ONE STOP SYSTEMS, INC. - Quarter Report: 2019 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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 June 30, 2019
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to ________________
Commission File Number: 001-38371
One Stop Systems, Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
33-0885351 |
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
2235 Enterprise Street #110
Escondido, California 92029
(Address of principal executive offices including Zip Code
(877) 438-2724
(Registrant’s telephone number, including area code)
(Former Name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading symbol |
Name of exchange on which registered |
Common Stock, $0.0001 par value per share |
OSS |
The Nasdaq Capital Market |
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 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 growth 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 July 31, 2019, the registrant had 15,516,646 shares of common stock (par value $0.0001) outstanding.
|
|
|
|
Page |
|
|
|
|
|
Item 1. |
|
|
3 |
|
|
|
|
3 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
|
7 |
|
|
|
|
9 |
|
|
|
|
11 |
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
35 |
Item 3. |
|
|
51 |
|
Item 4. |
|
|
51 |
|
Item 1. |
|
|
53 |
|
Item 1A. |
|
|
53 |
|
Item 2. |
|
|
53 |
|
Item 3. |
|
|
53 |
|
Item 4. |
|
|
53 |
|
Item 5. |
|
|
53 |
|
Item 6. |
|
|
54 |
|
|
|
|
55 |
2
PART 1 – FINANCIAL INFORMATION
ONE STOP SYSTEMS, INC. (OSS)
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
4,944,853 |
|
|
$ |
2,272,256 |
|
Accounts receivable, net |
|
|
8,341,412 |
|
|
|
10,540,150 |
|
Inventories, net |
|
|
8,859,281 |
|
|
|
6,823,930 |
|
Prepaid expenses and other current assets |
|
|
778,629 |
|
|
|
666,330 |
|
|
|
|
22,924,175 |
|
|
|
20,302,666 |
|
Property and equipment, net |
|
|
2,840,239 |
|
|
|
1,759,086 |
|
Deposits and other |
|
|
42,088 |
|
|
|
49,966 |
|
Deferred tax assets, net |
|
|
3,050,854 |
|
|
|
2,505,632 |
|
Goodwill |
|
|
7,120,510 |
|
|
|
7,914,211 |
|
Intangible assets, net |
|
|
1,711,687 |
|
|
|
3,525,257 |
|
|
|
$ |
37,689,553 |
|
|
$ |
36,056,818 |
|
See accompanying notes to consolidated financial statements
3
UNAUDITED CONSOLIDATED BALANCE SHEETS - CONTINUED
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
3,143,232 |
|
|
$ |
3,708,865 |
|
Accrued expenses and other liabilities |
|
|
6,017,251 |
|
|
|
3,930,718 |
|
Borrowings on bank lines of credit (Note 8) |
|
|
1,062,352 |
|
|
|
422,960 |
|
Current portion of notes payable, net of debt discount of $7,019 and $0, respectively (Note 8) |
|
|
1,729,369 |
|
|
|
1,156,915 |
|
Current portion of related-party notes payable, net of debt discount of $23,061 and $0, respectively (Note 8) |
|
|
534,084 |
|
|
|
- |
|
Total current liabilities |
|
|
12,486,288 |
|
|
|
9,219,458 |
|
Notes payable, net of current portion and debt discount of $5,556 and $0, respectively (Note 8) |
|
|
387,066 |
|
|
|
265,038 |
|
Related-party notes payable, net of current portion and debt discount of $18,256 and $0, respectively (Note 8) |
|
|
487,595 |
|
|
|
- |
|
Total liabilities |
|
|
13,360,949 |
|
|
|
9,484,496 |
|
Commitments and contingencies (Note 11) |
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
Common stock, $.0001 par value; 50,000,000 shares authorized; 14,497,647 and 14,216,328 shares issued and outstanding, respectively |
|
|
1,450 |
|
|
|
1,422 |
|
Additional paid-in capital |
|
|
27,717,796 |
|
|
|
27,424,113 |
|
Noncontrolling interest |
|
|
500 |
|
|
|
500 |
|
Accumulated other comprehensive income |
|
|
3,076 |
|
|
|
1,142 |
|
Accumulated deficit |
|
|
(3,394,218 |
) |
|
|
(854,855 |
) |
Total stockholders’ equity |
|
|
24,328,604 |
|
|
|
26,572,322 |
|
|
|
$ |
37,689,553 |
|
|
$ |
36,056,818 |
|
See accompanying notes to consolidated financial statements
4
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
For The Three Months Ended June 30, |
|
|
For The Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Revenue |
|
$ |
14,886,236 |
|
|
$ |
5,892,666 |
|
|
$ |
24,944,135 |
|
|
$ |
13,012,378 |
|
Cost of revenue |
|
|
9,473,078 |
|
|
|
4,252,484 |
|
|
|
17,119,354 |
|
|
|
9,159,330 |
|
Gross margin |
|
|
5,413,158 |
|
|
|
1,640,182 |
|
|
|
7,824,781 |
|
|
|
3,853,048 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
3,931,478 |
|
|
|
1,097,552 |
|
|
|
5,975,413 |
|
|
|
2,170,600 |
|
Marketing and selling |
|
|
1,237,003 |
|
|
|
702,474 |
|
|
|
2,374,936 |
|
|
|
1,571,489 |
|
Research and development |
|
|
1,225,157 |
|
|
|
958,775 |
|
|
|
2,487,121 |
|
|
|
1,931,406 |
|
Total operating expenses |
|
|
6,393,638 |
|
|
|
2,758,801 |
|
|
|
10,837,470 |
|
|
|
5,673,495 |
|
Loss from operations |
|
|
(980,480 |
) |
|
|
(1,118,619 |
) |
|
|
(3,012,689 |
) |
|
|
(1,820,447 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(53,013 |
) |
|
|
- |
|
|
|
(59,281 |
) |
|
|
(55,661 |
) |
Other, net |
|
|
(3,068 |
) |
|
|
54,430 |
|
|
|
(11,232 |
) |
|
|
122,039 |
|
Total other (expense) income, net |
|
|
(56,081 |
) |
|
|
54,430 |
|
|
|
(70,513 |
) |
|
|
66,378 |
|
Loss before income taxes |
|
|
(1,036,561 |
) |
|
|
(1,064,189 |
) |
|
|
(3,083,202 |
) |
|
|
(1,754,069 |
) |
Provision (benefit) for income taxes |
|
|
558,072 |
|
|
|
555,629 |
|
|
|
(543,839 |
) |
|
|
772,752 |
|
Net loss |
|
$ |
(1,594,633 |
) |
|
$ |
(1,619,818 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,526,821 |
) |
Net loss attributable to noncontrolling interest |
|
$ |
- |
|
|
$ |
(116,996 |
) |
|
$ |
- |
|
|
$ |
(229,581 |
) |
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.11 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.20 |
) |
Diluted |
|
$ |
(0.11 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
14,442,291 |
|
|
|
12,773,419 |
|
|
|
14,341,560 |
|
|
|
11,464,246 |
|
Diluted |
|
|
14,442,291 |
|
|
|
12,773,419 |
|
|
|
14,341,560 |
|
|
|
11,464,246 |
|
See accompanying notes to consolidated financial statements
5
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
|
For The Three Month Periods ended June 30, |
|
|
For The Six Month Periods ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustment |
|
|
43,803 |
|
|
|
- |
|
|
|
1,934 |
|
|
|
- |
|
Total other comprehensive income |
|
|
43,803 |
|
|
|
- |
|
|
|
1,934 |
|
|
|
- |
|
Comprehensive loss |
|
$ |
(1,550,830 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,537,429 |
) |
|
$ |
(2,297,240 |
) |
See accompanying notes to consolidated financial statements
6
UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
For The Three and Six Month Periods ended June 30, 2019
|
Series C Preferred Stock |
|
Series B Preferred Stock |
|
Series A Preferred Stock |
|
Common Stock |
|
Additional |
|
|
|
|
Accumulated Other |
|
|
|
|
|
|
|
||||||||||||||||||
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Paid-in- Capital |
|
Noncontrolling Interest |
|
Comprehensive Income |
|
Accumulated Deficit |
|
Total Stockholders' |
|
|||||||||||||
Balance, January 1, 2019 |
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
14,216,328 |
|
$ |
1,422 |
|
$ |
27,424,113 |
|
$ |
500 |
|
$ |
1,142 |
|
$ |
(854,855 |
) |
$ |
26,572,322 |
|
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
167,474 |
|
|
- |
|
|
- |
|
|
- |
|
|
167,474 |
|
Exercise of stock options, RSU's and Warrants |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
54,098 |
|
|
5 |
|
|
14,196 |
|
|
- |
|
|
- |
|
|
- |
|
|
14,201 |
|
Currency translation adjustment |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(41,869 |
) |
|
- |
|
|
(41,869 |
) |
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
(944,730 |
) |
|
(944,730 |
) |
Balance, March 31, 2019 |
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
14,270,426 |
|
|
1,427 |
|
$ |
27,605,783 |
|
$ |
500 |
|
$ |
(40,727 |
) |
$ |
(1,799,585 |
) |
$ |
25,767,398 |
|
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
157,809 |
|
|
- |
|
|
- |
|
|
- |
|
|
157,809 |
|
Relative fair value of warrants issued with notes payable and notes payable to related parties |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
60,158 |
|
|
- |
|
|
- |
|
|
- |
|
|
60,158 |
|
Exercise of stock options, RSU's and Warrants |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
227,221 |
|
|
23 |
|
|
6,925 |
|
|
- |
|
|
- |
|
|
- |
|
|
6,948 |
|
Taxes paid on net issuance of employee stock options |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(112,879 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(112,879 |
) |
Currency translation adjustment |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
43,803 |
|
|
- |
|
|
43,803 |
|
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
(1,594,633 |
) |
|
(1,594,633 |
) |
Balance, June 30, 2019 |
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
14,497,647 |
|
|
1,450 |
|
$ |
27,717,796 |
|
$ |
500 |
|
$ |
3,076 |
|
$ |
(3,394,218 |
) |
$ |
24,328,604 |
|
See accompanying notes to consolidated financial statements
7
UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - CONTINUED
For The Three and Six Month Periods ended June 30, 2018
|
Series C Preferred Stock |
|
Series B Preferred Stock |
|
Series A Preferred Stock |
|
Common Stock |
|
Additional |
|
|
|
|
Accumulated Other |
|
|
|
|
|
|
|
||||||||||||||||||
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Paid-in- Capital |
|
Noncontrolling Interest |
|
Comprehensive Income |
|
Accumulated Deficit |
|
Total Stockholders' |
|
|||||||||||||
Balance, January 1, 2018 |
|
1,087,006 |
|
$ |
1,604,101 |
|
|
1,450,000 |
|
$ |
697,996 |
|
|
500,000 |
|
$ |
114,430 |
|
|
5,514,917 |
|
$ |
551 |
|
$ |
3,484,428 |
|
$ |
436,842 |
|
$ |
- |
|
$ |
281,423 |
|
$ |
6,619,771 |
|
Conversion of preferred stock to common stock upon initial public offering |
|
(1,087,006 |
) |
|
(1,604,101 |
) |
|
(1,450,000 |
) |
|
(697,996 |
) |
|
(500,000 |
) |
|
(114,430 |
) |
|
3,037,006 |
|
|
304 |
|
|
2,416,223 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
35,318 |
|
|
- |
|
|
|
|
|
- |
|
|
35,318 |
|
Exercise of stock options |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
321,366 |
|
|
32 |
|
|
54,543 |
|
|
- |
|
|
- |
|
|
- |
|
|
54,575 |
|
Taxes paid on net issuance of employee stock options |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(274,663 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(274,663 |
) |
Relative fair value of warrants issued to Underwriters with IPO |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
669,408 |
|
|
- |
|
|
- |
|
|
- |
|
|
669,408 |
|
Proceeds from issuance of stock, net of issuance costs of $3,367,760 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,900,000 |
|
|
390 |
|
|
16,131,850 |
|
|
- |
|
|
- |
|
|
- |
|
|
16,132,240 |
|
Noncontrolling interest in consolidated subsidiary (Note 1) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(112,585 |
) |
|
- |
|
|
- |
|
|
(112,585 |
) |
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(794,418 |
) |
|
(794,418 |
) |
Balance, March 31, 2018 |
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
12,773,289 |
|
$ |
1,277 |
|
$ |
22,517,107 |
|
$ |
324,257 |
|
$ |
- |
|
$ |
(512,995 |
) |
$ |
22,329,646 |
|
Stock-based compensation |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
124,815 |
|
|
- |
|
|
|
|
|
- |
|
|
124,815 |
|
Exercise of stock options |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
5,921 |
|
|
1 |
|
|
4,574 |
|
|
- |
|
|
- |
|
|
- |
|
|
4,575 |
|
Noncontrolling interest in consolidated subsidiary (Note 1) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(116,996 |
) |
|
- |
|
|
- |
|
|
(116,996 |
) |
Net loss |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,502,822 |
) |
|
(1,502,822 |
) |
Balance, June 30, 2018 |
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
- |
|
$ |
- |
|
|
12,779,210 |
|
|
1,278 |
|
$ |
22,646,496 |
|
$ |
207,261 |
|
$ |
- |
|
$ |
(2,015,817 |
) |
$ |
20,839,218 |
|
See accompanying notes to consolidated financial statements
8
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
For The Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,539,363 |
) |
|
$ |
(2,526,821 |
) |
Net loss attributable to noncontrolling interest |
|
|
- |
|
|
|
(229,581 |
) |
Net loss attributable to common stockholders |
|
|
(2,539,363 |
) |
|
|
(2,297,240 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interest |
|
|
- |
|
|
|
(229,581 |
) |
Deferred (benefit) provision for income taxes |
|
|
(544,404 |
) |
|
|
788,226 |
|
Unrealized gain on foreign currency transactions |
|
|
18,743 |
|
|
|
- |
|
(Gain) on disposal of property and equipment |
|
|
(63,939 |
) |
|
|
- |
|
Provision for bad debt |
|
|
1,358 |
|
|
|
94,431 |
|
Impairment of goodwill |
|
|
1,988,701 |
|
|
|
- |
|
Warranty reserves |
|
|
4,818 |
|
|
|
(2,916 |
) |
Amortization of deferred gain |
|
|
(32,957 |
) |
|
|
(57,675 |
) |
Depreciation and amortization |
|
|
886,982 |
|
|
|
528,494 |
|
Inventory reserves |
|
|
136,609 |
|
|
|
244,399 |
|
Amortization of debt discount |
|
|
6,266 |
|
|
|
24,830 |
|
Stock-based compensation expense |
|
|
325,283 |
|
|
|
160,133 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
2,185,438 |
|
|
|
587,587 |
|
Inventories |
|
|
(2,118,771 |
) |
|
|
(349,512 |
) |
Prepaid expenses and other current assets |
|
|
(106,591 |
) |
|
|
(325,450 |
) |
Accounts payable |
|
|
(559,831 |
) |
|
|
(2,631,811 |
) |
Accrued expenses and other liabilities |
|
|
2,125,542 |
|
|
|
(382,004 |
) |
Net cash provided by (used in) operating activities |
|
|
1,713,884 |
|
|
|
(3,848,089 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, including capitalization of labor costs for test equipment and ERP, (net) |
|
|
(1,356,975 |
) |
|
|
(60,210 |
) |
Proceeds from sales of property and equipment |
|
|
1,050 |
|
|
|
- |
|
Net cash used in investing activities |
|
|
(1,355,925 |
) |
|
|
(60,210 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from stock options exercised |
|
|
21,149 |
|
|
|
59,150 |
|
Payment of payroll taxes on net issuance of employee stock options |
|
|
(112,879 |
) |
|
|
(274,663 |
) |
Stock issuance costs |
|
|
- |
|
|
|
(1,810,902 |
) |
Proceeds from issuance of common stock |
|
|
- |
|
|
|
19,500,000 |
|
Net borrowings (repayments) on bank lines of credit |
|
|
1,028,134 |
|
|
|
(3,334,508 |
) |
Net borrowings (repayments) on related-party notes payable |
|
|
932,762 |
|
|
|
(163,483 |
) |
Net borrowings (repayments) on notes payable |
|
|
454,004 |
|
|
|
(985,692 |
) |
Net cash provided by financing activities |
|
|
2,323,170 |
|
|
|
12,989,902 |
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
2,681,129 |
|
|
|
9,081,603 |
|
Effect of exchange rates on cash |
|
|
(8,532 |
) |
|
|
- |
|
Cash and cash equivalents, beginning of period |
|
|
2,272,256 |
|
|
|
185,717 |
|
Cash and cash equivalents, end of period |
|
$ |
4,944,853 |
|
|
$ |
9,267,320 |
|
See accompanying notes to consolidated financial statements
9
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
|
|
For The Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
59,281 |
|
|
$ |
39,351 |
|
Cash paid during the period for income taxes |
|
$ |
4,000 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash transactions: |
|
|
|
|
|
|
|
|
Relative fair value of warrants issued in connection with initial public offering |
|
$ |
- |
|
|
$ |
669,408 |
|
Relative fair value of warrants issued in connection with notes and related-party notes payable |
|
$ |
60,158 |
|
|
$ |
- |
|
Reclassification of prepaid IPO expenses to additional paid in capital |
|
$ |
- |
|
|
$ |
887,450 |
|
Reclassification of inventories to property and equipment |
|
$ |
67,948 |
|
|
$ |
445,366 |
|
See accompanying notes to consolidated financial statements
10
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
For The Six Months Periods Ended June 30, 2019 and 2018
NOTE 1 – THE COMPANY AND BASIS OF PRESENTATION
Nature of Operations
One Stop Systems, Inc. (“we,” “our,” “OSS,” or the “Company”) was originally incorporated as a California corporation in 1999 after initially being formed as a California limited liability company in 1998. On December 14, 2017, the Company was reincorporated as a Delaware corporation in connection with its initial public offering. The Company designs, manufactures and markets industrial grade computer systems and components that are based on industry standard computer architectures. The Company markets its products to manufacturers of automated equipment used for telecommunications, industrial and military applications.
During the year ended December 31, 2015, the Company formed a new wholly-owned subsidiary in Germany (“OSS GmbH”). During July 2016, the Company acquired Mission Technologies Group, Inc. (“Magma”) and its operations.
In April 2017, the Company and a related entity formed a joint venture named SkyScale, LLC in the State of California (“SkyScale”). In accordance with the Contribution Agreement, each member contributed $750,000 and received a 50% interest in the joint venture. The purpose of SkyScale was to engage in the business of providing high performance computing capabilities as cloud services.
On December 31, 2018, as a result of changes in the competitive landscape and downward pressure on pricing from large competitors, the members to the SkyScale joint venture agreement agreed to dissolve SkyScale. As a result, it became necessary for OSS to write-off the outstanding balances of accounts and notes receivable and interest in the amount of $648,411, which write-off was offset by receipt of equipment valued at $160,000 and allocation of income from disposition of assets and liabilities of $71,502. Additional reserves for future expenses to be incurred in the process of closing SkyScale were recorded in the amount of $288,400. As a result of the above, total charges related to the dissolution of SkyScale were $705,309 during the year ended December 31, 2018.
In May 2017, the Company entered into a Technology and Software License Agreement with Western Digital (“WDT”) for their Ion flash storage software. The agreement provides the Company with the Ion source code and rights to develop and market derivative products. The Company intends to develop and sell Ion flash storage software with its high-density storage arrays, as well as service existing WDT software users (Note 3).
Also, in July 2017, the Company entered in to a Service Agreement with WDT to service its existing customer base that utilizes Ion flash storage software. The Company also purchased certain equipment from WDT and hired selected employees to assist in the servicing of these existing customers. Management has determined that the activities and assets acquired from WDT comprise a business as defined in ASC 805-10-55-4 through 55. Consideration paid by the Company to WDT pursuant to the arrangements described above was $67,000. In addition, the Company is required to pay prospective royalties to WDT of $2,500 or $5,000 for each sale of the Company’s products that include licensed software. WDT is obligated to pay the Company for services rendered to support existing WDT software users the amount of $1,400,000 in defined declining quarterly amounts over a three year period. Management does not believe this business acquisition meets the significance definition provided in Regulation S-X, Rule 210.1-02(w).
On August 31, 2018, the Company acquired Concept Development Inc. (CDI) located in Irvine, California for cash of $646,759, and common stock valued at $4,194,673 (Note 3). CDI specializes in the design and manufacture of custom high-performance computing systems for airborne in-flight entertainment systems.
11
On October 31, 2018, the Company’s wholly-owned German subsidiary, OSS GmbH, acquired 100% of the outstanding stock of Bressner Technology GmbH, a Germany limited liability company located near Munich, Germany, from its principal owners for cash consideration of €4,725,000 (US$5,374,582) and stock consideration of 106,463 newly-issued restricted shares of the Company’s common stock.
Going Concern Considerations
On February 1, 2018, the Company completed its initial public offering through the initial sale of 3,800,000 shares of common stock at a price to the public of $5.00 per share (see Note 9). Proceeds from the sale were used to retire outstanding debt obligations, complete complimentary business acquisitions, and provide the Company with working capital.
The combination of continued revenue and gross profit growth, has resulted in growth of the organization as a whole, along with acquisitions of two companies, but has been offset by increased spending in all areas of operating expenses: general & administrative, marketing & selling, along with research & development. The Company is developing plans for cost containment, as well as debt and/or equity financing to ensure that liquidity will be sufficient to meet our cash requirements for current operations through at least a period of the next twelve months.
As of March 20, 2019, the Company received funding commitments in the amount of $4,000,000 from members of the Board of Directors, of which $1,500,000 has been borrowed from multiple parties as of June 30, 2019.
On May 15, 2019, the Company filed an S-3 prospectus with the Securities and Exchange Commission which became effective on June 19, 2019, and allows the Company to offer up to $100,000,000 aggregate dollar amount of shares of its common stock or preferred stock, debt securities, warrants to purchase its common stock, preferred stock or debt securities, subscription rights to purchase its common stock, preferred stock or debt securities and/or units consisting of some or all of these securities, in any combination, together or separately, in one or more offerings, in amounts, at prices and on the terms that the Company will determine at the time of the offering and which will be set forth in a prospectus supplement and any related free writing prospectus.
On June 26, 2019, the Company filed a prospectus supplement relating to its common stock, par value $0.0001 per share, whereby under the prospectus supplement the Company may offer and sell common stock having an aggregate offering price of up to $10,000,000 through Noble Capital Markets, Inc., (“Noble”), acting as the Company’s agent. As such, the Company entered into an Equity Distribution Agreement with Noble dated as of June 26, 2019. As of July 31, 2019, the Company has sold 1,019,561shares of common stock through this offering for total gross proceeds of $1,773,332, which resulted in net proceeds to us of $1,746,046, after deducting compensation payable to Noble of $27,286.
As a result, management believes that the Company has sufficient liquidity to satisfy its anticipated cash requirements for at least the next twelve months. However, there can be no assurance that our operations will become profitable or that external sources of financing, including the issuance of debt and/or equity securities, will be available at times and on terms acceptable to us, or at all. The Company’s management prepares budgets and monitors the financial results of the Company as a tool to align liquidity needs to the recurring business requirements.
Basis of Presentation
The accompanying financial statements have been prepared on an accrual basis of accounting in accordance with United States Generally Accepted Accounting Principles (“U.S. GAAP”), as set forth in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”).
The unaudited consolidated financial statements herein have been prepared by the Company pursuant to the rules and regulations of the United States Securities Exchange Commission (“SEC”). The accompanying interim unaudited financial statements have been prepared under the presumption that users of the interim financial information have either read or have access to the audited consolidated financial statements for the latest year ended December 31, 2018. Accordingly, note disclosures which would substantially duplicate the disclosures contained in the December 31, 2018 audited consolidated financial statements have been omitted from these interim unaudited
12
consolidated financial statements. The Company evaluated all subsequent events and transactions through the date of filing this report.
Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2019, are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. For further information, refer to the audited consolidated financial statements and notes for the year ended December 31, 2018 included in the Company’s Annual Report on Form 10-K filed with the SEC on March 21, 2019.
Principles of Consolidation
The accompanying unaudited consolidated financial statements include the accounts of OSS, which include the results from the Magma acquisition, Ion business combination, and acquisition of Concept Development Inc., since their respective dates of acquisition, its wholly-owned subsidiary, OSS GmbH, which includes the acquisition of Bressner Technology GmbH on October 31, 2018 and the accounts of the joint venture, SkyScale LLC, which was approved for dissolution on December 31, 2018 (collectively referred to as the “Company”). Intercompany balances and transactions have been eliminated in consolidation.
The assets and liabilities of SkyScale are as follows:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
Cash and cash equivalents |
|
$ |
- |
|
|
$ |
47,663 |
|
Receivables |
|
|
- |
|
|
|
- |
|
Other assets |
|
|
- |
|
|
|
- |
|
Fixed assets |
|
|
- |
|
|
|
- |
|
Total assets |
|
$ |
- |
|
|
$ |
47,663 |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
- |
|
|
$ |
46,663 |
|
Accrued expenses |
|
|
- |
|
|
|
- |
|
Notes payable |
|
|
- |
|
|
|
- |
|
Total liabilities |
|
|
- |
|
|
|
46,663 |
|
Members' equity |
|
|
- |
|
|
|
1,000 |
|
Total liabilities and members' equity |
|
$ |
- |
|
|
$ |
47,663 |
|
Operating results for SkyScale are as follows:
|
|
For The Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Net revenue |
|
$ |
- |
|
|
$ |
120,539 |
|
Cost of revenue |
|
|
- |
|
|
|
148,961 |
|
Gross margin |
|
|
- |
|
|
|
(28,422 |
) |
Operating expenses: |
|
|
|
|
|
|
|
|
General and administrative |
|
|
- |
|
|
|
158,013 |
|
Marketing and selling |
|
|
- |
|
|
|
40,716 |
|
Total operating expenses |
|
|
- |
|
|
|
198,729 |
|
Loss from operations |
|
|
- |
|
|
|
(227,151 |
) |
Other (expense) income |
|
|
- |
|
|
|
1,981 |
|
Net loss |
|
$ |
- |
|
|
$ |
(225,170 |
) |
13
The non-controlling interest attributable to SkyScale is shown as a component of equity on the consolidated balance sheets and the share of the loss attributable to the non-controlling interest is shown as a component of income (loss) in the accompanying consolidated statements of operations. Management determined that the dissolution of SkyScale did not represent a strategic shift that has a major effect on the Company’s operations and financial results. Accordingly, it has not been reported as discontinued operations.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosures of contingent assets, liabilities, and expenses at the date of the consolidated financial statements during the reporting period.
Significant estimates made by management include, among others, the fair value of acquired net assets of CDI in August 2018, and Bressner Technology GmbH in October 2018, dissolution expenses for SkyScale, the allowance for doubtful accounts, fair value of stock options, recoverability of inventories and long-lived assets, and realizability of deferred tax assets. Actual results could differ from those estimates.
Concentration Risks
At times, deposits held with financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation (“FDIC”), which provides basic deposit coverage with limits up to $250,000 per owner. As of June 30, 2019, the Company had $4,062,257 in excess of the insurance limits. The Company has not experienced any such losses in these accounts. In Germany, the deposit insurance is €100,000 per bank, per customer. As of June 30, 2019, Bressner has €236,412 (US$268,798) on deposit with banks in excess of the insurance limits.
In the three month periods ended June 30, 2019 and 2018, our top three customers represented approximately 52%, and 48% of sales, respectively, and approximately 44%, and 49% for the six month periods ended June 30, 2019 and 2018, respectively. As of June 30, 2019 and December 31, 2018, three customers accounted for 57% and 64% of net trade accounts receivables, respectively.
The Company made purchases from three suppliers which represented approximately 20% and 48% of purchases for the three month periods ended June 30, 2019 and 2018, respectively, and approximately 29% and 45% for the six month periods ended June 30, 2019 and 2018, respectively
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on deposit and money market accounts. The Company considers all highly liquid temporary cash investments with an initial maturity of six months or less when acquired to be cash equivalents. Management believes that the carrying amounts of cash equivalents approximate their fair value because of the short maturity period.
Accounts Receivable
Accounts receivable are presented at net realizable value. This value includes an appropriate allowance for estimated uncollectible accounts to reflect any loss anticipated on the trade accounts receivable and unbilled receivables. Unbilled receivables include costs and gross profit earned in excess of billings. The allowance for doubtful accounts is an estimate to cover the losses resulting from the inability of customers to make payments on their outstanding balances and unbilled receivables. In estimating the required allowance, management considers the overall quality and aging of the accounts receivable, specific customer circumstances, current economic trends, and historical experience with collections. At June 30, 2019 and December 31, 2018, the allowance for doubtful accounts was $14,727 and $13,403, respectively.
14
Revenues earned in excess of related billings are recorded as an asset on the balance sheet as unbilled receivables. Unbilled receivables as of June 30, 2019 and December 31, 2018, were $81,826 and $65,127, respectively.
Inventories
Inventories are valued at the lower of cost or net realizable value determined on a first-in, first-out basis. The Company uses the average cost method for purposes of determining cost, which approximates the first-in, first-out method.
The Company establishes reserves on its inventories to write-down the carrying value of its estimated obsolete or excess inventories to estimated net realizable value based upon observations of historical usage and assumptions about future demand and market conditions. In addition, the Company considers changes in the market value of components in determining the net realizable value of its inventory. Inventory reserves are not typically reversed until the specific inventories are sold or otherwise disposed.
Actual demand, product mix and alternative usage may be lower than those that we project and this difference could have a material adverse effect on our gross margin if inventory write-downs beyond those initially recorded become necessary. Alternatively, if actual demand, product mix and alternative usage are more favorable than those we estimated at the time of such a write-down, our gross margin could be favorably impacted in future periods.
Property and Equipment
Property and equipment, other than leasehold improvements, are recorded at cost and depreciated using the straight-line method over the estimated useful lives of the assets, generally from three to five years. Leasehold improvements are recorded at cost and are amortized using the straight-line method over the shorter of the remaining lease term or the estimated useful life of the related asset. Tooling and test equipment includes capitalized labor costs associated with the development of the related tooling and test equipment. Costs incurred for maintenance and repairs are expensed as incurred, and expenditures for major replacements and improvements are capitalized. Upon retirement or sale, the cost and related accumulated depreciation and amortization of disposed assets are removed from the accounts and any resulting gain or loss is included in other expense, net.
Goodwill
Goodwill represents the excess of the purchase price paid over the fair value of the net assets acquired in business combinations. Goodwill is not amortized but is tested for impairment at least annually or when we deem that a triggering event has occurred. The Company reviews goodwill for impairment annually on December 31st. The Company completed its annual assessment for goodwill impairment and determined that goodwill is not impaired as of December 31, 2018 and no adjustment was required.
During the six month period ended June 30, 2019, the Company performed a goodwill impairment test of goodwill and as a result of a short-fall in the actual overall financial performance of CDI as compared to plan, a recurring need for working capital, and a decrease in the Company’s stock price. As a result of this interim evaluation, the Company recorded an impairment loss to goodwill of $1,988,701 which was charged to operating expenses in the current period. During the year ended December 31, 2018, the Company recognized goodwill related to two business acquisitions as described in Note 3.
Intangible Assets and Long-lived Assets
We evaluate our intangible and long-lived assets for impairment when events or circumstances arise that indicate our intangible and long-lived assets may be impaired. Indicators of impairment include, but are not limited to, a significant deterioration in overall economic conditions, a decline in our market capitalization, the loss of significant business, significant decreases in funding for our contracts, or other significant adverse changes in industry or market conditions. The Company completed its qualitative assessment for impairment in December 2018 and determined that there was no impairment as of December 31, 2018. There were no events or circumstances that arose during the six month period ended June 30, 2019, that gave an indication of impairment, except as discussed in Note 3. There can be no assurance, however, that market conditions will not change or demand for the Company’s products will continue, which could result in an impairment of intangible and long-lived assets in the future.
15
On January 1, 2019, the Company adopted the new accounting standard update ASC 606, Revenue from Contracts with Customers, which superseded nearly all existing revenue recognition guidance under GAAP, to all contracts using the modified retrospective method. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods.
The Company’s performance obligations are satisfied over time as work is performed or at a point in time. The majority of the Company’s revenue is recognized at a point in time when products ship and control is transferred to the customer. The Company determines revenue recognition through the following steps: (1) identification of the contract with a customer; (2) identification of the performance obligations in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in the contract; and (5) recognition of revenue when, or as, a performance obligation is satisfied.
The Company’s contracts are executed through a combination of written agreements along with purchase orders with all customers including certain general terms and conditions. Generally, purchase orders entail products, quantities and prices, which define the performance obligations of each party and are approved and accepted by the Company. The Company’s contracts with customers do not include extended payment terms. Payment terms vary by contract type and type of customer and generally range from 30 to 60 days from invoice. Additionally, taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction, that are collected by the Company from a customer and deposited with the relevant government authority, are excluded from revenue.
The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods or services to the customer adjusted for estimated variable consideration, if any. Variable consideration may include discounts, rights of return, refunds, and other similar obligations. The Company allocates the transaction price to each distinct product and service based on its relative standalone selling price. The standalone selling price for products primarily involves the cost to produce the deliverable plus the anticipated margin and for services is estimated based on the Company’s approved list price.
In the normal course of business, the Company does not accept product returns unless the items are defective as manufactured. The Company establishes provisions for estimated returns and warranties. In addition, the Company does not typically provide customers with the right to a refund and does not transact for noncash consideration.
Customer agreements include one vendor managed inventory program. The Company recognizes revenue under this arrangement when (i) risks of ownership have passed to the customer; (ii) the customer's commitment to purchase the goods is fixed; (iii) there is a fixed schedule for delivery of the goods that is reasonable and consistent with the customer's business purpose; (iv) the Company does not have any specific performance obligations such that the earning process is not complete; (v) the ordered goods have been segregated from the Company's inventory and are not subject to being used to fill other orders; and (vi) the product is complete and ready for shipment. Also, such arrangement must be requested by the customer and the customer has explained a substantial business purpose for the arrangement. Management also considers whether the customer's custodial risks are insured and whether modifications to the Company's normal billing and credit terms were required.
The Company recorded revenue from product sales that are held in vendor managed inventory under these agreements of $3,674,366 and $1,923,450, for the three month periods ended June 30, 2019 and 2018, respectively, and $5,168,444 and $2,913,851, for the six month periods ended June 30, 2019 and 2018, respectively.
Revenues on certain fixed-price contracts where we provide engineering services, prototypes and completed products are recognized over the contract term based on the percentage of completion or based upon milestones delivered that are provided during the period and compared to the total estimated development and milestone goals to be provided over the entire contract. These services require that we perform significant, extensive and complex design, development, modification or implementation of our customers’ systems. Performance will often extend over long periods of time, and our right to receive future payment depends on our future performance in accordance with the agreement. Recognized revenue using the percentage of completion accounting method was $166,573 and $0 during the three month periods ended June 30, 2019 and 2018, respectively, and $201,053 and $0 during the six month periods ended June 30, 2019 and 2018, respectively.
16
The percentage-of-completion methodology involves recognizing probable and reasonably estimable revenue using the percentage of services completed, on a current cumulative cost to estimate total cost basis, using a reasonably consistent profit margin over the period. Due to the long-term nature of these projects, developing the estimates of costs often requires significant judgment. Factors that must be considered in estimating the progress of work completed and ultimate cost of the projects include, but are not limited to, the availability of labor and labor productivity, the nature and complexity of the work to be performed and the impact of delayed performance. If changes occur in delivery, productivity or other factors used in developing the estimates of costs or revenues, we revise our cost and revenue estimates, which may result in increases or decreases in revenues and costs, and such revisions are reflected in earnings in the period in which the revision becomes known.
Related billings that are in excess of revenue earned are deferred and recorded as a liability on the balance sheet until the related services are provided. Deferred revenue was $49,436 and $133,995 as of June 30, 2019 and December 31, 2018, respectively. The Company recognizes revenues for non-refundable, upfront implementation fees on a straight-line basis over the period beginning with initiation of ongoing services through the end of the contract term.
The Company’s operating segment revenues disaggregated by primary geographic market, which is determined based on a customer’s geographic location, for the three and six month period ended June 30, 2019 is as follows:
|
|
For The Three Month Period ended June 30, 2019 |
|
|
For The Six Month Period ended June 30, 2019 |
|
||||||||||||||||||
Entity: |
|
Domestic |
|
|
International |
|
|
Total |
|
|
Domestic |
|
|
International |
|
|
Total |
|
||||||
Customized computers and flash arrays |
|
$ |
5,109,661 |
|
|
$ |
4,898,143 |
|
|
$ |
10,007,804 |
|
|
$ |
7,152,171 |
|
|
$ |
8,085,719 |
|
|
$ |
15,237,890 |
|
In-flight entertainment & connectivity |
|
|
881,062 |
|
|
|
13,500 |
|
|
|
894,562 |
|
|
|
1,177,591 |
|
|
|
16,425 |
|
|
|
1,194,016 |
|
Value-added reseller with minimal customization |
|
|
27,851 |
|
|
|
3,956,019 |
|
|
|
3,983,870 |
|
|
|
520,830 |
|
|
|
7,991,399 |
|
|
|
8,512,229 |
|
|
|
$ |
6,018,574 |
|
|
$ |
8,867,662 |
|
|
$ |
14,886,236 |
|
|
$ |
8,850,592 |
|
|
$ |
16,093,543 |
|
|
$ |
24,944,135 |
|
During the comparative 2018 periods, the Company only had one operating segment.
Warranty Reserve
The Company offers product warranties that extend for one year from the date of sale. Such warranties require the Company to repair or replace defective product returned to the Company during the warranty period at no cost to the customer. The Company records an estimate for warranty‑related costs at the time of sale based on its historical and estimated future product return rates and expected repair or replacement costs (Note 7).
While such costs have historically been within management’s expectations and the provisions established, unexpected changes in failure rates could have a material adverse impact on the Company, requiring additional warranty reserves and could adversely affect the Company’s gross profit and gross margins.
The Company offers customers extended warranties beyond the standard one-year warranty on the product. The customer can purchase extended warranties from one to five years, in the bronze, silver or gold categories. This entails hardware repair or replacement, shipping methods on how the warranties will be returned / delivered, response times and hours of operations to receive support. The amount of warranties sold for the three and six months periods ended June 30, 2019 and 2018 was $7,014 and $93,941 and $87,137 and $110,125, respectively.
The revenue that was recognized for the warranties sold for the three months periods ended June 30, 2019 and 2018 was $104,474 and $31,747, respectively, and $211,172 and $59,195 for the six months periods ended June 30, 2019 and 2018, respectively. The Company does have recourse with some of its suppliers that offer more than a one-year guarantee on parts, but this is not standard. The few that offer greater than a year warranty, the Company may be able to cover the cost of the part from the manufacturer for the failed part. The amounts of these costs vary in a wide range, but are not material, due to the infrequency of failure. The amount of liability on the Company’s books for revenue not recognized as of June 30, 2019 and December 31, 2018 were $285,298 and $409,334, respectively.
17
The Company's shipping and handling costs are included in cost of goods sold for all periods presented.
Foreign Currency
We operate primarily in the United States. Foreign sales of products and services are primarily denominated in U.S. dollars. We also conduct limited business outside the United States through our foreign subsidiary in Germany, where business is largely transacted in non-U.S. dollar currencies, particularly the Euro, which is subject to fluctuations due to changes in foreign currency exchange rates. Accordingly, we are subject to exposure from changes in the exchange rates of local currencies. Foreign currency transaction gains and losses are recorded in other income (expense), net in the consolidated statements of operations.
OSS GmbH operates as an extension of OSS’s domestic operations. The functional currency of OSS GmbH is the Euro. Transactions denominated in currencies other than the functional currency are remeasured to the functional currency at the average exchange rate in effect during the period. At the end of each reporting period, monetary assets and liabilities are remeasured using exchange rates in effect at the balance sheet date. Non-monetary assets and liabilities are remeasured at historical exchange rates. Consequently, changes in the exchange rates of the currencies may impact the translation of the foreign subsidiaries’ statements of operations into U.S. dollars, which may in turn affect our consolidated statements of operations. The resulting foreign currency translation adjustments are recorded as a separate component of accumulated other comprehensive income in the consolidated balance sheet.
Derivative Financial Instruments
We employ derivatives to manage certain market risks through the use of foreign exchange forward contracts. We do not use derivatives for trading or speculative purposes. Our derivatives are designated as a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability (cash flow hedge). We hedge a portion of the exchange risk involved in anticipation of highly probable foreign currency-denominated transactions. In anticipation of these transactions, we enter into foreign exchange contracts to provide currency at a fixed rate. As of June 30, 2019, the Company had no foreign exchange contracts outstanding.
Unrealized gains on derivatives designated as cash flow hedges are recorded at fair value as assets, and unrealized losses on derivatives designated as cash flow hedges are recorded at fair value as liabilities. For derivative instruments designated as cash flow hedges, the effective portion is reported as a component of accumulated other comprehensive income until reclassified into interest expense in the same period the hedged transaction affects earnings. The gain or loss on the ineffective portion is recognized as “Other income (expense) – net” in the consolidated statements of income in each period.
Stock-Based Compensation
The Company accounts for employee and director share-based compensation in accordance with the provisions of ASC Topic 718 “Compensation – Stock Compensation”. Under ASC 718, share-based compensation cost is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the employee’s requisite service period (generally the vesting period of the equity grant).
All transactions in which goods or services are the consideration received for the issuance of equity instruments to non-employees are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable. The measurement date used to determine the estimated fair value of the equity instrument issued is the earlier of the date on which the third-party performance is complete or the date on which it is probable that performance will occur.
18
Employee and director stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest during the period. Given that stock-based compensation expense recognized in the accompanying consolidated statements of operations is based on awards ultimately expected to vest, it has been reduced for estimated forfeitures. The Company’s estimated average forfeiture rates are based on historical forfeiture experience and estimated future forfeitures.
Compensation cost for stock awards, which include restricted stock units (“RSUs”), is measured at the fair value on the grant date and recognized as expense, net of estimated forfeitures, over the related service period. The fair value of stock awards is based on the quoted price of our common stock on the grant date.
The estimated fair value of common stock option awards is calculated using the Black-Scholes option pricing model. The Black-Scholes model requires subjective assumptions regarding future stock price volatility and expected time to exercise, along with assumptions about the risk-free interest rate and expected dividends, all of which affect the estimated fair values of the Company’s common stock option awards. The expected term of options granted is calculated using the simplified method, which is the weighted average vesting period and the contractual lives of the options.
This calculation is based on a method acceptable in instances where the vesting and exercise terms of options granted meet certain conditions and where limited historical exercise data is available. The expected volatility is based on the historical volatility of the common stock of comparable public companies that operate in similar industries as the Company.
The risk-free rate selected to value any particular grant is based on the U.S. Treasury rate that corresponds to the expected term of the grant effective as of the date of the grant. The expected dividend assumption is based on the Company’s history and management’s expectation regarding dividend payouts. Compensation expense for common stock option awards with graded vesting schedules is recognized on a straight-line basis over the requisite service period for the last separately vesting portion of the award, provided that the accumulated cost recognized as of any date at least equals the value of the vested portion of the award.
If there are any modifications or cancellations of the underlying vested or unvested stock-based awards, the Company may be required to accelerate, increase or cancel any remaining unearned stock-based compensation expense, or record additional expense for vested stock-based awards. Future stock-based compensation expense and unearned stock- based compensation may increase to the extent that the Company grants additional common stock options or other stock-based awards.
19
We utilize the acquisition method of accounting for business combinations and allocate the purchase price of an acquisition to the various tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. We primarily establish fair value using the income approach based upon a discounted cash flow model. The income approach requires the use of many assumptions and estimates including future revenues and expenses, as well as discount factors and income tax rates. Other estimates include:
|
• |
Estimated step-ups or write-downs for fixed assets and inventory; |
|
• |
Estimated fair values of intangible assets; and |
|
• |
Estimated income tax assets and liabilities assumed from the target |
While we use our best estimates and assumptions as part of the purchase price allocation process to accurately value assets acquired and liabilities assumed at the business acquisition date, our estimates and assumptions are inherently uncertain and subject to refinement. As a result, during the purchase price allocation period, which is generally one year from the business acquisition date, we record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.
For changes in the valuation of intangible assets between preliminary and final purchase price allocation, the related amortization is adjusted in the period it occurs. Subsequent to the purchase price allocation period any adjustment to assets acquired or liabilities assumed is included in operating results in the period in which the adjustment is determined. Should we issue shares of our common stock in an acquisition, we will be required to estimate the fair value of the shares issued. See Note 3.
Advertising Costs
Advertising costs are expensed as incurred and included in marketing and selling expense in the accompanying consolidated statements of operations. Advertising costs for the three month periods ended June 30, 2019 and 2018 were $13,006 and $26,754, respectively, and $22,006 and $44,380 for the six month periods ended June 30, 2019 and 2018.
Research and Development Expenses
Research and development expenditures are expensed in the period incurred. Research and development expenses primarily consist of salaries, benefits and stock-based compensation, as well as consulting expenses and allocated facilities and other overhead costs. Research and development activities include the development of new technologies, features and functionality in support of the Company’s products and customer needs.
Income Taxes
The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the consolidated financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.
Under ASC Topic 740, the impact of an uncertain income tax position on the income tax return must be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Additionally, ASC Topic 740 provides requirements for derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company’s policy is to recognize interest and/or penalties related to income tax matters in income tax expense.
20
The Company files income tax returns in the U.S. federal jurisdiction, California and Germany. On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act reduces the corporate tax rate to 21%, effective January 1, 2018. The Company does not foresee material changes to its gross liability of uncertain tax positions within the next twelve months.
Interest Expense
Interest expense consists primarily of interest associated with the Company’s issued debt including the amortization of debt discounts. The Company recognizes the amortization of debt discounts and the amortization of interest costs using a straight-line method which approximates the effective interest method.
Net (Loss) Income Per Share
Basic net (loss) income per share is calculated by dividing net (loss) income by the weighted-average common shares outstanding during the period. Diluted net (loss) income per share is calculated by dividing the net (loss) income by the weighted-average shares and dilutive potential common shares outstanding during the period. Dilutive potential shares consist of dilutive shares issuable and the exercise or vesting of outstanding stock options and warrants, respectively, computed using the treasury stock method. During a period where a net loss is incurred, dilutive potential shares are excluded from the computation of dilutive net loss per share, as inclusion is anti-dilutive.
On February 1, 2018, in connection with the Company’s initial public offering, the Company’s outstanding Series A, Series B, and Series C, Preferred Stock was automatically converted to common stock, par value $0.0001.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02”). Under ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 is effective for the Company for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early application is permitted. Lessees must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Lessees may not apply a full retrospective transition approach. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements and disclosures. Based on our preliminary analysis, management expects the Company’s assets and liabilities to increase by the present value of the lease payments disclosed in Note 11.
In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). The amendments in this update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. ASU 2017-01 will be effective for the Company for the year ending December 31, 2019 and interim reporting periods within 2020. Early adoption is permitted for transactions that have not been reported in financial statements that have been issued or made available for issuance. The Company is currently evaluating the effect of the adoption of this guidance on the Company’s consolidated financial statements.
In June 2018, the FASB issued ASU No. 2018-07, Stock-based Compensation: Improvements to Nonemployee Share-based Payment Accounting, which amends the existing accounting standards for share-based payments to nonemployees. This ASU aligns much of the guidance on measuring and classifying nonemployee awards with that of awards to employees. Under the new guidance, the measurement of nonemployee equity awards is fixed on the grant date. This ASU becomes effective for the year ending December 31, 2020 and early adoption is permitted but no earlier than an entity’s adoption date of Topic 606. Entities will apply the ASU by recognizing a cumulative-effect adjustment to retained earnings as of the beginning of the annual period of adoption. We are currently evaluating the impact that ASU 2018-07 will have on our condensed consolidated financial statements.
21
Recently implemented accounting pronouncements
In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 supersedes the revenue recognition requirements in FASB Topic 605, Revenue Recognition. ASU 2014-09 implements a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. This guidance provides a single, comprehensive accounting model for revenue arising from contracts with customers. This guidance supersedes most of the existing revenue recognition guidance, including industry-specific guidance. Under this model, revenue is recognized at an amount that a company expects to be entitled to upon transferring control of goods or services to a customer, as opposed to when risks and rewards transfer to a customer. The new guidance also requires additional disclosures about the nature, timing and uncertainty of revenue and cash flow arising from customer contracts, including significant judgments and changes in judgments. We adopted this standard beginning January 1, 2019 and used the modified retrospective method of adoption. Under the new guidance, based on the nature of our contracts, we continued to recognize revenue in a similar manner as with the former guidance. Additionally, we expect the unit of accounting, that is, the identification of performance obligations, will be consistent with current revenue guidance. Accordingly, the adoption of this standard did not significantly impact our revenues.
In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (“ASU 2017-04”). ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment testing. An entity will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. Instead, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. The loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The Company adopted early ASU 2017-04 in 2018. The Company’s early adoption of this guideline did not have a material effect on the Company’s consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”), which is intended to reduce the existing diversity in practice in how certain cash receipts and cash payments are classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted, provided that all of the amendments are adopted in the same period. The Company’s adoption of this guideline did not have a material effect on the Company’s consolidated financial statements.
NOTE 3 – ACQUISITIONS
Concept Development Inc.
On August 31, 2018, the Company acquired 100% of the outstanding common stock of Concept Development Inc. (“CDI”) from CDI’s former stockholder (“CDI Stockholder”) pursuant to an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”). CDI specializes in the design and manufacturing of custom high-performance computing systems for airborne in-flight entertainment systems. CDI is located in Southern California. The acquisition is expected to increase the Company’s access to the in-flight entertainment market and gain technical expertise in the design and manufacturing of airborne equipment.
The Company paid cash of $646,759 and issued 1,266,364 shares of the Company’s common stock to the CDI Stockholder for 100% of CDI outstanding common stock. The fair value assigned to the shares of common stock was $4,194,673, which was based upon the closing price of OSS’s stock on August 31, 2018 of $3.63 less a discount of 8.75% for lack of marketability for a one year period.
This transaction was accounted for using the acquisition method pursuant to ASC Topic 805, Business Combinations. Accordingly, goodwill has been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed.
22
The allocation of the total consideration to the acquired net assets as of the acquisition date for CDI is as follows:
Cash |
|
$ |
139,634 |
|
Accounts receivable |
|
|
489,267 |
|
Prepaid expenses |
|
|
45,683 |
|
Inventories |
|
|
205,635 |
|
Property and equipment |
|
|
45,026 |
|
Deposits and other |
|
|
12,526 |
|
Customer lists and relationships |
|
|
470,000 |
|
Trade name |
|
|
90,000 |
|
Non-compete |
|
|
15,000 |
|
Accounts payable |
|
|
(91,997 |
) |
Accrued expenses |
|
|
(99,711 |
) |
Deferred revenue |
|
|
(95,610 |
) |
Deferred income taxes |
|
|
(258,301 |
) |
Other accrued liabilities |
|
|
(50,985 |
) |
Working capital loan |
|
|
(370,096 |
) |
Total fair value excluding goodwill |
|
|
546,071 |
|
Goodwill |
|
|
4,295,361 |
|
Total consideration |
|
$ |
4,841,432 |
|
The preliminary determination of fair value for the identifiable net assets acquired in the acquisition was initially determined by management after consideration of the results of a third-party appraisal. At the time of acquisition, management assessed the value and recorded goodwill of $3,100,361 and other intangible assets of $1,770,000.
Subsequently in April 2019, and within the one year finalization period prescribed by ASC Topic 805, management finalized the valuation of assets and determined that certain assumptions in the initial financial models used for the determination of intangible asset values required modification. As a result of these modifications, identified intangible assets were reduced from $1,770,000 to $575,000 with the difference of $1,195,000 being allocated to goodwill. The change in identified intangible assets is as follows:
|
|
Preliminary Valuation |
|
|
Revised Valuation |
|
|
Change |
|
|||
Customer lists and relationships |
|
$ |
1,470,000 |
|
|
$ |
470,000 |
|
|
$ |
(1,000,000 |
) |
Trade name |
|
|
100,000 |
|
|
|
90,000 |
|
|
|
(10,000 |
) |
Non-compete |
|
|
200,000 |
|
|
|
15,000 |
|
|
|
(185,000 |
) |
|
|
$ |
1,770,000 |
|
|
$ |
575,000 |
|
|
$ |
(1,195,000 |
) |
If the revised valuation had been used since inception of the acquisition, the amortization expense would have been $177,778 less than what has been recognized through April 2019.
Additionally, as a result of a short-fall in the actual overall financial performance of CDI as compared to plan, a recurring need for working capital, and a decrease in the Company’s stock price, the Company performed an interim test of impairment of goodwill as there was indication that the carrying value of the assets may not be recoverable. To evaluate whether goodwill is impaired, the Company compares the estimated fair value of CDI to CDI’s carrying value, including goodwill. The Company determined that the carrying value of CDI exceeded its estimated fair value thereby requiring the measurement of the impairment loss. After consideration of the results of an additional third-party appraisal, it was determined by management that the goodwill associated with CDI was impaired by $1,988,701. As a result, the Company took a charge in the current period to operating expenses which is included in the accompanying consolidated statements of operations.
23
This business combination is considered a tax-free reorganization under Section 368(a) under the Internal Revenue Code. The Company incurred $245,028 in accounting and legal fees related to the acquisition of CDI.
Bressner Technology GmbH
On October 31, 2018, the Company’s wholly-owned German subsidiary, OSS GmbH, acquired 100% of the outstanding stock of Bressner Technology GmbH, a Germany limited liability company located near Munich, Germany, from its principal owners for cash consideration of €4,725,000 (US$5,374,582) and stock consideration of 106,463 newly-issued restricted shares of the Company’s common stock. The fair value assigned to the shares of common stock was $228,779, which was based upon the closing price of OSS’s stock on October 31, 2018 of $2.47 less a discount of 13.0% for lack of marketability for a two year period.
This transaction was accounted for using the acquisition method pursuant to ASC Topic 805, Business Combinations. Accordingly, goodwill has been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed.
The allocation of the total consideration to the acquired net assets as of the acquisition date for Bressner Technology GmbH is as follows:
Cash |
|
$ |
560,932 |
|
Accounts receivable |
|
|
2,238,881 |
|
Inventory |
|
|
3,721,685 |
|
Prepaid expenses and deposits |
|
|
124,491 |
|
Fixed assets |
|
|
346,637 |
|
Customer relationships |
|
|
1,215,798 |
|
Trade name |
|
|
329,515 |
|
Non-compete - Josef Bressner |
|
|
231,797 |
|
Accounts payable and accrued expenses |
|
|
(2,076,450 |
) |
Notes payable |
|
|
(2,536,148 |
) |
Deferred tax liability |
|
|
(43,499 |
) |
Total fair value excluding goodwill |
|
|
4,113,639 |
|
Goodwill |
|
|
1,489,722 |
|
Total allocated purchase price |
|
$ |
5,603,361 |
|
The determination of fair value for the identifiable net assets acquired in the acquisition was determined by management and considered the results of a third-party appraisal. Management estimates that any residual value from the intangible assets listed above will not be significant. On the acquisition date, goodwill of $1,489,722 and other intangible assets of $1,777,110 were recorded. The business combination is considered a tax-free reorganization under Section 368(a) under the Internal Revenue Code.
The Company incurred $419,305 in accounting and legal fees related to the acquisition of Bressner.
24
Definite lived intangible assets related to acquisitions, after revaluation of CDI intangible assets, are as follows, as of June 30, 2019
|
|
Expected Life |
|
Remaining Months |
|
Gross Intangible Assets |
|
|
Accumulated Amortization |
|
|
Net Intangible Assets |
|
|||
Customer lists and relationships |
|
36 to 60 months |
|
1 to 50 months |
|
$ |
2,084,515 |
|
|
$ |
(869,893 |
) |
|
$ |
1,214,622 |
|
Drawings and Technology |
|
36 months |
|
1 month |
|
|
760,207 |
|
|
|
(749,651 |
) |
|
$ |
10,556 |
|
Trade name, Trademarks & other |
|
24 to 36 months |
|
1 to 28 months |
|
|
447,274 |
|
|
|
(141,052 |
) |
|
|
306,222 |
|
Non-compete |
|
36 months |
|
26 to 28 months |
|
|
246,797 |
|
|
|
(66,510 |
) |
|
|
180,287 |
|
|
|
|
|
|
|
$ |
3,538,793 |
|
|
$ |
(1,827,106 |
) |
|
$ |
1,711,687 |
|
Definite lived intangibles assets related to acquisitions are as follows, as of December 31, 2018:
|
|
Expected Life |
|
Remaining Months |
|
Gross Intangible Assets |
|
|
Accumulated Amortization |
|
|
Net Intangible Assets |
|
|||
Customer lists and relationships |
|
36 to 60 months |
|
7 to 56 months |
|
$ |
3,084,515 |
|
|
$ |
(492,269 |
) |
|
$ |
2,592,246 |
|
Drawings and Technology |
|
36 months |
|
7 months |
|
|
760,207 |
|
|
|
(622,949 |
) |
|
$ |
137,258 |
|
Trade name, Trademarks & other |
|
24 to 36 months |
|
7 to 34 months |
|
|
457,274 |
|
|
|
(58,218 |
) |
|
|
399,056 |
|
Non-compete |
|
36 months |
|
32 to 34 months |
|
|
431,797 |
|
|
|
(35,100 |
) |
|
|
396,697 |
|
|
|
|
|
|
|
$ |
4,733,793 |
|
|
$ |
(1,208,536 |
) |
|
$ |
3,525,257 |
|
The amortization expense of the definite lived intangible assets for the years remaining is as follows:
2019 |
|
|
2020 |
|
|
2021 |
|
|
2022 |
|
|
2023 |
|
|
Total |
|
||||||
$ |
365,495 |
|
|
$ |
683,935 |
|
|
$ |
556,872 |
|
|
$ |
63,231 |
|
|
$ |
42,154 |
|
|
$ |
1,711,687 |
|
Amortization expense recognized during the three month periods ended June 30, 2019 and 2018 was $269,151 and $98,660, respectively and $618,570 and $197,326 for the six month periods ended June 30, 2019 and 2018.
The amount of revenue and net loss of CDI included in the Company’s consolidated statements of operations for the three month periods ended June 30, 2019 was $894,562 and $2,109,285, respectively and $1,194,016 and $2,472,814 for the six month periods ended June 30, 2019. The amount of revenue and net loss of Bressner included in the Company’s consolidated statements of operations for the three month periods ended June 30, 2019 was $4,018,495 and $31,579, respectively, and $8,554,099 and $180,738 for the six month periods ended June 30, 2019. The following unaudited consolidated pro forma information presents the results of operations for the three and six month periods ended June 30, 2019 and 2018 as if these two acquisitions occurred on January 1, 2018.
|
|
For The Three Months Ended June 30, |
|
|
For The Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Revenue |
|
$ |
14,886,236 |
|
|
$ |
11,701,055 |
|
|
$ |
24,944,135 |
|
|
$ |
22,670,523 |
|
Net loss |
|
$ |
(1,090,176 |
) |
|
$ |
(962,168 |
) |
|
$ |
(2,034,905 |
) |
|
$ |
(1,864,160 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related pro forma net loss per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.16 |
) |
Diluted |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.16 |
) |
25
NOTE 4 – ACCOUNTS RECEIVABLE
Accounts receivable, net consists of the following:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
Accounts receivable |
|
$ |
8,274,313 |
|
|
$ |
10,488,396 |
|
Unbilled receivables |
|
|
81,826 |
|
|
|
65,157 |
|
|
|
|
8,356,139 |
|
|
|
10,553,553 |
|
Less: allowance for doubtful accounts |
|
|
(14,727 |
) |
|
|
(13,403 |
) |
|
|
$ |
8,341,412 |
|
|
$ |
10,540,150 |
|
Unbilled receivables include amounts associated with percentage-of-completion accounting, which includes cost and gross profit earned in excess of billing, not currently billable due to contractual provisions. The provision for bad debt expense related to accounts receivable was $1,446 and $3,304 for the three month periods ended June 30, 2019 and 2018, respectively and $1,358 and $94,431 for the six month periods ended June 30, 2019 and 2018, respectively.
NOTE 5 – INVENTORIES
Inventories, net consist of the following:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
Raw materials |
|
$ |
3,006,116 |
|
|
$ |
2,248,520 |
|
Sub-assemblies |
|
|
1,356,342 |
|
|
|
1,198,071 |
|
Work-in-process |
|
|
524,211 |
|
|
|
311,072 |
|
Finished goods |
|
|
4,388,052 |
|
|
|
3,466,419 |
|
|
|
|
9,274,721 |
|
|
|
7,224,082 |
|
Less: reserves for obsolete and slow-moving inventories |
|
|
(415,440 |
) |
|
|
(400,152 |
) |
|
|
$ |
8,859,281 |
|
|
$ |
6,823,930 |
|
NOTE 6 – PROPERTY AND EQUIPMENT
Property and equipment, net consists of the following:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
Computers and computer equipment |
|
$ |
639,858 |
|
|
$ |
609,921 |
|
Furniture and office equipment |
|
|
329,519 |
|
|
|
211,759 |
|
Manufacturing equipment and engineering tools |
|
|
2,439,519 |
|
|
|
2,211,080 |
|
Leasehold improvements |
|
|
812,167 |
|
|
|
163,373 |
|
|
|
|
4,221,063 |
|
|
|
3,196,133 |
|
Less: accumulated depreciation and amortization |
|
|
(2,127,611 |
) |
|
|
(1,880,167 |
) |
|
|
|
2,093,452 |
|
|
|
1,315,966 |
|
Construction in progress - facilities |
|
|
4,432 |
|
|
|
197,619 |
|
Software implementation in progress - ERP |
|
|
742,355 |
|
|
|
245,501 |
|
|
|
$ |
2,840,239 |
|
|
$ |
1,759,086 |
|
During the three month periods ended June 30, 2019 and 2018, the Company incurred $163,301 and $176,072 respectively, and $268,412 and $331,168 for the six month periods ended June 30, 2019 and 2018, respectively of depreciation and amortization expense related to property and equipment.
26
NOTE 7 – ACCRUED EXPENSES AND OTHER LIABILITIES
Accrued expenses and other liabilities consist of the following:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2019 |
|
|
2018 |
|
||
Accrued compensation and related liabilities |
|
$ |
975,858 |
|
|
$ |
1,183,653 |
|
Deferred revenue and customer deposits |
|
|
3,661,717 |
|
|
|
1,135,470 |
|
Warranty reserve |
|
|
418,862 |
|
|
|
416,313 |
|
Other accrued expenses |
|
|
960,814 |
|
|
|
1,195,282 |
|
|
|
$ |
6,017,251 |
|
|
$ |
3,930,718 |
|
NOTE 8 – DEBT
Bank Lines of Credit
Bressner Technology GmbH has four revolving lines of credit with German institutions totaling €3,800,000 (US$4,320,562). Borrowing under the lines of credit bear interest at variable rates of Euribor plus a stated rate. Current rates are between 3.75% and 7.99%. The lines of credit are guaranteed by the managing director. Total outstanding balance as of June 30, 2019 was €934,354 (US$1,062,352).
Notes Payable
In connection with July 2016 Note, the Company issued to the noteholder warrants to purchase shares of the Company’s common stock equal to 20% of the original principal at a price per share equal to $1.78 per share. Accordingly, the Company issued to the noteholder warrants to purchase 28,090 shares of the Company’s common stock at an exercise price of $1.78 per share in July 2016. The relative fair value of the warrants was $24,830. The relative fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $1.78 per share; seven year contractual term; 54% volatility; 0% dividend rate; and a risk-free interest rate of 1.42%.
In April 2019, the Company borrowed $350,000 from three individuals for a two year period at an interest rate of 9.5% which requires the Company to make monthly principal and interest payments of $16,100 per month. These loans are secured by the assets of the Company. In connection with these loans, the Company issued to the noteholders warrants to purchase shares of the Company’s common stock equal to 10% of the original principle at a price per share equal to $2.15 per share. Accordingly, the Company issued to the noteholders warrants to purchase 16,276 shares of the Company’s common stock at an exercise price of $2.15 per share. The relative fair value of each warrant was $0.89831. The relative fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $2.15 per share; five year contractual term; 44.60% volatility; 0.0% dividend rate; and a risk-free interest rate of 2.307%. The total relative fair value of the warrants issued is $14,037.
Bressner Technology GmbH has six term loans outstanding with a total balance outstanding of €1,587,734 (US$1,805,239) as follows:
Bressner entered into an unsecured note payable for working capital in August 2015, in the amount of €250,000 (US$284,248) which bears interest at 2.125% which matures on August 31, 2019. Quarterly principal payments of €15,703 (US$17,618) are due at the beginning of each calendar quarter with remaining balance due at maturity. The balance outstanding as of June 30, 2019 is €17,562 (US$19,968).
Bressner entered into a note payable in August 2016, in the amount of €250,000 (US$284,248) which bears interest at 2.125% which matures on September 30, 2020. The loan is guaranteed by the managing director of Bressner. Quarterly principal payments of €15,600 (US$17,504) are due at the end of each calendar quarter with remaining balance due at maturity. The balance outstanding as of June 30, 2019 is €62,800 (US$71,403).
27
Bressner entered into a note payable in September 2017, in the amount of €400,000 (US$454,796) which bears interest at 2.125% which matures on April 30, 2020. The loan was guaranteed by the managing director of Bressner. Quarterly principal payments of €25,000 (US$28,051) are due in January, April, July and November with remaining balance of €175,000 (US$196,362) due at maturity. The balance outstanding as of June 30, 2019 is €250,000 (US$284,248).
Bressner entered into a note payable in April 2019, in the amount of €500,000 (US$568,495) which bears interest at 2.25% which matures on March 30, 2021 with monthly payments of principal and interest of €21,324 (US$24,244). The balance outstanding as of June 30, 2019 is €457,372 (US$520,027).
Bressner entered into a note payable in June 2019, in the amount of €500,000 (US$568,495) which bears interest at 1.7075.% which matures on June 25, 2020 with a balloon payment of principal and interest of €508,679 (US$578,362).
Bressner entered into a note payable in June 2019, in the amount of €300,000 (US$341,096) which bears interest at 1.65.% which matures on March 24, 2020 with a balloon payment of principal and interest of €303,716 (US$345,322).
Related-Party Notes Payable
In April 2019, the Company borrowed $1,150,000 from three individuals who serve on the Company’s board of directors for a two year period at an interest rate of 9.5% which requires the Company to make monthly principal and interest payments of $52,900 per month. These loans are secured by the assets of the Company. In connection with these loans, the Company issued to the noteholders warrants to purchase shares of the Company’s common stock equal to 10% of the original principal at a price per share equal to $2.15 per share. Accordingly, the Company issued to the noteholders warrants to purchase 53,490 shares of the Company’s common stock at an exercise price of $2.15 per share. The relative fair value of each warrant was $0.89831. The relative fair value of warrants was estimated using Black-Scholes with the following weighted-average assumptions: fair value of the Company’s common stock at issuance of $2.15 per share; five year contractual term; 42.60% volatility; 0.0% dividend rate; and a risk-free interest rate of 2.3067%. The relative fair value of warrants issued is $46,121.
Debt Discount
The relative fair value of warrants were recorded as debt discount, decreasing notes payable and related-party notes payable and increasing additional paid-in-capital on the accompanying consolidated balance sheets. The debt discounts are being amortized to interest expense over the term of the corresponding notes payable using the straight-line method which approximates the effective interest method.
For the three and six month periods ended June 30, 2019, total debt discount amortization was $6,266 and $6,266, respectively, and is included in interest expense in the accompanying consolidated statements of operations.
Total future payments under notes payable and related-party notes payable as of June 30, 2019 are as follows:
Period Ending June 30, |
|
Related Parties |
|
|
Third Parties |
|
|
Foreign |
|
|
Total |
|
|
Discount |
|
|||||
2019 |
|
$ |
557,145 |
|
|
$ |
169,541 |
|
|
$ |
1,566,847 |
|
|
$ |
2,293,533 |
|
|
$ |
30,080 |
|
2020 |
|
|
505,851 |
|
|
|
154,230 |
|
|
|
238,392 |
|
|
|
898,473 |
|
|
|
23,812 |
|
Total minimum payments |
|
|
1,062,996 |
|
|
|
323,771 |
|
|
|
1,805,239 |
|
|
|
3,192,006 |
|
|
|
53,892 |
|
Current portion of notes payable |
|
|
(557,145 |
) |
|
|
(169,541 |
) |
|
|
(1,566,847 |
) |
|
|
(2,293,533 |
) |
|
|
(30,080 |
) |
Notes payable, net of current portion |
|
$ |
505,851 |
|
|
$ |
154,230 |
|
|
$ |
238,392 |
|
|
$ |
898,473 |
|
|
$ |
23,812 |
|
NOTE 9 – STOCKHOLDERS’ EQUITY
The Company’s amended and restated certificate of incorporation filed on December 14, 2017, authorizes the Company to issue 10,000,000 shares of preferred stock and 50,000,000 shares of common stock. On February 1, 2018, in connection with the Company’s initial public offering, each share of the Company’s outstanding Series A, Series B, and Series C, Preferred Stock was automatically converted into a share of the Company’s common stock, par value $0.0001 on a one-for-one basis.
28
On May 15, 2019, the Company filed an S-3 prospectus with the Securities and Exchange Commission which became effective on June 19, 2019, and allows the Company to offer up to $100,000,000 aggregate dollar amount of shares of its common stock, preferred stock, debt securities, warrants to purchase its common stock, preferred stock or debt securities, subscription rights to purchase its common stock, preferred stock or debt securities and/or units consisting of some or all of these securities, in any combination, together or separately, in one or more offerings, in amounts, at prices and on the terms that the Company will determine at the time of the offering and which will be set forth in a prospectus supplement and any related free writing prospectus.
On June 26, 2019, the Company filed a prospectus supplement relating to its common stock, par value $0.0001 per share, whereby under the prospectus supplement the Company may offer and sell common stock having an aggregate offering price of up to $10,000,000 through Noble Capital Markets, Inc., (“Noble”) acting as the Company’s agent. As such, the Company entered into an Equity Distribution Agreement with Noble dated as of June 26, 2019. As of July 31, 2019, the Company has sold 1,019,561 shares of common stock through this offering for total gross proceeds of $1,773,332, which resulted in net proceeds to us of $1,746,046, after deducting compensation payable to Noble of $27,286.
Exercise of Stock Options and Warrants
During the six month periods ended June 30, 2019, the Company issued 281,319 shares of common stock for proceeds of $21,149 in cash related to the exercise of stock options and warrants. Of the total shares issued, 234,619 shares of common stock were issued as a cashless exercise of stock options.
Stock Options
A summary of stock option activity under each of the Company’s stock option plans during the six month period ended June 30, 2019 is as follows:
|
|
Stock Options Outstanding |
|
|||||||||||||
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Weighted Average Remaining Contractual Life (in years) |
|
|
Aggregate Intrinsic Value |
|
||||
Outstanding at January 1, 2019 |
|
|
1,968,747 |
|
|
$ |
1.14 |
|
|
|
4.56 |
|
|
$ |
1,469,525 |
|
Granted |
|
|
56,000 |
|
|
$ |
2.43 |
|
|
|
- |
|
|
|
- |
|
Forfeited / Cancelled |
|
|
(12,000 |
) |
|
$ |
3.02 |
|
|
|
- |
|
|
|
- |
|
Exercised |
|
|
(446,669 |
) |
|
$ |
0.48 |
|
|
|
- |
|
|
|
- |
|
Outstanding at June 30, 2019 |
|
|
1,566,078 |
|
|
$ |
1.37 |
|
|
|
5.80 |
|
|
$ |
918,390 |
|
Exercisable at June 30, 2019 |
|
|
1,278,291 |
|
|
$ |
1.04 |
|
|
|
5.14 |
|
|
$ |
918,390 |
|
Vested and expected to vest at June 30, 2019 |
|
|
1,559,217 |
|
|
$ |
1.35 |
|
|
|
5.78 |
|
|
$ |
918,390 |
|
The following table presents details of the assumptions used to calculate the weighted-average grant date fair value of common stock options granted by the Company:
|
|
For The Six Months Ended June 30, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Expected term (in years) |
|
4.65 - 5.87 |
|
|
|
- |
|
|
Expected volatility |
|
43.7 - 44.4% |
|
|
|
- |
|
|
Risk-free interest rate |
|
2.49 - 2.55% |
|
|
|
- |
|
|
Weighted average grant date fair value per share |
|
$ |
1.07 |
|
|
|
- |
|
Grant date fair value of options vested |
|
$ |
574,524 |
|
|
$ |
1,376,865 |
|
Intrinsic value of options exercised |
|
$ |
551,134 |
|
|
$ |
20,235 |
|
29
As of June 30, 2019, the amount of unearned stock-based compensation estimated to be expensed from 2019 through 2022 related to unvested common stock options is $263,505, net of estimated forfeitures. The weighted-average period over which the unearned stock-based compensation is expected to be recognized is 1.88 years.
If there are any modifications or cancellations of the underlying unvested awards, the Company may be required to accelerate, increase or cancel any remaining unearned stock-based compensation expense or calculate and record additional expense. Future stock-based compensation expense and unearned stock-based compensation will increase to the extent that the Company grants additional common stock options or other stock-based awards.
Restricted Stock Units
Restricted stock units may be granted at the discretion of the compensation committee of the Board of Directors under the 2017 Plan in connection with the hiring and retention of personnel and are subject to certain conditions. Restricted stock units generally vest quarterly or semi-annually over a period of one to three years and are typically forfeited if employment is terminated before the restricted stock unit vest. The compensation expense related to the restricted stock units is calculated as the fair value of the common stock on the grant date and is amortized to expense over the vesting period and is adjusted for estimated forfeitures.
The Company’s restricted stock unit activity for the six month period ended June 30, 2019 is as follows:
|
|
Restricted Stock Units |
|
|||||
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
||
Unvested at January 1, 2019 |
|
|
173,335 |
|
|
$ |
4.13 |
|
Granted |
|
|
160,000 |
|
|
$ |
2.43 |
|
Vested |
|
|
(67,500 |
) |
|
$ |
4.15 |
|
Cancelled |
|
|
- |
|
|
$ |
- |
|
Unvested at June 30, 2019 |
|
|
265,835 |
|
|
$ |
3.10 |
|
As of June 30, 2019, there was $652,907 of unrecognized compensation cost related to unvested restricted stock units which is expected to be recognized over a weighted average period of 1.3 years.
Stock-based compensation expense for the three and six month periods ended June 30, 2019 and 2018 was comprised of the following:
|
|
For The Three Months Ended June 30, |
|
|
For The Six Months Ended June 30, |
|
||||||||||
Stock-based compensation classified as: |
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
General and administrative |
|
$ |
119,231 |
|
|
$ |
104,621 |
|
|
$ |
244,438 |
|
|
$ |
126,441 |
|
Production |
|
|
12,146 |
|
|
|
3,273 |
|
|
|
27,044 |
|
|
|
6,463 |
|
Marketing and selling |
|
|
15,067 |
|
|
|
7,866 |
|
|
|
29,460 |
|
|
|
10,815 |
|
Research and development |
|
|
11,363 |
|
|
|
9,056 |
|
|
|
24,341 |
|
|
|
16,414 |
|
|
|
$ |
157,807 |
|
|
$ |
124,816 |
|
|
$ |
325,283 |
|
|
$ |
160,133 |
|
30
The following table summarizes the Company’s warrant activity during the six month period ended June 30, 2019:
|
|
Number of Warrants |
|
|
Weighted Average Exercise Price |
|
||
Warrants outstanding – January 1, 2019 |
|
|
578,996 |
|
|
$ |
4.32 |
|
Warrants granted |
|
|
69,766 |
|
|
$ |
2.15 |
|
Warrants exercised |
|
|
(17,815 |
) |
|
$ |
1.40 |
|
Warrants outstanding – June 30, 2019 |
|
|
630,947 |
|
|
$ |
4.16 |
|
NOTE 10 – EMPLOYEE BENEFIT PLAN
The Company has a 401(k) retirement plan. Under the terms of the plan, eligible employees may defer up to 20% of their pre-tax earnings, subject to the Internal Revenue Service annual contribution limit. Additionally, the Plan allows for discretionary matching contributions by the Company. In the six month periods ended June 30, 2019 and 2018, the matching contributions were 100% of the employee's contribution up to a maximum of 5% of the employee’s annual compensation. During the three month periods ended June 30, 2019 and 2018, the Company contributed $81,356 and $78,071, respectively, and $172,728 and $152,718 for the six month periods ended June 30, 2019 and 2018, respectively, to the 401(k) Plan.
NOTE 11 – COMMITMENTS AND CONTINGENCIES
Legal
From time to time the Company is subject to various legal claims and proceedings arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the ultimate disposition of any such matters as of June 30, 2019 and December 31, 2018, will not have a materially adverse effect on the consolidated financial position or results of operations of the Company.
Guarantees and Indemnities
The Company has made certain indemnities, under which it may be required to make payments to an indemnified party, in relation to certain transactions. The Company indemnifies its directors, officers, employees and agents to the maximum extent permitted under the laws of the State of Delaware. In connection with its facility lease, the Company has indemnified its lessor for certain claims arising from the use of the facilities. Also, in connection with its Credit Agreement (Note 8), the Company has agreed to indemnify its lender and others related to the use of the proceeds and other matters. The duration of the indemnities varies, and in many cases is indefinite. These indemnities do not provide for any limitation of the maximum potential future payments the Company could be obligated to make. Historically, the Company has not been obligated to make any payments for these obligations and no liabilities have been recorded for these indemnities in the accompanying consolidated balance sheets.
Leases
The Company leases its offices, manufacturing, and warehouse facility in San Diego County under a non-cancelable operating lease. Our corporate headquarters are in a leased space comprising approximately 24,032 square feet in Escondido, California under a lease that was renewed in August 2018 and expires in August 2024. We also lease a 3,208 square foot facility in Salt Lake City, Utah that houses our Ion software development team. CDI is the lessee of approximately 12,000 square feet located in Irvine, California with the lease expiring in June 2021. Bressner Technology GmbH, which was acquired in October 2018, leases space comprising 8,073 square feet which lease expires in December 2019.
For the three month periods ended June 30, 2019 and 2018, rent expense was $167,870 and $152,534, respectively. For the six month periods ended June 30, 2019 and 2018, rent expense was $339,015 and $296,462, respectively.
31
NOTE 12 – RELATED PARTY TRANSACTIONS
The Company has engaged an advertising firm whose president is a member of the Board of Directors of the Company. Amounts paid to this company are included in marketing and selling expense in the accompanying consolidated statements of operations and for the three month periods ended June 30, 2019 and 2018, totaled $13,006 and $12,000, respectively and for the six month periods ended June 30, 2019 and 2018, totaled $22,006 and $ 16,000, respectively.
The Company has appointed certain stockholders to the Board of Directors. Director fees paid by the Company, including stock-based compensation, for the three month periods ended June 30, 2019 and 2018 totaled $18,613 and $64,018, respectively, and for the six month periods ended June 30, 2019 and 2018 totaled $101,449 and $100,468, respectively which is included in general and administrative expenses in the accompanying consolidated statements of operations.
The Company has engaged a related-party law firm (a principal of that firm owns shares in the Company) to provide legal services. Legal fees paid to this firm are included in general and administrative expenses in the accompanying consolidated statements of operations for the three month periods ended June 30, 2019 and 2018 totaled $6,000 and $32,093, respectively and $18,000 and $42,090 for the six month periods June 30, 2019 and 2018, respectively.
The Company has engaged an IT network support firm whose owner is an employee of the Company. Fees paid to this firm are included in general and administrative expense in the accompanying consolidated statements of operations for the three month periods ended June 30, 2019 and 2018 totaled $516 and $3,627 and $1,176 and $6,491 for the six month periods ended June 30, 2019 and 2018, respectively.
Interest expense on all related-party notes payable for the three and six month periods ended June 30, 2019 and 2018 totaled $23,223 and $23,223 and $0 and $16,599, respectively.
Effective August 1, 2016, the Company entered into a management services agreement with a company owned by the former Chief Executive Officer of Magma. The agreement calls for payments of $180,000 per year for the first two years paid in monthly installments. In year three, the amount is reduced to $37,500 for the year paid in monthly installments. Additionally, the Company granted 30,000 options in conjunction with execution of this agreement. Payments for the three month periods ended June 30, 2019 and 2018 were $9,375 and $45,000, respectively and $18,750 and $90,000 for the six month periods ended June 30, 2019 and 2018, respectively.
NOTE 13 – NET LOSS PER SHARE
Basic and diluted net loss per share was calculated as follows for the three and six month periods ended June 30, 2019 and 2018:
|
|
For The Three Months Ended June 30, |
|
|
For The Six Months Ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Basic and diluted net loss per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic |
|
|
14,442,291 |
|
|
|
12,773,419 |
|
|
|
14,341,560 |
|
|
|
11,464,246 |
|
Effect of dilutive securities |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Weighted average common shares outstanding - diluted |
|
|
14,442,291 |
|
|
|
12,773,419 |
|
|
|
14,341,560 |
|
|
|
11,464,246 |
|
Net loss per common share attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.11 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.20 |
) |
Diluted |
|
$ |
(0.11 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.20 |
) |
32
NOTE 14 – FAIR VALUE MEASUREMENTS
The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. These tiers include:
|
• |
Level 1, defined as quoted market prices in active markets for identical assets or liabilities; |
|
• |
Level 2, defined as inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, model-based valuation techniques for which all significant assumptions are observable in the market, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and |
|
• |
Level 3, defined as unobservable inputs that are not corroborated by market data. |
The carrying value of financial instruments including cash and cash equivalents accounts receivable and accounts payable and accrued expenses, lines of credit, and other liabilities approximate fair value due to the short-term nature of these instruments. Assets and liabilities assumed in the acquisition of the Ion software, Concept Development Inc., and Bressner Technology GmbH were recorded at fair value based upon the Company’s market assumptions which approximated carrying value (except for acquired intangible assets – Note 2) due to the short-term nature of the instruments. The carrying amounts of Bressner’s existing lines of credit and notes payable approximate their fair values at the stated interest rates and are reflective of the prevailing market rates.
NOTE 15 – SEGMENT AND GEOGRAPHIC INFORMATION
The Company operates in three reportable segments: the design and manufacture of high-performance customized computers and flash arrays, in-flight entertainment & connectivity and value-added reseller with minimal customization. The Company evaluates financial performance on a company-wide basis.
Segment detail for the three and six month periods ended June 30, 2019 and 2018 is as follows:
|
|
For The Three Month Periods ended June 30, 2019 |
|
|
For The Three Month Periods ended June 30, 2018 |
|
||||||||||||||||||||||||||
|
|
OSS |
|
|
CDI |
|
|
Bressner |
|
|
Total |
|
|
OSS |
|
|
CDI |
|
|
Bressner |
|
|
Total |
|
||||||||
Revenues |
|
$ |
10,007,804 |
|
|
$ |
894,562 |
|
|
$ |
3,983,870 |
|
|
$ |
14,886,236 |
|
|
$ |
5,892,666 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
5,892,666 |
|
Cost of revenues |
|
|
(5,712,191 |
) |
|
|
(717,717 |
) |
|
|
(3,043,170 |
) |
|
|
(9,473,078 |
) |
|
|
(4,252,484 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4,252,484 |
) |
Gross profit |
|
|
4,295,613 |
|
|
|
176,845 |
|
|
|
940,700 |
|
|
|
5,413,158 |
|
|
|
1,640,182 |
|
|
|
- |
|
|
|
- |
|
|
|
1,640,182 |
|
Gross profit % |
|
|
42.92 |
% |
|
|
19.77 |
% |
|
|
23.61 |
% |
|
|
36.36 |
% |
|
|
27.83 |
% |
|
|
|
|
|
|
|
|
|
|
27.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
3,240,943 |
|
|
|
2,222,460 |
|
|
|
930,235 |
|
|
|
6,393,638 |
|
|
|
2,758,801 |
|
|
|
- |
|
|
|
- |
|
|
|
2,758,801 |
|
Income (loss) from operations |
|
$ |
1,054,670 |
|
|
$ |
(2,045,615 |
) |
|
$ |
10,465 |
|
|
$ |
(980,480 |
) |
|
$ |
(1,118,619 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1,118,619 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Six Month Periods ended June 30, 2019 |
|
|
For The Six Month Periods ended June 30, 2018 |
|
||||||||||||||||||||||||||
|
|
OSS |
|
|
CDI |
|
|
Bressner |
|
|
Total |
|
|
OSS |
|
|
CDI |
|
|
Bressner |
|
|
Total |
|
||||||||
Revenues |
|
$ |
15,237,890 |
|
|
$ |
1,194,016 |
|
|
$ |
8,512,229 |
|
|
$ |
24,944,135 |
|
|
$ |
13,012,378 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
13,012,378 |
|
Cost of revenues |
|
|
(9,441,095 |
) |
|
|
(1,063,444 |
) |
|
|
(6,614,815 |
) |
|
|
(17,119,354 |
) |
|
|
(9,159,330 |
) |
|
|
- |
|
|
|
- |
|
|
|
(9,159,330 |
) |
Gross profit |
|
|
5,796,795 |
|
|
|
130,572 |
|
|
|
1,897,414 |
|
|
|
7,824,781 |
|
|
|
3,853,048 |
|
|
|
- |
|
|
|
- |
|
|
|
3,853,048 |
|
Gross profit % |
|
|
38.04 |
% |
|
|
10.94 |
% |
|
|
22.29 |
% |
|
|
31.37 |
% |
|
|
29.61 |
% |
|
|
|
|
|
|
|
|
|
|
29.61 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
6,380,909 |
|
|
|
2,503,676 |
|
|
|
1,952,885 |
|
|
|
10,837,470 |
|
|
|
5,673,495 |
|
|
|
- |
|
|
|
- |
|
|
|
5,673,495 |
|
Loss from operations |
|
$ |
(584,114 |
) |
|
$ |
(2,373,104 |
) |
|
$ |
(55,471 |
) |
|
$ |
(3,012,689 |
) |
|
$ |
(1,820,447 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1,820,447 |
) |
33
Revenue from customers with non-U.S. billing addresses represented approximately 58% and 55% of the Company’s revenue during the three month periods ended June 30, 2019 and 2018, respectively and 63% and 50% for the six month periods ended June 30, 2019 and 2018, respectively
As of June 30, 2019, substantially all the Company’s long-lived assets were located in the United States of America with the exception of assets of $309,348 located in Germany.
NOTE 16 – SUBSEQUENT EVENTS
Resulting from the follow-on public offering, as of July 31, 2019, the Company has sold 1,019,561 shares of common stock through this offering for total gross proceeds of $1,773,332, which resulted in net proceeds to us of $$1,746,046, after deducting compensation payable to Noble of $27,286.
The Company has evaluated subsequent events after the consolidated balance sheet date of June 30, 2019 through the date of filing. Based upon the Company’s evaluation, management has determined that, other than as disclosed in the accompanying notes, no subsequent events have occurred that would require recognition in the accompanying consolidated financial statements or disclosure in the notes thereto.
34
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
You should read the following discussion and analysis of our financial condition and operating results together with our financial statements and related notes included elsewhere in this Quarterly Report. This discussion and analysis contains forward-looking statements based upon current beliefs, plans and expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth under “Risk Factors” or in other parts of this Quarterly Report.
Overview
OSS designs, manufactures and markets custom high speed computing systems for high performance computing (HPC) applications. These applications require ultra-fast processing power and the ability to quickly access and store ever-growing data sets. Systems are built using the latest GPU (graphical processing unit) and solid-state flash (memory) technologies. We are a niche provider of HPC custom servers, compute accelerators, and flash storage arrays. We deliver this technology to customers through sale of equipment and software to customers. Concept Development Inc., (CDI) which was acquired on August 31, 2018, specializes in the design and manufacture of specialized high-performance in-flight entertainment systems for commercial aircraft. CDI’s capabilities include electrical, mechanical and software design as well as extensive experience in test and certifications required for airborne systems. Bressner Technology GmbH, (Bressner) which was acquired on October 31, 2018, provides standard and customized servers, panel PCs, and PCIe expansion systems. Bressner provides manufacturing, test, sales and marketing services for customers throughout Europe.
Business Developments
On August 31, 2018, the Company acquired Concept Development Inc. (CDI) located in Irvine, California for cash of $646,759, and common stock of $4,194,673. CDI specializes in the design and manufacture of custom high-performance computing systems for airborne in-flight entertainment systems.
On October 31, 2018, the Company’s wholly-owned German subsidiary, OSS GmbH, acquired 100% of the outstanding stock of Bressner Technology GmbH, a Germany limited liability company located near Munich, Germany, from its principal owners for cash consideration of €4,725,000 (US$5,374,582) and stock consideration of 106,463 newly-issued restricted shares of the Company’s common stock with an estimated fair value of $228,779.
On December 31, 2018, as a result of changes in the competitive landscape and downward pressure on pricing from large competitors, the members to the joint venture agreement agreed to begin the dissolution of SkyScale.
During the quarter ended June 30, 2019, as a result of a short-fall in the actual overall financial performance of CDI as compared to plan, a recurring need for working capital, and a decrease in the Company’s stock price, the Company performed an interim test of impairment of goodwill as there was indication that the carrying value of the assets may not be recoverable. As a result it was determined by management that the goodwill associated with CDI was impaired by $1,988,701 and as a result took a charge to operating expenses.
Our Business Model
OSS designs, manufactures and sells specialized high performance computing (HPC) systems to customers world-wide. We differentiate ourselves from other suppliers of HPC solutions by utilizing our expertise in custom systems design and PCIe expansion to build systems with a greater quantity of PCIe add-in slots, GPU-based compute cards and/or flash cards. Our systems offer industry leading capabilities that occupy less physical space and power consumption.
Concept Development, LLC focuses on engineering innovative products and solutions that enhances success for our clients in their design, manufacturing and life support cycle, with in-flight entertainment and connectivity of their processes enabling efficiencies and cost savings.
35
Bressner Technology GmbH is a leading provider of industrial IT solutions with long standing international contact to assist in leveraging markets around the world to our customers benefit and give them early access to innovative new products. By continuing to forge strategic partnerships, we have significantly expanded our range of services. With this, we offer consistent product portfolio at all integration levels, superior product quality, efficient logistics and excellent support.
Components of Results of Operations
Revenue
On January 1, 2019, the Company adopted the new accounting standard update ASC 606, Revenue from Contracts with Customers, which superseded nearly all existing revenue recognition guidance under GAAP, to all contracts using the modified retrospective method. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. The adoption of ASC 606 did not have a material impact on our results of operations for the current periods.
The Company’s contracts are executed through a combination of written agreements along with purchase orders with all customers including certain general terms and conditions. Generally, purchase orders entail products, quantities and prices, which define the performance obligations of each party and are approved and accepted by the Company. The Company’s performance obligations are satisfied over time as work is performed or at a point in time. The majority of the Company’s revenue is recognized at a point in time when products ship and control is transferred to the customer.
Customer agreements include one vendor managed inventory program. Such arrangement must be requested by the customer and the customer has explained a substantial business purpose for the arrangement. Management also considers whether the customer's custodial risks are insured and whether modifications to the Company's normal billing and credit terms were required.
Revenues on certain fixed-price contracts where we provide engineering services, prototypes and completed products are recognized over the contract term based on the percentage of completion or based upon milestones delivered that are provided during the period and compared to the total estimated development and milestone goals to be provided over the entire contract. Performance will often extend over long periods of time, and our right to receive future payment depends on our future performance in accordance with the agreement.
The percentage-of-completion methodology involves recognizing probable and reasonably estimable revenue using the percentage of services completed, on a current cumulative cost to estimate total cost basis, using a reasonably consistent profit margin over the period. Due to the long-term nature of these projects, developing the estimates of costs often requires significant judgment. .
Related billings that are in excess of revenue earned are deferred and recorded as a liability on the balance sheet until the related services are provided. The Company recognizes revenues for non-refundable, upfront implementation fees on a straight-line basis over the period beginning with initiation of ongoing services through the end of the contract term.
Cost of revenue
Cost of revenue primarily consists of costs of materials, costs paid to third-party contract manufacturers (which may include the costs of components), and personnel costs associated with manufacturing and support operations. Personnel costs consist of wages, bonuses, benefits, stock-based compensation expenses. Cost of revenue also includes freight, allocated overhead costs and inventory write-offs and changes to our inventory and warranty reserves. Allocated overhead costs consist of certain facilities and utility costs. We expect cost of revenue to increase in absolute dollars, as product revenue increases.
36
Our operating expenses consist of general and administrative, sales and marketing and research and development expenses. Salaries and personnel-related costs, benefits, and stock-based compensation expense, are the most significant components of each category of operating expenses. Operating expenses also include allocated overhead costs for facilities and utility costs.
General and Administrative - General and administrative expense consists primarily of employee compensation and related expenses for administrative functions including finance, legal, human resources and fees for third-party professional services, as well as allocated overhead. For 2018, general and administrative expenses include the costs related to the operations of SkyScale, LLC. We expect our general and administrative expense to increase in absolute dollars as we continue to invest in growing the business.
Sales and Marketing - Sales and marketing expense consists primarily of employee compensation and related expenses, sales commissions, marketing programs, travel and entertainment expenses as well as allocated overhead. Marketing programs consist of advertising, tradeshows, events, corporate communications and brand-building activities. We expect sales and marketing expenses to increase in absolute dollars as we expand our sales force, increase marketing resources, and further develop sales channels.
Research and Development - Research and development expense consists primarily of employee compensation and related expenses, prototype expenses, depreciation associated with assets acquired for research and development, third-party engineering and contractor support costs, as well as allocated overhead. We expect our research and development expenses to increase in absolute dollars as we continue to invest in new and existing products.
Other Income (Expense), net
Other income consists of income received for activities outside of our core business. Other expense includes expenses for activities outside of our core business. These expenses consist primarily of loan fee amortization and interest expense.
Provision for Income Taxes
Provision for income taxes consists of estimated income taxes due to the United States and German governments and to the state tax authorities in jurisdictions in which we conduct business, as well as the change in our deferred income tax assets and liabilities.
Results of Operations
Results of operations for the three and six month periods ended June 30, 2019 and 2018 include the following businesses from the date of their acquisition: Magma, SkyScale, which began operations in April 2017 and ceased operations on December 31, 2018, the purchase of the Ion business from Western Digital on July 1, 2017, Concept Development Inc., which was acquired on August 31, 2018, and Bressner Technology GmbH, which was acquired on October 31, 2018.
Accordingly, the periods presented below are not directly comparable. After the completion of four quarters, these businesses for both revenue and expense reporting will be treated as organic operating activity for current and comparable historical periods.
37
The following tables set forth our results of operations for the three and six month periods ended June 30, 2019 and 2018 respectively, presented in dollars and as a percentage of net revenue.
|
|
For The Three Month Periods ended June 30, |
|
|
For The Six Month Periods ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net revenue |
|
$ |
14,886,236 |
|
|
$ |
5,892,666 |
|
|
$ |
24,944,135 |
|
|
$ |
13,012,378 |
|
Cost of revenue |
|
|
9,473,078 |
|
|
|
4,252,484 |
|
|
|
17,119,354 |
|
|
|
9,159,330 |
|
Gross margin |
|
|
5,413,158 |
|
|
|
1,640,182 |
|
|
|
7,824,781 |
|
|
|
3,853,048 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
3,931,478 |
|
|
|
1,097,552 |
|
|
|
5,975,413 |
|
|
|
2,170,600 |
|
Marketing and selling |
|
|
1,237,003 |
|
|
|
702,474 |
|
|
|
2,374,936 |
|
|
|
1,571,489 |
|
Research and development |
|
|
1,225,157 |
|
|
|
958,775 |
|
|
|
2,487,121 |
|
|
|
1,931,406 |
|
Total operating expenses |
|
|
6,393,638 |
|
|
|
2,758,801 |
|
|
|
10,837,470 |
|
|
|
5,673,495 |
|
Loss from operations |
|
|
(980,480 |
) |
|
|
(1,118,619 |
) |
|
|
(3,012,689 |
) |
|
|
(1,820,447 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(53,013 |
) |
|
|
|
|
|
|
(59,281 |
) |
|
|
(55,661 |
) |
Other, net |
|
|
(3,068 |
) |
|
|
54,430 |
|
|
|
(11,232 |
) |
|
|
122,039 |
|
Total other (expense) income, net |
|
|
(56,081 |
) |
|
|
54,430 |
|
|
|
(70,513 |
) |
|
|
66,378 |
|
Loss before income taxes |
|
|
(1,036,561 |
) |
|
|
(1,064,189 |
) |
|
|
(3,083,202 |
) |
|
|
(1,754,069 |
) |
Provision (benefit) for income taxes |
|
|
558,072 |
|
|
|
555,629 |
|
|
|
(543,839 |
) |
|
|
772,752 |
|
Net loss |
|
$ |
(1,594,633 |
) |
|
$ |
(1,619,818 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,526,821 |
) |
Net loss attributable to noncontrolling interest |
|
$ |
- |
|
|
$ |
(116,996 |
) |
|
$ |
- |
|
|
$ |
(229,581 |
) |
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
|
|
For The Three Month Periods ended June 30, |
|
|
For The Six Month Periods ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net revenue |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Cost of revenue |
|
|
63.6 |
% |
|
|
72.2 |
% |
|
|
68.6 |
% |
|
|
70.4 |
% |
Gross margin |
|
|
36.4 |
% |
|
|
27.8 |
% |
|
|
31.4 |
% |
|
|
29.6 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
26.4 |
% |
|
|
18.6 |
% |
|
|
24.0 |
% |
|
|
16.7 |
% |
Marketing and selling |
|
|
8.3 |
% |
|
|
11.9 |
% |
|
|
9.5 |
% |
|
|
12.1 |
% |
Research and development |
|
|
8.2 |
% |
|
|
16.3 |
% |
|
|
10.0 |
% |
|
|
14.8 |
% |
Total operating expenses |
|
|
42.9 |
% |
|
|
46.8 |
% |
|
|
43.4 |
% |
|
|
43.6 |
% |
Loss from operations |
|
|
-6.6 |
% |
|
|
-19.0 |
% |
|
|
-12.1 |
% |
|
|
-14.0 |
% |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
-0.4 |
% |
|
|
0.0 |
% |
|
|
-0.2 |
% |
|
|
-0.4 |
% |
Other, net |
|
|
0.0 |
% |
|
|
0.9 |
% |
|
|
0.0 |
% |
|
|
0.9 |
% |
Total other (expense) income, net |
|
|
-0.4 |
% |
|
|
0.9 |
% |
|
|
-0.3 |
% |
|
|
0.5 |
% |
Loss before income taxes |
|
|
-7.0 |
% |
|
|
-18.1 |
% |
|
|
-12.4 |
% |
|
|
-13.5 |
% |
Provision (benefit) for income taxes |
|
|
3.7 |
% |
|
|
9.4 |
% |
|
|
-2.2 |
% |
|
|
5.9 |
% |
Net loss |
|
|
-10.7 |
% |
|
|
-27.5 |
% |
|
|
-10.2 |
% |
|
|
-19.4 |
% |
Net loss attributable to noncontrolling interest |
|
|
0.0 |
% |
|
|
-2.0 |
% |
|
|
0.0 |
% |
|
|
-1.8 |
% |
Net loss attributable to common stockholders |
|
|
-10.7 |
% |
|
|
-25.5 |
% |
|
|
-10.2 |
% |
|
|
-17.7 |
% |
38
Adjusted EBITDA
We believe that the use of adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, is helpful for an investor to assess the performance of the Company. The Company defines adjusted EBITDA as income (loss) attributable to common stockholders before interest, taxes, depreciation, amortization, acquisition expenses, impairment of long-lived assets, financing costs, fair value adjustments from purchase accounting, stock-based compensation expense and expenses related to discontinued operations.
Adjusted EBITDA is not a measurement of financial performance under generally accepted accounting principles in the United States, or GAAP. Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company’s non-cash operating expenses, we believe that providing a non-GAAP financial measure that excludes non-cash and non-recurring expenses allows for meaningful comparisons between our core business operating results and those of other companies, as well as providing us with an important tool for financial and operational decision making and for evaluating our own core business operating results over different periods of time.
Our adjusted EBITDA measure may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. Our adjusted EBITDA is not a measurement of financial performance under GAAP, and should not be considered as an alternative to operating income or as an indication of operating performance or any other measure of performance derived in accordance with GAAP. We do not consider adjusted EBITDA to be a substitute for, or superior to, the information provided by GAAP financial results.
|
|
For The Three Month Periods ended June 30, |
|
|
For The Six Month Periods ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
Depreciation and amortization |
|
|
432,452 |
|
|
|
274,736 |
|
|
|
886,982 |
|
|
|
528,494 |
|
Amortization of debt discount |
|
|
6,266 |
|
|
|
- |
|
|
|
6,266 |
|
|
|
24,830 |
|
Amortization of deferred gain |
|
|
(16,478 |
) |
|
|
(28,837 |
) |
|
|
(32,957 |
) |
|
|
(57,675 |
) |
Impairment of goodwill |
|
|
1,988,701 |
|
|
|
- |
|
|
|
1,988,701 |
|
|
|
- |
|
Stock-based compensation expense |
|
|
157,807 |
|
|
|
124,816 |
|
|
|
325,283 |
|
|
|
160,133 |
|
Interest expense |
|
|
53,013 |
|
|
|
- |
|
|
|
59,281 |
|
|
|
55,661 |
|
Provision (benefit) for income taxes |
|
|
558,072 |
|
|
|
555,629 |
|
|
|
(543,839 |
) |
|
|
772,752 |
|
Adjusted EBITDA |
|
$ |
1,585,200 |
|
|
$ |
(576,478 |
) |
|
$ |
150,354 |
|
|
$ |
(813,045 |
) |
Adjusted EPS
Adjusted EPS excludes the impact of certain items and, therefore, has not been calculated in accordance with GAAP. We believe that exclusion of certain selected items assists in providing a more complete understanding of our underlying results and trends and allows for comparability with our peer company index and industry. We use this measure along with the corresponding GAAP financial measures to manage our business and to evaluate our performance compared to prior periods and the marketplace. The Company defines Non-GAAP (loss) income attributable to common stockholders as (loss) or income before amortization, stock-based compensation, expenses related to discontinued operations, impairment of long-lived assets and non-recurring acquisition costs. Adjusted EPS expresses adjusted (loss) income on a per share basis using weighted average diluted shares outstanding.
39
Adjusted EPS is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. These non-GAAP financial measures may not be computed in the same manner as similarly titled measures used by other companies. We expect to continue to incur expenses similar to the adjusted income from continuing operations and adjusted EPS financial adjustments described above, and investors should not infer from our presentation of these non-GAAP financial measures that these costs are unusual, infrequent or non-recurring.
The following table sets-forth Non-GAAP income (loss) attributable to common stockholders and basic and diluted earnings per share:
|
|
For The Three Month Periods ended June 30, |
|
|
For The Six Month Periods ended June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net loss attributable to common stockholders |
|
$ |
(1,594,633 |
) |
|
$ |
(1,502,822 |
) |
|
$ |
(2,539,363 |
) |
|
$ |
(2,297,240 |
) |
Amortization of intangibles |
|
|
269,151 |
|
|
|
98,660 |
|
|
|
618,570 |
|
|
|
197,326 |
|
Impairment of goodwill |
|
|
1,988,701 |
|
|
|
- |
|
|
|
1,988,701 |
|
|
|
- |
|
Stock-based compensation expense |
|
|
157,807 |
|
|
|
124,816 |
|
|
|
325,283 |
|
|
|
160,133 |
|
Non-GAAP net income (loss) attributable to common stockholders |
|
$ |
821,026 |
|
|
$ |
(1,279,346 |
) |
|
$ |
393,191 |
|
|
$ |
(1,939,781 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.06 |
|
|
$ |
(0.10 |
) |
|
$ |
0.03 |
|
|
$ |
(0.17 |
) |
Diluted |
|
$ |
0.06 |
|
|
$ |
(0.10 |
) |
|
$ |
0.03 |
|
|
$ |
(0.17 |
) |
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
14,442,291 |
|
|
|
12,773,419 |
|
|
|
14,341,560 |
|
|
|
11,464,246 |
|
Diluted |
|
|
14,916,460 |
|
|
|
12,773,419 |
|
|
|
14,815,730 |
|
|
|
11,464,246 |
|
Free cash flow, a non-GAAP measure for reporting cash flow, is defined as cash provided by or used in operating activities less capital expenditures for property and equipment, which includes capitalized software development costs. We believe free cash flow provides investors with an important perspective on cash available for investments and acquisitions after making capital investments required to support ongoing business operations and long-term value creation. We believe that trends in our free cash flow can be valuable indicators of our operating performance and liquidity.
Free cash flow is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies.
We expect to continue to incur expenditures similar to the free cash flow adjustments described above, and investors should not infer from our presentation of this non-GAAP financial measure that these expenditures reflect all of our obligations which require cash. The following table reconciles cash provided by or used in operating activities, the most directly comparable GAAP financial measure, to free cash flow:
|
|
For The Six Months Ended June 30, |
|
|
Change |
|
||||||
Cash flow: |
|
2019 |
|
|
2018 |
|
|
|
|
|
||
Cash provided by (used in) operating activities |
|
$ |
1,713,884 |
|
|
$ |
(3,848,089 |
) |
|
$ |
5,561,973 |
|
Capital expenditures |
|
|
(1,356,975 |
) |
|
|
(60,210 |
) |
|
|
(1,296,765 |
) |
Free cash flow |
|
$ |
356,909 |
|
|
$ |
(3,908,299 |
) |
|
$ |
4,265,208 |
|
40
Comparison of the three and six month periods ended June 30, 2019 and 2018
Revenues, Cost of Revenues and Gross Margin:
|
|
For the Three Months Ended June 30, 2019 |
|
|
For the Three Months Ended June 30, 2018 |
|
||||||||||||||||||||||||||
Entity: |
|
Revenue |
|
|
Cost of Revenue |
|
|
Gross Margin |
|
|
Gross Margin % |
|
|
Revenue |
|
|
Cost of Revenue |
|
|
Gross Margin |
|
|
Gross Margin % |
|
||||||||
OSS - (organic, inclusive of SkyScale) |
|
$ |
10,007,805 |
|
|
$ |
5,712,191 |
|
|
$ |
4,295,614 |
|
|
|
42.9 |
% |
|
$ |
5,892,666 |
|
|
$ |
4,252,484 |
|
|
$ |
1,640,182 |
|
|
|
27.8 |
% |
Concept Development Inc. |
|
|
894,561 |
|
|
|
717,717 |
|
|
|
176,844 |
|
|
|
19.8 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.0 |
% |
Bressner Technology GmbH |
|
|
3,983,870 |
|
|
|
3,043,170 |
|
|
|
940,700 |
|
|
|
23.6 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.0 |
% |
|
|
$ |
14,886,236 |
|
|
$ |
9,473,078 |
|
|
$ |
5,413,158 |
|
|
|
36.4 |
% |
|
$ |
5,892,666 |
|
|
$ |
4,252,484 |
|
|
$ |
1,640,182 |
|
|
|
27.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30, 2019 |
|
|
For the Six Months Ended June 30, 2018 |
|
||||||||||||||||||||||||||
Entity: |
|
Revenue |
|
|
Cost of Revenue |
|
|
Gross Margin |
|
|
Gross Margin % |
|
|
Revenue |
|
|
Cost of Revenue |
|
|
Gross Margin |
|
|
Gross Margin % |
|
||||||||
OSS - (organic, inclusive of SkyScale) |
|
$ |
15,237,891 |
|
|
$ |
9,441,094 |
|
|
$ |
5,796,797 |
|
|
|
38.0 |
% |
|
$ |
13,012,378 |
|
|
$ |
9,159,330 |
|
|
$ |
3,853,048 |
|
|
|
29.6 |
% |
Concept Development Inc. |
|
|
1,194,015 |
|
|
|
1,063,444 |
|
|
|
130,571 |
|
|
|
10.9 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.0 |
% |
Bressner Technology GmbH |
|
|
8,512,229 |
|
|
|
6,614,816 |
|
|
|
1,897,413 |
|
|
|
22.3 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.0 |
% |
|
|
$ |
24,944,135 |
|
|
$ |
17,119,354 |
|
|
$ |
7,824,781 |
|
|
|
31.4 |
% |
|
$ |
13,012,378 |
|
|
$ |
9,159,330 |
|
|
$ |
3,853,048 |
|
|
|
29.6 |
% |
Revenue
For the three month period ended June 30, 2019, total revenue increased $8,993,570 or 152.6%, as compared to the same period in 2018. The increase in revenue was primarily driven by revenue from acquisitions which provided $4,878,432 of which Bressner contributed $3,983,870 or 67.6 percentage points and CDI contributed $894,562 or 15.2 percentage points of the total increase in revenue. OSS saw an organic increase in revenue of $4,133,652 or 70.1 percentage points as compared to same period in the prior year. The majority of this increase is attributable to shipments associated with our flash arrays on our airborne military flash contract as well as improvements in our sales of media and entertainment products. There was also a small decrease of $18,514 or 0.3 percentage points attributable to SkyScale which has been dissolved.
For the six month period ended June 30, 2019, total revenue increased $11,931,757 or 91.7%, as compared to the same period in 2018. The increase in revenue was primarily driven by revenue from acquisitions which provided $9,706,245 of which Bressner contributed $8,512,229 or 65.4 percentage points and CDI contributed $1,194,016 or 9.2 percentage points of the total increase in revenue. OSS saw an increase in organic revenue of $2,256,399 or 17.3 percentage points as compared to same period in the prior year. The majority of this increase is attributable to shipments associated with our flash arrays on our airborne military flash contract as well as improvements in our sales of media and entertainment products. There was also a small decrease of $30,887 or a decrease of 0.2 percentage points attributable to SkyScale which has been dissolved.
Cost of revenue and gross margin
Cost of revenue increased by $5,220,594 or 122.7%, for the three month period ended June 30, 2019 as compared to the same period in 2018. The increase in cost of revenue was primarily driven by cost of revenue from acquisitions which contributed $3,760,887 of which Bressner contributed $3,043,170 or 71.5 percentage points and CDI contributed $717,717 or 16.9 percentage points of the total increase in cost of revenue. OSS saw an increase in cost of revenue of $1,626,461 or 38.2 percentage points as compared to same period in the prior year. The majority of this increase is attributable to a shipments associated with our flash arrays on our airborne military flash contract. There was also a decrease of $166,754 or 3.9 percentage points attributable to SkyScale which has been dissolved.
The overall gross margin percentage increased from 27.8% for the three month period ended June 30, 2018 to 36.4% for the three month period ended June 30, 2019, an increase of 8.6 percentage points. OSS gross margin percentage for the three month period ended June 30, 2019 was 42.9%, which was 15.1 percentage points more in comparison to the prior year period of 27.8%. The 15.1 percentage point increase is attributable to a change in mix attributable to higher sales of our flash array systems. CDI contributed gross margin at a rate of 19.8%, while Bressner contributed gross margin at a rate of 23.6%.
41
Cost of revenue increased by $7,960,024 or 86.9%, for the six month period ended June 30, 2019 as compared to the same period in 2018. The increase in cost of revenue was primarily driven by cost of revenue from acquisitions which contributed $7,678,259 of which Bressner contributed $6,614,815 or 72.2 percentage points and CDI contributed $1,063,444 or 11.6 percentage points of the total increase in cost of revenue. OSS saw a minor increase in cost of revenue of $281,765 or 3.1 percentage points as compared to same period in the prior year. The majority of this increase is attributable to in shipments associated with our flash arrays on our airborne military flash contract.
The overall gross margin percentage increased from 29.6% for the six month period ended June 30, 2018 to 31.4% for the six month period ended June 30, 2019, an increase of 1.8 percentage points. OSS gross margin percentage for the six month period ended June 30, 2019 was 38.0%, which was 8.4 percentage points more in comparison to the prior year period of 29.6%. The 8.4 percentage point increase is attributable to change in mix attributable to higher sales of our flash array systems. CDI contributed gross margin at a rate of 10.9% due to cost overruns on fixed price contracts during the first quarter of 2019, while Bressner contributed gross margin at a rate of 22.3%.
Operating expenses
General and administrative expense
General and administrative expense increased $2,833,926 or 258.2%, for the three month period ended June 30, 2019 as compared to same period in 2018. OSS contributed an additional $300,441 or 10.6% of the total annual increase in these expenses. The increase in general and administrative expense increased primarily due to third party service costs associated with being a public company which includes legal and accounting costs, insurance, listing fees and reporting and compliance costs. There was a reduction of $64,199 or (2.3%) as a result of the dissolution of SkyScale. CDI contributed $2,133,821 or 74.6% of which $1,988,701 is attributable to impairment of goodwill due to a short-fall in the actual overall financial performance of CDI as compared to plan, a recurring need for working capital, and a decrease in the Company’s stock price. Bressner contributed $483,863 or 17.1% of the total annual increase. Overall general and administrative expenses increased as a percentage of revenue to 26.4% during the three month periods ended June 30, 2019 as compared to 18.6% during the same period in 2018.
General and administrative expense increased $3,804,813 or 175.3%, for the six month period ended June 30, 2019 as compared to same period in 2018. OSS contributed an additional $1,054,977 or 27.7% of the total annual increase in these expenses. The increase in general and administrative expense increased primarily due to third party service costs associated with being a public company which includes legal and accounting costs, insurance, listing fees and reporting and compliance costs. There was a reduction of $580,064 or (15.2%) as a result of the dissolution of SkyScale. CDI contributed $2,297,319 or 60.4% of which $1,988,701 is attributable to impairment of goodwill due to a short-fall in the actual overall financial performance of CDI as compared to plan, a recurring need for working capital, and a decrease in the Company’s stock price. Bressner contributed $1,032,581 or 27.1% of the total annual increase. Overall general and administrative expenses increased as a percentage of revenue to 24.0% during the six month periods ended June 30, 2019 as compared to 16.7% during the same period in 2018.
Marketing and selling expense
Marketing and selling expense increased $534,529 or 76.1% during the three month periods ended June 30, 2019 as compared to the same period in 2018. OSS had an increase of $257,158 or 48.1% of the total increase. The major of the increase is attributable to an increase in external commissions associated with increased sales of flash array systems. There was a reduction in marketing and selling expense of $37,040 or (6.9%) as a result of the dissolution of SkyScale. CDI’s marketing expense for the three month period ended June 30, 2019 increased $16,597 or 3.1%, and Bressner contributed $297,814 or 55.7% of the total annual increase. Overall, total marketing and selling expense decreased as a percentage of revenue to 8.3% during the three month period ended June 30, 2019 as compared to 11.9% during the same period in 2018.
42
Marketing and selling expense increased $803,447 or 51.1% during the six month periods ended June 30, 2019 as compared to the same period in 2018. OSS had an increase of $217,308 or 27.0% of the total increase. The major increase was attributable to external commissions associated with the increase in sales of flash array systems. There was a reduction in marketing and selling expense of $77,139 or (9.5%) as a result of the dissolution of SkyScale. CDI’s marketing expense for the six month period ended June 30, 2019 increased $18,804 or 2.3%, and Bressner contributed $644,474 or 80.2% of the total annual increase. Overall, total marketing and selling expense decreased as a percentage of revenue to 9.5% during the six month period ended June 30, 2019 as compared to 12.1% during the same period in 2018.
Research and development expense
Research and development expense increased by $266,382 or 27.8% during the three month period ended June 30, 2019 as compared to same period in 2018. These expenses are mainly compromised of salary and related costs and professional consulting services attributable to continued development of new and enhanced product offerings. OSS saw an increase of $25,782 or 9.6%. The increase was largely driven by increased employee compensation costs. CDI contributed $148,558 or 55.8% of the annual increase while Bressner contributed $92,042 or 34.6% of the annual increase for 2019. Overall, total research and development expense decreased as a percentage of revenue to 8.2% during the three month period ended June 30, 2019 as compared to 16.3% during the same period in 2018.
Research and development expense increased by $555,715 or 28.8% during the six month period ended June 30, 2019 as compared to same period in 2018. These expenses are mainly compromised of salary and related costs and professional consulting services attributable to continued development of new and enhanced product offerings. OSS saw an increase of $92,332 or 16.6%. The increase was largely driven by increased employee compensation costs. CDI contributed $275,830 or 49.6% of the annual increase while Bressner contributed $187,553 or 33.8% of the annual increase for 2019. Overall, total research and development expense decreased as a percentage of revenue to 10.0% during the six month period ended June 30, 2019 as compared to 14.8% during the same period in 2018.
Interest expense
Interest expense increased $53,013 or 100% for the three month period ended June 30, 2019 as compared to same period in 2018, as the outstanding debt associated with OSS which was outstanding as of June 30, 2018, was paid down in its entirety with proceeds from its public offering. On April 4, 2019, the Company borrowed $1,500,000 from individuals and related parties at an annual interest rate of 9.5%, additionally, warrants of 10% of the value of the borrowing were also granted. The fair value of the warrants is amortized over the life of the loans and such costs are included as interest expense. On October 31, 2018, the Company acquired Bressner which has lines of credit and certain term loans outstanding and as a result incurred interest charges of $11,610.
Interest expense increased $3,620 or 6.5% for the six month period ended June 30, 2019 as compared to same period in 2018, as the outstanding debt associated with OSS which was outstanding as of June 30, 2018, was paid down in its entirety with proceeds from its public offering. On April 4, 2019, the Company borrowed $1,500,000 from individuals and related parties at an annual interest rate of 9.5%, additionally, warrants of 10% of the value of the borrowing were also granted. The fair value of the warrants is amortized over the life of the loans and such costs are included as interest expense. On October 31, 2018, the Company acquired Bressner which has a line of credit and certain term loans outstanding and as a result incurred interest charges of $17,827.
Other income (expense), net
Other income (expense), decreased $57,498 or (105.6%) during the three month period ended June 30, 2019 as compared to the same period in 2018 of which $27,045 of the reduction is attributable to OSS and SkyScale. In the prior year, OSS had other income attributable to settlement of certain outstanding obligations which did not occur in the current year. Additionally, Bressner had other expenses of $30,978 with minor other income from CDI of $525.
43
Other income (expense), decreased $133,271 or (109.2%) during the six month period ended June 30, 2019 as compared to the same period in 2018 of which $112,732 of the reduction is attributable to OSS. In the prior year OSS had other income attributable to settlement of certain outstanding obligations which did not occur in the current year.
Additionally, Bressner had other expenses of $21,263 with minor other income from CDI of $724.
Provision for income taxes
We have recorded an income tax provision and benefit of $558,072 and $543,839 for the three and six month periods ended June 30, 2019 as compared to a tax provision of $555,629 and $722,752 for the same periods in 2018. This benefit is attributable to projected annual taxable income for 2019 with a projected tax rate of 49.7%. The projected effective tax rate for the quarter differs from the statutory rate mainly due to permanent non-deductible goodwill amortization for Bressner Technology GmbH, as well as projecting federal, foreign and state tax liabilities for the year.
During the three month period ended June 30, 2019 and 2018 and the six month period ended June 30, 2018, the Company recorded a tax expense despite the fact that the Company experienced a pretax loss for those periods. In determining the periodic income tax expense, GAAP required us to forecast our annual effective income tax rate (“AETR”) for the years December 31, 2019 and 2018. Based on management’s projections, the Company expected income tax benefits related to research and development credits and equity compensation benefits to exceed our pretax earnings in 2019 and 2018. As a result, the Company expected its AETR to be negative for the year ended December 31, 2019, and when this negative AETR is applied to our quarterly pretax loss, the result is a quarterly income tax expense.
Liquidity and capital resources
During the six month period ended June 30, 2019, our primary sources of liquidity came from existing cash and third party borrowings. In addition to expected cash generated from operations, certain members of the Company’s Board of Directors have executed definitive agreements to commit funds of up to $4,000,000 as a credit facility, of which, the Company has borrowed $1,500,000 from members of the Board of Directors and multiple parties for operations, facility expansion and ERP implementation. The Company is also developing plans for cost containment to ensure that liquidity will be sufficient to meet our cash requirements for current operations through at least a period of the next twelve months. Additionally, the Company, through Bressner Technology GmbH, received lines of credit of €2,700,000 during the period and received term loans in the amount of €1,300,000 subsequent to June 30, 2019.
On May 15, 2019, the Company filed an S-3 prospectus with the Securities and Exchange Commission which became effective on June 19, 2019, and allows the Company to offer up to $100,000,000 aggregate dollar amount of shares of its common stock or preferred stock, debt securities, warrants to purchase its common stock, preferred stock or debt securities, subscription rights to purchase its common stock, preferred stock or debt securities and/or units consisting of some or all of these securities, in any combination, together or separately, in one or more offerings, in amounts, at prices and on the terms that the Company will determine at the time of the offering and which will be set forth in a prospectus supplement and any related free writing prospectus.
On June 26, 2019, the Company filed a prospectus supplement relating to its common stock, par value $0.0001 per share, whereby under the prospectus supplement the Company may offer and sell common stock having an aggregate offering price of up to $10,000,000 through Noble Capital Markets, Inc., (“Noble”) acting as the Company’s agent. As such, the Company has entered into an Equity Distribution Agreement with Noble dated as of June 26, 2019.
As of July 31, 2019, the Company has sold 1,019,561 shares of common stock through this offering for total gross proceeds of $1,773,332, which resulted in net proceeds to us of $1,746,046, after deducting compensation payable to Noble of $27,286.
44
Our future capital requirements will depend on many factors including our growth rate, the timing and extent of spending to support development efforts, the expansion of our sales and marketing, the timing of new product introductions and the continuing market acceptance of our products and services.
Management believes that the Company has sufficient liquidity to satisfy its anticipated cash requirements for at least the next twelve months. However, there can be no assurance that our operations will become profitable or that external sources of financing, including the issuance of debt and/or equity securities, will be available at times and on terms acceptable to us, or at all. The Company’s management prepares budgets and monitors the financial results of the Company as a tool to align liquidity needs to the recurring business requirements.
We may be required to seek additional equity or debt financing. In the event that additional financing is required from outside sources, we may not be able to raise monies on terms acceptable to us or at all. If we are unable to raise additional capital when desired, our business, operating results and financial condition would be adversely affected.
The following table summarizes our cash flows for the six month periods ended June 30, 2019 and 2018:
|
|
For The Six Months Ended June 30, |
|
|||||
Cash flows: |
|
2019 |
|
|
2018 |
|
||
Net cash provided by (used in) operating activities |
|
$ |
1,713,884 |
|
|
$ |
(3,848,089 |
) |
Net cash used in investing activities |
|
$ |
(1,355,925 |
) |
|
$ |
(60,210 |
) |
Net cash provided by financing activities |
|
$ |
2,323,170 |
|
|
$ |
12,989,902 |
|
Operating Activities
During the six month period ended June 30, 2019 we generated $1,713,884 in cash from operating activities, an increase in cash of $5,561,973 when compared to the cash used in operating activities of $3,848,089 during the same period in 2018. The increase in cash provided by operating activities was primarily a result of a reduction in working capital requirements of $4,626,977, a reduction in net loss of $242,123, and an increase in non-cash adjustments of $934,996. Non-cash adjustments include increases of $2,793,115 comprised of the loss attributable to Noncontrolling interest, unrealized gain on foreign currency transactions, impairment of goodwill, warranty reserves, amortization of deferred gain, and depreciation and amortization. These increases were offset by $1,177,119 in decreases in non-cash adjustments attributable to deferred benefit for income taxes, gain on disposal of property and equipment, provision for bad debt, inventory reserves, amortization of debt discount, and stock-based compensation expense.
Working capital requirements decreased overall by $4,626,977. The sources of working capital of $6,396,236 were attributable to reductions in accounts receivable, prepaids and other assets, and increases in accounts payable and accrued expenses and other liabilities for the comparable period. These sources were offset by an increase in working capital due to increased inventory levels of $1,769,259.
Our ability to generate cash from operations in future periods will depend in large part on our profitability, the rate and timing of collections of our accounts receivable, our inventory turns and our ability to manage other areas of working capital including accounts payable.
Investing Activities
During the six month period ended June 30, 2019, we used cash of $1,355,925 in investing activities as compared to $60,210 used during the same period in 2018, an increase of $1,295,715. The net increase is primarily due to tenant improvements to our headquarter facility and software costs and external consulting costs associated with the implementation of our ERP system with the anticipation for completion by the end of the third quarter 2019. The renovation and expansion of our facility is complete. As such, excluding these two major projects, we do not anticipate any other significant purchases of equipment beyond that which is anticipated for use in the normal course of our core business activity. We are projecting to spend an additional $200,000 over the next two quarters to complete our ERP project.
45
During the six month periods ended June 30, 2019, we generated $2,323,170 from financing activities as compared to the cash generated of $12,989,902 during the same period in 2018. During the six month period ended June 30, 2019, we raised $1,500,000 from individuals and related parties through the issuance of notes payable that bear interest at an annual rate of 9.5% and are repaid through 24 months monthly installments. Bressner increased borrowing under its lines of credit for the purchase of inventories and also borrowed funds through term loans at interest rates of 2.125% - 2.150% that are repaid through monthly installments of up to 24 months. The Company received proceeds of $21,149 for the exercise of warrants and stock options.
During six month period ended June 30, 2018, the Company received proceeds from the sale of common stock in our initial public offering of $19,500,000 which was offset by our stock issuance costs for commissions and third party professional services. We also received $59,150 from the exercise of warrants and stock options. With the proceeds from our initial public offering we paid off our line of credit and retired all outstanding debt obligations.
Contractual obligations and commitments
The following table sets forth our non-cancellable contractual obligations as of June 30, 2019.
Contractual Obligations: |
|
Total |
|
|
Less than 1 year |
|
|
1-3 years |
|
|
3-5 years |
|
|
More than 5 Years |
|
|||||
Notes payable |
|
$ |
3,192,006 |
|
|
$ |
2,293,533 |
|
|
$ |
898,473 |
|
|
|
|
|
|
$ |
- |
|
Operating leases |
|
|
2,133,913 |
|
|
|
613,469 |
|
|
|
1,151,452 |
|
|
|
368,992 |
|
|
|
- |
|
Total |
|
$ |
5,325,919 |
|
|
$ |
2,907,002 |
|
|
$ |
2,049,925 |
|
|
$ |
368,992 |
|
|
$ |
- |
|
We have made certain indemnities, under which the Company may be required to make payments to an indemnified party, in relation to certain transactions. We indemnify our directors, officers, employees and agents to the maximum extent permitted under the laws of the State of Delaware. In connection with our facilities leases, we indemnify our lessors for certain claims arising from the use of our facilities. The duration of the indemnities varies, and in many cases is indefinite. These indemnities do not provide for any limitation of the maximum potential future payments we could be obligated to make. Historically, we have not been obligated to make any payments for these obligations and no liabilities have been recorded for these indemnities.
Off balance sheet arrangements
Other than lease commitments incurred in the normal course of business and certain indemnification provisions, we do not have any off-balance sheet financing arrangements or liabilities, guarantee contracts, retained or contingent interests in transferred assets, or any obligation arising out of a material variable interest in an unconsolidated entity.
We do not have any majority-owned subsidiaries that are not consolidated in the financial statements. Additionally, we do not have an interest in, or relationships with, any special purpose entities.
Stockholder transactions
Effective August 1, 2016, we entered into a management services agreement with a company owned by the former Chief Executive Officer of Magma. The agreement calls for payments of $180,000 per year for the first two years paid in monthly installments. In year three the amount is reduced to $37,500 for the year paid in monthly installments. Additionally, we granted 30,000 options in conjunction with execution of this agreement. Payments for the three month periods ended June 30, 2019 and 2018 were $9,375 and $45,000, respectively and $18,750 and $90,000 for the six month periods ended June 30, 2019 and 2018, respectively.
Critical accounting policies and estimates
Our consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Our actual results could differ from these estimates. The critical accounting estimates, assumptions and judgments that we believe have the most significant impact on our consolidated financial statements are described below.
46
On January 1, 2019, the Company adopted the new accounting standard update ASC 606, Revenue from Contracts with Customers, which superseded nearly all existing revenue recognition guidance under GAAP, to all contracts using the modified retrospective method. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. The Company expects the impact of the adoption of the new standard to be immaterial to its net income on an ongoing basis.
The Company’s performance obligations are satisfied over time as work is performed or at a point in time. The majority of the Company’s revenue is recognized at a point in time when products ship and control is transferred to the customer. The Company determines revenue recognition through the following steps: (1) identification of the contract with a customer; (2) identification of the performance obligations in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in the contract; and (5) recognition of revenue when, or as, a performance obligation is satisfied.
The Company’s contracts are executed through a combination of written agreements along with purchase orders with all customers including certain general terms and conditions. Generally, purchase orders entail products, quantities and prices, which define the performance obligations of each party and are approved and accepted by the Company. The Company’s contracts with customers do not include extended payment terms. Payment terms vary by contract type and type of customer and generally range from 30 to 60 days from invoice. Additionally, taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction, that are collected by the Company from a customer and deposited with the relevant government authority, are excluded from revenue.
The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods or services to the customer adjusted for estimated variable consideration. Variable consideration may include discounts, rights of return, refunds, and other similar obligations. The Company allocates the transaction price to each distinct product and service based on its relative standalone selling price. The standalone selling price for products primarily involves the cost to produce the deliverable plus the anticipated margin and for services is estimated based on the Company’s approved list price.
In the normal course of business, the Company does not accept product returns unless the items are defective as manufactured. The Company establishes provisions for estimated returns and warranties. In addition, the Company does not typically provide customers with the right to a refund and does not transact for noncash consideration.
Customer agreements include one vendor managed inventory program. The Company recognizes revenue under this arrangement when (i) risks of ownership have passed to the customer; (ii) the customer's commitment to purchase the goods is fixed; (iii) there is a fixed schedule for delivery of the goods that is reasonable and consistent with the customer's business purpose; (iv) the Company does not have any specific performance obligations such that the earning process is not complete; (v) the ordered goods have been segregated from the Company's inventory and are not subject to being used to fill other orders; and (vi) the product is complete and ready for shipment. Also, such arrangement must be requested by the customer and the customer has explained a substantial business purpose for the arrangement. Management also considers whether the customer's custodial risks are insured and whether modifications to the Company's normal billing and credit terms were required.
Revenues on certain fixed-price contracts where we provide engineering services, prototypes and completed products are recognized over the contract term based on the percentage of completion or based upon milestones delivered that are provided during the period and compared to the total estimated development and milestone goals to be provided over the entire contract. These services require that we perform significant, extensive and complex design, development, modification or implementation of our customers’ systems. Performance will often extend over long periods of time, and our right to receive future payment depends on our future performance in accordance with the agreement.
47
The percentage-of-completion methodology involves recognizing probable and reasonably estimable revenue using the percentage of services completed, on a current cumulative cost to estimate total cost basis, using a reasonably consistent profit margin over the period. Due to the long-term nature of these projects, developing the estimates of costs often requires significant judgment. Factors that must be considered in estimating the progress of work completed and ultimate cost of the projects include, but are not limited to, the availability of labor and labor productivity, the nature and complexity of the work to be performed and the impact of delayed performance. If changes occur in delivery, productivity or other factors used in developing the estimates of costs or revenues, we revise our cost and revenue estimates, which may result in increases or decreases in revenues and costs, and such revisions are reflected in earnings in the period in which the revision becomes known.
The Company offer customers extended warranties beyond the standard one-year warranty on the product. The customer can purchase extended warranties from one to five years, in the bronze, silver or gold categories. This entails hardware repair or replacement, shipping methods on how the warranties will be returned / delivered, response times and hours of operations to receive support.
The Company does have recourse with some of its suppliers that offer more than a one-year guarantee on parts, but this is not standard. The few that offer greater than a year warranty, the Company is able to cover the cost of the part from the manufacturer for the failed part. The amounts of these costs vary in a wide range, but are not material, due to the infrequency of failure.
Stock-Based Compensation
We measure and recognize compensation expense for all stock-based awards granted to our employees and other service providers, including stock options granted under our 2017 and 2015 Plans, based on the estimated fair value of the award. We use the Black-Scholes option pricing model to estimate the fair value of stock option awards granted under our 2017 and 2015 Plans. We recognize the fair value of stock options granted under our 2017 and 2015’s Plan as stock-based compensation on a straight line basis over the requisite service period. We record expense net of anticipated forfeitures and adjust the annual expense based upon actual experience.
Compensation cost for stock awards, which include restricted stock units (“RSUs”) is measured at the fair value on the grant date and recognized as expense, net of estimated forfeitures, over the related service period. The fair value of stock awards is based on the quoted price of our common stock on the grant date less the present value of expected dividends not received during the vesting period.
Our use of the Black-Scholes option pricing model requires the input of highly subjective assumptions, including the fair value of the underlying common stock, expected term of the option, expected volatility of the price of our common stock, risk-free interest rates and the expected dividend yield of our common stock. The assumptions used in our option pricing model represent management’s best estimates. These estimates involve inherent uncertainties and the application of management’s judgment. If factors change and different assumptions are used, our stock-based compensation expense could be materially different in the future.
These assumptions and estimates are as follows:
|
• |
Fair Value of Common Stock. While we were a privately-held company, our Board of Directors considered numerous objective and subjective factors to determine the fair value of our common stock at each grant date. These factors included, but were not limited to, (i) contemporaneous valuations of common stock performed by unrelated third-party specialists; (ii) the rights, preferences and privileges of our convertible preferred stock relative to those of our common stock; (iii) the lack of marketability of our common stock; (iv) developments in the business; (v) the likelihood of achieving a liquidity event, such as an IPO or a merger or acquisition of our business, given prevailing market conditions; and (vi) the market performance of comparable publicly traded companies. Since the completion of our IPO, we use the closing quoted price of our common stock on the date of grant. |
|
• |
Expected Term. The expected term represents the period that our stock-based awards are expected to be outstanding. The expected term assumptions were determined based on the vesting terms and contractual lives of the options, using the simplified method. |
48
|
• |
Risk-Free Interest Rate. The risk-free interest rate is based on the implied yield available on U.S. Treasury zero-coupon issues with remaining terms similar to the expected term on the options. |
|
• |
Dividend Rate. We have never declared or paid any cash dividends and do not plan to pay cash dividends in the foreseeable future, and, therefore, use an expected dividend yield of zero. |
We will continue to use judgment in evaluating the assumptions related to our stock-based compensation on a prospective basis. As we continue to accumulate additional data related to our common stock, we may refine our estimation process, which could materially impact our future stock-based compensation expense.
Inventory Valuation
We value our inventory at the lower of cost or its estimated net realizable value. We use the average cost method for purposes of determining cost, which approximates the first-in, first-out method. We write down inventory for excess and obsolescence based upon a review of historical usage and assumptions about future demand, product mix and possible alternative uses. Actual demand, product mix and alternative usage may be lower than those that we project and this difference could have a material adverse effect on our gross margin if inventory write-downs beyond those initially recorded become necessary. Alternatively, if actual demand, product mix and alternative usage are more favorable than those we estimated at the time of such a write-down, our gross margin could be favorably impacted in future periods.
Goodwill, Intangible Assets and Long-lived Assets
We evaluate our goodwill, intangible and long-lived assets for impairment when events or circumstances arise that indicate our goodwill, intangible and long–assets may be impaired. Indicators of impairment include, but are not limited to, a significant deterioration in overall economic conditions, a decline in our market capitalization, the loss of significant business, significant decreases in funding for our contracts, or other significant adverse changes in industry or market conditions.
Income Taxes
The determination of income tax expense requires us to make certain estimates and judgments concerning the calculation of deferred tax assets and liabilities, as well as the deductions and credits that are available to reduce taxable income. We recognize deferred tax assets and liabilities for the expected future tax consequences of events that have been included in our consolidated financial statements. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates for the year in which the differences are expected to reverse.
In evaluating our ability to recover deferred tax assets, we consider all available positive and negative evidence, including our past operating results, our forecast of future earnings, future taxable income, and tax planning strategies. The assumptions utilized in determining future taxable income require significant judgment. We record a valuation allowance against deferred tax assets if, based upon the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. If it becomes more likely than not that a tax asset will be used for which a reserve has been provided, we reverse the related valuation allowance. If our actual future taxable income by tax jurisdiction differs from estimates, additional allowances or reversals of reserves may be necessary.
49
We use a two-step approach to recognize and measure uncertain tax positions. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon external examination. If the tax position is deemed more-likely-than-not to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. We reevaluate our uncertain tax positions on a quarterly basis and any changes to these positions as a result of tax audits, tax laws or other facts and circumstances could result in additional charges to operations.
Business Combinations
We utilize the acquisition method of accounting for business combinations and allocate the purchase price of an acquisition to the various tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. We primarily establish fair value using the income approach based upon a discounted cash flow model. The income approach requires the use of many assumptions and estimates including future revenues and expenses, as well as discount factors and income tax rates. Other estimates include:
|
• |
Estimated step-ups or write-downs for fixed assets and inventory; |
|
• |
Estimated fair values of intangible assets; and |
|
• |
Estimated income tax assets and liabilities assumed from the target |
While we use our best estimates and assumptions as part of the purchase price allocation process to accurately value assets acquired and liabilities assumed at the business acquisition date, our estimates and assumptions are inherently uncertain and subject to refinement. As a result, during the purchase price allocation period, which is generally no longer than one year from the business acquisition date, we record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.
For changes in the valuation of intangible assets between preliminary and final purchase price allocation, the related amortization is adjusted in the period it occurs. Subsequent to the purchase price allocation period any adjustment to assets acquired or liabilities assumed is included in operating results in the period in which the adjustment is determined. Should we issue shares of our common stock in an acquisition, we will be required to estimate the fair value of the shares issued.
Recent accounting pronouncements
Per the Company’s consolidated financial statements Note 2 – Significant Accounting Policies, we may be implementing a number of changes, as required by FASB. See Note 2 for further details.
Recently implemented accounting pronouncements
Per the Company’s consolidated financial statements Note 2 – Significant Accounting Policies, we have implemented a number of changes, as required by FASB. See Note 2 for further details.
Interest rate risk
Our exposure to interest rate risk is primarily associated with borrowing on revolving lines of credit denominated in both U.S. dollars and Euros. We are exposed to the impact of interest rate changes primarily through our borrowing activities for our variable rate borrowings.
Concentration of credit risk
Financial instruments that potentially expose us to concentrations of credit risk consist principally of cash, cash equivalents and accounts receivable. We place our cash and cash equivalents with financial institutions with high credit quality. At June 30, 2019 and December 31, 2018, we had $4,944,853 and $2,272,256 respectively, of cash and cash equivalents on deposit or invested with our financial and lending institutions.
50
We provide credit to our customers in the normal course of business. We perform ongoing credit evaluations of our customers’ financial condition and limit the amount of credit extended when deemed necessary.
Foreign currency risk
We operate primarily in the United States. Foreign sales of products and services are primarily denominated in U.S. dollars. We also conduct business outside the United States through our foreign subsidiary in Germany, where business is largely transacted in non-U.S. dollar currencies particularly the Euro, which is subject to fluctuations due to changes in foreign currency exchange rates. Accordingly, we are subject to exposure from changes in the exchange rates of local currencies. Foreign currency transaction gains and losses are recorded in other income (expense), net in the consolidated statements of operations
OSS GmbH operates as an extension of OSS’s domestic operations and acquired Bressner Technology GmbH in October 2018. The functional currency of OSS GmbH is the Euro. Transactions denominated in currencies other than the functional currency are remeasured to the functional currency at the average exchange rate in effect during the period. At the end of each reporting period, monetary assets and liabilities are translated using exchange rates in effect at the balance sheet date. Non-monetary assets and liabilities are remeasured at historical exchange rates. Consequently, changes in the exchange rates of the currencies may impact the translation of the foreign subsidiaries’ statements of operations into U.S. dollars, which may in turn affect our consolidated statement of operations. The resulting foreign currency translation adjustments are recorded as a separate component of accumulated other comprehensive income in the consolidated statement of comprehensive income.
Derivative Financial Instruments
We employ derivatives to manage certain market risks through the use of foreign exchange forward contracts. We do not use derivatives for trading or speculative purposes. Our derivatives are designated as a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability (cash flow hedge). We hedge a portion of the exchange risk involved in anticipation of highly probable foreign currency-denominated transactions. In anticipation of these transactions, we enter into foreign exchange contracts to provide currency at a fixed rate.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not Applicable.
Item 4. Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.
Limitation on Effectiveness of Controls
Any control system, no matter how well designed and operated, can provide only reasonable assurance as to the tested objectives. The design of any control system is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote. The inherent limitations in any control system include the realities that judgments related to decision-making can be faulty, and that reduced effectiveness in controls can occur because of simple errors or mistakes. Due to the inherent limitations in a cost-effective control system, misstatements due to error may occur and may not be detected.
51
Evaluation of Disclosure Controls and Procedures
Management is required to evaluate our disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”). Disclosure controls and procedures are controls and other procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed under the Exchange Act, such as this Quarterly Report on Form 10-Q, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include controls and procedures designed to provide reasonable assurance that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer as appropriate to allow timely decisions regarding required disclosure. Based on our management’s evaluation (with the participation of our principal executive officer and principal financial officer), our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective at a reasonable assurance level as of the end of the period covered by this report.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended June 30, 2019, which were identified in connection with management’s evaluation required by paragraph (d) of Rules 13a-15 and 15d-15 under the Exchange Act, that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.
52
We are subject to litigation, claims, investigations and audits arising from time to time in the ordinary course of our business. However, at this time, we are not aware of any pending, threatened, or unasserted claims.
You should carefully review and consider the information regarding certain factors that could materially affect our business, financial condition or future results set forth under Item 1A (Risk Factors) in our Annual Report on Form 10-K for the year ended December 31, 2018. There have been no material changes from the factors disclosed in our 2018 Annual Report on Form 10-K filed on March 21, 2019, although we may disclose changes to such factors or disclose additional factors from time to time in our future filings with the Securities and Exchange Commission.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
On April 4, 2019, the Company issued 69,766 warrants in conjunction with the issuance of $1,500,000 in notes payable to individuals and related parties that vest upon issuance. The warrants allow for the purchase of the Company’s common stock, par value $0.0001 at $2.15 per share.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not Applicable.
None.
53
Exhibit Number |
|
Description |
|
|
|
10.1* |
|
|
|
|
|
10.2* |
|
|
|
|
|
10.3* |
|
|
|
|
|
10.4* |
|
|
|
|
|
10.5*† |
|
Original Equipment Manufacturing and Supply Agreement, dated as of July 1, 2019 |
|
|
|
31.1** |
|
|
|
|
|
31.2** |
|
|
|
|
|
32.1** |
|
|
|
|
|
32.2** |
|
|
|
|
|
101.INS* |
|
XBRL Instance Document |
|
|
|
101.SCH* |
|
XBRL Taxonomy Extension Schema Document |
|
|
|
101.CAL* |
|
XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
101.DEF* |
|
XBRL Taxonomy Extension Definition Linkbase Document |
|
|
|
101.LAB* |
|
XBRL Taxonomy Extension Label Linkbase Document |
|
|
|
101.PRE* |
|
XBRL Taxonomy Extension Presentation Linkbase Document |
† |
Portions of this exhibit have been redacted in compliance with Regulation S-K Item 601(b)(10). |
* |
Filed herewith. |
** |
These certifications are being furnished solely to accompany this quarterly report pursuant to 18 U.S.C. Section 1350, and are not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and are not to be incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing. |
54
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
Company Name |
|
|
|
|
|
Date: August 8, 2019 |
|
By: |
/s/ Steve Cooper |
|
|
|
Steve Cooper |
|
|
|
Chief Executive Officer and President (Principal Executive Officer) |
|
|
|
|
Date: August 8, 2019 |
|
By: |
/s/ John W. Morrison Jr. |
|
|
|
John W. Morrison Jr. |
|
|
|
Chief Financial Officer (Principal Financial and Accounting Officer) |
55