ITEM
1. FINANCIAL STATEMENTS
CONSOLIDATED
BALANCE SHEETS (Unaudited)
|
|
March 31,
2017
|
|
|
December 31,
2016
|
|
ASSETS
|
Current assets
|
|
|
|
|
|
|
Cash
|
|
$
|
5,652
|
|
|
$
|
46,812
|
|
Advances to employees
|
|
|
13,540
|
|
|
|
13,449
|
|
Contracts receivable (net of allow. for bad debt)
|
|
|
3,808,450
|
|
|
|
4,710,569
|
|
Inventory
|
|
|
84,517
|
|
|
|
85,614
|
|
Deferred Tax Asset - Current
|
|
|
-
|
|
|
|
86,098
|
|
Prepaid expenses
|
|
|
122,462
|
|
|
|
27,659
|
|
Cost and estimated earnings in excess of billings on uncompleted contracts
|
|
|
980,887
|
|
|
|
687,791
|
|
Total current assets
|
|
$
|
5,015,508
|
|
|
$
|
5,657,992
|
|
Property and equipment, net
|
|
|
1,571,834
|
|
|
|
1,677,682
|
|
Goodwill
|
|
|
1,446,855
|
|
|
|
1,446,855
|
|
Deferred tax asset- non-current
|
|
|
718,980
|
|
|
|
632,882
|
|
Other assets
|
|
|
4,731
|
|
|
|
4,731
|
|
TOTAL ASSETS
|
|
$
|
8,757,908
|
|
|
$
|
9,420,142
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,348,713
|
|
|
$
|
2,354,189
|
|
Accrued payroll
|
|
|
30,699
|
|
|
|
30,967
|
|
Accrued job costs
|
|
|
22,192
|
|
|
|
128,355
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts
|
|
|
429,886
|
|
|
|
218,864
|
|
Notes payable
|
|
|
-
|
|
|
|
-
|
|
Current portion long-term debt
|
|
|
|
|
|
|
|
|
Related party
|
|
|
212,268
|
|
|
|
229,011
|
|
Non-related party
|
|
|
601,043
|
|
|
|
602,630
|
|
Total current liabilities
|
|
|
3,644,801
|
|
|
|
3,563,996
|
|
Long-term debt, net of current portion
|
|
|
|
|
|
|
|
|
Related party
|
|
|
3,063,002
|
|
|
|
3,218,790
|
|
Non-related party
|
|
|
2,166,984
|
|
|
|
2,350,471
|
|
Total long-term liabilities
|
|
|
5,229,986
|
|
|
|
5,569,261
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
Common stock, authorized: $0.001 par value, 250,000,000 shares, at March 31, 2017; issued: 47,300,500 shares, at March 31, 2017; 47,300,500 shares, at December 31, 2016
|
|
|
47,300
|
|
|
|
47,300
|
|
Additional paid in capital
|
|
|
1,471,158
|
|
|
|
1,471,158
|
|
Accumulated surplus
|
|
|
(1,635,337
|
)
|
|
|
(1,231,573
|
)
|
Total stockholders' equity
|
|
|
(116,879
|
)
|
|
|
286,885
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
8,757,908
|
|
|
$
|
9,420,142
|
|
See
accompanying Notes to Consolidated Financial Statements
CES
SYNERGIES, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS (Unaudited)
|
|
Three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Revenues
|
|
$
|
3,172,088
|
|
|
$
|
4,000,808
|
|
Cost of sales
|
|
|
2,349,466
|
|
|
|
2,686,036
|
|
Gross profit
|
|
|
822,622
|
|
|
|
1,314,772
|
|
General & administrative expenses
|
|
|
1,139,729
|
|
|
|
1,064,549
|
|
Net operating profit/(loss)
|
|
|
(317,107
|
)
|
|
|
250,223
|
|
Other expenses, net
|
|
|
(86,657
|
)
|
|
|
(18,586
|
)
|
Profit/(loss) before income taxes
|
|
|
(403,764
|
)
|
|
|
231,637
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
Net profit/(loss)
|
|
$
|
(403,764
|
)
|
|
$
|
231,637
|
|
Profit/(loss) per share
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing profit/(loss) per share
|
|
|
47,300,500
|
|
|
|
46,883,687
|
|
Cash distributions declared per common share
|
|
|
-
|
|
|
|
-
|
|
See
accompanying Notes to Consolidated Financial Statements
CES
SYNERGIES, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)
|
|
Three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Operating Activities
|
|
|
|
|
|
|
Net profit/(loss)
|
|
$
|
(403,764
|
)
|
|
$
|
231,635
|
|
Adjustments to reconcile net loss to cash provided (used) by operating activities
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
105,848
|
|
|
|
127,916
|
|
(Gain)/loss on disposal of assets
|
|
|
-
|
|
|
|
(15,455
|
)
|
Decrease (Increase) in:
|
|
|
|
|
|
|
|
|
Contracts receivable
|
|
|
902,119
|
|
|
|
601,755
|
|
Other assets
|
|
|
(94,929
|
)
|
|
|
(54,129
|
)
|
Inventories
|
|
|
1,097
|
|
|
|
(12,232
|
)
|
Cost and estimated earnings in excess of billings on uncompleted contracts
|
|
|
(293,096
|
)
|
|
|
(711,881
|
)
|
Increase (Decrease) in:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
(5,476
|
)
|
|
|
9,517
|
|
Accrued liabilities
|
|
|
(106,376
|
)
|
|
|
(7,363
|
)
|
Billings in excess of costs and estimated earnings
|
|
|
211,022
|
|
|
|
(119,974
|
)
|
Total Adjustments
|
|
|
720,209
|
|
|
|
(181,846
|
)
|
Net cash provided (used) by operating activities
|
|
$
|
316,445
|
|
|
$
|
49,789
|
|
|
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
-
|
|
|
|
(5,880
|
)
|
Proceeds from disposal of equipment
|
|
|
-
|
|
|
|
35,000
|
|
Net cash provided (used) by investing activities
|
|
|
-
|
|
|
|
29,120
|
|
|
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
New borrowings
|
|
|
-
|
|
|
|
-
|
|
Debt reduction
|
|
|
|
|
|
|
|
|
Non-related party
|
|
|
(185,074
|
)
|
|
|
(112,601
|
)
|
Related-party
|
|
|
(172,531
|
)
|
|
|
(5,064
|
)
|
Proceeds from issuance of common stock
|
|
|
-
|
|
|
|
10
|
|
Net cash provided (used) by financing activities
|
|
|
(357,605
|
)
|
|
|
(117,655
|
)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
(41,160
|
)
|
|
|
(38,746
|
)
|
|
|
|
|
|
|
|
|
|
Cash at beginning of period
|
|
|
46,812
|
|
|
|
229,882
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period
|
|
$
|
5,652
|
|
|
$
|
191,136
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
88,289
|
|
|
$
|
35,964
|
|
Income taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
See
accompanying Notes to the Consolidated Financial Statements
CES
SYNERGIES, INC.
MARCH
31, 2017
(Unaudited)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note
1 – Company Background
CES
Synergies, Inc. (unless otherwise indicated, together with its consolidated subsidiaries, the “Company”) is a Nevada
corporation formed on April 26, 2010. The Company is the parent company of Cross Environmental Services, Inc. (“CES”)
which was incorporated in 1988 in the state of Florida. The Company acquired CES in a reverse merger transaction that closed on
November 1, 2013, and CES is deemed the accounting acquirer under accounting rules (see Note 14). The Company is an asbestos and
lead abatement contracting firm specializing in the removal of asbestos and lead from buildings and other structures, and demolition
of structures. The Company’s services include removal of asbestos and lead, construction, installation, and repair of ceilings
and insulation systems and demolition. Most jobs are located within the state of Florida, but the Company accepts and performs
jobs throughout the southeastern United States.
Note
2 – Summary of Significant Accounting Policies
This
summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial
statements.
The
Company follows the accrual basis of accounting in accordance with accounting principles generally accepted in the United States
of America and has adopted a year-end of December 31.
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
("US GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could differ from those estimates.
Management
further acknowledges that it is solely responsible for adopting sound accounting practices consistently applied, establishing
and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal
accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are
recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present
fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented.
Basis
of Presentation
The
Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries. These include the accounts
of Cross Environmental Services, Inc., and its wholly-owned subsidiaries, Cross Demolition, Inc., Cross Insulation, Inc., Cross
Remediation, Inc., Cross FRP, Inc., Triple J Trucking, Inc., and Tenpoint Trucking, Inc. All significant intercompany account
balances, transactions, profits and losses have been eliminated.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect
reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements,
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ materially from those
estimates.
Fair
Value of Financial Instruments
For
certain financial instruments, including accounts receivable, accounts payable, accrued expenses, interest payable, advances payable
and notes payable, the carrying amounts approximate fair value due to their relatively short maturities.
The
Company has adopted ASC 820-10,
“Fair Value Measurements and Disclosures.”
ASC 820-10 defines fair value, and
establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements
for fair value measures. The carrying amounts reported in the consolidated balance sheets for receivables and current liabilities
each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between
the origination of such instruments and their expected realization and their current market rate of interest. The three levels
of valuation hierarchy are defined as follows:
|
●
|
Level
1 inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets.
|
|
●
|
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial
instrument.
|
|
●
|
Level
3 inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
The
Company did not identify any non-recurring assets and liabilities that are required to be presented in the balance sheets at fair
value in accordance with ASC 815, “
Derivatives and Hedging
.”
In
February 2007, the FASB issued ASC 825-10
“Financial Instruments.”
ASC 825-10 permits entities to choose to
measure many financial assets and financial liabilities at fair value. Unrealized gains and losses on items for which the fair
value option has been elected are reported in earnings. ASC 825-10 is effective as of the beginning of an entity’s first
fiscal year that begins after November 15, 2007.
The
carrying amounts of cash and current liabilities approximate fair value due to the short maturity of these items. These fair value
estimates are subjective in nature and involve uncertainties and matters of significant judgment, and, therefore, cannot be determined
with precision. Changes in assumptions could significantly affect these estimates. The Company does not hold or issue financial
instruments for trading purposes, nor does it utilize derivative instruments in the management of foreign exchange, commodity
price, or interest rate market risks.
Revenue
and Cost Recognition
The
Company follows ASC 605-35 "
Revenue Recognition: Construction type contracts
" and recognizes revenues from fixed-price
and modified fixed-price construction contracts on the percentage-of-completion method, measured by the percentage of cost incurred
to date to estimated total cost for each contract. This method is used because management considers total cost to be the best
available measure of progress on the contracts.
Contract
costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor,
supplies, tools, repairs, and depreciation. Selling, general, and administrative costs are charged to expenses as incurred. Provisions
for estimated losses on uncompleted contracts, if any, are made in the period in which such losses are determined. Changes in
job performance, job conditions, and estimated profitability may result in revisions to costs and income which are recognized
in the period in which the revisions are determined.
The
asset, "Costs and estimated earnings in excess of billings on uncompleted contracts," represents revenues recognized
in excess of amounts billed.
The
liability, "Billings in excess of costs and estimated earnings on uncompleted contracts," represents billings in excess
of revenues recognized.
Contract
retentions are included in contracts receivable.
Cash
and Cash Equivalents
For
purposes of reporting cash flows, the Corporation considers cash and cash equivalents to be all highly liquid deposits with maturities
of three months or less. Cash equivalents are carried at cost, which approximates market value.
Concentrations
of Credit Risk
The
company maintains cash balances at Centennial Bank located in Central Florida. The cash accounts are insured by the Federal Deposit
Insurance Corporation up to $250,000. At March 31, 2017 and 2016, the Company’s uninsured cash balances for those accounts
were $0.
Special
purpose entities
The
Company does not have any off-balance sheet financing activities.
Contracts
Receivable
Contracts
receivable are recorded when invoices are issued and presented in the balance sheet net of the allowance for doubtful accounts.
Contract receivables are written off when they are determined to be uncollectible. The allowance for doubtful accounts is estimated
based on the Company's historical average percentage of bad debts in relation to its revenue.
Inventory,
Net
Inventories
consist primarily of job materials and supplies and are priced at the lower of cost (first-in, first-out) or market.
Property,
Plant and Equipment
Property,
plant and equipment are recorded at cost less accumulated depreciation. Expenditures for major additions and improvements are
capitalized. As property and equipment are sold or retired, the applicable cost and accumulated depreciation are removed from
the accounts and any resulting gain or loss thereon is recognized as operating expenses.
Depreciation
is calculated using the straight-line method over the estimated useful lives or, in the case of leasehold improvements, the term
of the related lease, including renewal periods, if shorter. Estimated useful lives are as follows:
The
Company reviews property, plant and equipment and all amortizable intangible assets for impairment whenever events or changes
in circumstances indicate that the carrying amount of these assets may not be recoverable. Recoverability is based on estimated
undiscounted cash flows. Measurement of the impairment loss, if any, is based on the difference between the carrying value and
fair value.
Impairment
of Long-Lived Assets and Amortizable Intangible Assets
The
Company follows ASC 360-10,
“Property, Plant, and Equipment,”
which establishes a
“primary asset”
approach to determine the cash flow estimation period for a group of assets and liabilities that represents the unit of accounting
for a long-lived asset to be held and used. Long-lived assets to be held and used are reviewed for impairment whenever events
or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The carrying amount of a long-lived
asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition
of the asset. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value less cost to sell.
Through March 31, 2017, the Company had not experienced impairment losses on its long-lived assets.
Intangible
Assets - Goodwill
Cost
of investment in purchased company assets (Simpson & Associates, Inc.) in excess of the underlying fair value of net assets
at date of acquisition (March 2001) is recorded as goodwill on the balance sheet. The amount of $1,396,855 was acquired in 2001
and an additional $50,000 was reclassified as goodwill in 2002. Goodwill is not amortized, but instead is assessed for impairment
at least annually and upon the occurrence of certain triggering events or substantive changes in circumstances that indicate that
the fair value of goodwill may be impaired. Measurement of the impairment loss, if any, is based on the difference between the
carrying value and fair value of the reporting unit. The goodwill impairment test follows a two-step process. In the first step,
the fair value of a reporting unit is compared to its carrying value. If the carrying value of a reporting unit exceeds its fair
value, the second step of the impairment test is performed for purposes of measuring the impairment. In the second step, the fair
value of the reporting unit is allocated to all of the assets and liabilities of the reporting unit to determine an implied goodwill
value. If the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of goodwill, an impairment
loss will be recognized in an amount equal to that excess. There were no material impairments to the carrying value of long-lived
assets and intangible assets subject to amortization during the periods ended March 31, 2017 and 2016.
Business
segments
ASC
280,
“Segment Reporting”
requires use of the
“management approach”
model for segment reporting.
The management approach model is based on the way a company’s management organizes segments within the company for making
operating decisions and assessing performance. The Company determined it has three operating segments as of March 31, 2017 and
March 31, 2016.
Income
Taxes
Tax
expense comprises current and deferred tax. Current tax and deferred tax are recognized in profit or loss except to the extent
that they relate to a business combination, or items recognized directly in equity or in other comprehensive income. Current tax
is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively
enacted at the reporting date, and any adjustment to tax payable in respect of previous years. Current tax payable also includes
any tax liability arising from the declaration of dividends. Deferred tax would be recognized in respect of temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.
No deferred tax is recognized since the difference in carrying amount is not significant.
Net
Income (Loss) per Share
The
Company computes net income (loss) per share in accordance with ASC 260-10,
“Earnings Per Share.”
The basic
net income/(loss) per common share is computed by dividing the net income/(loss) by the weighted average number of common shares
outstanding. Diluted net income/(loss) per share gives effect to all dilutive potential common shares outstanding during the period
using the
“as if converted”
basis. For the periods ended March 31, 2017 and 2016 there were no potential dilutive
securities.
Common
Stock
There
is currently only one class of common stock. Each share of common stock is entitled to one vote. The authorized number of shares
of common stock of CES Synergies, Inc. at March 31, 2017 and 2016 was 250,000,000 shares with a nominal par value per share of
$0.001. Authorized shares that have been issued and fully paid amounted to 47,300,500 at March 31, 2017 compared to 46,890,500
common shares at March 31, 2016.
Comprehensive
Income/(Loss)
Comprehensive
income/(loss) represents net income/(loss) plus the change in equity of a business enterprise resulting from transactions and
circumstances from non-owner sources. The Company’s comprehensive income/(loss) was equal to net income/(loss) for the periods
ended March 31, 2017 and 2016.
Note
3 – Recent Accounting Pronouncements
Financial
Accounting Standards Board (“FASB”) Update No. 2012-02, July 2012, Intangibles—Goodwill and Other (Topic 350):
In accordance with the amendments in this update, an entity has the option first to assess qualitative factors to determine whether
the existence of events and circumstances indicates that it is more likely than not that the indefinite-lived intangible asset
is impaired. If, after assessing the totality of events and circumstances, an entity concludes that it is not more likely than
not that the indefinite-lived intangible asset is impaired, then the entity is not required to take further action. However, if
an entity concludes otherwise, then it is required to determine the fair value of the indefinite-lived intangible asset and perform
the quantitative impairment test by comparing the fair value with the carrying amount in accordance with Subtopic 350-30.
FASB
Update No. 2012-06, October 2012, Business Combinations (Topic 805): When a reporting entity recognizes an indemnification asset
(in accordance with Subtopic 805-20) as a result of a government-assisted acquisition of a financial institution and subsequently
a change in the cash flows expected to be collected on the indemnification asset occurs (as a result of a change in cash flows
expected to be collected on the assets subject to indemnification), the reporting entity should subsequently account for the change
in the measurement of the indemnification asset on the same basis as the change in the assets subject to indemnification. Any
amortization of changes in value should be limited to the contractual term of the indemnification agreement (that is, the lesser
of the term of the indemnification agreement and the remaining life of the indemnified assets).
FASB
Update No. 2014-01, January 2014, Balance Sheet (Topic 210): The amendments in this update affect entities that have derivatives
accounted for in accordance with Topic 815, including bifurcated embedded derivatives, repurchase agreements and reverse repurchase
agreements, and securities borrowing and securities lending transactions that are either offset in accordance with Section 210-20-45
or Section 815-10-45 or subject to an enforceable master netting arrangement or similar agreement. Entities with other types of
financial assets and financial liabilities subject to a master netting arrangement or similar agreement also are affected because
these amendments make them no longer subject to the disclosure requirements in FASB Update 2011-11.
In
February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This standard requires all leases that have a term of over
12 months to be recognized on the balance sheet with the liability for lease payments and the corresponding right-of-use asset
initially measured at the present value of amounts expected to be paid over the term. Recognition of the costs of these leases
on the income statement will be dependent upon their classification as either an operating or a financing lease. Costs of an operating
lease will continue to be recognized as a single operating expense on a straight-line basis over the lease term. Costs for a financing
lease will be disaggregated and recognized as both an operating expense (for the amortization of the right-of-use asset) and interest
expense (for interest on the lease liability). This standard will be effective for our interim and annual periods beginning January
1, 2019, and must be applied on a modified retrospective basis to leases existing at, or entered into after, the beginning of
the earliest comparative period presented in the financial statements. Early adoption is permitted. The Company is currently evaluating
the timing of adoption and the potential impact of this standard on its financial position, but does not expect the standard to
have a material impact on results of operations.
Note
4 – Contracts Receivable
Contracts
Receivable consist of at:
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Billed
|
|
|
|
|
|
|
Completed Contracts
|
|
$
|
2,349,836
|
|
|
|
3,417,716
|
|
Contracts in Progress
|
|
|
848,772
|
|
|
|
582,614
|
|
Retained
|
|
|
809,842
|
|
|
|
910,239
|
|
Allowance for Bad Debts
|
|
|
(200,000
|
)
|
|
|
(200,000
|
)
|
TOTAL
|
|
$
|
3,808,450
|
|
|
$
|
4,710,569
|
|
Note
5 – Property, Plant and Equipment
Property,
plant and equipment and related accumulated depreciation consists of the following:
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Machinery and Equipment
|
|
$
|
3,866,298
|
|
|
$
|
3,866,298
|
|
Office furniture and Equipment
|
|
|
172,636
|
|
|
|
172,635
|
|
Transportation and Earth Moving Equipment
|
|
|
8,074,720
|
|
|
|
8,074,721
|
|
Leasehold Improvements
|
|
|
30,189
|
|
|
|
30,189
|
|
Property, Plant and Equipment Gross
|
|
|
12,143,843
|
|
|
|
12,143,843
|
|
Less: Accumulated Depreciation
|
|
|
(10,572,009
|
)
|
|
|
(10,466,161
|
)
|
Property, Plant and Equipment Net
|
|
$
|
1,571,834
|
|
|
$
|
1,677,682
|
|
Depreciation
expense for the twelve months ended March 31, 2017 and 2016 was $105,848 and $127,916 respectively.
Note
6 – Costs and Estimated Earnings on Contracts
For
the three months ended March 31, 2017:
|
|
Revenues Earned
|
|
|
Cost of Revenues
|
|
|
Gross Profit (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Revenue on completed contracts
|
|
$
|
1,475,084
|
|
|
$
|
1,083,890
|
|
|
$
|
391,194
|
|
Revenue on uncompleted contracts
|
|
|
1,697,004
|
|
|
|
1,265,576
|
|
|
|
431,428
|
|
Total for 3 months ended 3/31/17
|
|
$
|
3,172,088
|
|
|
$
|
2,349,466
|
|
|
$
|
822,622
|
|
|
|
As of March 31, 2017
|
|
Costs incurred on uncompleted contracts
|
|
$
|
3,589,945
|
|
Estimated earnings on uncompleted contracts
|
|
|
1,040,048
|
|
Revenues earned on uncompleted contracts
|
|
|
4,629,993
|
|
Billings to date
|
|
|
4,078,991
|
|
Total Net Amount
|
|
$
|
551,002
|
|
|
|
|
|
|
Amount shown as cost and estimated earnings in excess of billings on uncompleted contracts
|
|
$
|
980,887
|
|
Amount shown as billings in excess of costs and estimated earnings on uncompleted contracts
|
|
|
(429,885
|
)
|
|
|
|
|
|
Total Net Amount
|
|
$
|
551,002
|
|
For
the three months ended March 31, 2016:
|
|
Revenues Earned
|
|
|
Cost of Revenues
|
|
|
Gross Profit (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Revenue on completed contracts
|
|
$
|
2,227,953
|
|
|
$
|
1,548,072
|
|
|
$
|
679,880
|
|
Revenue on uncompleted contracts
|
|
|
1,772,856
|
|
|
|
1,137,964
|
|
|
|
634,892
|
|
Total for 3 months ended 3/31/16
|
|
$
|
4,000,808
|
|
|
$
|
2,686,036
|
|
|
$
|
1,314,772
|
|
|
|
As of March 31, 2016
|
|
Costs incurred on uncompleted contracts
|
|
$
|
2,737,277
|
|
Estimated earnings on uncompleted contracts
|
|
|
1,418,255
|
|
Revenues earned on uncompleted contracts
|
|
|
4,155,532
|
|
Billings to date
|
|
|
2,934,518
|
|
Total Net Amount
|
|
$
|
1,221,014
|
|
|
|
|
|
|
Amount shown as cost and estimated earnings in excess of billings on uncompleted contracts
|
|
$
|
1,402,439
|
|
Amount shown as billings in excess of costs and estimated earnings on uncompleted contracts
|
|
|
(181,425
|
)
|
|
|
|
|
|
Total Net Amount
|
|
$
|
1,221,014
|
|
Note
7 – Long-Term Debt
Long-term
debt consists of the following at March 31, 2017 and 2016:
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
Installment loan from shareholder, Clyde Biston, payable in monthly interest-only payments of $529; interest rate of 4.25% p.a.
|
|
$
|
52,530
|
|
|
$
|
155,746
|
|
|
|
|
|
|
|
|
|
|
Installment loan from shareholder, Clyde Biston, payable in monthly interest-only payments of $626; interest rate of 4.75% p.a.
|
|
|
167,630
|
|
|
|
167,630
|
|
|
|
|
|
|
|
|
|
|
Installment loan from shareholder, Clyde Biston, payable in monthly interest-only payments of $693; interest rate of 4.75% p.a.
|
|
|
182,749
|
|
|
|
182,749
|
|
|
|
|
|
|
|
|
|
|
Installment loan from shareholder, Clyde Biston, payable in monthly interest-only payments of $693; interest rate of 4.75% p.a.
|
|
|
182,752
|
|
|
|
182,752
|
|
|
|
|
|
|
|
|
|
|
Line of credit, Centennial Bank, Dade City, FL variable interest of 1.25% over prime, current rate 3.25% p.a., secured by land, improvements, and accounts receivable. Line of credit matures May 5, 2018.
|
|
|
1,744,076
|
|
|
|
1,750,300
|
|
|
|
|
|
|
|
|
|
|
Installment loan from shareholder, Clyde Biston. Payable in monthly payments of $31,355, interest rate of 6.15%. Deferred until January 2017.
|
|
|
2,689,609
|
|
|
|
2,758,924
|
|
|
|
|
|
|
|
|
|
|
Installment loan, Aramsco Inc, Paulsboro, New Jersey, monthly payments of $14,144 for 12 months starting October 2016, and then 8 monthly payments of $31,335, annual interest 3.74%.
|
|
|
308,138
|
|
|
|
363,447
|
|
|
|
|
|
|
|
|
|
|
Installment loan, Gerard Chimney Co, St. Louis, Missouri monthly payments of $5,000, annual interest of 3.75%.
|
|
|
170,465
|
|
|
|
190,465
|
|
|
|
|
|
|
|
|
|
|
Various installment loans payable in monthly payments, interest rates ranging from 0% to 9.5% p.a., secured by various equipment, vehicles, and property.
|
|
|
545,348
|
|
|
|
648,889
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
6,043,297
|
|
|
|
6,400,902
|
|
Less: Current portion
|
|
|
(813,310
|
)
|
|
|
(831,641
|
)
|
Long-term debt, less current portion
|
|
$
|
5,229,987
|
|
|
|
5,569,261
|
|
At
March 31, 2017, the Company owed Mr. Biston $3,275,270 under to his loans ($3,401,795 at March 31, 2016). Commencing January 1,
2017, the Company is paying Mr. Biston approximately $32,000 per month over the next eight and a half (8.5) years until the loan
in the original principal amount of $2,800,000 has been repaid. In addition, commencing January 1, 2017, on the remaining outstanding
loans, the Company is paying Mr. Biston approximately $2,540 per month in interest only.
Note
8 – Commitments and Contingencies
Commitments
Principal
payments on long-term debt are due as follows:
Year ending December 31,
|
|
|
|
|
2017
|
|
$
|
813,310
|
|
2018
|
|
|
2,338,948
|
|
2019
|
|
|
398,265
|
|
2020
|
|
|
987,645
|
|
2021+
|
|
|
1,505,129
|
|
|
|
$
|
6,043,297
|
|
Contingencies
None.
Note
9 – Profit/(loss) per Share
|
|
For the three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
|
|
|
|
|
|
|
Net Profit/(Loss)
|
|
$
|
(403,764
|
)
|
|
$
|
231,637
|
|
Weighted-average common shares outstanding
|
|
|
|
|
|
|
|
|
basic:
|
|
|
47,300,500
|
|
|
|
46,883,687
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common stock
|
|
|
|
|
|
|
|
|
Equivalents
|
|
|
-
|
|
|
|
-
|
|
Stock Options
|
|
|
-
|
|
|
|
-
|
|
Warrants
|
|
|
-
|
|
|
|
-
|
|
Convertible Notes
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
47,300,500
|
|
|
|
46,883,687
|
|
|
|
|
|
|
|
|
|
|
Profit/(Loss) per share outstanding
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
$
|
(0.009
|
)
|
|
$
|
0.005
|
|
Note
10
–
Operating Lease Agreements
In
the past, the Company rented certain equipment/office space under month to month operating lease agreements. Lease expenses, including
amounts listed in Note 11 below regarding Related Party, incurred as of March 31, 2017 and 2016 under such agreements were $48,410,
and $71,511, respectively.
Note
11
–
Related Party Transactions
For
the purposes of these notes to consolidated financial statements, parties are considered to be related if one party has the ability
to control the other party or exercise significant influence over the other party in making financial or operational decisions.
In considering each possible related party relationship, attention is directed to the substance of the relationship, not merely
the legal form.
Related
parties may enter into transactions which unrelated parties might not, and transactions between related parties may not be effected
on the same terms, conditions and amounts as transactions between unrelated parties. Clyde A. Biston, the chairman of board of
directors and former CEO of the Company, owns a majority of our shares, meaning he can exert significant influence over corporate
decisions and strategy. Related party transactions for the period include the following:
Leased
Facilities
The
Company is headquartered at 39646 Fig Street, Crystal Springs, Florida, where it currently occupies 6,000 square feet of office
space as well as 6,000 square feet for a mechanic shop and a 12,000 square foot warehouse. The facilities are owned
by our President and Chairman of the Board, Clyde A. Biston. Effective as of January 1, 2017, the Company ceased to
pay monthly rent to Mr. Biston. The Company is instead responsible for all property taxes, sales tax, and maintenance costs associated
with 39646 Fig Street. The Company estimates these expenses will be $5,500 per month.
The
Company also leases satellite offices in Davie and Ft. Walton Beach, Florida from third parties. Monthly rent for these facilities
for the three months ended March 31, 2017 was $15,867 and $9,840 respectively ($15,367 and $9,555 respectively for the period
March 31, 2016).
We
believe our facilities are adequate for their intended purposes and have capacities adequate for our current and anticipated needs.
Note
12
–
401K Salary Deferral Plan
The
Company has established a deferred benefit plan for office and managerial staff with one year or more of service. The plan allows
employees to contribute through salary withholding. The Company may match the contribution up to 3% of the gross wages of the
employee. Amounts contributed by the Company for the three months ended March 31, 2017 and 2016 are $0 and $0, respectively.
Note
13 – Income Tax Provisions
Management
of the Company considers the likelihood of changes by tax authorities in its filed income tax returns and recognizes a liability
for or discloses potential significant changes that management believes are more likely than not to occur upon examination by
tax authorities. Management has not identified any uncertain tax positions in income tax returns filed that require recognition
or disclosure in the accompanying financial statements. The Company’s income tax returns for the past three years are subject
to examination by tax authorities, and may change upon examination.
For
financial reporting purposes, for the three months ending March 31, 2017 and 2016, income before income taxes includes the following
components:
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
United States
|
|
$
|
(403,764
|
)
|
|
$
|
231,637
|
|
Foreign
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
(403,764
|
)
|
|
$
|
231,637
|
|
The
expense (benefit) for income taxes consist of:
Current:
|
|
2017
|
|
|
2016
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
$
|
-
|
|
|
$
|
-
|
|
Foreign
|
|
$
|
-
|
|
|
$
|
-
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred and other:
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
$
|
-
|
|
|
$
|
-
|
|
Foreign
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Total tax expense
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company had net operating loss carryforwards of $2,025,295 available at December 31, 2016 and has recorded a deferred tax asset
of $718,980 reflecting the benefit of the loss carryforwards. Such deferred tax assets will expire in years 2034 through 2035.
Note
14 – Reverse Acquisition
On
November 1, 2013, CES entered into an Agreement and Plan of Merger (the “Merger Agreement”), with CES Acquisitions,
Inc. (the “Subsidiary”) and the Company, which was a shell company that traded on the OTC bulletin board. Pursuant
to the Merger Agreement, the Subsidiary merged into CES, such that CES became a wholly-owned subsidiary of the Company (the “Merger”);
and the Company issued 35,000,000 shares of the Company’s common stock to the shareholders of CES, representing approximately
75.2% of the Company’s aggregate issued and outstanding common stock following the closing of the Merger Agreement. The
share exchange is being accounted for as a recapitalization, and not as a business combination under the scope of FASB ASC Topic
805. CES is the acquirer for accounting purposes and the Company is the acquired company. Accordingly, CES’s subchapter
S corporate status was terminated at the date of the Merger.
Note
15 – Subsequent Events
None.
Note
16 - Segment Information
The
accounting standards for reporting information about operating segments define operating segments as components of an enterprise
for which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding
how to allocate resources and in assessing performance. The Company’s chief operating decision maker is the Chief Executive
Officer. The Company is organized by line of business. While the Chief Executive Officer evaluates results in a number of different
ways, the line of business management structure is the primary basis for which the allocation of resources and financial results
are assessed. Under the aforementioned criteria, the Company operates in three operating and reporting segments: remediation,
demolition and insulation.
Cross
Remediation is one segment of the Company that derives its income from mold remediation and abatement services for a broad range
of environments. Cross Demolition offers full scale commercial demolition and wrecking down to interior and selective demolition
and strip down services. Our third segment, Cross Insulation, derives its revenue from re-insulation and insulation of new and
remodeling projects.
The
information provided below is obtained from internal information that is provided to the Company’s chief operating decision
maker for the purpose of corporate management. The Company uses net operating profit/(loss) to measure segment performance as
recorded below:
|
|
For the three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Remediation Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,537,577
|
|
|
$
|
2,563,892
|
|
Cost of Revenues
|
|
|
1,178,172
|
|
|
|
1,479,190
|
|
Gross Profit
|
|
|
359,405
|
|
|
|
1,084,702
|
|
|
|
|
|
|
|
|
|
|
General & Administrative Expense
|
|
|
393,302
|
|
|
|
350,036
|
|
Allocated CES Admin. Expenses
|
|
|
273,732
|
|
|
|
360,353
|
|
Other Expense
|
|
|
(3,472
|
)
|
|
|
(7,775
|
)
|
|
|
|
|
|
|
|
|
|
Net Profit/(Loss) from Segment
|
|
$
|
(311,101
|
)
|
|
$
|
382,088
|
|
|
|
For the three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Demolition Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,552,511
|
|
|
$
|
1,302,019
|
|
Cost of Revenues
|
|
|
1,090,459
|
|
|
|
1,080,935
|
|
Gross Profit
|
|
|
462,052
|
|
|
|
221,084
|
|
|
|
|
|
|
|
|
|
|
General & Administrative Expense
|
|
|
205,689
|
|
|
|
183,256
|
|
Allocated CES Admin. Expenses
|
|
|
302,378
|
|
|
|
216,859
|
|
Other Expense
|
|
|
1,307
|
|
|
|
(2,201
|
)
|
|
|
|
|
|
|
|
|
|
Net Loss from Segment
|
|
$
|
(47,322
|
)
|
|
$
|
(176,830
|
)
|
|
|
For the three months ended
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Insulation Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
82,000
|
|
|
$
|
134,898
|
|
Cost of Revenues
|
|
|
81,926
|
|
|
|
79,858
|
|
Gross Profit
|
|
|
74
|
|
|
|
55,040
|
|
|
|
|
|
|
|
|
|
|
General & Administrative Expense
|
|
|
29,413
|
|
|
|
20,813
|
|
Allocated CES Admin. Expenses
|
|
|
15,971
|
|
|
|
7,848
|
|
Other Income
|
|
|
31
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net Profit/(Loss) from Segment
|
|
$
|
(45,341
|
)
|
|
$
|
26,379
|
|
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Forward-Looking
Statements and Associated Risks
This
section and other parts of this Form 10-Q contain forward-looking statements. Forward-looking statements provide current expectations
of future events based on certain assumptions and include any statement that does not directly relate to any historical or current
fact. Forward-looking statements also can be identified by words such as “future,” “anticipates,” “believes,”
“estimates,” “expects,” “intends,” “will,” “would,” “could,”
“can,” “may,” and similar terms. Forward-looking statements are not guarantees of future performance and
the Company’s actual results may differ significantly from the results discussed in the forward-looking statements. Factors
that might cause such differences include, but are not limited to, those discussed in our Annual Report on Form 10-K for the year
ended December 31, 2016 filed with the Securities and Exchange Commission on March 30, 2017 (the “2016 Form 10-K”)
under the heading “Risk Factors”.
The
following discussion should be read in conjunction with the 2016 Form 10-K and the consolidated financial statements and notes
thereto included elsewhere in this Form 10-Q. All information presented herein is based on the Company’s fiscal calendar.
Unless otherwise stated, references in this Form 10-Q to particular years, quarters, months or periods refer to the Company’s
fiscal years ended in December and the associated quarters, months, or periods of those fiscal years. Each of the terms the “Company”,
“we”, “us” or “our” as used herein refers collectively to CES Synergies, Inc. and its wholly-owned
subsidiaries, unless otherwise stated. The Company assumes no obligation to revise or update any forward-looking statements for
any reason, except as required by law.
Overview
and Highlights
Since
its formation in 1988, Cross Environmental Services, Inc. (“CES”), a wholly-owned subsidiary of the Company, has been
providing asbestos abatement, demolition, and mold remediation services to city, state, and federal agencies. Our customers include
general contractors, developers, project owners, and industrial and commercial clients. Much of our work has been founded on the
removal of hazardous materials from structures ranging from residences to commercial and industrial applications, including secure
defense contractor facilities, colleges, hospitals, and mid-rise and high-rise buildings and residential structures. Additionally,
our experience working on federal projects, such as the Department of Interior, Bureau of Land Management Promiscuous Dump Clean
Up, U.S. Fish and Wildlife Service Midway Atoll Asbestos and Lead Paint Cleanup, and Department of Defense Military Housing Privatization
Initiative, gives us the expertise to provide the submittals and mandated government compliance documents for any size federal
project.
CES
removes regulated and hazardous materials from industrial, commercial and residential spaces. Specifically, we have developed
a niche market for our services that was facilitated by the Environmental Protection Agency’s National Emission Standards
for Hazardous Air Pollutants, or NESHAP, regulations. Under these regulations, if a building or structure is altered, modified
or renovated in any way, an environmental survey of the building must be completed and regulated hazardous materials (asbestos)
must be removed prior to the alteration or renovation. We provide such services to our clients.
We
also provide services related to the asbestos removal process including interior demolition, lead-based paint removal, mold abatement,
and full-scale structural demolition. We are also adept at materials handling and we have participated in emergency response activities
for multiple hurricanes, including Katrina, Rita, Gene, Francis, Ivan, and many others. We have been able to develop niche markets
by maintaining a high level of technical competence coupled with prudent management and an energetic staff. We are willing to
go to remote or extreme places to complete projects. Examples of locations at which we perform this type of work include Midway
Atoll, Curacao, Guatemala, and remote Bahamian Islands. We also developed niches providing services in connection with various
set-asides under federal law, including Service Connected Disabled Veteran Owned Small Business, Economically Disadvantaged Woman
Owned Business, HUBZone, Veteran Owned, and Total Small Business. We have strategic alliances relating to all of such set-asides
and have utilized these alliances to generate projects.
We
have an established operating infrastructure, with numerous long-term contracts, blanket purchase orders, and ongoing relationships
with a robust customer base.
Our
management and employees are very experienced and expert in their trades. We have nine project managers who have over 100 combined
years of experience. All are skilled in project set-up, permitting, submittals, scheduling, and project close-out.
In
addition to the tools made available to our project managers, we have a highly skilled staff of field personnel. We have multiple
field superintendents and supervisors who have fifteen to twenty years’ experience. Many of these people have been with
CES since its inception. Our field supervisory staff has, in the aggregate, over 200 man-years of experience. We believe that
almost as important as the project personnel and related experience, is having modern late model equipment to work with. We have
an extensive late model fleet of service trucks, box trucks, vans, excavators, loaders, dump trucks, semi tractors, and roll off
trucks that can be deployed to any project. In addition to the large rolling stock and excavators, we have an extensive inventory
of specialty equipment designed to provide demolition and abatement services inside a structure. This equipment includes but is
not limited to skid steer loaders equipped with exhaust scrubbers, mini excavators equipped with hydraulic hammers, automated
tile removing machines, airless sprayers, and various handheld power tools designed for material removal.
Services
Strategy
We
offer services in the environmental contracting arena. Our core business includes hazardous material removal (lead and asbestos),
interior demolition, full scale demolition, and mold remediation. Historically, our customers have come to us either through a
low bid environment or through direct negotiations.
We
believe set-aside government contracting is an additional growth opportunity for us. We have participated in this sector of the
federal market by teaming with firms that have the various set-aside designations.
Effects
of Seasonality and Economic Uncertainty
We
may be subject to seasonal fluctuations and construction cycles at educational institutions, where large projects are typically
carried out during summer months when their facilities are unoccupied. Government customers, many of which have fiscal years that
do not coincide with ours, typically follow annual procurement cycles and appropriate funds on a fiscal-year basis even though
contract performance may take more than one year. Further, government contracting cycles can be affected by the timing of, and
delays in, the legislative process related to government programs and incentives that help drive demand for energy efficiency
and renewable energy projects. As a result, our revenue and operating income in the third quarter are typically higher, and our
revenue and operating income in the first quarter are typically lower, than in other quarters of the year. As a result of such
fluctuations, we may occasionally experience declines in revenue or earnings as compared to the immediately preceding quarter,
and comparisons of our operating results on a period-to-period basis may not be meaningful.
To
manage uncertainties created by business seasonality, we have implemented business processes to give us flexibility to manage
overhead and job costs. Those processes allow us to determine when it is most cost effective to use Company-owned assets
or to contract out aspects of a project. For example, when the Company was awarded a sizeable post-Hurricane Katrina
demolition contract in Louisiana, the processes led it to develop relationships with local subcontractors under Company management
and supervision to perform the demolition work rather than moving Company heavy equipment and personnel to Louisiana, thereby
preserving margins on the contract.
During
the recession that started in 2008, the number of projects available to the Company in Florida fell. To allow the Company
to maintain cash reserves necessary to execute the Louisiana contract, management agreed to a 10% reduction in salaries, and did
so for a full year, until finances righted themselves in late 2009. No field supervisors or workers were laid off during
this period. CES retained its skilled workforce, allowing the contracts in Louisiana to return a 41% gross profit.
Backlog
and Awarded Projects
Our
sales cycle begins with the initial contact with the customer and ends, when successful, with a signed contract, also referred
to as fully-contracted backlog. Historically, our sales cycle typically has averaged 30 days. Awarded backlog is created when
a potential customer awards a project to us following a request for proposal. Once a project is awarded but not yet contracted,
we typically conduct a detailed review to determine the scope of the project. At this point, we also determine the sub-contractor,
and what equipment will be used. Historically, awarded projects typically have taken 45 days to result in a signed contract and
thus convert to fully-contracted backlog. This process may take longer, however, depending upon the size and complexity of the
project. Further, at times in the past we have experienced periods during which the portion of the sales cycle for converting
awarded project to signed contracts has lengthened. Recently, we have been experiencing an unusually sustained lengthening of
conversion times. Continued U.S. federal fiscal uncertainty not only has contributed to a lengthening of our sales cycle for U.S.
federal projects, but also has adversely affected both municipal and commercial customers across most geographic regions. We have
observed among our existing and prospective customer base increased scrutiny of decisions about spending and about incurring debt
to finance projects. For example, we have observed increased use of outside consultants and advisors, as well as adoption of additional
approval steps, by many of our customers, which has resulted in a lengthening of the sales cycle. We expect this trend to continue
throughout 2017. After the customer agrees to the terms of the contract and the contract is executed, the project moves to fully-contracted
backlog. The contracts reflected in our fully-contracted backlog typically have a construction period of 30-45 days and we typically
expect to recognize revenue for such contracts over the same period. Fully-contracted backlog begins converting into revenue generated
from backlog on a percentage-of-completion basis once construction has commenced.
Financial
Operations Overview
Revenue
We
derive revenue from the provision of asbestos abatement, demolition, and mold remediation services to city, state, and federal
agencies. We also sell services to general contractors, developers, project owners, and industrial and commercial clients. Much
of our work has been founded on the removal of hazardous materials from structures ranging from residences to commercial and industrial
applications.
While
in any particular quarter a single customer may account for more than ten percent of revenue, for the quarter ended March 31,
2017, Corvias Military Living, Eglin AFB, Florida, Marco Bay Construction, Florida and the Florida Department of Transportation
(FDOT) accounted for 12.7% and 12.0% and 15.7% of our total revenue, respectively. For the quarter ended March 31, 2016, US Army-
Fort Benning, Georgia and FDOT, accounted for 20.9% and 23.8% of our total revenue, respectively.
Direct
Expenses and Gross Margin
Direct
expenses include the cost of labor, materials, equipment, subcontracting and outside engineering that are required for the execution
our contracts, as well as preconstruction costs, sales incentives, associated travel, inventory obsolescence charges, and amortization
of intangible assets related to customer contracts. A majority of our contracts have fixed price terms; however, in some cases
we negotiate protections, such as a cost-plus structure, to mitigate the risk of rising prices for materials, services and equipment.
Gross
margin, which is gross profit as a percent of revenue, is affected by a number of factors, including the type of services performed
and the geographic region in which the sale is made. Geographic location impacts the cost of disposal, lodging, and
fuel. We sometimes find ourselves bidding against local contractors. In these instances, we may be willing
to accept a lower profit margin in order to establish ourselves with a new client, or in a new geographic location.
Rising
fuel costs affect us in several ways. Fuel in our trucks and equipment has an immediate cost impact. Increases
in petroleum prices increase the costs for remediation due because petroleum products are used to make all poly, bags, etc. that
we use for contaminated materials containment.
In
addition, gross margin frequently varies across the period of a project. Our expected gross margin on, and expected revenue for,
a project are based on budgeted costs. From time to time, a portion of the contingencies reflected in budgeted costs are not incurred
due to strong execution performance. In that case, and generally at project completion, we recognize revenue for which there is
no further corresponding direct expense. As a result, gross margin tends to be back-loaded for projects with strong execution
performance; this explains the gross margin improvement that occurs from time to time at project closeout. We refer to this gross
margin improvement at the time of project completion as a project closeout.
Operating
Expenses
Operating
expenses consist of salaries and benefits, project development costs, and general, administrative and other expenses.
Salaries
and benefits
. Salaries and benefits consist primarily of expenses for personnel not directly engaged in specific revenue generating
activity. These expenses include the time of executive management, legal, finance, accounting, human resources, information technology
and other staff not utilized in a particular project. We employ a comprehensive time card system which creates a contemporaneous
record of the actual time by employees on project activity.
Project
development costs
. Project development costs consist primarily of sales, engineering, legal, finance and third-party expenses
directly related to the development of a specific customer opportunity. This also includes associated travel and marketing expenses.
General,
administrative and other expenses
. These expenses consist primarily of rents and occupancy, professional services, insurance,
unallocated travel expenses, telecommunications, and office expenses. Professional services consist principally of recruiting
costs, external legal, audit, tax and other consulting services.
Other
expenses, net
. Other expenses, net consists primarily of interest income on cash balances, interest expense on borrowings,
and gains and losses on the disposal of surplus assets. Interest expense will vary periodically depending on prevailing short-term
interest rates.
Critical
Accounting Policies
The
preparation of financial statements and related disclosures in conformity with U.S. generally accepted accounting principles (“GAAP”)
and the Company’s discussion and analysis of its financial condition and operating results require the Company’s management
to make judgments, assumptions, and estimates that affect the amounts reported in its consolidated financial statements and accompanying
notes. Note 1, “Summary of Significant Accounting Policies” of the Notes to Consolidated Financial Statements in Part
II, Item 8 of the Annual Report on Form 10-K describes the significant accounting policies and methods used in the preparation
of the Company’s consolidated financial statements. Management bases its estimates on historical experience and on various
other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments
about the carrying values of assets and liabilities.
We
have identified the policies below as critical to our business operations and the understanding of our results of operations.
The Company’s senior management has reviewed these critical accounting policies and related disclosures with the Board.
The impact and any associated risks related to these policies on our business operations are discussed throughout this section
where such policies affect our reported and expected financial results. Our preparation of financial statements requires us to
make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and
liabilities at the date of our financial statements, and the reported amounts of revenues and expenses during the reporting period.
There can be no assurance that actual results will not differ from those estimates and such differences may be material.
Cash
and Cash Equivalents
We
consider all highly liquid debt instruments and other short-term investments with maturity of three months or less to be cash
equivalents.
Contracts
Receivable
Contracts
receivable are stated at the amounts management expects to collect from outstanding balances. Management provides for probable
uncollectible amounts through a charge to earnings and a credit to a valuation allowance based on its assessment of the current
status of individual accounts. Balances outstanding after management has used reasonable collection efforts are written off through
a charge to the valuation allowance and a credit to trade contracts receivable. Management has determined that an allowance
of $200,000 for doubtful accounts at March 31, 2017 and $199,877 at March 31, 2016 was required.
Contracts
receivable will generally be due within 30 to 45 days and collateral is not required.
Cost
and Estimated Earnings in Excess of Billings on Uncompleted Contracts
The
asset, "Costs and estimated earnings in excess of billings on uncompleted contracts," represents revenues recognized
in excess of amounts billed.
The
liability, "Billings in excess of costs and estimated earnings on uncompleted contracts," represents billings in excess
of revenues recognized.
Recoverability
of Long-Lived Assets
We
review the recoverability of long-lived assets on a periodic basis whenever events and changes in circumstances have occurred
which may indicate a possible impairment. The assessment for potential impairment is based primarily on our ability
to recover the carrying value of our long-lived assets from expected future cash flows from our operations on an undiscounted
basis. If such assets are determined to be impaired, the impairment recognized is the amount by which the carrying
value of the assets exceeds the fair value of the assets. Fixed assets to be disposed of by sale are carried at the
lower of the then current carrying value or fair value less estimated costs to sell.
Fair
Value of Financial Instruments
The
carrying amount reported in the balance sheets for cash and cash equivalents, contracts receivable, accounts payable, and accrued
expenses approximate fair value because of the immediate or short-term maturity of these financial instruments. We do not utilize
derivative instruments.
Revenue
and Cost Recognition
The
Company recognizes revenues from fixed-price and modified fixed-price construction contracts on the percentage-of-completion method,
measured by the percentage of cost incurred to date to estimated total cost for each contract. This method is used because management
considers total cost to be the best available measure of progress on the contracts.
Contract
costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor,
supplies, tools, repairs, and depreciation. Selling, general, and administrative costs are charged to expenses as incurred.
Provisions
for estimated losses on uncompleted contracts, if any, are made in the period in which such losses are determined. Changes
in job performance, job conditions, and estimated profitability may result in revisions to costs and income, which are recognized
in the period in which the revisions are determined.
The
asset, "Costs and estimated earnings in excess of billings on uncompleted contracts," represents revenues recognized
in excess of amounts billed.
The
liability, "Billings in excess of costs and estimated earnings on uncompleted contracts," represents billings in excess
of revenues recognized.
Contract
retentions are included in contract receivables.
Net
Earnings (Loss) Per Share of Common Stock
The
basic net earnings (loss) per common share is computed by dividing the net earnings (loss) by the weighted average number of common
shares outstanding. Diluted net earnings (loss) per share gives effect to all dilutive potential common shares outstanding during
the period using the “as if converted” basis.
Uncertainty
in Income Taxes
Management
considers the likelihood of changes by taxing authorities in its filed income tax returns and recognizes a liability for or discloses
potential changes that management believes are more likely than not to occur upon examination by tax authorities. Management
has not identified any uncertain tax positions in filed income tax returns that require recognition or disclosure. The Company’s
income tax returns for the past three years are subject to examination by tax authorities, and may change upon examination.
We
follow ASC 740-10, Accounting for Uncertainty in Income Taxes (“ASC 740-10”). This interpretation requires recognition
and measurement of uncertain income tax positions using a “more-likely-than-not” approach. ASC 740-10 is effective
for fiscal years beginning after December 15, 2006. Management has adopted ASC 740-10 and evaluates our tax positions on an annual
basis.
Advertising
(in thousands, except percentages)
Advertising
costs are expensed when incurred. Advertising costs for the quarters ended March 31, 2017 and March 31, 2016 were $4 and $3, respectively.
Historically, the Company has not relied on advertising and marketing to generate business.
Results
of Operations
(in thousands, except percentages)
Quarter
Ended March 31, 2017 Compared to Quarter Ended March 31, 2016
Net
sales decreased 21%, or $829, during the quarter ended March 31, 2017 compared to the quarter ended March 31, 2016. Revenue in
the Demolition segment increased by $250, or 19%, during the quarter ended March 31, 2017 compared to the quarter ended March
31, 2016. Revenue in the Remediation segment decreased by $1,026, or 40%, during the quarter ended March 31, 2017 compared to
the quarter ended March 31, 2016. The Insulation segment experienced a $53 decrease in revenue, or 39%, during the quarter ended
March 31, 2017 compared to the quarter ended March 31, 2016.
The
increase in Demolition segment revenue was primarily attributable to the near-completion of the Lowe’s Davie Plaza project
in the first quarter. At March 31, 2017, Demolition segment contracts valued in excess of $2,167were in progress. Remediation
segment sales were down year over year for the first quarter, primarily because of the completion of remediation contracts in
Florida and with Ft. Benning and Ft. Stewart DTE. At March 31, 2017, Remediation segment contracts valued in excess of $4,702
were in progress. The decrease in Insulation segment revenue was due primarily to lower maintenance spending by a large supermarket
chain in the southeastern United States.
During
the quarter ended March 31, 2017, approximately $18 of revenues were derived from contracts in Louisiana, $3,154 from contracts
in Florida and $0 from contracts in Georgia (compared to approximately $169 of revenues derived from contracts in Louisiana, $2,453
from contracts in Florida and $1,378 from contracts in Georgia, in the first quarter of 2016).
Sales
Data
The
following table shows net sales by operating segment and net sales by service during the quarters ended March 31, 2017 and 2016
(in thousands, except percentages):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
Net Sales by Operating Segment:
|
|
|
|
|
|
|
|
|
|
Remediation
|
|
$
|
1,537
|
|
|
|
19
|
%
|
|
$
|
2,564
|
|
Demolition
|
|
|
1,553
|
|
|
|
(40
|
)%
|
|
|
1,302
|
|
Insulation
|
|
|
82
|
|
|
|
(39
|
)%
|
|
|
135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
$
|
3,172
|
|
|
|
(21
|
)%
|
|
$
|
4,001
|
|
Segment
Operating Performance
(in thousands, except percentages)
The
Company manages its business on a functional basis. Accordingly, the Company has determined its reportable operating segments,
which are generally based on the types of services it provides, to be Remediation, Demolition and Insulation. Remediation derives
its income from mold remediation and abatement services for a broad range of environments. Demolition offers full scale commercial
demolition and wrecking. Insulation derives its revenue from re-insulation and insulation of new and remodeling projects.
Further
information regarding the Company’s operating segments may be found in Note 16, “Segment Information.”
Remediation
Remediation
segment services are comprised of asbestos abatement, lead removal, mold remediation, indoor air quality/duct cleaning, removal
of contaminated soil, animal waste removal, manual selective and complete interior demolition including removal of floor covering,
and adhesive removal. These services are primarily performed for commercial, retail, governmental, industrial, and military customers,
as well as public and private schools.
The
following table presents Remediation segment net sales information for the quarters ended March 31, 2017 and 2016 (dollars in
thousands):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
Net sales
|
|
$
|
1,537
|
|
|
$
|
(1,026
|
)
|
|
$
|
2,564
|
|
Percentage of total net sales
|
|
|
48
|
%
|
|
|
(16
|
)%
|
|
|
64
|
%
|
The
decrease in the Remediation segment net sales during the quarter ended March 31, 2017 was caused by typical business fluctuations.
Remediation is usually the first activity performed in a contract and therefore the first part to be completed. In larger projects
it is not unusual to perform work in stages over the course of several months. The total number of Remediation segment jobs in
progress at March 31, 2017 was 23 (valued at $ $4,702), compared to 48 (valued at $6,269) on March 31, 2016. The Company has no
control over the amount of work available to bid from year to year. It is the nature of the Remediation business to experience
broad fluctuations in results of operations.
Demolition
Demolition
segment services are comprised of partial, phased and complete demolition of commercial, retail, private, governmental, industrial,
and military sites, as well as public and private schools. Demolition activities include building separations, concrete breaking
and saw-cutting, using the Company’s own man-lifts, bobcats, roll-off containers and roll-off trucks for hauling and disposal
of construction debris. The Company focuses on asbestos, mold and lead remediation and interior demolition. The Company also provides
full-scale commercial demolition and wrecking, as well as underground and above ground storage tank removal, and full-scale site
clearing including underground pipe removal and installation.
Hurricanes
and natural disasters are the biggest factor in the creation of large scale demolition opportunities for the Company. As a result,
the source of projects for the Demolition segment is unpredictable and can cause its results of operations to fluctuate broadly
and seasonally. Demolition contracts range widely in price from $30 to $20,000. Demolition contracts last anywhere from two weeks
(to demolish a one-story masonry commercial building such as a home improvement store) to two years or more to demolish concrete
slabs left by a hurricane such as Katrina.
The
following table presents Demolition segment net sales information for the quarters ended March 31, 2017 and 2016 (in thousands,
except percentages):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
Net sales
|
|
$
|
1,553
|
|
|
$
|
251
|
|
|
$
|
1,302
|
|
Percentage of total net sales
|
|
|
49
|
%
|
|
|
16
|
%
|
|
|
33
|
%
|
The
increase in net sales for the Demolition segment during the quarter ended March 31, 2017 was caused primarily by the higher number
of demolition contracts put out for bids in 2017 compared to 2016, as well as more selective bidding process utilizing higher
margins The Company saw more renovation opportunities than demolition projects year over year. During the first quarter 2017,
however, the Company won 17 contracts in Florida valued at $732 that will commence in the second quarter 2017. At the end of the
first quarter 2017, the Company had 25 Demolition segment contracts valued at $3,065 in backlog, of which more than $732 are expected
to start in the second quarter.
Insulation
Our
Insulation segment derives its revenue from re-insulation and insulation of new and remodeling projects. The segment typically
does not typically experience large changes in revenues year over year. The amount of sales is typically driven by the amount
of remodeling or maintenance work required by a large supermarket chain, with which the Company has an ongoing service contract.
The
following table presents Insulation segment net sales information for the quarters ended March 31, 2017 and 2016 (in thousands,
except percentages):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
Net sales
|
|
$
|
82
|
|
|
$
|
53
|
|
|
$
|
135
|
|
Percentage of total net sales
|
|
|
3
|
%
|
|
|
0
|
%
|
|
|
3
|
%
|
The
decrease in the Insulation segment net sales between the quarters ended March 31, 2017 and 2016 was caused primarily by a reduction
in work provided to the aforementioned supermarket chain.
Gross
Margin
Gross
margin for the quarters ended March 31, 2017 and 2016 are as follows (in thousands, except gross margin percentages). Differences
between net sales and cost of sales in the table below, on one hand, and the Company’s Consolidated Statements of Operations,
on the other, are caused by an adjustment to sales and billing that takes place within consolidated reports rather than within
the applicable segments.
|
|
2017
|
|
|
2016
|
|
Net sales
|
|
$
|
3,172
|
|
|
$
|
4,001
|
|
Cost of sales
|
|
|
2,349
|
|
|
|
2,686
|
|
Gross margin
|
|
|
823
|
|
|
|
1,315
|
|
Gross margin percentage
|
|
|
26
|
%
|
|
|
33
|
%
|
The
decrease in year-over-year cost of sales was caused by decreased use of materials, decreased job site and other indirect costs,
and decreases in dump fees and fuel costs, offset by a 26% increase in labor costs. The reduction in gross margin percentage in
the quarter ended March 31, 2017 by seven percentage points over the quarter ended March 31, 2016 reflects the fact that the Company
had a lower percentage of Remediation jobs, which have higher materials and non-labor costs. Remediation contracts are typically
self-performed, without the need for subcontractors or expensive rental equipment. We believe our profit margin will continue
to benefit from the fact that we are bidding on larger projects with an increased margin. We are also encountering fewer bidders
qualified to bid these types of jobs.
The
Company anticipates that gross margin for the full-year 2017 will be between 28% and 30%. In general, gross margins and margins
on services will remain under pressure due to a variety of factors, including continued industry-wide pricing pressures and increased
competition. In response to competitive pressures, the Company may have to take service pricing actions, which could adversely
affect gross margins. Gross margins could also be affected by the Company’s ability to manage costs effectively and to stimulate
demand for certain of its products. To counteract the pressure on margins, the Company is working to improve its budget management
processes for contracts, in particular to improve its ability to track and charge for change orders as they occur. The Company
may also decline to bid on contracts where gross margins fall below acceptable levels.
Operating
Expenses
Operating
expenses for the quarters ended March 31, 2017 and 2016 are as follows (in thousands, except for percentages):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
General and administrative
|
|
$
|
1,140
|
|
|
$
|
75
|
|
|
$
|
1,065
|
|
Percentage of total net sales
|
|
|
36
|
%
|
|
|
9
|
%
|
|
|
27
|
%
|
General
and Administrative (“G&A”) Expense
The
increase in G&A expense during the quarter ended March 31, 2017 over the quarter ended March 31, 2016 was caused by a number
of factors, including an increase of $37 or 32% over 2016 in group health insurance costs arising from increased enrollment under
the Affordable Care Act; a payment of $34 for business taxes ($0 in 2016, reflecting the fact that business taxes were paid in
April 2016); increases in salaries totaling $39 paid to sales, field labor and office personnel, to compensate project managers
and some office personnel for increased duties due to a reduction in staffing; an increase in office expense of $14 or 42% over
2016 for the purchase of computer software and hardware for our network servers; and an increase of $10 or 9% over 2016 for indirect
administration costs (reflecting higher insurance premiums allocated to this category).
These
increases were offset by reductions totaling $31 over 2016 for salaries paid to officers (mostly due to a reduction of salary
paid to Clyde A. Biston, President and Chairman of the Board; a reduction of $16 or 93% over 2016 for office supplies (reflecting
budget constraints imposed on office spending); lower telephone costs (down by $9 or 46% over 2016 due to a change in the provider
plan on Company cell phones; and a reduction of $8 or 14% over 2016 in rent expense reflecting lower rents charged by Mr. Biston
on the Crystal Springs leases.
The
total number of employees at March 31, 2017 was 128, compared to 148 at March 31, 2016.
The
Company continues to evaluate ways to reduce costs, including further reductions in headcount, to enable it to return to profitability.
Other
Expense
Other
expense for the quarters ended March 31, 2017 and 2016 are as follows (in thousands, except percentages):
|
|
2017
|
|
|
Change
|
|
|
2016
|
|
Other income
|
|
$
|
1
|
|
|
$
|
(1
|
)
|
|
$
|
2
|
|
Interest expense
|
|
|
(88
|
)
|
|
|
(52
|
)
|
|
|
(36
|
)
|
Gain on asset sale
|
|
|
-
|
|
|
|
(15
|
)
|
|
|
15
|
|
Total other expense, net
|
|
|
(87
|
)
|
|
|
(68
|
)
|
|
|
(19
|
)
|
The
year-over-year increase in other expense during the quarter ended March 31, 2017 was due primarily to higher interest costs resulting
from the restructuring at the end of 2016 of the Company’s debt owed to the Company’s President, and to a gain recorded
in the first quarter of 2016 arising from the disposal of skid steer loaders, excavators, a mini excavator, and a dump truck.
Provision
for Income Taxes
Prior
to November 1, 2013, CES elected to be taxed under the provisions of subchapter S of the Internal Revenue Code. Under those provisions,
during and prior to 2013, CES did not pay federal or state corporate income taxes on its taxable income. Instead, its shareholders
were liable for individual federal income taxes on their respective shares of CES’s taxable income. Therefore, no provision
or liability for federal income taxes was included in our 2014 financial statements.
Provision
for income taxes and effective tax rates for the quarters ended March 31, 2017 and 2016 was as follows (dollars in thousands):
|
|
2017
|
|
|
2016
|
|
Provision for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
Effective tax rate
|
|
|
-
|
|
|
|
-
|
|
The
Company’s effective tax rate for the quarter ended March 31, 2017 was nil because of the losses carried forward from prior
periods.
Net
operating losses (“NOLs”) generated from 2014 and 2016 will be added to the loss reported for the quarter ended March
31, 2017. The Company has taken a full valuation allowance against the NOLs, as a result of which there are no tax assets or liabilities
reported at March 31, 2017.
Liquidity
and Capital Resources
(in thousands, except percentages)
The
Company believes its existing balances of cash, cash equivalents and marketable securities will be sufficient to satisfy its working
capital needs, capital asset purchases, outstanding commitments, and other liquidity requirements associated with its existing
operations over the next 12 months. The Company will seek, however, to raise up to $2,000 in additional capital in 2017 There
can be no assurance that the Company will be able to raise such additional capital on terms that are acceptable to the Company
or at all.
The
Company’s cash, cash equivalents and marketable securities were generally held in bank accounts.
The
following table presents selected financial information and statistics as of March 31, 2017 and December 31, 2016 (dollars in
thousands):
|
|
March 31, 2017
|
|
|
December 31, 2016
|
|
Cash, cash equivalents and marketable securities
|
|
$
|
6
|
|
|
$
|
191
|
|
Property, plant and equipment, net
|
|
$
|
1,572
|
|
|
$
|
1,857
|
|
Long-term debt
|
|
$
|
5,230
|
|
|
$
|
3,747
|
|
Working capital
|
|
$
|
1,371
|
|
|
$
|
539
|
|
The
following table presents selected financial information and statistics about the Company’s sources and uses of cash during
the first three months of 2017 and 2016 (in $ thousands):
|
|
Three months Ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2017
|
|
|
2016
|
|
Cash provided by operating activities
|
|
$
|
316
|
|
|
$
|
50
|
|
Cash provided/(used) by investing activities
|
|
$
|
-
|
|
|
$
|
29
|
|
Cash used by financing activities
|
|
$
|
(358
|
)
|
|
$
|
(118
|
)
|
During
the three months ended March 31, 2017, the cash generated by operating activities of $316 was a result of a net loss of $(404),
offset by non-cash adjustments to net income of $106, and a net change in operating assets and liabilities of $614. No cash was
generated by the Company from investing activities during the three months ended March 31, 2017. Cash of $(358) was used by financing
activities during the three months ended March 31, 2017 to repay debt ($173 to a related party, $185 to other lenders). There
were no new borrowings or payments of distributions in the first three months of 2017.
During
the three months ended March 31, 2016, the cash generated by operating activities of $50 was a result of $231 of net income, non-cash
adjustments to net income of $112, and a net change in operating assets and liabilities of $(294). The Company generated $29 of
cash for investing activities during the three months ended March 31, 2016, $35 from disposals of property and equipment, which
was offset by $(6) used to purchase equipment. Cash of $(118) was used by financing activities during the three months ended March
31, 2016 to repay debt. There were no new borrowings or payments of distributions in the first three months of 2016.
Capital
Assets
The
Company made no capital expenditures during the three months ended March 31, 2017, ($6 during the three months ended March 31,
2016, consisting of primarily of purchases of earth moving equipment).
The
Company will seek to raise up to $2,000 in additional capital in 2017 to support its 2017 plan of operations. There can be no
assurance that the Company will be able to raise such additional capital on terms that are acceptable to the Company or at all.
Long-Term
Debt
(in thousands, except percentages)
To
date, the Company has financed its operations through internally generated revenue from operations, the sale of common stock,
the issuance of notes, and loans from shareholders. The following debt was outstanding at March 31, 2017:
(i) Demand
loan from shareholder and the chairman of our board of directors, Clyde A. Biston, with a monthly interest payment of $0.5, bearing
annual interest at 4.25%. At March 31, 2017, $53 was outstanding under the loan. In the three months ended March 31, 2017, the
Company repaid $103 of principal under the loan.
(ii) Demand
loan from shareholder and the chairman of our board of directors, Clyde A. Biston, with a monthly interest payment of $0.6, bearing
annual interest at 4.75%. At March 31, 2017, $168 was outstanding under the loan. In the three months ended March 31, 2017, the
Company made no repayments of principal under the loan.
(iii) Demand
loan from shareholder and the chairman of our board of directors, Clyde A. Biston, with a monthly interest payment of $0.7, bearing
annual interest at 4.75%. At March 31, 2017, $183 was outstanding under the loan. In the three months ended March 31, 2017, the
Company made no repayments of principal under the loan.
(iv) Demand
loan from shareholder and the chairman of our board of directors, Clyde A. Biston, with a monthly interest payment of $0.7, bearing
annual interest at 4.75%. At March 31, 2017, $183 was outstanding under the loan. In the three months ended March 31, 2017, the
Company made no repayments of principal under the loan.
(v) Installment
loan from shareholder and the chairman of our board of directors, Clyde A. Biston, with a monthly payment of $31, bearing annual
interest at 6.15%. At March 31, 2017, $2,690 was outstanding under the loan. In the three months ended March 31, 2017, the Company
repaid $69 of principal under the loan.
(vi) A line of credit from Centennial Bank, Dade City, Florida, bearing variable interest of 1.25% over prime, secured by land, improvements,
and accounts receivable. The line of credit matures on May 5, 2018. At March 31, 2017, $1,744 was outstanding under the line.
In the three months ended March 31, 2017, the Company made repaid $6 of principal under the line.
(vii) Various installment loans payable in monthly payments, with interest rates ranging from 0% to 9.5%, secured by equipment and property.
At March 31, 2017, $545 was outstanding under the loans. In the three months ended March 31, 2017, the Company repaid $104 of
principal under the loans.
(viii) Installment
loan from Aramsco Inc., with a monthly payment of $14 for 12 months starting October 2016 and then 8 monthly payments of $31,
bearing annual interest at 3.74%. At March 31, 2017, $308 was outstanding under the loan. In the three months ended March 31,
2017, the Company the Company repaid $55 of principal under the loan.
(ix) Installment
loan from Gerard Chimney Co., with a monthly payment of $5, bearing annual interest at 3.75%. At March 31, 2017, $170 was outstanding
under the loan. In the three months ended March 31, 2017, the Company the Company repaid $20 of principal under the loan.
At
March 31, 2017, a total of $6,043 was outstanding under all loans and the line of credit. $813 of that amount is due and payable
in the 12 months following that date.
Dividend
Program
As
a privately-owned company prior to November 1, 2013, CES was owned by Clyde A. Biston. Mr. Biston elected to receive part of his
compensation in the form of distributions paid to himself as the sole shareholder. No dividends have been paid to Mr. Biston since
2013.
The
Company does not expect to pay any dividends or make any distributions to shareholders in 2017.
Off-Balance
Sheet Arrangements
The
Company does not have any off balance sheet arrangements.
Indemnification
On
occasion, the Company indemnifies its customers against legal claims arising from services it provides. The Company has not been
required to make any significant payments resulting from such services.
The
Company has entered into indemnification agreements with its directors and executive officers. Under these agreements, the Company
has agreed to indemnify such individuals to the fullest extent permitted by law against liabilities that arise by reason of their
status as directors or officers and to advance expenses incurred by such individuals in connection with related legal proceedings.
It is not possible to determine the maximum potential amount of payments the Company could be required to make under these agreements
due to the limited history of prior indemnification claims and the unique facts and circumstances involved in each claim. However,
the Company maintains directors and officers liability insurance coverage to reduce its exposure to such obligations, and payments
made under these agreements historically have not been material.