The accompanying notes are an integral part of these unaudited consolidated financial statements.
The accompanying notes are an integral part of these unaudited consolidated financial statements.
Notes to Unaudited Consolidated Financial Statements
For the Three Months Ended June 30, 2017
(Unaudited)
Note 1 – Organization and Basis of Presentation
The unaudited financial statements were prepared by
Alpine 4 Technologies Ltd. (the “Company”)
, pursuant to the rules and regulations of the Securities Exchange Commission (“SEC”). The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) were omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited financial statements and footnotes included in the Company’s Annual Report on Form 10-K filed with the SEC on April 14, 2017. The results for the three and six months ended June 30, 2017, are not necessarily indicative of the results to be expected for the year ending December 31, 2017.
Description of Business
Alpine 4 Technologies Ltd. (“we” or the “Company”) was incorporated under the laws of the State of Delaware on April 22, 2014. The Company was formed to serve as a vehicle to affect an asset acquisition, merger, exchange of capital stock, or other business combination with a domestic or foreign business. As of the date of this Report, the Company is a technology holding company owning three companies (ALTIA, LLC, Quality Circuit Assembly, Inc. (“QCA”); and Horizon Well Testing, LLC (“HWT”)). For 2016, QCA made up most of the revenue disclosed in the consolidated financial statements. HWT was not acquired until January 1, 2017, so it is not combined in our 2016 financial statements.
Acquisition Reporting
As discussed in Note 9, the Company entered into a stock purchase transaction with QCA in which the Company purchased 100% of QCA’s outstanding stock.
The consolidated financial statements herein are presented under predecessor entity reporting and, because the acquiring entity had nominal operations as compared with the acquired company, QCA, prior historical information of the acquirer is not presented.
This new basis of accounting was created on April 1, 2016, the effective date for financial reporting purposes of the stock purchase agreement. In the following discussion, the results of the operations and cash flows for the periods ended on or prior to March 31, 2016 are referred to as “Predecessor” financial information, and the results of operations and cash flows of the Company for periods beginning April 1, 2016 and the financial position of the Company as of April 1, 2016 and subsequent balance sheet dates are referred to herein as “Successor” consolidated financial information.
Note 2 - Summary of Significant Accounting Policies
Principles of consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries as of June 30, 2017, and December 31, 2017, significant intercompany balances and transactions have been eliminated.
Basis of presentation
The accompanying financial statements present the balance sheets, statements of operations, stockholders’ deficit and cash flows of the Company. The financial statements have been prepared in accordance with U.S. GAAP.
Use of estimates
The preparation of financial statements in conformity with U.S. GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company and on various other assumptions that the Company believes to be reasonable under the circumstances. Actual results could differ from those estimates.
Reclassification
Certain prior year amounts have been reclassified to conform to the current period presentation. These reclassifications had no impact on net earnings and financial position.
Advertising
Advertising costs are expensed when incurred. All advertising takes place at the time of expense. We have no long-term contracts for advertising. Advertising expense for all periods presented were under $10,000.
Cash
Cash and cash equivalents consist of cash and short-term investments with original maturities of less than 90 days. Cash equivalents are placed with high credit quality financial institutions and are primarily in money market funds. The carrying value of those investments approximates fair value. As of June 30, 2017, and December 31, 2016, the Company had no cash equivalents.
Major Customers
For three months ended March 31, 2016 (Predecessor) and the three months ended June 30, 2016 (Successor), the Company had two customers that made up approximately 50% of total revenues. For the three months ended June 30, 2017 (Successor), and six months ended June 30, 2017 (Successor), the Company had one customer that made up approximately 38% and 35% of total revenues, respectively. All other customers were less than 10% each of total revenues in each period.
For three months ended March 31, 2016 (Predecessor) and the three months ended June 30, 2016 (Successor), the Company had two customers that made up approximately 50% of outstanding accounts receivable. For the three months ended June 30, 2017 (Successor), and six months ended June 30, 2017 (Successor), the Company had one customer that made up approximately 48% of outstanding accounts receivable. All other customers were less than 10% each of total accounts receivable for each period presented.
Accounts Receivable
The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Reserves are recorded primarily on a specific identification basis. As of June 30, 2017, and December 31, 2016, allowance for bad debt was $177,470 and $0, respectively.
Inventory
Inventory is valued at the lower of the inventory’s cost (weighted average basis) or market. Management compares the cost of inventory with its market value and an allowance is made to write down inventory to market value, if lower. Inventory is segregated into four areas, raw materials, WIP, finished goods, and In-Transit. Below is a breakdown of how much inventory was in each area as of June 30, 2017, and December 31, 2016.
Inventory
|
|
|
|
|
|
|
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Raw materials
|
|
$
|
682,691
|
|
|
$
|
527,599
|
|
WIP
|
|
|
268,415
|
|
|
|
193,525
|
|
Finished goods
|
|
|
168,815
|
|
|
|
195,990
|
|
In Transit
|
|
|
13,000
|
|
|
|
13,000
|
|
|
|
$
|
1,132,921
|
|
|
$
|
930,114
|
|
Property and Equipment
Property and equipment are carried at cost less depreciation. Depreciation and amortization are provided principally on the straight-line method over the estimated useful lives of the assets, which range from ten years to 39 years as follows:
Automobiles & Trucks
|
10 to 20 years
|
Buildings
|
39 years
|
Leasehold Improvements
|
15 years or time remaining on lease (whichever is shorter)
|
Equipment
|
10 years
|
Maintenance and repair costs are charged against income as incurred. Significant improvements or betterments are capitalized and depreciated over the estimated life of the asset.
Below is a table of Property and Equipment:
Property and Equipment
|
|
|
|
|
|
|
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Automobiles & Trucks
|
|
$
|
1,441,242
|
|
|
$
|
-
|
|
Machinery & Equipment
|
|
|
4,278,117
|
|
|
|
1,263,941
|
|
Office furniture & fixtures
|
|
|
7,057
|
|
|
|
-
|
|
Building
|
|
|
3,945,952
|
|
|
|
3,895,000
|
|
Land
|
|
|
126,347
|
|
|
|
-
|
|
Leasehold Improvements
|
|
|
288,045
|
|
|
|
219,045
|
|
Less: Accumulated Depreciation
|
|
|
(500,892
|
)
|
|
|
(175,853
|
)
|
|
|
$
|
9,585,868
|
|
|
$
|
5,202,133
|
|
Purchased Intangibles and Other Long-Lived Assets
The Company amortizes intangible assets with finite lives over their estimated useful lives, which range between five and fifteen years as follows:
Customer List
|
15 years
|
Non-compete agreements
|
5 years
|
Software development
|
5 years
|
Below are tables for Intangibles and Other Long-Lived Assets:
Intangibles
|
|
|
|
|
|
|
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Software
|
|
$
|
239,407
|
|
|
$
|
191,300
|
|
Noncompete
|
|
|
100,000
|
|
|
|
100,000
|
|
Customer Lists
|
|
|
654,427
|
|
|
|
531,187
|
|
Less: Accumulated Amortization
|
|
|
(102,665
|
)
|
|
|
(64,959
|
)
|
|
|
$
|
891,169
|
|
|
$
|
757,528
|
|
Other Long-Lived Assets
|
|
|
|
|
|
|
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Restricted Cash
|
|
$
|
308,891
|
|
|
$
|
630,270
|
|
Deposits
|
|
|
58,833
|
|
|
|
57,934
|
|
|
|
$
|
367,724
|
|
|
$
|
688,204
|
|
Restricted cash consists of deposit account collateralizing letters of credit in favor of the counterparty in our lease financing obligation. Changes in restricted cash are reflected as financing activities because the cash is being used in conjunction with financing activities.
Impairment of Long-Lived Assets
The Company accounts for long-lived assets in accordance with the provisions of Financial Accounting Standards Board (“FASB”) Topic 360, “Accounting for the Impairment of Long-Lived Assets.” This statement requires that long-lived assets and certain identifiable intangibles be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An impairment loss would be recognized when the estimated future cash flows from the use of the asset are less than the carrying amount of that asset. During all periods presented, there have been no impairment losses
.
Goodwill
In financial reporting, goodwill is not amortized, but is tested for impairment annually in the fourth quarter of the fiscal year or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Events that result in an impairment review include significant changes in the business climate, declines in our operating results, or an expectation that the carrying amount may not be recoverable. We assess potential impairment by considering present economic conditions as well as future expectations. All assessments of goodwill impairment are conducted at the individual reporting unit level. As of June 30, 2017, the only reporting units with goodwill were QCA and HWT.
The Company used qualitative factors according to Accounting Standards Codification (“ASC”) 350-20-35-3 to determine whether it is more likely than not that the fair value of goodwill is less than its carrying amount. Based on the qualitative criteria the company believes there not to be any triggers for potential impairment of goodwill and therefore the Company has recorded no impairment of goodwill in any period presented.
Fair Value Measurement
The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, convertible notes, notes and line of credit. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
Redeemable Common Stock
As discussed in Note 9 below, 379,403 shares of Class A common stock that were issued as consideration for the HWT acquisition contain a redemption feature which allows for the redemption of common stock at the option of the holder. In accordance with ASC 480, redemption provisions not solely within the control of the Company require the security to be classified outside of permanent equity. Accordingly, at June 30, 2017, 379,403 shares of Class A common stock were classified outside of permanent equity at its redemption value.
Revenue Recognition
ALTIA
The Company accounts for its revenue per the guidance in ASC 605-25-25 by allocating the total contract amount between the product and service elements. When a vehicle is sold to the driving consumer who purchases the 6
th
Sense Auto service, the cost of the service is added to the price of the car and the amount collected by the dealership for this service is remitted to the Company. At the time the vehicle is purchased, the Company recognizes the service portion of the contract over the service period of generally 12 to 36 months.
Quality Circuit Assembly
The Company accounts for its revenue per the guidance in ASC 605-25-25 by allocating the total contract amount between the product and service elements. Revenue is recognized when either the product has completely been built and shipped or the service has been completed. If a deposit for product or service is received prior to completion the payment is recorded to deferred revenue until such point the product or services meets our revenue recognition policy. Management assesses the materiality and likelihood of warranty work and returns and records reserves as needed. For all periods presented, management determined that the warranty and returns would be immaterial.
Horizon Well Testing
Revenue is recognized when the contract has been performed in completion. Contracts range from one day to 30 days in length.
Leases
Leases are reviewed by management and examined to see if they are required to be categorized as an operating lease, a capital lease or a financing transaction.
Earnings (loss) per share
Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued. The only potentially dilutive securities outstanding during the periods presented were the convertible debentures, but they are anti-dilutive due to the net loss incurred. All earnings (loss) per common share have been adjusted retroactively for all periods presented to reflect changes in number of shares as a result of the reverse stock split amount.
Stock-based compensation
The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with FASB ASC 718-10, Compensation – Stock Compensation, and the conclusions reached by FASB ASC 505-50, Equity – Equity-Based Payments to Non-Employees. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment is reached or completion of performance by the provider of goods or services as defined by FASB ASC 505-50.
Income taxes
The Company records income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and attributable to operating loss and tax credit carry forwards. Accounting standards regarding income taxes requires a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets is assessed at each reporting period based on a more-likely-than-not realization threshold. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry forward periods, the Company’s experience with operating loss and tax credit carry forwards not expiring unused, and tax planning alternatives.
The Company recorded valuation allowances on the net deferred tax assets. Management will reassess the realization of deferred tax assets based on the accounting standards for income taxes each reporting period. To the extent that the financial results of operations improve and it becomes more likely than not that the deferred tax assets are realizable, the Company will be able to reduce the valuation allowance.
Significant judgment is required in evaluating the Company’s tax positions and determining its provision for income taxes. During the ordinary course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. Accounting standards regarding uncertainty in income taxes provides a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount which is more than 50% likely, based solely on the technical merits, of being sustained on examinations. The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments and which may not accurately anticipate actual outcomes.
Embedded Conversion Features
The Company evaluates embedded conversion features within convertible debt under ASC 815 “Derivatives and Hedging” to determine whether the embedded conversion feature(s) should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20 “Debt with Conversion and Other Options” for consideration of any beneficial conversion features.
Related Party Disclosure
FASB ASC 850, “Related Party Disclosures” requires companies to include in their financial statements disclosures of material related party transactions. The Company discloses all material related party transactions. Related parties are defined to include any principal owner, director or executive officer of the Company and any immediate family members of a principal owner, director or executive officer.
Recent Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09 (ASU 2014-09),
Revenue from Contracts with Customers
. ASU 2014-09 will eliminate transaction- and industry-specific revenue recognition guidance under current US GAAP and replace it with a principle based approach for determining revenue recognition. ASU 2014-09 will require that companies recognize revenue based on the value of transferred goods or services as they occur in the contract. The ASU also will require additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASU 2014-09 is effective for reporting periods beginning after December 15, 2016, and early adoption is not permitted. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. Management is currently assessing the impact the adoption of ASU 2014-09 and has not determined the effect of the standard on our ongoing financial reporting.
In February 2015, the FASB issued ASU No. 2015-02,
Consolidation (Topic 810): Amendments to the Consolidation Analysis.
ASU 2015-02 provides guidance on the consolidation evaluation for reporting organizations that are required to evaluate whether they should consolidate certain legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions). ASU 2015-02 is effective for periods beginning after December 15, 2015.
In August 2015, the FASB issued ASU No. 2015-14,
Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date.
The amendment in this ASU defers the effective date of ASU No. 2014-09 for all entities for one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning December 15, 2017, including interim reporting periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods with that reporting period.
In November 2015, the FASB issued ASU No. 2015-17,
Balance Sheet Classification of Deferred Taxes
. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods.
The Company adopted this ASU and all financial periods presented herein reflect this. There were no significant impact on our financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
. The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC Topic 840,
Leases (FAS 13)
. ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15,
2018, with early adoption permitted. The Company is currently evaluating the effect this standard will have on its financial statements.
Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
Note 3 – Going Concern
The accompanying financial statements have been prepared on a going concern basis. The working capital of the Company is currently negative and causes doubt of the ability for the Company to continue. The Company requires capital for its operational and marketing activities. The Company’s ability to raise additional capital through the future issuances of common stock is unknown. The obtainment of additional financing, the successful development of the Company’s plan of operations, and its transition, ultimately, to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.
In order to mitigate the risk related with this uncertainty, the Company has a three-fold plan to resolve these risks. First, the acquisition of QCA has allowed for an increased level of cash flow to the Company as demonstrated in the sales for the second and third quarters of 2016. Second, the Company has acquired HWT and is considering other potential acquisition targets that, like QCA, should increase income and cash flow to the Company. Third, the Company plans to issue additional shares of common stock for cash and services during the next 12 months and has engaged MCAP, LLC to provide advisory services in connection with that capital raise.
Note 4 – Leases
As of June 30, 2017, the future minimum capital lease and financing transaction payments, net of amortization of debt issuance costs, are as follows:
Fiscal Year
|
|
|
|
2017
|
|
$
|
287,000
|
|
2018
|
|
|
584,763
|
|
2019
|
|
|
599,382
|
|
2020
|
|
|
614,366
|
|
2021
|
|
|
629,725
|
|
Thereafter
|
|
|
6,715,046
|
|
Total
|
|
|
9,430,282
|
|
Less: Current capital leases and financing transaction
|
|
|
(19,921
|
)
|
Less: imputed interest
|
|
|
(2,854,172
|
)
|
Noncurrent capital leases and financing transaction
|
|
$
|
6,556,189
|
|
The Company also has a commitment to pay $276,000 towards Leasehold Improvements, of which $276,000 has been satisfied and reflected on the balance sheet as of June 30, 2017.
The money received from the sale of the building was used to purchase Quality Circuit Assembly. Because this is a financing transaction, the sale is recorded under financing obligation lease on the Balance Sheet and amortized over the 15-year term of the lease.
The term of the lease has been extended through September 30, 2032 at a monthly rate of approximately $69,000. These payments are not reflected in the table above.
A letter of credit of $1,000,000 is to be provided to landlord, of which $308,891 had been satisfied as of June 30, 2017.
Operating Leases
The company also had two operating leases as of June 30, 2017 (Successor), for its location in San Jose, CA (QCA), and Phoenix, AZ (Alpine). Approximate monthly rent obligations are $27,500 and $2,800 respectively.
The five-year minimum rent payments for each location are as follows
Fiscal Year
|
|
San Jose, CA
|
|
|
Phoenix, AZ
|
|
2017
|
|
$
|
129,191
|
|
|
$
|
5,600
|
|
2018
|
|
|
266,134
|
|
|
|
-
|
|
2019
|
|
|
274,118
|
|
|
|
-
|
|
2020
|
|
|
282,342
|
|
|
|
-
|
|
2021
|
|
|
290,812
|
|
|
|
-
|
|
Thereafter
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
1,242,597
|
|
|
|
5,600
|
|
The San Jose, CA, rent agreement expires at the end of 2021, and the Phoenix, AZ, rent agreement expired at the end of May 2017 and went to a monthly rent agreement.
Effective August 1, 2017, the company has also entered into an operating lease agreement in Oklahoma City, OK, for its Oklahoma business, HWT. Approximate monthly rent is $5,000 and the term is for two years.
Note 5 – Notes Payable
During the three months ended March 31, 2016 (Predecessor), QCA paid off $10,000 of related party notes and $59,461 of unrelated party notes that were collateralized by vehicles prior to the purchase of QCA by Alpine 4. There was no monthly payment on the related party notes. The aggregate monthly payments on the unrelated party notes were $1,808.
During the six months ended June 30, 2017, the Company secured a line of credit with a third-party lender, Crestmark. The line of credit is collateralized by HWT’s outstanding accounts receivable, up to 85% with maximum draws of $2,000,000 and a variable interest rate. The Company also secured a five-year fixed rate (10.14%) term loan with Crestmark Equipment Finance which is collateralized by HWT’s equipment. Both are guaranteed by the Company.
The company also entered into three fixed rate (30.00%) term notes with maturity dates of two, three and six months for a total of 70,000, of which $20,000 has been repaid as of June 30, 2017.
As of June 30, 2017, the outstanding balances for all notes payable are as follows:
June 30, 2017 (Successor)
|
|
Alpine 4
|
|
|
QCA
|
|
|
HWT
|
|
LOC current
|
|
$
|
-
|
|
|
$
|
1,328,613
|
|
|
$
|
122,655
|
|
Equipment current
|
|
|
-
|
|
|
|
162,005
|
|
|
|
1,750,384
|
|
Term notes
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
Total Current
|
|
$
|
50,000
|
|
|
$
|
1,490,618
|
|
|
$
|
1,873,039
|
|
Equipment noncurrent
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total Notes
|
|
$
|
50,000
|
|
|
$
|
1,490,618
|
|
|
$
|
1,873,039
|
|
The QCA and HWT equipment notes are classified as current due to the notes being in default and fully callable by the lender.
Note 6 – Notes Payable, Related Parties
During the six months ended June 30, 2017, the Company made payments to related parties for notes payable of $117,500, and borrowed $394,000 of which $300,000 was associated with the HWT acquisition described in Note 9.
At June 30, 2017, and December 31, 2016, notes payable consisted of the following:
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Note payable; non-interest bearing; due upon demand; unsecured
|
|
$
|
-
|
|
|
$
|
15,000
|
|
Note payable; non-interest bearing; due upon demand; unsecured
|
|
|
4,500
|
|
|
|
15,000
|
|
Note payable; interest bearing; due May 31, 2017; unsecured
|
|
|
-
|
|
|
|
5,000
|
|
Notes payable; non-interest bearing; due upon demand; unsecured
|
|
|
6,000
|
|
|
|
-
|
|
Note payable; interest bearing; due January 10, 2017; unsecured
|
|
|
-
|
|
|
|
60,000
|
|
Note payable; interest bearing; due May 26, 2017; unsecured
|
|
|
43,500
|
|
|
|
-
|
|
Note payable; interest bearing; due June 30, 2017; unsecured
|
|
|
7,500
|
|
|
|
10,000
|
|
Note payable; interest bearing; due May 31, 2017; secured
|
|
|
100,000
|
|
|
|
100,000
|
|
Note payable; interest bearing; due July 31, 2017; secured
|
|
|
300,000
|
|
|
|
-
|
|
Note payable; interest bearing; due April 28, 2018; unsecured
|
|
|
20,000
|
|
|
|
-
|
|
|
|
$
|
481,500
|
|
|
$
|
205,000
|
|
During the six months ended March 31, 2017, a note with a related party was amended with a due date of January 30, 2017, to May 31, 2017. Also, a note with due date of April 30, 2017, was amended to July 31, 2017. These notes are now due upon demand.
The secured note for $100,000 is secured by real estate in the HWT purchase agreement. The secured note for $300,000 is subordinated debt secured by all assets of HWT.
Note 7 – Convertible Notes Payable
During the six months ended June 30, 2017 (Successor), the Company entered into fixed convertible note agreements with investors and as consideration for an acquisition. The fixed convertible notes are unsecured; bear interest at 5-20% annually, and are due from April 27, 2016, to July 1, 2019. All the fixed convertible notes payable contains a provision that allows the note holder to convert the outstanding balance into shares of the Company's common stock. Notes are convertible at $1.00 per share, except for those issued for two business acquisitions, which are convertible at $8.50 and $10.00 per share. The debt discount, which arises from a beneficial conversion feature (“BCF”) on the $1 per share investor notes, is being amortized over the terms of the convertible notes payable. Total BCF discount recognized is $30,000 for the six months ended June 30, 2017. For the six months ended June 30, 2017 (Successor), the Company recognized interest expense of $22,817 related to the amortization of the debt discount. The unamortized balance was $14,604 as of June 30, 2017.
During the six months ended June 30, 2017 (Successor), the Company entered into two variable convertible note agreements with investors. The variable convertible notes are unsecured; bear interest at 10-12% annually, and are due from January 30 to June 15, 2018.
On April 17, 2017, the Company entered into a variable convertible note with un related 3
rd
party Ltd. for $58,500 with net proceeds of $55,000. The note is due January 17, 2018 and bears interest at 12% per annum. After 180 days, the note is convertible to the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the convertible note up to 180 days from April 17, 2017. The prepayment penalty is equal to 10% to 27% of the outstanding note amount depending on when prepaid.
On June 15, 2017, the Company entered into a variable convertible note with an unrelated 3
rd
party for $60,000 with net proceeds of $57,000. The note is due June 15, 2018 and bears interest at 10% per annum. After 180 days, the note is convertible to the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the convertible note up to 180 days from June 15, 2017. The prepayment penalty is equal to 10% to 25% of the outstanding note amount depending on when prepaid.
Convertible notes payable at June 30, 2017, and December 31, 2016, consisted of the following:
|
|
Jun 30,
2017
|
|
|
Dec 31,
2016
|
|
Convertible Note - current
|
|
$
|
373,365
|
|
|
$
|
254,780
|
|
Debt discount
|
|
|
(14,604
|
)
|
|
|
(7,421
|
)
|
Net current
|
|
$
|
358,761
|
|
|
$
|
247,359
|
|
|
|
|
|
|
|
|
|
|
Convertible Note - noncurrent
|
|
|
3,224,211
|
|
|
|
1,760,198
|
|
|
|
|
|
|
|
|
|
|
Total Convertible Note
|
|
$
|
3,582,972
|
|
|
$
|
2,007,557
|
|
A roll forward of the convertible notes payable is provided below:
Balance 12/31/16
|
|
|
2,007,557
|
|
Issuance of convertible notes payable for acquisition
|
|
|
1,500,000
|
|
Issuance of convertible notes payable for cash and debt issuance costs
|
|
|
148,500
|
|
Notes paid
|
|
|
-34,252
|
|
Conversion of notes payable to common stock
|
|
|
-31,650
|
|
Discount from beneficial conversion feature
|
|
|
-30,000
|
|
Amortization of debt discount
|
|
|
22,817
|
|
Balance 6/30/17
|
|
|
3,582,972
|
|
Our significant principal debt obligations with due dates as of June 30, 2017, are as follows:
|
|
Payments due by Period
|
|
|
|
Less than
One Year
|
|
|
One to
Three Years
|
|
|
Three to
Five Years
|
|
|
More
Than Five
Years
|
|
|
Total
|
|
Notes payable, related parties
|
|
$
|
481,500
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
481,500
|
|
Notes payable, non-related parties
|
|
|
3,413,657
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,413,657
|
|
Convertible notes payable
|
|
|
373,365
|
|
|
|
3,224,211
|
|
|
|
|
|
|
|
|
|
|
|
3,597,576
|
|
Total
|
|
$
|
4,268,522
|
|
|
$
|
3,224,211
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
7,492,733
|
|
Minimum payments on Notes payable, non-related parties is $43,717 per month. Other loans have no monthly payments.
Note 8 – Stockholders’ Equity
Preferred Stock
The Company is authorized to issue 5,000,000 shares of $.0001 par value preferred stock. As of August 11, 2017, no shares of preferred stock were outstanding.
Common Stock
Pursuant to the Second Amended and Restated Certificate of Incorporation, the Company is authorized to issue two classes of common stock: Class A common stock, which will have one vote per share, and Class B common stock, which will have ten votes per share. Any holder of Class B common stock may convert his or her shares at any time into shares of Class A common stock on a share-for-share basis. Otherwise the rights of the two classes of common stock will be identical.
The Company had the following transactions in its common stock during the six months ended June 30, 2017:
·
|
Issued 154,000 shares of its Class A common stock for services. Total expense for the shares issued for services was $6,168;
|
|
|
·
|
Issued 36,967 shares of its Class A common stock in connection with the conversion of convertible notes payable and accrued interest with a value of $36,963;
|
|
|
·
|
Issued 2,001 shares of the Company’s restricted Class A common stock in private placement transactions to investors, in exchange for capital raised of $15,000.
|
There were no equity transactions related to the Predecessor Company during any Predecessor period presented.
Redeemable Common Stock
·
|
The Company issued 379,403 shares of its Class A common stock in connection with the purchase of HWT. 260,000 shares are redeemable at $4.25 per share at three different redemption periods: 130,000 shares at 12 months, 65,000 shares at 18 months and 65,000 shares at 24 months from the closing date of the purchase of HWT. 119,403 shares are redeemable at $3.35 per share at 12 months from the closing date of the purchase of HWT. Shares are valued at the redemption value of $1,439,725.
|
Due to the nature of the issuance of stock for the HWT acquisition, it is recorded outside of permanent equity in the balance sheet.
Stock Options
During the six months ended June 30, 2017, the following stock options were issued to purchase one share each of the Company’s Class A common stock. The options were issued pursuant to the Company’s 2016 Stock Option and Stock Award Plan (the “Plan”). The Company uses the Black-Scholes option pricing model to estimate the fair value of stock-based awards on the date of grant and on each modification date using the following assumptions.
Expected dividend yield
|
0%
|
Weighted average expected volatility
|
200%
|
Weighted average risk free interest rate
|
2.38%
|
Expected life of options
|
6.25 years
|
On April 7, 2017, the Company issued 741,500 options to employees and consultants of the Company. The options granted vest over the next four years, and the exercise price of the options granted is $0.90, which was the last closing bid price of the Company’s common stock as traded on the OTC QB Market. The stock options are valued at $586,972 which will be expensed quarterly over the vesting period.
On May 3, 2017, the Company issued 114,000 options to an employee. The options granted vest over the next four years and the exercise price of the options granted is $0.26, which was the last closing bid price of the Company’s common stock as traded on the OTC QB Market. The stock options are valued at $29,298 which will be expensed quarterly over the vesting period.
Stock Options Outstanding
|
|
|
|
As of December 31, 2016
|
|
|
-
|
|
Issued
|
|
|
855,500
|
|
Forfeited
|
|
|
(92,000
|
)
|
As of June 30, 2017
|
|
|
763,500
|
|
During the three months ended June 30, 2017, approximately $33,000 of expense was recorded for stock options expense.
Reverse Stock Split
On July 29, 2016, the Company adopted a resolution approved by the shareholders to effectuate a reverse stock split at a ratio of one (1) new share for each ten (10) old shares of the Company’s commons stock (the “Reverse Split”). By its terms, the Reverse Split would only reduce the number of outstanding shares of Class A and Class B common stock, and would not correspondingly reduce the number of Class A and Class B common shares authorized for issuance, which remained at 500,000,000 and 100,000,000, respectively.
The financial statements have been retrospectively restated to reflect the reverse split.
Note 9 – Business Combinations
Quality Circuit Assembly
Effective April 1, 2016 the Company Purchased 100% of the stock of Quality Circuit Assembly, Inc., a California corporation (“QCA”).
The purchase price paid by the Company for the QCA Shares consisted of cash and a convertible promissory note. The “Cash Consideration” paid was the aggregate amount of $3,000,000. The “Promissory Note Consideration” consists of a secured promissory note (the “Quality Circuit Assembly Note”) in the amount of $2,000,000 ($162,536 current, $1,750,996 noncurrent), secured by a subordinated security interest in the assets of QCA. Additionally, the Sellers have the opportunity to convert the Quality Circuit Assembly Note into shares of the Company’s Class A common stock at a conversion price of $10 per share after 12 months. The Quality Circuit Assembly Note will bear interest at 5% with first payment due July 1, 2016, and will be payable in full in 36-months (namely, July 1, 2019).
A summary of the final purchase price allocation at fair value is below.
|
|
Purchase Allocation
|
|
Cash
|
|
$
|
200,000
|
|
Accounts Receivable
|
|
|
1,158,995
|
|
Inventory
|
|
|
950,424
|
|
Property, Plant & Equipment
|
|
|
1,256,885
|
|
Prepaid
|
|
|
6,035
|
|
Intangibles
|
|
|
631,187
|
|
Goodwill
|
|
|
1,963,761
|
|
Accounts Payable
|
|
|
(672,410
|
)
|
Accrued Expenses
|
|
|
(128,444
|
)
|
Income Tax Payable
|
|
|
(20,123
|
)
|
Deferred Tax Liability
|
|
|
(346,310
|
)
|
|
|
$
|
5,000,000
|
|
Horizon Well Testing
Effective January 1, 2017, the Company Purchased 100% of the stock of Horizon Well Testing, LLC, an Oklahoma limited liability company (“HWT”).
Alpine 4 purchased 100% of the outstanding interests of HWT for $2,200,000 cash, two notes payables ($1,500,000 and $300,000), 379,403 shares of Alpine 4's Class A common stock, valued at $1,439,725, and 75,000 warrants to purchase on shares of Alpine 4 Class A common stock, valued at $40,941. The $300,000 note bears interest at 1% and is payable in full by July 31, 2017. The $1,500,000 note is a convertible note with an option to convert at $8.50 into Alpine 4's Class A common stock. The note bears interest at 5% per annum and has a balloon payment due on the 18-month anniversary of the closing of the purchase. There were also post-closing adjustments of $25,232.
HWT secured an equipment note for $1,872,392 from Crestmark Equipment Finance with a five-year term at a fixed interest rate of 10.14%. HWT also secured a line of credit from Crestmark Bank with an initial funding amount of $165,012. The line of credit is secured by HWT's accounts receivable and has a variable interest rate.
A summary of the preliminary purchase price allocation at fair value is below.
|
|
Purchase Allocation
|
|
Cash
|
|
$
|
262,384
|
|
Accounts Receivable, net
|
|
|
245,833
|
|
Property, Plant & Equipment
|
|
|
4,530,999
|
|
Intangibles
|
|
|
123,240
|
|
Goodwill
|
|
|
318,064
|
|
Accrued Expenses
|
|
|
(25,086
|
)
|
Total consideration
|
|
$
|
5,455,434
|
|
Unaudited pro forma results of operations for the six months ended June 30, 2016 (Predecessor), as if the Companies (Alpine, QCA & HWT) had been combined as of January 1, 2016, follow. The pro forma results include estimates and assumptions which management believes are reasonable. However, pro forma results do not include any anticipated cost savings or other effects of the planned integration of these entities, and are not necessarily indicative of the results that would have occurred if the business combination had been in effect on the dates indicated or which may result in the future. For period ending June 30, 2017 (Successor), pro forma information is not provided because the results after December 31, 2016, are post-acquisition.
|
|
Pro Forma Combined Financials
|
|
|
|
Six Months
Ended
June 30,
2016
|
|
|
|
|
|
Revenue
|
|
$
|
6,034,350
|
|
|
|
|
|
|
Net (Loss) Income
|
|
$
|
(2,084,771
|
)
|
|
|
|
|
|
Net (Loss) Income per Common Share - Basic and Diluted
|
|
$
|
(0.09
|
)
|
Note 10 – Industry Segments
This summary presents the Company's current segments, QCA and HWT for the six months ended June 30, 2017 (Successor). Prior periods are not presented as QCA made up the majority of the financials.
|
|
Successor
|
|
|
|
Three Months Ended June 30, 2017
|
|
|
|
QCA
|
|
|
HWT
|
|
|
Unallocated & Eliminations
|
|
|
Total
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, external customers
|
|
$
|
1,884,879
|
|
|
$
|
350,300
|
|
|
$
|
94,853
|
|
|
$
|
2,330,032
|
|
Revenue, company segments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Segment Gross Profit
|
|
|
570,566
|
|
|
|
124,510
|
|
|
|
49,481
|
|
|
|
744,557
|
|
Segment Depreciation and Amortization
|
|
|
72,503
|
|
|
|
100,943
|
|
|
|
8,333
|
|
|
|
181,779
|
|
Segment Interest expense
|
|
|
180,920
|
|
|
|
66,058
|
|
|
|
119,904
|
|
|
|
366,882
|
|
Segment income tax expense
|
|
|
321
|
|
|
|
-
|
|
|
|
-
|
|
|
|
321
|
|
Segment net gain/(loss)
|
|
|
(27,600
|
)
|
|
|
(526,544
|
)
|
|
|
(298,613
|
)
|
|
|
(852,757
|
)
|
|
|
Successor
|
|
|
|
Six Months Ended June 30, 2017
|
|
|
|
QCA
|
|
|
HWT
|
|
|
Unallocated & Eliminations
|
|
|
Total
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, external customers
|
|
$
|
3,563,720
|
|
|
$
|
1,126,080
|
|
|
$
|
133,473
|
|
|
$
|
4,823,273
|
|
Revenue, company segments
|
|
|
26,837
|
|
|
|
-
|
|
|
|
(26,837
|
)
|
|
|
-
|
|
Segment Gross Profit
|
|
|
1,096,849
|
|
|
|
514,181
|
|
|
|
71,304
|
|
|
|
1,682,334
|
|
Segment Depreciation and Amortization
|
|
|
144,598
|
|
|
|
201,481
|
|
|
|
16,666
|
|
|
|
362,745
|
|
Segment Interest expense
|
|
|
348,653
|
|
|
|
137,991
|
|
|
|
169,846
|
|
|
|
656,490
|
|
Segment income tax expense
|
|
|
367
|
|
|
|
-
|
|
|
|
|
|
|
|
367
|
|
Segment net gain/(loss)
|
|
|
(137,916
|
)
|
|
|
(789,978
|
)
|
|
|
(512,816
|
)
|
|
|
(1,440,710
|
)
|
|
|
Successor
|
|
|
|
As of June 30, 2017
|
|
|
|
QCA
|
|
|
HWT
|
|
|
Unallocated
|
|
|
Total
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
$
|
1,369,664
|
|
|
$
|
158,351
|
|
|
$
|
559
|
|
|
$
|
1,528,574
|
|
Purchase and acquisition long-lived assets
|
|
|
69,000
|
|
|
|
4,730,122
|
|
|
|
12,000
|
|
|
|
4,811,122
|
|
Goodwill
|
|
|
1,963,761
|
|
|
|
318,064
|
|
|
|
-
|
|
|
|
2,281,825
|
|
Total assets
|
|
|
10,511,734
|
|
|
|
5,126,131
|
|
|
|
267,808
|
|
|
|
15,905,673
|
|
Note 11 – Subsequent Events
Stock Options to Employees and Consultants
On July 31, 2017, the Company issued 488,500 options to purchase one share each of the Company's Class A common stock to employees and consultants of the Company. The options were issued pursuant to the Company's 2016 Stock Option and Stock Award Plan (the "Plan"). The options granted vest over the next four years and the exercise price of the options granted is $0.13, which was the last closing bid price of the Company's common stock as traded on the OTC QB Market.
Convertible Notes
On July 13, 2017, the Company entered into a convertible note with 3
rd
party unrelated lender for $43,000 with net proceeds of $40,000. The note is due April 30, 2018 and bears interest at 12% per annum. After 180 days, the note is convertible to the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the convertible note up to 180 days from July 13, 2017. The prepayment penalty is equal to 10% to 27% of the outstanding note amount depending on when prepaid.
On July 19, 2017, the Company entered into a convertible note with 3
rd
party unrelated lender for $115,000 with net proceeds of $107,000. The note is due January 21, 2018 and bears interest at 10% per annum. After 180 days, the note is convertible to the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the convertible note up to 180 days from July 19, 2017. There is no prepayment penalty. To secure this note the company also issued 500,000 shares to 3
rd
party unrelated lender. The shares are fully returnable if the note is prepaid within 180 days of issuance. If not paid the 500,000 shares are non-returnable.
Letter of Intent with Lattice Incorporated
On August 1, 2017, the Company announced that it had entered into a letter of intent to acquire all of the outstanding securities of Lattice Incorporated ("Lattice"), together with letters of intent with certain of Lattice's creditors to convert their debt in Lattice into equity. The transaction will be subject to the parties to the transaction (including the holders of debt) entering into definitive agreements and the approval of Lattice's stockholders.
The companies expect the transaction to close by the end of 2017.
About Lattice
Lattice Incorporated is a trusted global partner to correctional facilities. It provides a complete range of innovative inmate management and communications solutions that deliver greater efficiencies to facilities, reduce the administrative burden on their staff, provide them with revenue-generating opportunities, and connect their inmates with family and friends; serving approximately 350 correctional facilities and over 78,000 inmates in the United States, Canada, Japan, and Europe.
Lattice's headquarters are in southern New Jersey. They maintain Sales Offices and a Customer Service Call Center in the United States, and they have strong relationships with correctional facility partners both domestically and outside the United States.
Lattice's Corrections Operating Platform (COP) is a complete range of innovative, secure solutions that continues to evolve based on the latest technology advancements. It includes:
•
|
Inmate Telephone Solutions
|
Benefits of the Transaction
Sharing of resources: Management believes that the Alpine 4 acquisition of Lattice will leverage complementary strengths between the two companies, and Alpine 4 anticipates the benefits of that leverage to drop the fixed cost G&A expenses of Lattice in the first 12-18 months after closing.
Synergies: The Company's subsidiary, QCA, will assist in the engineering of new products and services for Lattice and will also take over a large amount of the contract manufacturing of the Lattice product offering that is currently outsourced. The Company's subsidiary, ALTIA, which has pioneered several GPS tracking hardware and software products, will be assisting Lattice in the development for pre and post prison tracking systems.
Increased Shareholder Value: Management believes that this transaction will result in a positive adjustment to the Company's Shareholder Equity and is anticipated to reduce Lattice's overall debt from $6m to $3m.
Profitable Earnings: Upon closing, management anticipates that this transaction will eliminate approximately 50% of Lattice's debt, which should allow Lattice to obtain net profit earnings on its current revenue base. It is also anticipated that the decreased debt burden will allow Lattice to direct more of its cash towards the growth of the company.
Completion of Earnhardt Auto Center Pilot Program
On July 12, 2017, the Company announced that its subsidiary ALTIA had successfully concluded its 90 day pilot with Phoenix, AZ-based Earnhardt Auto Centers of its innovative 6
th
Sense Auto product platform. The pilot program was installed at the Earnhardt Chevrolet dealership in Chandler, AZ, and performed well above expectations and will continue on in the store for the foreseeable future. ALTIA is also in negotiations with several other large automotive groups regarding its 6
th
Sense Auto and BrakeActive aftermarket products and anticipates larger orders in late Q3 and Q4 2017.
6
th
Sense Auto is designed for the modern "connected car" and dedicated to helping large dealerships like Earnhardt improve their inventory management, engine diagnostics, service maintenance and personalized customer support through wireless, cloud-based software.
With approximately 40 million new and used cars sold in the United States annually, management believes that ALTIA's market opportunity is very large, and believes that the Company's 6
th
Sense Auto product is positioned to be a dominant player in this industry.