|
|
|
|
|
|
|
|
1. The Company, Description of Business, and Liquidity
The accompanying consolidated financial statements include the accounts of Quest Resource Holding Corporation (“QRHC”) and its subsidiaries, Earth911, Inc. (“Earth911”), Quest Resource Management Group, LLC (“Quest”), Landfill Diversion Innovations, LLC, (“LDI”), Youchange, Inc. (“Youchange”), Quest Vertigent Corporation (“QVC”), and Quest Vertigent One, LLC (“QV One”) (collectively, “we,” “us,” or “our company”).
Operations
We provide businesses with one-stop management programs to reuse, recycle, and dispose of a wide variety of waste streams and recyclables generated by their businesses. Our comprehensive reuse, recycling, and proper disposal management programs are designed to enable regional and national customers to have a single point of contact for managing a variety of waste streams and recyclables. This business generates substantially all of our revenue. We also operate environmentally based social media and online data platforms that contain information and instructions necessary to empower consumers and consumer product companies to recycle or properly dispose of household products and materials. Our directory of local recycling and proper disposal options empowers consumers directly and enables consumer product companies to empower their customers by giving them the guidance necessary for the proper recycling or disposal of a wide range of household products and materials, including the “why, where, and how” of recycling. Two customers accounted for 56% and 60% of revenue for the years ended December 31, 2016 and 2015, respectively. Our principal offices are located in The Colony, Texas.
Liquidity
As of December 31, 2016 and 2015, our working capital balance was $3,116,055 and $2,059,248, respectively.
|
2. Summary of Significant Accounting Policies
Principles of Presentation and Consolidation
The consolidated financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The accompanying consolidated financial statements include the operating activity of QRHC and its subsidiaries for the years ended December 31, 2016 and 2015.
As Quest, Earth911, LDI, Youchange, QVC, and QV One each operate as ecology based green service companies, we did not deem segment reporting necessary.
On August 10, 2016, we filed amended and restated articles of incorporation with the Secretary of State of the state of Nevada to effect a 1-for-8 reverse stock split of our common stock. The reverse split became effective as of 5:00 p.m. Eastern Time on Wednesday, August 10, 2016, or the Effective Time. At the Effective Time, each lot of eight shares of common stock issued and outstanding immediately prior to the Effective Time were, automatically and without any further action on the part of our stockholders, converted into and became one share of common stock, and each certificate which, immediately prior to the Effective Time represented pre-reverse split shares, was deemed cancelled and, for all corporate purposes, was deemed to evidence ownership of post-reverse split shares. In lieu of issuing any fractional shares, we rounded up to the nearest whole share in the event that a stockholder was entitled to receive less than one share of common stock. As required by GAAP, we retroactively adjusted all share and per share amounts in our consolidated financial statements and notes thereto to reflect the 1-for-8 reverse stock split.
Accounting Estimates
The preparation of financial statements in conformity with GAAP requires us 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 revenue and expenses during the reporting period. Actual results could materially differ from those estimates.
We use significant estimates when accounting for the carrying amounts of accounts receivable, long-lived assets, goodwill and other intangible assets, stock-based compensation expense, accrued liabilities, and deferred taxes, all of which are discussed in their respective notes to the consolidated financial statements.
Revenue Recognition
We recognize revenue only when all of the following criteria have been met:
•persuasive evidence of an arrangement exists;
•delivery has occurred or services have been rendered;
•the fee for the arrangement is fixed or determinable; and
•collectability is reasonably assured.
Persuasive Evidence of an Arrangement Exists – We document all terms of an arrangement in a service agreement or quote signed or confirmed by the customer prior to recognizing revenue.
Delivery Has Occurred or Services Have Been Rendered – We perform all services or deliver all products prior to recognizing revenue. Services are deemed to be performed when the services are complete.
The Fee for the Arrangement is Fixed or Determinable – Prior to recognizing revenue, a customer’s fee is either fixed or determinable under the terms of the quote, service agreement, or accepted customer purchase order.
Collectability Is Reasonably Assured – We assess collectability on a customer by customer basis based on criteria developed by us.
We provide businesses with management programs to reuse, recycle, and dispose of a wide variety of waste streams and recyclables generated by their business. We utilize third-party subcontractors to execute the collection, transport, and recycling or disposal of used motor oil, oil filters, scrap tires, cooking oil, and expired food products. We evaluate the criteria outlined in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic 605-45, Revenue Recognition—Principal Agent Considerations, in determining whether it is appropriate to record the gross amount of service revenue and related costs or the net amount earned as management fees. Generally, when we are primarily obligated in a transaction, have latitude in establishing prices and selecting suppliers, have credit risk, or have several but not all of these indicators, we record revenue gross. We record amounts collected from customers for sales tax on a net basis. In situations in which we are not primarily obligated, we do not have credit risk, or we determine amounts earned using fixed percentage or fixed payment schedules, we record the net amounts as management fees earned. Currently, we have one contract accounted for as management fees with revenue of $307,571 and $109,846 for the years ended December 31, 2016 and 2015, respectively. Our gross billings on this management fee contract were $5,042,696 and $1,437,579 for the years ended December 31, 2016 and 2015, respectively.
We recognize licensing fees ratably over the term of the license. We derive some revenue from advertising contracts, which we recognize ratably over the term that the advertisement appears on our website.
Cash and Cash Equivalents
We consider all highly liquid instruments with a maturity of three months or less when purchased to be cash equivalents.
Accounts Receivable
We follow the allowance method of recognizing uncollectible accounts receivable, which recognizes bad debt expense based on a review of the individual accounts outstanding and our prior history of uncollectible accounts receivable. Credit is extended based on evaluation of each customer’s financial condition and is generally unsecured. Accounts receivable are typically due within 30 days and are stated net of an allowance for doubtful accounts in the consolidated balance sheets. We consider accounts past due if outstanding longer than contractual payment terms. We record an allowance based on consideration of a number of factors, including the length of time trade accounts are past due, our previous loss history, the creditworthiness of individual customers, economic conditions affecting specific customer industries, and economic conditions in general. We charge-off accounts receivable after all reasonable collection efforts have been exhausted. We credit payments subsequently received on such receivables to bad debt expense in the period we receive the payment.
As of December 31, 2016 and 2015, we had established an allowance of $333,578 and $586,941, respectively, for potentially uncollectible accounts receivable. We record delinquent finance charges on outstanding accounts receivables only if they are collected.
The changes in our allowance for doubtful accounts for the years ended December 31, 2016 and 2015 were as follows:
|
|
Years ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Beginning balance |
|
$ |
586,941 |
|
|
$ |
760,917 |
|
Bad debt expense, net of recoveries |
|
|
458,919 |
|
|
|
265,176 |
|
Uncollectible accounts written off |
|
|
(712,282 |
) |
|
|
(439,152 |
) |
Ending balance |
|
$ |
333,578 |
|
|
$ |
586,941 |
|
Inventories
Inventories consist of waste disposal and recycling equipment and are stated at the lower of cost (average cost method which approximates first-in, first-out) or market. If required, we establish reserves for inventory to reflect situations in which the cost of the inventory is not expected to be recovered. In evaluating whether inventory is stated at the lower of cost or market, we consider such factors as the amount of inventory on hand, estimated time required to sell such inventory, and current and expected market conditions. We record inventories within “Prepaid expenses and other current assets” in our consolidated balance sheets. As of December 31, 2016 and 2015, all inventories were finished goods with balances of $12,996 and $54,473, respectively, with no reserve for inventory obsolescence at either date.
Fair Value Measurements
ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820 also specifies a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities;
Level 2: Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and
Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimate of assumptions that market participants would use in pricing the asset or liability.
Stock Options
We estimate the fair value of stock options on grant date in accordance with ASC Topic 718, Stock Compensation, using the Black-Scholes-Merton valuation model. Significant assumptions used in the calculation are as follows:
|
• |
We determine the expected term in accordance with SEC Staff Accounting Bulletin No. 107 using the simplified method for plain vanilla options by the average of the contractual term and vesting period of the award as appropriate statistical data required to properly estimate the expected term was not available; |
|
• |
We measure the expected volatility using the historical changes in the market price of our common stock and applicable comparison companies; |
|
• |
We use the implied yield on zero-coupon U.S. Treasury bonds with a remaining maturity equal to the expected term of the awards to approximate the risk-free interest rate; and |
|
• |
We base forfeitures on the history of cancellations of options granted by us and our analysis of potential future forfeitures. |
Property and Equipment
We record property and equipment at cost. We provide for depreciation on the straight-line method, over the estimated useful lives of the assets. We amortize leasehold improvements over the shorter of the estimated useful life or the remaining term of the related leases. We charge expenditures for repairs and maintenance to operations as incurred; we capitalize renewals and betterments when they extend the useful life of the asset. We record gains and losses on the disposition of property and equipment in the period incurred. We report assets held for sale, if any, at the lower of the carrying amount or fair value less costs to sell.
The useful lives of property and equipment for purposes of computing depreciation are as follows:
Vehicles |
|
5 to 7 years |
Computer equipment |
|
3 to 5 years |
Office furniture and fixtures |
|
5 to 7 years |
Machinery and equipment |
|
5 to 7 years |
Leasehold improvements |
|
5 to 7 years |
Impairment of Long-Lived Assets
We analyze long-lived assets, including property and equipment and definite-lived intangible assets, that are held and used for impairment whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. We review the amortization method and period at least at each balance sheet date. We record the effects of any revision to operations when the change arises. We recognize impairment when the estimated undiscounted cash flow generated by those assets is less than the carrying amounts of such assets. The amount of impairment is the excess of the carrying amount over the fair value of such assets. We did not recognize any impairment charges for long-lived assets during 2016 and 2015.
Goodwill
We record as goodwill the excess of (i) the consideration transferred, the amount of any non-controlling interest in the acquiree, and the acquisition date fair value of any previous equity interest in the acquired entity over the (ii) fair value of the net identifiable assets acquired. We do not amortize goodwill; however, annually, or whenever there is an indication that goodwill may be impaired, we evaluate qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step quantitative goodwill impairment test. Our test of goodwill impairment includes assessing qualitative factors and the use of judgment in evaluating economic conditions, industry and market conditions, cost factors, and entity-specific events, as well as overall financial performance. We performed our Step 1 goodwill impairment analysis in the third quarter of 2016 utilizing an income approach with no impairment recorded. We believe that the discounted cash flow method best captures the significant value creating activities we are undertaking. The primary assumptions in our Step 1 income approach included estimating cash flows and projections based on management’s expectations. We determined that the fair value of our goodwill exceeds our carrying value, and consequently, no impairment was deemed to have occurred. However, a continued or prolonged period of declining gross margins could result in the write off of a portion or all of our goodwill and other intangible assets in future periods.
Net Loss Per Share
We compute basic net loss per share by dividing net loss applicable to common stockholders by the weighted average number of shares of common stock outstanding during the period. We have other potentially dilutive securities outstanding that are not shown in a diluted net loss per share calculation because their effect in both 2016 and 2015 would be anti-dilutive. These potentially dilutive securities include stock options and warrants and totaled 3,256,093 and 2,216,878 common shares at December 31, 2016 and December 31, 2015, respectively.
Concentrations
Financial instruments that potentially subject us to credit risk consist principally of cash, cash equivalents, and trade accounts receivable. We deposit our cash with commercial banks. Cash deposits at commercial banks are at risk to the extent that the balances exceed the Federal Deposit Insurance Corporation insured level per institution. The bank cash balances on deposit may periodically exceed federally insured limits, including $1,320,788 at December 31, 2016; however, we have never experienced any losses related to these balances.
We sell our products and services primarily to consumers, advertisers, and businesses without requiring collateral; however, we routinely assess the financial condition of our customers and maintain allowances for anticipated losses. The following table discloses the number of customers that accounted for more than 10% of our annual revenue and their related receivable balances for the years ended December 31, 2016 and 2015:
|
|
Customers Exceeding 10% of Revenue |
|
|||||||||
Year |
|
Number of Customers |
|
|
Revenue Combined Percent |
|
|
Accounts Receivable Combined Percent |
|
|||
2016 |
|
|
2 |
|
|
|
56 |
% |
|
|
48 |
% |
2015 |
|
|
2 |
|
|
|
60 |
% |
|
|
41 |
% |
We believe we have no significant credit risk in excess of recorded reserves.
Income Taxes
We recognize deferred tax assets and liabilities for the future tax consequences of temporary differences between the book and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. We establish valuation allowances to reduce a deferred tax asset to the amount expected to be realized. We assess our ability to realize deferred tax assets based on current earnings performance and on projections of future taxable income in the relevant tax jurisdictions. These projections do not include taxable income from the reversal of deferred tax liabilities and do not reflect a general growth assumption but do consider known or pending events, such as the passage of legislation. We review our estimates of future taxable income annually. We first analyze all tax positions to determine if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of any related appeals or litigation processes. After the initial analysis, we measure the tax benefit as the largest amount that is more than 50% likely of being realized upon ultimate settlement. Our income tax returns are subject to adjustment under audit for approximately the last three years.
If we are required to pay interest on the underpayment of income taxes, we recognize interest expense in the first period the interest becomes due according to the provisions of the relevant tax law.
If we are subject to payment of penalties, we recognize an expense for the amount of the statutory penalty in the period when the position is taken on the income tax return. If we did not recognize the penalty in the period when the position was initially taken, we recognize the expense in the period when we change our judgment about meeting minimum statutory thresholds related to the initial position taken.
Advertising
We charge our advertising costs to expense when incurred. During the years ended December 31, 2016 and 2015, advertising expense totaled $32,720 and $43,670, respectively.
Stock-Based Compensation
We expense all share-based grants to employees, including grants of employee stock options, based on their estimated fair values at grant date, in accordance with ASC Topic 718, Stock Compensation. We record compensation expense for stock options over the vesting period using the estimated fair value on the date of grant, as calculated using the Black-Scholes-Merton model. We classify all share-based awards to employees as equity instruments and recognize the vesting of the awards ratably over their respective terms. See Note 11 for a description of our share-based compensation plan and information related to awards granted under the plan.
Share-based payment transactions with non-employees are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable, in accordance with ASC Topic 505-50, Equity-Based Payments to Non-Employees.
Recently Issued Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers. This standard replaces existing revenue recognition guidance, which in many cases was tailored for specific industries, with a uniform accounting standard applicable to all industries and transactions. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to correlate with the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects to be entitled in exchange for those goods or services. This new standard, as amended, will be effective for us on January 1, 2018 and can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. While we are still evaluating the impact of adopting ASU 2014-09 on our consolidated financial statements, we currently do not expect it to have a material impact on operating revenues.
In August 2014, the FASB issued ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The update provides guidance about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. The amendments in ASU 2014-15 became effective for annual reporting periods ending after December 15, 2016 and interim periods thereafter. The adoption of ASU 2014-15 did not have a significant impact on our consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases. The update improves financial reporting about leasing transactions by requiring a lessee to record on the balance sheet the assets and liabilities for the rights and obligations created by lease terms of more than 12 months. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are still evaluating the impact of adopting ASU 2016-02 on our consolidated financial statements, but given the material amount of our future minimum payments under non-cancellable operating leases (primarily office rent) at December 31, 2016 discussed in Note 10, we expect to recognize a material right-of-use lease asset and lease liability upon adoption of the ASU.
In March 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The purpose of ASU 2016-09 is to simplify the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification of such activity on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, including interim periods within those years. Early adoption is permitted. We are evaluating the impact of adopting ASU 2016-09 on our consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which provides guidance on the treatment of cash receipts and cash payments for certain types of cash transactions, to eliminate diversity in practice in the presentation of the cash flow statement. The adoption of ASU 2016-15 will be required on a retrospective basis beginning January 1, 2018, with early adoption permitted. We have not yet determined when we will adopt ASU 2016-15. The adoption of the standard is not expected to have a material effect on our consolidated financial statements.
There have been no other recent accounting pronouncements or changes in accounting pronouncements that have been issued but not yet adopted that are of significance, or of potential significance to us.
|
3. Property and Equipment, Net, and Other Assets
At December 31, 2016 and 2015, Property and equipment, net, and other assets consisted of the following:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Vehicles |
|
$ |
544,984 |
|
|
$ |
544,984 |
|
Computer equipment |
|
|
990,790 |
|
|
|
946,929 |
|
Office furniture and fixtures |
|
|
634,547 |
|
|
|
634,547 |
|
Machinery and equipment |
|
|
971,806 |
|
|
|
514,042 |
|
Leasehold improvements |
|
|
641,272 |
|
|
|
641,272 |
|
Property and equipment, gross |
|
|
3,783,399 |
|
|
|
3,281,774 |
|
Accumulated depreciation |
|
|
(2,442,549 |
) |
|
|
(1,973,538 |
) |
Property and equipment, net |
|
|
1,340,850 |
|
|
|
1,308,236 |
|
Security deposits and other assets |
|
|
1,074,071 |
|
|
|
300,396 |
|
Property and equipment, net, and other assets |
|
$ |
2,414,921 |
|
|
$ |
1,608,632 |
|
We compute depreciation using the straight-line method over the estimated useful lives of the property and equipment. Depreciation expense for the year ended December 31, 2016 was $469,808, inclusive of $125,277 of depreciation expense reflected within Cost of Revenue in our consolidated statement of operations as it related to assets used in directly servicing customer contracts. Depreciation expense for the year ended December 31, 2015 was $314,178, with $3,641 depreciation expense recorded in Cost of Revenue. At December 31, 2016, our capital lease assets were $347,135, net of $152,962 of accumulated depreciation. At December 31, 2015, our capital lease assets were $426,757, net of $34,041 of accumulated depreciation.
|
4. Goodwill and Other Intangible Assets
The components of goodwill and other intangible assets are as follows:
December 31, 2016 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net |
|
|||
Finite lived intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships |
|
5 years |
|
$ |
12,720,000 |
|
|
$ |
8,798,000 |
|
|
$ |
3,922,000 |
|
Trademarks |
|
7 years |
|
|
6,242,055 |
|
|
|
3,078,845 |
|
|
|
3,163,210 |
|
Patents |
|
7 years |
|
|
230,683 |
|
|
|
230,683 |
|
|
|
— |
|
Software |
|
7 years |
|
|
1,649,507 |
|
|
|
307,989 |
|
|
|
1,341,518 |
|
Customer lists |
|
5 years |
|
|
307,153 |
|
|
|
244,295 |
|
|
|
62,858 |
|
Total finite lived intangible assets |
|
|
|
$ |
21,149,398 |
|
|
$ |
12,659,812 |
|
|
$ |
8,489,586 |
|
December 31, 2015 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net |
|
|||
Finite lived intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships |
|
5 years |
|
$ |
12,720,000 |
|
|
$ |
6,254,000 |
|
|
$ |
6,466,000 |
|
Trademarks |
|
7 years |
|
|
6,239,950 |
|
|
|
2,188,129 |
|
|
|
4,051,821 |
|
Patents |
|
7 years |
|
|
230,683 |
|
|
|
230,683 |
|
|
|
— |
|
Software |
|
7 years |
|
|
1,290,468 |
|
|
|
104,570 |
|
|
|
1,185,898 |
|
Customer lists |
|
5 years |
|
|
307,153 |
|
|
|
182,864 |
|
|
|
124,289 |
|
Total finite lived intangible assets |
|
|
|
$ |
20,788,254 |
|
|
$ |
8,960,246 |
|
|
$ |
11,828,008 |
|
December 31, 2016 and 2015 |
|
Estimated Useful Life |
|
Carrying Amount |
|
|
|
|
|
|
Indefinite lived intangible asset: |
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
Indefinite |
|
$ |
58,337,290 |
|
|
|
|
|
We compute amortization using the straight-line method over the estimated useful lives of the finite lived intangible assets. The amortization expense related to finite lived intangible assets was $3,699,566 and $4,257,565 for the years ended December 31, 2016 and 2015, respectively. Our amortization expense for the year ended December 31, 2015 includes $566,000 related to the cessation of the Earth911 e-commerce marketplace website during the fourth quarter of 2015. We expect amortization expense to be approximately $3.7 million for the year ending December 31, 2017, approximately $2.5 million for the year ending December 31, 2018, approximately $1.1 million for the year ending December 31, 2019, approximately $710,000 for the year ending December 31, 2020, approximately $230,000 for the year ending December 31, 2021, and approximately $210,000 thereafter. We have no indefinite-lived intangible assets other than goodwill. The goodwill is not deductible for tax purposes. As required by FASB ASC Topic 350, Intangibles – Goodwill and Other, we performed our goodwill impairment analysis in the third quarter of 2016 and 2015 with no impairment recorded in either period.
|
5. Line of Credit
On December 15, 2010, Quest entered into a Revolving Credit Note and Loan Agreement with Regions Bank (“Regions”), a national banking association. This agreement, as amended, provides Quest with a loan facility of up to $15,000,000 for working capital with advances generally limited to 80% of eligible accounts receivable from Quest’s largest customer and 85% of all other eligible accounts receivable. The interest on the outstanding principal amount accrues daily and is payable monthly based on a fluctuating interest rate per annum, which is the base rate plus 1.50% (2.93% as of December 31, 2016). The base rate for any day is the greater of (a) the federal funds rate plus one-half of 1%, (b) Region’s published effective prime rate, or (c) the Eurodollar rate for such day based on an interest period of one month. To secure the amounts due under the agreement, Quest granted Regions a security interest in all of its assets with guarantees from QRHC and Earth911. Quest had $4,750,000 outstanding and approximately $9,031,000 available to be borrowed as of December 31, 2016. The amount of interest expense related to the Regions line of credit for the years ended December 31, 2016 and 2015 was $221,424 and $204,984, respectively. As of December 31, 2016 we were in compliance with the financial covenants included in the agreement.
During the year ended December 31, 2015, Quest entered into two amendments with Regions. On May 13, 2015, Quest entered into a Seventh Amendment to Loan Agreement with Regions. The loan agreement was amended to, among other things, (i) reduce the applicable margin for eurodollar rate loans by 0.25% per annum, (ii) extend the maturity date to May 31, 2018, and (iii) modify the permitted acquisitions in certain respects. On July 7, 2015, Quest entered into an Eighth Amendment to Loan Agreement with Regions. The loan agreement was amended to, among other things, increase the aggregate revolving credit commitment to $15.0 million by exercising the $5.0 million accordion feature in the loan agreement.
On February 24, 2017, Quest entered into a Loan, Security and Guaranty Agreement, dated as of February 24, 2017, with Citizens Bank, National Association as a lender, and as administrative agent, collateral agent, and issuing bank, which provides for an asset-based revolving credit facility (the “ABL Facility”) of up to $20 million and an equipment loan facility in the maximum principal amount of $2.0 million. The ABL Facility replaced Quest’s Revolving Credit Note and Loan Agreement with Regions, which was paid off and terminated effective February 24, 2017. See Note 14 for additional details.
|
6. Accounts Payable and Accrued Liabilities
The components of Accounts payable and accrued liabilities are as follows:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Accounts payable |
|
$ |
32,944,202 |
|
|
$ |
30,825,655 |
|
Accrued taxes |
|
|
1,272,832 |
|
|
|
827,901 |
|
Employee compensation |
|
|
529,945 |
|
|
|
386,255 |
|
Other |
|
|
558,580 |
|
|
|
2,807,548 |
|
|
|
$ |
35,305,559 |
|
|
$ |
34,847,359 |
|
|
7. Capital Lease Obligations
Our capital lease obligations are included within Deferred revenue and other current liabilities and Other long-term liabilities in our consolidated balance sheets.
At December 31, 2016 and 2015, total capital lease obligations outstanding consisted of the following:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Capital lease obligations, imputed interest of 2.65% to 13.29%, with current monthly payments of approximately $11,000, expiring through November 2020, secured by computer, telephone and office equipment |
|
$ |
315,253 |
|
|
$ |
402,170 |
|
Total |
|
|
315,253 |
|
|
|
402,170 |
|
Less: current maturities |
|
|
(106,184 |
) |
|
|
(112,125 |
) |
Long-term portion |
|
$ |
209,069 |
|
|
$ |
290,045 |
|
The amount of interest expense related to our capital leases for the years ended December 31, 2016 and 2015 was $14,414 and $4,080, respectively. The following table summarizes future maturities of our capital lease obligations, as of December 31, 2016:
Year Ending December 31, |
|
Amount |
|
|
2017 |
|
$ |
116,434 |
|
2018 |
|
|
100,474 |
|
2019 |
|
|
62,717 |
|
2020 |
|
|
55,014 |
|
Total minimum lease payments |
|
|
334,639 |
|
Less: amount representing interest |
|
|
(19,386 |
) |
Present value of net minimum lease payments |
|
|
315,253 |
|
Less: current maturities |
|
|
(106,184 |
) |
Non-current maturities |
|
$ |
209,069 |
|
|
8. Income Taxes
We compute income taxes using the asset and liability method in accordance with FASB ASC Topic 740, Income Taxes. Under the asset and liability method, we determine deferred income tax assets and liabilities based on the differences between the financial reporting and tax bases of assets and liabilities and measure them using currently enacted tax rates and laws. We provide a valuation allowance for the amount of deferred tax assets that, based on available evidence, are more likely than not to be realized. Realization of our net operating loss carryforward was not reasonably assured as of December 31, 2016 and 2015, and we have recorded a valuation allowance of $15,555,000 and $12,313,000, respectively, against deferred tax assets in excess of deferred tax liabilities in the accompanying consolidated financial statements.
The components of net deferred taxes are as follows:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Deferred tax assets (liabilities): |
|
|
|
|
|
|
|
|
Net operating loss |
|
$ |
7,199,000 |
|
|
$ |
5,670,000 |
|
Amortization |
|
|
5,204,000 |
|
|
|
3,761,000 |
|
Stock-based compensation |
|
|
3,683,000 |
|
|
|
3,215,000 |
|
Capitalized software costs |
|
|
(753,000 |
) |
|
|
(612,000 |
) |
Accrued interest expense |
|
|
14,000 |
|
|
|
9,000 |
|
Allowance for doubtful accounts |
|
|
130,000 |
|
|
|
229,000 |
|
Deferred lease liability |
|
|
78,000 |
|
|
|
41,000 |
|
Total deferred tax assets (liabilities), net |
|
|
15,555,000 |
|
|
|
12,313,000 |
|
Less: valuation allowance |
|
|
(15,555,000 |
) |
|
|
(12,313,000 |
) |
Net deferred taxes |
|
$ |
— |
|
|
$ |
— |
|
The reconciliation between the income tax expense (benefit) calculated by applying statutory rates to net loss and the income tax benefit reported in the accompanying consolidated financial statements is as follows:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
U.S. federal statutory rate applied to pretax income |
|
$ |
(2,735,499 |
) |
|
$ |
(2,531,616 |
) |
Permanent differences |
|
|
17,155 |
|
|
|
17,155 |
|
State taxes and other |
|
|
(523,656 |
) |
|
|
(690,539 |
) |
Change in valuation allowance |
|
|
3,242,000 |
|
|
|
3,205,000 |
|
|
|
$ |
— |
|
|
$ |
— |
|
As of December 31, 2016 and 2015, we had federal income tax net operating loss carryforwards of approximately $18,500,000 and $14,500,000, respectively, which expire at various dates beginning in 2031. We are subject to limitations existing under Internal Revenue Code Section 382 (Change of Control) relating to the availability of the operating loss. Such limitation of the net operating losses may have occurred, which we have not fully analyzed at this time as we have fully reserved the deferred tax asset.
As of December 31, 2016 and 2015, we did not recognize any assets or liabilities relative to uncertain tax positions, nor do we anticipate any significant unrecognized tax benefits will be recorded during 2017. It is our policy to classify interest and penalties on income taxes as interest expense or penalties expense.
Tax positions are positions taken in a previously filed tax return or positions expected to be taken in a future tax return that are reflected in measuring current or deferred income tax assets and liabilities reported in the financial statements. Tax positions include the following:
|
• |
an allocation or shift of income between taxing jurisdictions; |
|
• |
the characterization of income or a decision to exclude reportable taxable income in a tax return; or |
|
• |
a decision to classify a transaction, entity, or other position in a tax return as tax exempt. |
We are potentially subject to tax audits for federal and state tax returns for tax years ended 2014 to 2016. Tax audits by their very nature are often complex and can require several years to complete.
|
9. Fair Value of Financial Instruments
Our financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities, line of credit and capital lease obligations. We do not believe that we are exposed to significant interest, currency, or credit risks arising from these financial instruments. The fair values of these financial instruments approximate their carrying values using Level 3 inputs, based on their short maturities or, for long-term portions of capital lease obligations and line of credit, based on borrowing rates currently available to us for loans with similar terms and maturities.
|
10. Commitments and Contingencies
Operating Leases
We lease corporate office space in The Colony, Texas under an 84 month, non-cancelable operating lease. The lease expires in October 2022. We also lease corporate office space in Scottsdale, Arizona under a 66 month, non-cancelable operating lease. The lease, which expired in March 2017, was subleased beginning in 2014. The total amount of minimum rentals we expect to receive on this sublease is $63,770 as of December 31, 2016. Combined lease expense totaled $614,951 and $509,586 for the years ended December 31, 2016 and 2015, respectively.
The following is a schedule, by year, of future minimum rental payments required under non-cancelable operating lease agreements as of December 31, 2016:
Year Ending December 31, |
|
Amount |
|
|
2017 |
|
$ |
665,038 |
|
2018 |
|
|
606,780 |
|
2019 |
|
|
631,260 |
|
2020 |
|
|
664,200 |
|
2021 |
|
|
664,200 |
|
Thereafter |
|
|
498,150 |
|
Total |
|
$ |
3,729,628 |
|
Indemnifications
During the normal course of business, we make certain indemnities and commitments under which we may be required to make payments in relation to certain transactions. These may include (i) intellectual property indemnities to customers in connection with the use, sales, and/or license of products and services; (ii) indemnities to customers in connection with losses incurred while performing services on their premises; (iii) indemnities to vendors and service providers pertaining to claims based on negligence or willful misconduct; and (iv) indemnities involving the representations and warranties in certain contracts. In addition, under our bylaws we are committed to our directors and officers for providing for payments upon the occurrence of certain prescribed events. The majority of these indemnities and commitments do not provide for any limitation on the maximum potential for future payments that we could be obligated to make. We have not incurred costs to defend lawsuits or settle claims related to these indemnification agreements. As a result, we believe the estimated fair value of these agreements is minimal. Accordingly, we had no liabilities recorded for these agreements as of December 31, 2016 and 2015.
Defined Contribution Plan
We maintain a defined contribution 401(k) plan covering substantially all full-time employees. Employees are permitted to make voluntary contributions, which we match at a certain percentage, to the Plan. For the years ended December 31, 2016 and 2015, plan contributions made by the Company were $123,336 and $138,201, respectively.
|
11. Stockholders’ Equity
Preferred Stock
Our authorized preferred stock includes 10,000,000 shares of preferred stock with a par value of $0.001, of which no shares have been issued or are outstanding as of December 31, 2016 and 2015. Preferred stock is to be designated in classes or series and the number of each class or series and the voting powers, designations, preferences, limitations, restrictions, relative rights, and distinguishing designation of each class or series of stock as the Board of Directors shall determine in its sole discretion.
Common Stock
Our authorized common stock includes 200,000,000 shares of common stock with a par value of $0.001, of which 15,272,575 and 13,973,597 shares were issued and outstanding as of December 31, 2016 and 2015, respectively.
During the year ended December 31, 2016, we issued shares of common stock as follows:
|
|
Common Stock |
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
||
Sale of common stock and warrants, net of issuance costs of $452,300 |
|
|
861,251 |
|
|
$ |
2,889,350 |
|
Shares issued for Employee Stock Purchase Plan options |
|
|
18,977 |
|
|
|
40,491 |
|
Shares issued for consulting services |
|
|
418,750 |
|
|
|
1,675,000 |
|
|
|
|
1,298,978 |
|
|
$ |
4,604,841 |
|
Sale of Common Stock and Warrants
|
• |
On March 30, 2016, we issued 861,251 shares of our common stock, together with warrants to purchase 430,628 shares of our common stock, at a price per share and warrant of $3.88 in a stock offering. We also issued the underwriters warrants to purchase 90,432 shares of our common stock. The warrants may be exercised for a period of five years at an initial exercise price of $3.88 per share, subject to adjustment for certain dilutive events. |
Shares Issued for Employee Stock Purchase Plan Options
|
• |
On May 16, 2016, we issued 9,724 shares to employees for $27,435 under our 2014 Employee Stock Purchase Plan (“ESPP”) for options that vested and were exercised. |
|
• |
On November 14, 2016, we issued 9,253 shares to employees for $13,056 under our ESPP for options that vested and were exercised. |
Shares Issued for Consulting Services
|
• |
On September 28, 2016, we issued 418,750 fully vested restricted shares of our common stock to a third party for consulting services under a one-year contract. We recorded expense of $628,125 in 2016 within Selling, general, and administrative expenses in our consolidated statement of operations. The balance recorded within Prepaid expenses and other current assets in our consolidated balance sheets at December 31, 2016 was $1,046,875, which we will expense ratably through August 2017. |
During the year ended December 31, 2015, we issued shares of common stock as follows:
|
|
Common Stock |
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
||
Shares issued for vested restricted stock units |
|
|
7,063 |
|
|
|
— |
|
Shares issued for Employee Stock Purchase Plan options |
|
|
16,303 |
|
|
|
110,066 |
|
|
|
|
23,366 |
|
|
$ |
110,066 |
|
Shares issued for vested restricted stock units
|
• |
On March 5, 2015, we issued 7,063 shares to an employee related to restricted stock units that vested and were expensed during fiscal year 2014. |
Shares issued for Employee Stock Purchase Plan Options
|
• |
On May 15, 2015, we issued 7,142 shares to employees for $60,705 under our ESPP for options that vested and were exercised. |
|
• |
On November 15, 2015, we issued 9,161 shares to employees for $49,361 under our 2014 ESPP for options that vested and were exercised. |
Warrants
During the year ended December 31, 2016, as noted above, we issued warrants to purchase 521,060 shares of common stock , no holders exercised warrants and warrants to purchase 56,250 shares of common stock expired. At December 31, 2016, we had outstanding exercisable warrants to purchase 1,938,691 shares of common stock.
The following table summarizes the warrants issued and outstanding as of December 31, 2016:
Warrants Issued and Outstanding as of December 31, 2016 |
|
|||||||||||
|
|
Date of |
|
Exercise |
|
|
Shares of |
|
||||
Description |
|
Issuance |
|
Expiration |
|
Price |
|
|
Common Stock |
|
||
Exercisable warrants |
|
|
|
|
|
|
|
|
|
|
|
|
Warrants |
|
4/18/2014 |
|
4/01/2017 |
|
$ |
16.00 |
|
|
|
180,126 |
|
Warrant |
|
5/07/2014 |
|
5/07/2017 |
|
$ |
21.20 |
|
|
|
25,000 |
|
Warrants |
|
9/24/2014 |
|
9/24/2019 |
|
$ |
20.00 |
|
|
|
1,125,005 |
|
Warrants |
|
10/20/2014 |
|
10/20/2019 |
|
$ |
20.00 |
|
|
|
87,500 |
|
Warrants |
|
3/30/2016 |
|
3/30/2021 |
|
$ |
3.88 |
|
|
|
521,060 |
|
Total warrants issued and outstanding |
|
|
|
|
|
|
1,938,691 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Incentive Compensation Plan
In October 2012, we adopted our 2012 Incentive Compensation Plan (the “2012 Plan”) as the sole plan for providing equity-based incentive compensation to our employees, non-employee directors, and other service providers. The plan allows for the grant of stock options, restricted stock, restricted stock units, stock appreciation rights, performance awards, and other incentive awards to our employees, non-employee directors, and other service providers who are in a position to make a significant contribution to our success and our affiliates. The purpose of the plan is to attract and retain individuals, further align employee and stockholder interests, and closely link compensation with our performance. The plan is administered by the compensation committee of our board of directors. Our policy is to fulfill any exercise of options from common stock that is authorized and unissued. The maximum number of shares of common stock available for grant under the plan is 7,500,000. Stock compensation expense prior to October 2012 related to options granted prior to the Earth911 Merger that was superseded by the 2012 Plan at the time of the Earth911 Merger. The number of shares available for award under the plan is subject to adjustment for certain corporate changes in accordance with the provisions of the plan.
Employee Stock Purchase Plan
On September 17, 2014, our stockholders approved the ESPP. We recorded expense of $37,844 and $61,023 related to the ESPP during the years ended December 31, 2016 and 2015, respectively.
Stock Options
The following table summarizes the stock option activity from January 1, 2015 through December 31, 2016:
|
|
Stock Options |
|
|||||||
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
Exercise |
|
Average |
|
|
|
|
Number |
|
|
Price Per |
|
Exercise Price |
|
||
|
|
of Shares |
|
|
Share |
|
Per Share |
|
||
Outstanding at January 1, 2015 |
|
|
625,825 |
|
|
$11.60 — $30.00 |
|
$ |
21.28 |
|
Granted |
|
|
280,328 |
|
|
$6.24 — $11.68 |
|
$ |
6.64 |
|
Canceled/Forfeited |
|
|
(163,156 |
) |
|
$10.24 — $30.00 |
|
$ |
20.16 |
|
Outstanding at December 31, 2015 |
|
|
742,997 |
|
|
$6.24 — $30.00 |
|
$ |
16.32 |
|
Granted |
|
|
767,625 |
|
|
$2.08 — $6.40 |
|
$ |
3.84 |
|
Canceled/Forfeited |
|
|
(193,220 |
) |
|
$6.24 — $30.00 |
|
$ |
12.86 |
|
Outstanding at December 31, 2016 |
|
|
1,317,402 |
|
|
$2.08 — $26.00 |
|
$ |
9.09 |
|
The weighted-average grant-date fair value of options granted was $2.81 and $4.40 for the years ended December 31, 2016 and 2015, respectively.
For each of the years ended December 31, 2016 and 2015, the intrinsic value of options outstanding was nil and the intrinsic value of options exercisable was nil.
The following additional information applies to options outstanding at December 31, 2016:
Ranges of Exercise Prices |
|
Outstanding at December 31, 2016 |
|
|
Weighted- Average Remaining Contractual Life |
|
|
Weighted- Average Exercise Price |
|
|
Exercisable at December 31, 2016 |
|
|
Weighted- Average Exercise Price |
|
|||||
$2.08 - $26.00 |
|
|
1,317,402 |
|
|
|
7.9 |
|
|
$ |
9.09 |
|
|
|
603,956 |
|
|
$ |
15.00 |
|
The following additional information applies to options outstanding at December 31, 2015:
Ranges of Exercise Prices |
|
Outstanding at December 31, 2015 |
|
|
Weighted- Average Remaining Contractual Life |
|
|
Weighted- Average Exercise Price |
|
|
Exercisable at December 31, 2015 |
|
|
Weighted- Average Exercise Price |
|
|||||
$6.24 - $30.00 |
|
|
742,997 |
|
|
|
6.8 |
|
|
$ |
16.32 |
|
|
|
455,465 |
|
|
$ |
19.52 |
|
Stock-based compensation expense for stock based incentive awards was $1,220,917 and $1,315,530 for the years ended December 31, 2016 and 2015, respectively. At December 31, 2016, the balance of unearned stock-based compensation to be expensed in future periods related to unvested share-based awards, as adjusted for expected forfeitures, was approximately $1.9 million. The weighted-average period over which the unearned stock-based compensation is expected to be recognized is approximately 3.5 years.
Stock-Based Compensation - We account for all stock-based payment awards made to employees and directors, including stock options and employee stock purchases, based on estimated fair values. We estimate the fair value of share-based payment awards on the date of grant using an option-pricing model and the value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service period, net of forfeitures.
We use the Black-Scholes-Merton option-pricing model as our method of valuation. The fair value is amortized on a straight-line basis over the requisite service periods of the awards, which is generally the vesting period. The fair value of share-based payment awards on the date of grant as determined by the Black-Scholes-Merton model is affected by our stock price as well as other assumptions. These assumptions include the expected stock price volatility over the term of the awards, the actual and projected employee stock option exercise behaviors, and an estimated forfeiture rate.
The weighted-average estimated value of employee stock options granted during the years ended December 31, 2016 and 2015 were estimated using the Black-Scholes-Merton option pricing model with the following weighted-average assumptions:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Expected volatility |
|
|
100 |
% |
|
|
94 |
% |
Risk-free interest rate |
|
|
1.38 |
% |
|
|
1.45 |
% |
Expected dividends |
|
|
0.00 |
% |
|
|
0.00 |
% |
Expected term in years |
|
|
6.1 |
|
|
|
4.3 |
|
|
13. Supplemental Cash Flow Information
The following is provided as supplemental information to the consolidated statements of cash flows:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
218,309 |
|
|
$ |
221,585 |
|
Cash paid for income taxes |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Supplemental non-cash flow activities: |
|
|
|
|
|
|
|
|
Common stock issued for consulting services |
|
$ |
1,675,000 |
|
|
$ |
— |
|
Warrant liability issued for services |
|
$ |
— |
|
|
$ |
144 |
|
Vesting of warrant liability |
|
$ |
— |
|
|
$ |
(35,001 |
) |
Acquisition of equipment under capital leases |
|
$ |
33,107 |
|
|
$ |
398,256 |
|
|
14. Subsequent Event
On February 24, 2017, Quest entered into a Loan, Security and Guaranty Agreement (the “Citizens Loan Agreement”), dated as of February 24, 2017, with Citizens Bank, National Association as a lender, and as administrative agent, collateral agent, and issuing bank, which provides for an asset-based revolving credit facility (the “ABL Facility”) of up to $20 million and an equipment loan facility in the maximum principal amount of $2.0 million. The ABL Facility replaces Quest’s Revolving Credit Note and Loan Agreement with Regions, which was paid off and terminated effective February 24, 2017.
Each loan under the ABL Facility bears interest, at the borrowers’ option, at either the base rate, as defined in the agreement, plus a margin ranging from 1.0% to 1.5%, or the LIBOR lending rate for the interest period in effect, plus a margin ranging from 2.0% to 2.5%. The maturity date of the revolving credit facility is February 24, 2022.
Loans under the equipment loan facility may be requested at any time until February 24, 2019. Each loan under the equipment loan facility bears interest, at the borrower’s option, at either the Base Rate, plus 2.00%, or the LIBOR Lending Rate for the interest period in effect, plus 3.00%. The maturity date of the equipment loan facility is February 24, 2022.
The ABL Facility contains certain specific financial covenants regarding a minimum liquidity requirement and a minimum fixed charge coverage ratio. The minimum fixed charge coverage ratio covenant will not apply until the trailing twelve month period ending as of March 31, 2018. In addition, the ABL Facility contains negative covenants limiting, among other things, additional indebtedness, transactions with affiliates, additional liens, sales of assets, dividends, investments and advances, mergers and acquisitions, and other matters customarily restricted in such agreements.
Quest and LDI are the borrowers under the Citizens Loan Agreement. QRHC and Earth911 are guarantors under the Citizens Loan Agreement. In addition, obligations under the facility are secured by certain first-priority security interests in substantially all of the tangible and intangible personal property of the borrowers, including a pledge of the capital stock and membership interests, as applicable, of certain of their direct and indirect subsidiaries. The guarantors under the Citizens Loan Agreement have granted a first priority lien on the capital stock and membership interests, as applicable, of certain of their direct and indirect subsidiaries.
|
Principles of Presentation and Consolidation
The consolidated financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The accompanying consolidated financial statements include the operating activity of QRHC and its subsidiaries for the years ended December 31, 2016 and 2015.
As Quest, Earth911, LDI, Youchange, QVC, and QV One each operate as ecology based green service companies, we did not deem segment reporting necessary.
On August 10, 2016, we filed amended and restated articles of incorporation with the Secretary of State of the state of Nevada to effect a 1-for-8 reverse stock split of our common stock. The reverse split became effective as of 5:00 p.m. Eastern Time on Wednesday, August 10, 2016, or the Effective Time. At the Effective Time, each lot of eight shares of common stock issued and outstanding immediately prior to the Effective Time were, automatically and without any further action on the part of our stockholders, converted into and became one share of common stock, and each certificate which, immediately prior to the Effective Time represented pre-reverse split shares, was deemed cancelled and, for all corporate purposes, was deemed to evidence ownership of post-reverse split shares. In lieu of issuing any fractional shares, we rounded up to the nearest whole share in the event that a stockholder was entitled to receive less than one share of common stock. As required by GAAP, we retroactively adjusted all share and per share amounts in our consolidated financial statements and notes thereto to reflect the 1-for-8 reverse stock split.
Accounting Estimates
The preparation of financial statements in conformity with GAAP requires us 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 revenue and expenses during the reporting period. Actual results could materially differ from those estimates.
We use significant estimates when accounting for the carrying amounts of accounts receivable, long-lived assets, goodwill and other intangible assets, stock-based compensation expense, accrued liabilities, and deferred taxes, all of which are discussed in their respective notes to the consolidated financial statements.
Revenue Recognition
We recognize revenue only when all of the following criteria have been met:
•persuasive evidence of an arrangement exists;
•delivery has occurred or services have been rendered;
•the fee for the arrangement is fixed or determinable; and
•collectability is reasonably assured.
Persuasive Evidence of an Arrangement Exists – We document all terms of an arrangement in a service agreement or quote signed or confirmed by the customer prior to recognizing revenue.
Delivery Has Occurred or Services Have Been Rendered – We perform all services or deliver all products prior to recognizing revenue. Services are deemed to be performed when the services are complete.
The Fee for the Arrangement is Fixed or Determinable – Prior to recognizing revenue, a customer’s fee is either fixed or determinable under the terms of the quote, service agreement, or accepted customer purchase order.
Collectability Is Reasonably Assured – We assess collectability on a customer by customer basis based on criteria developed by us.
We provide businesses with management programs to reuse, recycle, and dispose of a wide variety of waste streams and recyclables generated by their business. We utilize third-party subcontractors to execute the collection, transport, and recycling or disposal of used motor oil, oil filters, scrap tires, cooking oil, and expired food products. We evaluate the criteria outlined in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic 605-45, Revenue Recognition—Principal Agent Considerations, in determining whether it is appropriate to record the gross amount of service revenue and related costs or the net amount earned as management fees. Generally, when we are primarily obligated in a transaction, have latitude in establishing prices and selecting suppliers, have credit risk, or have several but not all of these indicators, we record revenue gross. We record amounts collected from customers for sales tax on a net basis. In situations in which we are not primarily obligated, we do not have credit risk, or we determine amounts earned using fixed percentage or fixed payment schedules, we record the net amounts as management fees earned. Currently, we have one contract accounted for as management fees with revenue of $307,571 and $109,846 for the years ended December 31, 2016 and 2015, respectively. Our gross billings on this management fee contract were $5,042,696 and $1,437,579 for the years ended December 31, 2016 and 2015, respectively.
We recognize licensing fees ratably over the term of the license. We derive some revenue from advertising contracts, which we recognize ratably over the term that the advertisement appears on our website.
Cash and Cash Equivalents
We consider all highly liquid instruments with a maturity of three months or less when purchased to be cash equivalents.
Accounts Receivable
We follow the allowance method of recognizing uncollectible accounts receivable, which recognizes bad debt expense based on a review of the individual accounts outstanding and our prior history of uncollectible accounts receivable. Credit is extended based on evaluation of each customer’s financial condition and is generally unsecured. Accounts receivable are typically due within 30 days and are stated net of an allowance for doubtful accounts in the consolidated balance sheets. We consider accounts past due if outstanding longer than contractual payment terms. We record an allowance based on consideration of a number of factors, including the length of time trade accounts are past due, our previous loss history, the creditworthiness of individual customers, economic conditions affecting specific customer industries, and economic conditions in general. We charge-off accounts receivable after all reasonable collection efforts have been exhausted. We credit payments subsequently received on such receivables to bad debt expense in the period we receive the payment.
As of December 31, 2016 and 2015, we had established an allowance of $333,578 and $586,941, respectively, for potentially uncollectible accounts receivable. We record delinquent finance charges on outstanding accounts receivables only if they are collected.
The changes in our allowance for doubtful accounts for the years ended December 31, 2016 and 2015 were as follows:
|
|
Years ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Beginning balance |
|
$ |
586,941 |
|
|
$ |
760,917 |
|
Bad debt expense, net of recoveries |
|
|
458,919 |
|
|
|
265,176 |
|
Uncollectible accounts written off |
|
|
(712,282 |
) |
|
|
(439,152 |
) |
Ending balance |
|
$ |
333,578 |
|
|
$ |
586,941 |
|
Inventories
Inventories consist of waste disposal and recycling equipment and are stated at the lower of cost (average cost method which approximates first-in, first-out) or market. If required, we establish reserves for inventory to reflect situations in which the cost of the inventory is not expected to be recovered. In evaluating whether inventory is stated at the lower of cost or market, we consider such factors as the amount of inventory on hand, estimated time required to sell such inventory, and current and expected market conditions. We record inventories within “Prepaid expenses and other current assets” in our consolidated balance sheets. As of December 31, 2016 and 2015, all inventories were finished goods with balances of $12,996 and $54,473, respectively, with no reserve for inventory obsolescence at either date.
Fair Value Measurements
ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820 also specifies a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities;
Level 2: Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and
Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimate of assumptions that market participants would use in pricing the asset or liability.
Stock Options
We estimate the fair value of stock options on grant date in accordance with ASC Topic 718, Stock Compensation, using the Black-Scholes-Merton valuation model. Significant assumptions used in the calculation are as follows:
|
• |
We determine the expected term in accordance with SEC Staff Accounting Bulletin No. 107 using the simplified method for plain vanilla options by the average of the contractual term and vesting period of the award as appropriate statistical data required to properly estimate the expected term was not available; |
|
• |
We measure the expected volatility using the historical changes in the market price of our common stock and applicable comparison companies; |
|
• |
We use the implied yield on zero-coupon U.S. Treasury bonds with a remaining maturity equal to the expected term of the awards to approximate the risk-free interest rate; and |
|
• |
We base forfeitures on the history of cancellations of options granted by us and our analysis of potential future forfeitures. |
Property and Equipment
We record property and equipment at cost. We provide for depreciation on the straight-line method, over the estimated useful lives of the assets. We amortize leasehold improvements over the shorter of the estimated useful life or the remaining term of the related leases. We charge expenditures for repairs and maintenance to operations as incurred; we capitalize renewals and betterments when they extend the useful life of the asset. We record gains and losses on the disposition of property and equipment in the period incurred. We report assets held for sale, if any, at the lower of the carrying amount or fair value less costs to sell.
The useful lives of property and equipment for purposes of computing depreciation are as follows:
Vehicles |
|
5 to 7 years |
Computer equipment |
|
3 to 5 years |
Office furniture and fixtures |
|
5 to 7 years |
Machinery and equipment |
|
5 to 7 years |
Leasehold improvements |
|
5 to 7 years |
Impairment of Long-Lived Assets
We analyze long-lived assets, including property and equipment and definite-lived intangible assets, that are held and used for impairment whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. We review the amortization method and period at least at each balance sheet date. We record the effects of any revision to operations when the change arises. We recognize impairment when the estimated undiscounted cash flow generated by those assets is less than the carrying amounts of such assets. The amount of impairment is the excess of the carrying amount over the fair value of such assets. We did not recognize any impairment charges for long-lived assets during 2016 and 2015.
Goodwill
We record as goodwill the excess of (i) the consideration transferred, the amount of any non-controlling interest in the acquiree, and the acquisition date fair value of any previous equity interest in the acquired entity over the (ii) fair value of the net identifiable assets acquired. We do not amortize goodwill; however, annually, or whenever there is an indication that goodwill may be impaired, we evaluate qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step quantitative goodwill impairment test. Our test of goodwill impairment includes assessing qualitative factors and the use of judgment in evaluating economic conditions, industry and market conditions, cost factors, and entity-specific events, as well as overall financial performance. We performed our Step 1 goodwill impairment analysis in the third quarter of 2016 utilizing an income approach with no impairment recorded. We believe that the discounted cash flow method best captures the significant value creating activities we are undertaking. The primary assumptions in our Step 1 income approach included estimating cash flows and projections based on management’s expectations. We determined that the fair value of our goodwill exceeds our carrying value, and consequently, no impairment was deemed to have occurred. However, a continued or prolonged period of declining gross margins could result in the write off of a portion or all of our goodwill and other intangible assets in future periods.
Net Loss Per Share
We compute basic net loss per share by dividing net loss applicable to common stockholders by the weighted average number of shares of common stock outstanding during the period. We have other potentially dilutive securities outstanding that are not shown in a diluted net loss per share calculation because their effect in both 2016 and 2015 would be anti-dilutive. These potentially dilutive securities include stock options and warrants and totaled 3,256,093 and 2,216,878 common shares at December 31, 2016 and December 31, 2015, respectively.
Concentrations
Financial instruments that potentially subject us to credit risk consist principally of cash, cash equivalents, and trade accounts receivable. We deposit our cash with commercial banks. Cash deposits at commercial banks are at risk to the extent that the balances exceed the Federal Deposit Insurance Corporation insured level per institution. The bank cash balances on deposit may periodically exceed federally insured limits, including $1,320,788 at December 31, 2016; however, we have never experienced any losses related to these balances.
We sell our products and services primarily to consumers, advertisers, and businesses without requiring collateral; however, we routinely assess the financial condition of our customers and maintain allowances for anticipated losses. The following table discloses the number of customers that accounted for more than 10% of our annual revenue and their related receivable balances for the years ended December 31, 2016 and 2015:
|
|
Customers Exceeding 10% of Revenue |
|
|||||||||
Year |
|
Number of Customers |
|
|
Revenue Combined Percent |
|
|
Accounts Receivable Combined Percent |
|
|||
2016 |
|
|
2 |
|
|
|
56 |
% |
|
|
48 |
% |
2015 |
|
|
2 |
|
|
|
60 |
% |
|
|
41 |
% |
We believe we have no significant credit risk in excess of recorded reserves.
Income Taxes
We recognize deferred tax assets and liabilities for the future tax consequences of temporary differences between the book and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. We establish valuation allowances to reduce a deferred tax asset to the amount expected to be realized. We assess our ability to realize deferred tax assets based on current earnings performance and on projections of future taxable income in the relevant tax jurisdictions. These projections do not include taxable income from the reversal of deferred tax liabilities and do not reflect a general growth assumption but do consider known or pending events, such as the passage of legislation. We review our estimates of future taxable income annually. We first analyze all tax positions to determine if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of any related appeals or litigation processes. After the initial analysis, we measure the tax benefit as the largest amount that is more than 50% likely of being realized upon ultimate settlement. Our income tax returns are subject to adjustment under audit for approximately the last three years.
If we are required to pay interest on the underpayment of income taxes, we recognize interest expense in the first period the interest becomes due according to the provisions of the relevant tax law.
If we are subject to payment of penalties, we recognize an expense for the amount of the statutory penalty in the period when the position is taken on the income tax return. If we did not recognize the penalty in the period when the position was initially taken, we recognize the expense in the period when we change our judgment about meeting minimum statutory thresholds related to the initial position taken.
Advertising
We charge our advertising costs to expense when incurred. During the years ended December 31, 2016 and 2015, advertising expense totaled $32,720 and $43,670, respectively.
Stock-Based Compensation
We expense all share-based grants to employees, including grants of employee stock options, based on their estimated fair values at grant date, in accordance with ASC Topic 718, Stock Compensation. We record compensation expense for stock options over the vesting period using the estimated fair value on the date of grant, as calculated using the Black-Scholes-Merton model. We classify all share-based awards to employees as equity instruments and recognize the vesting of the awards ratably over their respective terms. See Note 11 for a description of our share-based compensation plan and information related to awards granted under the plan.
Share-based payment transactions with non-employees are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable, in accordance with ASC Topic 505-50, Equity-Based Payments to Non-Employees.
Recently Issued Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers. This standard replaces existing revenue recognition guidance, which in many cases was tailored for specific industries, with a uniform accounting standard applicable to all industries and transactions. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to correlate with the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects to be entitled in exchange for those goods or services. This new standard, as amended, will be effective for us on January 1, 2018 and can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. While we are still evaluating the impact of adopting ASU 2014-09 on our consolidated financial statements, we currently do not expect it to have a material impact on operating revenues.
In August 2014, the FASB issued ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The update provides guidance about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. The amendments in ASU 2014-15 became effective for annual reporting periods ending after December 15, 2016 and interim periods thereafter. The adoption of ASU 2014-15 did not have a significant impact on our consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases. The update improves financial reporting about leasing transactions by requiring a lessee to record on the balance sheet the assets and liabilities for the rights and obligations created by lease terms of more than 12 months. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are still evaluating the impact of adopting ASU 2016-02 on our consolidated financial statements, but given the material amount of our future minimum payments under non-cancellable operating leases (primarily office rent) at December 31, 2016 discussed in Note 10, we expect to recognize a material right-of-use lease asset and lease liability upon adoption of the ASU.
In March 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The purpose of ASU 2016-09 is to simplify the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification of such activity on the statement of cash flows. ASU 2016-09 is effective for fiscal years beginning after December 15, 2016, including interim periods within those years. Early adoption is permitted. We are evaluating the impact of adopting ASU 2016-09 on our consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which provides guidance on the treatment of cash receipts and cash payments for certain types of cash transactions, to eliminate diversity in practice in the presentation of the cash flow statement. The adoption of ASU 2016-15 will be required on a retrospective basis beginning January 1, 2018, with early adoption permitted. We have not yet determined when we will adopt ASU 2016-15. The adoption of the standard is not expected to have a material effect on our consolidated financial statements.
There have been no other recent accounting pronouncements or changes in accounting pronouncements that have been issued but not yet adopted that are of significance, or of potential significance to us.
|
The changes in our allowance for doubtful accounts for the years ended December 31, 2016 and 2015 were as follows:
|
|
Years ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Beginning balance |
|
$ |
586,941 |
|
|
$ |
760,917 |
|
Bad debt expense, net of recoveries |
|
|
458,919 |
|
|
|
265,176 |
|
Uncollectible accounts written off |
|
|
(712,282 |
) |
|
|
(439,152 |
) |
Ending balance |
|
$ |
333,578 |
|
|
$ |
586,941 |
|
The useful lives of property and equipment for purposes of computing depreciation are as follows:
Vehicles |
|
5 to 7 years |
Computer equipment |
|
3 to 5 years |
Office furniture and fixtures |
|
5 to 7 years |
Machinery and equipment |
|
5 to 7 years |
Leasehold improvements |
|
5 to 7 years |
The following table discloses the number of customers that accounted for more than 10% of our annual revenue and their related receivable balances for the years ended December 31, 2016 and 2015:
|
|
Customers Exceeding 10% of Revenue |
|
|||||||||
Year |
|
Number of Customers |
|
|
Revenue Combined Percent |
|
|
Accounts Receivable Combined Percent |
|
|||
2016 |
|
|
2 |
|
|
|
56 |
% |
|
|
48 |
% |
2015 |
|
|
2 |
|
|
|
60 |
% |
|
|
41 |
% |
|
At December 31, 2016 and 2015, Property and equipment, net, and other assets consisted of the following:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Vehicles |
|
$ |
544,984 |
|
|
$ |
544,984 |
|
Computer equipment |
|
|
990,790 |
|
|
|
946,929 |
|
Office furniture and fixtures |
|
|
634,547 |
|
|
|
634,547 |
|
Machinery and equipment |
|
|
971,806 |
|
|
|
514,042 |
|
Leasehold improvements |
|
|
641,272 |
|
|
|
641,272 |
|
Property and equipment, gross |
|
|
3,783,399 |
|
|
|
3,281,774 |
|
Accumulated depreciation |
|
|
(2,442,549 |
) |
|
|
(1,973,538 |
) |
Property and equipment, net |
|
|
1,340,850 |
|
|
|
1,308,236 |
|
Security deposits and other assets |
|
|
1,074,071 |
|
|
|
300,396 |
|
Property and equipment, net, and other assets |
|
$ |
2,414,921 |
|
|
$ |
1,608,632 |
|
|
The components of goodwill and other intangible assets are as follows:
December 31, 2016 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net |
|
|||
Finite lived intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships |
|
5 years |
|
$ |
12,720,000 |
|
|
$ |
8,798,000 |
|
|
$ |
3,922,000 |
|
Trademarks |
|
7 years |
|
|
6,242,055 |
|
|
|
3,078,845 |
|
|
|
3,163,210 |
|
Patents |
|
7 years |
|
|
230,683 |
|
|
|
230,683 |
|
|
|
— |
|
Software |
|
7 years |
|
|
1,649,507 |
|
|
|
307,989 |
|
|
|
1,341,518 |
|
Customer lists |
|
5 years |
|
|
307,153 |
|
|
|
244,295 |
|
|
|
62,858 |
|
Total finite lived intangible assets |
|
|
|
$ |
21,149,398 |
|
|
$ |
12,659,812 |
|
|
$ |
8,489,586 |
|
December 31, 2015 |
|
Estimated Useful Life |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net |
|
|||
Finite lived intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships |
|
5 years |
|
$ |
12,720,000 |
|
|
$ |
6,254,000 |
|
|
$ |
6,466,000 |
|
Trademarks |
|
7 years |
|
|
6,239,950 |
|
|
|
2,188,129 |
|
|
|
4,051,821 |
|
Patents |
|
7 years |
|
|
230,683 |
|
|
|
230,683 |
|
|
|
— |
|
Software |
|
7 years |
|
|
1,290,468 |
|
|
|
104,570 |
|
|
|
1,185,898 |
|
Customer lists |
|
5 years |
|
|
307,153 |
|
|
|
182,864 |
|
|
|
124,289 |
|
Total finite lived intangible assets |
|
|
|
$ |
20,788,254 |
|
|
$ |
8,960,246 |
|
|
$ |
11,828,008 |
|
December 31, 2016 and 2015 |
|
Estimated Useful Life |
|
Carrying Amount |
|
|
|
|
|
|
Indefinite lived intangible asset: |
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
Indefinite |
|
$ |
58,337,290 |
|
|
|
|
|
|
The components of Accounts payable and accrued liabilities are as follows:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Accounts payable |
|
$ |
32,944,202 |
|
|
$ |
30,825,655 |
|
Accrued taxes |
|
|
1,272,832 |
|
|
|
827,901 |
|
Employee compensation |
|
|
529,945 |
|
|
|
386,255 |
|
Other |
|
|
558,580 |
|
|
|
2,807,548 |
|
|
|
$ |
35,305,559 |
|
|
$ |
34,847,359 |
|
|
At December 31, 2016 and 2015, total capital lease obligations outstanding consisted of the following:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Capital lease obligations, imputed interest of 2.65% to 13.29%, with current monthly payments of approximately $11,000, expiring through November 2020, secured by computer, telephone and office equipment |
|
$ |
315,253 |
|
|
$ |
402,170 |
|
Total |
|
|
315,253 |
|
|
|
402,170 |
|
Less: current maturities |
|
|
(106,184 |
) |
|
|
(112,125 |
) |
Long-term portion |
|
$ |
209,069 |
|
|
$ |
290,045 |
|
The following table summarizes future maturities of our capital lease obligations, as of December 31, 2016:
Year Ending December 31, |
|
Amount |
|
|
2017 |
|
$ |
116,434 |
|
2018 |
|
|
100,474 |
|
2019 |
|
|
62,717 |
|
2020 |
|
|
55,014 |
|
Total minimum lease payments |
|
|
334,639 |
|
Less: amount representing interest |
|
|
(19,386 |
) |
Present value of net minimum lease payments |
|
|
315,253 |
|
Less: current maturities |
|
|
(106,184 |
) |
Non-current maturities |
|
$ |
209,069 |
|
|
The components of net deferred taxes are as follows:
|
|
As of December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Deferred tax assets (liabilities): |
|
|
|
|
|
|
|
|
Net operating loss |
|
$ |
7,199,000 |
|
|
$ |
5,670,000 |
|
Amortization |
|
|
5,204,000 |
|
|
|
3,761,000 |
|
Stock-based compensation |
|
|
3,683,000 |
|
|
|
3,215,000 |
|
Capitalized software costs |
|
|
(753,000 |
) |
|
|
(612,000 |
) |
Accrued interest expense |
|
|
14,000 |
|
|
|
9,000 |
|
Allowance for doubtful accounts |
|
|
130,000 |
|
|
|
229,000 |
|
Deferred lease liability |
|
|
78,000 |
|
|
|
41,000 |
|
Total deferred tax assets (liabilities), net |
|
|
15,555,000 |
|
|
|
12,313,000 |
|
Less: valuation allowance |
|
|
(15,555,000 |
) |
|
|
(12,313,000 |
) |
Net deferred taxes |
|
$ |
— |
|
|
$ |
— |
|
The reconciliation between the income tax expense (benefit) calculated by applying statutory rates to net loss and the income tax benefit reported in the accompanying consolidated financial statements is as follows:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
U.S. federal statutory rate applied to pretax income |
|
$ |
(2,735,499 |
) |
|
$ |
(2,531,616 |
) |
Permanent differences |
|
|
17,155 |
|
|
|
17,155 |
|
State taxes and other |
|
|
(523,656 |
) |
|
|
(690,539 |
) |
Change in valuation allowance |
|
|
3,242,000 |
|
|
|
3,205,000 |
|
|
|
$ |
— |
|
|
$ |
— |
|
|
The following is a schedule, by year, of future minimum rental payments required under non-cancelable operating lease agreements as of December 31, 2016:
Year Ending December 31, |
|
Amount |
|
|
2017 |
|
$ |
665,038 |
|
2018 |
|
|
606,780 |
|
2019 |
|
|
631,260 |
|
2020 |
|
|
664,200 |
|
2021 |
|
|
664,200 |
|
Thereafter |
|
|
498,150 |
|
Total |
|
$ |
3,729,628 |
|
|
During the year ended December 31, 2016, we issued shares of common stock as follows:
|
|
Common Stock |
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
||
Sale of common stock and warrants, net of issuance costs of $452,300 |
|
|
861,251 |
|
|
$ |
2,889,350 |
|
Shares issued for Employee Stock Purchase Plan options |
|
|
18,977 |
|
|
|
40,491 |
|
Shares issued for consulting services |
|
|
418,750 |
|
|
|
1,675,000 |
|
|
|
|
1,298,978 |
|
|
$ |
4,604,841 |
|
During the year ended December 31, 2015, we issued shares of common stock as follows:
|
|
Common Stock |
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
||
Shares issued for vested restricted stock units |
|
|
7,063 |
|
|
|
— |
|
Shares issued for Employee Stock Purchase Plan options |
|
|
16,303 |
|
|
|
110,066 |
|
|
|
|
23,366 |
|
|
$ |
110,066 |
|
The following table summarizes the warrants issued and outstanding as of December 31, 2016:
Warrants Issued and Outstanding as of December 31, 2016 |
|
|||||||||||
|
|
Date of |
|
Exercise |
|
|
Shares of |
|
||||
Description |
|
Issuance |
|
Expiration |
|
Price |
|
|
Common Stock |
|
||
Exercisable warrants |
|
|
|
|
|
|
|
|
|
|
|
|
Warrants |
|
4/18/2014 |
|
4/01/2017 |
|
$ |
16.00 |
|
|
|
180,126 |
|
Warrant |
|
5/07/2014 |
|
5/07/2017 |
|
$ |
21.20 |
|
|
|
25,000 |
|
Warrants |
|
9/24/2014 |
|
9/24/2019 |
|
$ |
20.00 |
|
|
|
1,125,005 |
|
Warrants |
|
10/20/2014 |
|
10/20/2019 |
|
$ |
20.00 |
|
|
|
87,500 |
|
Warrants |
|
3/30/2016 |
|
3/30/2021 |
|
$ |
3.88 |
|
|
|
521,060 |
|
Total warrants issued and outstanding |
|
|
|
|
|
|
1,938,691 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Options
The following table summarizes the stock option activity from January 1, 2015 through December 31, 2016:
|
|
Stock Options |
|
|||||||
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
Exercise |
|
Average |
|
|
|
|
Number |
|
|
Price Per |
|
Exercise Price |
|
||
|
|
of Shares |
|
|
Share |
|
Per Share |
|
||
Outstanding at January 1, 2015 |
|
|
625,825 |
|
|
$11.60 — $30.00 |
|
$ |
21.28 |
|
Granted |
|
|
280,328 |
|
|
$6.24 — $11.68 |
|
$ |
6.64 |
|
Canceled/Forfeited |
|
|
(163,156 |
) |
|
$10.24 — $30.00 |
|
$ |
20.16 |
|
Outstanding at December 31, 2015 |
|
|
742,997 |
|
|
$6.24 — $30.00 |
|
$ |
16.32 |
|
Granted |
|
|
767,625 |
|
|
$2.08 — $6.40 |
|
$ |
3.84 |
|
Canceled/Forfeited |
|
|
(193,220 |
) |
|
$6.24 — $30.00 |
|
$ |
12.86 |
|
Outstanding at December 31, 2016 |
|
|
1,317,402 |
|
|
$2.08 — $26.00 |
|
$ |
9.09 |
|
The following additional information applies to options outstanding at December 31, 2016:
Ranges of Exercise Prices |
|
Outstanding at December 31, 2016 |
|
|
Weighted- Average Remaining Contractual Life |
|
|
Weighted- Average Exercise Price |
|
|
Exercisable at December 31, 2016 |
|
|
Weighted- Average Exercise Price |
|
|||||
$2.08 - $26.00 |
|
|
1,317,402 |
|
|
|
7.9 |
|
|
$ |
9.09 |
|
|
|
603,956 |
|
|
$ |
15.00 |
|
The following additional information applies to options outstanding at December 31, 2015:
Ranges of Exercise Prices |
|
Outstanding at December 31, 2015 |
|
|
Weighted- Average Remaining Contractual Life |
|
|
Weighted- Average Exercise Price |
|
|
Exercisable at December 31, 2015 |
|
|
Weighted- Average Exercise Price |
|
|||||
$6.24 - $30.00 |
|
|
742,997 |
|
|
|
6.8 |
|
|
$ |
16.32 |
|
|
|
455,465 |
|
|
$ |
19.52 |
|
The weighted-average estimated value of employee stock options granted during the years ended December 31, 2016 and 2015 were estimated using the Black-Scholes-Merton option pricing model with the following weighted-average assumptions:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Expected volatility |
|
|
100 |
% |
|
|
94 |
% |
Risk-free interest rate |
|
|
1.38 |
% |
|
|
1.45 |
% |
Expected dividends |
|
|
0.00 |
% |
|
|
0.00 |
% |
Expected term in years |
|
|
6.1 |
|
|
|
4.3 |
|
|
The following is provided as supplemental information to the consolidated statements of cash flows:
|
|
Years Ended December 31, |
|
|||||
|
|
2016 |
|
|
2015 |
|
||
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
218,309 |
|
|
$ |
221,585 |
|
Cash paid for income taxes |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Supplemental non-cash flow activities: |
|
|
|
|
|
|
|
|
Common stock issued for consulting services |
|
$ |
1,675,000 |
|
|
$ |
— |
|
Warrant liability issued for services |
|
$ |
— |
|
|
$ |
144 |
|
Vesting of warrant liability |
|
$ |
— |
|
|
$ |
(35,001 |
) |
Acquisition of equipment under capital leases |
|
$ |
33,107 |
|
|
$ |
398,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|