UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-K

 

(Mark one)

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

 

FOR THE FISCAL YEAR ENDED DECEMBERFor the fiscal year ended December 31, 20172019

 

OR

 

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

 

For the transition period from ___________ to ___________

Commission File Numberfile number 001-33169

 

CREATIVE REALITIES, INC.Creative Realities, Inc.

(Exact name of registrant as specified in its charter)

Minnesota 41-1967918
(State or other jurisdiction of
incorporation or organization)organization
 (I.R.S. Employer
Identification No.)
   
13100 Magisterial Drive, Ste.Suite 100, Louisville KY 40223
(Address of principal executive offices)offices (Zip Code)Code

(502) 791-8800

(Registrant’s telephone number, including area code)code

Securities registered pursuant to Section 12(b) of the Exchange Act:None

 

Title of each classTrading Symbol(s)Name of each exchange on which
registered
Common Stock, par value $0.001 per shareCREXThe Nasdaq Stock Market LLC
Warrants to purchase Common StockCREXWThe Nasdaq Stock Market LLC

Securities registered pursuant to Section 12(g) of the Exchange Act: Common Stock, Par Value $0.01None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. Yes ☐ No ☒

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark if disclosure of delinquent filers in response to Item 405 of Regulation S-K (§ 229.405) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 229.405232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filerAccelerated filer
Non-accelerated filer(Do not check if a smaller reporting company)Smaller reporting company
 Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

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

 

The aggregate market value of the voting and non-voting common equity held by non-affiliates was $9,379,858 as of the issuer aslast business day of June 30, 2017, was approximately $8,645,459 based upon the last sale price of one share on such date. registrant’s most recently completed second fiscal quarter.

 

As of March 23, 2018,11, 2020, the issuerregistrant had outstanding 82,581,8669,794,971 shares of common stock.stock outstanding. 

  

 

 

 

TABLE OF CONTENTS

 

PART I  
ITEM 1BUSINESS1
ITEM 1ARISK FACTORS86
ITEM 1BUNRESOLVED STAFF COMMENTS17
ITEM 2PROPERTIES18
ITEM 3LEGAL PROCEEDINGS18
ITEM 4MINE SAFETY DISCLOSURES18
PART II  
ITEM 5MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES19
ITEM 6SELECTED FINANCIAL DATA20
ITEM 7MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS2120
ITEM 7AQUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK3029
ITEM 8FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA3029
ITEM 9CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE3029
ITEM 9ACONTROLS AND PROCEDURES3129
ITEM 9BOTHER INFORMATION3130
PART III  
ITEM 10DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE3231
ITEM 11EXECUTIVE COMPENSATION3533
ITEM 12SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS3735
ITEM 13CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE3938
ITEM 14PRINCIPAL ACCOUNTANT FEES AND SERVICES4039
PART IV  
ITEM 15EXHIBITS AND FINANCIAL STATEMENT SCHEDULES4140
SIGNATURES4241
INDEX TO CONSOLIDATED FINANCIAL STATEMENTSF-1
EXHIBIT INDEXE-1

i

i

 

 

PART I

  

ITEM 1BUSINESS

 

(All currency is rounded to the nearest thousands, except share and per share amounts.) 

 

Our Company

 

Creative Realities, Inc. is a Minnesota corporation (the “Company”) that provides innovative digital marketing technology and solutions to retail companies, individual retail brands, enterprises and other organizations throughout the United States and in certain international markets. We haveThe Company has expertise in a broad range of existing and emerging digital marketing technologies, as well as the related media management and distribution software platforms and networks, device management, product management, customized software service layers, systems, experiences, workflows, and integrated solutions. Our technology and solutions include: digital merchandising systems;systems and omni-channel customer engagement systems, interactive digital shopping assistants, advisors and kiosks, and other interactive marketing technologies such as mobile, social media, point-of-sale transactions, beaconing and web-based media that enable our customers to transform how they engage with consumers. We have expertise in a broad range of existing and emerging digital marketing technologies, as well as the following related aspects of our business: content, network management, and connected device software and firmware platforms; customized software service layers; hardware platforms; digital media workflows; and proprietary processes and automation tools. We believe we are one of the world’s leading interactive marketing technology companies that focuses on the retail shopper experience by helping retailers and brands use the latest technologies to create better shopping experiences.

 

On November 20, 2018, we closed on our acquisition of Allure Global Solutions, Inc. (the “Allure Acquisition”). While the Allure Acquisition expanded our operations, geographical footprint and customer base and also enhanced our current product offerings, the core business of Allure is consistent with the operations of Creative Realties, Inc.

Our main operations are conducted directly through Creative Realities, Inc., and under our wholly owned subsidiaries Wireless Ronin TechnologiesAllure Global Solutions, Inc., a Georgia corporation, Creative Realities Canada, Inc., a Canadian corporation, and ConeXus World Global, LLC, a Kentucky limited liability company. Our other wholly owned subsidiary Creative Realities, LLC, a Delaware limited liability company, has been effectively dormant since October 2015, the date of the merger with ConeXus World Global, LLC.

 

We seek to generate revenue in this business by:

 

 consulting with our customers to determine the technologies and solutions required to achieve their specific goals, strategies and objectives;

 designing our customers’ digital marketing experiences, content and interfaces;

 engineering the systems architecture delivering the digital marketing experiences we design – both software and hardware – and integrating those systems into a customized, reliable and effective digital marketing experience;

 managing the efficient, timely and cost-effective deployment of our digital marketing technology solutions for our customers;

 delivering and updating the content of our digital marketing technology solutions using a suite of advanced media, content and network management software products; and

 maintaining our customers’ digital marketing technology solutions by: providing content production and related services; creating additional software-based features and functionality; hosting the solutions; monitoring solution service levels; and responding to and/or managing remote or onsite field service maintenance, troubleshooting and support calls.

 

We seek toThese activities generate revenue through these activities through: bundled-solution sales; service fees for consulting services, experience design, content development and production, software development, engineering, implementation, and field services; software license fees; and maintenance and support services related to our software, managed systems and solutions.

 

We currently market and sell our technology and solutions primarily through our sales and business development personnel, but we also utilize agents, strategic partners, and lead generators who provide us with access to additional sales, business development and licensing opportunities.


Our digital marketing technology and solutions are deployed in and have application across diverse categories: automotive, apparel and accessories, banking, baby/children, beauty, consumer products, department stores, electronics, fashion, fitness, foodservice/quick service restaurants, financial services, gaming, luxury retail, mass merchants, mobile operators, and pharmacy retail.in a wide variety of industries. The industries in which we sell our solutions are established butand include automotive, apparel & accessories, banking, baby/children, beauty, CPG, department stores, digital out-of-home (“DOOH”), electronics, fashion, fitness, foodservice/quick service restaurant (“QSR”), financial services, gaming, luxury, mass merchants, mobile operators, and pharmacy retail; however, the planning, development, implementation and maintenance of technology-enabled experiences involving combinations of digital marketing technologies is relatively new and evolving.  Moreover, a number of participants in these industries have only recently started considering or expanding the adoption of these types of technologies, solutions and experiences as part of their overall marketing strategies.  As a result, we remain an early stage company without an established history of profitability.

 

We believe that the adoption and evolution of digital marketing technology and solutions will increase substantially in years to come both in the industries or categories onin which we currently focus and in others. We also believe that adoption of our technology and solutions depends upon not only upon the services and solutions that we provide but also depends heavily upon the cost of hardware used to process and display content on them.content. While the costs of hardware configurations and software media players have historically decreased and we believe they will continue to do so at an accelerating rate, flat panel displays and players typically constitute a large portion of the expenditure customers make relative to the entire cost of implementing a digital marketing system implementation and can be a barrier to customer deployment. As a result, we believe that the broader adoption of digital marketing technology solutions is likely to increase, although we cannot predict the rate at which such adoption will occur.

 

Another key component of our business strategy, especially given the evolving dynamics of the industry dynamics in which we operate, is to acquire and integrate other operating companies in the industry in conjunction with pursuing our organic growth objectives. We believe that the selective acquisition and successful integration of certain companies willwill: accelerate our growth;growth in targeted vertical and operating markets; enable us to cost-effectively aggregate multiple customer bases onto a single business and technology platform; provide us with greater operating scale;scale on a consolidated basis; enable us to leverage a common set of processes and tools, and cost efficiencies;efficiencies company-wide; and ultimately result in higher operating profitability and cash flow from operations. Our management team is actively pursuing and evaluating alternativeevaluates acquisition opportunities on an ongoing basis. Our management team and Board of Directors have broad experience with the execution, integration and financing of acquisitions. We believe that, based on the foregoing, and other factors, the Companywe can successfully serve as a consolidator of multiple business and technology platforms serving similar markets.

We currently market and sell our technology and solutions primarily through our sales and business development personnel throughout North America, but we also utilize agents, strategic partners, and lead generators who provide us with access to additional sales, business development and licensing opportunities.

We currently operate in one reportable segment, marketing technology solutions. Substantially all property and equipment is located at our offices in the United States, and a data center located in the United States. All sales for the years ended December 31, 2017 and 2016, were in the United States and Canada.

 

You may read and copy any materials we file with the SEC at the SEC’s public reference room at 100 F Street NE, Washington, DC 20549. The public may obtain information about the operation of the public reference room by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC. The website of the SEC is www.sec.gov. Additional information about the Company and its public disclosures is available on our website at www.cri.com.

 

Corporate Organization

 

Our principal offices are located at 13100 Magisterial Drive, Ste 100, Louisville, Kentucky 40223, and our telephone number at that office is (502) 791-8800.

 

The legal entity that is the registrant wasWe originally incorporated and organized as a Minnesota corporation under the name Wireless Ronin Technologies, Inc. in March 2003. Our business initially focused on the provision of expertise in digital media marketing solutions to customers, including digital signage, interactive kiosks, mobile, social media and web-based media solutions. We acquired the assets and business of Broadcast International, Inc., a Utah corporation and public registrant, through a merger transaction that was effective as of August 1, 2014. Then on August 20, 2014, we consummated a merger transaction with Creative Realities, LLC, a privately owned Delaware limited liability company, in which we issued a majority of our issued and outstanding shares of common stock. In that merger transaction, we acquired the interactive marketing technology business of Creative Realities that we currently operate. Shortly after that merger, we changed our corporate name from “WirelessWireless Ronin Technologies, Inc. to “Creative Realities, Inc.” On October 15, 2015, we acquired the assets and business of ConeXus World Global, LLC, a privately ownedprivately-owned Kentucky limited liability company for which we issued preferred and common stock. In that merger transaction, we acquired the systems integration and marketing technology business of ConeXus World that we currently operate. On May 23, 2016, we dissolved Broadcast International, Inc. On November 20, 2018, we acquired Allure Global Solutions, Inc. (“Allure”), an enterprise software development company (as further described below).


Our corporate structure, including our principal operating subsidiaries, is as follows:

 


 

Our fiscal year ends December 31. Neither we nor any of our predecessors have been in bankruptcy, receivership or any similar proceeding. Our corporate structure, including our principal operating subsidiaries, is as follows:

 

Recent Acquisitions

Acquisition of ConeXus World Global

There were no acquisitions completed during the years-ended December 31, 2017 and 2016. On October 15, 2015, we completed the acquisition of ConeXus World Global, LLC for 2,080,000 shares of Series A-1 Convertible Preferred Stock, and the conversion of $823 of ConeXus World Global debt into (i) 2,639,258 shares of our common stock, and (ii) $150 in principal amount of our convertible debt.

In accordance with the terms of the agreement and plan of merger and reorganization, an additional 416,000 shares of Series A-1 Convertible Preferred Stock and 4,000,000 shares of common stock were to be issued upon the reorganization of the capital structure of a Belgian affiliate of ConeXus (the “Holdback Shares”). Since the passage of the March 31, 2016 date targeted for the completion of the reorganization of the Belgian affiliate, the parties have determined that the value of the Belgian affiliate was de minimis.

An agreement was reached on September 1, 2017 by Creative Realities, Inc. and the prior shareholders of ConeXus to recognize the value obtained by Creative Realities, Inc. as a result of the merger and to issue the Holdback Shares to the prior shareholders of ConeXus.  Creative Realities, Inc. has waived the contingency relating to the issuance of the Holdback Shares and issued to the shareholders 5,631,373 shares of common stock. 3,198,054 of these shares were issued to Rick Mills, a majority shareholder of ConeXus, a related party, and the CEO of Creative Realities, Inc. Since the measurement period for the business combination has expired, the issuance of the shares is recognized as a charge to operations during the year of $1.9 million. 

As used throughout this report, the “Company” generally refers to the registrant (Creative Realities, Inc., formerly known as Wireless Ronin Technologies, Inc.), unless the context otherwise indicates or requires. Use of the first person “we” refers to the Company or, if the context so requires, to the historical business of Creative Realities or the registrant itself, in each case prior to the consummation of the August 20, 2014 merger transaction.


Common Stock

In 2017 and 2016 the following Preferred Stock conversions took place:

Convertible Preferred Stock Conversions
  Number of Convertible Preferred Series A  Number of Convertible Preferred Series A-1  Shares of Common Stock Received 
Q4 2017  -   -   - 
Q3 2017  132,200   1,860,561   7,814,749 
Q2 2017  12,750   -   50,000 
Q1 2017  240,250   -   942,157 
             
Q4 2016  132,000   -   517,647 
Q3 2016  75,500   -   296,078 
Q2 2016  -   -   - 
Q1 2016  100,000   -   392,157 

In 2016, in conjunction with the structured settlement program, the Company issued 409,347 shares of its restricted common stock to creditors and 809,842 shares of stock were issued to investors.

The Company and the investors entered into registration rights agreements requiring Creative Realities to register under the Securities Act of 1933 the resale of the shares of common stock issuable upon conversion of the secured notes and upon exercise of the warrants. The Company filed a registration statement on Form S-1/A on May 13, 2016 registering 23,272,184 shares of common stock and that registration statement became effective on June 1, 2016.

Preferred Stock

As of December 31, 2017, the Company had outstanding 5,833,549 shares of Series A Convertible Preferred Stock and 0 shares of Series A-1 Convertible Preferred Stock.


The preferred stock entitles its holders to a 6% dividend, payable semi-annually in cash or in kind through the three-year anniversary of the original issue date, and from and after such three-year anniversary in duly authorized, validly issued, fully paid and non-assessable shares of common stock. The three-year anniversary of the initial investment date occurred during the second half of 2017 for $5.2 million of the $5.5 million originally issued Convertible Preferred Stock and therefore dividends on those investments were paid via issuance of common shares as of the year-end date.

During the years ended December 31, 2017 and 2016, respectively, the Company issued an aggregate of 245,816 and 452,224 shares of preferred stock in satisfaction of its semi-annual dividend obligation. During the years ended December 31, 2017 and 2016 respectively, the Company issued an aggregate of 718,840 and 0 shares of common stock in satisfaction of its semi-annual dividend obligation. 

The preferred stock may be converted into our common stock at the option of a holder at an initial conversion price as adjusted of $0.255 per share. Subject to certain conditions, we may call and redeem the preferred stock after three years. During such time as a majority of the preferred stock sold remains outstanding, holders will have the right to elect a member to our Board of Directors. The preferred stock has full-ratchet price protection in the event that we issue common stock below the conversion price, as adjusted, subject to certain customary exceptions. The warrants issued to purchasers of the preferred stock contain weighted-average price protection in the event that we issue common stock below the exercise price, as adjusted, again subject to certain customary exceptions. In the Securities Purchase Agreement, we granted purchasers of the preferred stock certain registration rights pertaining to the common shares they may receive upon conversion of their preferred stock and upon exercise of their warrants.

In 2017, 385,200 shares of Series A Convertible Preferred Stock and 1,860,561 shares of Series A-1 Convertible Preferred Stock were converted into 8,806,906 shares of common stock at the conversion rate of $0.255 per share.

In 2016, 307,500 shares of Series A Preferred Stock were converted into 1,205,882 shares of common stock at the conversion rate of $0.255 per share. 

Changes in Management and Board of Directors

During 2017, the Company transitioned the finance and accounting function from Fairfield, NJ to the corporate headquarters in Louisville, KY which included hiring a new VP of Finance. There were no changes in the Board of Directors. 

On May 2, 2016, Eric J. Bertrand was appointed to the Board of Directors of Creative Realities, Inc.  Mr. Bertrand possesses voting and investment power over shares beneficially held by Lincoln Road Media Partners LLC, which was the holder of a convertible promissory note and is the holder of a warrant issued in a private placement transaction on April 14, 2016.  See Note 6 to the Consolidated Financial Statements for additional information.  Mr. Bertrand was appointed to the board in connection with Lincoln Road Media’s investment in the convertible note and warrant. 

 

Business Strategy

 

We believe that our existing business model is highly scalable and can be expanded successfully as we continue to grow organically and integrate our recent merger transactions, acquire and integrate other companies which operate directly in our target markets, strengthen our operational practices and procedures, further streamline our administrative office functions, and continue to capitalize on various marketing programs and activities.

 


Industry Background

 

Over approximately the past 18-2418-36 months, approximately, we believe certain digital marketing technology industry trends are creating the opportunity for retailers, brands, venue-operators, enterprises, non-profits and other organizations to create innovative shopping, marketing, and informational experiences for their customers and other stakeholders in various venues worldwide. These trends include: (i) the expectations of technology-savvy consumers; (ii) addressing on-line competitors by improving physical experiencesexperiences; (iii) accelerating decline in the cost of hardware configurations (primarily flat panel displays) and software media players; (ii)(iv) the continued evolution of mobile, social, software and hardware technologies, applications and tools; (iii) the(v) increasing sophistication of social networking platforms; (iv)(vi) increasingly complex customer requirements related to their specific digital marketing technology and solution objectives; and (v)(vii) customers challenging service providers with the delivery of a satisfactory consumer experience with the traditional pressure on reducing installation and ongoing operating costs.


As a result, a growing number of retailers, brands, venue-operators and other organizations have identified the need and opportunity to implement increasingly cost-effective and “sales-lifting” digital marketing, and interactive experiences to market to their customers. These experiences include creating unique and customized experiences for targeted, timely offerings and relevant promotions; improving engagement resulting in increased sales; and increasing shopping basket size. We believe our clients consider capitalizing on these industry trends to be increasingly critical to any successful “store of the future” retail and brand sales environment, especially where sales staff turnover is high, training outcomes are inconsistent and product knowledge is low.

 

Companies are accomplishing their strategies by implementing various digital marketing technology solutions, which: are implemented in multiple forms and types of configurations and locations; attempt to achieve any of a broad range of individual or combination of objectives; contain various levels of targeting; have the ability to instantly manage single or multiple locations remotely from a customer’s desktop or other connected device at each location; and are built to deliver or contain a standard or customized experience unique to and within the customer’s environment. Examples of such solutions include:

 

 Digital Merchandising Systems, which aim to inform and interact with customers through various types of content in an integrated experience, improve in-store customer experiences and increase overall sales, upsells, and/or cross-sales;
   
 Digital Sales Assistants, which aim to replace or augment existing sales resources and the level of interactive and informational sales assistance inside the store;
   
 Digital Way-Finders, which aim to help customers navigate their way around individual retail stores and multi-store locations or venues, or within individual brand categories;
   
 

Digital Kiosks, which aim to provide data, specialized and customized broadcasts, promotional information and coupons, train, and other forms of information and interaction with customers in a variety of deployment forms, types, configurations and experiences;

 

 

 

Digital Menu-Board Systems, which aim to enable various types of restaurant operators the ability to remotely and on a scheduled basis, update and modify menu information, promotions, and other forms of content dynamically;
   
 Dynamic Digital Signage which aims to deliver and manage in-store marketing and advertising campaigns, specialized and customized broadcasts, and various other forms of messaging targeting customers in a particular experience or environment.

 

Our Markets

 

We currently market and sell our marketing technology solutions through our direct sales force, inside sales team, and word-of-mouth referrals from existing customers. Select strategic partnerships and lead generation programs also drive business to the Company through targeted business development initiatives. We market to companies that seek digital marketing solutions across multiple connected devices and who specifically seek or could benefit from enhancements to the customer experience offered in their stores, venues, brands or organizations.

 


Our digital marketing technology solutions have application in a wide variety of industries. The industries in which we sell our solutions are established and include hospitality, branded retail, automotive, foodapparel & accessories, banking, baby/children, beauty, CPG, department stores, digital out-of-home (“DOOH”), electronics, fashion, fitness, foodservice/quick service restaurant (“QSR”), financial services, gaming, luxury, mass merchants, mobile operators, and retail healthcare, butpharmacy retail; however, the planning, development, implementation and maintenance of technology-enabled experiences involving combinations of digital marketing technologies is relatively new and evolving.  Moreover, a number of participants in these industries have only recently started considering or expanding the adoption of these types of technologies, solutions and experiences as part of their overall marketing strategies.


Seasonality

 

A portion of our customer activity is influenced by seasonal effects related to traditional end of calendar year peak retail sales periods and certain other factors that arise from our target customer base. Nevertheless, our revenues can be materially affected by the launch of new markets, the timing of production rollouts, and other factors, any of which have the ability to reduce or outweigh certain seasonal effects.

  

Effect of General Economic Conditions on our Business

 

We believe that demand for our services will increase in part as a result of recovering retail-related real estate investments and new construction and remodeling activities of pre-existing retail, convenience store, stadium and event venues. While we do see reductions in retail footprints across the recent economic recoveryU.S., we see a continued focus on integration of digital into the retail marketplace and a focus on digital refreshes within the retail space to stay relevant in general. Thesean evolving e-commerce marketplace. Recent general economic improvements generally make it easier for our customers to justify decisions to invest in digital marketing technology solutions. A change in the macroeconomic trend in the U.S. could have a negative impact on our customers’ ability and/or willingness to advance their digital initiatives.

 

Regulation

 

We are subject to regulation by various federal and state governmental agencies. Such regulation includes radio frequency emission regulatory activities of the U.S. Federal Communications Commission, the consumer protection laws of the U.S. Federal Trade Commission, product safety regulatory activities of the U.S. Consumer Product Safety Commission, and environmental regulation in areas in which we conduct business. Some of the hardware components that we supply to customers may contain hazardous or regulated substances, such as lead. A number of U.S. states have adopted or are considering “takeback” bills addressing the disposal of electronic waste, including CRT style and flat panel monitors and computers. Electronic waste legislation is developing. Some of the bills passed or under consideration may impose on us, or on our customers or suppliers, requirements for disposal of systems we sell and the payment of additional fees to pay costs of disposal and recycling. Presently, we do not believe that any such legislation or proposed legislation will have a materially adverse impact on our business.

 

Competition

 

While we believe there is presently no direct competitor with the comprehensive offering of technologies, solutions and services we provide to our customers, there are multiple individual competitors who offer pieces of our solution stack.solutions. These include digital signage software companies such as Stratacache, Four Winds Interactive, and Reflect Systems; marketing services companies such as Sapient Nitro or digital signage systems integrators such as Convergent.Convergent Media Systems. Some of these competitors may have significantly greater financial, technical and marketing resources than we do and may be able to respond more rapidly than we can to new or emerging technologies or changes in customer requirements. We believe that our sales and business development capabilities, network operations / field service management capabilities, our comprehensive offering of digital marketing technology and solutions, brand awareness, and proprietary processes are the primary factors affecting our competitive position.

 

Major Customers

We had one (1) and two (2) customers that accounted for 18.5% and 48.3% of revenue for the years ended December 31, 2019 and 2018, respectively.

Decisions by one or more of these key customers to not renew, terminate or substantially reduce their use of our products, technology, services, and platform could substantially slow our revenue growth and lead to a decline in revenue. Our business plan assumes continued growth in revenue, and it is unlikely that we will become profitable without a continued increase in revenue.

For the years ended December 31, 2019 and 2018, we had sales of $1,103 (3.5% of consolidated sales) and $1,566 (6.9% of consolidated sales), respectively, with 33 Degrees Convenience Connect, Inc., a related party that is approximately 17.5% owned by a member of our senior management (“33 Degrees”).

Territories

 

Our Company sellsWe sell products and services primarily throughout North America.

 

Employees

 

We have approximately 100 employees as of December 31, 2017.March 12, 2020. We do not have any employees that operate under collective-bargaining agreements.

 

75

 

ITEM 1ARISK FACTORS  

 

Investing in our securitiesOur business involves a high degree of risk. YouIn evaluating our business, you should carefully consider the specific risks described below, and any risks described in our other filings with the Securities and Exchange Commission, pursuant to Sections 13(a), 13(c), 14, or 15(d) of the Securities Exchange Act of 1934, before making an investment decision. See the section of this prospectus entitled “Where You Can Find More Information.”1934. Any of the risks we describe below could cause our business, financial condition, results of operations or future prospects to be materially adversely affected. In addition, some of the following statements are forward-looking statements. For more information about forward-looking statements, please see the “Forward-Looking Statements” section included in Item 7 of this Annual Report. Amounts within the “Risk Factors” section are stated in thousands with the exception of share information.

 

RISKS RELATED TO OUR BUSINESS AND OUR INDUSTRY

 

We have generally incurred losses, and may never achieve profitability.become or remain profitable.

 

Except for the second, third and fourth quarters of 2016 and the first quarter of 2017,2019, we have incurred historical net losses,losses. As of and for the year-ended December 31, 2019 we have a working capital deficit and have had negative cash flows from operations and have a working capital deficit.operations. We incurred a net losses in each ofloss for the yearsyear ended December 31, 2017 and 2016, respectively.2018. While we have been able to achieve profitability in recent periods, it is uncertain whether we will be able to sustain or increase our profitability in successive periods.

 

We have formulated our business plans and strategies based on certain assumptions regarding the acceptance of our business model and the marketing of our products and services. Nevertheless, our assessments regarding market size, market share, market acceptance of our products and services and a variety of other factors may prove incorrect. Our future success will depend upon many factors, including factors which may be beyond our control or whichand those that cannot be predicted at this time.

 

Our digital marketing business is evolving in a rapidly changing market, and we cannot ensure the long-term successful operation of our business or the execution of our business plan.

 

Our digital marketing technology and solutions are an evolving business offering and the markets in which we compete are rapidly changing. As a result, our prospects must be considered in light of the risks, expenses and difficulties frequently encountered by growing companies in new and rapidly evolving markets. We may be unable to accomplish any of the following, which would materially impact our ability to implement our business plan:

 

establishing and maintaining broad market acceptance of our technology, solutions, services, and platforms, and converting that acceptance into direct and indirect sources of revenue;

 

establishing and maintaining adoption of our technology, solutions, services, and platforms in and on a variety of environments, experiences, and device types;types;

 

timely and successfully developing new technology, solution, service, and platform features, and increasing the functionality and features of our existing technology, solution, service, and platform offerings;

 

developing technology, solutions, services, and platforms that result in a high degree of customer satisfaction and a high level of end-customer usage;

 

successfully responding to competition, including competition from emerging technologies and solutions;

 

developing and maintaining strategic relationships to enhance the distribution, features, content and utility of our technology, solutions, services, and platforms;

 

identifying, attracting and retaining talented engineering, network operations, program management, technical services, creative services, and other personnel at reasonable market compensation rates in the markets in which we employ such personnel; and

 

integration of acquisitions.

 

Our business strategy may be unsuccessful and we may be unable to address the risks we face in a cost-effective manner, if at all. If we are unable to successfully accomplish these tasks, our business will be harmed.

 

6


Adequate funds for our operations may not be available, requiring us to raise additional financing or else curtail our activities significantly.

 

We will likely be required to raise additional funding through public or private financings, including equity financings, in 2018.through 2020. Any additional equity financings may be dilutive to shareholders and may be completed at a discount to the then-current market price of our common stock.securities. Debt financing, if available, would likely involve restrictive covenants on our operations or pertaining to future financing arrangements. Nevertheless, we may not successfully complete any future equity or debt financing. Adequate funds for our operations, whether from financial markets, collaborative or other arrangements, may not be available when needed or on terms attractive to us. If adequate funds are not available, our plans to operate our business may be adversely affected and we could be required to curtail our activities significantly and/or cease operating.

 

We are reliant on the continued support of a related party for adequate financing of our operations.

 

We will likely be required to raise additional funding through public or private financings, including equity financings, through at least 2018. As of the date of this filing, the Company’sour majority shareholder and investor, Slipstream Communications LLC (“Slipstream”) is the holder of 100%79.3% of the Company’sour outstanding debt instruments including thea term loan, secured revolving promissory note, secured escrow disbursement note, and secured special promissory note and has beneficial ownership of approximately 39.28% of our common stock (on an as-converted, fully diluted basis including conversion of outstanding warrants, and assuming no other convertible promissory notes.securities, options and warrants are converted or exercised by other parties) as of December 31, 2019. Slipstream has also provided us with a continued support letter through March 31, 2021. If we are unable to extend the maturity or replace our existing financing agreements in the future, our plans to operate our business may be adversely affected and we could be required to curtail our activities significantly and/or cease operating.

 

We may be unable to implement our business plan if we cannot raise sufficient capital and may be required to pay a high price for capital.

We will need to obtain additional capital to implement our business plan and meet our financial obligations as they become due. We may not be able to raise the additional capital needed or may be required to pay a high price for capital. Factors affecting the availability and price of capital may include the following:

 

 the availability and cost of capital generally;

 our financial results;

 

 the experience and reputation of our management team;

 market interest, or lack of interest, in our industry and business plan;

 the trading volume of, and volatility in, the market for our common stock;stock and warrants;

 our ongoing success, or failure, in executing our business plan;

 the amount of our capital needs; and

 the amount of debt, options, warrants, and convertible securities we have outstanding.

 

We may be unable to meet our current or future obligations or to adequately exploit existing or future opportunities if we cannot raise sufficient capital. If we are unable to obtain capital for an extended period of time, we may be forced to discontinue operations.

 


We expect that there will be significant consolidation in our industry. Our failure or inability to lead that consolidation would have a severe adverse impact on our access to financing, customers, technology, and human resources.

Our industry is currently composed of a large number of relatively small businesses, no single one of which is dominant or which provides integrated solutions and product offerings incorporating much of the available technology. Accordingly, we believe that substantial consolidation may occur in our industry in the near future. If we do not play a positive role in that consolidation, either as a leader or as a participant whose capability is merged in a larger entity, we may be left out of this process, with product offerings of limited value compared with those of our competitors. Moreover, even if we lead the consolidation process, the market may not validate the decisions we make in that process.

 


Our success depends on our interactive marketing technologies achieving and maintaining widespread acceptance in our targeted markets.

Our success will depend to a large extent on broad market acceptance of our interactive marketing technologies among our current and prospective customers. Our prospective customers may still not use our solutions for a number of other reasons, including preference for static advertising, lack of familiarity with our technology, preference for competing technologies or perceived lack of reliability. We believe that the acceptance of our interactive marketing technologies by prospective customers will depend primarily on the following factors:

 

 our ability to demonstrate the economic and other benefits attendant to our interactive marketing technologies;

 our customers becoming comfortable with using our interactive marketing technologies; and

 the reliability of our interactive marketing technologies.

 

Our interactive technologies are complex and must meet stringent user requirements. Some undetected errors or defects may only become apparent as new functions are added to our technologies and products. The need to repair or replace products with design or manufacturing defects could temporarily delay the sale of new products and adversely affect our reputation. Delays, costs and damage to our reputation due to product defects could harm our business.

 

Our financial condition and potential for continued net losses may negatively impact our relationships with customers, prospective customers and third-party suppliers.

Our financial condition and potential for continued net losses may cause current and prospective customers to defer placing orders with us, to require terms that are less favorable to us, or to place their orders with competing marketing technology suppliers,our competitors, which could adversely affect our business, financial condition and results of operations. On the same basis, third-party suppliers may refuse to do business with us, or may do so only on terms that are unfavorable to us, which also could cause our revenueexpenses to decline.increase.

 

Because we do not have long-term purchase commitments from our customers, the failure to obtain anticipated orders or the deferral or cancellation of commitments could have adverse effects on our business.

Our business is characterized by short-term purchase orders and contracts that do not require that purchases be made.made by our customers. This makes forecasting our sales difficult. The failure to obtain anticipated orders and deferrals or cancellations of purchase commitments because of changes in customer requirements, or otherwise, could have a material adverse effect on our business, financial condition and results of operations. We have experienced such challenges in the past and may experience such challenges in the future.


Our continued growth and financial performance could be adversely affected by the loss of several key customers, including a significant related party customer.

 

Our largest customers account for a majoritysignificant portion of our total revenue.revenue on a consolidated basis. We had one (1) and two (2) customers that accounted for 63%18.5% and 71% of accounts receivable as of December 31, 2017 and December 31, 2016, respectively. In addition, we had three customers that accounted for 56% and 56%48.3% of revenue for the years ended December 31, 20172019 and December 31, 2016,2018, respectively.

Decisions by one or more of these key customers and/or partners to not renew, terminate or substantially reduce their use of our products, technology, services, and platform could substantially slow our revenue growth and lead to a decline in revenue. Our business plan assumes continued growth in revenue, and it is unlikely that we will become profitable without a continued increase in revenue.

 

Our financial performance, condition and continued growth could be adversely affected by a key related party.

For the years ended December 31, 2017 and 2016, the Company had sales of $3,390 and $1,344, respectively, with a related party entity that is 22.5% owned by a member of senior management. Accounts receivable due from the related party was $3,017 and $543 at December 31, 2017 and 2016, respectively.


Most of our contracts are terminable by our customers with limited notice and without penalty payments, and early terminations could have a material effect on our business, operating results and financial condition.

Most of our contracts are terminable by our customers following limited notice and without early termination payments or liquidated damages due from them. In addition, each stage of a project often represents a separate contractual commitment, at the end of which the customers may elect to delay or not to proceed to the next stage of the project. We cannot assure you that one or more of our customers will not terminate a material contract or materially reduce the scope of a large project. The delay, cancellation or significant reduction in the scope of a large project or a number of projects could have a material adverse effect on our business, operating results and financial condition.

 

It is common for our current and prospective customers to take a long time to evaluate our products, most especially during economic downturns that affect our customers’ businesses. The lengthy and variable sales cycle makes it difficult to predict our operating results.

It is difficult for us to forecast the timing and recognition of revenue from sales of our products and services because our actual and prospective customers often take significant time to evaluate our products before committing to a purchase. Even after making their first purchases of our products and services, existing customers may not make significant purchases of those products and services for a long period of time following their initial purchases, if at all. The period between initial customer contact and a purchase by a customer may be years with potentially an even longer period separating initial purchases and any significant purchases thereafter. During the evaluation period, prospective customers may decide not to purchase or may scale down proposed orders of our products for various reasons, including:

 

 reduced need to upgrade existing visual marketing systems;

 introduction of products by our competitors;

 lower prices and sometimes free services (for limited periods of time) offered by our competitors; and

 changes in budgets and purchasing priorities.

 

Our prospective customers routinely require education regarding the use and benefit of our products. This may also lead to delays in receiving customers’ orders.


Our industry is characterized by frequent technological change. If we are unable to adapt our products and services and develop new products and services to keep up with these rapid changes, we will not be able to obtain or maintain market share.

The market for our products and services is characterized by rapidly changing technology, evolving industry standards, changes in customer needs, heavy competition and frequent new product and service introductions. If we fail to develop new products and services or modify or improve existing products and services in response to these changes in technology, customer demands or industry standards, our products and services could become less competitive or obsolete.

 

We must respond to changing technology and industry standards in a timely and cost-effective manner. We may not be successful in using new technologies, developing new products and services or enhancing existing products and services in a timely and cost-effective manner. Furthermore, even if we successfully adapt our products and services, these new technologies or enhancements may not achieve market acceptance.

 

A portion of our business involves the use of software technology that we have developed or licensed. Industries involving the ownership and licensing of software-based intellectual property are characterized by frequent intellectual-property litigation, and we could face claims of infringement by others in the industry. Such claims are costly and add uncertainty to our operational results.

A portion of our business involves our ownership and licensing of software. This market space is characterized by frequent intellectual-propertyintellectual property claims and litigation. We could be subject to claims of infringement of third-party intellectual-property rights resulting in significant expense and the potential loss of our own intellectual-propertyintellectual property rights. From time to time, third parties may assert copyright, trademark, patent or other intellectual-propertyintellectual property rights to technologies that are important to our business. Any litigation to determine the validity of these claims, including claims arising through our contractual indemnification of our business partners, regardless of their merit or resolution, would likely be costly and time consuming and divert the efforts and attention of our management and technical personnel. If any such litigation resulted in an adverse ruling, we could be required to:

 

 pay substantial damages;

 cease the development, use, licensing or sale of infringing products;

 discontinue the use of certain technology; or

 obtain a license under the intellectual property rights of the third party claiming infringement, which license may not be available on reasonable terms or at all.

 


Our proprietary platform architectures and data tracking technology underlying certain of our services are complex and may contain unknown errors in design or implementation that could result in system performance failures or inability to scale.

The platform architecture, data tracking technology and integration layers underlying our proprietary platforms, our contract administration, procurement, timekeeping, content and network management, network services, device management, virtualized services, software automation and other tools, and back-end services are complex and include software and code used to generate customer invoices. This software and code isare developed internally, licensed from third parties, or integrated by in-house personnel and third parties. Any of the system architecture, system administration, integration layers, software or code may contain errors, or may be implemented or interpreted incorrectly, particularly when they are first introduced or when new versions or enhancements to our tools and services are released. Consequently, our systems could experience performance failure, or we may be unable to scale our systems, which may:

 

 adversely impact our relationship with customers and others who experience system failure, possibly leading to a loss of affected and unaffected customers;

 

 increase our costs related to product development or service delivery; or

 

 adversely affect our revenues and expenses.

10

 

Our business may be adversely affected by malicious applications that interfere with, or exploit security flaws in, our products and services.

Our business may be adversely affected by malicious applications that make changes to our customers’ computer systems and interfere with the operation and use of our products or products that impact our business. These applications may attempt to interfere with our ability to communicate with our customers’ devices. The interference may occur without disclosure to or consent from our customers, resulting in a negative experience that our customers may associate with our products and services. These applications may be difficult or impossible to uninstall or disable, may reinstall themselves and may circumvent other applications’ efforts to block or remove them. The ability to provide customers with a superior interactive marketing technology experience is critical to our success. If our efforts to combat these malicious applications fail, or if our products and services have actual or perceived vulnerabilities, there may be claims based on such failure or our reputation may be harmed, which would damage our business and financial condition.

 

We compete with other companies that have more resources, which puts us at a competitive disadvantage.

The market for interactive marketing technologies is generally highly competitive and we expect competition to increase in the future. Some of our competitors or potential competitors may have significantly greater financial, technical and marketing resources than us. These competitors may be able to respond more rapidly than we can to new or emerging technologies or changes in customer requirements. They may also devote greater resources to the development, promotion and sale of their products than us.

 

We expect competitors to continue to improve the performance of their current products and to introduce new products, services and technologies. Successful new product and service introductions or enhancements by our competitors could reduce sales and the market acceptance of our products and services, cause intense price competition or make our products and services obsolete. To be competitive, we must continue to invest significant resources in research and development, sales and marketing and customer support. If we do not have sufficient resources to make these investments or are unable to make the technological advances necessary to be competitive, our competitive position will suffer. Increased competition could result in price reductions, fewer customer orders, reduced margins and loss of market share. Our failure to compete successfully against current or future competitors could adversely affect our business and financial condition.

 


Our future success depends on key personnel and our ability to attract and retain additional personnel.

Our key personnel include:include our:

 

 Richard Mills, our Chief Executive Officer;

 

 John Walpuck, our Chief Financial and Chief Operating Officer; and

 Will Logan, our Vice President of Finance.Operations

 

If we fail to retain our key personnel or to attract, retain and motivate other qualified employees, our ability to maintain and develop our business may be adversely affected. Our future success depends significantly on the continued service of our key technical, sales and senior management personnel and their ability to execute our growth strategy. The loss of the services of our key employees could harm our business. We may be unable to retain our employees or to attract, assimilate and retain other highly qualified employees who could migrate to other employers who offer competitive or superior compensation packages.

 

Unpredictability in financing markets could impair our ability to grow our business through acquisitions.

We anticipate that opportunities to acquire similar businesses will materially depend on, the trading price of our common stock andamong other things, the availability of financing alternatives with acceptable terms. As a result, poor credit and other market conditions or uncertainty in financial markets could materially limit our ability to grow through acquisitions since such conditions and uncertainty will result in a lower trading price for our common stock and make obtaining financing more difficult.


We are subject to cyber security risks and interruptions or failures in our information technology systems and will likely need to expend additional resources to enhance our protection from such risks. Notwithstanding our efforts, a cyber incident could occur and result in information theft, data corruption, operational disruption and/or financial loss.

We depend on digital technologies to process and record financial and operating data and rely on sophisticated information technology systems and infrastructure to support our business, including process control technology. At the same time, cyber incidents, including deliberate attacks, have increased. The U.S. government has issued public warnings that indicate that energy assets might be specific targets of cyber security threats. Our technologies, systems and networks and those of our vendors, suppliers and other business partners may become the target of cyberattacks or information security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of proprietary and other information, or other disruption of business operations. In addition, certain cyber incidents, such as surveillance, may remain undetected for an extended period. Our systems for protecting against cyber security risks may not be sufficient. As the sophistication of cyber incidents continues to evolve, we will likely be required to expend additional resources to continue to modify or enhance our protective measures or to investigate and remediate any vulnerability to cyber incidents. Additionally, any of these systems may be susceptible to outages due to fire, floods, power loss, telecommunications failures, usage errors by employees, computer viruses, cyber-attacks or other security breaches or similar events. The failure of any of our information technology systems may cause disruptions in our operations, which could adversely affect our revenues and profitability.

Our reliance on information management and transaction systems to operate our business exposes us to cyber incidents and hacking of our sensitive information if our outsourced service provider experiences a security breach.

Effective information security internal controls are necessary for us to protect our sensitive information from illegal activities and unauthorized disclosure in addition to denial of service attacks and corruption of our data. In addition, we rely on the information security internal controls maintained by anour outsourced service provider. Breaches of our information management system could also adversely affect our business reputation. Finally, significant information system disruptions could adversely affect our ability to effectively manage operations or reliably report results.

 

Because our technology, products, platform, and services are complex and are deployed in and across complex environments, they may have errors or defects that could seriously harm our business.

 

Our technology, proprietary platforms, products and services are highly complex and are designed to operate in and across data centers, large and complex networks, and other elements of the digital media workflow that we do not own or control. On an ongoing basis, we need to perform proactive maintenance services on our platform and related software services to correct errors and defects. In the future, there may be additional errors and defects in our software that may adversely affect our services. We may not have in place adequate reporting, tracking, monitoring, and quality assurance procedures to ensure that we detect errors in our software in a timely manner. If we are unable to efficiently and cost-effectively fix errors or other problems that may be identified, or if there are unidentified errors that allow persons to improperly access our services, we could experience loss of revenues and market share, damage to our reputation, increased expenses and legal actions by our customers.

 


We may have insufficient network or server capacity, which could result in interruptions in our services and loss of revenues.

Our operations are dependent in part upon: network capacity provided by third-party telecommunications networks; data center services and provider owned and leased infrastructure and capacity; the Company’sour dedicated and virtualized server capacity located at its data center services provider partner and a geo-redundant micro-data center location; and the Company’sour own infrastructure and equipment. Collectively, this infrastructure, equipment, and capacity must be sufficiently robust to handle all of our customers’ web-traffic, particularly in the event of unexpected surges in high-definition video traffic and network services incidents. We (and our service providers) may not be adequately prepared for unexpected increases in bandwidth and related infrastructure demands from our customers. In addition, the bandwidth we have contracted to purchase may become unavailable for a variety of reasons, including payment disputes, outages, or such service providers going out of business. Any failure of these service providers or the Company’sour own infrastructure to provide the capacity we require, due to financial or other reasons, may result in a reduction in, or interruption of, service to our customers, leading to an immediate decline in revenue and possible additional decline in revenue as a result of subsequent customer losses.


We do not have sufficient capital to engage in material research and development, which may harm our long-term growth.

In light of our limited resources in general, we have made no material investments in research and development over the past several years. This conserves capital in the short term. In the long term, as a result of our failure to invest in research and development, our technology and product offerings may not keep pace with the market, and we may lose any current existing competitive advantage. Over the long term, this may harm our revenuerevenues growth and our ability to become profitable.

 

Our business operations are susceptible to interruptions caused by events beyond our control.

Our business operations are susceptible to interruptions caused by events beyond our control. We are vulnerable to the following potential problems, among others:

 

 our platform, technology, products, and services and underlying infrastructure, or that of our key suppliers, may be damaged or destroyed by events beyond our control, such as fires, earthquakes, floods, power outages or telecommunications failures;

 

 we and our customers and/or partners may experience interruptions in service as a result of the accidental or malicious actions of Internet users, hackers or current or former employees;

 

 we may face liability for transmitting viruses to third parties that damage or impair their access to computer networks, programs, data or information. Eliminating computer viruses and alleviating other security problems may require interruptions, delays or cessation of service to our customers; and

 

 failure of our systems or those of our suppliers may disrupt service to our customers (and from our customers to their customers), which could materially impact our operations (and the operations of our customers), adversely affect our relationships with our customers and lead to lawsuits and contingent liability.

 

The occurrence of any of the foregoing could result in claims for consequential and other damages, significant repair and recovery expenses and extensive customer losses and otherwise have a material adverse effect on our business, financial condition and results of operations.

 

General global market and economic conditions may have an adverse impact on our operating performance and results of operations.

Our business has been and could continue to be affected by general global economic and market conditions. WeaknessAny downturn in the United States and worldwide economy could have a negative effect on our operating results, including a decrease in revenue and operating cash flow. To the extent our customers are unable to profitably leverage various forms of digital marketing technology and solutions, and/or the content we create, deliver and publish on their behalf, they may reduce or eliminate their purchase of our products and services. Such reductions in traffic would lead to a reduction in our revenues. Additionally, in a down-cycle economic environment, we may experience the negative effects of increased competitive pricing pressure, customer loss, slowdown in commerce over the Internet and corresponding decrease in traffic delivered over our network and failures by our customers to pay amounts owed to us on a timely basis or at all. Suppliers on which we rely for equipment, field services, servers, bandwidth, co-location and other services could also be negatively impacted by economic conditions that, in turn, could have a negative impact on our operations or revenues. Flat or worsening economic conditions may harm our operating results and financial condition.

 

In addition, our business could be adversely affected by the effects of a widespread outbreak of contagious disease, including the recent outbreak of the COVID-19 respiratory illness first identified in Wuhan, Hubei Province, China. A significant outbreak of contagious diseases in the human population could result in a widespread health crisis that could adversely affect the economies and financial markets of many countries, resulting in an economic downturn that could affect demand for our products, our ability to collect against existing trade receivables and our operating results. Specifically, such event may cause us, our customers or suppliers to temporarily suspend operations in the affected city or country, and customers may suspend or terminate capital improvements including in-store digital deployments or refresh projects, all of which may have a material adverse effect on our business.


The markets in which we operate are rapidly emerging, and we may be unable to compete successfully against existing or future competitors to our business.

 

The market in which we operate is becoming increasingly competitive.  Our current competitors generally include general digital signage companies, specialized digital signage operators targeting certain vertical markets (e.g., financial services), content management software companies, or integrators and vertical solution providers who develop single implementations of content distribution, digital marketing technology, and related services. These competitors, including future new competitors who may emerge, may be able to develop a comparable or superior solution capabilities, software platform, technology stack, and/or series of services that provide a similar or more robust set of features and functionality than the technology, products and services we offer. If this occurs, we may be unable to grow as necessary to make our business profitable.

 

Whether or not we have superior products, many of these current and potential future competitors have a longer operating historyhistories in their current respective business areas and greater market presence, brand recognition, engineering and marketing capabilities, and financial, technological and personnel resources than we do. Existing and potential competitors with an extended operating history, even if not directly related to our business, have an inherent marketing advantage because of the reluctance of many potential customers to entrust key operations to a company that may be perceived as new, inexperienced or unproven. In addition, our existing and potential future competitors may be able to use their extensive resources to:

 

 develop and deploy new products and services more quickly and effectively than we can;

 

 develop, improve and expand their platforms and related infrastructures more quickly than we can;

 

 reduce costs, particularly hardware costs, because of discounts associated with large volume purchases and longer termlonger-term relationships and commitments;

 

 offer less expensive products, technology, platform, and services as a result of a lower cost structure, greater capital reserves or otherwise;

 

 adapt more swiftly and completely to new or emerging technologies and changes in customer requirements;

 

 take advantage of acquisition and other opportunities more readily; and

 

 devote greater resources to the marketing and sales of their products, technology, platform, and services.

 

If we are unable to compete effectively in our various markets, or if competitive pressures place downward pressure on the prices at which we offer our products and services, our business, financial condition and results of operations may suffer.

 

Risks Related to Our Securities and Our Company

 

Because of our limited resources, we may not have in place various processes and protections common to more mature companies and may be more susceptible to adverse events.

We have limited resources after accounting foras a result of, among other things, significant amount of restructuring and integration costs incurred in connection with prior acquisition activities, and we expect to incur additional restructuring and integration costs related to additional acquisitions in the future.activities. As a result, we may not have in place systems, processes and protections that many of our competitors have or that may be essential to protect against various risks. For example, we have in place only limited resources and processes addressing human resources, timekeeping, data protection, business continuity, personnel redundancy, and knowledge institutionalization concerns. As a result, we are at risk that one or more adverse events in these and other areas may materially harm our business, balance sheet, revenues, expenses or prospects.


Failure to achieve and maintain effective internal controls could limit our ability to detect and prevent fraud and thereby adversely affect our business and stock price.

Effective internal controls are necessary for us to provide reliable financial reports. Nevertheless, all internal control systems, no matter how well designed, have inherent limitations. Even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Our inability to maintain an effective control environment may cause investors to lose confidence in our reported financial information, which could in turn have a material adverse effect on our stock price. We have identified several material weaknesses in internal controls and have concluded in our 2017 filings that our disclosure controls and procedures and internal controls over financial reporting were not effective at the reasonable assurance level. 

Our controlling shareholder possesses controlling voting power with respect to our common stock, and voting preferred stock, which will limit your influence on corporate matters.

Our controlling shareholder, Slipstream Communications, LLC, has beneficial ownership of 74,070,9706,322,858 shares of common stock, including common shares that are beneficially owned by anits affiliate of Slipstream Communications named Slipstream Funding, LLC. These shares represent beneficial ownership of approximately 58.39%39.28% of our common stock (on an as-converted basis)basis including conversion of outstanding warrants, and assuming no other convertible securities, options and warrants are converted or exercised by other parties) as of the date of this annual report on form 10-K. In addition, in the last quarter of 2016 and the first quarter of 2017, Slipstream Communications, LLC purchased all of our outstanding debt from the original debtholders. The terms of the debt have remained the same.December 31, 2019. As a result, Slipstream Funding, LLC has the ability to controlstrongly influence our management and affairs, throughincluding the election and removal of our entire Board of Directors and all other matters requiring shareholder approval, including the future merger, consolidation or sale of all or substantially all of our assets. This concentrated control could discourage others from initiating any potential merger, takeover or other change-of-control transaction that may otherwise be beneficial to our shareholders. Furthermore, this concentrated control will limit the practical effect of your participation in Company matters, through shareholder votes and otherwise.

 

Our Articles of Incorporation grant our Board of Directors the power to issue additional shares of common and preferred stock and to designate other classes of preferred stock, all without shareholder approval.

Our authorized capital consists of 250 million shares of capital stock, 50 million of which is undesignated preferred stock. Pursuant to authority granted by our Articles of Incorporation, our Board of Directors, without any action by our shareholders, may designate and issue shares in such classes or series (including other classes or series of preferred stock) as it deems appropriate and establish the rights, preferences and privileges of such shares, including dividends, liquidation and voting rights, provided it is consistent with Minnesota law. The rights of holders of other classes or series of stock that may be issued could be superior to the rights of holders of our common shares. The designation and issuance of shares of capital stock having preferential rights could adversely affect other rights appurtenant to shares of our common stock. Furthermore, any issuances of additional stock (common or preferred) will dilute the percentage of ownership interest of then-current holders of our capital stock and may dilute our book value per share.

 

Significant issuances of our common stock, or the perception that significant issuances may occur in the future, could adversely affect the market price for our common stock.

Significant actual or perceived potential future issuance of our common stock could adversely affect the market price of our common stock. Generally, issuances of substantial amounts of common stock in the public market, and the availability of shares for future sale, could adversely affect the prevailing market price of our common stock and could cause the market price of our common stock to remain low for a substantial amount of time.

 

We cannot foresee the impact of potential securities issuances of common shares on the market for our common stock, but it is possible that the market for our shares may be adversely affected, perhaps significantly. It is also unclear whether or not the market for our common stock could absorb a large number of attempted sales in a short period of time, regardless of the price at which they might be offered.

 

Our common stock trades in an illiquid trading market.

Trading of our common stock is conducted on the OTC Markets (OTCQX). This has an adverse effect on the liquidity of our common stock, not only in terms of the number of shares that can be bought and sold at a given price, but also through delays in the timing of transactions and reduction in security analysts’ and the media’s coverage of us and our common stock. This may result in lower prices for our common stock than might otherwise be obtained and could also result in a larger spread between the bid and asked prices for our common stock if we were listed on a more liquid exchange.


There is not now and there may not ever be an active market for shares of our common stock.

In general, there has been minimal trading volume in our common stock. The small trading volume will likely make it difficult for our shareholders to sell their shares as and when they choose. Furthermore, small trading volumes are generally understood to depress market prices. As a result, investors and shareholdersyou may not always be able to resell shares of our common stock publicly at the time and prices that such investors and shareholdersyou feel are fair or appropriate.


We do not intend to pay dividends on our common stock for the foreseeable future. We will, however, pay dividends on our Series A Convertible Preferred Stock.

When permitted by Minnesota law, we are required to pay dividends to the holders of our Series A Convertible Preferred Stock, each share of which carries a $1.00 stated value. There are presently approximately 5.8 million shares of Series A Convertible Preferred Stock outstanding. All shares of Series A-1 Convertible Preferred Stock were converted to common stock in September 2017. Our Series A Convertible Preferred Stock entitles its holders to:

a cumulative 6% dividend, payable on a semi-annual basis in cash unless (i) we are unable to pay the dividend in cash under applicable law, or (ii) we have demonstrated positive cash flow during the prior quarter reported on our Form 10-Q, in which case we may at our election pay the dividend through the issuance of additional shares of preferred stock up through August 20, 2017 and thereafter through the issuance of additional shares of common stock;

in the event of a liquidation or dissolution of the Company, a preference in the amount of all accrued but unpaid dividends plus the stated value of such shares before any payment shall be made or any assets distributed to the holders of any junior securities, including our common stock;

convert their preferred shares into our common shares at a conversion rate of $0.255 per share, subject, however, to full-ratchet price protection in the event that we issue common stock below the then-current conversion price (subject to certain customary exceptions); and

vote their preferred shares on an as-if-converted basis.

We currently have the right to (1) call and redeem some or all of such preferred shares, subject to a 30-day notice period and certain other conditions, at a price equal to $1.00 per share plus accrued but unpaid dividends thereon and (2) pay all dividends in the form of shares of common stock. Holders of Series A Convertible Preferred Stock have no preemptive or cumulative-voting rights. 

 

We do not anticipate that we willplan to pay any dividends on our common stock for the foreseeable future on our common stock. Accordingly, any return on an investment in usfuture. Earnings of the business will be realized only when a shareholder sells shares of our common stock. When legally permitted, we must expectreinvested in future growth strategies or utilized to pay dividends to our preferred shareholders.repay outstanding debt.

 

We do not have significant tangible assets that could be sold upon liquidation.

We have nominal tangible assets. As a result, if we become insolvent or otherwise must dissolve, there will be no tangible assets to liquidate and no corresponding proceeds to disburse to our shareholders. If we become insolvent or otherwise must dissolve, shareholders will likely not receive any cash proceeds on account of their shares.

 

ITEM 1BUNRESOLVED STAFF COMMENTS

We can provide no assurance that our securities will continue to meet Nasdaq listing requirements. If we fail to comply with the continuing listing standards of the Nasdaq, our securities could be delisted.

 

None.If we fail to comply with the continuing listing standards of the Nasdaq, our securities could be delisted. A failure to remain listed on Nasdaq could have a material adverse effect on the liquidity and price of our common stock.

 

Risks Related to Our Recently Completed Acquisition of Allure Global Solutions, Inc.

We may not realize the growth opportunities that are anticipated from our acquisition of Allure.

The benefits we expect to achieve as a result of the Allure acquisition will depend, in part, on our ability to realize anticipated growth opportunities. Our success in realizing these growth opportunities, and the timing of this realization, depends largely on the successful integration of Allure’s business and operations with our business and operations. Even if we are able to integrate our business with Allure’s business successfully, this integration may not result in the realization of the full benefits of the growth opportunities we currently expect from this integration within the anticipated time frame or at all. While we anticipate that certain expenses will be incurred, such expenses are difficult to estimate accurately, and may exceed current estimates. Accordingly, the benefits from the proposed acquisition may be offset by costs incurred or delays in integrating the companies, which could cause our revenue assumptions to be inaccurate.


The assumption of unknown liabilities in the Allure acquisition may harm our financial condition and results of operations.

Because we acquired all of the capital stock of Allure, we obtained ownership of Allure subject to all of its liabilities, including contingent and unknown liabilities. Although the Purchase Agreement includes representations and warranties and indemnity covenants from the seller of Allure that may offer us some contractual remedies for breaches or certain other undisclosed or unknown liabilities, there are limitations and conditions to our ability to recoup any liabilities, and there may be other unknown obligations for which we have no contractual remedy. In such a case, our business could be materially and adversely affected. We may learn additional information about Allure’s business that adversely affects us, such as the existence of unknown liabilities, or issues that could affect our ability to comply with applicable laws. We are currently engaged in a dispute involving Allure and its legacy customer based upon alleged deficient products and services provided by Allure prior to our acquisition. The alleged claim seeks $3,200 in damages that, if successful, would materially adversely affect our business. We have also tendered an indemnity claim against the seller for the claimed damages in such dispute. There is no guarantee that we will prevail on any matter.

If Allure’s liabilities are greater than expected, or if there are material obligations of which we do not become aware until after the acquisition or we have no recourse against the Seller, our business could be materially and adversely affected. If we become responsible for substantial uninsured liabilities, such liabilities may have a material adverse effect on our financial condition and results of operations. 

We have incurred and will continue to incur significant transaction and integration costs in connection with the Allure Acquisition.

We have incurred significant costs associated with completing the Allure Acquisition, and expect to incur additional significant costs integrating the operations of the two companies. The substantial majority of these costs will be non-recurring expenses and will consist of transaction costs (e.g., legal, accounting), facilities and systems consolidation costs and employment-related costs. Additional unanticipated costs may be incurred in the integration of our businesses. Although we expect that the elimination of duplicative costs, as well as the realization of other efficiencies related to the integration of the businesses, may offset incremental transaction and acquisition costs over time, this net benefit may not be achieved in the near term, or at all.

The variable sales cycle of some of the combined company’s products will likely make it difficult to predict operating results.

Our revenues in any quarter depend substantially upon contracts signed and the related shipment and installation or delivery of hardware and software products in that quarter. It is therefore difficult for us to accurately predict revenues and this difficulty also will affect the combined company. It is difficult to forecast the timing of large individual hardware and software sales with a high degree of certainty due to the extended length of the sales cycle and the generally more complex contractual terms that may be associated with our products that could result in the deferral of some or all of the revenue to future periods.

Accordingly, large individual sales have sometimes occurred in quarters subsequent to when we anticipated or not at all. If the combined company receives any significant cancellation or deferral of customer orders, or it is unable to conclude license negotiations by the end of a fiscal quarter, its operating results may be lower than anticipated. In addition, any weakening or uncertainty in the economy may make it more difficult for it to predict quarterly results in the future, and could negatively impact the combined company’s business, operating results and financial condition for an indefinite period of time.


ITEM 2PROPERTIES

 

(All currency is rounded to the nearest thousands, except share and per share amounts.)

 

Our corporate headquarters are currentlyis located at 13100 Magisterial Drive, Suite 100, Louisville, KentuckyKY 40223. There, we have approximately 17,500 square-feet of office space and 6,500 square-feet of warehouse space, which we believe is sufficient for our projected near-term future growth. The monthly lease amount is currently $30 and escalates 1% annually through the end of the lease term in December 2023. The corporate phone number is (502) 791-8800. We lease warehouse and office space of approximately 6,400 square feet and 8,300 square feet for our Kentucky operations under a lease agreement through May 30, 2021 and March 31, 2021, respectively. The monthly lease payment for the warehouse is $0.3 for September 1, 2015 through August 31, 2016 and $5 for September 1, 2016 through May 30, 2021. The monthly lease payment for the office space is $6 for April 1, 2015 through March 31, 2017 and $12 for April 1, 2017 through March 31, 2021.

We lease office space of approximately 10,000 square feet to support our Canadian operations at a facility located at 4510 Rhodes Drive, Suite 800, Windsor, Ontario under a lease throughthat expired June 30, 2018 and operates month-to-month with a monthly rental of $4$6 CAD per month.

We lease office space of approximately 11,000 square feet to support our Atlanta operations at a facility known as Embassy Row 400 and having as its street address 6600 Peachtree Dunwoody Road, Atlanta, Georgia 30328. This property is under lease until September 30, 2020 with a monthly rental of $22.

We also lease 3,650 square feet of office space in Dallas, Texas, and 4,100 square feet of office space and 5,100 square feet of warehouse space in El Segunda, California for monthly lease payments of $4 and $4 per month, which haverespectively. The lease terms endingterm for Dallas expires on December 31, 20182021 and the term for California expired on June 30, 2019 respectively. and operates month-to-month.

 

We have lease agreements for office space with approximately 18,000 square feet located at 22 Audrey Place, Fairfield, New Jersey 07004 which housed our previous operations center. We announced the planned closure of this location on August 10, 2017 and fully exited the facility in early 2018. The monthly lease amount is currently $22 and escalates to $23 by the end of the lease term on September 2020. We currently have two subtenants which provide $13 of monthly subtenant rental income. Our agreements with these subtenant lessees extend through October 2018 with an additional one-year extension at the option of the lessee. We are currently in negotiations with the landlord to exit this lease arrangement. No lease termination expense has been accrued as of December 31, 2017 as we had not ceased use of the facilities by the year-end date. 

ITEM 3LEGAL PROCEEDINGS  

 

LitigationOn August 2, 2019, the Company filed suit in Jefferson Circuit Court, Kentucky, against a supplier of Allure for breach of contract, breach of warranty, and negligence with respect to equipment installations performed by such supplier for an Allure customer.

 

We are involvedOn October 10, 2019, the Allure customer that is the basis of our claim above sent a demand to the Company for payment of $3,200 as settlement for an alleged breach of contract related to hardware failures of equipment installations performed by Allure between November 2017 and August 2018, before our acquisition of Allure. The suits filed by and against Allure were consolidated in the Jefferson Circuit Court, Kentucky in January 2020. These consolidated cases remain in the early stages of litigation and, as a varietyresult, the outcome of legaleach and the allocation of liability, if any, remain unclear, so the Company is unable to reasonably estimate the possible liability, recovery, or range of magnitude for either the liability or recovery, if any, at the time of this filing.

The Company has notified its insurance company of potential claims and proceedings relatedcontinues to our business describedevaluate both the claim made by the customer and potential avenues for recovery against third parties should the customer prevail.

On February 20, 2020, the Company and Allure filed a demand for arbitration against Seller (Christie Digital Systems, Inc.) for breach of contract, indemnification, and fraudulent misrepresentation under the Purchase Agreement. This demand included a claim for the right to offset the amounts owing under the Amended and Restated Seller Note due February 20, 2020. On February 27, 2020, Seller sent the Company a notice of breach for failure to pay the Amended and Restated Seller Note on the maturity date of February 20, 2020 and demanding immediate payment. We continue to assert the offset right under the Purchase Agreement and Amended and Reseller Note.

Information regarding legal proceeding can be found in Note 710Commitments and Contingencies to the Company’s financial statements,Commitments and ContingenciesConsolidated Financial Statements.

  

While we are unable to predict the ultimate outcome of these ordinary course claims and proceedings, management believes there is not a reasonable possibility that the costs and liabilities of such ordinary course matters, individually or in the aggregate, will have a material adverse effect on our financial condition or results of operations.

ITEM 4MINE SAFETY DISCLOSURES

 

Not applicable.

 


PART II

 

ITEM 5MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

(All currency is rounded to the nearest thousands, except share and per share amounts.)

 

Market Information

 

Our common stock is listed for trading on the Nasdaq Capital Markets (“Nasdaq”) under the symbol “CREX”. Trading of our common stock on Nasdaq commenced on November 19, 2018. Prior to November 19, 2018, our common stock was listed for trading on the OTC Bulletin Board, the “OTCQX,” under the symbol “CREX.” The transfer agent and registrar for our common stock is Computershare Limited, 401 2nd Avenue North, Minneapolis, Minnesota 55401. The following table sets forth the high and low bid prices for our common stock as reported by the OTC Markets in 2017 and 2016. These quotations reflect inter-dealer prices, without retail mark-up, markdown, or commission, and may not represent actual transactions. Trading in the Company’s common stock during the period represented was sporadic, exemplified by low trading volume and many days during which no trades occurred.

  High  Low 
2017      
First Quarter $0.31  $0.18 
Second Quarter $0.37  $0.22 
Third Quarter $0.45  $0.25 
Fourth Quarter $0.40  $0.17 
         
  High  Low 
2016        
First Quarter $0.23  $0.15 
Second Quarter $0.23  $0.14 
Third Quarter $0.23  $0.11 
Fourth Quarter $0.31  $0.16 

 

Shareholders

 

As of March 23, 2018, there were approximately 504February 27, 2020, we had 371 holders of record of our common stock. The actual number of stockholders is greater than this number of record holders, and includes stockholders who are beneficial owners, but whose shares are held in street name by brokers and other nominees. This number of holders of record also does not include stockholders whose shares may be held in trust by other entities.

 

Dividend Policy

 

We have never declared or paid cash dividends on our common stock. We currently intend to retain future earnings, if any, to operate and expand our business and to finance the development and expansion of our business, subject to our obligation to pay dividends to our preferred stockholders as described below.business. We do not anticipate paying cash dividends on our common stock in the foreseeable future. Any payment of cash dividends in the future will be at the discretion of our boardBoard of directorsDirectors and will depend upon our results of operations, earnings, capital requirements, contractual restrictions and other factors deemed relevant by our boardBoard of directors. Directors.

 

Holders of our common stock are entitled to share pro rata in dividends and distributions with respect to the common stock when, as and if declared by our Board of Directors out of funds legally available therefor. In addition, we must first pay dividends on our Series A Convertible Preferred Stock, which have priority over any dividends to be paid to holders of our common stock. The current dividend payable to the holders of Series A Convertible Preferred Stock has been satisfied through the issuance of preferred and common stock. The current dividend for the Series A Convertible Preferred Stock aggregates to up to approximately $175 on a semi-annual basis (which we may be able to satisfy our dividend-payment obligations relating to the Series A Convertible Preferred Stock through the issuance of additional shares of preferred stock through August 20, 2017 and thereafter the issuance of additional shares of common stock). Other than with respect to shares of Series A Convertible Preferred Stock,Our future dividend policy is subject to the sole discretion of our Board of Directors and will depend upon a number of factors, including future earnings, capital requirements and our financial condition.


Securities Authorized for Issuance Under Equity Compensation Plans

See “Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters” in Item 12 for information regarding securities authorized for issuance under our equity compensation plans.

 

Recent Sales of Unregistered Securities During the Fiscal Year 2017

Common Stock

During 2017, accredited investors converted 385,200 shares of Series A Convertible Preferred Stock and 1,860,561 shares of Series A-1 Convertible Preferred Stock for 8,806,906 shares of common stock at the conversion rate of $0.255 per share. These shares were issued pursuant to the private placement exemptions provided under Section 4(a)(2) and 4(a)(6) of the Securities Act. 

Effective December 31, 2017, we issued 718,840 shares of common stock in satisfaction of the Series A Convertible Preferred Stock dividend for the period July 1, 2017 through December 31, 2017. The preferred stock entitles its holders to a 6% dividend, payable semi-annually in cash or in kind through the three-year anniversary of the original issue date, and from and after such three-year anniversary in duly authorized, validly issued, fully paid and non-assessable shares of common stock. The three-year anniversary of the initial investment date occurred during the second half of 2017 for $5.2 million of the $5.5 million originally issued Convertible Preferred Stock and therefore dividends on those investments were paid via issuance of common shares as of the year-end date. The common stock we issued as dividends on account of our Series A Convertible Preferred Stock was issued pursuant to the private placement exemptions provided under Section 4(a)(2) and 4(a)(6) of the Securities Act.

During 2016, accredited investors converted 307,500 shares of Convertible Preferred Stock for 1,205,882 shares of common stock. These shares were issued pursuant to the private placement exemptions provided under Section 4(a)(2) and 4(a)(6) of the Securities Act.

Secured Notes

 

On December 12, 2016, we30, 2019, the Company entered into a $1.0 million secured revolving promissory note pursuantSeventh Amendment to Loan and Security Agreement (the “Seventh Amendment”) with its subsidiaries and Slipstream Communications, LLC (“Lender”). Pursuant to the August 17, 2016Seventh Amendment, Lender made a $2,000 loan to the Company (the “Special Loan”) under the terms of the Company’s existing Loan and Security Agreement with Slipstream Communications, LLC,Lender (as amended by the Seventh Amendment, the “Loan Agreement”). The Special Loan is evidenced by a related party, addressed below, withSecured Convertible Special Loan Promissory Note (the “Note”). The Note bears simple interest thereon at 8% per annum, maturing onof which 6% is payable in cash (the “Interest”) and 2% is payable in kind as additional principal under the Note (“Additional Principal”), which is payable monthly commencing February 1, 2017. In connection with the loan, we issued the lender a five-year warrant to purchase up to 1,542,452 shares of common stock at a per-share price of $0.28 (subject to adjustment), all pursuant to a securities purchase agreement.2020. The fair valueentire unpaid principal balance of the warrantsNote (including the Additional Principal) together with all accrued but unpaid interest is due on June 30, 2021 (the “Maturity Date”). The Company may prepay the Note, in whole or in part, at any time and from time to time, without penalty or premium. The principal (including the Additional Principal) and accrued but unpaid interest will be converted into a new class of senior preferred stock of the Company upon any event of default or in the event that the Company does not refinance the Note prior to October 1, 2020, with such class of senior preferred stock of the Company to be created in advance of such conversion, having those rights and preferences set forth in the Loan Agreement and as otherwise agreed to by the Company and Lender. For this issuance, we relied on the issuance date was $136. This note was repaid on January 12, 2017. These securities transactions were effected pursuant to the private placementstatutory exemptions providedfrom registration under Section 4(a)(2) and 4(a)(6) of the Securities Act.Act, including Rule 506 promulgated thereunder. We relied on this exemption based on the fact that the investor was an accredited investor.

 

Share Repurchase Program

On August 9, 2017, our Board of Directors authorized a program to repurchase up to 5 million shares of our outstanding common stock through August 9, 2019. The authorization allows for the repurchases to be conducted through open market or privately negotiated transactions. Shares acquired under the stock repurchase program are expected to be retired and returned to the status of authorized but unissued shares of common stock. The stock repurchase program can be suspended, modified or discontinued at any time at our discretion.  During the fourth quarter of 2017, 1,185,968 shares of common stock were repurchased at an aggregate price of $149 and were immediately cancelled, as follows:

Period (a)
Total Number of Shares (or Units) Purchased
  (b)
Average Price Paid per Share (or Unit)
  (c)
Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs
  (d)
Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
 
October 1-October 31, 2017            
November 1-November 30, 2017  1,185,968   0.1265   1,185,968     
December 1-December 31, 2017                
Total  1,185,968       1,185,968   3,814,032 


ITEM 6SELECTED FINANCIAL DATA

 

Not applicable.

 


ITEM 7MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

(All currency is rounded to the nearest thousands, except share and per share amounts.) 

 

Forward-Looking Statements 

 

The following discussion contains various forward-looking statements within the meaning of Section 21E of the Exchange Act. Although we believe that, in making any such statement, our expectations are based on reasonable assumptions, any such statement may be influenced by factors that could cause actual outcomes and results to be materially different from those projected. When used in the following discussion, the words “anticipates,” “believes,” “expects,” “intends,” “plans,” “estimates” and similar expressions, as they relate to us or our management, are intended to identify such forward-looking statements. These forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from those anticipated. Factors that could cause actual results to differ materially from those anticipated, certain of which are beyond our control, are set forth in Item 1A under the caption “Risk Factors.”

 

Our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking statements. Accordingly, we cannot be certain that any of the events anticipated by forward-looking statements will occur or, if any of them do occur, what impact they will have on us. We caution you to keep in mind the cautions and risks described in this document and to refrain from attributing undue certainty to any forward-looking statements, which speak only as of the date of the document in which they appear. We do not undertake to update any forward-looking statement.

 


Overview

 

Creative Realities, Inc. is a Minnesota corporation that provides innovative digital marketing technology solutions to retaila broad range of companies, individual retail brands, enterprises, and organizations throughout the United States and in certain international markets. We have expertise in a broad range of existing and emerging digital marketing technologies across 18 vertical markets, as well as the related media management and distribution software platforms and networks, device and content management, product management, customized software service layers, systems, experiences, workflows, and integrated solutions. Our technology and solutions include: digital merchandising systems and omni-channel customer engagement systems,systems; content creation, production and scheduling programs and systems; a comprehensive series of recurring maintenance, support, and field service offerings; interactive digital shopping assistants, advisors and kiosks,kiosks; and, other interactive marketing technologies such as mobile, social media, point-of-sale transactions, beaconing and web-based media that enable our customers to transform how they engage with consumers. We have expertise in a broad range of existing and emerging digital marketing technologies, as well as the following related aspects of our business: content, network management, and connected device software and firmware platforms; customized software service layers; hardware platforms; digital media workflows; and proprietary processes and automation tools. 

 

Our main operations are conducted directly through Creative Realities, Inc. (f/k/a Wireless Ronin Technologies, Inc.), and under our wholly owned subsidiaries Allure Global Solutions, Inc., a Georgia corporation, Creative Realities LLC, a Delaware limited liability company, Wireless Ronin Technologies Canada, Inc., a Canadian corporation, and ConeXus World Global, LLC, a Kentucky limited liability company. Our other wholly owned subsidiary Creative Realities, LLC, a Delaware limited liability company, has been effectively dormant since October 2015, the date of the merger with ConeXus World Global, LLC.

 

We generate revenue in thisour business by:

 

 consulting with our customers to determine the technologies and solutions required to achieve their specific goals, strategies and objectives;

 

 designing our customers’ digital marketing experiences, content and interfaces;

 

 engineering the systems architecture delivering the digital marketing experiences we design – both software and hardware – and integrating those systems into a customized, reliable and effective digital marketing experience;

 

 managing the efficient, timely and cost-effective deployment of our digital marketing technology solutions for our customers;

 


 delivering and updating the content of our digital marketing technology solutions using a suite of advanced media, content and network management software products; and

 

 maintaining our customers’ digital marketing technology solutions by: providing content production and related services; creating additional software-based features and functionality; hosting the solutions; monitoring solution service levels; and responding to and/or managing remote or onsite field service maintenance, troubleshooting and support calls.

 

These activities generate revenue through: bundled-solution sales; service fees for consulting services, experience design, content development and production, software development, engineering, implementation, and field services; software license fees; and maintenance and support services related to our software, managed systems and solutions.

 

Our Sources of Revenue

 

We generate revenue through digital marketing solution sales, which include system hardware, professional and implementation services, software design and development, software licensing, deployment, and maintenance and support services.

 


We currently market and sell our technology and solutions primarily through our sales and business development personnel, but we also utilize agents, strategic partners, and lead generators who provide us with access to additional sales, business development and licensing opportunities.

 

Our Expenses

 

Our expenses are primarily comprised of three categories: sales and marketing, research and development, and general and administrative. Sales and marketing expenses include salaries and benefits for our sales, business development solution management and marketing personnel, and commissions paid on sales. This category also includes amounts spent on marketing networking events, promotional materials, hardware and software to prospective new customers, including those expenses incurred in trade shows and product demonstrations, and other related expenses. Our research and development expenses represent the salaries and benefits of those individuals who develop and maintain our proprietary software platforms and other software applications we design and sell to our customers. Our general and administrative expenses consist of corporate overhead, including administrative salaries, real property lease payments, salaries and benefits for our corporate officers and other expenses such as legal and accounting fees.

 

Critical Accounting Policies and Estimates

 

Our management is responsible for our financial statements and has evaluated the accounting policies to be used in their preparation. Our management believes these policies are reasonable and appropriate. The Company’s significant accounting policies are described in Note 2Summary of Significant Accounting Policies of the Company’s consolidated financial statementsConsolidated Financial Statements included within Part II, ITEM 8 of this Report. The following discussion identifies those accounting policies that we believe are critical in the preparation of our financial statements, the judgments and uncertainties affecting the application of those policies and the possibility that materially different amounts will be reported under different conditions or using different assumptions.

 

The preparation of financial statements in conformity with GAAP requires that management make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of commitments and contingencies at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Our actual results could differ from those estimates.

 

Revenue Recognition

 

On January 1, 2018, we adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”) using the modified retrospective method for all contracts not completed as of the date of adoption. Results for reporting periods beginning on or after January 1, 2018 are presented under ASC 606, while prior period amounts are not adjusted and continue to be reported under the accounting standards in effect for the prior period. Under this method, we concluded that the cumulative effect of applying this guidance was not material to the financial statements and no adjustment to the opening balance of accumulated deficit was required on the adoption date.

Under ASC 606, we account for revenue using the following steps:

Identify the contract, or contracts, with a customer

Identify the performance obligations in the contract

Determine the transaction price

Allocate the transaction price to the identified performance obligations

Recognize revenue when, or as, we satisfy our performance obligations

See Note 2 “SummarySummary of Significant Accounting Policies” in our Consolidated Financial Statements, included in Part II, ITEM 8 of this Report, for a complete discussion of our revenue recognition policies.

We recognize revenue primarily from these sources:

Hardware:
System hardware sales
Services and Other:
Professional and implementation services
Software design and development services
Software and software license sales
Maintenance and support services

 


We recognize revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 910, Contractors-Construction, ASC 605, Revenue Recognition, ASC 605-25, Accounting for Revenue Arrangements with Multiple Deliverables.and ASC subtopic 985-605, Software. In the event of a multiple-element arrangement, we evaluate each element of the transaction to determine if it represents a separate unit of accounting, taking into account all factors following the guidelines set forth in FASB ASC 985-605-25-5:

(i)persuasive evidence of an arrangement exists;
(ii)delivery has occurred, which is when product title transfers to the customer, or services have been rendered;
(iii)customer payments are fixed or determinable and free of contingencies and significant uncertainties; and
(iv)collection is reasonably assured. If it is determined that collection of a fee is not reasonably assured, we defer the revenue and recognize it at the time collection becomes reasonably assured, which is generally upon receipt of cash payment, revenues are reported on a gross basis.

On January 1, 2018, we adopted Accounting Standards Update (“ASU”) 2014-09, Revenue From Contracts with Customers (“ASU 2014-09,” as codified in “ASC 606”), which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. The adoption of the standard did not have a significant impact on our financial statements or our critical accounting policies related to revenue recognition. Based on our initial evaluation of the Company’s current contracts and the related revenue streams and performance obligations, the Company expects that the allocation of revenue between hardware, services and other will have insignificant changes as compared with current GAAP. However, for certain sales transactions, the timing of revenue recognition for hardware and certain services sales may occur earlier, with the remaining service and other sales, occurring later than under current GAAP. The largest impacts as a result of the new standard are the new required qualitative and quantitative disclosures. See Note 2, “Recently Issued Accounting Pronouncements,” in our Consolidated Financial Statements, included in Part II, ITEM 8 of this Report for additional information. 

Accounts Receivable

Our unsecured accounts receivable are customer obligations due under normal trade terms, carried at their face value less an allowance for doubtful accounts. We had a factoring arrangement with Allied Affiliated Funding for the majority of our accounts receivable during the period October 15, 2015 to August 16, 2016. We record an allowance for doubtful accounts receivable for amounts due from third parties that we do not expect to collect. We estimate the allowance based on historical write-off experience and current economic conditions and also consider factors such as customer credit, past transaction history with the customer and changes in customer payment terms when determining whether the collection of a receivable is reasonably assured. Historically, less than 1.0% of net sales ultimately prove to be uncollectible. Accounts receivable are written off after all reasonable collection efforts have failed.

 

We have not made any material changes in the accounting methodology we use to measure the estimated liability for doubtful accounts during the past two fiscal years. We do not believe there is a reasonable likelihood that there will be a material change in the future estimates or assumptions we use to establish the liability for doubtful accounts. However, if actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material.

 

Approximately 51% or $3,017 of our accounts receivable at December 31, 2017 is from a related party (see Note 8).

Goodwill and Intangible Assets

 

Goodwill is evaluated for impairment annually as of September 30 and whenever events or circumstances make it more likely than not that impairment may have occurred. The Company hasWe have no indefinite-lived intangible assets. We test goodwill for impairment by comparing the book value to the fair value at the reporting unit level. The Company hasWe have only one reporting unit, and therefore the entire goodwill is allocated to that reporting unit. The fair value of the reporting unit is determined by using a discounted cash flow analyses consisting of various assumptions, including expectations of future cash flows based on projections or forecasts derived from analysis of business prospects and economic or market trends that may occur. We use these same expectations in other valuation models throughout the business. In addition to the discounted cash flow analysis, we utilize a leveraged buy-out model, trading comps and market capitalization to ultimately determine an estimated fair value of our reporting unit based on weighted average calculations from these models. The Company bases itsWe base our fair value estimates on assumptions it believeswe believe to be reasonable but that are unpredictable and inherently uncertain. If the carrying amount exceeds the fair value, further analysis is performed to measure the impairment loss.

 


In addition, the Company’sour market capitalization could fluctuate from time to time. Such fluctuation may be an indicator of possible impairment of goodwill if the Company’sour market capitalization falls below its book value. If this situation occurs, the Companywe will perform the required detailed analysis to determine if there is impairment.

 

We have not made any material changes in our reporting units or the accounting methodology we useused to assess impairment of goodwill since September 30, 2017.2019. We updated our goodwill analysis as of December 31, 20172019 using actual fourth quarter 20172019 results and updated projected 20182020 results and concluded no impairment exists. The valuation of goodwill and intangible assets is subject to a high degree of judgment, uncertainty and complexity. We do not believe there is a reasonable likelihood that there will be a material change in the future estimates or assumptions we use to test for impairment losses on goodwill. However, if actual results are not consistent with our estimates or assumptions, we may be exposed to an impairment charge that could be material.

 

Intangible assets include the following and are being amortized over their estimated useful lives as follows:

 

Acquired Intangible Asset: Amortization Period: (years)
   
Technology platform and patents 4 and 5- 7
Trademark 53-5
Customer relationships 315

 


Intangible assets are evaluated for impairment if events and circumstances warrant by comparing the fair value of the intangible asset with its carrying amount. The impairment evaluation involves testing the recoverability of the asset on an undiscounted cash-flow basis, and, if the asset is not recoverable, recognizing impairment charge, if necessary, to reduce the asset’s carrying amount to its fair value. There were no indicators of impairment identified in 2017. The Company recognized an impairment loss on its technology platform2019 and no impairments were recorded for the yearyears ended December 31, 2016.2019 or 2018.

 

Income Taxes

 

Accounting for income taxes requires recognition of deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities. These deferred taxes are measured by applying the provisions of tax laws in effect at the balance sheet date, including the impact of the Tax Cuts and Jobs Act (the “Tax Act”) enacted on December 22, 2017. The Tax Act made broad and significant changes to the U.S. tax code that affects the year ended December 31, 2017, including, but not limited to, a change in the federal rate from 35% to 21% effective January 1, 2018.

 

The Company recognizesWe recognize in income the effect of a change in tax rates on deferred tax assets and liabilities in the period that includes the enactment date.


As of December 31, 20172019 and 20162018, a full valuation allowance is recorded against our deferred tax assets to reduce the consolidated deferred tax asset to zero.zero, with the exception of those deferred tax assets generated by net operating losses post-Tax Act. The valuation allowance is based, in part, on our estimate of future taxable income, the expected utilization of federal and state tax loss carryforwards, and credits and the expiration dates of such tax loss carryforwards. Significant assumptions are used in developing the analysis of future taxable income for purposes of determining the valuation allowance for deferred tax assets which, in our opinion, are reasonable under the circumstances.

 

Fair Value of Financial Instruments

Fair value is 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. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). Inputs are broadly defined as assumptions market participants would use in pricing an asset or liability.

FASB ASC 820-10 Fair Value Measurements and Disclosures, requires disclosure of the estimated fair value of an entity’s financial instruments. Such disclosures, which pertain to the Company’s financial instruments, do not purport to represent the aggregate net fair value of the Company.

The carrying value of cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities approximate fair value because of the short maturity of those instruments. The fair value of the warrant liabilities is calculated using a Black-Scholes model, which approximates a binomial model due to probability factors used to determine the fair value. The calculation of this liability is based on Level 3 inputs. See Notes 3 and 11 for further discussion on the valuation of warrant liabilities.

Impact of Recently Issued Accounting Pronouncements

 

Refer to Note 2, “Recently3Recently Issued Accounting Pronouncementsin our Consolidated Financial Statements included in Part II, ITEM 8 of this Report, for a full description of recent accounting pronouncements, including the expected dates of adoption and estimated effects on results of operations and financial condition, which is incorporated herein by reference. 

25

 

Results of Operations

 

Note: All dollar amounts reported in Results of Operations are in thousands, except per-share information.

 


Year Ended December 31, 20172019 Compared to Year Ended December 31, 20162018

 

The tables presented below compare our results of operations adjusted for full retrospective adoption of certain accounting guidance described in Note 2 from one period to another, and present the results for each period and the change in those results from one period to another in both dollars and percentage change.

 

  For the Years Ended       
  December 31,  Change 
  2017  2016  Dollars  % 
Sales $17,698  $13,673  $4,025   29%
Cost of sales (exclusive of depreciation and amortization shown separately below)  10,309   6,815   3,494   51%
Gross profit  7,389   6,858   531   8%
Sales and marketing expenses  2,078   1,061   1,017   96%
Research and development expenses  991   893   98   11%
General and administrative expenses  6,944   6,393   551   9%
Depreciation and amortization expense  1,505   2,003   (498)  -25%
ConeXus acquisition stock issuance expense  1,971   -   1,971   NM 
Impairment loss on intangible assets  -   1,065   (1,065)  -100%
Total operating expenses  13,489   11,415   2,074   18%
Operating loss  (6,100)  (4,557)  (1,543)  34%
Other income (expenses):                
Interest expense  (1,610)  (1,636)  26   -2%
Change in fair value of warrant liability  (153)  (42)  (111)  264%
Gain on settlement of debt  872   1,008  ��(136)  -13%
Other income  2   164   (162)  -99%
Total other expense  (889)  (506)  (383)  76%
Net loss before income taxes  (6,989)  (5,063)  (1,926)  38%
Benefit/(provision) from income taxes  39   365   (326)  -89%
Net loss $(6,950) $(4,698) $(2,252)  48%

NM - not meaningful

  For the Years Ended       
  December 31,  Change 
  2019  2018  Dollars  % 
Sales $31,598  $22,475  $9,123   41%
Cost of sales  17,859   12,252   5,607   46%
Gross profit  13,739   10,223   3,516   34%
                 
Sales and marketing expenses  2,344   2,075   269   13%
Research and development expenses  1,413   1,257   156   12%
General and administrative expenses  9,092   9,714   (622)  -6%
Depreciation and amortization expense  1,250   1,185   65   5%
Lease termination expense  -   474   (474)  -100%
Gain on earnout liability  (250)  -   (250)  -100%
Total operating expenses  13,849   14,705   (856)  -6%
Operating loss  (110)  (4,482)  4,372   -98%
Other income (expenses):                
Interest expense  (831)  (2,606)  1,775   -68%
Change in fair value of warrant liability  21   837   (816)  -97%
Gain on settlement of obligations  2,046   294   1,752   596%
Debt conversion expense  -   (5,055)  5,055   -100%
Other income/(expense)  5   (6)  11   -183%
Total other income / (expense)  1,241   (6,536)  7,777   -119%
Net income/(loss) before income taxes  1,131   (11,018)  12,149   -110%
Benefit/(provision) from income taxes  (93)  398   (491)  -123%
Net income/(loss) $1,038  $(10,620) $11,658   -110%
Dividends on preferred stock  -   345   (345)  -100%
Preferred stock conversion expense  -   3,932   (3,932)  -100%
Net income/(loss) attributable to common shareholders $1,038  $(14,897) $15,935   -107%

 

Sales

 

Sales increased by $4,025$9,123, or 29%41% in 20172019 compared to 2016. The $4,025 increase was2018 driven by approximately $1,230(1) $3,458 from two new largecustomers in 2019, (2) $5,290 contributed by legacy Allure customers, and (3) expansion of revenue within pre-existing customer base. Organic growth accounted for approximately $4,434 of the broadeningincrease, representing an organic growth rate of sales within existing customer relationships, including an increaseapproximately 20% as compared to 2018. The remaining growth of approximately $4,689 year-over-year represents the revenue growth contributed by the inclusion of Allure in salesour consolidated results for a full year in 2019, which contributed approximately $601 revenue to a related party of $1,344. our consolidated 2018 results.

 

Gross Profit

 

Gross profit margin on a percentage basis decreased to 42% in 2017 from 50% in 2016, and increased by $531$3,516 in absolute dollars to $13,739 in 2019 from $10,223 in 2018, or 34% driven by an increase in sales, partially offset by a reduction in gross margin. Gross margin decreased from 45.5% for the year-ended December 31, 2018 to 43.5% in 2019 during the same period. The decrease in gross profit margin percentage and increase in absolute dollars isperiod, primarily the result of a lower margin sales mix on increased sales to customers. driven by product mix.

 


Sales and Marketing Expenses

 

Sales and marketing expenses generally include the salaries, taxes, and benefits of our sales and marketing personnel, as well as trade show activities, travel, and other related sales and marketing costs. Total salesSales and marketing expenses increased by $269 or 13% in 2019 compared to $2,0782018 as a result of increased sales headcount following the Allure Acquisition and participation in 2017 from $1,061 in 2016. The increase was primarily due to an increase in payroll expense related to our growing sales forceincreased number of trade shows and related travel expenses.customer-facing events.


Research and Development Expenses

 

Research and development expenses increased 11%12% to $991$1,413 in 20172019 from $893$1,257 in 2016, primarily2018 as athe result of additional headcount focused on these activities. an increase in amortization expense related to capitalized software and salary costs driven by an increased investment in products and offerings in the most recent twelve months, including further development of the content management system application acquired by the Company as part of the acquisition of Allure in November 2018. Allure contributed approximately $31 in the period between the acquisition date and December 31, 2018.

 

General and Administrative Expenses

 

Total general and administrative expenses increased 9%decreased 6% to $6,944$9,092 in 20172019 from $6,393$9,714 in 2016.2018, a decrease of $622. The increase was primarily dueprimary drivers of this decrease were (1) $936 reduction in compensation expense related to an(a) shares of common stock granted to our current CEO during 2018 which did not recur in 2019 and (b) a reduction in amortization of stock compensation expenses as a result of previously issued option awards fully vesting in 2018 and 2019, and (2) $710 reduction in transaction costs incurred in 2018 as a result of the Allure Acquisition which did not recur in 2019, partially offset by (1) $480 increase in personnel costs, including recruiting fees, offset primarily by decreasesbonus expense in legal fees.2019 and (2) $408 increase in rent as a result of the Allure Acquisition and expansion of the Company’s headquarters.

 

Depreciation and Amortization Expenses

 

Depreciation and amortization expenses decreased 25%expense increased 5% from $1,185 in 2019 to $1,505$1,250 in 2018, driven by a combination of legacy Company recorded tangible and intangible assets reaching the end of their depreciable lives during the period and partially offset by increases in depreciation and amortization recorded for assets acquired in the Allure Acquisition for the period between the acquisition date and December 31, 2018.

Lease Termination Expense

On August 10, 2017, from $2,003we announced the planned closure of our office facilities located at 22 Audrey Place, Fairfield, New Jersey 07004, which housed our previous operations center and ceased use of the facilities in 2016 primarily asFebruary 2018. In ceasing use of these facilities, we recorded a one-time non-cash charge of $474 to accrue for the remaining rent under the lease term, net of anticipated subtenant rental income. Effective June 30, 2018, we entered into a settlement agreement to exit this lease agreement, resulting in the Company recording a gain on settlement of $39. There were no such lease terminations during 2019.

Gain on Earnout Liability

The Company completed an updated fair value analysis at December 31, 2019 of the contingent consideration earnout liability initially recorded at $250 in the opening balance sheet at the time of the Allure Acquisition on November 20, 2018. As a result of that analysis, the reductionCompany concluded the fair value of intangible assets from the impairment recognizedliability was $0, resulting in a gain of $250 in the third quarter of 2016.current year.

 

Interest Expense

 

See Note 6 9Loans Payableto the Consolidated Financial Statements for a discussion of the Company’s debt and related interest expense obligations. 

 

Change in Fair Value of Warrant Liability

 

All of the Company’s outstanding warrants classified as liabilities expired during the three months ended September 30, 2019. See Note 3 6Fair Value Measurementto the Consolidated Financial Statements for a discussion of the Company’s non-cash change in Warrant Liability.

Gain on Settlement of DebtObligations

 

During 2017,the year ended December 31, 2019, the Company settled and/or wrote off debtobligations of $1,159$3,178 for $288$1,132 cash payment and recognized a gain of $872. This debt included $693$2,046. $1,619 of payables previously recorded by our dissolved subsidiary Broadcast International, Inc, as we had exhausted all effortsthis gain related to identify and settle thesesettlement of legacy sales commissions due to a third-party vendor which were settled with a cash payment of $1,100 during the three-months ended December 31, 2019. The remaining settlements related to legacy accounts payable deemed to no longer be legal obligations in the first quarter of 2017.to vendors.

 

In August 2016,2018, the Company settled debtand/or wrote off obligations of $90$313 for $35$58 cash payment resulting in a gain on debt settlement of $55. In June 2016, the Company settled debt of $614 for $123 cash payment and the issuance of 409,347 shares of the Company’s restricted common stock, fair value at conversion date of $85, and recognized a gain on debt restructuring of $406. In conjunction with this debt settlement, an additional 809,842 shares$255. This obligation included $30 of restricted common stock were issuedaccrued wage labor liabilities no longer anticipated to investors for cash to facilitatebe pursued against the settlement of a portion of the $614 debt. In March 2016, the Company issued 8.00% nonconvertible promissory notes in favor of certain general unsecured creditors in the aggregate principal amount of $288 to settle an aggregate amount of $839 of accounts payable, accrued expenses and other liabilities. The aggregate amount of payables, accrued expenses and other liabilities was subsequently revised to $796. In September 2016, the amounts previously settled with nonconvertible promissory notes were paid in cash of $249 resulting in a gain on the debt settlement of $547. No gain was previously recorded.Company.

 


Debt Conversion Expense

The Company recorded debt conversion expense of $5,055 in connection with issuance of incentive shares issued upon conversion of the convertible promissory notes into common stock on November 19, 2018 in conjunction with the Public Offering. See Note 9Loans Payable to the Consolidated Financial Statements. There was no such corresponding activity and expense in 2019.

Dividends on Preferred Stock

The Company issued common stock dividends on Series A Convertible Preferred Stock of $345 during the year-ended December 31, 2018. There was no outstanding preferred stock in 2019 and no such dividends were issued during the year-ended December 31, 2019.

Preferred Stock Conversion Expense

The Company recorded preferred stock conversion expense of $3,932, which is reflected as a loss to common shareholders, in connection with issuance of incentive shares issued upon conversion of the Series A preferred stock into common stock on November 19, 2018 in conjunction with the Public Offering. See Note 13Convertible Preferred Stock to the Consolidated Financial Statements. There was no such corresponding activity and expense in 2019.

Summary Unaudited Quarterly Financial Information

 

The following represents unaudited financial information derived from the Company’s annual and quarterly financial statements, as adjusted for the retrospective adoption of ASU No. 2017-11:statements:

 

Quarters ended December 31,
2017
  September 30,
2017
  June 30,
2017
  March 31,
2017
  December 31,
2019
  September 30,
2019
  June 30,
2019
  March 31,
2019
 
Net sales $4,136  $3,575  $3,568  $6,419  $6,077  $6,723  $9,314  $9,484 
Cost of sales  2,636   2,157   1,944   3,572   3,553   3,417   5,086   5,803 
Gross profit  1,500   1,418   1,624   2,847   2,524   3,306   4,228   3,681 
Operating expenses, excluding depreciation and amortization  2,793   4,631   2,238   2,322   2,872   2,942   3,425   3,360 
Depreciation/amortization  321   374   408   402   378   278   308   286 
Operating (loss)/income  (1,614)  (3,587)  (1,022)  123   (726)  86   495   35 
Other expenses/(income)  (177)  679   717   (369)  (1,289)  (156)  78   219 
Net (loss)/income  (1,437)  (4,266)  (1,739)  492 
Net income/(loss) $563  $242  $417  $(184)

 

Quarters ended December 31,
2016
  September 30,
2016
  June 30,
2016
  March 31,
2016
  December 31,
2018
  September 30,
2018
  June 30,
2018
  March 31,
2018
 
Net sales $5,501  $2,708  $3,029  $2,435  $5,229  $6,001  $7,179  $4,066 
Cost of sales  2,826   1,387   1,312   1,290   3,346   2,260   4,089   2,557 
Gross profit  2,675   1,321   1,717   1,145   1,883   3,741   3,090   1,509 
Operating expenses, excluding depreciation and amortization  2,108   2,060   1,976   2,203   3,827   3,919   2,773   3,001 
Depreciation/amortization  388   540   536   539   204   330   324   327 
Impairment loss on intangible assets  -   1,065   -   - 
Operating (loss)/income  179   (2,344)  (795)  (1,597)  (2,148)  (508)  (7)  (1,819)
Other expenses/(income)  934   (130)  (913)  250   4,744   370   605   419 
Net (loss)/income  (755)  (2,214)  118   (1,847) $(6,892) $(878) $(612) $(2,238)

 

Supplemental Operating Results on a Non-GAAP Basis

 

The following non-GAAP data, which adjusts for the categories of expenses described below, is a non-GAAP financial measure. Our management believes that this non-GAAP financial measure is useful information for investors, shareholders and other stakeholders of our Company in gauging our results of operations on an ongoing basis. We believe that EBITDA is a performance measure and not a liquidity measure, and therefore a reconciliation between net loss/income and EBITDA and Adjusted EBITDA has been provided. EBITDA should not be considered as an alternative to net loss/income as an indicator of performance or as an alternative to cash flows from operating activities as an indicator of cash flows, in each case as determined in accordance with GAAP, or as a measure of liquidity. In addition, EBITDA does not take into account changes in certain assets and liabilities as well as interest and income taxes that can affect cash flows. We do not intend the presentation of these non-GAAP measures to be considered in isolation or as a substitute for results prepared in accordance with GAAP. These non-GAAP measures should be read only in conjunction with our consolidated financial statementsConsolidated Financial Statements prepared in accordance with GAAP.

 


Reconciliation of GAAP to Non-GAAP EBITDA

The following unaudited table presents the Company’s GAAP (Net Loss) measure, and the corresponding adjustments, to calculate “EBITDA” for the quarters ending December 31, 2017 and 2016, September 30, 2017 and 2016, June 30, 2017 and 2016 and March 31, 2017 and 2016, as adjusted for the retrospective adoption of ASU No. 2017-11:

Quarters ended December 31,
2017
  September 30,
2017
  June 30,
2017
  March 31,
2017
 
GAAP net (loss)/income  (1,437)  (4,266)  (1,739)  492 
Interest expense:                
Amortization of debt discount  100   328   133   195 
Other interest  330   169   140   215 
Gain on settlement of debt  (6)  -   -   (866)
Change in warrant liability  (340)  116   369   8 
Additional ConeXus acquisition expense  -   1,971   -   - 
Depreciation/amortization  321   374   408   402 
Other expenses/(income)  (261)  66   75   79 
EBITDA  (1,293)  (1,242)  (614)  525 

Quarters ended December 31,
2016
  September 30,
2016
  June 30,
2016
  March 31,
2016
 
GAAP net (loss)/income $(755) $(2,214) $118  $(1,847)
Interest expense:                
Amortization of debt discount  297   224   177   154 
Other interest  228   187   175   194 
Gain on settlement of debt  (55)  (547)  (406)  - 
Impairment loss on intangible assets  -   1,065   -   - 
Change in warrant liability  400   84   (293)  (148)
Depreciation/amortization  388   540   536   539 
Other expenses/(income)  64   (78)  (566)  51 
EBITDA $567  $(739) $(259) $(1,057)
     Quarters ended 
  Year Ended  December 31,  September 30,  June 30,  March 31, 
  2019  2019  2019  2019  2019 
GAAP net income/(loss) $1,038  $563  $242  $417  $(184)
Interest expense:                    
Amortization of debt discount  524   105   105   158   156 
Other interest, net  306   109   94   55   48 
Depreciation/amortization  1,250   378   278   308   286 
Income tax expense/(benefit)  93   128   51   (107)  21 
EBITDA $3,211  $1,283  $770  $831  $327 
Adjustments                    
Change in warrant liability  (21)  -   -   (22)  1 
Gain on settlement of obligations  (2,051)  (1,632)  (406)  (6)  (7)
Gain on earnout liability  (250)  (250)  -   -   - 
Stock-based compensation  447   52   62   291   42 
Adjusted EBITDA $1,336  $(547) $426  $1,094  $363 

 

Liquidity and Capital Resources

 

We haveproduced net income for the year ended December 31, 2019 but incurred a net lossesloss for the year ended December 31, 2018 and have negative cash flows from operating activities for the years endedas of December 31, 2017 and 2016.2019. As of December 31, 2017,2019, we had cash and cash equivalents of $1,003$2,534 and a working capital deficit of $(3,801). $2,449.

On November 13, 2017,6, 2019, Slipstream Communications, LLC, a related party, extended the maturity date of our term loan and revolver loan to August 17,June 30, 2021 through the Sixth Amendment to the Loan and Security Agreement, aligning the maturity date of our term loan and revolver loan with the Secured Disbursed Escrow Promissory Note.

On December 30, 2019, we entered into the Secured Convertible Special Loan Promissory Note (“Special Loan”) as part of the Seventh Amendment of the Loan and Security Agreement with Slipstream, under which we obtained $2,000, with interest thereon at 8% per annum payable 6% in cash and 2% via the issuance of paid-in-kind (“SLPIK”) interest, provided however that upon occurrence of an event of default the interest rate shall automatically be increased by 6% per annum payable in cash. The entry into the Seventh Amendment adjusted the interest rate on the Company’s Term Loan and Revolving Loan to 8% per annum, provided, however, at all times when the aggregate outstanding principal amount of the Term Loan and the Revolving Loan exceeds $4,100 then the Loan Rate shall be 10%, of which eight percent 8% shall be payable in cash and 2% shall be paid by the issuance of and treated as additional PIK.

Upon the earlier to occur of an Event of Default or October 1, 2020, if any of the principal amount of the Special Loan is then outstanding, the principal and accrued but unpaid interest of the Special Loan and the outstanding SLPIK shall be automatically converted into shares of a new series of Senior Convertible Preferred Stock of CRI ("New Preferred") having an Appraised Value equal to three times the then outstanding principal amount and accrued but unpaid interest of the Special Loan and the outstanding SLPIK and having the following terms and conditions, as reasonably determined by CRI and the Lender, the New Preferred shall:

be the most senior equity security of CRI, including with respect to the payment of dividends and other distributions;

be on substantially the same terms and conditions as CRI’s Series A-1 6% Convertible Preferred Stock as set forth in its Certificate of Designation immediately before the same was cancelled pursuant to a Certificate of Cancellation dated as of March 13, 2019;

not be subject to a right of redemption upon the part of a holder thereof;

accrue and pay quarterly dividends at the rate of twelve percent (12%) per annum which shall be payable in cash;

have a Stated Value that is an amount mutually agreed by CRI and the Lender at the time of issuance;

Conversion Price shall be an amount equal to 80% of the average for the 30-day period ending two days prior to the required conversion date of the daily average of the range of CRI's common stock (calculated pursuant to information on The Wall Street Journal Online Edition), subject to appropriate adjustments; and

neither section 6(e) of the Series A-1 Certificate of Designation nor any similar provision shall apply to the New Preferred.

On November 9, 2018, Slipstream extended the maturity date of our promissory notes on a rolling quarter addition basis which is now April 10, 2019. While management believes that dueterm loan and revolving loan to August 16, 2020. In conjunction with the extension of our debtthe maturity date of our currentterm loan, we agreed that the cash balanceportion of the interest rate would increase from 8.0% per annum to 10.0% per annum effective July 1, 2019.


Management believes that, based on (i) the extension of the maturity date on our term loan and revolving loans, and (ii) our operational forecast for 2018,through 2021, we can continue as a going concern through at least March 31, 2019,2021. However, given our net losses, cash used in operating activities and working capital deficit, we obtained a continued support letter from Slipstream Communications, LLC through March 31, 2019.2021. We can provide no assurance that our ongoing operational efforts will be successful which could have a material adverse effect on our results of operations and cash flows.

 

See Note 6 9Loans Payableto the Consolidated Financial Statements for an additional discussion of the Company’s debt obligations.

Operating Activities

 

We do not currently generate positive cash flow. Our operational costs have been greater than sales generated to date. As of December 31, 2017,2019, we had an accumulated deficit of $(26,231).$35,643. The cash flows provided by / used in operating activities was $655($970) and ($4,106)1,564) for the years ended December 31, 20172019 and 2016,2018, respectively. The majority of the cash consumed by operations for both periods was attributed to our net losses of $(6,950) and $(4,698) forlosses. For the years ended December 31, 20172019 and 2016,2018, our net loss attributable to common shareholders was $(1,008) and ($15,191) when adjusted for gain on settlements of obligations, respectively. Included in our net losses were non-cash charges consisting of depreciation, amortization of debt discount related to convertible preferred stock / issued for debt-issuance costs, change in warrant liability, impairment on intangible assets, stock-based compensation, stock issuance expenses related to the ConeXus acquistionAllure acquisition, settlement of lease termination, and changes in the allowance for doubtful accounts totaling $4,669$2,420 and $4,320$2,951 for the years ended December 31, 20172019 and 2016,2018, respectively.

 


Investing Activities

 

Net cash used in investing activities during the yearyears ended December 31, 2017 was $(569)2019 were $(687) compared to $(292)($6,582) during 2016.2018. The increasedecrease in cash used in investing activities is primarily due to more capital expenditurescompletion of our acquisition of Allure during the period.prior period, partially offset by the loss recorded on conversion of related party promissory notes, and the current year proceeds from net working capital settlement. We currently do not have any material commitments for capital expenditures as of December 31, 2017,2019, nor do we anticipate any significant expenditures for investing in 2018. 2020.

  

Financing Activities

 

Net cash used in financing activities during the year ended December 31, 2017 was $(435) compared to net cash provided by financing activities during the yearyears ended December 31, 2016 of $4,389.2019 and 2018 was $1,473 and $9,861, respectively. The decrease is mainly duewas driven by smaller loans from a related party in 2019 as compared to the issuanceproceeds from of new debt financing and warrantsour public offering in 2016.November 2018. 

 

Off-Balance Sheet Arrangements

 

During the year ended December 31, 2017,2019, we did not engage in any off-balance sheet arrangements set forth in Item 303(a) (4) of Regulation S-K.

  

ITEM 7AQUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 8FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

See Index to Consolidated Financial Statements on Page F-1.

 

ITEM 9CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

None

 


ITEM 9ACONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

The Company,An evaluation was performed under the supervision and with the participation of itsour management, including theour Chief Executive Officer (principal executive officer) and the Chief Financial Officer (principal financial officer), evaluatedof the effectiveness of the design and operation of the Company’s “disclosureour disclosure controls and procedures” (asprocedures, as defined in RuleRules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (“Exchange Act”)), as of the end of the period covered by this report. Based on that evaluation, theour management, including our Chief Executive Officer and the Chief Financial Officer, concluded that the Company’sour disclosure controls and procedures were not effective atas of December 31, 2019, and designed to ensure that information required to be disclosed by us in reports that we file or submit under the reasonable assurance level dueExchange Act, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission and that such information is accumulated and communicated to the material weaknesses described below.our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 


Management’s Annual Report on Internal Control Over Financial Reporting 

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.of achieving their control objectives.

 

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our internal control over financial reporting as of December 31, 20172019 based on the framework in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”("COSO"). Based on our assessment and those criteria, management identifiedbelieves that the Company’swe maintained effective internal control over financial reporting was not effective as of December 31, 2017 and that material weaknesses exist including: (1) a deficient process to close the monthly consolidated financial statements and prepare comprehensive and timely account analysis, (2) adequately identify and document multiple elements and deliverables, including allocation, deferral and cost estimates in support of revenue recognition, as well as not completing our analysis of the transition to and (3) the implementation and adoption of ASC 606Revenue Recognition

A material weakness is a control deficiency or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. Management has already implemented certain practices and procedures during 2017 to address the foregoing deficiencies, including the hiring of new accounting personnel and plans to expand the scope of its assessment of the effectiveness of its internal controls over financial reporting at the consolidated Company in 2018, and develop a plan to complete the remediation of the foregoing deficiencies. 

This annual report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit the Company, as a smaller reporting company, to provide only management’s report in its annual report.2019.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting that occurred during the quarter ended December 31, 2017,2019, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

ITEM 9BOTHER INFORMATION

 

None.


PART III

 

ITEM 10DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

 

Our Board of Directors consists of Alec MachielsDennis McGill (Chairman), RickRichard Mills (CEO), David Bell, Donald Harris, Patrick O’BrienJoseph Manko, and Eric Bertrand.Stephen Nesbit. The following table sets forth the name and position of each of our current directors and executive officers.

 

Name Age Positions
Alec MachielsDennis McGill 4564 Director (Chairman)
David Bell 74 Director
Donald A. Harris 6567 Director
Richard Mills 6364Chief Executive Officer and Director
Joseph Manko54 Director Chief Executive Officer
John WalpuckStephen Nesbit 5668Director
Will Logan35 Chief Financial Officer and Chief Operating Officer
Patrick O’Brien71Director
Eric J. Bertrand45Director

 

The biographies of the above-identified individuals are set forth below:

 

Alec MachielsDennis McGilljoined our Board of Directors in November 2019. Over the course of a 45-year career, Mr. McGill has served as a director, Chief Executive Officer or Chief Financial Officer of various public and private companies. From June 2015 to October 2017, Mr. McGill served as the President and CEO of ReCommunity Holdings II, Inc., the largest independent recycling processing company in the US, processing over 1.8 million tons of material annually and employing a team of 1,600 members. Mr. McGill served on the Board of Directors for Lighting Science Group Corp. (“LSGC”) from March 2015 to July 2017 while the company was publicly traded. Mr. McGill also served as the LSGC’s Interim Chief Operating Officer from June 2014 to September 2014 and as LSGC’s Interim Chief Financial Officer from July 2014 to December 2014. Mr. McGill joined Pegasus Capital as an operating advisor in December 2014 and remains in that capacity today. Since June 2014, Mr. McGill has also served on the board of directors of DGSE Companies, Inc., a company listed on the NYSE MKT that buys and sells jewelry, diamonds, fine watches, rare coins and currency (“DGSE”). Mr. McGill previously served on the board of directors of DGSE, ReCommunity Holdings, LP and Fiber Composites, LLC and served as the chairman of DGSE’s audit committee. From February 2013 to October 2013, Mr. McGill served as executive vice president and Chief Financial Officer of Heartland Automotive Services, Inc., where he actively participated with the senior management team to develop and roll-out a new business model. From September 2010 to February 2013, Mr. McGill served as executive vice president and Chief Financial Officer of Blockbuster LLC and was responsible for directing and managing various aspects of the Chapter 11 process. From March 2005 to July 2010, Mr. McGill served as executive vice president and Chief Financial Officer of Safety-Kleen Systems, Inc., during which time he led the company’s merger and acquisition efforts and grew the company from $0 to $160 million in EBITDA during his tenure. Mr. McGill holds a Bachelor of Science degree in Finance and Accounting and Master of Business Administration degree from the University of California, Berkeley and is a Partner at Pegasus Capital Advisors, L.P., a private equity fund manager, and Certified Public Accountant in the state of California.

David Belljoined our Board of Directors in August 2014 in connection with theour acquisition of Creative Realities, merger. Mr. Machiels is a member of the Executive, Investment and Sustainability Committees, as well as the co-chair of the Energy and Wellness Committees at Pegasus Capital Advisors, L.P.  He has over 17 years of private equity investing and investment banking experience.  Previously, Mr. Machiels was a Financial Analyst in the Financial Services Group at Goldman Sachs International in London and in the Private Equity Group at Goldman Sachs and Co. in New York.  Investments in which he has been highly involved in include Molycorp Minerals, Traxys, Pure Biofuels, Olympus, Slipstream Communications, Coffeyville Resources and Merisant Company.  Mr. Machiels currently serves on the boards of Pure Biofuels, Olympus, Slipstream Communications, NSI, and Valogix.  He was also a member of the Board of Trustees of the American Federation of Arts and Chair of its Endowment Committee 2011- 2013.  Mr. Machiels also co-founded Potentia Pharmaceuticals and Apellis Pharmaceuticals – two biotechnology companies in the complement immunotherapy space – as well as Revon Systems, a healthcare IT company.  Mr. Machiels is a graduate of Harvard Business School, KU Leuven Law School in Belgium and Konstanz University in Germany. 

David Bell joined our Board of Directors in August 2014 in connection with the Creative Realities merger.LLC. Mr. Bell brings over 40 years of advertising and marketing industry experience to the board, including serving as CEO of three of the largest companies in the industry–Bozell Worldwide, True North Communications and The Interpublic Group of Companies, Inc. Since 2007, Mr. Bell has led Slipstream Communications, LLC which is an international company providing strategic branding, digital marketing, and public relations services and served as a Senior Advisor to Google Inc. from 2006 to 2009. Mr. Bell previously served as an Operating Advisor at Pegasus Capital Advisors. He is currently a Senior Advisor to AOL and has been an Operating Advisor at Pegasus Capital Advisors since 2004. He has also served on the boards of multiple publicly traded companies, including Lighting Science Group Corporation and Point Blank Solutions, Inc., and Primedia, Inc., and served as President and CEO of The Interpublic Group of Companies Inc. from 2003 to 2005. Mr. Bell served as an independent director on the Board of Directors of Time, Inc. from June 2014 to January 2018.

 

Donald A. Harriswas appointed to our Board of Directors in August 2014 in connection with theour acquisition of Broadcast International, merger.Inc. He has been President of 1162 Management, and the General Partner of 5 Star Partnership, a private equity firm, since June 2006. Mr. Harris has been President and Chief Executive Officer of UbiquiTel Inc., a telecommunications company organized by Mr. Harris and other investors, since its inception in September 1999 and also its Chairman since May 2000. Mr. Harris served as the President of Comcast Cellular Communications Inc. from March 1992 to March 1997. Mr. Harris received a Bachelor of Science degree from the United States Military Academy and an MBA from Columbia University. Mr. Harris’s experience in the telecommunications industry and his association with private equity funding is valuable to the Company.

 


Richard Millsis currently our Chief Executive Officer.Officer and a member of our Board of Directors. Mr. Mills possesses over 32 years of industry experience. He was previously Chief Executive Officer of ConeXus World Global, a leading digital media services company, which he founded in 2010, and which was acquired by Creative Realities as reported herein.the Company. Prior to founding ConeXus, Mr. Mills was President and Director at Beacon Enterprise Solutions Group, Inc., a public telecom and technology infrastructure services provider. Previous to that, he joined publicly traded Pomeroy Computer Resources, Inc. in 1993 and served as Chief Operating Officer and a member of the Board of Directors from 1995 until 1999. Mr. Mills helped grow sales at Pomeroy during his time there from $100 million to $700 million. Mr. Mills was also a founder of Strategic Communications LLC.


Joseph Mankois an experienced Board member and Senior Principal in Horton Capital Management LLC, the investment manager for the Horton Capital Partners Fund, LP (“Horton Fund”), and significant shareholder in the Company. Mr. Manko was appointed to our Board in 2018. Mr. Manko has over 20 years of investment experience in the asset management, investment banking, private equity and corporate securities markets, including senior roles at Deutsche Bank in London and Merrill Lynch in Hong Kong. Prior to founding the Horton Fund, Mr. Manko was a Partner and Chief Executive Officer of Switzerland-based BZ Fund Management Limited. Mr. Manko has served on the board of several companies and currently serves as a director of Safeguard Scientifics, Inc., Wireless Telecom Group, Inc., and Repro Med Systems, Inc. (doing business as KORU Medical Systems). Mr. Manko began his career as a corporate finance attorney at Skadden, Arps, Slate, Meagher & Flom and earned both his B.A. and Juris Doctorate from the University of Pennsylvania.

Stephen Nesbit has been in the digital signage and digital advertising industry for over 20 years. He is currently the Managing Director of Prestonwood Trail Holdings LLC and has provided advisory services for companies in the Digital Signage and Digital Media Industry for the past 10 years.  He has directed and advised projects in North America, Europe, Asia proper, Southeast Asia, the Middle East, Australia and Africa. Prior to founding Prestonwood Trail, Mr. Nesbit was the President/COO at Reflect Systems, a prominent software and services company in the Digital Signage business. He joined Reflect after serving as President/COO of MarketForward, the Global Digital Media Division owned by the Publicis Groupe S.A. in Paris France.  Mr. Nesbit began his career in Digital Signage as the EVP Global Operations & GM International Business for Next Generation Network. NGN was one of the first Digital Place Based Advertising companies in the industry before its sale to Anschutz Investments where the company changed its name to National Cinemedia (NASDAQ: NCMI). He began his career at IBM in the Data Processing Division holding various field and HQ management positions. Mr. Nesbit also held management and executive positions at Wang Labs and BBN Communications Inc., the communications company that was the original architect of the Internet.  Mr. Nesbit holds an undergraduate degree from the University of Notre Dame and earned an MBA from the Indiana University Kelly Graduate School of Business.

  

John WalpuckWill Logan has servedjoined the Company as our Chief Operating OfficerVP of Finance in November 2017 and was promoted to the position of Chief Financial Officer since April 2014.effective May 16, 2018. From January 2007 until November 2017, Mr. WalpuckLogan was employed by Ernst & Young in the assurance services group where he primarily served large public companies, including a two-year international rotation in London, UK in the asset management practice. He brings over 25ten years of experience in financialSEC reporting, technical accounting matters and general management to Creative Realities, and over 20 years of experience in a broad range of digital media services, software, Internet services, online businesses, virtualization, and other technology industry sectors. Prior to Creative Realities, Mr. Walpuck served as the Chief Operating Officer and Chief Financial Officer of AllDigital, Inc. a digital broadcasting solutions company for the period from 2010 through 2013. Mr. Walpuck also served as the President and CEO of Disaboom, Inc., an online business and social network dedicated to people with disabilities, where he worked from 2007 to 2010. Prior to Disaboom, from 2005 to 2007, he served as the Senior Vice President and Chief Financial Officer of Nine Systems Corporation, a digital media services company. Mr. Walpuck has an MBA from the University of Chicago. He is a CMA, CPA and holds other professional certifications.

Patrick O’Brien has been a member of our Board of Directors since November 2015. Mr. O’Brien is the Managing Director& Principal of Granville Wolcott Advisors, which he formed in 2009 to provide consulting, due diligence and asset management services. Mr. O’Brien is a seasoned executive and business advisor, with 40 years of multi-unit international management experience with an emphasis in financial analysis and strategic business development. During the past five years, Mr. O’Brien has served on the boards of Merriman Holdings, Inc., Ironclad Performance Wear Corporation, Cinedigm, Inc., and is Chairman and CEO of LVI Liquidation Corp. (formerly Livevol, Inc.) He is a graduate of the Eli Broad School of Business of Michigan State University with BA in Hotel Management

Eric J. Bertrand joined our Board of Directors in May, 2016. Mr. Bertrand is the Chief Executive Officer and a partner of modop, a full-service advertising agency with offices in New York, Los Angeles, Miami, Portland and Panama City, Panama.  Prior to modop, Mr. Bertrand was a PE/VC fund manager, having invested $300 million in 60+ companies over the past 20 years.  Mr. Bertrand was a General Partner with Palisade Capital Management, where he jointly managed a private equity fund and venture capital funds.   Mr. Bertrand began his private equity career with Aetna’s Private Equity Group. Today, Mr. Bertrand is a Board Member of modop, Silverlight Digital, several privately held companiesSarbanes-Oxley compliance expertise as well as international charities, Unite For Sightexpertise in initial public offerings, acquisitions and the Alive Inside Foundation. Eric holds an MBAintegration. He has B.A. degrees in FinanceAccounting and Entrepreneurial StudiesEconomics from New York University. He graduated from BryantBellarmine University withand is a BS in Business Administration concentrating on Finance and Applied Actuarial Mathematics. Certified Public Accountant.

 

Under our corporate bylaws, all of our directors serve for indefinite terms expiring upon the next annual meeting of our shareholders. The holders of a majority of our outstanding Series A Convertible Preferred Stock also have the right, but not the obligation, to designate one person to serve as a director on our board. As of the date of this Annual Report, the preferred shareholders have not exercised this right.

 

When considering whether directors and nominees have the experience, qualifications, attributes and skills to enable the Board of Directors to satisfy its oversight responsibilities effectively in light of our business and structure, the Board of Directors focuses primarily on the industry and transactional experience, and other background, in addition to any unique skills or attributes associated with a director. With regard to Mr. Machiels,McGill, the Board of Directors considered his background and experience with the private investing marketrunning and his long-standing oversight of the Creative Realities business during such time as it was wholly owned by Pegasus Capital.accelerating growth at public companies. With regard to Mr. Bell, the Board considered his deep experience within the advertising and marketing industries and his prior management of large enterprises. With regard to Mr. Bertrand, the Board considered his deep experience within the media industry and significant private equity background. With regard to Mr. Mills, the Board of Directors considered his extensive background and experience in the industry. With regard to Mr. O’Brien,Manko, the Board of Directors considered his legal and corporate finance background as an advisor and extensive management experience. Finally, withprior experience on boards of directors. With regard to Mr. Harris, the Board of Directors considered his extensive experience in the telecommunications industry and association with private equity investors. Finally, with regard to Mr. Nesbit, the Board of Directors considered his extensive experience in the digital signage industry, having run several companies in the industry and acted as a consultant broadly for digital signage companies over the past twenty years.

 


The Board of Directors has determined that there are nopresently four “independent” directors as such term is defined in Section 5605(a)(2) of the Nasdaq listing rules, andeach of whom also meets the criteria for independence set forth in Rule 10A-3(b)(1) under the Securities Exchange Act of 1934. The preceding disclosure respecting director independence is required under applicable SEC rules. Nevertheless, as a corporation whose sharesdirectors whom the board has determined to be independent are listed for trading on the OTCQX Markets, we presently are not required to have any independent directorsMessrs. Bell, Harris, Manko and Nesbit.

The Board of Directors has determined that at all on our board, or any independent directors serving on any particular committeesleast two members of the Board, Mr. McGill and Mr. Bell, qualify as an “audit committee financial expert” as that term is defined in Regulation S-K promulgated under the Securities Exchange Act of Directors.1934. Each of Mr. McGill and Mr. Bell’s relevant experience in this regard is detailed above, which includes past employment experience in finance and through various Director roles at public companies, including experience on the Audit Committee for other publicly traded companies. Mr. Bell is deemed to be independent of the Company. The Board of Directors has determined that each director is able to read and understand fundamental financial statements.

Board Committees

Our Board of Directors has created a standing Compensation Committee and Audit Committee. Messrs. Manko, Nesbit and Bell serve on the Compensation Committee. Messrs. Bell, Harris and Manko serve on the Audit Committee. In the case of the Compensation Committee, Mr. Manko serves as chair, and in the case of the Audit Committee, Mr. Bell serves as chair. The Board of Directors has determined that at least one member of the board,Audit Committee, Mr. Machiels,Bell, is an “audit committee financial expert” as that term is defined in Regulation S-K promulgated under the Securities Exchange Act of 1934. Mr. Machiels’Bell’s relevant experience in this regard is detailed above, which includes past employment experience in financeabove. Mr. Bell, Mr. Harris and investment banking. Mr. Machiels is not anManko qualify as “independent” member of the board as described above. The Board of Directors has determined that each director serving on the Audit Committee is able to read and understand fundamental financial statements.

 

The Board and Committee Matters

The Company doesof Directors has not havecreated a standing nominatingseparate committee compensation committeefor nomination or audit committee.corporate governance. Instead, the entire Board of Directors shares the responsibility of identifying potential director-nominees to serve on the Board of Directors. Nevertheless, nominees to serve as directors on our Board of Directors making compensation decisions and performing the functions of an audit committee. The Board believes the engagement of allare selected by those directors in these functions is important at this time in the Company’s development in light of the Company’s recent acquisition activities.on our board who are independent.

 


Communications with Board Members

 

Our boardBoard of directorsDirectors has provided the following process for shareholders and interested parties to send communications to our board and/or individual directors. All communications should be addressed to Creative Realities, Inc., 13100 Magisterial Drive, Ste. 100, Louisville, KY 40223, Attention: Corporate Secretary. Communications to individual directors may also be made to such director at our company’s address. All communications sent to any individual director will be received directly by such individuals and will not be screened or reviewed by any company personnel. Any communications sent to the board in the care of the Corporate Secretary will be reviewed by the Corporate Secretary to ensure that such communications relate to the business of the company before being reviewed by the board.

 

SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Compliance with Section 16(a) of the Exchange Act

Section 16(a) of the Exchange Act requires our officers, directors and persons who own more than 10 percent of a registered class of our equity securities to file reports of ownership and changes in ownership with the SEC. Such officers, directors and shareholders are required by the SEC to furnish us with copies of all such reports. To our knowledge, based solely on a review of copies of reports filed with the SEC during 2017 and written representations from such persons that no other reports were required, all applicable Section 16(a) filing requirements were timely met except as follows: Richard Mills has not yet filed a report relating to the issuance of shares to him by the Company in connection with the Second Amendment to Agreement and Plan of Merger and Reorganization and Waiver, which agreement is an exhibit to this Annual Report on Form 10-K. 

Code of Ethics

 

We have adopted a Code of Business Conduct and Ethics that applies to all of our employees, officers (including our principal executive officer, principal financial officer, principal accounting officer or controller, and persons performing similar functions) and directors. Our Code of Business Conduct and Ethics satisfies the requirements of Item 406(b) of Regulation S-K. Our Code of Business Conduct and Ethics is available, free of charge, upon written request to our Corporate Secretary at 13100 Magisterial Drive, Ste. 100, Louisville, KY 40223.


ITEM 11EXECUTIVE COMPENSATION

 

Executive Compensation

 

Summary Compensation Table

 

The following table sets forth information concerning the compensation of our named executive officers for 20172019 and 2016:2018:

 

Name and Principal Position (a) Years Salary
($)
  Bonus
($)
  Stock Awards ($) (c)  Option Awards ($)  Non-Equity Incentive Plan Compensation ($)  All Other Compensation ($)  Total
($)
  Years Salary
($)
  Bonus
($)(c)(f)
  Stock Awards ($) (d)  Option Awards ($) (e)  Non-Equity Incentive Plan Compensation ($)  All Other Compensation ($)  Total
($)
 
Richard Mills 2017  270,000   -   -   -   -   -   270,000  2019  330,000   150,000   77,668   -   -   9,481   567,149 
Chief Executive Officer and Director 2016  270,000   -   -   -   -   -   270,000  2018  330,000   -   413,332   -   -   5,775   749,107 
                                                            
John Walpuck 2017  240,000   -   -   -   -   -   240,000 
Chief Financial Officer and Chief Operating Officer 2016  240,000   -   -   -   -   -   240,000 
Will Logan 2019  189,000   25,000   -   -   -   5,430   219,430 
Chief Financial Officer 2018  156,000   -   -   76,410   -   3,510   235,920 
                              
John Walpuck
Chief Operating Officer
 2019
2018
  212,000, including 18,000 for consulting (b)   -   -   -   -   -   212,000, including 18,000 for consulting (b) 
    240,000   -   -   -   -   -   240,000 

 

(a)Mr. Mills joined the Company effective October 15, 2015.  Effective March 13, 2019, the Board of Directors removed John Walpuck as Chief Operating Officer. Effective December 31, 2018, the Company entered into a separation agreement with Mr. Walpuck. Mr. Logan joined the Company effective November 2017.

(b)Pursuant to the terms of Mr. Walpuck’s employment agreement, Mr. Walpuck joinedreceived $194,000 in severance payments in even monthly installments through December 2019.  Mr. Walpuck provided consulting services to the company effective May 2014.Company and was paid an additional $18,000 for such services in 2019.


(c)On September 20, 2018, the Compensation Committee of the Board of Directors (1) adjusted the salary of Mr. Mills, CEO, to $330 annually, retroactive to January 1, 2018 and (2) granted 166,667 shares of common stock to Mr. Mills. The chart above reflects the fair value of the unrestricted shares which vested and received by Mr. Mills on the date the shares were formally issued, December 19, 2018 (133,333) and January 11, 2019 (33,334).
(d)Represents the grant date fair value based on the Black-Scholes value determined as of September 20, 2018, the grant dates.
(e)

On January 28, 2019, the Board approved payment of a $25 bonus to Mr. Logan for his efforts related to the Company’s public offering completed in November 2018, including work related to the acquisition of Allure, uplisting to Nasdaq, conversion of debt and equity securities into common stock, and the completion of the capital raise.

(f)On November 6, 2019, the Board approved payment of a $150 cash bonus to Mr. Mills for his significant contributions to the Company’s performance in 2018. $100 was paid during December 2019 and $50 was recorded in accrued expenses as of December 31, 2019 and paid in January 2020.

 

The material terms of employment agreements and payments to be made upon a change in control are discussed below, in the narrative following “Employment Agreements.”

 

Our named executive officers are eligible for retirement benefits on the same terms as non-executives under the company’sCompany’s defined contribution 401(k) retirement plan. Employees may contribute pretax compensation to the plan in accordance with current maximum contribution levels proscribed by the Internal Revenue Service. There are currently plans to implementBeginning on April 1, 2018, the Company began contributing an employer contribution match of 50% of employee wages up to 6%, for an effective match of 3% on April 1, 2018..

 


Richard Mills Employment Agreement

We employ Richard Mills as our Chief Executive Officer. Mr. Mills’ employment agreement is effective for a two-year term, which automatically renews for additional one-year periods unless either we or Mr. Mills elects not to extend the term. The agreement provides for an initial annual base salary of $270 subject to annual increases but generally not subject to decreases. Mr. Mills’ current annual base salary is $330. Under the agreement, Mr. Mills is eligible to participate in performance-based cash bonus or equity award plans for our senior executives. Mr. Mills will participate in our employee benefit plans, policies, programs, perquisites and arrangements to the extent he meets applicable eligibility requirements. In the event of a termination of employment for good reason, as defined, without cause, as defined, or within 12 months following a change in control, as defined, other than for reason of death, disability or for cause, any of which occur during the first year of Mr. Mills’ employment, Mr. Mills will be entitled to receive a severance payment equal to six months of his base salary. After the one-year anniversary of his employment (the current term of Mr. Mills’ employment is beyond the one-year anniversary), the severance amount increases to 12 months of then-current base salary. The agreement provides that any severance payments would be paid in installments over the course of the severance. The agreement contains certain non-solicitation and non-competition provisions that continue after employment for a period of one year. The agreement also contains other customary restrictive and other covenants relating to the confidentiality of information, the ownership of inventions and other matters.

Will Logan Employment Arrangement

Will Logan, the Company’s Chief Financial Officer, has an employment arrangement with the Company pursuant to which, during fiscal 2019, he received an annual base salary of $189 and a performance bonus of $25. Mr. Logan participates in our employee benefit plans, policies, programs, perquisites and arrangements to the extent he meets applicable eligibility requirements, and also received the stock options discussed under “Outstanding Equity Awards at Fiscal Year-End” below.

Outstanding Equity Awards at Fiscal Year-End

 

The following table sets forth certain information concerning outstanding stock options and restricted stock awards held by our named executive officers as of December 31, 2017:2019:

 

 Option Awards (a)  Stock Awards Option Awards (a)  Stock Awards 
 Number of Number of Securities       Number Market value Number of Number of Securities       Number Market value 
 Securities Underlying       of shares of shares Securities Underlying       of shares of shares 
 Underlying Unexercised       or units of or units of Underlying Unexercised       or units of or units of 
 Unexercised Options Option     stock stock Unexercised Options Option     stock stock 
 Options (#) Exercise Option that has that have Options (#) Exercise Option that has that have 
 (#) Non- Price Expiration not vested not vested (#) Non- Price Expiration not vested not vested 
Name Exercisable  Exercisable  ($)  Date  (#) ($) Exercisable  Exercisable  ($)  Date  (#)  ($) 
John Walpuck  170,000(b)  -  $0.65   5/29/2024  - -
Richard Mills  -   -   -   -   -   - 
  50,000(b)  -  $0.45   8/18/2024                             
Will Logan  9,584(a)  9,584(a) $8.70   11/6/2027   -   - 
      480,685(d) $0.45   10/9/2024       4,167(b)  12,500(b) $7.50   9/20/2028   -   - 
      1,449,432(c) $0.32   1/22/2025     
      1,069,882(e) $0.19   11/20/2025     

 

(a)Unless otherwise indicated, represents shares issuable upon the exercise of stock options granted under our Amended and Restated 2006 Equity Incentive Plan.

(b)These stock options became fully exercisable upon the effectiveness of the Company’s merger transaction with Creative Realities, LLC.

(c)This stock option became exercisable to the extent of 25 percent of the shares purchasable thereunder on January 22, 2016, with additional increments of 25 percent becoming exercisable annually thereafter.

(d)

This stock option became exercisable to the extent of 25 percent of the shares purchasable thereunder on October 9, 2015, with additional increments of 25 percent becoming exercisable annually thereafter.

(e)This stock option becomes exercisable to the extent of 25 percent of the shares purchasable thereunder on November 6, 2018, with additional increments of 25 percent becoming exercisable annually thereafter.
(b)This stock option becomes exercisable to the extent of 25 percent of the shares purchasable thereunder on September 20, 2016,2019, with additional increments of 25 percent becoming exercisable annually thereafter.


Director Compensation Table

 

On March 13, 2019, the Company’s Board of Directors approved a plan to compensate non-officer directors for their service to the Company in the amount of $25 per year, beginning April 1, 2019, to be issued in either cash or restricted stock vesting immediately upon issuance. Shares of restricted stock are to be issued quarterly in arrears for service the preceding quarter for a value of $6 per director, with the number of shares issued based on the most recent close price of the Company’s common stock.

During 2019, non-employee directors were issued a total of 31,760 shares. Non-employee directors received no compensation during 2017 and 2016.2018. The table below sets forth the compensation paid to our non-employee directors during 2019:

 

36

Director Compensation
Name Fees earned
or paid
in cash
($)
  Stock awards
($)
  Option awards
($)
  Non-equity incentive plan compensation
($)
  Nonqualified deferred compensation earnings
($)
  All other compensation ($)  

Total

($)

 
(a) (b)  (c)  (d)  (e)  (f)  (g)  (h) 
Dennis McGill   -  29,758(3)     5,000(4) 34,758 
David Bell   12,500(2)         12,500 
Donald A. Harris   12,500(2)         12,500 
Joseph Manko   12,500(2)         12,500 
Stephen Nesbit   12,500(2)         12,500 
Alec Machiels(1)    12,500(2)             12,500 

 

(1)Mr. Machiels resigned from the Board of Directors effective November 8, 2019.
(2)Each director was awarded shares for his service having an aggregate value of $6,250 on a quarterly basis in arrears commencing in the third quarter of 2019 for services completed in the second quarter of 2019.
(3)Mr. McGill was granted the option to purchase 25,000 shares of the Company’s common stock at an exercise price of $1.88 per share.  The options vest in three equal annual installments beginning on the one-year anniversary of the issuance, November 7, 2020.
(4)Under a Consulting Agreement (described below), Mr. McGill receives compensation of $5,000 per month.

Consulting Agreement

 

On November 7, 2019, the Company and Dennis McGill executed a Consulting Agreement (the “Consulting Agreement”). The term of the Consulting Agreement is one year, and it automatically renews for successive one-year periods. Either party may terminate the Consulting Agreement at any time upon 30 days’ written notice. Under the Consulting Agreement, Mr. McGill will receive compensation of $5 per month in cash in exchange for general business and strategy consulting services to the Company.

ITEM 12SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

As of the close of business on March 13, 2018, we had outstanding two classes of voting securities – common stock, of which there were 82,581,866 shares issued and outstanding and Series A Convertible Preferred Stock, of which there were 5,663,946 shares issued and outstanding. Each share of common stock is currently entitled to one vote on all matters put to a vote of our shareholders, and each share of preferred stock votes on an as-converted basis, which means that each preferred share is currently entitled to two and one-half votes on all matters put to a vote of our shareholders. Our preferred stock votes together with our common stock as a single class. The following table sets forth the number of common shares, and percentage of outstanding common shares, beneficially owned as of December 31, 2017,March 11, 2020, by:

 

 each person known by us to be the beneficial owner of more than five percent of our outstanding common stock

 

 each current director

 

 each executive officer of the Company and other persons identified as a named executive in this Annual Report on Form 10-K, and

 

 all current executive officers and directors as a group.

 


Unless otherwise indicated, the address of each of the following persons is 22 Audrey Place, Fairfield, NJ 07004,13100 Magisterial Drive, Suite 100, Louisville, KY 40223, and each such person has sole voting and investment power with respect to the shares set forth opposite his, her or its name.

 

Name and Address Common Shares Beneficially Owned[1]  

Percentage of

Common Shares1

  Common Shares Beneficially Owned[1]  

Percentage of

Common Shares1

 

Slipstream Funding, LLC[2]

c/o Pegasus Capital Advisors, L.P.

99 River Road

Cos Cob, CT 06807

  30,349,949   35.98%  952,365   8.86%

Slipstream Communications, LLC[3]

c/o Pegasus Capital Advisors, L.P.

99 River Road

Cos Cob, CT 06807

  74,070,970   58.39%  6,322,848   39.23%
Horton Capital Partners Fund, L.P.[4]  8,679,847   9.95%  868,240   8.16%
Eric Bertrand[5]  911,857   1.09%
John Walpuck[6]  2,082,358   2.46%
Joseph Manko[5]  879,397   8.24%
Stephen Nesbit[6]  11,157   * 
Donald A. Harris[7]  2,688,547   3.23%  121,144   1.22%
Alec Machiels[8]  0   * 
Dennis McGill[8]  4,805   * 
David Bell[9]  0   *   11,157   * 
Richard Mills[10]  17,974,915   21.70%  765,833   7.27%
Patrick O’Brien[11]  0   * 
Will Logan[11]  19,818   * 
All current executive officers and directors as a group[12]  20,750,562   24.07%  1,813,311   15.62%

 

* less than 1%

*less than 1%

 


(1)Beneficial ownership is determined in accordance with the rules of the SEC, and includes general voting power and/or investment power with respect to securities. Shares of common stock issuable upon exercise of options or warrants that are currently exercisable or exercisable within 60 days of the record rate, and shares of common stock issuable upon conversion of other securities currently convertible or convertible within 60 days, are deemed outstanding for computing the beneficial ownership percentage of the person holding such securities but are not deemed outstanding for computing the beneficial ownership percentage of any other person. Under applicable SEC rules, each person’s beneficial ownership is calculated by dividing the total number of shares with respect to which they possess beneficial ownership by the total number of outstanding shares of the Company. In any case where an individual has beneficial ownership over securities that are not outstanding, but are issuable upon the exercise of options or warrants or similar rights within the next 60 days, that same number of shares is added to the denominator in the calculation described above. Because the calculation of each person’s beneficial ownership set forth in the “Percentage of Common Shares” column of the table may include shares that are not presently outstanding, the sum total of the percentages set forth in such column may exceed 100%.

 

(2)Investment and voting power over shares held by Slipstream Funding, LLC is held by Slipstream Communications, LLC, its sole member.member, and may deemed to be directly or indirectly controlled by Craig Cogut, Chairman and Chief Executive Officer of Pegasus Capital Advisors, LLC. See table footnote 3 for further information regarding Slipstream Communications, LLC. The share figure includes 1,779,015 shares of common stock issuable upon exercise of an outstanding warrant issued to the shareholder in connection with the Company’s merger transaction with Creative Realities, LLC.
  
(3)Investment and voting power over shares held by Slipstream Communications, LLC is heldmay be deemed to be directly or indirectly controlled by BCOM Holdings, LP, its managing member.Craig Cogut, Chairman and Chief Executive Officer of Pegasus Capital Advisors, LLC. Slipstream Communications, LLC (“Slipstream Communications”) is the sole member of Slipstream Funding, LLC (“Slipstream Funding”). BCOM Holdings, LP (“BCOM Holdings”) is the managing member of Slipstream Communications. BCOM GP LLC (“BCOM GP”) is the general partner of BCOM Holdings. Business Services Holdings, LLC (“Business Services Holdings”) is the sole member of BCOM GP. PP IV BSH, LLC (“PP IV BSH”), Pegasus Investors IV, L.P. (“Pegasus Investors”) and as a resultPegasus Partners IV (AIV), L.P. (“Pegasus Partners (AIV)”) are the members of Business Services Holdings. Pegasus Partners IV, L.P. (“Pegasus Partners”) is the sole member of PP IV BSH. Pegasus Investors IV, L.P. (“Pegasus Investors”) is the general partner of each of Pegasus Partners (AIV) and Pegasus Partners and Pegasus Investors IV GP, L.L.C. (“Pegasus Investors GP”) is the general partner of Pegasus Investors. Pegasus Investors GP is wholly owned by Pegasus Capital, LLC (“Pegasus Capital”). Pegasus Capital may be deemed to be directly or indirectly controlled by Craig Cogut. The share figure includes the 28,570,934952,365 shares of common stock and 1,779,015 common shares issuable upon exercise of an outstanding warrant, issued to and held by Slipstream Funding, LLC in connection with the merger transaction with Creative Realities, LLC. Share figure also includes 15,461,920 common shares issued on account of a convertible promissory note, 3,111,761 common shares issuable upon conversion of Series A Convertible Preferred Stock and 25,706,2482,143,539 common shares purchasable upon exercise of outstanding warrants.warrants issued to and held by Slipstream Communications, LLC.

 

(4)Includes 3,485,518 commonInvestment and voting power over shares issuable upon conversion of Series A Convertible Preferred Stock and 1,205,358held by Horton Capital Partners Fund, L.P. (“HCPF”) may be deemed to be directly or indirectly controlled by Joseph M. Manko, Jr. The share figure includes 230,050 common shares purchasable upon exercise of outstanding warrants. The warrants to purchase shares held by Horton Capital Partners Fund, LPHCPF contain “blocker” provisions that limits its ability to exercise such warrants to the extent that such exercise would cause the shareholder’s beneficial ownership in the Company to exceed 4.99% of the Company’s shares outstanding. The calculation of beneficial ownership does not take into account the effect of such “blocker” provisions.


(5)Mr. Manko is a director of the Company. Includes 892,857 common shares purchasable upon exercise of outstanding warrants. The warrantsthat Mr. Manko may be deemed to purchase sharesbeneficially own that are held Eric Bertrand contain “blocker” provisions that limits its ability to exercise such warrants to the extent that such exercise would cause the shareholder’sby HCPF described in footnote 4. Mr. Manko disclaims beneficial ownership in the Company to exceed 4.99% of the Company’s shares outstanding. The calculation of beneficial ownership does not take into account the effect of such “blocker” provisions.shares.
  
(6)Mr. WalpuckNesbit is our Chief Financial Officer and Chief Operating Officer. Shares reflected ina director of the table are common shares issuable upon exercise of vested options.Company.
  
(7)Mr. Harris is a director of the Company. Share figure includes 225,549 common shares issuable upon conversion of Series A Convertible Preferred Stock and 419,64323,119 shares purchasable upon the exercise of outstanding warrants.

 

(8)Mr. MachielsMcGill is a director of the Company.Company and Chairman of the Board.
  
(9)Mr. Bell is a director of the Company.

 

(10)Mr. Mills is a director of the Company and Chief Executive Officer. Includes 2,639,258756,904 common shares and 267,8578,929 common shares purchasable upon exercise of outstanding warrants, each held by RFK Communications, LLC. The warrants to purchase shares held by RFK Communications, LLC contain “blocker” provisions that limits its ability to exercise such warrants to the extent that such exercise would cause the shareholder’s beneficial ownership in the Company to exceed 4.99% of the Company’s shares outstanding. The calculation of beneficial ownership does not take into account the effect of such “blocker” provisions.
  
(11)Mr. O’BrienLogan is a directorthe Chief Financial Officer of the Company.
  
(12)Includes Messrs. Walpuck,McGill, Mills, Manko, Bell, Harris, Machiels, Bell, Mills, O’BrienNesbit and Bertrand.Logan.

Securities Authorized for Issuance Under Equity Compensation Plans

The table below sets forth certain information, as of the close of business on December 31, 2019, regarding equity compensation plans (including individual compensation arrangements) under which our securities were then authorized for issuance.

  Number of Securities to be
Issued Upon Exercise of
Outstanding Options,
Warrants and Rights
  Weighted-Average
Exercise Price of
Outstanding Options,
Warrants and Rights
  Number of Securities Remaining
Available for Issuance Under Equity
Compensation Plans (excluding
securities reflected in column a)
 
Equity compensation plans approved by stockholders  None(1)  N/A   None 
Equity compensation plans not approved by stockholders  313,860(1) $8.06   17,698,326(2)

(1)All shares reflected in the table are issuable upon exercise of outstanding stock options issued under the 2006 Amended and Restated Equity Incentive Plan or the 2014 Stock Incentive Plan.

(2)Reflects number of securities remaining available for issuance under the 2014 Stock Incentive Plan.


ITEM 13CERTAIN RELATIONSHIPS AND RELATED-PARTY TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 

Employment Agreements

Slipstream Financings

 

We employ Richard MillsOn August 17, 2016, we entered into a Loan and Security Agreement with Slipstream, and obtained a $3,000 term loan, with interest thereon at 8% per annum. The term loan contains certain customary restrictions including, but not limited to, restrictions on mergers and consolidations with other entities, cancellation of any debt or incurring new debt (subject to certain exceptions), and other customary restrictions.

On December 30, 2019, we entered into the Special Loan as our Chief Executive Officer. Mr. Mills’ employment agreementpart of the Seventh Amendment under which we obtained $2,000, with interest thereon at 8% per annum payable 6% in cash and 2% via the issuance of SLPIK interest, provided however that upon occurrence of an event of default the interest rate shall automatically be increased by 6% per annum payable in cash. The entry into the Seventh Amendment adjusted the interest rate on the Company’s Term Loan and Revolving Loan to 8% per annum, provided, however, at all times when the aggregate outstanding principal amount of the Term Loan and the Revolving Loan exceeds $4,100 then the Loan Rate shall be 10%, of which eight percent 8% shall be payable in cash and 2% shall be paid by the issuance of and treated as additional PIK.

Upon the earlier to occur of an Event of Default and October 1, 2020, if any of the principal amount of the Special Loan is effective for a two-year term, whichthen outstanding, the principal and accrued but unpaid interest of the Special Loan and the outstanding SLPIK shall be automatically renews for additional one-year periods unless either we or Mr. Mills elects not to extend the term. The agreement provides for an initial annual base salary of $270,000 subject to annual increases but generally not subject to decreases, and includes provisions for the right to receive up to 4,951,557 performanceconverted into shares of common stock in connection with a new series of performance-based requirements. UnderSenior Convertible Preferred Stock of CRI ("New Preferred") having an Appraised Value equal to three times the then outstanding principal amount and accrued but unpaid interest of the Special Loan and the outstanding SLPIK and having the following terms and conditions, as reasonably determined by CRI and the Lender, the New Preferred shall:

be the most senior equity security of CRI, including with respect to the payment of dividends and other distributions;
be on substantially the same terms and conditions as CRI’s Series A-1 6% Convertible Preferred Stock as set forth in its Certificate of Designation immediately before the same was cancelled pursuant to a Certificate of Cancellation dated as of March 13, 2019;
not be subject to a right of redemption upon the part of a holder thereof;
accrue and pay quarterly dividends at the rate of twelve percent (12%) per annum which shall be payable in cash;
have a Stated Value that is an amount mutually agreed by CRI and the Lender at the time of issuance;
Conversion Price shall be an amount equal to 80% of the average for the 30-day period ending two days prior to the required conversion date of the daily average of the range of CRI's common stock (calculated pursuant to information on The Wall Street Journal Online Edition), subject to appropriate adjustments; and
neither section 6(e) of the Series A-1 Certificate of Designation nor any similar provision shall apply to the New Preferred.

On November 6, 2019, Slipstream extended the maturity date of our term loan and revolver loan to June 30, 2021 through the Sixth Amendment to the Loan and Security Agreement, aligning the maturity date of our term loan and revolver loan with the Secured Disbursed Escrow Promissory Note.


33 Degrees

On August 14, 2018, we entered into a payment agreement Mr. Millswith 33 Degrees Convenience Connect, Inc., a related party that is eligible to participate in performance-based cash bonus or equity award plans forapproximately 17.5% owned by a member of our senior executives. Mr. Mills will participate in our employee benefit plans, policies, programs, perquisites and arrangementsmanagement (“33 Degrees”), outlining terms for repayment of $2,567 of aged accounts receivable as of that date. The payment agreement stipulated a simple interest rate of 12% on aged accounts receivable to the extent he meets applicable eligibility requirements. In the event of a termination of employment for good reason, as defined, without cause, as defined, or within 12 months following a change in control, as defined, other than for reason of death, disability or for cause, any of which occur during the first year of Mr. Mills’ employment, Mr. Mills will be entitled to receive a severance payment equal to six months of his base salary. After the one-year anniversary of his employment, the severance amount increases to 12 months of then-current base salary. The agreement provides that any severance payments would be paid on the tenth day of each month through the maturity date of December 31, 2019. As of December 31, 2019, 33 Degrees paid the note in installments overfull and had a remaining outstanding accounts receivable balance of $1 in the courseConsolidated Financial Statements. 33 Degrees has continued to purchase additional hardware and services from the Company on a prepaid basis.

For the years ended December 31, 2019 and 2018, we had sales of $1,103 (3.5% of consolidated revenue) and $1,566 (6.9% of consolidated revenue), respectively, with 33 Degrees. Accounts receivable due from 33 Degrees was $1, or 0.0%, and $1,933, or 30.0% of consolidated accounts receivable at December 31, 2019 and December 31, 2018, respectively.

Each of the severance. The agreement contains certain non-solicitation and non-competition provisionsforegoing transactions were approved by our Board of Directors after full disclosure of any conflicts of interest. Any directors that continue after employment forhad a period of one year. The agreement also contains other customary restrictive and other covenants relating toconflicting interest in the confidentiality of information, the ownership of inventions and other matters. 

We employ John Walpuck as our Chief Financial Officer and Chief Operating Officer. Mr. Walpuck’s employment agreement is effective for a one-year term, which automatically renews for additional one-year periods unless either the Company or Mr. Walpuck elects not to extend the employment term. The agreement provides for an initial annual base salary of $240,000, subject to annual increases but generally not subject to decreases. Mr. Walpuck is eligible to participate in performance-based cash bonus or equity award plans for the Company’s senior executives. In addition, Mr. Walpuck will participate in employee benefit plans, policies, programs, perquisites and arrangements to the extent he meets eligibility and other requirements. In the event of a termination of employment for good reason, as defined, without cause, as defined, or within 12 months following a change in control, as defined, other than for reason of death, disability or for cause, any of which occur during the first year of Mr. Walpuck’s employment, Mr. Walpuck will be entitled to receive a severance payment equal to six months of his base salary. After the one-year anniversary of his employment, the severance amount increases to 12 months of then-current base salary. The agreement provides that any severance payments would be paid in installments over the course of a one-year period. The agreement contains certain non-solicitation and non-competition provisions that continue after employment for a period of one year. The agreement also contains other customary restrictive and other covenants relating to the confidentiality of information, the ownership of inventions and other matters.transactions abstained from approving such matter.

 

Independence

 

The Company does not have a standing nominating committee, compensation committee or audit committee. Instead, the entire Board of Directors shares the responsibility of identifying potential director-nominees to serve on the Board of Directors, making compensation decisions and performing the functions of an audit committee.Directors. The boardBoard believes the engagement of all directors in these functionsthis function is important at this time in the Company’s development in light of the Company’s recent acquisition activities.

 

The Board of Directors has determined that none of itsthere are presently four “independent” directors is “independent,” as such term is defined in Section 5605(a)(2) of the Nasdaq listing rules, oreach of whom also meets the criteria for independence set forth in Rule 10A-3(b)(1) under the Securities Exchange Act of 1934. The preceding disclosure respecting director independence is required under applicable SEC rules. Nevertheless, as a corporation whose sharesdirectors whom the board has determined to be independent are listed for trading on the OTCQX, we presently are not required to have any independent directors at all on our board, or any independent directors serving on any particular committees of the Board of Directors.Messrs. Bell, Harris, Manko and Nesbit.


ITEM 14PRINCIPAL ACCOUNTANT FEES AND SERVICES

 

(All currency is rounded to the nearest thousands, except share and per share amounts.)

 

The following table presents fees for audit and other services provided by EisnerAmper LLP for 20172019 and 2016.2018. Fees for tax services were provided by Ernst & Young, LLP beginning in the second quarter of 2018 and were provided by Eichen & Dimeglio, CPAs, PC in both 2017 and 2016.the first quarter of 2018. Fees to EisnerAmper LLP were as follows:

 

 2017  2016  2019  2018 
          
Audit fees (a) $207  $193  $210  $254 
Audit related fees (b)  0   4   -   - 
Tax fees (c)  53   33   -   - 
                
 $260  $230  $210  $254 

 

(a)Audit fees for 20172019 and 20162018 relate to professional services provided in connection with the audit of our consolidated financial statements, the reviews of our quarterly condensed consolidated financial statements, services provided in connection with filing Form S-1 and audit services provided in connection with other regulatory filings.

 

(b)Audit-related fees relate to professional services provided in connection with filing Form S-1.There were no audit-related fees.

 

(c)There were no tax fees to EisnerAmper LLP. Tax fees to other service providers consisted of the aggregate fees billed for tax compliance, tax advice, and tax planning.planning of $32 and $55 for 2019 and 2018, respectively.

 

Our Board of Directors reviewedpre-approved the audit services rendered by EisnerAmper, LLP during 20172019 and 20162018 and concluded that such services were compatible with maintaining the auditor’s independence.

 


PART IV

 

ITEM 15EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 

 (a) See “Index to Consolidated Financial Statements” on page F-1 and “Exhibit Index” on page E-1.
 (b) See “Exhibit Index” on page E-1.
 (c) Not applicable.

 

4140

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of New York,Louisville, State of New York,Kentucky, on March 26, 2018.12, 2020.

 

 Creative Realities, Inc.
   
 By /s/ Richard Mills
 Richard Mills
 Chief Executive Officer

 

 By /s/ John WalpuckWill Logan
 John WalpuckWill Logan
 

Chief Financial Officer and

Chief Operating Officer

 

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant, and in the capacities and on the date indicated.

 

Signature Title Date  
     
/s/ Richard Mills Chief Executive Officer and Director March 26, 201812, 2020
Richard Mills  
     
/s/ John L. WalpuckWill Logan Chief Financial Officer (Principal Financial and Chief Operating Officer (Principal March 26, 201812, 2020
John J. WalpuckWill Logan Financial Officer and Principal Accounting Officer)  
     
/s/ Alec MachielsDennis McGill Chairman of the Board of Directors March 26, 201812, 2020
Alec  MachielsDennis McGill  
     
/s/ David  Bell Director March 26, 201812, 2020
David  Bell  
     
/s/ Donald  Harris Director March 26, 201812, 2020
Donald  Harris  
   
/s/ Patrick O’BrienJoseph Manko Director March 26, 201812, 2020
Patrick O’BrienJoseph Manko   

/s/ Eric J. BertrandSteve Nesbit Director March 26, 201812, 2020
Eric J. BertrandSteve Nesbit  

 


INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Report of Independent Registered Public Accounting FirmsF-2
Consolidated Financial Statements 
Consolidated Balance SheetsF-4F-3
Consolidated Statements of OperationsF-5F-4
Consolidated Statements of Shareholders’ EquityF-6F-5
Consolidated Statements of Cash FlowsF-7F-6
Notes to Consolidated Financial StatementsF-8F-7


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Shareholders of

Creative Realities, Inc. and Subsidiaries

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheets of Creative Realities, Inc. and Subsidiaries (the “Company”) as of December 31, 20172019 and 2016,2018, and the related consolidated statements of operations, shareholders’ equity, and cash flows for each of the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 20172019 and 20162018, and the consolidated results of their operations and their cash flows for each of the years then ended, in conformity with accounting principles generally accepted in the United States of America.

Change in Accounting Principle

 

As discussed in Note 2 to the consolidated financial statements, the Company has changed its method of accounting for the classification of certain equity-linked financial instruments with down-round featuresleases in 2017 due to the adoption of the Financial Accounting Standards Board Accounting Standards Update No. 2017-11.2019.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ EisnerAmper LLP

 

We have served as the Company’s auditor since 2015.

 

EISNERAMPER LLP

Iselin, New Jersey

March 26, 2018

12, 2020


CREATIVE REALITIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

  December 31,  December 31, 
  2019  2018 
ASSETS        
CURRENT ASSETS        
Cash and cash equivalents $2,534  $2,718 
Accounts receivable, net of allowance for doubtful accounts of $617 and $583, respectively  4,663   6,479 
Unbilled receivables  86   1,202 
Work-in-process and inventories  379   379 
Prepaids and other current assets  320   1,581 
Total current assets  7,982   12,359 
Operating lease right-of-use assets  1,728   - 
Property and equipment, net  1,553   1,230 
Intangibles, net  4,407   5,060 
Goodwill  18,171   18,900 
Other assets  135   179 
TOTAL ASSETS $33,976  $37,728 
         
LIABILITIES AND SHAREHOLDERS’ EQUITY        
CURRENT LIABILITIES        
Short-term seller note payable $1,637  $- 
Short-term related party convertible loans payable, at fair value  2,000   - 
Accounts payable  1,849   1,995 
Accrued expenses  2,751   3,847 
Deferred revenues  772   6,454 
Customer deposits  755   2,687 
Current maturities of operating leases  646   - 
Current maturities of financing leases  21   - 
Warrant liability  -   21 
Total current liabilities  10,431   15,004 
Long-term related party loans payable, net of $507 and $1,031 discount, respectively  3,757   3,233 
Long-term seller note payable  -   2,303 
Long-term obligations under operating leases  1,100   - 
Long-term obligations under financing leases  5   - 
Deferred tax liabilities  175   128 
Other liabilities  -   239 
TOTAL LIABILITIES  15,648   20,907 
         
SHAREHOLDERS’ EQUITY        
Common stock, $.01 per value, 200,000 shares authorized; 9,775 and 9,725 shares issued and outstanding, respectively  98   97 
Additional paid-in capital  54,052   53,575 
Accumulated deficit  (35,642)  (36,851)
Total shareholders’ equity  18,508   16,821 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $33,976  $37,728 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

  For the Years Ended 
  December 31, 
  2019  2018 
Sales      
Hardware $8,229  $6,981 
Services and other  23,369   15,494 
Total sales  31,598   22,475 
         
Cost of sales        
Hardware  6,245   4,776 
Services and other  11,614   7,476 
Total cost of sales  17,859   12,252 
Gross profit  13,739   10,223 
         
Operating expenses:        
Sales and marketing  2,344   2,075 
Research and development  1,413   1,257 
General and administrative  9,092   9,714 
Depreciation and amortization  1,250   1,185 
Lease termination expense  -   474 
Gain on reversal of earnout liability  (250)  - 
Total operating expenses  13,849   14,705 
Operating loss  (110)  (4,482)
         
Other income/(expenses):        
Interest expense, including amortization of debt discount  (831)  (2,606)
Change in fair value of warrant liability  21   837 
Gain on settlement of obligations  2,046   294 
Debt conversion expense  -   (5,055)
Other income/(expense), net  5   (6)
Total other income/(expense)  1,241   (6,536)
Net income/(loss) before income taxes  1,131   (11,018)
Benefit from income taxes  (93)  398 
Net income/(loss)  1,038   (10,620)
Dividends on preferred stock  -   345 
Preferred stock conversion expense  -   3,932 
Net income/(loss) attributable to common shareholders $1,038  $(14,897)
Net income/(loss) per common share - basic $0.11  $(2.95)
Net income/(loss) per common share - diluted $0.11  $(2.95)
Net income/(loss) per common share attributable to common shareholders $0.11  $(4.14)
Weighted average shares outstanding - basic  9,748   3,602 
Weighted average shares outstanding - diluted  9,759   3,602 

See accompanying Notes to Consolidated Financial Statements.

F-4

CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

For the years ended December 31, 2019 and 2018

(in thousands, except shares)

        Additional       
  Common Stock  paid in  (Accumulated    
  Shares  Amount  capital  Deficit)  Total 
Balance as of December 31, 2017  2,752,742   28   30,555   (26,231)  4,352 
Shares issued upon conversion of preferred stock  16,339   -   125   -   125 
Shares issued upon conversion of preferred stock in public offering  1,846,928   18   1,784   -   1,802 
Shares issued upon conversion of promissory notes in public offering  2,039,152   20   10,031   -   10,051 
Shares issued in public offering, net of expenses  2,857,142   29   8,890   -   8,919 
Vesting of performance shares granted to CEO  166,667   2   998   -   1,000 
Issuance of warrants with debt extension  -   -   809   -   809 
Common stock issued as dividend  45,856   -   -   -   - 
Stock-based compensation  -   -   383   -   383 
Net loss  -   -   -   (10,620)  (10,620)
Balance as of December 31, 2018  9,724,826  $97  $53,575  $(36,851) $16,821 
                     
Adjustment due to adoption of ASU 2016-02 (Topic 842, Leases)  -   -   -   171   171 
Vesting of performance shares previously granted to CEO  -   -   250   -   250 
Shares issued for services  17,960   -   30   -   30 
Shares issued to directors as compensation  31,760   1   62   -   63 
Stock-based compensation  -   -   135   -   135 
Net income  -   -   -   1,038   1,038 
Balance as of December 31, 2019  9,774,546  $98  $54,052  $(35,642) $18,508 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except share per share amounts)

  For the Years Ended 
  December 31, 
  2019  2018 
Operating Activities:      
Net income/(loss) $1,038  $(10,620)
Adjustments to reconcile net income/(loss) to be used in operating activities:        
Depreciation and amortization  1,217   1,186 
Amortization of debt discount  524   1,694 
Stock-based compensation  448   1,383 
Shares issued for services  30   - 
Change in warrant liability  (21)  (837)
Allowance/(reversal) for doubtful accounts  253   (7)
Non-cash interest expense on convertible notes  -   78 
Non-cash interest expense on related party loans  -   58 
Deferred tax benefit  47   (421)
Loss on conversion of related party promissory notes  -   5,055 
Gain on obligation settlement  (2,046)  (294)
Gain on reversal of earnout liability  (250)  - 
Changes to operating assets and liabilities, net of acquisition:        
Accounts receivable and unbilled receivables  2,319   1,013 
Inventories  -   613 
Prepaid expenses and other current assets  1,260   (533)
Other assets  44   - 
Operating lease right of use asset, net  535   - 
Accounts payable  284   (98)
Deferred revenue  (5,682)  (543)
Accrued expenses  1,474   (248)
Customer deposits  (1,924)  938 
Operating lease liabilities  (517)  - 
Other non-current liabilities  (3)  19 
Net cash used in operating activities  (970)  (1,564)
Investing activities        
Proceeds from net working capital settlement  210   - 
Purchases of property and equipment  (897)  (308)
Acquisition of business, net of cash acquired  -   (6,274)
Net cash used in investing activities  (687)  (6,582)
Financing activities        
Proceeds from common stock issuance, net of issuance costs  -   8,919 
Proceeds from related party loans  2,000   2,100 
Payment of related party loans  -   (1,158)
Principal payments on finance leases  (31)  - 
Repayment of seller note  (498)  - 
Other financing activities, net  2   - 
Net cash provided by financing activities  1,473   9,861 
(Decrease)/increase in Cash and Cash Equivalents  (184)  1,715 
Cash and Cash Equivalents, beginning of year  2,718   1,003 
Cash and Cash Equivalents, end of year $2,534�� $2,718 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share amounts)

  December 31,  December 31, 
  2017  2016 
ASSETS      
CURRENT ASSETS      
Cash and cash equivalents $1,003  $1,352 
Accounts receivable, net of allowance for doubtful accounts of $40 and $85, respectively  5,912   3,998 
Unbilled receivables  77   242 
Work-in-process and inventories  851   585 
Prepaids and other current assets  1,030   168 
Total current assets  8,873   6,345 
Property and equipment, net  1,136   912 
Intangibles, net  875   2,035 
Goodwill  14,989   14,989 
Other assets  172   138 
TOTAL ASSETS $26,045  $24,419 
         
LIABILITIES AND SHAREHOLDERS’ EQUITY        
CURRENT LIABILITIES        
Short-term related party loans payable, net of $0 and $454 discount, respectively $-  $7,627 
Accounts payable  2,017   3,218 
Accrued expenses  2,689   2,277 
Deferred revenues  6,721   753 
Customer deposits  1,247   606 
Total current liabilities  12,674   14,481 
Long-term related party loans payable, net of $1,916 and $0 discount, respectively  5,465   - 
Warrant liability  858   705 
Deferred tax liabilities  549   610 
Other liabilities  220   218 
TOTAL LIABILITIES  19,766   16,014 
         
COMMITMENTS AND CONTINGENCIES        
Convertible preferred stock, net of discount (liquidation preference of $5,692 and $7,690, respectively)  1,927   3,925 
         
SHAREHOLDERS’ EQUITY        
Common stock, $.01 per value, 200,000 shares authorized; 82,582 and 66,649 shares issued and outstanding, respectively  826   666 
Additional paid-in capital  29,757   23,095 
Accumulated deficit  (26,231)  (19,281)
Total shareholders’ equity  4,352   4,480 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $26,045  $24,419 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)

 

  For the Years Ended 
  December 31, 
  2017  2016 
Sales      
Hardware $5,412  $3,031 
Services and other  12,286   10,642 
Total sales  17,698   13,673 
         
Cost of sales        
Hardware  4,434   2,544 
Services and other  5,875   4,271 
Total cost of sales (exclusive of depreciation and amortization shown separately below)  10,309   6,815 
Gross profit  7,389   6,858 
         
Operating expenses:        
Sales and marketing expenses  2,078   1,061 
Research and development expenses  991   893 
General and administrative expenses  6,944   6,393 
Depreciation and amortization expense  1,505   2,003 
ConeXus acquistion stock issuance expense  1,971   - 
Impairment loss on intangible assets  -   1,065 
Total operating expenses  13,489   11,415 
Operating loss  (6,100)  (4,557)
         
Other income (expenses):        
Interest expense  (1,610)  (1,636)
Change in fair value of warrant liability  (153)  (42)
Gain on settlement of debt and dissolution of Broadcast  872   1,008 
Other income, net  2   164 
Total other expense  (889)  (506)
Net loss before income taxes  (6,989)  (5,063)
Benefit/(provision) from income taxes  39   365 
Net loss  (6,950)  (4,698)
Dividends on preferred stock  246   463 
Net loss attributable to common shareholders $(7,196) $(5,161)
Net loss per common share - basic and diluted $(0.10) $(0.07)
Net loss attributable to common shareholders $(0.10) $(0.08)
Weighted average shares outstanding - basic and diluted  72,788   65,443 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

For the years ended December 31, 2017 and 2016

(in thousands, except shares)

        Additional       
  Common Stock  paid in  (Accumulated    
  Shares  Amount  capital  Deficit)  Total 
Balance as of December 31, 2015  64,224,860  $642  $22,528  $(14,582) $8,588 
Shares issued upon conversion of preferred stock  1,205,882   12   295   -   307 
Shares issued for restructured settlement program  1,219,189   12   155   -   167 
Dividends on preferred stock  -   -   (463)  -   (463)
Stock-based compensation  -   -   273   -   273 
Net loss  -   -   -   (5,910)  (5,910)
Adjustment due to adoption of ASU 2017-11  -   -   307   1,211   1,518 
Balance as of December 31, 2016  66,649,931  $666  $23,095  $(19,281) $4,480 
                     
Shares issued upon conversion of preferred stock  8,806,906   88   2,158   -   2,246 
Additional shares issued for ConeXus purchase  5,631,373   56   1,915   -   1,971 
Shares issued for services  1,960,784   20   480   -   500 
Issuance of warrants with promissory notes  -   -   2,216   -   2,216 
Redemption and cancellation of shares under repurchase plan  (1,185,968)  (11)  (138)  -   (149)
Dividends on preferred stock  -   -   (246)  -   (246)
Common stock issued as dividend  718,840   7   (7)  -   - 
Stock-based compensation  -   -   284   -   284 
Net loss  -   -   -   (6,950)  (6,950)
Balance as of December 31, 2017  82,581,866   826   29,757   (26,231)  4,352 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except share per share amounts)

  For the Years Ended 
  December 31, 
  2017  2016 
Operating Activities:        
Net loss  (6,950)  (4,698)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Depreciation and amortization  1,505   2,003 
Amortization of debt discount  756   852 
Stock-based compensation  284   273 
Change in warrant liability  153   42 
Allowance for doubtful accounts  -   85 
Warrants issued for services  -   36 
ConeXus acquisition stock issuance expense  1,971   - 
Increase in notes due to in-kind interest  86   102 
Deferred tax provision (benefit)  (61)  (365)
Impairment of intangible assets  -   1,065 
Gain on debt settlement  (872)  (1,008)
Changes to operating assets and liabilities:        
Accounts receivable and unbilled revenues  (1,749)  (3,360)
Inventories  (266)  (503)
Prepaid expenses and other current assets  (862)  180 
Other non-current assets  (34)  65 
Accounts payable  (390)  858 
Deferred revenue  5,968   (460)
Accrued expenses  473   17 
Customer deposits  641   606 
Other non-current liabilities  2   104 
Net cash provided by (used in) operating activities  655   (4,106)
Investing activities        
Purchases of property and equipment  (569)  (292)
Net cash used in investing activities  (569)  (292)
Financing activities        
Issuance of common stock  500   167 
Issuance of loans payable and warrants, net of discount  -   4,510 
Share repurchase and cancellation  (149)  - 
Payments on debts  (786)  (288)
Net cash (used in) provided by financing activities  (435)  4,389 
(Decrease)/increase in Cash and Cash Equivalents  (349)  (9)
Cash and Cash Equivalents, beginning of year  1,352   1,361 
Cash and Cash Equivalents, end of year  1,003   1,352 

See accompanying Notes to Consolidated Financial Statements.


CREATIVE REALITIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share amounts)

All currency is rounded to the nearest thousands except share and per share amounts

 

NOTE 1: NATURE OF OPERATIONSORGANIZATION AND LIQUIDITYOPERATIONS

 

Unless the context otherwise indicates, references in these Notes to the accompanying Consolidated Financial Statements to “we,” “us,” “our” and “the Company” refer to Creative Realities, Inc. and its subsidiaries.

Nature of the Company’s Business

 

Creative Realities, Inc. is a Minnesota corporation that provides innovative digital marketing technology and solutions to retail companies, individual retail brands, enterprises and organizations throughout the United States and in certain international markets. We haveThe Company has expertise in a broad range of existing and emerging digital marketing technologies, as well as the related media management and distribution software platforms and networks, device management, product management, customized software service layers, systems, experiences, workflows, and integrated solutions. Our technology and solutions include: digital merchandising systems and omni-channel customer engagement systems, interactive digital shopping assistants, advisors and kiosks, and other interactive marketing technologies such as mobile, social media, point-of-sale transactions, beaconing and web-based media that enable our customers to transform how they engage with consumers. We have expertise in a broad range of existing and emerging digital marketing technologies, as well as the following related aspects of our business: content, network management, and connected device software and firmware platforms; customized software service layers; hardware platforms; digital media workflows; and proprietary processes and automation tools. We believe we are one of the world’s leading interactive marketing technology companies that focuses on the retail shopper experience by helping retailers and brands use the latest technologies to create better shopping experiences.

 

On November 20, 2018, we closed on our acquisition of Allure Global Solutions, Inc. (the “Allure Acquisition”). While the Allure Acquisition expanded our operations, geographical footprint and customer base and also enhanced our current product offerings, the core business of Allure is consistent with the operations of Creative Realties, Inc. and as a result of the Allure Acquisition we did not add different operating activities to our business.

Our main operations are conducted directly through Creative Realities, Inc., and under our wholly owned subsidiaries Allure Global Solutions, Inc., a Georgia corporation, Creative Realities LLC, a Delaware limited liability company, Wireless Ronin Technologies Canada, Inc., a Canadian corporation, and ConeXus World Global, LLC, a Kentucky limited liability company. Our other wholly owned subsidiary Creative Realities, LLC, a Delaware limited liability company, has been effectively dormant since October 2015, the date of the merger with ConeXus World Global, LLC.

 

Liquidity and Financial Condition

 

The accompanying Consolidated Financial Statements have been prepared on the basis of the realization of assets and the satisfaction of liabilities and commitments in the normal course of business and do not include any adjustments to the recoverability and classifications of recorded assets and liabilities as a result of uncertainties.


We haveproduced net income for the year ended December 31, 2019 but incurred a net lossesloss for the year ended December 31, 2018 and have negative cash flows from operating activities for the years endedas of December 31, 2017 and 2016.2019. As of December 31, 2017,2019, we had cash and cash equivalents of $1,003$2,534 and a working capital deficit of $(3,801). $2,449.

On November 13, 2017,6, 2019, Slipstream Communications, LLC a related party,(“Slipstream”) extended the maturity date of our term loan and revolver loan to August 17,June 30, 2021 through the Sixth Amendment to the Loan and Security Agreement, aligning the maturity date of our term loan and revolver loan with the Secured Disbursed Escrow Promissory Note.

On December 30, 2019, Slipstream into the Secured Convertible Special Loan Promissory Note (“Special Loan”) as part of the Seventh Amendment of the Loan and Security Agreement with Slipstream, under which we obtained $2,000, with interest thereon at 8% per annum payable 6% in cash and 2% via the issuance of paid-in-kind (“SLPIK”) interest, provided however that upon occurrence of an event of default the interest rate shall automatically be increased by 6% per annum payable in cash. The entry into the Seventh Amendment adjusted the interest rate on the Company’s Term Loan and Revolving Loan to 8% per annum, provided, however, at all times when the aggregate outstanding principal amount of the Term Loan and the Revolving Loan exceeds $4,100 then the Loan Rate shall be 10%, of which eight percent 8% shall be payable in cash and 2% shall be paid by the issuance of and treated as additional PIK.

Upon the earlier to occur of an Event of Default or October 1, 2020, if any of the principal amount of the Special Loan is then outstanding, the principal and accrued but unpaid interest of the Special Loan and the outstanding SLPIK shall be automatically converted into shares of a new series of Senior Convertible Preferred Stock of CRI (“New Preferred”) having an Appraised Value equal to three times the then outstanding principal amount and accrued but unpaid interest of the Special Loan and the outstanding SLPIK and having the following terms and conditions, as reasonably determined by CRI and the Lender, the New Preferred shall:

be the most senior equity security of CRI, including with respect to the payment of dividends and other distributions;

be on substantially the same terms and conditions as CRI’s Series A-1 6% Convertible Preferred Stock as set forth in its Certificate of Designation immediately before the same was cancelled pursuant to a Certificate of Cancellation dated as of March 13, 2019;

not be subject to a right of redemption upon the part of a holder thereof;

accrue and pay quarterly dividends at the rate of twelve percent (12%) per annum which shall be payable in cash;

have a Stated Value that is an amount mutually agreed by CRI and the Lender at the time of issuance;

Conversion Price shall be an amount equal to 80% of the average for the 30-day period ending two days prior to the required conversion date of the daily average of the range of CRI’s common stock (calculated pursuant to information on The Wall Street Journal Online Edition), subject to appropriate adjustments; and

neither section 6(e) of the Series A-1 Certificate of Designation nor any similar provision shall apply to the New Preferred.

See Note 9Loans Payableto the Consolidated Financial Statements for discussion of the accounting for the Special Loan.

On November 9, 2018, Slipstream extended the maturity date of our promissory notes on a rolling quarter addition basis which is now April 15, 2019. While management believes that dueterm loan and revolving loan to August 16, 2020. In conjunction with the extension of our debtthe maturity date of our currentterm loan, we agreed that the cash balanceportion of the interest rate would increase from 8.0% per annum to 10.0% per annum effective July 1, 2019.

Management believes that, based on (i) the extension of the maturity date on our term loan and revolving loans, and (ii) our operational forecast for 2018,through 2021, we can continue as a going concern through at least March 31, 2019,2021. However, given our history of net losses, cash used in operating activities and working capital deficit, we obtained a continued support letter from Slipstream Communications, LLC through March 31, 2019.2021. We can provide no assurance that our ongoing operational efforts will be successful which could have a material adverse effect on our results of operations and cash flows.

See Note 9Loans Payableto the Consolidated Financial Statements for an additional discussion of the Company’s debt obligations.

F-8

Acquisitions

Acquisition of Allure Global Solutions, Inc.

On September 20, 2018, we entered into a Stock Purchase Agreement (the “Purchase Agreement”) with Christie Digital Systems, Inc. (“Seller”) to acquire the capital stock of Allure Global Solutions, Inc. (“Allure”), a wholly owned subsidiary of Seller (the “Allure Acquisition”). Allure is an enterprise software development company providing software solutions, a suite of complementary services, and ongoing support for an array of digital media and POS solutions. Allure provides a wide range of products for the theatre, restaurant, convenience store, theme park, and retail spaces and works to create, develop, deploy, and maintain enterprise software solutions including those designed specifically to integrate, manage, and power ambient client-owned networks. Those networks manage data and marketing content that has been designed and proven to influence consumer purchase behavior. The Allure Acquisition closed on November 20, 2018.

Subject to the terms and conditions of the Purchase Agreement, upon the closing of the Allure Acquisition, we acquired ownership of all of Allure’s issued and outstanding capital shares in consideration for a total purchase price of approximately $8,450, subject to a post-closing working capital adjustment. Of this purchase price amount, we paid $6,300 in cash. Of the remaining purchase price amount, approximately $1,250 was to be paid to former management of Allure, and approximately $900 is due from Allure to Seller, under an existing Seller note which was amended and restated for this reduced amount (as so amended and restated, the “Amended and Restated Seller Note”). The Amended and Restated Seller Note accrued interest at 3.5% per annum and required us to make quarterly payments of interest only through February 19, 2020, on which date the Amended and Restated Seller Note matured and all remaining amounts owing thereunder were due.

On May 10, 2019, we reached a settlement agreement with Seller on, among other things, the final net working capital as of the acquisition date resulting in (i) a payment to us from Seller in the amount of $210, and (ii) a reduction of the amount due under the Amended and Restated Seller Note of $168 of cash collected by the Company which had been previously designated for payment on the Amended and Restated Seller Note but was not ultimately remitted to the Seller and (b) $20 of unpaid accrued interest. In addition to this net working capital settlement, Seller accepted collection risk for one acquired receivable in the amount of $666, which was net settled through the Amended and Restated Seller Note. Our consolidated balance sheet reflects a reduction in both accounts receivable and the Amended and Restated Seller Note of $666. The outstanding principal balance of the Amended and Restated Seller Note as of December 31, 2019 is $1,637.

 

The consolidated financial statements do not include any adjustments to the recoverabilityAmended and classifications of recorded assets and liabilities as a result of the above uncertainty.

Major Acquisitions

Acquisition of ConeXus World Global

There were no acquisitions completed during the years-ended December 31, 2017 and 2016. On October 15, 2015, we completed the acquisition of ConeXus World Global, LLC for 2,080,000 shares of Series A-1 Convertible Preferred Stock, and the conversion of $823 of ConeXus World Global debtRestated Seller Note is convertible into (i) 2,639,258 shares of our common stock at Seller’s option on or after May 19, 2019, at an initial conversion price of $8.40 per share, subject to customary equitable adjustments. Conversion of all amounts owing under the Amended and Restated Seller Note will be mandatory if the 30-day volume-weighted average price of our common stock exceeds 200% of the common stock trading price at the closing of the Allure Acquisition. We will grant Seller customary registration rights for the shares of our common stock issuable upon conversion of the Amended and Restated Seller Note.

The Purchase Agreement contemplates additional consideration of $2,000 to be paid by us to Seller in the event that Allure’s revenue exceeds $13,000, provided that revenues from one specifically-named customer is capped at 70% of their gross revenue as part of the aggregate revenue calculation, for any of (i) the 12-month period ending December 31, 2019, or (ii) $150 in principalany of the next following trailing 12-month periods ending on each of March 31, June 30, September 30 and December 31, 2020. We currently do not expect to owe any amount of our convertible debt.additional consideration to Seller and no liability has been recorded in the Consolidated Financial Statements for this contingent liability as of December 31, 2019.

 

In accordance with the termsSee Note 5Business Combinationsfor further discussion of the agreement and plan of merger and reorganization, an additional 416,000 shares of Series A-1 Convertible Preferred Stock and 4,000,000 shares of common stock were to be issued upon the reorganization of the capital structure of a Belgian affiliate of ConeXus (the “Holdback Shares”). Since the passage of the March 31, 2016 date targeted for the completion of the reorganization of the Belgian affiliate, the parties have determined that the value of the Belgian affiliate was de minimis. 

Company’s Allure Acquisition.


An agreement was reached on September 1, 2017 by Creative Realities, Inc. and the prior shareholders of ConeXus to recognize the value obtained by Creative Realities, Inc. as a result of the merger and to settle the Holdback Shares to the prior shareholders of ConeXus.  Creative Realities, Inc. has waived the contingency relating to the issuance of the Holdback Shares and issued to the shareholders 5,631,373 shares of common stock. 3,198,054 of these shares were issued to Rick Mills, a majority shareholder of ConeXus, a related party, and the CEO of Creative Realities, Inc. Since the measurement period for the business combination has expired, the issuance of the shares is recognized as a charge to operations during the year ended December 31, 2017 of $1.9 million.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

A summary of the significant accounting policies consistently applied in the preparation of the accompanying consolidated financial statementsConsolidated Financial Statements follows:

 

1. PrinciplesBasis of ConsolidationPresentation

 

The consolidatedaccompanying Consolidated Financial Statements have been prepared in accordance with the instructions to Form 10-K and Article 3 of Regulation S-X and include all of the information and disclosures required by generally accepted accounting principles in the United States of America (“GAAP”) for annual financial statementsreporting.

The Consolidated Financial Statements include the accounts of Creative Realities, Inc., our wholly owned subsidiaries Allure, ConeXus World Global LLC, Creative Realities LLC(Canada), Inc., and Wireless Ronin Technologies Canada, Inc.Creative Realities, LLC. All inter-company balances and transactions have been eliminated in consolidation, as applicable.

2. Foreign CurrencyRevenue Recognition

 

For the Company’s Canadian operations, the local currency has been determined to be the functional currency. The results of its non-U.S. dollar based operations are translated to U.S. dollars at the average exchange rates during the period. Assets and liabilities are translated at the rate of exchange prevailing on the balance sheet date. Equity is translated at the prevailing rate of exchange at the date of the equity transaction. The effects of converting non-functional currency assets and liabilities into the functional currency are recorded as general and administrative expenses in the consolidated statements of operations. Translation adjustments which were considered immaterial to date, have been recorded as general and administrative expenses in the consolidated statements of operations.

3.  Revenue Recognition

We recognize revenue primarily from these sources:

Hardware:

System hardware sales

Services and Other:

Professional and implementation services

Software design and development services
Software and software license sales
Maintenance and support services

We recognize revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 910, Contractors-Construction, 606, Revenue from Contracts with Customers (“ASC 605, 606”), which we adopted effective January 1, 2018, using the modified retrospective method. See Note 4Revenue Recognition, ASC 605-25, Accounting for Revenue Arrangements with Multiple Deliverablesand ASC subtopic 985-605, Software. In the event of a multiple-element arrangement, we evaluate each elementfurther discussion of the transaction to determine if it represents a separate unitimpact of accounting, taking into account all factors following the guidelines set forth in FASB ASC 985-605-25-5:

(v)persuasive evidence of an arrangement exists;
(vi)delivery has occurred, which is when product title transfers to the customer, or services have been rendered;


(vii)customer payments are fixed or determinable and free of contingencies and significant uncertainties; and
(viii)collection is reasonably assured. If it is determined that collection of a fee is not reasonably assured, we defer the revenue and recognize it at the time collection becomes reasonably assured, which is generally upon receipt of cash payment. Revenues are reported on a gross basis.

We enter into arrangements with customers that may include a combination of software products, system hardware, maintenanceadoption and support, or installation and training services. We allocate the total arrangement fee among the various elements of the arrangement based on the relative fair value of each of the undelivered elements determined by vendor-specific objective evidence (VSOE). In software arrangements for which we do not have VSOE of fair value for all elements,our revenue is deferred until the earlier of when VSOE is determined for the undelivered elements (residual method) or when all elements for which we do not have VSOE of fair value have been delivered. We have determined VSOE of fair value for each of our products and services.recognition policy.

 

The VSOE for maintenance and support services is based upon the renewal rate for continued service arrangements. The VSOE for installation and training services is established based upon pricing for the services. The VSOE for software and licenses is based on the normal pricing and discounting for the product when sold separately.3. Inventories

Each element of our multiple-element arrangements qualifies for separate accounting. Nevertheless, when a sale includes both software and maintenance, we defer revenue under the residual method of accounting. Under this method, the undelivered maintenance and support fees included in the price of software is amortized ratably over the period the services are provided. We defer maintenance and support fees based upon the customer’s renewal rate for these services.

System hardware sales

Included in “hardware” are system hardware sales whereby revenue is recognized generally upon shipment of the product or customer acceptance depending upon contractual arrangements with the customer. Shipping charges billed to customers are included in sales and the related shipping costs are included in cost of sales. Total hardware sales were $5,400 and $3,031 for the years ended December 31, 2017 and 2016, respectively.

Services and Other

 

Included in “services and other” revenue is professional and implementation services, software design and development services, software and software license sales and maintenance and support services revenue. Total services and other revenue was $12,298 and $10,642 for the years ended December 31, 2017 and 2016, respectively.

Professional and implementation services 

Professional services revenue is derived primarily from consulting services related to the design and development of various marketing experiences, and content development and management. The majority of professional services and accompanying agreements qualify for separate accounting.

Implementation services revenue is derived from implementation, maintenance and support contracts, content development, software development and training.

These servicesInventories are bid either on a fixed-fee basis, time-and-materials basis or both. For time-and-materials contracts, we recognize revenue as services are performed. For fixed-fee contracts, we recognize revenue upon completion of specific contractual milestones, by using the percentage-of-completion method.


Software design and development services

Software design and development services includes revenue from contracts for technology integration consulting services where we design/redesign, build and implement new or enhanced systems applications and related processes for clients recognized on the percentage-of-completion method. The percentage-of-completion accounting involves calculating the percentage of services provided during the reporting period compared to the total estimated services to be provided over the duration of the contract. Estimated revenues from applying the percentage-of-completion method include estimated incentives for which achievement of defined goals is deemed probable. Contract costs include all direct material, labor, subcontractors, certain indirect costs, such as indirect labor, equipment costs, supplies, tools and depreciation costs. Selling, general and administrative costs are charged to expense as incurred. This method is followed where reasonably dependable estimates of revenues and costs can be made. We measure progress for completion based on either the hours worked as a percentage of the total number of hours of the project or by delivery and customer acceptance of specific milestones as outlined per the terms of the agreement with the customer. Estimates of total contract revenue and costs are continuously monitored during the term of the contract, and recorded revenue and costs are subject to revision as the contract progresses. Such revisions may result in increases or decreases to revenue and income and are reflected in the financial statements in the periods in which they are first identified. If estimates indicate that a contract loss will occur, a loss provision is recorded in the period in which the loss first becomes probable and reasonably estimable. Contract losses are determined to be the amount by which the estimated direct and indirect costs of the contract exceed the estimated total revenue that will be generated by the contract and are included in cost of sales and classified in accrued expenses in the balance sheet. Our presentation of revenue recognized on a contract completion basis has been consistently applied for all periods presented.

Software and software license sales

Software and software license sales are revenue when a fixed fee order has been received and delivery has occurred to the customer. We assess whether the fee is fixed or determinable and free of contingencies based upon signed agreements received from the customer confirming terms of the transaction. Software is delivered to customers electronically or on a CD-ROM, and license files are delivered electronically.

Maintenance and support services

Maintenance and support services revenue consists of software updates and various forms of support services. Software updates provide customers with rights to unspecified software product upgrades and maintenance releases and patches released during the term of the support period. Support includes access to technical support personnel for software and hardware issues. We also offer a hosting service through our network operations center, or NOC, allowing the ability to monitor and support its customers’ networks 7 days a week, 24 hours a day. This revenue is recognized ratably over the term of the contract, which is typically one to three years. Maintenance and support is renewable by the customer. Rates for maintenance and support, including subsequent renewal rates, are typically established based upon a fee per location, per device, or a specified percentage of net software license fees as set forth in the arrangement. Support agreement fees are based on the level of service provided to its customers, which can range from monitoring the health of a customer’s network to supporting a sophisticated web-portal to managing the end-to-end hardware and software of a digital marketing system.

Costs and estimated earnings recognized in excess of billings on uncompleted contracts are recorded as unbilled services and are included in work-in-process on the balance sheet. Billings in excess of costs and estimated earnings on uncompleted contracts are recorded as deferred revenues until revenue recognition criteria are met. Unbilled receivables are a normal part of our business as some receivables are invoiced in the month following shipment or completion of services. Our policy is to present any taxes imposed on revenue-producing transactions on a net basis.

4.  Cash and Cash Equivalents

Cash equivalents consist of liquid investments with original maturities of three months or less when purchased. As of December 31, 2017, the Company had substantially all cash deposited with commercial banks. The balances are insured by the Federal Deposit Insurance Corporation up to $250. 

5. Accounts Receivable and Allowance for Doubtful Accounts

Our unsecured accounts receivable are customer obligations due under normal trade terms, carriedstated at their face value less an allowance for doubtful accounts. Approximately 51% or $3,017 of our accounts receivable at December 31, 2017 is from a related party (see Note 8). We entered into a factoring arrangement with Allied Affiliated Funding for our accounts receivable with recourse on October 15, 2015 which concluded on August 17, 2016. During that period, the majority of our receivables were factored. We determine our allowance for doubtful accounts based on the evaluation of the aging of our accounts receivable and on a customer-by-customer analysis of our high-risk customers. Our reserves contemplate our historical loss rate on receivables, specific customer situations and the economic environments in which we operate. We determine past-due accounts receivable on a customer-by-customer basis. Accounts receivable are written off after all reasonable collection efforts have failed. 


6. Work-In-Process and Inventories

Our work-in-process and inventories are recorded using the lower of cost or market on a(net realizable value), determined by the first-in, first-out (FIFO) method. Inventory is netmethod, and consist of an allowance for obsolescence of $10 and $10 as of December 31, 2017 and 2016, respectively.the following:

 

7. Fair Value of Financial Instruments

  December 31,  December 31, 
  2019  2018 
Raw materials, net of reserve of $134 and $207, respectively $200  $220 
Work-in-process  179   159 
Total inventories $379  $379 

 

Fair value is 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. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). Inputs are broadly defined as assumptions market participants would use in pricing an asset or liability.

FASB ASC 820-10, Fair Value Measurements and Disclosures, requires disclosure of the estimated fair value of an entity’s financial instruments. Such disclosures, which pertain to our financial instruments, do not purport to represent our aggregate net fair value. The carrying value of cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities approximate fair value because of the short maturity of those instruments. The fair value of the warrant liabilities is calculated using a Black-Scholes model, which approximates a binomial model due to probability factors used to determine the fair value. The calculation of this liability is based on Level 3 inputs. See Notes 3 and 11 for further discussion on the valuation of warrant liabilities. 

8.4. Impairment of Long-Lived Assets

 

We review the carrying value of all long-lived assets, including property and equipment, for impairment in accordance with FASB ASC 360-10-05-4, 360,Accounting for the Impairment or Disposal of Long-Lived Assets. Under FASB ASC 360-10-05-4,360, impairment losses are recorded whenever events or changes in circumstances indicate the carrying value of an asset may not be recoverable.

 

If the impairment tests indicate that the carrying value of the asset is greater than the expected undiscounted cash flows to be generated by such asset, an impairment loss would be recognized. The impairment loss is determined byas the amount by which the carrying value of such asset exceeds its fair value. We generally measure fair value by considering sale prices for similar assets or by discounting estimated future cash flows from such assets using an appropriate discount rate. Assets to be disposed of are carried at the lower of their carrying value or fair value less costs to sell. Considerable management judgment is necessary to estimate the fair value of assets, and accordingly, actual results could vary significantly from such estimates. There


5. Basic and Diluted Income/(Loss) per Common Share

Basic and diluted income/(loss) per common share for all periods presented is computed using the weighted average number of common shares outstanding. Basic weighted average shares outstanding includes only outstanding common shares. Diluted weighted average shares outstanding includes outstanding common shares and potential dilutive common shares outstanding in accordance with the treasury stock method. Shares reserved for outstanding stock options and warrants totaling approximately 5,046,888 and 5,320,162 at December 31, 2019 and 2018, respectively were excluded from the computation of income/(loss) per share as no impairment lossesoptions or warrants were in the money for long-lived assets recorded2019 and all options and warrants were anti-dilutive in 2018 due to the net loss. In calculating diluted earnings per share for 2019, in accordance with ASC 260Earnings per share, we included the dilutive issuance of the potential issuance of common stock upon an assumed conversion of the Special Loan. Net loss attributable to common shareholders for the years ended December 31, 20172018 is after common stock dividends on Series A Convertible Preferred Stock (“preferred stock”) of $345 and 2016.a preferred stock conversion expense of $3,932 as discussed further in Note 13Convertible Preferred Stock.

 

6. Income Taxes

Deferred income taxes are recognized in the financial statements for the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates. Temporary differences arise from net operating losses, differences in basis of intangibles, stock-based compensation, reserves for uncollectible accounts receivable and inventory, differences in depreciation methods, and accrued expenses. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. The Company accounts for uncertain tax positions utilizing an established recognition threshold and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. We had no uncertain tax positions as of December 31, 2019 and 2018.

7. Goodwill and Definite-Lived Intangible Assets

We follow the provisions of ASC 350, Goodwill and Other Intangible Assets. Pursuant to ASC 350, goodwill acquired in a purchase business combination is not amortized, but instead tested for impairment at least annually. The Company uses a measurement date of September 30. There was no impairment loss recognized on goodwill or definite-lived intangible assets during the years ended December 31, 2019 and 2018 (see Note 8Intangible Assets and Goodwill).

8. Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Our significant estimates include: the allowance for doubtful accounts, recognition of revenue, valuation allowances related to deferred taxes, deferred revenue, the fair value of acquired assets and liabilities, valuation of stock-based compensation awards and other assumptions and estimates used to evaluate the recoverability of long-lived assets, goodwill and other intangible assets and the related amortization methods and periods. Actual results could differ from those estimates.

9. Stock Split

On October 17, 2018, the Company effectuated a l-for-30 reverse stock split of its outstanding common stock, which was approved by the Company’s board of directors on October 17, 2018. The accompanying financial statements and notes to the financial statements give retroactive effect to the reverse stock split for all periods presented. The shares of common stock retained a par value of $0.01 per share.

10. Business Combinations

Accounting for acquisitions requires us to recognize separately from goodwill the assets acquired and the liabilities assumed at their acquisition date fair values. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net acquisition date fair values of the assets acquired and the liabilities assumed. While we use our best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date as well as contingent consideration, where applicable, our estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to our consolidated statements of operations. Refer to Note 5Business Combination for a discussion of the accounting for the Allure Acquisition.


11. Property and Equipment

 

Property and equipment are carried at cost, less accumulated depreciation and amortization. Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over the estimated service lives, principally using straight-line methods. Leasehold improvements are amortized over the shorter of the life of the improvement or the lease term, using the straight-line method.

 


Property and equipment consistsconsist of the following at December 31, 20172019 and 2016:2018:

 

  December 31, 
  2019  2018 
Equipment $83  $159 
Leasehold improvements  136   58 
Purchased and developed software  2,563   1,758 
Furniture and fixtures  102   82 
Other depreciable assets  65   57 
Total property and equipment  2,949   2,114 
Less: accumulated depreciation and amortization  (1,396)  (884)
Net property and equipment $1,553  $1,230 

  December 31, 
  2017  2016 
       
Equipment $1,700  $1,644 
Leasehold improvements  680   673 
Purchased and developed software  1,516   1,007 
Furniture and fixtures  439   438 
Other depreciable assets  27   27 
Total property and equipment  4,362   3,789 
Less: accumulated depreciation and amortization  (3,226)  (2,877)
Net property and equipment $1,136  $912 

During 2018, we wrote-off fully depreciated property and equipment and the related accumulated depreciation of $3,628.

 

The estimated useful lives used to compute depreciation and amortization are as follows:

 

Asset classUseful life assigned
Equipment 3 – 5 years
Furniture and fixtures 5 years
Purchased and developed software  53 years
Leasehold improvements Shorter of 5 years or term of lease

 

Depreciation expense was $345$564 and $272$391 for the years ended December 31, 20172019 and 2016,2018, respectively. 

 

10.12. Research and Development and Software Development Costs

 

Research and development expenses consist primarily of development personnel and non-employee contractor costs related to the development of new products and services, enhancement of existing products and services, quality assurance and testing. Effective April 2015, theThe Company began capitalizingcapitalizes its costs incurred for additional functionality to its internal software. We capitalized approximately $524$805 and $270$243 for the years ended December 31, 20172019 and 2016,2018, respectively. These software development costs include both enhancements and upgrades of our client basedclient-based systems including functionality of our internal information systems to aid in our productivity, profitability and customer relationship management. We are amortizing these costs over 53 years once the new projects are finishedcompleted and placed in service. These costs are included in property and equipment, net on the consolidated balance sheets.

11. Basic and Diluted Loss per Common Share

Basic and diluted loss per common share for all periods presented is computed using the weighted average number of common shares outstanding. Basic weighted average shares outstanding include only outstanding common shares. Diluted net loss per common share is computed by dividing net loss by the weighted average common and potential dilutive common shares outstanding computed in accordance with the treasury stock method. Shares reserved for outstanding stock options and warrants totaling approximately 46.7 and 36.0 million at December 31, 2017 and 2016, respectively, were excluded from the computation of loss per share as well as the potential common shares issuable upon conversion of convertible preferred stock and convertible promissory notes as their effect was antidilutive due to our net loss. Net loss attributable to common shareholders for the year ended December 31, 2017 and December 31, 2016 is after dividends on convertible preferred stock of $246 and $463, respectively. 

12. Deferred Income Taxes

The calculation of our income tax provision involves dealing with uncertainties in the application of complex tax regulations.  We recognize tax liabilities for uncertain income tax positions based on management’s estimate of whether it is more likely than not that additional taxes will be required.  We had no uncertain tax positions as of December 31, 2017 and 2016. Deferred income taxes are recognized in the financial statements for the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates. Temporary differences arise from net operating losses, differences in basis of intangibles (other than goodwill), stock-based compensation, reserves for uncollectible accounts receivable and inventory, differences in depreciation methods, and accrued expenses. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. In the event of any future tax assessments, we have elected to record the income taxes and any related interest and penalties as income tax expense on our statement of operations.

 


13. Accounting for Stock-Based CompensationLeases

 

The Company accounts for stock-based compensation in accordance withOn January 1, 2019, we adopted Accounting Standards Updates (“ASU”) No. 2016-02, Leases (Topic 842), as amended, which supersedes the lease accounting guidance under ASC 718-10 that840, and generally requires the measurementlessees to recognize operating and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair value. For purposes of determining estimated fair value under FASB ASC 718-10-30, the Company computes the estimated fair values of stock options using the Black-Scholes option pricing model. Stock-based compensation expense to employees of $284 and $273 was charged to expense during the years ended December 31, 2017 and 2016, respectively. 

14. Goodwill and Definite-Lived Intangible Assets

We follow the provisions of FASB ASC 350, Goodwill and Other Intangible Assets. Pursuant to FASB ASC 350, goodwill acquired in a purchase business combination is not amortized, but instead tested for impairment at least annually. The Company used a measurement date of September 30 (see Note 5). There was no impairment loss recognized during the year ended December 31, 2017. An impairment loss was recognized during the year ended December 31, 2016. 

15. Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets andfinancing lease liabilities and disclosure of contingentcorresponding right-of-use (“ROU”) assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Our significant estimates include; the allowance for doubtful accounts, recognition of revenue under fixed price contracts, deferred tax assets, deferred revenue, depreciable lives and methods for property and equipment and definite lived intangible assets, valuation of warrants and other stock-based compensation, as well as valuations and purchase price allocations related to business combinations, expected future cash flows including growth rates, discount rates and terminal values and other assumptions and estimates used to evaluate the recoverability of long-lived assets, goodwill and other intangible assets and the related amortization methods and periods. Actual results could differ from those estimates.

16. Change in authorized shares

On February 11, 2016, the Company filed an S-1 Registration Statement registering 20,268,959 shares of common stock issuable upon conversion of its secured notes and upon exercise of the warrants. This S-1 was effective June 1, 2016.

17. Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue From Contracts With Customers (Topic 606), that outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. This ASU is based on the core principle that an entity should recognize revenuebalance sheet and to depictprovide enhanced disclosures surrounding the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires disclosures sufficient to enable users to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contractsleasing arrangements. We adopted the new guidance using the modified retrospective transition approach by applying the new standard to all leases existing at the date of initial application and not restating comparative periods. The most significant impact was the recognition of ROU assets and lease liabilities for operating leases, while our accounting for finance leases remained substantially unchanged. For information regarding the impact of Topic 842 adoption, see Note 17Leases.

Lease accounting results and disclosure requirements for reporting periods beginning after January 1, 2019 are presented under Topic 842, while prior period amounts have not been adjusted and continue to be reported in accordance with customers, including qualitativeour historical accounting under Topic 840.

We elected the package of practical expedients permitted under the transition guidance, which allowed us to carryforward our historical lease classification, our assessment on whether a contract was or contains a lease, and quantitative disclosures about contractsour initial direct costs for any leases that existed prior to January 1, 2019. We also elected to combine our lease and non-lease components. We have no leases with customers, significant judgmentsan initial term of 12 months or less.

Upon adoption, we recognized total ROU assets of $2,319, with corresponding liabilities of $2,319 on the consolidated balance sheets. This included $54 of pre-existing finance lease ROU assets previously reported in computer equipment within property and changesequipment, net. The ROU assets include adjustments for prepayments and accrued lease payments. The effect of the adoption resulted in judgments,a $171 cumulative effect adjustment to retained earnings on January 1, 2019 but did not impact our prior year consolidated statements of income, statements of cash flows, or statements of shareholders’ equity.

Under Topic 842, we determine if an arrangement is a lease at inception. ROU assets and liabilities are recognized at commencement date based on the present value of remaining lease payments over the lease term. For this purpose, we consider only payments that are fixed and determinable at the time of commencement. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. Our incremental borrowing rate is a hypothetical rate based on our understanding of what our credit rating would be. The ROU asset also includes any lease payments made prior to commencement and is recorded net of any lease incentives received. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise such options.

Operating leases are included in operating lease right-of-use assets, recognized from the costs to obtain or fulfill a contract.current maturities of operating leases, and long-term obligations under operating leases on our consolidated balance sheets. Finance leases are included in property and equipment, net, current maturities of financing leases, and long-term obligations under financing leases on our consolidated balance sheets.

 


The CompanyNOTE 3: RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

Recently adopted the new revenue guidance effective

On January 1, 2018 using2019, we adopted ASU No. 2016-02, Leases (Topic 842), as amended. For information regarding the modified retrospective methodimpact of adoption. Based onTopic 842 adoption, see Note 2Summary of Significant Accounting Policies and Note 17Leases.

On January 1, 2019, we adopted ASU No. 2018-07, Improvements to Nonemployee Share-Based Payment Accounting (Topic 718) to simplify the Company’s initial assessment any adjustmentsaccounting for transition are not expectedshare-based payments to be material. The Company conducted a risk assessment and had developed a transition plan that enabled the Company to meet the implementation requirement. Revenue streams and performance obligations evaluated include those outlined in theRevenue section of Note 1 above. The Company’s contracts rarely include forms of variable consideration. Based on the evaluation of the Company’s current contracts and the related revenue streams and performance obligations, the allocation of revenue between hardware, services and other will have insignificant changes as compared with current GAAP. However, for certain sales transactions, the timing of revenue recognition for hardware and certain services sales may occur earlier,nonemployees by aligning it with the remaining service and other sales, occurring later than under current GAAP.accounting for share-based payments to employees, with certain exceptions. The largest impacts as a resultnew guidance expanded the scope of the new standard are the new required qualitative and quantitative disclosures. 

In July 2017, the FASB issued Accounting Standards Update No. 2017-11,Earnings Per Share (Topic 260), Distinguishing Liabilities From Equity (Topic 480), Derivatives and Hedging (Topic 815) Part I. AccountingASC 718 to include share-based payments granted to nonemployees in exchange for Certain Financial Instruments With Down Round Features, Part II Replacement of the Indefinite Deferral for Mandatorily Redeemable Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. This update provides guidance that changes the classification analysis of certain equity-linked financial instruments with down-round features. These instruments aregoods or services used or consumed in an entity’s own operations. The adoption had no longer accounted for as derivative liabilities at fair value as a result of the existence of a down round feature. The Company early adopted this ASU in 2017 and has applied the guidance in this ASU retrospectively to all prior periods. As a result of adopting this ASU, the Company no longer recognizes a liability related to 16,482,635 warrants, which were only classified as liabilities as a result of having down round features. The debt discount for those warrants has been recalculated to reflect the relative fair value of the warrants and the debt. In addition, the Company determined that the impact to the income/(loss) per share as a result of the down round features was not material. The impact to the financial statements for the year ended December 31, 2016 and the balance sheet as of December 31, 2016 is as follows:Company’s Consolidated Financial Statements.

 

  Year ended 
  December 31, 
  2016 
  As previously reported  As adjusted 
Operating income/(loss)  (4,557)  (4,557)
         
Other income (expenses):        
Interest expense  (1,908)  (1,636)
Change in fair value of warrant liability  (982)  (42)
Gain on settlement of debt  1,008   1,008 
Other income/(expense)  164   164 
Total other income/(expense)  (1,718)  (506)
Income/(loss) before income taxes  (6,275)  (5,063)
Benefit/(provision) from income taxes  365   365 
Net loss  (5,910)  (4,698)
Dividends on preferred stock  463   463 
Net loss attributable to common shareholders  (6,373)  (5,161)
Net loss per common share - basic and diluted  (0.09)  (0.07)
Net loss attributable to common shareholders  (0.10)  (0.08)
Weighted average shares outstanding - basic and diluted  65,443   65,443 


  December 31, 2016 
  As previously reported  As adjusted 
LIABILITIES AND SHAREHOLDERS’ EQUITY      
CURRENT LIABILITIES        
Loans payable, net $7,635  $7,627 
Total current liabilities  14,374   14,481 
Warrant liability  3,316   705 
TOTAL LIABILITIES  18,518   16,014 
SHAREHOLDERS’ EQUITY        
Additional paid-in capital  21,834   23,095 
Accumulated deficit  (20,524)  (19,281)
Total shareholders’ equity  1,976   4,480 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $24,419  $24,419 

InOn January 2017, the FASB issued1, 2019, we adopted ASU 2017-04,Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This update eliminates which aimed to address concerns over the requirement thatcost and complexity of the two-step goodwill impairment test by removing the second step of the test. Prior to adoption, an entity was required to perform a two-step test to determine the amount, if any, of goodwill impairment. In Step 1, an entity comparescompared the fair value of a reporting unit with its carrying amount, including goodwill. If the carrying amount of the reporting unit exceeds its fair value, the entity performsperformed Step 2 and comparesby comparing the implied fair value of goodwill with the carrying amount of that goodwill for that reporting unit. An impairment charge equal to the amount by which the carrying amount of goodwill for the reporting unit exceeds the implied fair value of that goodwill is recorded, limited to the amount of goodwill allocated to that reporting unit. To address concerns over the cost and complexityAs a result of the two-stepadoption, in completing our annual impairment testing of goodwill impairment test, the amendments in this ASU remove the second stepas of the test. An entity will applySeptember 30, 2019, we applied a one-step quantitative test and recordwould have recorded the amount of goodwill impairment, if any, as the excess of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. TheThere was no impact on our Consolidated Financial Statements as the result of adoption.

Not yet adopted

In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which simplifies the accounting for income taxes. This guidance will be effective for us in the first quarter of 2021 on a prospective basis, and early adoption is permitted. We are currently evaluating the impact of the new guidance does not amendon our Consolidated Financial Statements.

In August 2018, the optional qualitative assessment of goodwill impairment. ThisFASB issued ASU 2018-15 Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract. The amendments in this update provide guidance ison evaluating the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement) by providing guidance for determining when the arrangement includes a software license. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2019, and for interim periods within those fiscal years, early adoption is permitted.

In August 2016, the FASB issued ASU No. 2016-15,Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments, which provides guidance on the classification of certain cash receipts and cash payments in the statement of cash flows, including those related to debt prepayment or debt extinguishment costs, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of corporate-owned life insurance, and distributions received from equity method investees. This guidance is effective for public business entities for fiscal years beginning after December 15, 2017, and for interim periods within those fiscal years. The guidance must be adopted on a retrospective basis and must be applied to all periods presented, but may be applied prospectively if retrospective application would be impracticable. The Company does not expect theEarly adoption of the amendments in this ASU to have a material impact on our consolidated financial statements, including. our consolidated statement of cash flows.

In June 2016, the FASB issued ASU No. 2016-13,Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments, which provides guidance with respect to measuring credit losses on financial instruments,is permitted, including trade receivables. This guidance eliminates the probable initial recognition threshold that was previously required prior to recognizing a credit loss on financial instruments. The credit loss estimate can now reflect an entity’s current estimate ofadoption in any interim period, for all future expected credit losses. Under the previous guidance, an entity only considered past events and current conditions. The guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company does not expect the adoption of this ASU to have a material impact on our consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases, that requires lessees to recognize most leases on the balance sheet and provides for expanded disclosures on key information about leasing arrangements. This ASU is effective for interim and annual periods beginning after December 15, 2018, which means it will become effective for the Company on January 1, 2019 although early adoption is permitted. In transition, the Company is required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The Company is currently evaluating this ASU to determine the impact it will have on the Company’s Consolidated Financial Statements.entities. We are currently evaluating the impact of adopting this guidance on our Consolidated Financial Statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. This standard modifies the disclosure requirements for fair value measurements by removing the requirements to disclose: (i) amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; (ii) timing of recognizing transfers between levels within the fair value hierarchy; and (iii) valuation processes used for Level 3 fair value measurements. Additionally, the standard now requires disclosure of changes in unrealized gains and losses for the period included in other comprehensive income (loss) for recurring Level 3 fair value measurements held at the end of each reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. ASU 2018-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. An entity is permitted to early adopt all of the disclosure changes or early adopt only the removed disclosure requirements and delay adoption of the additional disclosures until the effective date of this amendment. We are currently evaluating the disclosure requirements related to adopting this guidance.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses. The main objective is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. The amendments in this update replace the incurred loss methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to calculate credit loss estimates. For trade receivables and loans, entities will be required to estimate lifetime expected credit losses. The amendments are effective for public business entities that qualify as smaller reporting companies for fiscal years and interim periods beginning after December 15, 2022. We are currently evaluating the disclosure requirements related to adopting this guidance.


NOTE 4: REVENUE RECOGNITION

On January 1, 2018, the Company adopted ASC 606 using the modified retrospective method for all contracts not completed as of the date of adoption. Results for reporting periods beginning on or after January 1, 2018 are presented under ASC 606, while prior period amounts are not adjusted and continue to be reported under the accounting standards in effect for the prior period. Under this method, we concluded that the cumulative effect of applying this guidance was not material to the financial statements and no adjustment to the opening balance of accumulated deficit was required on the adoption date.

Under ASC 606, the Company accounts for revenue using the following steps:

Identify the contract, or contracts, with a customer

Identify the performance obligations in the contract

Determine the transaction price

Allocate the transaction price to the identified performance obligations

Recognize revenue when, or as, the Company satisfies the performance obligations

The Company combines contracts with the same customer into a single contract for accounting purposes when the contracts are entered into at or near the same time and the contracts are negotiated as a single commercial package, consideration in one contract depends on the other contract, or the services are considered a single performance obligation. If an arrangement involves multiple performance obligations, the items are analyzed to determine the separate units of accounting, whether the items have value on a standalone basis and whether there is objective and reliable evidence of their standalone selling price. The total contract transaction price is allocated to the identified performance obligations based upon the relative standalone selling prices of the performance obligations. The standalone selling price is based on an observable price for services sold to other comparable customers, when available, or an estimated selling price using a cost plus margin approach.

The Company estimates the amount of total contract consideration it expects to receive for variable arrangements by determining the most likely amount it expects to earn from the arrangement based on the expected quantities of services it expects to provide and the contractual pricing based on those quantities. The Company only includes some or a portion of variable consideration in the transaction price when it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. The Company considers the sensitivity of the estimate, its relationship and experience with the customer and variable services being performed, the range of possible revenue amounts and the magnitude of the variable consideration to the overall arrangement. The Company receives variable consideration in very few instances.

As discussed in more detail below, revenue is recognized when a customer obtains control of promised goods or services under the terms of a contract and is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services. The Company does not have any material extended payment terms as payment is due at or shortly after the time of the sale. Observable prices are used to determine the standalone selling price of separate performance obligations or a cost plus margin approach when one is not available. Sales, value-added and other taxes collected concurrently with revenue producing activities are excluded from revenue.


The Company recognizes contract assets or unbilled receivables related to revenue recognized for services completed but not yet invoiced to the customers. Unbilled receivables are recorded as accounts receivable when the Company has an unconditional right to contract consideration. A contract liability is recognized as deferred revenue when the Company invoices clients in advance of performing the related services under the terms of a contract. Deferred revenue is recognized as revenue when the Company has satisfied the related performance obligation. 

Deferred contract acquisition costs were evaluated for inclusion in other assets; however, the Company elected to use the practical expedient for recording an immediate expense for those incremental costs of obtaining contracts, including certain design/engineering services, commissions, incentives and payroll taxes, as these incremental and recoverable costs have terms that do not exceed one year.

The Company provides innovative digital marketing technology and solutions to retail companies, individual retail brands, enterprises and organizations throughout the United States and in certain international markets. The Company’s technology and solutions include: digital merchandising systems and omni-channel customer engagement systems, interactive digital shopping assistants, advisors and kiosks, and other interactive marketing technologies such as mobile, social media, point-of-sale transactions, beaconing and web-based media that enable our customers to transform how they engage with consumers.

We typically generate revenue through the following sources:

Hardware:

System hardware sales – displays, computers and peripherals

Services and Other:

Professional implementation and installation services

Software design and development services

Software as a service, including content management

Maintenance and support services, including technical help desk operations

The following table disaggregates the Company’s revenue by major source for the year-ended December 31, 2019:

(in thousands) Year Ended
December 31,
2019
 
Hardware $8,229 
     
Services:    
Installation Services  7,500 
Software Development Services  9,303 
Managed Services  6,566 
Total Services  23,369 
     
Total Hardware and Services $31,598 


System hardware sales

Included in “hardware” are system hardware sales whereby revenue is recognized generally upon shipment of the product or customer acceptance depending upon contractual arrangements with the customer in instances in which the sale of hardware is the sole performance obligation.

Shipping charges billed to customers are included in hardware sales and the related shipping costs are included in hardware cost of sales. The cost of freight and shipping to the customer is recognized in cost of sales at the time of transfer of control to the customer.

The company generally provides a warranty on hardware sales in-line with the warranty provided by the original equipment manufacturer and therefore has not identified hardware warranties as a significant estimate or additional performance obligation at the date of sale.

Installation services

The Company performs outsourced installation services for customers and recognizes revenue upon completion of the installations.

When system hardware sales include installation services to be performed by the Company, the goods and services in the contract are not distinct, so the arrangement is accounted for as a single performance obligation. Our customers control the work-in-process and can make changes to the design specifications over the contract term. Revenues are recognized over time as the installation services are completed based on the relative portion of labor hours completed as a percentage of the budgeted hours for the installation.

The aggregate amount of the transaction price allocated to installation service performance obligations that are unsatisfied (or partially unsatisfied) as of December 31, 2019 and 2018 were $0 and $52, respectively.

Software design and development services

Software and software license sales are revenue when a fixed fee order has been received and delivery has occurred to the customer. Revenue is recognized generally upon customer acceptance (point-in-time) of the software product and verification that it meets the required specifications. Software is delivered to customers electronically.

Software as a service

Software as a service includes revenue from software licensing and delivery in which software is licensed on a subscription basis and is centrally hosted. These services often include software updates which provide customers with rights to unspecified software product upgrades and maintenance releases and patches released during the term of the support period. We account for revenue from these services in accordance with ASC 985Software and recognize revenue ratably over the performance period. These services are classified as Managed Services.

Maintenance and support services

The Company sells support services which include access to technical support personnel for software and hardware troubleshooting. The Company offers a hosting service through our network operations center, or NOC, allowing the ability to monitor and support its customers’ networks 7 days a week, 24 hours a day. These contracts are generally 12-36 months in length. Revenue is recognized over the term of the agreement in proportion to the costs incurred in fulfilling performance obligations under the contract.

Maintenance and support fees are based on the level of service provided to end customers, which can range from monitoring the health of a customer’s network to supporting a sophisticated web-portal to managing the end-to-end hardware and software of a digital marketing system. These agreements are renewable by the customer. Rates for maintenance and support, including subsequent renewal rates, are typically established based upon a fee per location, per device, or a specified percentage of net software license fees as set forth in the arrangement. These contracts are generally 12-36 months in length. Revenue is recognized ratably and evenly over the service period. These services are classified as Managed Services.

The Company also performs time and materials-based maintenance and repair work for customers. Revenue is recognized at a point in time when the performance obligation has been fully satisfied. Certain portions of these revenues are classified as Hardware, Installation Services and Managed Services, depending on the customer and related contractual terms.

In addition to changes in the timing of when we record variable consideration, ASC 606 provided clarification about the classification of certain costs relating to revenue arrangements with customers. As a result of our analysis, we did not identify any components of our revenue transactions which required reclassification between principle and agent presentation.


NOTE 5: BUSINESS COMBINATION

On November 20, 2018, the Company completed the Allure Acquisition. Pursuant to the Stock Purchase Agreement, the total purchase price was $8,450, which was primarily funded using cash from the Company’s public offering closed on November 19, 2018. The difference between the total purchase price and the net consideration transferred is driven by the cash acquired in the acquisition, including cash received by the Company as a result of a net working capital settlement with Seller. During the fourth quarter of 2019, the Company finalized the purchase price accounting of Allure. The final purchase price consisted of the following items:

(in thousands) Consideration 
Cash consideration for stock $6,300(1)
Payable to former Allure management  1,021(2)
Seller note payable  900(3)
Earnout liability  250(4)
Total consideration  8,471 
Cash acquired  (424)(5)
Net consideration transferred $8,047 

(1)Cash consideration for outstanding shares of Allure common stock per Stock Purchase Agreement.
(2)Represents a payable due to two former members of the Allure management team for a total of $1,250 as a result of the acquisition; 30% due in November 2018 and 70% due in November 2019. The fair value of the payable as of the acquisition date was deemed to be $1,021. During November 2019, the Company entered a payment plan with each former member of Allure management to spread the remaining payments due from the Company throughout 2020. As of December 31, 2019, the Company’s consolidated balance sheet includes $535 related to this liability within accrued expenses.
(3)Represents a note payable due from Allure to Seller, under a pre-existing Seller Note which was amended and restated for this amount through the Stock Purchase Agreement. At the closing date, the estimated net working capital deficit of Allure was $801 in excess of the target net working capital as defined in the stock purchase agreement. As of the acquisition date, Allure also had accounts payable to Seller for outsourced services of $2,204. We agreed with the Seller to settle the estimated net working capital deficit through a reduction in the accounts payable to Seller as of the acquisition date and to further amend the Seller Note to include the remaining $1,403 accounts payable due from Allure to Seller. The Seller Note thereby increased from $900 per the Stock Purchase Agreement to $2,303 at the opening balance sheet. That debt is represented by our issuance to the Seller of a promissory note accruing interest at 3.5% per annum. The promissory note required us to make quarterly payments of interest through February 19, 2020, on which date the promissory note matured and all remaining amounts owing thereunder were due. See Note 10Commitments and Contingencies in the consolidated financial statements for further discussion of this note, which is now past due.

(4)The Stock Purchase Agreement contemplates additional consideration or $2,000 to be paid by us to Seller in the event that acquiree revenue exceeds $13,000, as defined in the underlying agreement. The fair value of the earnout liability was initially determined to be $250 at the time of acquisition but has since been adjusted to $0, resulting in a gain on reversal of earnout liability of $250 in the fourth quarter of 2019. We currently do not expect to owe any amount of additional consideration to Seller and no liability has been recorded in the Consolidated Financial Statements for this contingent liability as of December 31, 2019. We utilized a third-party valuation specialist to assist in evaluating this liability as of the opening balance sheet date. Should revenues from Allure customers exceed $13,000 during 2020, the $2,000 liability generated would be recorded through the Company’s statement of operations.
(5)

Represents the Allure cash balance acquired at acquisition ($26) and the cash received from Seller in settlement of our net working capital claim ($398).

On May 10, 2019, we reached a settlement agreement with Seller on, among other things, the final net working capital as of the acquisition date resulting in (i) a payment to us from Seller in the amount of $210, and (ii) a reduction of the amount due under the Amended and Restated Seller Note of $168 of cash collected by the Company which had been previously designated for payment on the Amended and Restated Seller Note but was not ultimately remitted to the Seller and (b) $20 of unpaid accrued interest. In addition to this net working capital settlement, Seller accepted collection risk for one acquired receivable in the amount of $666, which was net settled through the Amended and Restated Seller Note. As a result, our consolidated balance sheet reflects a reduction in both accounts receivable and the Amended and Restated Seller Note of $666. The outstanding principal balance of the Amended and Restated Seller Note as of December 31, 2019 is $1,637.


The Company incurred $710 of direct transaction costs for the year ended December 31, 2018. These costs are included in general, administrative expense in the accompanying consolidated financial statements.statement of operations. In addition, the Company incurred $9 of incremental interest expense for the year ended December 31, 2018, representing interest on the Allure Amended and Restated Note for the period from November 20, 2018 to December 31, 2018.

The Company accounted for the Allure Acquisition using the acquisition method of accounting. The allocation of the purchase price, which was finalized in November 2019 in conjunction with the close of the one-year measurement period, is based on estimates of the fair value of assets acquired and liabilities assumed as of November 20, 2018. The components of the final purchase price allocation are as follows:

(in thousands) Total 
Accounts receivable $1,452 
Unbilled receivables  221 
Inventory  142 
Prepaid expenses & other current assets  17 
Property and equipment  177 
Other assets  7 
Identified intangible assets:    
Definite-lived trade names  340 
Developed technology  1,770 
Customer relationships  2,870 
Goodwill  3,812 
Accounts payable  (330)
Accrued expenses  (294)
Customer deposits  (494)
Deferred revenues  (276)
Accounts payable converted into Seller Note  (737)
Net consideration transferred $8,047 

The fair value of the customer relationship intangible asset has been estimated using the income approach through a discounted cash flow analysis with the cash flow projections discounted using a rate of 26.0%. The cash flows are based on estimates used to price the Allure Acquisition, and the discount rates applied were benchmarked with reference to the implied rate of return from the Company’s pricing model and the weighted average cost of capital.

The definite-lived trade name represents the Allure brand name as marketed primarily in the sports & entertainment, large venue and quick service restaurant verticals of the digital signage industry. The Company applied the income approach through an excess earnings analysis to determine the preliminary fair value of the trade name asset. The Company identified this asset as definite-lived as opposed to indefinite-lived as the Company plans to utilize the Allure trade name as a product name as opposed to go-to-market company name. The Company applied the income approach through a relief-from-royalty analysis to determine the fair value of this asset.

The developed technology assets are primarily comprised of know-how and functionality embedded in Allure’s proprietary content management application which drives currently marketed products and services. The Company applied the income approach through a relief-from-royalty analysis to determine the fair value of this asset.

 

18. Reclassification:The Company is amortizing the identifiable intangible assets on a straight-line basis over the weighted average lives ranging from 3 to 15 years.


The table below sets forth the valuation and amortization period of identifiable intangible assets:

(in thousands) Preliminary
Valuation
  Amortization
Period
Identifiable intangible assets:     
Definite-lived trade names $340  3-5 years
Developed technology  1,770  7 years
Customer relationships  2,870  15 years
Total $4,980   

The Company estimated the fair value of the acquired property, plant and equipment using a combination of the cost and market approaches, depending on the component. The fair value of property, plant and equipment of $177.

 

Certain priorThe excess of the purchase price over the estimated fair value of the tangible net assets and identifiable intangible assets acquired was recorded as goodwill and is subject to change upon final valuation. The factors contributing to the recognition of the amount of goodwill are based on several strategic and synergistic benefits that are expected to be realized from the Allure Acquisition. These benefits include a comprehensive portfolio of iconic customer brands, complementary product offerings, enhanced national footprint, and attractive synergy opportunities and value creation. None of the goodwill is expected to be deductible for income tax purposes.

The following unaudited pro forma information for the year-ended December 31, 2018 presents the combined financial results for the Company and Allure, adjusted for Allure’s fiscal year amountsended March 31, as if the Allure Acquisition had been completed January 1, 2017. Prior to the Allure Acquisition, Allure had a fiscal year reporting from April 1 to March 31 annually. The pro forma financial information set forth below for the year-ended December 31, 2018 includes Allure’s pro forma information for the twelve-month period January 1, 2018 through December 31, 2018. The information set forth below for the year-ended December 31, 2019 represents the Company’s consolidated results for that period.

  Year Ended December 31, 
(in thousands, except earnings per common share) 2019  2018 
  (unaudited) 
Net sales $31,598  $31,477 
Net income/(loss) $1,038  $(11,615)
Earnings per common share $0.11  $(3.22)

The information above does not include the pro forma adjustments that would be required under Regulation S-X for pro forma financial information and does not reflect future events that may occur after December 31, 2018 or any operating efficiencies or inefficiencies that may result from the Allure Acquisition and related financing. Therefore, the information is not necessarily indicative of results that would have been reclassified to conform toachieved had the current year presentation. businesses been combined during the periods presented or the results that the Company will experience going forward.


NOTE 3:6: FAIR VALUE MEASUREMENT

 

We measure certain financial assets, including cash equivalents, at fair value on a recurring basis. In accordance with FASB ASC 820-10-30,820, fair value is a market-based measurement that should be determined based on the assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC 820-10-35820 establishes a three-level hierarchy that prioritizes the inputs used in measuring fair value. The three hierarchy levels are defined as follows:

 

Level 1 — Valuations based on unadjusted quoted prices in active markets for identical assets.

 

Level 2 — Valuations based on observable inputs (other than Level 1 prices), such as quoted prices for similar assets at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly.

 

Level 3 — Valuations based on inputs that are unobservable and involve management judgment and the reporting entity’s own assumptions about market participants and pricing.


The following table presents information about the Company’sCompany previously recorded warrant liabilities that arewere measured at fair value on a recurring basis using a binomial option pricing model. The warrant liabilities were classified as Level 3 and indicateswere determined to have a fair value of $21 as of December 31, 2018. The warrant liabilities had been previously decreased to $0 as of June 30, 2019. All of the Company’s outstanding warrants classified as liabilities expired during the three months ended September 30, 2019.

As part of the Allure Acquisition, the Purchase Agreement contemplated additional consideration of $2,000 to be paid by us to Seller in the event that acquiree revenue exceeds $13,000, as defined in the underlying agreement, for any of the trailing twelve-month periods measured as of December 31, 2019, March 31, 2020, June 30, 2020, September 30, 2020 and December 31, 2020. The fair value of the earnout liability was determined to be $250 at the time of acquisition. As part of our finalization of opening balance sheet accounting at the close of the measurement period, we recorded an adjustment to reflect the earnout liability to $0. The liability is deemed to be Level 3 as the valuation is based on revenue projections and estimates developed by management as informed by historical results.

As discussed in Note 9Loans Payable, the Special Loan is reported at fair value. This liability is deemed to be a Level 3 valuation. As the Special Loan was entered into on December 30, 2019, we have concluded that the fair value hierarchyon December 31, 2019 approximates the cash proceeds received on the issuance of the valuation techniques the Company used to determine such fair value. In general, fair values determined by Level 1 inputs use quoted prices (unadjusted) in active markets for identical assets or liabilities. Fair values determined by Level 2 inputs use data points that are observable such as quoted prices, interest rates and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the asset or liability, and includes situations where there is little, if any, market activity for the asset or liability:

     Quote Prices In Active Markets  Significant Other Observable Inputs  Significant Other Unobservable Inputs 
Description Fair Value  (Level 1)  (Level 2)  (Level 3) 
Warrant liability at December 31, 2016 $3,316   -   -  $3,316 
Reclassification of warrants from liabilities to equity per ASU 2017-11 $(2,611)  -   -  $(2,611)
Revised warrant liability at December 31, 2016 $705   -   -  $705 
Warrant liability at December 31, 2017 $858   -   -  $858 

The change in level 3 fair value is as follows:      

Warrant liability December 31, 2016 $705 
New warrant liabilities  - 
Increase in fair value of warrant liability  153 
Ending warrant liability as of December 31, 2017 $858 

NOTE 4: OTHER FINANCIAL STATEMENT INFORMATIONdebt.

 

The following table provides details of selected financial statement items: NOTE 7: SUPPLEMENTAL CASH FLOW STATEMENT INFORMATION

  Year Ended 
  December 31, 
  2019  2018 
Supplemental non-cash Investing and Financing Activities        
Issuance of common stock upon conversion of preferred stock $-  $1,927 
Issuance of warrants with term loan extensions / revolver draws $-  $809 
Noncash preferred stock dividends $-  $345 
Conversion of promissory notes $-  $10,031 
Noncash preferred stock conversion expense $-  $3,932 
         
Supplemental disclosure information for cash flow        
Cash paid during the period for:        
Interest $403  $630 
Income taxes, net $25  $34 

NOTE 8: INTANGIBLE ASSETS AND GOODWILL

 

InventoriesIntangible Assets

  December 31,  December 31, 
  2017  2016 
Finished goods $719  $138 
Work-in-process  132   447 
Total inventories $851  $585 


Supplemental Cash Flow Information: 

 

  2017  2016 
Cash paid for interest $640  $363 
Cash paid for taxes $5  $11 
Non-cash Investing and Financing Activities        
Noncash preferred stock dividends $246  $463 
Issuance of notes in exchange for accounts payable $-  $288 
Issuance of stock upon conversion of preferred stock $2,246  $307 
Issuance of warrants with term loan extensions $2,218   361 
Issuance of stock in exchange for accounts payable $-  $86 

NOTE 5: GOODWILL AND OTHER INTANGIBLE ASSETS

Other intangibleIntangible assets consisted of the following at December 31, 20172019 and 2016 (in thousands): December 31, 2018:

 

 December 31,  December 31, December 31, 
 2017  2016  2019  2018 
 Gross     Gross     Gross     Gross    
 Carrying Accumulated Carrying Accumulated  Carrying Accumulated Carrying Accumulated 
 Amount  Amortization  Amount  Amortization  Amount  Amortization  Amount  Amortization 
Technology platform  2,865   2,568   4,190   2,433  $4,635   3,147  $4,635   2,895 
Customer relationships  2,460   2,093   2,460   1,404   5,330   2,679   5,330   2,477 
Trademarks and trade names  680   469   680   393   1,020   752   1,020   553 
  6,005   5,130   7,330   4,230   10,985   6,578   10,985   5,925 
Accumulated amortization  5,130       4,230       6,578       5,925     
Impairment loss on technology platform  -       1,065     
Net book value of amortizable intangible assets  875       2,035      $4,407      $5,060     

 

For the year ended December 31, 2018, the gross carrying amount of technology platform, customer relationships, and trademarks and trade names increased $1,770, $2,870, and $340, respectively, from the Allure acquisition completed on November 19, 2018. For the years ended December 31, 20172019 and 2016,2018, amortization of intangible assets charged to operations was $1,160$654 and $1,731, respectively. For$795, respectively, inclusive of amortization expense for the years endedacquired intangible assets for the six-week period from November 19, 2018 to December 31, 2017 and 2016 we wrote-off fully amortized intangible assets of $260 and $0, respectively.2018.

 

Estimated amortization is as follows:

 

Year ending December 31, 2017   
2018 $739 
2019  76 
2020  60 

Year ending December 31, Estimated Future Amortization 
2020 $616 
2021  544 
2022  444 
2023  444 
Thereafter  2,359 

Intangible assets include the following and are being amortized over their estimated useful lives as follows:

Acquired Intangible Asset:Amortization
Period:
(years)
Technology platform and patents4 - 7
Trademark3-5
Customer relationships15

Goodwill

 

The Company has made comprehensive upgrades to its technology platform. Due to these upgrades, the Company evaluated the recoverabilityfollowing is a rollforward of the carrying amount of the original technology platform intangible asset at September 30, 2016. Based upon this evaluation, the Company determined that the technology platform intangible asset was impaired as its value was not recoverable and exceeded its fair value. The Company recognized an impairment loss of $1,065 in 2016.Company’s goodwill since December 31, 2018:

 


  Total 
Balance as of January 1, 2019 $18,900 

Adjustments due to finalization of purchase price allocation (Note 5)

  (729)
Balance as of December 31, 2019 $18,171 

Goodwill represents the excess of the purchase price over the fair value of net assets acquired. Goodwill is subject to an impairment review at a reporting unit level, on an annual basis as of the end of September of each fiscal year, or when an event occurs or circumstances change that would indicate potential impairment. The Company has only one reporting unit, and therefore the entire goodwill is allocated to that reporting unit.

 

The Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, the Company determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary. The Company performed its annual goodwill impairment test at September 30, 2017.

Utilizing the two-step impairment test, the Company first assessed the carrying value of goodwill at the reporting unit level based on an estimate of the fair value of the respective reporting unit. Fair value of the reporting unit was estimated using a discounted cash flow analyses consisting of various assumptions, including expectations of future cash flows based on projections or forecasts derived from analysis of business prospects and economic or market trends that may occur, specifically, the Company gave significant consideration for purchase orders expected to be completedactual historic financial results, including revenue growth rates in the fourth quarter of 2017 and orders already received or actively being negotiated for fiscal 2018. We also used these same expectations in a number of valuation models in addition to discounted cash flows, including, leveraged buy-out, trading comps and market capitalization, and ultimately determined an estimated fair value of our reporting unit based on weighted average calculations from these models.preceding three years. Based on the Company’s assessment, we determined that the fair value of our reporting unit exceeds its carrying value, and accordingly, the goodwill associated with the reporting unit is not considered to be impaired at September 30, 2017.2019.

 

The Company updatedrecognizes that any changes in our projected 2020 results could potentially have a material impact on our assessment of goodwill impairment. The Company will continue to monitor the actual performance of its goodwill analysis asoperations against expectations and assess indicators of December 31, 2017 using our actual fourth quarter 2017 results and updated projected 2018 results noting no impairment exists.possible impairment. The valuation of goodwill and intangible assets is subject to a high degree of judgment, uncertainty and complexity. Should any indicators of impairment occur in subsequent periods, the Company will be required to perform an analysis in order to determine whether goodwill is impaired.

 


NOTE 6:9: LOANS PAYABLE

 

At the end of December 2016 and the beginning of January 2017, Slipstream Communications, LLC, a related party, see Note 8: Related Party Transactions, purchased all of our outstanding debt from the original debtholders. The terms of the debt have remained the same. The outstanding debt with detachable warrants, as applicable, are shown in the table below. Further discussion of the notes follows.

 

Issuance Date Original Principal  Additional Principal  Total Principal  Maturity Date Warrants   
8/17/2016  3,000   -   3,000  8/17/2019  17,647,056  8.0% interest
6/29/2016  50   2   52  4/10/2019  89,286  14% interest*
6/13/2016  200   19   219  4/10/2019  357,143  14% interest*
6/13/2016  250   14   264  4/10/2019  446,429  14% interest*
5/3/2016  500   17   517  4/10/2019  892,857  14% interest*
12/28/2015  150   6   156  4/10/2019  267,857  14% interest*
12/28/2015  500   20   520  4/10/2019  892,857  14% interest*
12/28/2015  600   24   624  4/10/2019  1,071,429  14% interest*
10/26/2015  300   13   313  4/10/2019  535,714  14% interest*
10/15/2015  150   7   157  4/10/2019  267,857  14% interest*
10/15/2015  500   23   523  4/10/2019  892,857  14% interest*
6/23/2015  400   21   421  4/10/2019  640,000  14% interest*
6/23/2015  119   31   150  4/10/2019  935,210  Refinanced May 20, 2015 debt, 14% interest *
5/20/2015  465   -   465  4/10/2019  762,295  14% cash interest
  $7,184  $197  $7,381     25,698,847   
Debt discount          (1,916)        
Total debt $7,184      $5,465         

Debt Type

 Issuance
Date
 Principal  Maturity
Date
 Warrants  Interest Rate Information
A 6/30/2018 $264  6/30/2021  -   0.0% interest(1)
B 1/16/2018  1,000  6/30/2021  61,729   8.0% interest(2)
C 8/17/2016  3,000  6/30/2021  588,236   8.0% interest(2)
D 11/19/2018  1,637  2/15/2020  -   3.5% interest(3)
E 12/30/2019  2,000  6/30/2021(4)  -   8.0% interest(4)
    $7,901     649,965   
  Debt discount  (507)        
  Total debt $7,394         
  Less current maturities  (3,637)        
  Long term debt  3,757         

 

A – Secured Disbursed Escrow Promissory Note with related party

* 12% cash, 2% added to principalB – Revolving Loan with related party

C – Term Loan with related party

Obligations under the secured convertible promissory notes are secured by a grantD – Amended and Restated Seller Note from acquisition of collateral security in all of the tangible assets of the co-makers pursuant to the terms of an amended and restated security agreement.

Allure

Included in accrued expenses is unpaid interest of $295 on outstanding debt.E – Secured Convertible Special Loan Promissory Note, at fair value

 

(1)0.0% interest per annum.


(2)8.0% cash interest per annum when total borrowings under the term and revolver loans, in aggregate, are below $4,100 in principal (disregarding PIK interest); 8.0% cash, 2.0% PIK when total borrowing under the term and revolver loans, in aggregate, exceed $4,100 in principal (disregarding PIK interest).

(3)3.5% simple cash interest per annum; interest payable quarterly with the first payment due on December 31, 2018 with payments of accrued interest continuing quarterly thereafter until the maturity date of February 20, 2020.

(4)8.0% cash interest per annum, comprised of 6.0% cash, 2.0% PIK. Interest payable monthly with the first payment due on February 1, 2020. In an event of default, the interest rate increases by 6.0% to 14.0%. Debt is convertible to preferred stock at the earlier of an event of default or October 1, 2020. While the stated maturity date of the Special Loan is June 30, 2021, the mandatory conversion feature into preferred stock as of October 1, 2020 results in the classification of this debt instrument as a current liability on the consolidated balance sheet.

Term NotesNote, Revolving Promissory Note, Secured Convertible Special Loan and Secured Disbursed Escrow Promissory Note

 

On December 12, 2016, we entered into a $1.0 million secured revolving promissory note pursuant to the August 17, 2016 Loan and Security Agreement with Slipstream Communications, LLC, a related party, addressed below (see Note 8), wherein we borrowed $786 with interest thereon at 8% per annum, maturing on February 1, 2017. In connection with the loan, we issued the lender a five-year warrant to purchase up to 1,542,452 shares of common stock at a per-share price of $0.28 (subject to adjustment), all pursuant to a securities purchase agreement. In connection with the secured revolving promissory note, we incurred fees aggregating $37. The fair value of the warrants on the issuance date was $136. This note was repaid on January 12, 2017.

On August 17, 2016, we entered into a Loan and Security Agreement with Slipstream, Communications, LLC, a related party (see Note 8), under which weand obtained a $3.0 million$3,000 term loan, with interest thereon at 8% per annum, maturing on August 17, 2017 (with a one-year option for us to extend that maturity, so long as we are not then in default and we deliver additional warrants to the lender).annum. The term loan contains certain customary restrictions including, but not limited to, restrictions on mergers and consolidations with other entities, cancellation of any debt or incurring new debt (subject to certain exceptions), and other customary restrictions.

On November 6, 2019, Slipstream extended the maturity date of our term loan and revolver loan to June 30, 2021 through the Sixth Amendment to the Loan and Security Agreement, aligning the maturity date of our term loan and revolver loan with the Secured Disbursed Escrow Promissory Note.

On December 30, 2019, we entered into the Special Loan as part of the Seventh Amendment under which we obtained $2,000, with interest thereon at 8% per annum payable 6% in cash and 2% via the issuance of SLPIK interest, provided however that upon occurrence of an event of default the interest rate shall automatically be increased by 6% per annum payable in cash. The entry into the Seventh Amendment adjusted the interest rate on the Company’s Term Loan and Revolving Loan to 8% per annum, provided, however, at all times when the aggregate outstanding principal amount of the Term Loan and the Revolving Loan exceeds $4,100 then the Loan Rate shall be 10%, of which eight percent 8% shall be payable in cash and 2% shall be paid by the issuance of and treated as additional PIK.

Upon the earlier to occur of an Event of Default or October 1, 2020, if any of the principal amount of the Special Loan is then outstanding, the principal and accrued but unpaid interest of the Special Loan and the outstanding SLPIK shall be automatically converted into shares of a new series of Senior Convertible Preferred Stock of CRI (“New Preferred”) having an Appraised Value equal to three times the then outstanding principal amount and accrued but unpaid interest of the Special Loan and the outstanding SLPIK and having the following terms and conditions, as reasonably determined by CRI and the Lender, the New Preferred shall:

be the most senior equity security of CRI, including with respect to the payment of dividends and other distributions;

be on substantially the same terms and conditions as CRI’s Series A-1 6% Convertible Preferred Stock as set forth in its Certificate of Designation immediately before the same was cancelled pursuant to a Certificate of Cancellation dated as of March 13, 2019;

not be subject to a right of redemption upon the part of a holder thereof;

accrue and pay quarterly dividends at the rate of twelve percent (12%) per annum which shall be payable in cash;


have a Stated Value that is an amount mutually agreed by CRI and the Lender at the time of issuance;

Conversion Price shall be an amount equal to 80% of the average for the 30-day period ending two days prior to the required conversion date of the daily average of the range of CRI’s common stock (calculated pursuant to information on The Wall Street Journal Online Edition), subject to appropriate adjustments; and

neither section 6(e) of the Series A-1 Certificate of Designation nor any similar provision shall apply to the New Preferred.

In entering the Seventh Amendment and Special Loan, pursuant to ASC 825-10-25-1,Fair Value Option, we made an irrevocable election to report the Special Loan at fair value, with changes in fair value recorded through the Company’s consolidated statements of operations in each reporting period.

On November 19, 2018, we used proceeds from our common stock offering to repay Slipstream $1,283, inclusive of $125 of accrued interest, to reduce borrowings under the Loan and Security Agreement to an aggregate of $4,264, comprised of $3,000 term loan, $1,000 revolving loan and $264 secured disbursed escrow promissory note. The consolidated balance sheet includes $27 of accrued interest as of December 31, 2018 representing one month’s interest at 8.0% on the $4,000 outstanding balance.

On November 9, 2018, Slipstream, extended the maturity date of our term loan and revolver loan to August 16, 2020 through the Fifth Amendment to the Loan and Security Agreement. In conjunction with the extension of the maturity date of our term loan, we agreed that the interest rate would increase from 8.0% per annum to 10.0% per annum effective July 1, 2019.

On January 16, 2018, we entered into the Third Amendment to the Loan and Security Agreement with Slipstream and obtained a $1,000 revolving loan, with interest thereon at 8% per annum, maturing on January 16, 2019, which was amended to August 16, 2020 in conjunction with the Fifth Amendment to the Loan and Security Agreement. In connection with the loan, we issued Slipstream a five-year warrant to purchase up to 61,729 shares of Creative Realities’ common stock at a per share price of $8.10 (subject to adjustment and subsequently adjusted to $8.09 in April 2018). The fair value of the warrants was $266, which was accounted for as an additional debt discount and amortized over the remaining life of the loan.


On April 27, 2018, we entered into the Fourth Amendment to the Loan and Security Agreement with Slipstream, under which we obtained a $1,100 revolving loan, with interest thereon at 8% per annum, provided, however, at all times when the aggregate outstanding principal amount of the Term Loan and the Revolving Loan (excluding the additional principal added pursuant to this proviso) exceeds $4,000 then the Loan Rate shall be 10%, of which eight percent 8% shall be payable in cash and 2% shall be paid by the issuance of and treated as additional principal of the Term Loan (“PIK”); provided, further, however, that the Loan Rate with respect to the Disbursed Escrow Loan shall be 0%. The revolving loan was originally set to mature on January 16, 2019, which was amended to August 16, 2020 in conjunction with the Fifth Amendment to the Loan and Security Agreement. In connection with the loan, we issued the lender a five-year warrant to purchase up to 5,882,352 shares of common stock143,791 shares of Creative Realities’ common stock at a per-shareper share price of $0.28$7.65 (subject to adjustment), all pursuant to a securities purchase agreement. The proceeds from the loan were used to (i) satisfy the obligations owed to Allied Affiliated Lending, L.P. under the Factoring Agreement, (ii) pay off certain obligations under settlement arrangements in effect as of the date hereof (see Note 8), and (iii) obtain working capital. The Loan and Security Agreement permits the lender to make additional advances of up to an additional $1.0 million. In connection with this financing transaction, we terminated the Factoring Agreement with Allied Affiliated Lending. Our principal subsidiaries — Creative Realities, Inc., Creative Realities, LLC, Conexus World Global, LLC, and Broadcast International, Inc. — were also parties to the securities purchase agreement and are co-makers of the secured convertible promissory notes. In connection with the term loan, we incurred fees aggregating $20. The fair value of the warrants on the issuance date was $361.


On August 10, 2017, Slipstream Communications, LLC extended the maturity date of the 8% senior notes to August 17, 2018. In exchange for the extension of the maturity date of the 8% senior notes, CRI provided 5,882,352 five-year warrants to purchase Company common shares.. The fair value of the warrants was $1,240,$543, which is accounted for as an additional debt discount and amortized over the remaining life of the loan.

 

On November 13, 2017,The Fourth Amendment to the Loan and Security Agreement included entry into a Secured Disbursed Escrow Promissory Note between the Company and Slipstream, Communications, LLC extended the maturity dates for the term loan to August 17, 2019. In exchange for the extensionand, effective June 30, 2018 we drew $264 in conjunction with our exit from a previously leased operating facility. The principal amount of the maturity dateSecured Disbursed Escrow Promissory Note will bear simple interest at the 8%; provided, further, however, that the Loan Rate with respect to the Secured Disbursed Escrow Promissory Note shall be 0% at all times when the aggregate outstanding principal amount of the 8% senior notes, CRI provided 5,882,352 five-year warrantsTerm Loan and the Revolving Loan (excluding the additional principal added pursuant to purchase Company common shares. The fair value of the warrants was $976, whichthis proviso) is accounted for as an additional debt discount and amortized over the remaining life of the loan. at or below $4,000.

 

See Note 11 13Convertible Preferred Stockfor the Black Scholes inputs used to calculate the fair value of the warrants.

 

Convertible Promissory Notes

 

In December 2016 and January 2017,On October 29, 2018, Slipstream, Communications, LLC purchased allthe holder of our outstanding convertible promissory notes, fromagreed to convert $4,955 of outstanding principal, including paid-in-kind interest and all accrued interest thereon into shares of our common stock and warrants at a conversion price equal to the original debtholders. The termslower of $7.65, or 80% of the notes have remainedprice at which shares of common stock were sold in the same. Further discussionCompany’s common stock offering completed on November 19, 2018 (“Public Offering”). The conversion was contingent upon (i) the conversion of the notes follows.

The convertible promissory notes were issued in a private placement exempt from registration underCompany’s Series A Preferred Stock, and (ii) the Securities Act of 1933. Our principal subsidiaries — Creative Realities, LLC, Wireless Ronin Technologies Canada, Inc., and Conexus World Global, LLC — were also parties to the Securities Purchase Agreement and are co-makers of the secured convertible promissory notes. Obligations under the secured convertible promissory notes are secured by a grant of collateral security in all of the personal property of the co-makers pursuant to the termssuccessful completion of a security agreement. The secured convertible promissory notes bear interestPublic Offering of at least $10,000, each of which were successfully completed on November 19, 2018. In exchange for participation in the rate of 14% per annum. Of this amount, 12% per annum is payable monthly in cash,Public Offering, subject to a minimum participation requirement as agreed between the underwriters and the remaining 2% per annum is payable in the form an additional principal through increases in the principal amount of the note. Upon the consummationCompany, and Slipstream’s execution of a changelock-up agreement, Slipstream received, as a one-time incentive, additional common stock and warrants in control transaction ofsuch number that decreased the company or a default, interest on the secured convertible promissory note will increase to the rate of 17% per annum. On August 10, 2017, Slipstream Communications, LLC extended the maturity dateeffective conversion price of the convertible notes to October 15, 2018. On70% of the lowest of those scenarios outlined above. Upon completion of the Company’s Public Offering on November 13, 2017, Slipstream Communications, LLC elected to extend19, 2018, the maturity dateconvertible promissory notes were converted into shares of the Company’s common stock. The Company issued 653,062 shares of common stock at the stated conversion rate and an additional 1,386,090 shares of common stock in exchange for conversion of the convertible promissory notes onas a rolling quarter addition basisresult of the one-time incentive. The lock-up agreement applied to January 15, 2019, which is now April 10, 2019.all shares of common stock and warrants issued to Slipstream.


Amended and Restated Seller Note from acquisition of Allure

 

The Amended and Restated Seller Note represents a note payable due from Allure to Seller, under a pre-existing Seller Note which was amended and restated to a reduced amount of $900 through the Stock Purchase Agreement. At any time priorthe closing date, the estimated net working capital deficit of Allure was $801 in excess of the target net working capital as defined in the Stock Purchase Agreement. As of the balance sheet date, Allure also had accounts payable to Seller for outsourced services of $2,204. We agreed with the Seller to settle the estimated net working capital deficit through a reduction in the accounts payable to Seller as of the acquisition date and to further amend the Seller Note to include the remaining $1,403 accounts payable due from Allure to Seller, resulting in a Seller Note of $2,303. That debt is represented by our issuance to the maturity date, the holderSeller of a promissory note may convertaccruing interest at 3.5% per annum. The promissory note requires us to make quarterly payments of interest only through February 19, 2020, on which date the outstanding principalpromissory note will mature and accrued and unpaid interestall remaining amounts owing thereunder will be due.

The promissory note is convertible into shares of Creative Realities common stock, at the seller’s option on or after the 180th day after issuance, at an initial conversion price of $8.40 per share, subject to customary equitable adjustments. Conversion of all amounts owing under the promissory note will be mandatory if the 30-day volume-weighted average price of our common stock exceeds 200% of the common stock trading price at its conversion rate.the closing of the acquisition. We may not prepaygranted the secured convertible promissory note prior to the maturity date. The secured convertible promissory note contains otherseller customary terms. See Note 11registration rights for the Black Scholes inputs used to calculate the fair valueshares of our common stock issuable upon conversion of the warrants.promissory note.

 

On June 29, 2016,February 20, 2020, the Company and Allure filed a demand for arbitration against Seller for (1) breach of contract, (2) indemnification, and (3) fraudulent misrepresentation under the Purchase Agreement. This demand included a claim for the right to offset the amounts owing under the Amended and Restated Seller Note due February 20, 2020. We have not paid, nor do we entered intointend to pay, the Amended and Restated Seller Note, which is now past its maturity date, without resolution of our demand for arbitration. On February 27, 2020, Seller sent the Company a secured convertible promissory note notice of breach for failure to pay the Amended and Restated Seller Note on the maturity date of February 20, 2020 and demanding immediate payment. See Note 10Commitments and Contingenciesin the principal amount of $50 and an immediately exercisable five-year warrant to purchase up to 89,286 shares of the Company’s common stock at a per-share price of $0.28 (subject to adjustment). The fair value of the warrants on the issuance date was $6. This note was subsequently purchased by Slipstream Communications, LLC on December 20, 2016.

On June 13, 2016, upon receipt of an additional $300 of principal, we exchanged two short term demand notes entered into in July 2015 totaling $150consolidated financial statements for two secured convertible promissory notes totaling a principal amount of $450 and immediately exercisable five-year warrants to purchase up to 803,572 shares of the Company’s common stock at a per-share price of $0.28 (subject to adjustment). This exchange is accounted for as a modification of the debt. The fair value of the warrants on the issuance date was $57. On December 20, 2016, $200 of this note was subsequently purchased by Slipstream Communications, LLC, the remaining $250 was already owed to Slipstream Communications, LLC.further discussion.

On or about May 3, 2016, we entered into a secured convertible promissory note in the principal amount of $500,000 and an immediately exercisable five-year warrant to purchase up to 892,857 shares of the Company’s common stock at a per-share price of $0.28 (subject to adjustment). In connection with the secured convertible promissory note, we incurred commissions to a placement agent aggregating $25. The fair value of the warrants on the issuance date was $89. This note was subsequently purchased by Slipstream Communications, LLC on December 22, 2016.


NOTE 7:10: COMMITMENTS AND CONTINGENCIES

 

Structured Settlement ProgramLease termination

On August 10, 2017, we announced the planned closure of our office facilities located at 22 Audrey Place, Fairfield, New Jersey 07004, which housed our previous operations center and ceased use of the facilities in February 2018. In ceasing use of these facilities, we recorded a one-time non-cash charge of $474 to accrue for the remaining rent under the lease term, net of anticipated subtenant rental income. Effective June 30, 2018, we entered into a settlement agreement to exit this lease agreement, resulting in the Company recording a gain on settlement of $39. There were no such lease terminations during 2019.

 

Settlement of obligations

During March andthe year ended December 2017,31, 2019, the Company settled and/or wrote off debtobligations of $1,159$3,178 for $288$1,132 cash payment and recognized a gain of $872. This debt included $693$2,046. $1,619 of payables previously recorded by our dissolved subsidiary Broadcast International, Inc, as we had exhausted all effortsthis gain related to identify and settle thesesettlement of legacy sales commissions due to a third party vendor which were settled with a cash payment of $1,100 during the three-months ended December 31, 2019. The remaining settlements related to legacy accounts payable deemed to no longer be legal obligations in the first quarter of 2017.to vendors.

 

In August 2016,2018, the Company settled debtand/or wrote off obligations of $90$313 for $35$58 cash payment resulting in a gain on debt settlement of $55. In June 2016, the Company settled debt of $614 for $123 cash payment and the issuance of 409,347 shares of the Company’s restricted common stock, fair value at conversion date of $85, and recognized a gain on debt restructuring of $406. In conjunction$255. This obligation included $30 of accrued wage labor liabilities no longer anticipated to be pursued against the Company.


Litigation

(a) On August 2, 2019, the Company filed suit in Jefferson Circuit Court, Kentucky, against a supplier of Allure for breach of contract, breach of warranty, and negligence with this debtrespect to equipment installations performed by such supplier for an Allure customer. This case is in the early stages of litigation and, as a result, the outcome of each case is unclear, so the Company is unable to reasonably estimate the possible recovery, or range of recovery, if any.

On October 10, 2019, the Allure customer that is the basis of our claim above sent a demand to the Company for payment of $3,200 as settlement for an additional 809,842 sharesalleged breach of restricted common stock were issuedcontract related to investors for cash to facilitatehardware failures of equipment installations performed by Allure between November 2017 and August 2018. The suits filed by and against Allure have been adjoined in the settlementJefferson Circuit Court, Kentucky in January 2020. This suit remains in the early stages of litigation and, as a portionresult, the outcome of the $614 debt.

In March 2016,suit and the allocation of liability, if any, remain unclear, so the Company issued 8.00% nonconvertible promissory notes in favoris unable to reasonably estimate the possible liability, recovery, or range of certain general unsecured creditors inmagnitude for either the aggregate principal amountliability or recover, if any, at the time of $288 to settle an aggregate amount of $839 of accounts payable, accrued expenses and other liabilities. The aggregate amount of payables, accrued expenses and other liabilities was subsequently revised to $796. In September 2016, the amounts previously settled with nonconvertible promissory notes were paid in cash of $249 resulting in a gain on the debt settlement of $547. No gain was previously recorded.

Litigation

In February 2016, a former vendor alleging our failure to pay outstanding invoices for approximately $335, which is included in accounts payable in the December 31, 2016 accompanying consolidated balance sheet, initiated a breach-of-contract lawsuit against us. Also in February 2016, a former vendor alleging our failure to pay outstanding invoices for approximately $51, which is included in accounts payable in the December 31, 2016 accompanying consolidated balance sheet, filed a motion for summary judgment against us. During 2017, we negotiated settlement with the vendor for $45. this filing.

 

The Company has notified its insurance company on notice of potential claims and continues to evaluate both the claim made by the customer and potential avenues for recovery against third parties should the customer prevail.

On February 20, 2020, the Company and Allure filed a demand for arbitration against Seller for breach of contract, indemnification, and fraudulent misrepresentation under the Purchase Agreement. This demand included a claim for the right to offset the amounts owing under the Amended and Restated Seller Note due February 20, 2020. We have not paid the Amended and Restated Seller Note which is involved in variousnow past its maturity date. On February 27, 2020, Seller sent the Company a notice of breach for failure to pay the Amended and Restated Seller Note on the maturity date of February 20, 2020 and demanding immediate payment.

(b) The Company is not party to any other material legal proceedings, other than ordinary routine litigation incidental to the operationsbusiness, as of March 11, 2020, and there were no other such proceedings pending during the period covered by this Report.

Termination benefits

Effective December 31, 2018, the Company entered into a separation agreement with Mr. Walpuck, the Company’s former Chief Operating Officer. Mr. Walpuck and the Company agreed to a transition of Mr. Walpuck’s duties commencing January 31, 2019. Mr. Walpuck began consulting for the Company commencing February 1, 2019, and such services ended May 1, 2019. Mr. Walpuck was paid $100 per hour, with a maximum of 80 hours each month during the term of the consulting arrangement.

Pursuant to the terms of Mr. Walpuck’s employment agreement, Mr. Walpuck received a total of $220 in severance payments in even monthly installments through December 2019. The Company agreed to fully vest all stock options of Mr. Walpuck, such options do not terminate as a result of Mr. Walpuck’s termination of employment and remain exercisable throughout the term of the options.

On December 21, 2018, the Company announced certain restructuring activities following completion of its business. The Company believes thatacquisition of Allure and accrued one-time termination benefits related to severance to the outcomeaffected employees of all such other pending legal proceedings in$386. During the aggregate will not have a material adverse effect on its business, financial condition, liquidity, or operating results.

Leases

Future minimum lease payments under leases with initial or remaining non-cancelable lease terms in excess of one year as of December 31, 2017 are as follows: 

Year ending December 31, Lease Obligations 
2018 $587 
2019  499 
2020  398 
2021  61 
Total future minimum obligations $1,545 

Rent expense totaled $474 and $416 for the yearsthree-months ended December 31, 2017 and 2016, respectively, and is included in General and Administrative expenses.

Our CEO was awarded 4,951,557 performance shares2018, cash payments for termination benefits were $31, with a grant date to be determined upon certain conditions being satisfied. Asthe remaining cash payments of $355 paid during the year-ended December 31, 2017 those conditions had not been met and were deemed not probable to be achieved resulting in no compensation expense being recorded.

Termination benefits2019.

 

On August 10, 2017, the Company announced that it was closing its New Jersey and Minnesota locations. The Company haslocations and accrued one-time termination benefits related to severance to the affected employees of $146$75 in the third quarter of 2017 which were included in general and will recognizeadministrative expenses on the expense overconsolidated statement of operations. During the periodthree-months ended June 30, 2018, the employees are expected to continue service toremaining cash payments for termination benefits were paid and no liability remains recorded on the Company. consolidated balance sheet as of December 31, 2018.


NOTE 8:11: RELATED PARTY TRANSACTIONS

 

AsIn addition to the financing transactions with Slipstream, a related party, discussed in Note 1, on September 1, 2017, our CEO received 3,198,054 shares of our common stock valued at $1,119, as part of9Loans Payable, we have the issuance of the ConeXus Holdback shares. During the year-ended December 31, 2017, 5,422,604 of the 8,806,906 shares of common stock were issued to the CEO upon conversion of preferred stock. following related party transactions.

 

For the years-ended December 31, 2017 and 2016, the Company had sales of $3,390 and $1,344, respectively,On August 14, 2018, we entered into a payment agreement with 33 Degrees Convenience Connect, Inc., a related party entity that is 22.5%approximately 17.5% owned by a member of our senior management. management (“33 Degrees”), outlining terms for repayment of $2,567 of aged accounts receivable as of that date. The payment agreement stipulated a simple interest rate of 12% on aged accounts receivable to be paid on the tenth day of each month through the maturity date of December 31, 2019. As of December 31, 2019, 33 Degrees paid the note in full and had a remaining outstanding accounts receivable balance of $1 in the Consolidated Financial Statements. Interest income of $118 related to the agreement has been included in interest expense in the consolidated statement of operations for the year ended December 31, 2019. 33 Degrees has continued to purchase additional hardware and services from the Company on a prepaid basis.

For the years ended December 31, 2019 and 2018, we had sales of $1,103 (3.5% of consolidated revenue) and $1,566 (6.9% of consolidated revenue), respectively, with 33 Degrees Convenience Connect, Inc., a related party that is approximately 17.5% owned by a member of our senior management (“33 Degrees”).

Accounts receivable due from the related party33 Degrees was $3,017$1, or 0.0%, and $543$1,933, or 30.0% of consolidated accounts receivable at December 31, 20172019 and 2016,December 31, 2018, respectively.


On November 13, 2017, Slipstream Communications, LLC, a related party investor, extended the maturity date of the term loan for which we issued to Slipstream Communications a five-year warrant to purchase up to 5,882,352 shares of common stock at a per-share price of $0.28 (subject to adjustment). The fair value of the warrants on the issuance date was $1.0 million.

On August 10, 2017, Slipstream Communications, LLC, a related party investor, extended the maturity date of the term loan for which we issued to Slipstream Communications a five-year warrant to purchase up to 5,882,352 shares of common stock at a per-share price of $0.28 (subject to adjustment). The fair value of the warrants on the issuance date was $1.2 million.

In December 2016 and January 2017, the Company’s majority shareholder and investor, Slipstream Communications LLC acquired all of the Company’s outstanding debt (see Note 6).

 

On December 12, 2016,30, 2019, we entered into a $1.0 million secured revolving promissory note pursuant to the August 17, 2016Special Loan as part of the Seventh Amendment of the Loan and Security Agreement with Slipstream, Communications, LLC, a related party investor,under which we obtained $2,000, with interest thereon at 8% per annum maturing on February 1, 2017. In connectionpayable 6% in cash and 2% via the issuance of SLPIK interest, provided however that upon occurrence of an event of default the interest rate shall automatically be increased by 6% per annum payable in cash. See Note 9Loans Payablefor additional information regarding the loans.

On November 6, 2019, Slipstream extended the maturity date of the Term Loan and Revolving Loan to June 30, 2021 through the Sixth Amendment to the Loan and Security Agreement, aligning the maturity date of such loans with the loan, we issuedmaturity date of the lender a five-year warrantDisbursed Escrow Note. See Note 9Loans Payablefor additional information regarding the loans.

On September 20, 2018, the Compensation Committee of the Board of Directors (1) adjusted the salary of Mr. Mills, CEO, to purchase up$330,000 annually, retroactive to 1,542,452January 1, 2018 and (2) granted 166,667 shares of common stock at a per-share priceto Mr. Mills, CEO as compensation for his performance and direction of $0.28 (subject to adjustment), all pursuant to a securities purchase agreement. This note was repaidthe Company since taking over as CEO in October 2015. The chart above reflects the fair value of the unrestricted shares which vested and received by Mr. Mills on the date the shares were formally issued, December 19, 2018 (133,333) and January 12, 2017.11, 2019 (33,334).


NOTE 12: INCOME TAXES

 

On August 17, 2016, we enteredDecember 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was signed into law, making significant changes to U.S. tax law. Changes include, but are not limited to, a Loan and Security Agreement with Slipstream Communications, LLC, a related party investor, under which we obtained a $3.0 million term loan, with interest thereon at 8% per annum, maturing on August 17, 2018 (see Note 6).corporate income tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017. In connectionaccordance with the loan, we issuedAct, the lender a five-year warrant to purchase up to 5,882,352 sharesCompany recorded an income tax benefit of Creative Realities’ common stock at a per share price$200 in the fourth quarter of $0.28 (subject to adjustment). 2017, the period in which the legislation was enacted.

 

NOTE 9: INCOME TAXESThe income tax provision/(benefit) consisted of the following:

  Year ended December 31, 
  2019  2018 
Tax provision summary:      
State income tax $46  $23 
Deferred tax benefit - federal  17   (454)
Deferred tax expense – state  30   33 
Tax benefit $93  $(398)

 

The income tax provision/(benefit) includes federal and state income taxes currently payable and those deferred or prepaid because of temporary differences between financial statement and tax bases of assets and liabilities. The Company records income taxes under the liability method. Under this method, deferred income taxes are recognized for the estimated future tax effects of differences between the tax bases of assets and liabilities and their financial reporting amounts based on enacted tax laws. The amount provided for deferred income taxes reflects that impact of the revaluation of the Company’s deferred income tax assets and liabilities required as the result of the change in the U.S. federal and state income tax rates, as discussed above.

A reconciliation of the statutory income tax rate to the effective income tax rates as a percentage of income before income taxes is as follows:

  2019  2018 
Federal statutory rate  21.00%  21.00%
State taxes, net of federal benefit  9.85%  1.36%
Foreign rate differential  -9.69%  0.58%
IRC 162(m) limitation  0%  -0.63%
Meals and entertainment  0.81%  0%
Discrete items, Transaction items, and Other  44.05%  239.77%
Changes in valuation allowance  -57.76%  -258.44%
Effective tax rate  8.25%  3.64%


The net deferred tax assets and liabilities recognized in the accompanying consolidated balance sheets, determined using the income tax rate applicable to each period, consist of the following:

  December 31, 
  2019  2018 
Deferred tax assets (liabilities):      
Reserves $175  $233 
Property and equipment  (83)  462 
Accrued expenses  265   822 
Right-of-use Asset  (414)  - 
Right-of-use Liability  419   - 
Severance  -   65 
IRC 163(j) Interest Deduction  17   591 
Non-qualified stock options  528   336 
R&D credits  1,801   1,538 
Net foreign carryforwards  2,768   2,214 
Net operating loss and credit carryforwards  34,754   33,988 
Intangibles  (1,128)  (672)
         
Total deferred tax assets, net  39,102   39,577 
Valuation allowance  (39,277)  (39,705)
         
Net deferred tax liabilities $(175) $(128)

Our gross deferred tax assets are primarily related to net federal and state operating loss carryforwards (NOLs). We have substantial NOLs that are limited in its usage by IRC Section 382. IRC Section 382 generally imposes an annual limitation on the amount of NOLs that may be used to offset taxable income when a corporation has undergone significant changes in stock ownership within a statutory testing period. We have performed a preliminary analysis of the annual NOL carryforwards and limitations that are available to be used against taxable income. The estimated federal NOL carryforward after application of the IRC Section 382 limitation is $19.3 million$33,817 and foreign NOL carryforward is $7.0 million$2,768 as of December 31, 2017.

The Tax Cuts and Jobs Act (Tax Act) was enacted2019. Based on December 22, 2017 and introduces significant changes to the U.S. income tax law.  Effective in 2018, the Tax Act reduces U.S. statutory tax rates from 35% to 21%. Accordingly, we remeasured our deferred taxes ashistory of December 31, 2017 to reflect the reduced rate that will apply in future periods when these deferred taxes are settled or realized, resulting in a one-time $0.2 million net tax benefit in 2017. 

Due to the timinglosses of the enactment andCompany, there continues to be a full valuation allowance against the complexity involved in applying the provisionsnet deferred tax assets of the Tax Act, we have made reasonable estimates of the effects and recorded provisional amounts in our financial statements as of December 31, 2017.  As we collect and prepare necessary data, and interpret the Tax Act and any additional guidance issued by the Internal Revenue Service, and other standard-setting bodies, we may make adjustments to the provisional amounts.  Those adjustments may materially impact our provision for income taxes and effective tax rate in the period in which adjustments are made.  The accounting for the tax effects of the Tax Act will be completed in 2018.Company with a definite life.

 


A summary of the deferred tax assets and liabilities is included below:

  December 31, 
  2017  2016 
       
Deferred tax assets (liabilities):      
Reserves $12  $35 
Property and equipment  80   171 
Accrued expenses  619   1,034 
Severance  56   39 
Non-qualified stock options  268   420 
Net foreign carryforwards  1,906   1,844 
Net operating loss and credit carryforwards  6,801   8,054 
Intangibles  605   907 
         
Total deferred tax assets  10,347   12,504 
Valuation allowance  (10,896)  (13,114)
         
Net deferred tax liabilities $(549) $(610)

  Year ended December 31, 
  2017  2016 
Tax provision summary      
State income tax $21  $18 
Deferred tax benefit, release of valuation allowance  -   (635)
Deferred tax benefit - federal  2,382   (1,101)
Deferred tax benefit - state  (149)  (89)
Deferred tax benefit - foreign  (75)  (453)
Change in valuation allowance  (2,218)  1,895 
Tax (benefit)/expense $(39) $(365)

A reconciliation of the statutory income tax rate to the effective income tax rates as a percentage of income before income taxes is as follows:

  2017  2016 
Federal statutory rate  -34.00%  -34.00%
State taxes  -2.44%  -2.75%
Foreign rate differential  -0.08%  3.11%
Other  3.55%  1.68%
Impact of Tax Act  3.10%  0%
Changes in valuation allowance  -37.79%  36.72%
Effective tax rate  -67.66%  4.80%


NOTE 10:13: CONVERTIBLE PREFERRED STOCK

 

The preferred stock entitlesOur Series A Convertible Preferred Stock (the “preferred stock”) entitled its holders to a 6% dividend, payable semi-annually in cash or in kind through the three-year anniversary of the original issue date, and from and after such three-year anniversary, payable in duly authorized, validly issued, fully paid and non-assessable shares of common stock. The three-year anniversary of the initial investment date occurred during the second half of 2017 for $5.2 million$5,200 and the first quarter of 2018 for the $5.5 millionremaining $300 originally issued Convertible Preferred Stockpreferred stock and therefore dividends on those investments werewill be paid via issuance of common shares asat all future dividend dates.

On November 5, 2018, the shareholders of preferred stock agreed to convert the entire class of preferred stock into common stock at an exchange ratio of $7.65 per share. The conversion was contingent upon a successful Public Offering of at least $10,000, which the Company completed on November 19, 2018.

Holders of preferred stock received common stock at the stated conversion rate of $7.65 per share, or 723,561 shares of common stock. Those holders of preferred stock who executed a customary lock-up agreement for a period continuing for 90 days after the consummation of the year-end date.

During the years ended December 31, 2017public offering were issued, as a one-time incentive, additional common stock and 2016 respectfully, thewarrants, in such number as defined in underlying agreements. The Company issued an aggregate of 245,816 and 452,224 shares of preferred stock in satisfaction of its semi-annual dividend obligation. During the years ended December 31, 2017 and 2016 respectfully, the Company issued an aggregate of 718,840 and 0additional 1,123,367 shares of common stock in satisfactionexchange for execution of its semi-annual dividend obligation. 

such lock-up agreements. The lock-up agreements applied to all shares of common stock issued to convert the holder’s preferred stock, may be converted into ourand the additional shares of common stock atand warrants, and underlying warrant shares, issued by the option of a holder at an initial conversion price as adjusted of $0.255 per share. Subject to certain conditions, we may call and redeemCompany in exchange for the preferred stock after three years. From and after the three-year anniversaryholder’s execution of the datelock-up agreement and participation in the public offering. As a result of issuance, the Company has the right (but not the obligation), upon at least 30 days prior written notice, to call some or all of thethis conversion, there remained no Series A Preferred Stock for redemption at any time afteroutstanding as of December 31, 2018.

NOTE 14: WARRANTS

On November 19, 2018, the Company announced the closing of its underwritten public offering of 2,857,142 shares of its common stock has had a closing price on the relevant trading market, for a period of at least 15 consecutive days, all of which must be after the three-year anniversary date of theand warrants to purchase agreement, equal to at least one and one-half times the initial conversion price. 

During such time as a majority of the preferred stock sold remains outstanding, holders will have the right to elect a member to our Board of Directors. The preferred stock has full-ratchet price protection in the event that we issue common stock below the conversion price, as adjusted, subject to certain customary exceptions. The warrants issued to purchasers of the preferred stock contain weighted-average price protection in the event that we issue common stock below the exercise price, as adjusted, again subject to certain customary exceptions. In the Securities Purchase Agreement, we granted purchasers of the preferred stock certain registration rights pertaining to the common shares they may receive upon conversion of their preferred stock and upon exercise of their warrants.

In 2017, 385,200 shares of Series A Convertible Preferred Stock and 1,860,561 shares of Series A-1 Convertible Preferred Stock were converted into 8,806,9061,428,571 shares of common stock at a combined public offering price of $3.50 per share and warrant. The gross proceeds to the conversion rateCompany from this the Public Offering were approximately $10,000, before deducting underwriting discounts and commissions and other estimated offering expenses. The proceeds were primarily used in the Allure Acquisition and in the repayment of $0.255 per share.approximately $1,283 of debt.

 

On April 27, 2018, we entered into the Fourth Amendment to the Loan and Security Agreement with Slipstream, under which we obtained a $1,100 revolving loan, with interest thereon at 8% per annum, maturing on January 16, 2019. In 2016, 307,500connection with the loan, we issued the lender a five-year warrant to purchase up to 143,791 shares of Series A Preferred Stock were converted into 1,205,882 shares ofCreative Realities’ common stock at the conversion rate of $0.255 per share.

  Number of Convertible Preferred Series A  Number of Convertible Preferred Series A-1  Shares of Common Stock Received 
Q4 2017  -   -   - 
Q3 2017  132,200   1,860,561   7,814,749 
Q2 2017  12,750   -   50,000 
Q1 2017  240,250   -   942,157 
             
Q4 2016  132,000   -   517,647 
Q3 2016  75,500   -   296,078 
Q2 2016  -   -   - 
Q1 2016  100,000   -   392,157 

During the quarter-ended September 30, 2017, the four holders of Series A-1 Convertible Preferred Stock (substantially similar in terms to the Company’s Convertible Preferred Stock, and issued to the shareholders of Conexus World Global LLC) converted all 1,860,561 shares of Series A-1 Convertible Preferred Stock into 7,296,318 shares of common stock. Additionally, certain accredited investors converted 132,200 shares of Series A Convertible Preferred Stock for 518,431 shares of common stock. During the quarter ended June 30, 2017, accredited investors converted 12,750 shares of Convertible Preferred Stock for 50,000 shares of common stock. During the quarter ended March 31, 2017, accredited investors converted 240,250 shares of Convertible Preferred Stock for 942,157 shares of common stock. During the three months ended December 31, September 30, and March 31, 2016, accredited investors converted 132,000, 75,500, and 100,000 shares of Convertible Preferred Stock for 517,647, 296,078 and 392,157 shares of common stock, respectively.

F-24

NOTE 11: WARRANTS

On November 13, 2017, the Company issued a warrant to purchase 5,882,352 shares of common stock at the per share price of $0.28$7.65 (subject to adjustment)adjustment and subsequently adjusted to $6.25 in November 2018). The fair value of the warrants was $543, which is accounted for as an additional debt discount and amortized over the remaining life of the loan.


On January 16, 2018, we entered into the Third Amendment to the Loan and Security Agreement with Slipstream, Communications, LLC inunder which we obtained a $1,000 revolving loan, with interest thereon at 8% per annum, maturing on January 16, 2019. In connection with extension of the term loan, facility.

On August 10, 2017,we issued the Company issuedlender a five-year warrant to purchase 5,882,352up to 61,729 shares of Creative Realities’ common stock at thea per share price of $0.28$8.10 (subject to adjustment)adjustment and subsequently adjusted to Slipstream Communications, LLC$6.09 in connection with extension of the term loan facility.

On August 17, 2016, the Company issued a warrant to purchase 5,882,352 shares of common stock at the per share price of $0.28 (subject to adjustment) to Slipstream Communications, LLC in connection with extension of the term loan facility.

On June 29, 2016, the Company issued a warrant to purchase 89,286 shares of common stock at the per share price of $0.28 (subject to adjustment) pursuant to a securities purchase agreement as more fully described in Note 7, Loans Payable.

On June 13, 2016, the Company issued a warrant to purchase 803,572 shares of common stock at the per share price of $0.28 (subject to adjustment) pursuant to a securities purchase agreement as more fully described in Note 7, Loans Payable.

On May 3, 2016, the Company issued a warrant to purchase 892,857 shares common stock at the per share price of $0.28 (subject to adjustment) pursuant to a securities purchase agreement as more fully described in Note 7, Loans Payable.

On January 15, 2016, the Company issued a warrant to purchase 250,000 shares of the Company’s common stock at the per share price of $0.28 (subject to adjustment) in exchange for services rendered related to the issuance of debt on December 28, 2015.November 2018). The fair value of the warrants on the issuance date was $20. The warrants were initially recorded$266, which is accounted for as a liability with aan additional debt discount to the debt issued toand amortized over the remaining life of the debt but were reclassified to equity as a result of retrospective application of the adoption of ASU 2017-11.

loan.

 

Listed below are the range of inputs used for the probability weighted Black Scholes option pricing model valuations for when the warrants were issued and at December 31, 2017.2019. 

 

Issuance Date Expected Term at Issuance Date Risk Free Interest Rate at Date of Issuance Volatility at Date of Issuance Stock Price at Date of Issuance
8/20/2014 5.00 1.50% 96.00% $0.63
2/13/2015 5.00 1.28% 100.00% $0.34
5/22/2015 5.00 1.28% 107.58% $0.29
10/15/2015 5.00 1.71% 58.48% $0.22
10/26/2015 5.00 1.71% 60.47% $0.21
12/21/2015 5.00 1.75% 58.48% $0.21
12/28/2015 5.00 1.75% 58.48% $0.16
1/15/2016 5.00 1.76% 58.48% $0.17
5/3/2016 5.00 1.25% 51.15% $0.21
6/13/2016 5.00 1.14% 51.12% $0.17
6/29/2016 5.00 1.01% 48.84% $0.17
8/17/2016 5.00 1.15% 51.55% $0.15
11/4/2016 5.00 1.66% 47.48% $0.16
12/12/2016 5.00 1.90% 48.54% $0.19
8/19/2017 5.00 1.81% 64.71% $0.35
11/13/2017 5.00 2.08% 66.24% $0.29
Issuance Date Expected Term at Issuance
Date
  Risk Free Interest Rate at Date of Issuance  Volatility at Date of Issuance  Stock Price at Date of Issuance 
1/16/2018  5.00   2.36%  65.07% $7.80 
4/27/2018  5.00   2.80%  65.95% $6.90 

 

Remaining Expected Term at
December 31,
2017
 Risk Free Interest Rate at
December 31,
2017
 Volatility at
December 31,
2017
 Stock Price at
December 31,
2017
1.64 - 4.87 1.83% 72.34% $0.32


Remaining Expected Term
at December 31,
2019
 Risk Free Interest Rate
at December 31,
2019
  Volatility at
December 31,
2019
  Stock Price at
December 31,
2019
 
0.13 - 3.92  1.69%  74.49% $1.53 

 

A summary of outstanding debt and equity warrants is included below:

 

  Warrants (Equity)     Warrants (Liability)    
  Amount  Weighted Average Exercise Price  Weighted Average Remaining Contractual Life  Amount  Weighted Average Exercise Price  Weighted Average Remaining Contractual Life 
Balance, January 1, 2016  12,937,902   1.88   3.90   6,487,500   0.35   3.64 
Warrants issued to financial advisors  500,000   0.28   4.46   -   -   - 
Warrants issued with promissory notes  1,785,715   0.28   4.37   -   -   - 
Warrants issued with term loan  7,424,804   0.28   4.70   -   -   - 
Warrants expired  (1,116,359  11.52   -   -   -   - 
Balance, December 31, 2016  21,532,062   0.65   3.79   6,487,500   0.35   2.64 
Warrants issued with term loan  11,764,704   0.28   4.75   -   -   - 
Warrants expired  (292,755)  46.68   -   -   -   - 
Balance December 31, 2017  33,004,011   0.47   3.55   6,487,500   0.35   1.64 

NOTE 12: STOCKHOLDERS’ EQUITY

On August 9, 2017, our Board of Directors authorized a program to repurchase up to 5 million shares of our outstanding common stock through August 9, 2019. The authorization allows for the repurchases to be conducted through open market or privately negotiated transactions. Shares acquired under the stock repurchase program are expected to be retired and returned to the status of authorized but unissued shares of common stock. The stock repurchase program can be suspended, modified or discontinued at any time at our discretion.  During the fourth quarter of 2017, 1,185,968 shares of common stock were repurchased at an aggregate price of $149 and were immediately cancelled.

On September 1, 2017, the Company issued to the prior shareholders of ConeXus 5,631,373 shares of common stock valued at $0.35 per share for a total of $1,971 to settle the contingency of the Company in the ConeXus merger. 3,198,054 of these shares were issued to Rick Mills, a majority shareholder of ConeXus, a related party, and the CEO of Creative Realities, Inc. Since the measurement period for the business combination has expired, the issuance of the shares is recognized as a charge to operations during the year of $1.9 million.

In May 2017, the Company paid a vendor for services at a value of $500 with the issuance of 1,960,784 shares of common stock.

During 2017, accredited investors converted 2,245,511 shares of Convertible Preferred Stock in exchange for 8,806,906 shares of common stock. During 2016, accredited investors converted 307,500 shares of Convertible Preferred Stock in exchange for 1,205,882 shares of common stock. In conjunction with the structured settlement program, the Company issued 409,347 shares of its restricted common stock to creditors and 809,842 shares of stock were issued to investors (see Note 8). 

A summary of outstanding options is included below:

     Weighted          
     Average  Weighted     Weighted 
     Remaining  Average     Average 
Range of Exercise Number  Contractual  Exercise  Options  Exercise 
Prices between Outstanding  Life  Price  Exercisable  Price 
$0.18 - $0.65  7,145,000   7.51  $0.28   3,833,956  $0.31 
$0.66 - $0.79  30,000   6.04   0.79   30,000  $0.79 
$0.80 - $12.25  15,500   4.59   3.73   15,500  $3.73 
   7,190,500   7.50  $0.29         
  Warrants (Equity)      Warrants (Liability)     
  Amount  Weighted Average Exercise
Price
  Weighted Average Remaining Contractual Life  Amount  Weighted Average Exercise
Price
  Weighted Average Remaining Contractual Life 
Balance January 1, 2019  4,815,047  $4.90   4.34   216,255  $7.34   0.64 
Warrants issued  -   -   -   -   -   - 
Warrants expired  (82,019)  8.25   -   (216,255)  7.34   - 
Balance December 31, 2019  4,733,028  $4.83   3.41   -  $-   - 

 


F-32

  Options  Weighted Average 
  Outstanding  Exercise Price 
Balance, December 31, 2016  7,490,499  $0.29 
Granted  -   - 
Exercised  -   - 
Forfeited or expired  299,999   0.18 
Balance, December 31, 2017  7,190,500  $0.29 

 

The weighted average remaining contractual life for options exercisable is 7.50 years as of December 31, 2017.

 

NOTE 13:15: STOCK-BASED COMPENSATION

 

A summary of outstanding options, including non-employee directors, is included below:

     Weighted          
     Average  Weighted     Weighted 
     Remaining  Average     Average 
Range of Exercise Number  Contractual  Exercise  Options  Exercise 
Prices between Outstanding  Life  Price  Exercisable  Price 
$0.01 - $5.39  25,000   9.86  $1.88   -  $- 
$5.40 - $19.50  287,341   6.04  $8.35   250,257  $8.45 
$19.51 - $23.70  1,000   4.04   23.70   1,000  $23.70 
$23.71 - $367.50  519   2.58   112.30   519  $112.30 
   313,860   6.33  $8.06   251,776     

  Options  Weighted Average Exercise 
  Outstanding  Price 
Balance, December 31, 2018  288,860  $8.59 
Granted  25,000   1.88 
Exercised  -   - 
Forfeited or expired  -   - 
Balance, December 31, 2019  313,860  $8.06 

The weighted average remaining contractual life for options exercisable is 5.68 years as of December 31, 2019.

Valuation Information for Stock-Based Compensation

For purposes of determining estimated fair value under FASB ASC 718-10,Stock Compensation, the Company computed the estimated fair values of stock options using the Black-Scholes model.

On November 7, 2019, the Company granted 10-year options to purchase an aggregate of 25,000 shares of its common stock to one non-employee director. The options vest over 3 years and have an exercise price of $1.88, the market value of the Company’s common stock on the grant date. The fair value of the options on the grant date was $1.19 and was determined using the Black-Scholes model. These values were calculated using the following weighted average assumptions:

Risk-free interest rate1.92%
Expected term6.25 years
Expected price volatility68.77%
Dividend yield0%

On September 7 and September 20, 2018, the Company granted 10-year options to purchase an aggregate of 33,334 shares of its common stock to two employees, 16,667 of which were granted to an Officer. The options vest over 4 years and have an exercise price of $7.50. The fair value of the options on the grant date was $4.58 and was determined using the Black-Scholes model. These values were calculated using the following weighted average assumptions:

Risk-free interest rate2.82 – 2.96%
Expected term6.25 years
Expected price volatility63.45%
Dividend yield0%

Stock-based compensation expense is based on awards ultimately expected to vest. ASC 718-10-55 allows companies to either estimate forfeitures at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates or elect to account for forfeitures as they occur by reversing compensation cost when the award is forfeited. Our accounting policy is to account for forfeitures as they occur by reversing compensation cost in the period in which forfeitures occur.

Stock Compensation Expense Information

 

FASB ASC 718-10,Stock Compensation, requires measurement and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair values. Under the Amended and Restated 2006 Equity Incentive Plan, the Company reserved 1,720,000 shares for purchase by the Company’s employees and under the Amended and Restated 2006 Non-Employee Director Stock Option Plan the Company reserved 700,000 shares for purchase by the Company’s employees. There are 365,50012,186 options outstanding under the 2006 Equity Incentive Plan.

In October 2014, the Company’s shareholders approved the 2014 Stock Incentive Plan, under which 7,390,355 shares were reserved for purchase by the Company’s employees. In August 2018, a special meeting of shareholders was held in which the shareholders voted to amend the Company’s 2014 Stock Incentive Plan to increase the reserve of shares authorized for issuance thereunder, from 7,390,355 shares to 18,000,000 shares. There are 6,825,000301,674 options outstanding under the 2014 Stock Incentive Plan.

 

Compensation expense recognized for the issuance of stock options for the years ended December 31, 20172019 and 20162018 of $447 and $1,383, respectively, was as follows:included in general and administrative expense in the Consolidated Financial Statements.

  December 31, 
  2017  2016 
Stock-based compensation costs included in:        
Costs of sales $6  $1 
Sales and marketing expense  76   74 
General and administrative expense  202   198 
Total stock-based compensation expense $284  $273 

 

At December 31, 2017,2019, there was approximately $554$174 of total unrecognized compensation expense related to unvested share-based awards. Generally, this expense will be recognized over the next 1.6three years and will be adjusted for any future changes in estimated forfeitures. forfeitures as they occur.

 

Valuation Information for Stock-Based Compensation

For purposes of determining estimated fair value under FASB ASC 718-10, the Company computed the estimated fair values of stock options using the Black-Scholes model.

There were no options granted during the year ended December 31, 2017.


On November 11, 2016, the Company granted 10-year options to purchase 425,000 shares of its common stock to an employee. The options vest over 4 years and have an exercise price of $0.18. The fair value of the options on the grant date was $0.09 and was determined using the Black-Sholes model. The values set forth above were calculated using the following weighted average assumptions:

Risk-free interest rate1.14%
Expected term6.25 years
Expected price volatility47.89%
Dividend yield0%

 The Company does not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment behavior, so we estimate the expected term of awards granted by taking the average of the vesting term and the contractual term of the awards, referred to as the simplified method. The risk-free interest rate assumption is based on observed interest rates appropriate for the term of the Company’s stock options. The Company used historical closing stock price volatility for a period of 2 years. Although the Company has historical pricing for a period equal to the expected life of the respective awards, the Company used a shorter period of time as the Company went through reorganization and was fundamentally a different company. The dividend yield assumption is based on the Company’s history and expectation of no future dividend payouts.

Our stock-basedStock-based compensation expense is based on awards ultimately expected to vest and is reduced for estimated forfeitures as permitted by FASB ASU 2016-09,Stock Compensation,wherein a Company can make an entity-wide accounting policy electionvest. ASC 718-10-55 allows companies to either estimate forfeitures at the numbertime of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates or elect to account for forfeitures as they occur by reversing compensation cost when the award is forfeited. Our accounting policy is to account for forfeitures as they occur by reversing compensation cost in the period in which forfeitures occur.

On September 20, 2018, the Compensation Committee of the Board of Directors proposed, and the Board of Directors approved, an aggregate award of 166,667 shares of common stock to our current CEO in light of performance and growth of certain key customer relationships. Of those shares granted, 133,334 were deemed to be awarded and fully vested as of such date, with the remaining 33,333 shares restricted to vest upon the Company’s recognition in accordance with GAAP of approximately $6,200 of revenue which was deferred on the Company’s balance sheet. During 2018, the Company recorded compensation expense for those vested awards thatbased on the grant-date close price of the Company’s common stock, or $7.50, resulting in a non-cash compensation expense in the period of $1,000. During 2019, the conditions were met for those remaining shares to vest and the Company recorded compensation expense of $250 based on the grant-date close price of the Company’s common stock, or $7.50.

On December 31, 2018, the Company recorded $35 in additional compensation expense for the accelerated vesting of outstanding, unvested stock options in conjunction with the separation agreement executed between the Chief Operating Officer and the Company during the year ended December 31, 2018.

F-34

NOTE 16: SHARE REPURCHASE PROGRAM

On August 9, 2017, our Board of Directors authorized a program to repurchase up to 166,667 shares of our outstanding common stock through August 9, 2019. The authorization allowed for the repurchases to be conducted through open market or privately negotiated transactions. Shares acquired under the stock repurchase program are expected to vestbe retired and returned to the status of authorized but unissued shares of common stock. The stock repurchase program can be suspended, modified or accountdiscontinued at any time at our discretion.  No shares were repurchased by the Company during 2019 or 2018 and the program terminated August 9, 2019.

NOTE 17: LEASES

We have entered into various non-cancelable operating lease agreements for forfeitures when they occur. certain of our offices and office equipment. Our leases have original lease periods expiring between 2020 and 2023. Many leases include one or more options to renew. We do not assume renewals in our determination of the lease term unless the renewals are deemed to be reasonably assured at lease commencement. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.

The Company appliedcomponents of lease costs, lease term and discount rate are as follows:

(in thousands) Year Ended
December 31,
2019
 
Finance lease cost   
Amortization of right-of-use assets $32 
Interest  5 
Operating lease cost  736 
Total lease cost $773 
     
Weighted Average Remaining Lease Term    
Operating leases  3.4 years 
Finance leases  1.2 years 
     
Weighted Average Discount Rate    
Operating leases  10.0%
Finance leases  13.64%
     

The following is a pre-vesting forfeiture rateschedule, by years, of 10%.maturities of lease liabilities as of December 31, 2019:

(in thousands) Operating
Leases
  Finance
Leases
 
2020  681   23 
2021  630   4 
2022  377   1 
2023  375   - 
2024  -   - 
Thereafter  -   - 
Total undiscounted cash flows  2,063   28 
Less imputed interest  (317)  (2)
Present value of lease liabilities  1,746   26 
         
Lease liabilities, current  646   21 
Lease liabilities, non-current  1,100   5 
Present value of lease liabilities  1,746   26 


Supplemental cash flow information related to leases are as follows:

  Year
Ended
December 31,
2019
 
Cash paid for amounts included in the measurement of lease liabilities:    
Operating cash flows from operating leases $719 
Operating cash flows from finance leases $1 
Financing cash flows from finance leases $31 

Future minimum lease payments under leases with initial or remaining non-cancelable lease terms in excess of one year as of December 31, 2018 were as follows in accordance with ASC 840:

Year ending December 31, Lease Obligations 
2019 $726 
2020  613 
2021  423 
2022  374 
Thereafter  375 
Total future minimum obligations $2,511 

Rent expense totaled $488 for the year ended December 31, 2018 and is included in General and Administrative expenses.

 

NOTE 14:18: PROFIT-SHARING PLAN

 

We have a defined contribution 401(k) retirement plans for eligible associates.associates in the United States. Associates may contribute up to 15% of their pretax compensation to the plan subject to IRS limitations. There are currently plans to implementBeginning on April 1, 2018, the Company began contributing an employer contribution match of 50% of employee wages up to 6%, for an effective match of 3%. The Company contributed $155 and $101 to employee 401(k) retirement plans for the year-ended December 31, 2019 and 2018, respectively.

During 2018, employees who joined the Company via acquisition of Allure participated in a defined contribution 401(k) retirement plans. Associates were able to contribute up to 15% of their pretax compensation to the plan subject to IRS limitations. There was no employer match on this plan during 2018. Allure personnel became eligible for the Creative Realities 401(k) retirement plan effective January 1, 2019 and the related employer match program.

We have a Registered Retirement Savings Plan for eligible associates in Canada. Associates may contribute up to 18% of earned income reported on their tax return in the previous year, subject to legal contribution limits. Beginning on April 1, 2018.2018, the Company began contributing an employer contribution match of 50% of employee wages up to 6%, for an effective match of 3%.

 

NOTE 15:19: SEGMENT INFORMATION AND SIGNIFICANT CUSTOMERSCUSTOMERS/VENDORS

 

Segment Information

 

We currently operate in one reportable segment, marketing technology solutions. Substantially all property and equipment is located at our offices in the United States, and a data center located in the United States. All material sales for the years ended December 31, 20172019 and 2016,2018 were in the United States and Canada.

 

MajorSignificant Customers

 

We had threeone (1) and two (2) customers that accounted for 63%18.5% and 71% of accounts receivable as of December 31, 2017 and 2016, respectively. We do not believe the loss of this customer will have a material adverse effect on our business. The Company had three customers that accounted for 56% and 56%48.3% of revenue for the years ended December 31, 20172019 and 2016,2018, respectively.

 

For the years ended December 31, 20172019 and 2016, the Company2018, we had sales of $3,390$1,103 (3.5% of consolidated sales) and $1,344,$1,566 (6.9% of consolidated sales), respectively, with 33 Degrees Convenience Connect, Inc., a related party entity that is 22.5%approximately 17.5% owned by a member of our senior management.management (“33 Degrees”).

We had one (1) and two (2) customers that in the aggregate accounted for 14.4% and 40.0% of accounts receivable as of December 31, 2019 and December 31, 2018, respectively. Accounts receivable due from the related party33 Degrees was $3,017$1 and $543$1,933 at December 31, 20172019 and 2016,2018, respectively.

 

NOTE 16: SUBSEQUENT EVENTSSignificant Vendors

 

On January 16, 2018, we entered into the Third Amendment to the Loan and Security Agreement with Slipstream Communications, LLC which extended the period through which the Company could draw on the Revolver established by the Loan and Security Agreement. In conjunction with this Amendment, we entered into a $1.0 million secured revolving promissory note pursuant to the August 17, 2016 Loan and Security Agreement with Slipstream Communications, LLC, a related party, addressed below (see Note 10), wherein we borrowed $1.0 million with interest thereonWe had one (1) vendor that accounted for 50% of outstanding accounts payable at 8% per annum, maturing on January 16,December 31, 2019. In connection with the loan, we issued the lender a five-year warrant to purchase up to 1,851,851 sharesThere were no vendors in excess of common stock10% of outstanding accounts payable at a per-share price of $0.27 (subject to adjustment), all pursuant to a securities purchase agreement. In connection with the secured revolving promissory note, we did not incur any fees. 

On August 10, 2017, we announced the planned closure of our office facilities located at 22 Audrey Place, Fairfield, New Jersey 07004 which housed our previous operations center and ceased use of the facilities in FebruaryDecember 31, 2018. In ceasing use of these facilities, we will incur a one-time non-cash charge of $0.6 million in the first quarter of 2018 to accrue for the remaining rent under the lease term, net of anticipated subtenant rental income.

  


EXHIBIT INDEX

 

Exhibit No. Description
   
2.1 Agreement and Plan of Merger and Reorganization dated as of August 11, 2015, by and among the registrant, CXW Acquisition, Inc. and ConeXus World Global, LLC (incorporated by reference to the registrants Quarterly Report on Form 10-Q filed with the SEC on August 14, 2015)
2.2Amendment to Agreement and Plan of Merger and Reorganization dated as of October 15, 2015, by and among the registrant, CXW Acquisition, Inc. and ConeXus World Global, LLC (incorporated by reference to the registrants Current Report on Form 8-K filed with the SEC on October 21, 2015)
2.3Amendment to Agreement and Plan of Merger and Reorganization and Waiver dated as of September 1, 2017 (incorporated by reference to the registrant’s Form 10-Q filed with the SEC on November 14, 2017)
2.2Stock Purchase Agreement, dated as of September 20, 2018, by and between the registrant and Christie Digital System, Inc. (incorporated by reference to the registrant’s Current Report on Form 8-K filed with the SEC on September 20, 2018).
   
3.1 

Articles of Incorporation, as amended (incorporated by reference to registrant’s Amendment No. 1 to Form SB-2 filed on October 12, 2006).

3.2Articles of Incorporation, as amended (incorporated by reference to Exhibit 3.1 to the registrant’s Form 8-K filed with the SEC on September 17, 2014)

   
3.23.3 Amended and Restated Bylaws (incorporatedArticles of Amendment Filed on October 17, 2018 (incorporate by reference to Exhibit 3.3 to the registrant’s Current Reportregistration statement on Form 8-KS-1 filed on November 2, 2011)October 17, 2018)
   
4.13.4 Series A Convertible Preferred Stock Certificate of Designation of Preferences, Rights and Limitations filed August 19, 2014 (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on August 22, 2014)
4.2Series A-1 Convertible Preferred Stock Certificate of Designation of Preferences, Rights and Limitations filed October 30, 3015 (incorporated by reference to Exhibit 4.2 of the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
   
10.13.5 Securities Purchase Agreement dated February 18, 2015 by and between Creative Realities, Inc. and Mill City Ventures II, Ltd.Amendment to Articles of Incorporation (incorporated by reference to Exhibit 10.13.1 to the registrant’s Form 8-K filed with the SEC on September 17, 2014)
3.6Articles of Amendment (incorporated by reference to Exhibit 3.1 to the registrant’s Form 8-K filed with the SEC on October 16, 2014)
3.7Articles of Amendment Filed on October 17, 2018 (incorporated by reference to Exhibit 3.3 to the registrant’s registration statement on Form S-1 filed October 17, 2018)
3.8Statement of Cancellation of Certificate of Designation of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the registrant’s Form 8-K filed with the SEC on March 18, 2019)
3.9Statement of Cancellation of Certificate of Designation of Series A-1 Convertible Preferred Stock (incorporated by reference to Exhibit 3.2 to the registrant’s Form 8-K filed with the SEC on March 18, 2019)
3.10Amended and Restated Bylaws (incorporated by reference to the registrant’s Current Report on Form 8-K filed with the SEC on February 24, 2015)November 2, 2011)
   
10.24.1 Secured Convertible Promissory Note dated February 18, 2015, issued in favor of Mill City Ventures III, Ltd. (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on February 24, 2015)
10.3Warrant dated February 18, 2015, issued in favor of Mill City Ventures III, Ltd. (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on February 24, 2015)
4.2Warrant to Purchase Common Stock, issued in favor of Slipstream Communications, LLC  (incorporated by reference to the registrants Quarterly Report on Form 10-Q filed with the SEC on August 14, 2015)
   
10.44.3Warrant to Purchase Common Stock, issued in favor of Equity Trust company, custodian FBO Leonid Frenkel IRA (incorporated by reference to the registrants Quarterly Report on Form 10-Q filed with the SEC on August 14, 2015)
4.4Form of Warrant (for use in connection with Form of Securities Purchase Agreement dated June 23, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1/A filed with the SEC on July 9, 2015)
4.5Warrant dated August 10, 2017, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Form 10-Q filed with the SEC on November 14, 2017)
4.6Warrant dated November 13, 2017, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 
4.7Warrant dated January 16, 2018, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018)
4.8Warrant dated December 22, 2015, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Annual Report on Form 10-K filed with the SEC on April 4, 2016)


Exhibit No. Description
4.9Form of Warrant (for use in connection with Form of Securities Purchase Agreement dated December 28, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
4.10Warrant to Purchase Common Stock issued to Slipstream Communications, LLC on April 27, 2018 (incorporated by reference to Exhibit 10.31 of the registrant’s Form S-1 filed with the SEC on June 25, 2018).
4.11Warrant to Purchase Common Stock (entered into in connection with Loan and Security Agreement dated August 17, 2016) (incorporated by reference to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 21, 2016)
4.12Form of Investor Warrant issued November 19, 2018 (incorporated by reference to Exhibit 4.3 to the registrant’s Amendment No. 5 to Form S-1/A filed with the SEC on November 14, 2018)
4.13Form of Representative’s Warrant (incorporated by reference to Exhibit 4.4 to the registrant’s Amendment No. 3 to Form S-1/A filed with the SEC on October 22, 2018)

4.14

Description of Registrant’s Securities*

10.1Security Agreement dated February 18, 2015, by and among Creative Realities, Inc. and Broadcast International, Inc., Creative Realities, LLC, and Wireless Ronin Technologies Canada, Inc. (incorporated by reference to Exhibit 10.4 to the registrant’s Current Report on Form 8-K filed with the SEC on February 24, 2015)
   
10.510.2 Subordinated Secured Promissory Note issued on May 20, 2015 to Slipstream Communications, LLC, in the original principal amount of $465,000 (incorporated by reference to the registrants Quarterly Report on Form 10-Q filed with the SEC on August 14, 2015)
   
10.610.3 Warrant to Purchase Common Stock, issued in favor of Slipstream Communications, LLC  (incorporated by reference to the registrants Quarterly Report on Form 10-Q filed with the SEC on August 14, 2015)
10.7Form of Secured Convertible Promissory Note (for use in connection with Form of Securities Purchase Agreement dated June 23, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1/A filed with the SEC on July 9, 2015)
   
10.810.4 Form of Warrant (for use in connection with Form of Securities Purchase Agreement dated June 23, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1/A filed with the SEC on July 9, 2015)
10.9Form of Security Agreement (for use in connection with Form of Securities Purchase Agreement dated June 23, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1/A filed with the SEC on July 9, 2015)

Exhibit No.Description
   
10.1010.5 Warrant dated August 10, 2017, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Form 10-Q filed with the SEC on November 14, 2017)
10.11Warrant dated November 13, 2017, issued in favor of Slipstream Communications, LLC
10.12Warrant dated January 16, 2018, issued in favor of Slipstream Communications, LLC
10.13Warrant dated December 22, 2015, issued in favor of Slipstream Communications, LLC (incorporated by reference to the registrant’s Annual Report on Form 10-K filed with the SEC on April 4, 2016)
10.14Form of Amended and Restated Securities Purchase Agreement dated December 28, 2015 (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
10.15Form of Securities Purchase Agreement dated December 28, 2015 (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
10.16Form of Secured Convertible Promissory Note (for use in connection with Form of Securities Purchase Agreement dated December 28, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
   
10.1710.6 Form of Warrant (for use in connection with Form of Securities Purchase Agreement dated December 28, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
10.18Form of Amended and Restated Security Agreement (for use in connection with Form of Securities Purchase Agreement dated December 28, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
10.19Form of Registration Rights Agreement (for use in connection with Form of Securities Purchase Agreement dated December 28, 2015) (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
   
10.2010.7 Loan and Security Agreement with Slipstream Communications, LLC, dated as of August 17, 2016 (incorporated by reference to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 21, 2016)
   
10.2110.8 First Amendment to Loan and Security Agreement dated as of August 10, 2017 among Slipstream Communications, LLC, registrant and registrant’s subsidiaries.  (incorporated by reference to the registrant’s Annual Report on Form 10-K filed with the SEC on March 26, 2018).
   
10.2210.9 Second Amendment to Loan and Security Agreement dated as of November 13, 2017 among Slipstream Communications, LLC, registrant and registrant’s subsidiaries. (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 


Exhibit No.Description
   
10.2310.10 

Third Amendment to Loan and Security Agreement dated as of January 16, 2018 among Slipstream Communications, LLC, registrant and registrant’s subsidiaries. (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 

   
10.2410.11 Secured Term Promissory Note in favor of Slipstream Communications, LLC (entered into in connection with Loan and Security Agreement dated August 17, 2016) (incorporated by reference to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 21, 2016)


Exhibit No.Description
   
10.2510.12 Secured Revolving Promissory Note in favor of Slipstream Communications, LLC(entered (entered into in connection with Third Amendment to Loan and Security Agreement dated January 16, 2018)
10.26Employment Agreement with John Walpuck subsidiaries (incorporated by reference to the registrant’s Annual Report on Form 10-K filed with the SEC on March 28, 2017)26, 2018).
   
10.2710.13 Fourth Amendment to Loan and Security Agreement with Slipstream Communications, LLC, dated as of April 27, 2018 (incorporated by reference to Exhibit 10.31 of the registrant’s Form S-1 filed with the SEC on June 25, 2018).
10.14Second Allonge to Secured Revolving Promissory Note issued in favor of Slipstream Communications, LLC., dated as of April 27, 2018. (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 
10.15Second Allonge to Amended and Restated Secured Term Promissory Note issued in favor of Slipstream Communications, LLC., dated as of April 27, 2018 (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 
10.16Secured Disbursed Escrow Promissory Note issued in favor of Slipstream Communications, LLC, in principal amount of $264,000 dated as of April 27, 2018 (incorporated by reference to the registrant’s Form S-1 filed with the SEC on June 25, 2018) 
10.17Employment Agreement with Richard Mills (incorporated by reference to the registrant’s Annual Report on Form 10-K filed with the SEC on March 28, 2017)
   
10.2810.18 Warrant to Purchase Common Stock (entered into in connection with Loan and Security Agreement dated August 17, 2016) (incorporated by reference to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 21, 2016)
10.29Form of Securities Purchase Agreement dated June 23, 2015 (incorporated by reference to the registrant’s Registration Statement on Form S-1/A filed with the SEC on July 9, 2015)
10.19Form of Warrant Agency Agreement between the Company and Computershare Trust Company, N.A. (incorporated by reference to Exhibit 4.5 of the registrant’s registration statement on Form S-1 filed October 22, 2018)
10.202014 Stock Incentive Plan as amended (incorporated by reference to the registrant’s definitive proxy statement filed with the SEC on July 24, 2018)
10.21Fifth Amendment to Loan and Security Agreement (incorporated by reference to Exhibit 10.1 of registrant's report on Form 8-K filed with the SEC on November 20, 2018)
10.22Third Allonge to Amended and Restated Secured Term Promissory Note issued in favor of Slipstream Communications, LLC (incorporated by reference to Exhibit 10.2 of registrant's report on Form 8-K filed with the SEC on November 20, 2018)
10.23Amended and Restated Convertible Promissory Note dated November 20, 2018 issued by Allure Global Solutions, Inc. in favor of Christie Digital Systems, Inc.  (incorporated by reference to Exhibit 10.1 of the registrant’s report on Form 8-K filed with the SEC on November 26, 2018)
10.24Restricted Stock Agreement dated December 14, 2018 with Richard Mills (incorporated by reference to Exhibit 10.1 of the registrant’s report on Form 8-K filed with the SEC on December 20, 2018)


Exhibit No.Description
10.25Seventh Amendment to Loan and Security Agreement dated December 30, 2019 by and among the Company, its Subsidiaries and Slipstream Communications, LLC (incorporated by reference to Exhibit 10.1 of the registrant’s report on Form 8-K filed with the SEC on January 3, 2020)
10.26Secured Convertible Special Loan Promissory Notes dated December 30, 2019 issued by the Company to Slipstream Communications, LLC (incorporated by reference to Exhibit 10.2 of the registrant’s report on Form 8-K filed with the SEC on January 3, 2020)
14.1Code of Business Conduct and Ethics
   
21.1 List of Subsidiaries (incorporated by reference to the registrant’s Registration Statement on Form S-1 filed with the SEC on February 11, 2016)
   
23.1 Consent of EisnerAmper LLPLLP*
   
31.1 Chief Executive Officer Certification pursuant to Exchange Act Rule 13a-14(a).*
   
31.2 Chief Financial Officer Certification pursuant to Exchange Act Rule 13a-14(a).*
   
32.1 Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350.*
   
32.2 Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350.*
99.1Press Release dated March 12, 2020*
   
101.INS XBRL Instance DocumentDocument*
   
101.SCH XBRL Taxonomy Extension SchemaSchema*
   
101.CAL XBRL Taxonomy Extension Calculation LinkbaseLinkbase*
   
101.DEF XBRL Taxonomy Extension Definition LinkbaseLinkbase*
   
101.LAB XBRL Taxonomy Extension Label LinkbaseLinkbase*
   
101.PRE XBRL Taxonomy Extension Presentation LinkbaseLinkbase*

 

 *Filed herewith

E-3

E-4