UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

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

For the quarterly period ended March 31,September 30, 2023

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 No. 001-37707

iSUN, INC.

(Exact name of registrant as specified in its charter)

Delaware 47-2150172
(State or other jurisdiction
(I.R.S. Employer
of incorporation or organization) (I.R.S. Employer
Identification Number)

 

400 Avenue D, Suite 10

Williston, Vermont

 05495
(Address of Principal Executive Offices) (Zip Code)

 

(802) 658-3378

(Registrant’s telephone number)

N/A

(Former name or former address, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.0001 par value ISUN Nasdaq Capital Market

 

Common Stock, Par Value $0.0001

(Title of class)

 

Securities registered pursuant to Section 12(g) of the Act: NONE

 

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

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 filerSmaller 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 number of shares of the Registrant’s Common Stock outstanding at May 8,November 10, 2023 was 18,858,92337,544,216.

 

 

 

 

ISUN, INC.

 

Form 10-Q

 

Table of Contents

 

Part I. Financial Information 
   
Item 1. Financial Statements3
   
 Condensed Consolidated Balance Sheets as of September 30, 2023 (Unaudited) and December 31, 20223
   
 Condensed Consolidated Statements of Operations for the Three and Nine months ended September 30, 2023 and 2022 (Unaudited)4
   
 Condensed Consolidated StatementsStatement of Changes in Stockholders’ Equity for the Three and Nine months ended September 30, 2023 and 2022 (Unaudited)5
   
 Condensed Consolidated Statements of Cash Flows for the Nine months ended September 30, 2023 and 2022 (Unaudited)7
   
 Notes to Condensed Consolidated Financial Statements (Unaudited)8
   
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations2122
   
 Forward Looking Statements2122
   
 Business Introduction / Overview2122
   
 Critical Accounting Policies and Estimates2224
   
 Results of Operations2428
   
 Liquidity and Capital Resources2732
   
 Off-Balance Sheet Arrangements; Commitments and Contractual Obligations2833
   
Item 3. Quantitative and Qualitative Disclosures about Market Risk2833
   
Item 4. Controls and Procedures2833
   
 Evaluation of Disclosure Controls and Procedures2833
   
 Changes in Internal Control over Financial Reporting2934
   
Part II – Other Information2934
   
Item 1. Legal Proceedings2934
  
Item 1A. Risk Factors2934
  
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds2934
  
Item 3. Default Upon Senior Securities2934
  
Item 4. Mine Safety Disclosures2934
  
Item 5. Other Information2934
  
Item 6. Exhibits3035
  
SIGNATURES3136

 

2

 

 

iSun, Inc.

Condensed Consolidated Balance Sheets as of

March 31,September 30, 2023 (Unaudited) and December 31, 2022

(In thousands, except number of shares)

 

 March 31,
2023
  December 31,
2022
  September 30, 2023  December 31, 2022 
Assets                
Current Assets:                
Cash $7,195  $5,455  $5,600  $5,455 
Accounts receivable, net of allowance  9,816   8,783   13,127   8,783 
Contract assets  5,879   7,324   11,485   7,324 
Inventory  2,748   2,536   1,569   2,536 
Other current assets  1,787   1,625   1,698   1,625 
Total current assets  27,425   25,723   33,479   25,723 
Other Assets:                
Property and equipment, net of accumulated depreciation  8,148   8,440   8,297   8,440 
Operating lease right-of-use assets, net  6,796   6,960   6,479   6,960 
Captive insurance investment  270   270   629   270 
Intangible assets, net  13,638   14,038   12,839   14,038 
Investments  12,020   12,020   12,020   12,020 
Other assets  30   30   30   30 
Total other assets  40,902   41,758   40,294   41,758 
Total assets $68,327  $67,481  $73,773  $67,481 
Liabilities and Stockholders’ Equity                
Current Liabilities:                
Accounts payable $14,943  $12,941  $20,783  $12,941 
Accrued expenses  4,202   5,868   4,677   5,868 
Operating lease liability  591   588   598   588 
Contract liabilities  7,347   5,419   6,439   5,419 
Current portion of deferred compensation  23   31   8   31 
Current portion of long-term debt  6,321   5,374   8,544   5,374 
Total current liabilities  33,427   30,221   41,049   30,221 
Long-term liabilities:                
Warrant liability  4   10   178   10 
Operating lease liability, net of current portion  6,559   6,711   6,261   6,711 
Other liabilities  3,010   3,026   2,448   3,026 
Long-term debt, net of current portion  6,752   8,226   883   8,226 
Total liabilities  49,752   48,194   50,819   48,194 
Commitments and Contingencies (Note 8)  -   - 
Contingencies (Note 1l)  -   - 
Stockholders’ equity:              
Preferred stock - 0.0001 par value 1,000,000 shares authorized, 0 issued and outstanding as of March 31, 2023 and December 31, 2022  -   - 
Common stock – 0.0001 par value 49,000,000 shares authorized, 16,814,260 and 15,083,109 issued and outstanding as of March 31, 2023, and December 31, 2022, respectively  2   2 
Preferred stock - 0.0001 par value 1,000,000 shares authorized, 0 issued and outstanding as of September 30, 2023 and December 31, 2022  -   - 
Common stock – 0.0001 par value 49,000,000 shares authorized, 34,940,885 and 15,083,109 issued and outstanding as of September 30, 2023, and December 31, 2022, respectively  3   2 
Additional paid-in capital  76,355   74,070   85,492   74,070 
Accumulated deficit  (57,782)  (54,785)  (62,541)  (54,785)
Total Stockholders’ equity  18,575   19,287   22,954   19,287 
Total liabilities and stockholders’ equity $68,327  $67,481  $73,773  $67,481 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

3

 

 

iSun, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

For the Three and Nine Months Ended March 31,September 30, 2023 and 2022 (Unaudited)

(In thousands, except number of shares and per share data)

 

 2023  2022 
 Three Months ended  2023  2022  2023  2022 
 March 31,  Three Months ended Nine Months ended 
 2023  2022  September 30,  September 30, 
      2023  2022  2023  2022 
Earned revenue $17,359  $15,087  $27,909  $19,034  $70,274  $50,597 
Cost of earned revenue  13,810   11,917   22,481   15,417   55,360   40,057 
Income before operating expenses  3,549   3,170   5,428   3,617   14,914   10,540 
                        
Warehousing and other operating expenses  231   607   183   172   634   1,539 
General and administrative expenses  4,849   5,270   5,747   5,965   16,930   17,474 
Stock based compensation – general and administrative  373   1,244   494   567   1,240   2,402 
Depreciation and amortization  750   1,752   782   1,770   2,294   5,300 
Total operating expenses  6,203   8,873   7,206   8,474   21,098   26,715 
Operating loss  (2,654)  (5,703)  (1,778)  (4,857)  (6,184)  (16,175)
                        
Other income (expenses)        
Other (expense) income:                
Gain on forgiveness of PPP Loan  -   2,592   -   -   -   2,592 
Change in fair value of the warrant liability  6   63   (178)  7   (168)  98 
Loss on debt conversion  -   -   (303)  - 
Interest expense, net  (349)  (629)  (292)  (84)  (1,089)  (800)
Other (expense) income  (470)  (77)  (1,560)  1,890 
                        
Loss before income taxes  (2,997)  (3,677)  (2,248)  (4,934)  (7,744)  (14,285)
(Benefit) for income taxes  -   (772)
Tax expense (benefit)  -   -   12   (765)
                        
Net loss $(2,997) $(2,905) $(2,248) $(4,934) $(7,756) $(13,520)
                
Net loss per share of Common Stock - Basic and diluted $(0.19) $(0.23) $(0.07) $(0.36) $(0.35) $(0.98)
                        
Weighted average shares of Common Stock - Basic and diluted  15,964,430   12,646,446   30,898,334   13,546,624   22,222,377   13,769,564 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

4

 

iSun, Inc.

Condensed Consolidated Statement of Changes in Stockholders’ Equity (Unaudited)

For the Three and Nine Months Ended March 31, 2023September 30, 2023(Unaudited)

(In thousands, except number of shares)

 

 Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total  Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total 
 Preferred Stock  Common Stock  Additional
Paid-In
  Retained Earnings/
(Accumulated
     Preferred Stock  Common Stock  

Additional

Paid-In

  (Accumulated    
 Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total  Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total 
Balance as of January 1, 2023       -            -   15,083,109  $         2  $74,070  $(54,785) $19,287   -   -   15,083,109  $2  $74,070  $(54,785) $19,287 
                                                        
Issuance under equity incentive plan  -   -   225,169   -   373   -   373   -   -   225,169   -   373   -   373 
                                                        
Issuance of shares for acquisition of iSun Energy, LLC  -   -   200,000   -   -   -   -   -   -   200,000   -   -   -   - 
                                                        
Issuance of common stock for amortization of Convertible Note  -   -   412,218   -   481   -   481 
Issuance of shares of common stock for repayment of debt  -   -   412,218   -   481   -   481 
                                                        
Sale of common stock pursuant to S-3 registration statement  -   -   893,764   -   1,431   -   1,431 
Proceeds from the sales of common stock, net  -   -   893,764   -   1,431   -   1,431 
                                                        
Net Loss  -   -   -   -   -   (2,997)  (2,997)  -   -   -   -   -   (2,997)  (2,997)
                                                        
Balance as of March 31, 2023  -  $-   16,814,260  $2  $76,355  $(57,782) $18,575   -  $-   16,814,260  $2  $76,355  $(57,782) $18,575 
                            
Issuance under equity incentive plan  -       -   -   373   -   373 
                            
Issuance of shares of common stock for repayment of debt  -       3,524,345       2,466       2,466 
                            
Proceeds from the sales of common stock, net  -       3,096,884       1,658       1,658 
                            
Net loss  -   -   -   -   -   (2,511)  (2,511)
                            
Balance as of June 30, 2023  -  $-   23,435,489  $2  $80,852  $(60,293) $20,561 
                            
Issuance under equity incentive plan  -   -   346,281   -   494   -   494 
                            
Issuance of shares of common stock for repayment of debt  -   -   2,403,848   -   878   -   878 
                            
Proceeds from the sales of common stock, net  -   -   8,755,267   1   3,268   -   3,269 
                            
Net loss  -   -   -   -   -   (2,248)  (2,248)
                            
Balance as of September 30, 2023 $-  $-   34,940,885  $3  $85,492  $(62,541) $22,954 

 

5

 

 

iSun, Inc.

Condensed Consolidated Statement of Changes in Stockholders’ Equity (Unaudited)

For the Three and Nine Months Ended March 31,September 30, 2022

(In thousands, except number of shares)

 

 Preferred Stock  Common Stock  Additional
Paid-In
  Retained Earnings/
(Accumulated
     Preferred Stock  Common Stock  Additional
Paid-In
  (Accumulated    
 Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total  Shares  Amounts  Shares  Amounts  Capital  Deficit)  Total 
Balance as of January 1, 2022       -                -   11,825,878  $          1  $60,863  $(1,006) $59,858   -   -   11,825,878  $1  $60,863  $(1,006) $59,858 
                                                        
Issuance under equity incentive plan  -   -   164,067   -   1,244   -   1,244   -   -   164,067   -   1,244   -   1,244 
                                                        
Sale of common stock pursuant to S-3 registration statement  -   -   1,749,209   -   10,400   -   10,400   -   -   1,749,209   -   10,400   -   10,400 
                                                        
Net loss  -   -   -   -   -   (2,905)  (2,905)  -   -   -   -   -   (2,905)  (2,905)
                                                        
Balance as of March 31, 2022  -  $-   13,739,154  $1  $72,507  $(3,911) $68,597   -   -   13,739,154  $1  $72,507  $(3,911) $68,597 
                            
Issuance under equity incentive plan  -   -   333,888   -   1,476   -   1,476 
                            
Proceeds from the sales of common stock, net  -   -   309,038   -   1,239   -   1,239 
                            
Net Loss  -   -   -   -   -   (5,681)  (5,681)
                            
Balance as of June 30, 2022  -   -   14,382,080  $1  $75,222  $(9,592) $65,631 
Balance  -   -   14,382,080  $1  $75,222  $(9,592) $65,631 
                            
Issuance under equity incentive plan  -   -   9,000   -   567   -   567 
                            
Sale of common stock pursuant to S-3 registration statement  -   -   836,502   1   2,297   -   2,298 
                            
Net Loss  -   -   -   -   -   (4,934)  (4,934)
                            
Balance as of September 30, 2022  -  $-   15,227,582  $2  $78,086  $(14,526) $63,562 
Balance  -  $-   15,227,582  $2  $78,086  $(14,526) $63,562 

 

The accompanying notes are an integral part of these unaudited consolidated financial statements.

6

 

 

iSun, Inc.

Consolidated Statements of Cash Flows (Unaudited)

For the ThreeNine Months ended March 31,Ended September 30, 2023, and 2022 (Unaudited)

(In thousands, except number of shares)thousands)

 

  2023  2022 
Cash flows from operating activities        
Net loss $(2,997) $(2,905)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Depreciation  350   548 
Bad debt expense  14   - 
Amortization expense  400   1,205 
Amortization of right-of-use asset  164   - 
Gain on forgiveness of PPP loan  -   (2,592)
Change in fair value of warrant liability  (6)  (63)
Stock based compensation  373   1,244 
Deferred finance charge amortization  111   - 
Deferred taxes  -   (772)
(Gain) on sale of fixed assets  (23)  - 
Changes in operating assets and liabilities:        
Accounts receivable  (1,047)  583 
Other current assets  (162)  (233)
Contract assets  1,445   477 
Inventory  (212)  (470)
Accounts payable  1,999   (3,476)
Accrued expenses  (1,666)  (1,372)
Contract liabilities  1,929   832 
Other liabilities  (14)  (47)
Deferred compensation  (8)  (7)
Operating lease liability  (149)  - 
Net cash provided by (used in) operating activities  501   (7,048)
Cash flows from investing activities:        
Purchase of solar arrays and equipment  (60)  - 
Proceeds from sale of fixed assets  25   1,247 
Dividend receivable  -   100 
Net cash (used in) provided by investing activities  (35)  1,347 
Cash flows from financing activities:        
Proceeds from line of credit  -   8,807 
Payments to line of credit  -   (7,842)
Payments of long-term debt  (157)  (6,562)
Proceeds from sales of common stock, net  1,431   10,400 
Net cash provided by financing activities  1,274   4,803 
Net increase (decrease) in cash  1,740   (898)
Cash, beginning of period  5,455   2,242 
Cash, end of period $7,195  $1,344 
Supplemental disclosure of cash flow information        
Cash paid during the year for:        
         
Interest $349  $629 
         
Issuance of shares of Common Stock for repayment of debt  481     

  2023  2022 
Cash flows from operating activities        
Net loss $(7,756) $(13,520)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation of property plant and equipment  1,095   1,685 
Bad debt expense  50   87 
Amortization of intangible assets  1,199   3,615 
Amortization of right-of-use asset  481   - 
Gain on forgiveness of PPP loan  -   (2,592)
Gain on sale of property and equipment  (36)  - 
Change in fair value of warrant liability  168   (98)
Stock based compensation  1,240   2,402 
Deferred finance charge amortization  498   302 
Loss on conversion of debt  303   - 
Provision for deferred income taxes  -   (772)
         
Changes in operating assets and liabilities:        
Accounts receivable  (4,394)  2,495 
Other current assets  (73)  7 
Contract assets  (4,161)  351 
Inventory  967   (982)
Accounts payable  7,842   (4,208)
Accrued expenses  (1,191)  980
Contract liabilities  1,020   3,754 
Other liabilities  (578)  (1,057)
Deferred compensation  (23)  (22)
Operating lease liability  (440)  - 
Net cash used in operating activities  (3,789)  (7,573)
Cash flows from investing activities:        
Purchase of property and equipment  (603)  (637)
Proceeds from sale of property and equipment  43   1,247 
Captive insurance investment  (359)  - 
Dividend receivable  -   300 
Net cash (used in) provided by investing activities  (919)  910 
Cash flows from financing activities:        
Proceeds from line of credit  -   20,453 
Payments to line of credit  -   (19,275)
Proceeds from long term debt      230 
Repayments of long-term debt  (1,505)  (7,118)
Proceeds from sales of common stock, net  6,358   13,937 
Net cash provided by financing activities  4,853   8,227 
Net increase in cash  145   1,564 
Cash, beginning of period  5,455   2,242 
Cash, end of period $5,600  $3,806 
Supplemental disclosure of cash flow information        
Cash paid during the year for:        
         
Interest $288  $800 
Income taxes  -   7 
Supplemental disclosure of non-cash investing and financing activities        
Accrued Employee Incentive Compensation settled in stock  -   885 
Issuance of shares of Common Stock for repayment of debt  3,825   - 
Vehicles and equipment purchased and financed  356   - 

 

The accompanying notes are an integral part of these consolidated financial statements.

7

 

 

iSun, Inc

Notes to Condensed Consolidated Financial Statements

March 31, 2023 and 2022

(in thousands, except share and per share data)

 

1. SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

a) Organization

iSun, Inc. is a leading solar energy and clean mobility infrastructure Company with over 50 years of experience accelerating the adoption of innovative electrification technologies. The Company provides solar productsproduct services ranging from project origination, design, development, engineering, procurement, construction, storage, monitoring and maintenance for EV infrastructure, residential, commercial, industrial and utility customers. The Company also provides electrical contracting services and data and communication services. The work is performed under fixed-price and modified fixed-price contracts and time and materials contracts. The Company is incorporated in the State of Delaware and has its corporate headquarters in Williston, Vermont.

 

The accompanying unaudited condensedconsolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended March 31,September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31, 2023 or any other period. The accompanying financial statements should be read in conjunction with the Company’s audited financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

b) Principles of Consolidation

The accompanying consolidated financial statements include the accounts of iSun, Inc. and its direct and indirect wholly-owned operating subsidiaries, iSun Residential, Inc., SolarCommunities, Inc., iSun Industrial, LLC, Peck Electric Co., Liberty Electric, Inc., iSun Utility, LLC, iSun Corporate, LLC and iSun Energy, LLC. All material intercompany transactions have been eliminated upon consolidation of these entities.

 

c) Revenue Recognition

The majority of the Company’s revenue arrangements generally consist of a single performance obligation to transfer promised goods or services.

 

1) Revenue Recognition Policy

 

Solar Power Systems Sales and Engineering, Procurement, and Construction Services

The Company recognizes revenue from the sale of solar power systems, Engineering, Procurement and Construction (“EPC”) services, and other construction-type contracts over time, as performance obligations are satisfied, due to the continuous transfer of control to the customer. Construction contracts, such as the sale of a solar power system combined with EPC services, are generally accounted for as a single unit of account (a single performance obligation) and are not segmented between types of services. Our contracts often require significant services to integrate complex activities and equipment into a single deliverable, and are therefore generally accounted for as a single performance obligation, even when delivering multiple distinct services. For such services, the Company recognizes revenue using the cost to cost method, based primarily on contract cost incurred to date compared to total estimated contract cost. The cost to cost method (an input method) is the most faithful depiction of the Company’s performance because it directly measures the value of the services transferred to the customer. Cost of revenue includes an allocation of indirect costs including depreciation and amortization. Subcontractor materials, labor and equipment, are included in revenue and cost of revenue when management believes that the Company is acting as a principal rather than as an agent (i.e., the Company integrates the materials, labor and equipment into the deliverables promised to the customer). Changes to total estimated contract cost or losses, if any, are recognized in the period in which they are determined as assessed at the contract level. Pre-contract costs are expensed as incurred unless they are expected to be recovered from the customer. As of March 31,September 30, 2023 and December 31, 2022 the Company had $0$0 in pre-contract costs classified as a current asset under contract assets on its Consolidated Balance Sheet. Project mobilization costs are generally charged to project costs as incurred when they are an integrated part of the performance obligation being transferred to the client. Customer payments on construction contracts are typically due within 30 to 45 days of billing, depending on the contract. Sales and other taxes the Company collects concurrent with revenue-producing activities are excluded from revenue.

 

For sales of solar power systems in which the Company sells a controlling interest in the project to a customer, revenue is recognized for the consideration received when control of the underlying project is transferred to the customer. Revenue may also be recognized for the sale of a solar power system after it has been completed due to the timing of when a sales contract has been entered into with the customer.

 

Energy Generation

Revenue from net metering credits is recorded as electricity is generated from the solar arrays and billed to customers (PPA off-taker) at the price rate stated in the applicable power purchase agreement (PPA).

8

 

 

Operation and Maintenance and Other Miscellaneous Services

Revenue for time and materials contracts is recognized as the service is provided.

 

2) Disaggregation of Revenue from Contracts with Customers

 

The following table disaggregates the Company’s revenue based on the timing of satisfaction of performance obligations for the three month periodand nine months ended March 31,September 30, 2023 and September 30, 2022:

 

SCHEDULE OF DISAGGREGATION OF REVENUE

  2023  2022 
Performance obligations satisfied over time        
Solar $14,443  $13,608 
Electric  2,601   1,267 
Data and Network  315   212 
Total $17,359  $15,087 

  2023  2022  2023  2022 
  Three Months Ended September 30,  Nine Months Ended September 30, 
  2023  2022  2023  2022 
             
Performance obligations satisfied over time                
Solar $23,549  $16,836  $60,401  $45,311 
Electric  3,773   1,994   9,081   4,510 
Data and Network  587   204   792   776 
Totals $27,909  $19,034  $70,274  $50,597 
Revenue $27,909  $19,034  $70,274  $50,597 

 

The following table disaggregates the Company’s revenue based operational division for the three month periodand nine months ended March 31,September 30, 2023, and September 30, 2022:

 

SCHEDULE OF REVENUE BASED OPERATIONAL SEGMENT

 2023  2022  2023  2022 
 Three Months Ended September 30,  Nine Months Ended September 30, 
 2023 2022  2023  2022  2023  2022 
              
Residential $6,850  $6,397  $8,280  $11,338  $24,418  $27,684 
Commercial and Industrial  10,300   7,161   18,836   5,933   43,471   19,085 
Utility  209   1,529   793   1,763   2,385   3,828 
Total $17,359  $15,087 
Totals $27,909  $19,034  $70,274  $50,597 
Revenue $27,909  $19,034  $70,274  $50,597 

 

3) Variable Consideration

 

The nature of the Company’s contracts gives rise to several types of variable consideration, including claims and unpriced change orders; award and incentive fees; and liquidated damages and penalties. The Company recognizes revenue for variable consideration when it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The Company estimates the amount of revenue to be recognized on variable consideration using the expected value (i.e., the sum of a probability-weighted amount) or the most likely amount method, whichever is expected to better predict the amount. Factors considered in determining whether revenue associated with claims (including change orders in dispute and unapproved change orders in regard to both scope and price) should be recognized include the following: (a) the contract or other evidence provides a legal basis for the claim, (b) additional costs were caused by circumstances that were unforeseen at the contract date and not the result of deficiencies in the Company’s performance, (c) claim-related costs are identifiable and considered reasonable in view of the work performed, and (d) evidence supporting the claim is objective and verifiable. If the requirements for recognizing revenue for claims or unapproved change orders are met, revenue is recorded only when the costs associated with the claims or unapproved change orders have been incurred. Back charges to suppliers or subcontractors are recognized as a reduction of cost when it is determined that recovery of such cost is probable and the amounts can be reliably estimated. Disputed back charges are recognized when the same requirements described above for claims accounting have been satisfied.

9

 

 

4) Remaining Performance Obligation

 

Remaining performance obligations, or backlog, represents the aggregate amount of the transaction price allocated to the remaining obligations that the Company has not performed under its customer contracts. The Company has elected to use the optional exemption in ASC 606-10-50-14, which exempts an entity from such disclosures if a performance obligation is part of a contract with an original expected duration of one year or less.

 

5) Warranties

 

The Company generally provides limited workmanship warranties up to five years for work performed under its construction contracts. The warranty periods typically extend for a limited duration following substantial completion of the Company’s work on a project. Historically, warranty claims have not resulted in material costs incurred, and any estimated costs for warranties are included in the individual contract cost estimates for purposes of accounting for long-term contracts.

 

d) Accounts Receivable

 

Accounts receivable are recorded when invoices are issued and presented on the balance sheet net of the allowance for doubtful accounts. The allowance, which was $226 at March 31, 2023 and $302 at December 31, 2022, is estimated based on historical losses, the existing economic condition, and the financial stability of the Company’s customers. Accounts are written off against the reserve when they are determined to be uncollectible.

f) e) Contract Assets and Liabilities

 

The timing of revenue recognition, billings and cash collections results in contracts receivable, retainage receivable, contract assets and contract liabilities on the accompanying consolidated balance sheet. Included in contract assets is revenue in excess of billings and conditional retainage on uncompleted contracts. Included in contract liabilities is billings and conditional retainage in excess of revenue earned on uncompleted contracts. Also included in contract assets and contract liabilities is “conditional retainage” representing work performed by the Company for a customer that is retained pending the completion of the terms within the contract. Upon completion of the contract terms the conditional retainage is billed and collectible based on the passage of time at which time the amount is presented as a retainage receivable. On a contract by contract basis, the conditional retainage is included in the contract asset “revenue in excess foof billings and conditional retainage in excess on uncompleted contracts” and contract liability “billings and conditional retainage in excess of revenue earned on uncompleted contracts” to arrive at a net contract asset or liability by contract. The following table provides information about contract assets and liabilities at:

 

SCHEDULE OF CONTRACT ASSET AND LIABILITIES

 March 31, 2023  December 31, 2022  September 30, 2023  December 31, 2022 
          
Contract Assets                
Revenue in excess of billings and conditional retainage on uncompleted contracts $5,486  $6,887 
Revenue in excess of billings on uncompleted contracts $10,934  $6,887 
Conditional retainage  393   437   551   437 
Total Contract Assets  5,879   7,324   11,485   7,324 
                
Contract Liabilities                
Billings and conditional retainage in excess of revenue on uncompleted contracts  7,347   5,419 
Billings in excess of revenue on uncompleted contracts  6,439   5,419 
Conditional retainage  -   -   -   - 
Total Contract Liabilities $7,347  $5,419  $6,439  $5,419 

10

Project Assets

 

Project assets primarily consist of costs related to solar power projects that are in various stages of development that are capitalized prior to the completion of the sale of the project and are actively marketed and intended to be sold. In contrast to contract assets, the Company holds a controlling interest in the project itself. These project related costs include costs for land, development, and construction of a PV solar power system. Development costs may include legal, consulting, permitting, transmission upgrade, interconnection, and other similar costs. The Company typically classifies project assets as noncurrent due to the nature of solar power projects (long-lived assets) and the time required to complete all activities to develop, construct, and sell projects, which is typically longer than 12 months. Once the Company enters into a definitive sales agreement, such project assets are classified as current until the sale is completed and the Company has met all of the criteria to recognize the sale as revenue. Any income generated by a project while it remains within project assets is accounted for as a reduction to the basis in the project. If a project is completed and begins commercial operation prior to the closing of a sales arrangement, the completed project will remain in project assets until placed in service. All expenditures related to the development and construction of project assets, whether fully or partially owned, are presented as a component of cash flows from operating activities. Project assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. A project is considered commercially viable or recoverable if it is anticipated to be sold for a profit once it is either fully developed or fully constructed. A partially developed or partially constructed project is considered to be commercially viable or recoverable if the anticipated selling price is higher than the carrying value of the related project assets. The Company examines a number of factors to determine if the project is expected to be recoverable, including whether there are any changes in environmental, permitting, market pricing, regulatory, or other conditions that may impact the project. Such changes could cause the costs of the project to increase or the selling price of the project to decrease. If a project is not considered recoverable, we impair the respective project assets and adjust the carrying value to the estimated fair value, with the resulting impairment recorded within “Selling, general and administrative” expense.

10

 

Project Assetassets were $0 for the years ended March 31,as of September 30, 2023 and December 31, 2022, respectively.

 

f)e) Concentration and Credit Risks

 

The Company occasionally has cash balances in a single financial institution during the year in excess of the Federal Deposit Insurance Corporation (FDIC) limits. The differences between book and bank balances are outstanding checks and deposits in transit. At March 31,September 30, 2023, the uninsured balances were approximately $5,4643,554.

 

g)f) Use of Estimates

The preparation of consolidated financial statements in conformity with generally accepted accounting principlesU.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, the Company evaluates theirSignificant estimates including those related to inputsinclude estimates used to recognize revenue over time,review the Company’s impairments and estimations of long-lived assets, impairment on investment, estimates in recording the business combinations, goodwill, intangibles, investments,revenue recognition utilizing a cost-to-cost method, allowances for uncollectible accounts, impairment on investments, warrant liability and the valuation ofallowance on deferred tax assets. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable in the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results couldmay differ from those estimates.these estimates under different assumptions or conditions.

 

h)g) Recently Issued Accounting Pronouncements

The Company is an emerging growth company until at minimum December 31, 2023.2024. The Company will maintain the election available to an emerging growth company to use any extended transition period applicable to non-public companies when complying with a new or revised accounting standard. The Company retains its emerging growth status and therefore elects to adopt new or revised accounting standards on the adoption date required for a private company.

 

In March 2023, the FASB issued ASU No. 2014-01, Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects, which amended Subtopic 323-740, Investments—Equity Method and Joint Ventures—Income Taxes, introduced the option to apply the proportional amortization method to account for investments made primarily for the purpose of receiving income tax credits and other income tax benefits when certain requirements are met. This guidance is effective for fiscal years beginning after December 15, 2023 with early adoption permitted. The adoption ofCompany is currently evaluating the effect that adopting this standard does notnew accounting guidance will have a material impact on the Company’sits condensed consolidated financial statements and related disclosures.

 

11

i)h) Fair Value of Financial Instruments

The Company’s financial instruments include cash and cash equivalents, accounts receivable, cash collateral deposited with insurance carriers, deferred compensation plan liabilities, accounts payable and other current liabilities, and debt obligations.

 

Fair value is the price that would be received to sell an asset or the amount paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value guidance establishes a valuation hierarchy, which requires maximizing the use of observable inputs when measuring fair value. The three levels of inputs that may be used are: (i) Level 1 - quoted market prices in active markets for identical assets or liabilities; (ii) Level 2 - observable market-based inputs or other observable inputs; and (iii) Level 3 - significant unobservable inputs that cannot be corroborated by observable market data, which are generally determined using valuation models incorporating management estimates of market participant assumptions. In instances in which the inputs used to measure fair value fall into different levels of the fair value hierarchy, the fair value measurement classification is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Management’s assessment of the significance of a particular item to the fair value measurement in its entirety requires judgment, including the consideration of inputs specific to the asset or liability.

11

 

Fair values of financial instruments are estimated using public market prices, quotes from financial institutions and other available information. Due to their short-term maturity, the carrying amounts of cash, accounts receivable, accounts payable and other current liabilities approximate their fair values. Management believes the carrying values of notes and other receivables, cash collateral deposited with insurance carriers, and outstanding balances on its line of credit and long-term debt approximate their fair values as these amounts are estimated using public market prices, quotes from financial institutions and other available information.

 

j)i) Debt Extinguishment

 

Under ASC 470, debt should be derecognized when the debt is extinguished, in accordance with the guidance in ASC 405-20, Liabilities: Extinguishments of Liabilities. Under this guidance, debt is extinguished when the debt is paid, or the debtor is legally released from being the primary obligor by the creditor. On January 21, 2022, SunCommon received notification from Citizens Bank N.A. that the Small Business Administration has approved the forgiveness of the PPP loan in its entirety and as such, the full $2,592 has been recognized inon the income statement of operations as a gain upon debt extinguishmenton forgiveness of PPP Loan for the threenine months ended March 31,September 30, 2022.

 

k)j) Inventory

 

Inventory is valued at lower of cost or net realizable value determined by the first-in, first-out method. Inventory primarily consists of solar panels and other materials. The Company reviews the cost of inventories against their estimated net realizable value and records write-downs if any inventories have costs in excess of their net realizable values. Inventory is presented at net realizable value with reserves for obsolete inventory of $0 at March 31,September, 2023 and December 31, 2022.

 

l)k) Segment Information

The Company currently operates in four segments based upon our organizational structure and the way in which our operations are managed and evaluated. The first segment is Residential which are projects smaller in size and shorter in duration. The second operating segment is Commercial and Industrial which includes projects that are commonly larger in size and longer in duration serving commerciacommercial and industrial customers. The third operating segment is Utility which includes design, development, project origination and other professional services as well as projects that are commonly larger in size and longer in duration serving utility-scale customers. The fourth segment is Corporate, which is responsible for general company oversight and management. Disaggregating the corporate costs from the revenue operations simplifies the performance evaluation of the Residential, Commercial and Industrial, and Utility segments.

 

m)l) Legal contingencies

 

The Company accounts for liabilities resulting frommay be involved in legal proceedings, when it is possible to evaluateclaims and assessments arising in the likelihoodordinary course of an unfavorable outcomebusiness. The Company records legal costs associated with loss contingencies as incurred and accrues for all probable and estimable settlements. No reserves were deemed necessary as of September 30, 2023.

12

m) Inflation risk

Changes in order to provide an estimate for the contingent liability. At March 31, 2023economic conditions, including inflation, rising interest rates, lower consumer confidence, volatile equity capital markets and 2022, there are no material contingent liabilities arising from pending litigation.ongoing supply chain disruptions may affect our business, revenues and earnings adversely.

 

n) Reclassification

 

Certain reclassificationsprior period amounts presented on the Company’s financial statements have been made to prior year’s financial statementreclassified in order to conform to classifications used in the current year.period presentation. These reclassifications have no effect on previously reported results of operations or loss per share.

 

2. LIQUIDITY AND FINANCIAL CONDITION

 

For the threenine months ended March 31,September 30, 2023, the Company experienced a net operating loss of approximately $2,7007,800 with positive cash flow fromused in operations of approximately $5003,800. At March 31,September 30, 2023, the Company had cash on hand of approximately $7,2005,600 and a working capital deficit of approximately $6,0007,600. To date, the Company has relied predominantly on operating cash flow, borrowings from its credit facilities, and sales of Common Stock. The working capital deficit increased due toDuring the nine months ended September 30, 2023, the Company has reduced its cash used in operations, but is still operating in a net operating loss driven by the seasonal weather impact to installations in the Northeast whichsituation, although at a reduced level, this raises substantial doubt about the ability for the Company to continue as a going concern.concern for at least one year from the date these financial statements are issued. However, the Company believes the matters outlined below alleviate that substantial doubt.

12

 

The demand for solar and electric vehicle infrastructure continues to increase across all customer groups. Our residential division has customer orders of approximately $17.915,000 million expected to be completed within three to five months, our commercial and industrial division has a contracted backlog of approximately $152.9140,300 million expected to be completed within ten to eighteen months and our utility division has a contracted backlog of approximately $8.06,500 million and 1,600 MW of projects currently under development that will transition to the respective divisions backlog when approaching notice to proceed. The customer demand across our segments will provide short-term operational cash flow. The Company has a diversified revenue stream which mitigates operational exposure impacting specific segments.

 

As of September 30March 31,, 2023, the Company hadhas approximately $16,00010,900 in gross proceeds potentially available from sales of Common Stock pursuant to the S-3 Registration Statement which could be utilized to support any short-term deficiencies in operating cash flow.

 

The Company believes its current cash on hand, potential additional sales of Common Stock, the collectability of its accounts receivable and project backlog are sufficient to meet its operating and capital requirements for at least the next twelve monthsone year from the date these financial statements are issued.

3. ACCOUNTS RECEIVABLE

 

Accounts receivable consist of:

SCHEDULE OF ACCOUNTS RECEIVABLE

 March 31,
2023
  December 31,
2022
  September 30, 2023  December 31, 2022 
Accounts receivable - contracts in progress $9,909  $8,502  $12,752  $8,502 
Accounts receivable - retainage  133   583 
Accounts receivable – retainage  551   583 
Accounts receivable  10,042   9,085   13,303   9,085 
Allowance for doubtful accounts  (226)  (302)  (176)  (302)
Total $9,816  $8,783  $13,127  $8,783 

 

Bad debt expense was $1450 and $0145 for the three months ended March 31,at September 30, 2023 and December 31, 2022, respectively.

 

Contract assets represent revenue recognized in excess of amounts billed, unbilled receivables, and retainage. Unbilled receivables represent an unconditional right to payment subject only to the passage of time, which are reclassified to accounts receivable when they are billed under the terms of the contract. Contract assets were as follows at March 31,September 30, 2023 and December 31, 2022:

 

SCHEDULE OF CONTRACT ASSETS AND LIABILITIES

 March 31,
2023
  December 31,
2022
  September 30, 2023  December 31, 2022 
Contract assets $5,601  $7,231  $10,843  $6,648 
Unbilled receivables, included in costs in excess of billings  278   93   91   93 
Costs and estimated earnings in excess of billings  5,879   7,324   10,934   6,741 
Retainage  133   583   551   583 
Total $6,012  $7,907  $11,485  $7,324 

 

Contract liabilities represent amounts billed to clients in excess of revenue recognized to date, billings in excess of costs, and retainage. The Company anticipates that substantially all incurred cost associated with contract assets as of March 31,September 30, 2023 will be billed and collected within one year.

13

 

4. CONTRACTS IN PROGRESS

 

Information with respect to contracts in progress are as follows:

SCHEDULE OF CONTRACTS IN PROGRESS

 March 31,
2023
  December 31,
2022
  September 30, 2023  December 31, 2022 
Expenditures to date on uncompleted contracts $29,922  $31,215  $54,092  $31,215 
Estimated earnings thereon  4,349   2,509   4,008   2,509 
Contract costs  34,271   33,744   58,100   33,724 
Less billings to date  (36,017)  (31,912)  (53,145)  (31,912)
Contract costs, net of billings  (1,746)  1,812   4,955   1,812 
Plus under billings remaining on contracts 100% complete  278   93   91   93 
Total $(1,468) $1,905  $5,046  $1,905 

 

Included in accompany balance sheets under the following captions:

 

 March 31,
2023
  December 31,
2022
  September 30, 2023  December 31, 2022 
Contract assets $5,879  $7,324  $11,485  $7,324 
Contract liabilities  (7,347)  (5,419)  (6,439)  (5,419)
Total $(1,468) $1,905  $5,046  $1,905 

 



5. OPERATING SEGMENTS

 

Beginning in 2023, the Company assessed its operating segment disclosure based on ASC 280, Segment Reporting, guidance. As determined by ASC 280, Segment Reporting, the Company determined that it has more than one reportable segment for which financial information is available and regularly evaluated by the chief operating decision maker, or decision-making group, in deciding the method to allocate resources and assess performance. As a result, the following segments were established: Residential, Commercial and Industrial, Utility and Corporate.

 

Residential

 

Through its SunCommon operating subsidiary, the Company designs, arranges financing, integrates, installs, and manages systems, primarily for residential homeowners. The Company sells residential solar systems through its direct sales and marketing channel strategy. The Company operates in the New York and Vermont residential markets. It has direct sales and/or operations personnel in New York and Vermont.

 

Commercial and Industrial

 

Through our iSun Industrial subsidiary, the Company designs, integrates, installs, and manages systems ranging in size from 50kW (kilowatt) to multi-MW (megawatt) systems primarily for larger commercial and industrial projects. Commercial installations have included installations at office buildings, manufacturing plants, warehouses, service stations, churches, and other consumer facing businesses. Industrial installations have included school districts, local municipalities, federal facilities, higher education institutions as well as green and brown fields. It has operations personnel in New York, New Hampshire, Maine and Vermont.

 

Through its iSun Utility subsidiary, the Company develops, designs, engineers, arranges financing, installs, and manages systems ranging in size from 500 kW (kilowatt) to multi-MW (megawatt) systems primarily for asset owners, business and municipalities. The Utility segment is originating projects in Vermont, North Carolina, South Carolina, Ohio, California, Georgia, Alabama and Colorado. It has operations personnel in Vermont and Pennsylvania.

14

 

 

Segment net revenue, segment operating expenses and segment contribution (loss) information consisted of the following for the three and nine months ended March 31,September 30, 2023.

 

SCHEDULE OF SEGMENT NET REVENUE

 Residential  Commercial
and
Industrial
  Utility  Corporate  Total             
 Three months ended March 31, 2023  Three months ended September 30, 2023 
 Residential  Commercial
and
Industrial
  Utility  Corporate  Total  Residential  Commercial
and
Industrial
  Utility  Corporate  Total 
Net revenue $6,850  $10,300  $209  $-  $17,359  $8,280  $18,755  $874  $-  $27,909 
Cost of earned revenue  5,221   8,209   380   -   13,810   5,993   15,511   977   -   22,481 
Income (loss) before operating expenses  1,629   2,091   (171)  -   3,549   2,287   3,244   (103)  -   5,428 
Operating expenses                                        
Warehousing and other operating expenses  -   231   -   -   231   -   183   -   -   183 
General and administrative expenses  2,369   1,256   290   934   4,849   3,117   1,122   243   1,265   5,747 
Segment contribution (loss)  (740)  604   (461)  (934)  (1,531)  (830)  1,939   (346)  (1,265)  (502)
                                        
Stock based compensation – general and administrative  -   -   -   373   373   -   -   -   494   494 
Depreciation and amortization  493   257   -   -   750   495   287   -   -   782 
Operating income (loss) $(1,233) $347  $(461)  (1,307) $(2,654)
Operating (loss) income $(1,325) $1,653  $(346)  (1,759) $(1,778)

                     
  Nine months ended September 30, 2023 
  Residential  Commercial
and
Industrial
  Utility  Corporate  Total 
Net revenue $24,418  $44,682  $1,174  $-  $70,274 
Cost of earned revenue  17,537   36,356   1,467   -   55,360 
Income (loss) before operating expenses  6,881   8,326   (293)  -   14,914 
Operating expenses                    
Warehousing and other operating expenses  -   634   -   -   634 
General and administrative expenses  8,495   3,962   894   3,579   16,930 
Segment contribution (loss)  (1,614)  3,730   (1,187)  (3,579)  (2,650)
                     
Stock based compensation – general and administrative  -   -   -   1,240   1,240 
Depreciation and amortization  1,480   814   -   -   2,294 
Operating (loss) income $(3,094) $2,916  $(1,187)  (4,819) $(6,184)

 

Assets by operating segment are as follows:

 

 

March 31,

2023

  September 30,
2023
 
Residential $22,307  $21,208 
Commercial and Industrial  25,077   27,605 
Utility  1,195   1,742 
Corporate  19,748   23,218 
Total $68,327 
Assets $73,773 

15

 

6. LEASES

 

The Company has operating leases for offices, warehouse, vehicles, office equipment and land leases for its solar assets. The Company’s leases have remaining lease terms of 1 year to 18 years, some of which include options to extend.

 

In 2020, the Company entered into a ten-year lease agreement for a new headquarters in Williston, Vermont consisting of approximately 6,250 square feet of office space and 6,500 square feet of warehouse. The lease has annual rent of $108 with an annual increase of 2%.

 

The Company leases an office and warehouse facilities in Waterbury, Vermont under agreements expiring in May 2028 and August 2026, respectively. The monthly base rent for the office and warehouse facilities currently approximates $28, subject to annual 3% increases.

 

The Company leases an office and warehouse facility in Rhinebeck, New York from a stockholder. Monthly base rent currently approximates $7 and is on a month-to-month basis.

 

In 2015, the Company entered into two twenty-five-year non-cancelable lease agreements for land on which they constructed solar arrays. One lease has fixed annual rent of $3. The second lease has annual rent of $3$3 with an annual increase of 2%.

 

In 2017, the Company entered into a twenty-year non-cancelable lease agreement for land on which it constructed solar arrays. The lease has annual rent of $4 with an annual increase of 2%.

 

In 2018, the Company entered into a twenty-year non-cancelable lease agreement for land on which it constructed solar arrays. The lease has annual rent of $26.

 

The Company leases a vehicle under a non-cancelable operating lease. In addition, the Company occasionally pays rent for storage on a month-to-month basis.

 

The Company leases vehicles and office equipment under various agreements expiring through June 2026. As of March 31,September 30, 2023, aggregate monthly payments required under these leases approximates $35.

15

 

The Company’s lease expense for the three and nine months ended March 31,September 30, 2023 was entirely comprised of operating leases and amounted to $20758 and $184, respectively. Operating lease payments, which reduced operating cash flows for the threenine months ended March 31,September 30, 2023 amounted to $207612. The difference between the ROU asset amortization of $161481 and the associated lease expense of $147440 consists of interest, new vehicles, new facilities and lease extensions, office and office equipment leases originated during the year ended December 31, 2022.

 

SCHEDULE OF OPERATING LEASE

 

March 31,
2023

 

December 31,
2022

  September 30, 2023  December 31, 2022 
Operating lease right-of-use assets $6,796  $6,960  $6,479  $6,960 
                
Operating lease liabilities—short term  591   588   598   588 
Operating lease liabilities—long term  6,559   6,711   6,261   6,711 
Total operating lease liabilities $7,150  $7,299  $6,859  $7,299 

 

As of March 31,September 30, 2023, the weighted average remaining lease term for operating leases was 10.7410.33 years and the weighted average discount rate for the Company’s operating leases was 3.33%.

 

Estimated minimum future lease obligations are as follows:

SCHEDULE OF ESTIMATED FUTURE MINIMUM LEASE

Year ending December 31: Amount  Amount 
Remaining 2023 $610  $204 
2024  805   805 
2025  798   798 
2026  796   796 
2027  797   797 
2028  804   804 
Thereafter  3,936   3,937 
Total lease payments  8,546   8,141 
Less: interest  (1,396)  (1,282)
Total $7,150 
Total operating leases liability $6,859 

16

7. LONG-TERM DEBT

A summary of long-term debt is as follows:

 

SUMMARY OF LONG-TERM DEBT

  

March 31,
2023

  

December 31,
2022

 
NBT Bank, National Association $587  $598 
NBT Bank, National Association, 4.25% interest rate, secured by all business assets, payable in monthly installments of $5,869 through September 2026, with a balloon payment at maturity. $587  $598 
NBT Bank, National Association, 4.15% interest rate, secured by all business assets, payable in monthly installments of $3,677 through April 2026.  127   137 
NBT Bank, National Association, 4.20% interest rate, secured by all business assets, payable in monthly installments of $5,598 through October 2026, with a balloon payment at maturity.  311   325 
NBT Bank, National Association, 4.85% interest rate, secured by a piece of equipment, payable in monthly installments of $2,932 including interest, through May 2023.  6   14 
Various vehicle loans, interest ranging from 0% to 9.25%, total current monthly installments of approximately $34,654 secured by vehicles, with varying terms through 2027.  1,165   1,271 
National Bank of Middlebury, 3.95% interest rate for the initial 5 years, after which the loan rate will adjust equal to the Federal Home Loan Bank of Boston 5/10 – year Advance Rate plus 2.75%, loan is subject to a floor rate of 3.95%, secured by solar panels and related equipment, payable in monthly installments of $2,388 including interest, through December 2024.  14   21 
Senior secured convertible notes payable, 5% interest rate, monthly payments of 1/26th of the original purchase amount plus accrued but unpaid interest beginning March 1, 2023 until maturity date of May 4, 2025.  12,019   12,500 
CSA 36: Payable in monthly installments of $2,414, including interest at 5.5%. The interest rate will become variable at the VEDA Prime Rate from June 2025 through maturity in June 2028.  110   115 
CSA 36: Payable in monthly interest only installments of $1,104 through June 2020; then payments of $552, representing half of monthly interest only payments, through June 2027 with other half of interest only payments capitalized into principal; then $2,485 monthly payments of principal and interest, with a balloon payment of $20,142 due June 2035; interest at 11.25% throughout the loan term.  118   118 
Equipment loans  60   56 
Long-term debit  14,517   15,155 
Less current portion  (6,321)  (5,374 
Long-term debt, including debt issuance costs  8,196   9,781 
Less debt issuance costs  (1,444)  (1,555)
Long-term debt $6,752  $8,226 

16

  September 30, 2023  December 31, 2022 
NBT Bank, National Association, 4.25% interest rate, secured by all business assets, payable in monthly installments of $5,869 through September 2026, with a balloon payment at maturity. $564  $598 
NBT Bank, National Association, 4.25% interest rate, secured by all business assets, payable in monthly installments of $5,869 through September 2026, with a balloon payment at maturity. $564  $598 
NBT Bank, National Association, 4.15% interest rate, secured by all business assets, payable in monthly installments of $3,677 through April 2026.  108   137 
NBT Bank, National Association, 4.20% interest rate, secured by all business assets, payable in monthly installments of $5,598 through October 2026, with a balloon payment at maturity.  284   325 
NBT Bank, National Association, repaid in May 2023.  -   14 
Various vehicle loans, interest ranging from 0% to 9.25%, total current monthly installments of approximately $40,167 secured by vehicles, with varying terms through 2027.  1,346   1,271 
National Bank of Middlebury, repaid in May 2023.  -   21 
Senior secured convertible notes payable, 5% interest rate, monthly payments of 1/26th of the original purchase amount plus accrued but unpaid interest beginning March 1, 2023 until maturity date of May 4, 2025.  7,933   12,500 
CSA 36: Payable in monthly installments of $2,414, including interest at 5.5%. The interest rate will become variable at the VEDA Prime Rate from June 2025 through maturity in June 2028.  98   115 
CSA 36: Payable in monthly interest only installments of $1,104 through June 2020; then payments of $552, representing half of monthly interest only payments, through June 2027 with other half of interest only payments capitalized into principal; then $2,485 monthly payments of principal and interest, with a balloon payment of $20,142 due June 2035; interest at 11.25% throughout the loan term.  118   118 
Equipment loans  32   56 
Long-term debit  10,483   15,155 
Less current portion  (8,544)  (5,374)
Long-term debt, including debt issuance costs  1,939   9,781 
Less debt issuance costs  (1,056)  (1,555)
Long-term debt $883  $8,226 

 

Maturities of long-term debt are as follows:

SCHEDULE OF MATURITIES OF LONG-TERM DEBT

Year ending December 31: Amount  Amount 
Remainder of 2023 $4,748  $8,088 
2024  6,284   590 
2025  2,356   511 
2026  832   901 
2027  130   187 
2028 and thereafter  167   206 
Total $14,517  $10,483 

Senior Secured Convertible Notes Payable

On November 4, 2022, the Company entered into a Securities Purchase Agreement (the “SPA”) with two affiliated investors. At the Closing, the Company issued and sold to each Purchaser a Senior Secured Convertible Note, the aggregate original principal amount of the two Notes was $12,500. The Purchase Agreement provided for a six percent (6%) original interest discount resulting in gross proceeds to the Company of $11,750. Upon (i) the effectiveness of a Registration Statement covering the Registrable Securities (as defined in the SPA), (ii) the Stockholder Approval (as defined in the SPA), (iii) the Company’s achievement of certain revenue and EBITDA targets, (iv) the Company having sufficient authorized shares of Common Stock (v) the Company’s maintenance of certain balance sheet requirements and (vi) certain other conditions, the Company and the Purchasers will consummate a second closing in which the Company will issue and sell to each Purchaser a second Note, the two notes being in the aggregate principal amount of $12,500 having identical terms and conditions as the original Note, including a six percent (6%6%) original interest discount, for an aggregate principal amount of $25,000 in Notes that may be issued and sold pursuant to the Purchase Agreement. The Conversion Price of $2.66 is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like, and subject to price-based adjustment in the event of any issuances of Common Stock, or securities convertible, exercisable or exchangeable for, Common Stock at a price below the then-applicable Conversion Price (subject to certain exceptions). Beginning on March 1, 2023 and on the first day of each month thereafter, the Company will be required to redeem 1/26th of the original principal amount of each Note, plus accrued but unpaid interest, until the maturity date of May 4, 2025.

On August 30, 2023, the Company entered into a Letter Agreement with the two affiliated investors regarding a modification of the terms of the SPA. The Company failed to fulfill the EBITDA covenant for the quarter ended June 30, 2023. Under the Notes, a failure to fulfill the EBITDA covenant is defined as an Event of Default. Upon the occurrence of an Event of Default, the Purchasers may accelerate all amounts due under the Notes. The Purchasers have agreed to a waiver of the Event of Default upon the terms set forth in the letter agreement, including that the Company shall pay the Investors the aggregate amount of $1,442 of the principal amount of the Notes by wire transfer, that the Fixed Conversion Price of the Notes shall be adjusted to $1.00, and that the Company shall issue warrants to acquire an aggregate of 1,000,000 shares of Common Stock with an exercise price of $1.00 per share and a term of 5 years. For updated information with respect to the threeSPA and letter agreement, see Note 13 Subsequent Events below.

During the nine months ending March 31,ended September 30, 2023, the Company issued 412,2186,340,411 common shares of Common Stock repaymenthaving a fair value of $4813,825 for the repayment of principal related to the Senior Secured Convertible Notes. TheNotes and recognized a loss onof approximately $303 for the conversionexcess fair value of principal to shares of Common Stock was not material.  such shares.

17

 

8. FAIR VALUE MEASUREMENTS

 

During the three and nine months ended March 31,September 30, 2023, 1,000,000 warrants to acquire shares of Common Stock were granted. The warrants were issued on August 30, 2023 resulting from a failure to fulfill the EBITDA financial covenant of the Senior Secured Notes. The warrants were issued to the Investor in order to waive the Event of Default. During the three and nine months ended September 30, 2023, no warrants to acquire shares of Common Stock were granted, exercised or redeemed. At March 31,September 30, 2023, 69,1441,069,144 private warrants to acquire shares of Common Stock that were outstanding at the time of the Company became a public company remain outstanding.

 

The private warrants were valued using a Black-Scholes model, pursuant to the inputs provided in the table below:

 

SCHEDULE OF FAIR VALUE MEASUREMENT INPUTS

Input 

Mark-to-Market

Measurement
at

March 31, 2023

 

Mark-to-Market

Measurement
at

December 31, 2022

  

Mark-to-Market

Measurement at

September 30, 2023

 

Mark-to-Market

Measurement at

December 31, 2022

 
Risk-free rate  3.48%  3.88%  4,81%  3.88%
Remaining term in years  1.22   1.47   0.724.91   1.47 
Expected volatility  143.46%  147.02%  140.91%  147.02%
Exercise price $11.50  $11.50  $11.50  $11.50 
Fair value of common stock $1.03  $1.30  $0.22  $1.30 

 

The following table sets forth the Company’s assets and liabilities which are measured at fair value on a recurring basis by level within the fair value hierarchy:

 

SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS

   

Fair Value Measurement as of

March 31, 2023

     Fair Value Measurement as of September 30, 2023 
 Total  Level 1  Level 2  Level 3  Total  Level 1  Level 2  Level 3 
Liabilities:                         
Private Warrants $4   -   -  $4  $178   -   -  $178 

 

     

Fair Value Measurement as of

December 31, 2022

 
  Total  Level 1  Level 2  Level 3 
Liabilities:            
Private Warrants $10   -   -  $10 

17

     Fair Value Measurement as of December 31, 2022 
  Total  Level 1  Level 2  Level 3 
Liabilities:            
Private Warrants $10   -   -  $10 

 

The following is a roll forward of the Company’s Level 3 instruments:

SCHEDULE OF ROLL FORWARD OF LEVEL 3 INSTRUMENTS

 

March 31,

2023

 

December 31,

2022

  September 30, 2023  December 31, 2022 
Beginning balance $10  $148  $10  $148 
Fair value adjustment – Warrant liability  (6)  (138)  168   (138)
Ending balance $4  $10  $178  $10 

18

 

9. UNION ASSESSMENTS

 

The Company employs members of the International Brotherhood of Electrical Workers Local 300 (IBEW). The union fee assessments payable are both withholdings from employees and employer assessments. Union fees are for monthly dues, defined contribution pension, health and welfare funds as part of multi-employer plans. All union assessments are based on the number of hours worked or a percentage of gross wages as stipulated in the agreement with the Union.

The Company has an agreement with the IBEW in respect to rates of pay, hours, benefits, and other employment conditions that expires May 31, 2025. During the three and nine months ended March 31,September 30, 2023 and 2022, the Company incurred the following union assessments.

 

SCHEDULE OF UNION ASSESSMENTS

 2023  2022          
 

Three Months Ended

March 31,

  Three Months Ended
September 30,
  

Nine Months Ended

September 30,

 
 2023  2022  2023  2022  2023  2022 
              
Pension fund $117  $162  $198  $82  $472  $326 
Welfare fund  427   322   360   160   954   814 
National employees benefit fund  24   28   47   21   103   74 
Joint apprenticeship and training committee  14   15   37   6   75   32 
401(k) matching  39   49   42   31   162   123 
Total $621  $576  $684  $300  $1,766  $1,369 
Union assessments $621  $576  $684  $300  $1,766  $1,369 

 

10. DEFERRED COMPENSATION PLAN

 

In 2018, the Company entered into a deferred compensation agreement with a former minority stockholder. The agreement provides for deferred income benefits and is payable over the post-retirement period. The Company accrues the present value of the estimated future benefit payments over the period from the date of the agreement to the retirement date. The minimum commitment for future compensation under the agreement is $15515, the net present value of which is $4515. The Company will also pay the former stockholder a solar management fee of 24.5% of the available cash flow from the solar arrays put into service on or before December 31, 2017 over the life of the arrays. The amount is de minimis and therefore not recorded on the balance sheet as of March 31,September 30, 2023 and December 31, 2022 and recorded in the statement of operations when incurred.

19

 

11. EARNINGS (LOSS) PER SHARE

 

Basic earnings (loss) per share (“EPS”) is computed by dividing net income (loss) available to common stockholders by the weighted average number of shares of Common Stock outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to the potential dilution that could occur if securities or other contracts to issue Common Stock were exercised or converted into Common Stock.

SCHEDULE OF POTENTIAL SHARE ISSUANCES EXCLUDED FROM COMPUTATION OF EARNINGS (LOSS) PER SHARE

  2023  2022 
  Three Months Ended March 31, 
  2023  2022 
       
Option to purchase Common Stock, from Jensyn’s IPO  429,000   429,000 
Warrants to purchase Common Stock, from Jensyn’s IPO  34,572   34,572 
Unvested restricted stock awards  407,189   205,335 
Unvested options to purchase Common Stock  715,000   350,668 
Totals  1,585,761   1,019,575 
Anti-dilutive securities  1,585,761   1,019,575 

 

18

The Company has contingent share arrangements and warrants with the potential issuance of additional shares of Common Stock from these arrangements were excluded from the diluted EPS calculation because the prevailing market and operating conditions at the present time do not indicate that any additional shares of Common Stock will be issued. Including these instruments in the EPS calculation would be anti-dilutive, and therefore appropriate to exclude. These instruments could result in dilution in future periods.

             
  Three Months Ended
September 30,
  

Nine Months Ended

September 30,

 
  2023  2022  2023  2022 
             
Option to purchase Common Stock, from Jensyn’s IPO  429,000   429,000   429,000   429,000 
Private warrants to purchase Common Stock, from Jensyn’s IPO  34,572   34,572   34,572   34,572 
Unvested restricted stock awards  407,189   205,335   407,189   205,335 
Options to purchase Common Stock  1,166,333   350,668   1,166,333   350,668 
Private warrants to purchase common shares from Anson Note  1,000,000   -   1,000,000   - 
Totals  3,037,094   1,019,575   3,037,094   1,019,575 
Anti-dilutive securities  3,037,094   1,019,575   3,037,094   1,019,575 

 

12. RESTRICTED STOCK AND STOCK OPTIONS

 

Options

 

During the three months ended March 31,As of September 30, 2023, the Company had 1,166,333 non-qualified stock options outstanding to purchase 1,166,333 shares of Common Stock. The stock options vest at various times and are exercisable for a period of three years from the date of grant at an average exercise price of $2.40 per share, the fair market value of the Company’s Common Stock on the date of each grant. The Company determined the fair market value of these options to be $1.71,700 million by using the Black Scholes option valuation model. The key assumptions used in the valuation of the options were as follows; a) volatility of 125.96%, b) term of 2 years, c) risk free rate of 0.06% and d) a dividend yield of 0%.

SCHEDULE OF SHARE BASED PAYMENT ARRANGEMENT, OPTION, ACTIVITY

 

Three Ended March 31, 2023

  

Nine Months Ended

September 30, 2023

 
 

Number of

Options

 

Weighted

average

exercise

price

  

Number of

Options

 

Weighted

average

exercise

price

 
Outstanding, beginning January 1, 2023  576,333  $3.80   576,333  $3.80 
Granted  590,000  $1.03   590,000  $1.03 
Exercised  -  $-   -  $- 
Outstanding, ending March 31, 2023  1,166,333  $2.40 
Exercisable at March 31, 2023  451,333  $3.46 
Outstanding, ending September 30, 2023  1,166,333  $2.40 
Exercisable at September 30, 2023  451,333  $3.46 

 

The above table does not include the 429,000 options issued as part of the Jensyn IPO.

 

20

Aggregate intrinsic value of options outstanding at March 31,September 30, 2023 was $0. Aggregate intrinsic value represents the difference between the Company’s closing stock price on the last trading day of the fiscal period which was $1.030.40 as of March 31,September 30, 2023 and the exercise price multiplied by the number of options outstanding.

 

During the three months ended March 31,September 30, 2023 and 2022, the Company charged a total of $0.1100 million and $0.6300, respectively to operations to recognize stock-based compensation expense related to stock option awards. During the nine months ended September 30, 2023 and 2022, the Company charged a total of $400 and $1,100, respectively to operations to recognize stock-based compensation expense related to stock option awards.

 

As of March 31,September 30, 2023, the Company had $0.8600 million in unrecognized stock-based compensation related to 1,166,333 stock option awards, which is expected to be recognized over a weighted average period of less than three years. All option units are expected to vest.

 

Restricted Stock Grant to Executives

 

With an effective date of January 4, 2021, subject to the iSun, Inc. 2020 Equity Incentive Plan, (the “2020 Plan”), the Company entered into a restricted stock grant agreement with our Chief Executive Officer Jeffrey Peck, Chief Financial Officer John Sullivan, Executive Vice President Fredrick Myrick, and Chief Strategy Officer Michael dAmato in January 2021 (the January 2021 RSGAs). All shares of Common Stock issuable under the January 2021 RSGA are valued as of the grant date at $6.15 per share representing the fair market value. The January 2021 RSGA provides for the issuance of up to 241,000 shares of the Company’s Common Stock. The restricted shares of Common Stock shall vest as follows: 80,333 of the restricted shares shall vest immediately, 80,333 of the restricted shares shall vest on the one (1) year anniversary of the effective date, and the balance, or 80,334 restricted shares, shall vest on the two (2) year anniversary of the effective date.

19

 

With an effective date of January 24, 2022, subject to the iSun, Inc. 2020 Equity Incentive Plan, (the “2020 Plan”), the Company entered into a restricted stock grant agreement with our Chief Executive Officer Jeffrey Peck, Chief Financial Officer John Sullivan, Executive Vice President Fredrick Myrick, and Chief Strategy Officer Michael dAmato in January 2022 (the January 2022 RSGAs). All shares of Common Stock issuable under the January 2022 RSGA are valued as of the grant date at $5.04 per share representing the fair market value. The January 2022 RSGA provides for the issuance of up to 187,500 shares of the Company’s Common Stock. The restricted shares of Common Stock shall vest as follows: 62,500 of the restricted shares shall vest immediately, 62,500 of the restricted shares shall vest on the one (1) year anniversary of the effective date, and the balance, or 62,500 restricted shares, shall vest on the two (2) year anniversary of the effective date.

 

With an effective date of January 24, 2023, subject to the iSun, Inc. 2020 Equity Incentive Plan, (the “2020 Plan”), the Company entered into a restricted stock grant agreement with our Chief Executive Officer Jeffrey Peck, Chief Financial Officer John Sullivan, Executive Vice President Fredrick Myrick, and Chief Strategy Officer Michael dAmato in January 2023 (the January 2023 RSGAs). All shares of Common Stock issuable under the January 2023 RSGA are valued as of the grant date at $1.39per share representing the fair market value. The January 2023 RSGA provides for the issuance of up to 247,000 shares of the Company’s Common Stock. The restricted shares of Common Stock shall vest as follows: 130,333 of the restricted shares shall vest immediately, 58,334 of the restricted shares shall vest on the one (1) year anniversary of the effective date, and the balance, or 58,333 restricted shares, shall vest on the two (2) year anniversary of the effective date.

 

In the three months ended March 31,September 30, 2023 and 2022, stock-based compensation expense of $0.2200 million and $0.5300, respectively was recognized for the January 2021, January 2022 and January 2023 RSGA. In the nine months ended September 30, 2023 and 2022, stock-based compensation expense of $700 and $1,200, respectively was recognized for the January 2021, January 2022 and January 2023 RSGA.

 

Stock-based compensation, excluding the January 2021, January 2022 and 2021January 2023 RSGA, related to employee and director options totaled $0.1150 and $0.10 for the three months ended March 31,September 30, 2023 and 2022, respectively. Stock-based compensation, excluding the January 2021, January 2022 and January 2023 RSGA, related to employee and director options totaled $150 and $100 for the nine months ended September 30, 2023 and 2022, respectively.

 

13. SUBSEQUENT EVENTS

 

Sale of Common Stock pursuant to S-3 Registration Statement

Subsequent to the balance sheet date, the Company issuedSeptember 30, 2023, 2,044,6631,381,844 shares of Common Stock were sold under the B. Riley Sales Agreement between October 1, 2023 and October 26, 2023, pursuant to a prospectus supplement that was filed with the SEC on February 10, 2021. Total gross proceeds for the shares were $260 or $0.19 per share. Net proceeds after issuance costs were $250 or $0.18 per share.

Execution of term sheet

On October 23, 2023, the Company executed a non-binding term sheet with an institutional investor to provide an $8 million term loan with a 48-month amortization period. The primary use of proceeds will be repayment of the existing Senior Secured Convertible Notes in paymentfull. The new loan facility will be secured by all assets of $1,322 of principal related to the Senior Convertible Notes.Company and will not have any conversion provisions eliminating the potential for future dilution. The loss on the conversion of share of Common Stock to principal was approximately $0.2 million.closing date is scheduled for December 5, 2023.

 

Event of Default

On November 13, 2023, the Company received notification from the Purchasers of the Senior Secured Convertible Note of an Event of Default as the Company failed to make the $1,442 accelerated principal payment under the terms of the Letter Agreement dated August 30, 2023. Given the Event of Default, the Purchasers are demanding immediate repayment of the Notes in cash at the Mandatory Default Amount as defined in the Notes. The Company intends to satisfy the demand payment through the closing of the term loan pending completion of the due diligence process.

Delisting Notice Extension

On November 14, 2023, the Company received notice from the Nasdaq Stock Market that the cure period to regain compliance with the Bid Price Requirement has been extended for an additional 180 days until May 13, 2024. 

2021

 

 

Item 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements as of and for the three and nine months ended March 31,September 30, 2023 and 2022 and related notes included in Part 1, Item 1 of this Quarterly Report on Form 10-Q. The following discussion and analysis should also be read together with our audited consolidated financial statements and related notes for the year ended December 31, 2022.

 

Forward-Looking Statements

 

This discussion and analysis contains forward-looking statements about our plans and expectations of what may happen in the future. Forward-looking statements are based on a number of assumptions and estimates that are inherently subject to significant risks and uncertainties, and our actual results could differ materially from the results anticipated by our forward-looking statements. Our future results and financial condition may also differ materially from those that we currently anticipate as a result of the factors described in the sections entitled “Risk Factors” in the filings that we make with the U.S. Securities and Exchange Commission (the “SEC”). Throughout this section, unless otherwise noted, “we,” “us,” “our” and the “Company” refer to iSun, Inc.

 

Business Introduction / Overview

 

iSun, Inc., the principal office of which is located in Williston, Vermont, is one of the largest commercial solar engineering, procurement and construction (“EPC”) companies in the country and is expanding across the Northeastern United States (“U.S.”). The Company is a second-generation business founded under the name Peck Electric Co. (“Peck Electric”) in 1972 as a traditional electrical contractor. The Company’s core values are to align people, purpose, and profitability, and since taking leadership in 1994, Jeffrey Peck, the Company’s Chief Executive Officer, has applied such core values to expand into the solar industry. Today, the Company is guided by the mission to facilitate the reduction of carbon emissions through the expansion of clean, renewable energy and we believe that leveraging such core values to deploy resources toward profitable business is the only sustainable strategy to achieve these objectives.

 

We now conduct all of our business operations exclusively through our direct and indirect wholly-owned subsidiaries, iSun Residential, Inc., SolarCommunities, Inc. iSun Industrial, LLC, Peck Electric Co., Liberty Electric, Inc., iSun Utility, LLC, iSun Energy, LLC and iSun Corporate, LLC.

 

We are one of the largest solar energy services and infrastructure deployment companies in the country and are expanding across the United States. Our services include solar, storage and electric vehicle infrastructure, development and professional services, engineering, procurement, and installation. We uniquely target all solar markets including residential, commercial, industrial and utility scale customers.

 

22

Prior to becoming a public company, we were a second-generation family business founded under the name Peck Electric Co. in 1972 as a traditional electrical contractor. Our core values were and still are to align people, purpose, and profitability, and since taking leadership in 1994, Jeffrey Peck, our Chief Executive Officer, has applied such core values to expand into the solar industry. Today, we are guided by the mission to facilitate the reduction of carbon emissions through the expansion of clean, renewable energy and we believe that leveraging such core values to deploy resources toward profitable business is the only sustainable strategy to achieve these objectives.

 

The world recognizes the need to transition to a reliable, renewable energy grid in the next 50 years. States from Vermont to Hawaii are leading the way in the U.S. with renewable energy goals of 75% by 2032 and 100% by 2045, respectively. California committed to 100% carbon-free energy by 2045. The majority of the other states in the U.S. also have renewable energy goals, regardless of current Federal solar policy. We are a member of Renewable Energy Vermont, an organization that advocates for clean, practical and renewable solar energy. The benefits of the newly enacted Inflation Reduction Act of 2022 (“IRA”) provide stability and certainty of incentives for the next 10 years that create value to our shareholders and provides a long-term commitment for the energy transformation. Our triple bottom line, which is geared towards people, environment, and profit, has always been our guide since we began installing renewable energy and we intend that it remain our guide over the next 50 years as we construct our energy future.

21

 

The diverse nature of our service offerings allows us to manage our operations based on the maximization of value for our customers in the evolving energy market. Our core revenue stream is generated from our engineering, procurement and installation services and products consisting of solar, electrical and data installations but has expanded to include project origination, design and development services as well. . Approximately 85% of our revenue is derived from our solar EPC business, approximately 10% of revenue is derived from our electrical and data business and approximately 5% of revenue is derived from our project origination, development and design services. Recently our growth has been derived by increasing our solar customer base starting in 2013, mergers and acquisitions and expansion into new territories. We currently operate in Vermont, Maine, New Hampshire, New York, Massachusetts, Maryland, Alabama, Georgia and North and South Carolina. Our union crews are expert constructors, and union access to an additional workforce makes us ready for rapid expansion to other states while maintaining control of operating costs. The skillset provided by our workforce is transferrable among our service offerings depending on current demand.

 

We also make investments in solar development projects and currently own approximately three megawatts of operating solar arrays operating under long-term power purchase agreements. These long-term recurring revenue streams, combined with our in-house development and construction capabilities, make this asset class a strategic long-term investment opportunity for us.

 

Equity and Ownership Structure

 

We now conduct all of our business operations exclusively through our direct and indirect wholly-owned subsidiaries, iSun Residential, Inc., SolarCommunities, Inc. iSun Industrial, LLC, Peck Electric Co., Liberty Electric, Inc., iSun Utility, LLC, iSun Energy, LLC and iSun Corporate, LLC.

 

23

Critical Accounting Policies

 

The following discussion and analysis of the Company’s financial condition and results of operations are based upon the Company’s financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities.

 

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, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant estimates include estimates used to review the Company’s impairments and estimations of long-lived assets, impairment on investment, estimates in recording business combinations, goodwill, intangibles, revenue recognition utilizing a cost to costcost-to-cost method, allowances for uncollectible accounts, impairment on investments, warrant liability and the valuation allowance on deferred tax assets. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable in the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

22

 

Revenue Recognition

 

We recognize revenue from contracts with customers under Accounting Standards Codification (“ASC”) Topic 606 (“Topic 606”). Under Topic 606, revenue is recognized when, or as, control of promised goods and services is transferred to customers, and the amount of revenue recognized reflects the consideration to which an entity expects to be entitled in exchange for the goods and services transferred. We primarily recognize revenue over time utilizing the cost-to-cost measure of progress on contracts for specific projects and for certain master service and other service agreements.

24

 

Contracts. We derive revenue primarily from construction projects performed under: (i) master and other service agreements, which are typically priced using either a time and materials or a fixed price per unit basis; and (ii) contracts for specific projects requiring the construction and installation of an entire infrastructure system or specified units within an infrastructure system, which are subject to multiple pricing options, including fixed price, unit price, time and materials, or cost plus a markup.

 

The total contract transaction price and cost estimation processes used for recognizing revenue over time under the cost-to-cost method is based on the professional knowledge and experience of our project managers, engineers and financial professionals. Management reviews estimates of total contract transaction price and total project costs on an ongoing basis. Changes in job performance, job conditions and management’s assessment of expected variable consideration are factors that influence estimates of the total contract transaction price, total costs to complete those contracts and our profit recognition. Changes in these factors could result in revisions to revenue in the period in which the revisions are determined, which could materially affect our consolidated results of operations for that period. Provisions for losses on uncompleted contracts are recorded in the period in which such losses are determined. For the three months and nine months ended March 31,September 30, 2023 and 2022, project profit was affected by less than 5% as a result of changes in contract estimates included in projects that were in process as of March 31,September 30, 2023 and 2022.

 

Performance Obligations. A performance obligation is a contractual promise to transfer a distinct good or service to a customer and is the unit of account under Topic 606. The transaction price of a contract is allocated to each distinct performance obligation and recognized as revenue when or as the performance obligation is satisfied. Our contracts often require significant services to integrate complex activities and equipment into a single deliverable and are therefore generally accounted for as a single performance obligation, even when delivering multiple distinct services. Contract amendments and change orders, which are generally not distinct from the existing contract, are typically accounted for as a modification of the existing contract and performance obligation. The vast majority of our performance obligations are completed within one year.

 

When more than one contract is entered into with a customer on or close to the same date, management evaluates whether those contracts should be combined and accounted for as a single contract as well as whether those contracts should be accounted for as one, or more than one, performance obligation. This evaluation requires significant judgment and is based on the facts and circumstances of the various contracts.

 

Union Labor

 

Peck Electric Co uses union labor in order to construct and maintain the solar, electric and data work that comprise the core activities of its business. As such, contributions were made by the Company to the National Joint Apprenticeship and Training Committee, the National Electrical Benefit Funds, Union Pension Plans and a union Health and Welfare Fund. Each employee contributes monthly to the International Brotherhood of Electrical Workers (“IBEW”). Peck Electric Co’s contract with the IBEW expires May 31, 2025.

 

The Company’s management believes that access to unionized labor provides a unique advantage for growth, because workforce resources can be scaled efficiently utilizing labor unions in other states to meet specific project needs in other states without substantially increasing fixed costs for the Company.

 

Business Insurance / Captive Insurance Group

 

In 2018, Peck Electric Co. joined a captive insurance group. The Company’s management believes that belonging to a captive insurance group will stabilize business insurance expenses and will lock in lower rates that are not subject to change from year-to-year and instead are based on the Company’s favorable experience modification rate.

2325

 

 

Warrant Liability

 

As of the March 31,September 30, 2023, we have no public warrants outstanding as all public warrants have been exercised or redeemed.

 

Stock-Based Compensation

 

We periodically issue stock grants and stock options to employees and directors. We account for stock option grants issued and vesting to employees based on the authoritative guidance provided by the Financial Accounting Standards Board (FASB) whereas the value of the award is measured on the date of grant and recognized over the vesting period.

 

We account for stock grants issued to non-employees in accordance with the authoritative guidance of the FASB whereas the value of the stock compensation is based upon the measurement date as determined at either a) the date at which a performance commitment is reached, or b) at the date at which the necessary performance to earn the equity instruments is complete. Non-employee stock-based compensation charges generally are amortized over the vesting period on a straight-line basis. In certain circumstances where there are no future performance requirements by the non-employee, option grants are immediately vested and the total stock-based compensation charge is recorded in the period of the measurement date.

 

Revenue Drivers

 

The Company’s business includes the design and construction of solar arrays for its customers. Revenue is recognized for each construction project on a percentage of completion basis. From time to time, the Company constructs solar arrays for its own account or purchases a solar array that must still be constructed. In these instances, no revenue is recognized for the construction of the solar array. In instances where the Company owns the solar array, revenue is recognized for the sale of the electricity generated to third parties. As a result, depending on whether it is building for others or for its own account, the Company’s revenue is subject to significant variation.

 

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31,SEPTEMBER 30, 2023 COMPARED TO THE THREE MONTHS ENDED MARCH 31,SEPTEMBER 30, 2022.

 

REVENUE AND COST OF EARNED REVENUE

 

For the three months ended March 31,September 30, 2023, our revenue increased 15.2%46.6% to $17.4$27.9 million compared to $15.1$19.0 million for the three months ended March 31,September 30, 2022. Revenue for the residential segment increased 2.9%decreased 18.6% from $6.7$10.2 million to $6.9$8.3 million. Revenue for the commercial and industrial segment increased 49.3%168.6% from $6.9$7.0 million to $10.3$18.8 million. Revenue for the utility segment decreased 86.3%50.0% from $1.5$1.8 million to $0.2$0.9 million. Our diversified revenue stream allows for our continued growth despite the slowdown in the residential markets. The main driver in the decline of the residential market demand has been the increase in the interest rate environment. As interest rates stabilize, we anticipate the slowdown to be temporary as we continue to see increases in energy costs in our core markets.

 

Cost of earned revenue for the three months ended March 31,September 30, 2023, was 15.9%45.8% higher at $13.8$22.5 million compared to $11.9$15.4 million for the three months ended March 31,September 30, 2022. As revenue increased at approximately the same rate than cost of earned revenue, margins remained relatively flat at 20.4%19.5% and 21.0%19.0% for the three months ended March 31,September 30, 2023 and 2022, respectively. Our revenue increased as we continue to execute against our backlog of $178.8 million.

2426

 

 

Income before operating expenses was $3.5$5.4 million for the three months ended March 31,September 30, 2023. This compares to $3.2$3.6 million of income before operating expenses for the three months ended March 31,September 30, 2022. The gross margin was 20.4%19.5% in the three months ended March 31,September 30, 2023 compared to 21.0%19.0% in the three months ended March 31,September 30, 2022. As previously reported, ourOur margins returned to more normal levels and any fluctuation is driven byremained consistent with the seasonal impact ofprior year which reflects the efficiencies incorporated throughout the year as our revenue mix. We have seenmix changed significantly. For the three months ended September 30, 2023, our margins grow to an approximate range of 19% to 22% overrevenue mix was 30% residential and 70% commercial, industrial, and utility. For the lastthree months ended September 30, 2022, our revenue mix was 54% residential and 46% commercial, industrial, and utility. As our residential segment contributes the higher margin, the consistency in the blended margin highlights the operational improvements implemented throughout the year. With the diversificationconsolidation of our small and large commercial installation teams at the beginning of the year, our labor utilization has significantly improved which has mitigated any margin exposure to the fluctuation in our revenue stream, our margins have improved based on the performance of our residential division and increased efficiencies implemented within our commercial and industrial division. We anticipate our continued progress towards margin enhancement to drive profitability and positive cash flow from operations.mix.

 

For the remainder of 2023, we anticipate an increase in revenue over 2022 due to several factors. The demand for solar and electric vehicle infrastructure continues to increase across all customer groups. Our residential division has customer orders of approximately $17.9$15.0 million expected to be completed within three to five months, our commercial and industrial division has a contracted backlog of approximately $152.9$140.3 million expected to be completed within ten to eighteen months and our utility division has a contracted backlog of approximately $8.0$6.5 million and 1.6 GW of projects currently under development that will transition to the respective divisions backlog when approaching notice to proceed. The customer demand across our segments will provide short-term operational cash flow. With the continued growth in our revenue, we are confident in providing sustained operational cash flow to support overall operations as we execute against our backlog.

 

In addition, the Inflation Reduction Act of 2022 (“IRA”) legislation will invest nearly $370 billion in energy security and climate change programs over the next decade. The IRA renews the full 30% credit rate for Investment Tax Credit (“ITC”) eligible facilities that meet the prevailing wage and apprenticeship requirements. The IRA provides a direct pay provision for tax exempt entities including local government, tribal nations, nonprofits, cooperative and municipal utilities while also allowing for the transferability of those tax credits. The IRA allows for additional bonus credits for qualifications related to domestic content, energy communities and low- and moderate-income communities. The ITC will step down to 26% in 2033 and 22% in 2034.

 

In addition, we are engaging existing customers and new partners outside of Vermont as part ofwe align our planned 2022growth plans for continued expansion across the Northeast and additional strategic geographical areas. Our current project backlog includes projects in Vermont, Maine, New Hampshire and Maryland while our pipeline includes projects across the United States.

 

SELLING AND MARKETING EXPENSES

We rely on referrals from customers and on our industry reputation, and therefore have not historically incurred significant selling and marketing expenses. For the three months ended March 31, 2023 and 2022, we recognized sales and marketing expenses of approximately $0.1 and $0.2 million, respectively, that had been incurred by SunCommon which is included in general and administrative (“G&A”). SunCommon is a wholly-owned subsidiary and our residential division brand and will incur marketing expenses as a means to generate sales demand.

GENERAL AND ADMINISTRATIVE EXPENSES

 

Total G&A expenses were $4.8$5.7 million for the three months ended March 31,September 30, 2023, compared to $5.3$6.0 million for the three months ended March 31,September 30, 2022. As a percentage of revenue, G&A expenses decreased to 27.6%20.6% in the three months ended March 31,September 30, 2023 compared to 35.1%31.3% in the three months ended March 31,September 30, 2022. In total dollars, G&A decreased from the prior year as we take advantage of the synergies provided by our acquisitions.current overhead structure can support the anticipated revenue growth projection over the next 12 months. As we continue to implement a shared services model, we would anticipate additional reductions to overall expenses without impacting revenue growth.

 

DEPRECIATION AND AMORTIZATION

 

For the three months ended March 31,September 30, 2023 and 2022, the non-cash expenses related to depreciation and amortization totaled $0.8 million and $1.8 million, respectively.

2527

 

 

WAREHOUSE AND OTHER OPERATING EXPENSES

 

Warehousing and other operating expenses were $0.2 million for the three months ended March 31,September 30, 2023 compared to $0.6$0.2 million for the three months ended March 31,September 30, 2022. The decrease is related to the reduction of our warehousing expenses as we continue to drive synergies between operating segments.

 

STOCK-BASED COMPENSATION EXPENSES

 

During the three months ended March 31,September 30, 2023, we incurred $0.4$0.5 million in total non-cash stock-based compensation expense compared to $1.2$0.6 million for the same period in the prior year related to the issuance of new restricted stock awards and stock options as well as the continued amortization of restricted stock awards and stock options issued in prior years.

 

OTHER INCOME (EXPENSES)

 

Interest expense for the three months ended March 31,September 30, 2023, was $0.3 million compared to $0.6$0.1 million for the same period of the prior year. We had a PPP forgiveness of $2.6 millionThe change in the prior year.fair value of the warrant liability was a loss of $0.2 million and $0 for the three months ended September 30, 2023 and 2022, respectively.

 

INCOME (BENEFIT) TAX EXPENSE

 

The US GAAP effective tax rate for the three months ended March 31,September 30, 2023, was 0%0.0% and March 31,September 30, 2022 was 21.0%0.0%. The proforma effective tax rate for the three months March 31,September 30, 2023 was 21.0% and March 31,September 30, 2022 was 21.0%.

 

NET LOSS

 

The net loss for the three months ended March 31,September 30, 2023 was $3.0$2.2 million compared to a net loss of $2.9$4.9 million for the three months March 31,September 30, 2022.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER 30, 2022.

REVENUE AND COST OF EARNED REVENUE

For the nine months ended September 30, 2023, our revenue increased 38.9% to $70.3 million compared to $50.6 million for the nine months ended September 30, 2022. Revenue for the residential segment remained flat at $24.4 million compared to $24.3 million. Revenue for the commercial and industrial segment increased 98.2% from $22.5 million to $44.6 million. Revenue for the utility segment decreased 68.4% from $3.8 million to $1.2 million. Our diversified revenue stream allows for our continued growth despite the slowdown in the residential markets. The main driver in the decline of the residential market demand has been the increase in the interest rate environment. As interest rates stabilize, we anticipate the slowdown to be temporary as we continue to see increases in energy costs in our core markets.

Cost of earned revenue for the nine months ended September 30, 2023, was 38.2% higher at $55.4 million compared to $40.1 million for the nine months ended September 30, 2022. As revenue increased at approximately the same rate than cost of earned revenue, margins remained relatively flat at 21.2% and 20.8% for the nine months ended September 30, 2023 and 2022, respectively.

28

Income before operating expenses was $14.9 million for the nine months ended September 30, 2023. This compares to $10.5 million of income before operating expenses for the nine months ended September 30, 2022. The gross margin was 21.2% in the nine months ended September 30, 2023 compared to 20.8% in the nine months ended September 30, 2022. Our margins remained consistent with the prior year which reflects the efficiencies incorporated throughout the year as our revenue mix changed significantly. For the nine months ended September 30, 2023, our revenue mix was 35% residential and 65% commercial, industrial, and utility. For the nine months ended September 30, 2022, our revenue mix was 48% residential and 52% commercial, industrial, and utility. As our residential segment contributes the higher margin, the consistency in the blended margin highlights the operational improvements implemented throughout the year.

For the remainder of 2023, we anticipate an increase in revenue over 2022 due to several factors. The demand for solar and electric vehicle infrastructure continues to increase across all customer groups. Our residential division has customer orders of approximately $15.0 million expected to be completed within three to five months, our commercial and industrial division has a contracted backlog of approximately $140.3 million expected to be completed within ten to eighteen months and our utility division has a contracted backlog of approximately $6.5 million and 1.6 GW of projects currently under development that will transition to the respective divisions backlog when approaching notice to proceed. The customer demand across our segments will provide short-term operational cash flow. With the consolidation of our small and large commercial installation teams at the beginning of the year, our labor utilization has significantly improved which has mitigated any margin exposure to the fluctuation in our revenue mix.

In addition, the Inflation Reduction Act of 2022 (“IRA”) legislation will invest nearly $370 billion in energy security and climate change programs over the next decade. The IRA renews the full 30% credit rate for Investment Tax Credit (“ITC”) eligible facilities that meet the prevailing wage and apprenticeship requirements. The IRA provides a direct pay provision for tax exempt entities including local government, tribal nations, nonprofits, cooperative and municipal utilities while also allowing for the transferability of those tax credits. The IRA allows for additional bonus credits for qualifications related to domestic content, energy communities and low- and moderate-income communities. The ITC will step down to 26% in 2033 and 22% in 2034.

In addition, we are engaging existing customers and new partners outside of Vermont as we align our growth plans for continued expansion across the Northeast and additional strategic geographical areas. Our current project backlog includes projects in Vermont, Maine, New Hampshire, and Maryland while our pipeline includes projects across the United States.

GENERAL AND ADMINISTRATIVE EXPENSES

Total G&A expenses were $16.9 million for the nine months ended September 30, 2023, compared to $17.5 million for the nine months ended September 30, 2022. As a percentage of revenue, G&A expenses decreased to 24.1% in the nine months ended September 30, 2023 compared to 3465% in the nine months ended September 30, 2022. In total dollars, G&A decreased as we take advantage of the synergies provided by our acquisitions. As we continue to implement a shared services model, we would anticipate additional reductions to overall expenses without impacting revenue growth.

DEPRECIATION AND AMORTIZATION

For the nine months ended September 30, 2023 and 2022, the non-cash expenses related to depreciation and amortization totaled $2.3 million and $5.3 million, respectively.

29

WAREHOUSE AND OTHER OPERATING EXPENSES

Warehousing and other operating expenses were $0.6 million for the nine months ended September 30, 2023 compared to $1.5 million for the nine months ended September 30, 2022. The decrease is related to the reduction of our warehousing expenses as we continue to drive synergies between operating segments.

STOCK-BASED COMPENSATION EXPENSES

During the nine months ended September 30, 2023, we incurred $1.2 million in total non-cash stock-based compensation expense compared to $2.4 million for the same period in the prior year related to the issuance of new restricted stock awards and stock options as well as the continued amortization of restricted stock awards and stock options issued in prior years.

OTHER INCOME (EXPENSES)

Interest expense for the nine months ended September 30, 2023, was $1.1 million compared to $0.8 million for the same period of the prior year. Loss on conversion for the nine months ended September 30, 2023, was $0.3 million compared to $0.0 million for the same period of the prior year. We had a PPP forgiveness of $2.6 million in the prior year. The change in the fair value of the warrant liability was a loss of $0.2 million for the nine months ended September 30, 2023 compared to a gain of $0.1 for the nine months ended September 30, 2022.

INCOME (BENEFIT) TAX EXPENSE

The US GAAP effective tax rate for the nine months ended September 30, 2023, was 0.0% and September 30, 2022 was 0.0%. The proforma effective tax rate for the nine months September 30, 2023 was 21.0% and September 30, 2022 was 21.0%.

NET LOSS

The net loss for the nine months ended September 30, 2023 was $7.8 million compared to a net loss of $13.5 million for the nine months September 30, 2022.

30

 

Certain Non-GAAP Measures

 

We periodically review the following key non-GAAP measures to evaluate our business and trends, measure our performance, prepare financial projections and make strategic decisions.

 

EBITDA and Adjusted EBITDA

 

Included in this presentation are discussions and reconciliations of earnings before interest, income tax and depreciation and amortization (“EBITDA”) and EBITDA adjusted for certain non-cash, non-recurring or non-core expenses (“Adjusted EBITDA”) to net loss in accordance with GAAP. Adjusted EBITDA excludes certain non-cash and other expenses, certain legal services costs, professional and consulting fees and expenses, and one-time Reverse Merger and Recapitalization expenses and certain adjustments. We believe that these non-GAAP measures illustrate the underlying financial and business trends relating to our results of operations and comparability between current and prior periods. We also use these non-GAAP measures to establish and monitor operational goals.

 

These non-GAAP measures are not in accordance with, or an alternative to, GAAP and should be considered in addition to, and not as a substitute or superior to, the other measures of financial performance prepared in accordance with GAAP. Using only the non-GAAP financial measures, particularly Adjusted EBITDA, to analyze our performance would have material limitations because such calculations are based on a subjective determination regarding the nature and classification of events and circumstances that investors may find significant. We compensate for these limitations by presenting both the GAAP and non-GAAP measures of our operating results. Although other companies may report measures entitled “Adjusted EBITDA” or similar in nature, numerous methods may exist for calculating a company’s Adjusted EBITDA or similar measures. As a result, the methods that we use to calculate Adjusted EBITDA may differ from the methods used by other companies to calculate their non-GAAP measures.

 

2631

 

 

The reconciliations of EBITDA and Adjusted EBITDA to net loss, the most directly comparable financial measure calculated and presented in accordance with GAAP, are shown in the table below:

 

 Three Months Ended
March 31,
  Three Months Ended
September 30,
 Nine Months Ended
September 30,
 
 2023 2022  2023 2022 2023 2022 
Net income (loss) $(2,997) $(2,905) $(2,248) $(4,934) $(7,756) $(13,520)
Depreciation and amortization  750   1,752   782   1,770   2,294   5,300 
Interest expense  349   629   292   84   1,089   800 
Stock based compensation  373   1,244   494   567   1,240   2,402 
Loss on conversion of debt - - 303 -                
Change in fair value of warrant liability  (6)  (63)  178   (7)  168   (98)
Income tax (benefit)  -   (772)  -   -   12   (765)
EBITDA  (1,531)  (115)  (495)  (2,520)  (2,650)  (5,881)
Other costs(1)  -   10   -   10   350   10 
Adjusted EBITDA $(1,531) $(105) $(495) $(2,510) $(2,300) $(5,871)
                        
Weighted Average shares outstanding  15,964,430   12,646,446   30,898,334   13,546,624   22,222,377   13,769,564 
                        
Adjusted EBITDA per share  (0.10)  (0.01)  (0.02)  (0.18)  (0.10)  (0.43)

 

(1)Other costs consist of one-time legal expenses related to the valuationsettlement of acquisitions of SolarCommunities, Inc.
(2)As the forgiveness of the PPP loan is considered a one-time expense, the Company considered including the forgiveness of $0 million and $2.6 million for the three months ended March 31, 2023 and 2022, respectively, as a reconciling item. The Company excluded the forgiveness on the basis that had it not been awarded a PPP loan, the Company would have terminated, furlough or reduced its workforce during the COVID-19 pandemic shutdown.lawsuit.

 

LIQUIDITY AND CAPITAL RESOURCES

 

We had $7.2$5.5 million in unrestricted cash at March 31,September 30, 2023, as compared to $5.5 million at December 31, 2022.

 

As of March 31,September 30, 2023, our working capital deficit was $6.0$7.6 million compared to a working capital deficit of $4.5$5.0 million at December 31, 2022. To date, the Company has relied predominantly on cash flow from financing activities to fund its operations, borrowings from its credit facilities, and sales of Common Stock. The availability of financing and the cash flow from operations should provide us with sufficient cash flowalleviates the potential for substantial doubt. On October 23, 2023, the Company executed a term sheet to supportrefinance the existing convertible note. The terms of the new debt agreement are an $8 million long-term note that amortizes over 48 months. The amortization schedule reduces the monthly payment from $0.48 million under the existing note to $0.17 million under the new facility which will improve our growth over the next twelve months. We have made progress towards our goal of sustaining positive cash flow from our operations as evidentworking capital by the $0.5$5.6 million in cashflow provided by operations in the first quarter. As we continue to transition our backlog to revenue, we are confident in our ability to achieve sustainable positive cash flow from operations. We restructured our indebtedness in November 2022.at closing. The new debt facility allows for repayment of principal and interest in shares of Common Stock. Todoes not have a conversion feature which will alleviate any potential downward pressure on our valuation from the extent we elect to pay in shares of Common Stock will allow us to preserve cash. If the Company elects to repay theprevious convertible note in shares of Common Stock, the Company’s working capital would increase by $5.8 million to a deficit of $0.2 million at March 31, 2023.provisions.

 

As of May 12,September 30, 2023, the Company hadhas approximately $16.0$10.9 million in gross proceeds potentially available from sales of Common Stock pursuant to the S-3 Registration Statement which could be utilized to support any short-term deficiencies in operating cash flow.

 

2732

 

 

We believe that the aggregate of our existing cash and cash equivalents and sales of Common Stock pursuant to our shelf registration, will be sufficient to meet our operating cash requirements for at least 12 monthsone year from the date these financial statements are made available.issued. The demand for solar and electric vehicle infrastructure continues to increase across all customer groups. Our residential division has customer orders of approximately $17.9$15.0 million expected to be completed within three to five months, our commercial and industrial division has a contracted backlog of approximately $152.9$140.3 million expected to be completed within ten to eighteen months and our utility division has a contracted backlog of approximately $8.0$6.5 million and 1.6 GW of projects currently under development that will transition to the respective divisions backlog when approaching notice to proceed. The customer demand across our segments will provide short-term operational cash flow.

 

Cash flow provided byused in operating activities was $0.5$3.8 million for the threenine months ended March 31,September 30, 2023, compared to $7.0$7.6 million of cash used byin operating activities in the threenine months ended March 31,September 30, 2022. The increasedecrease in cash provided byused in operating activities was primarily the result of the decreaseincrease in accounts payable of $7.8 million and the increase in accounts receivable of $1.6$4.4 million and $1.8$4.2 million in contract assets and increases in accounts payables of $2.0 million and contract liabilities of $1.9 million.assets.

 

Net cash used in investing activities was $0.04$0.9 million for the threenine months ended March 31,September 30, 2023, compared to $1.3$0.9 million of cash provided by investing activities in the threenine months ended March 31,September 30, 2022. We did not have significant investing activities duringThe change for the threenine months ended March 31, 2023.September 30, 2023 was attributable to the purchase of equipment for approximately $0.6 million, and the change for the nine months ended September 30, 2022 was attributable to the sale of solar assets for approximately $1.2 million.

 

Net cash provided by financing activities was $1.3$4.9 million for the threenine months ended March 31,September 30, 2023 compared to $4.8$8.2 million of cash provided by financing activities for the threenine months ended March 31,September, 2022. The cash flow provided by financing activities consisted of $1.4$6.4 million from the sale of Common Stock and a $0.1$1.5 million in paymentrepayment of long term debt.

 

Off-Balance Sheet Arrangements

 

The Company does not have any off-balance sheet arrangements that are reasonably likely to have a current or future effect on its financial condition, revenues, results of operations, liquidity, or capital expenditures.

 

Item 3.Quantitative and Qualitative Disclosures about Market Risk

 

As a smaller reporting company, as defined in Rule 12b-2 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we are not required to provide the information required by this Item.

 

Item 4.Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Under the supervision and with the participation of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of March 31,September 30, 2023, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Management has determined there is a lack of supervisory review of the financial statement closing process due to limited resources and formal documentation of procedures and controls. This control deficiency constitutes a material weakness in internal control over financial reporting. As a result, our principal executive officer and principal financial and accounting officer have concluded that during the period covered by this report, our disclosure controls and procedures were not effective. We plan to take steps to remedy this material weakness in with the implementation of an “Internal Control-Integrated Framework” As of March 31,September 30, 2023, we continued to build out and document the control environment. The Enterprise Resource Planning (“ERP”) system implemented in the prior year allows for a more robust environment that mitigates the potential for misstatements in our financial reporting.

2833

 

 

Disclosure controls and procedures are designed to ensure that the information that is required to be disclosed by us in our Exchange Act report is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial and accounting officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control over Financial Reporting

 

During the three months ended March 31,September 30, 2023, we continued to build out our control environment and explored various field project management tools that would integrate to our existing ERP system. This will enhance our internal controls and include the development of an authorization matrix across the operating segments. The control environment is focused on establishing the appropriate controls and approval process around financial reporting to mitigate the risk of potential misstatements in our financial statements which was previously identified as a material weakness. We began implementing stronger processes and controls related to estimating, procurement and project management. ..

 

PART II – Other Information

 

Item 1.Legal Proceedings

 

None.

 

Item 1A.Risk Factors

 

As a smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are not required to provide the information required by this Item.

 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3.Defaults Upon Senior Securities

 

None.

 

Item 4.Mine Safety Disclosures

 

None.

 

Item 5.Other Information

 

None.

2934

 

 

Item 6.Exhibits

 

Exhibits Index

 

Exhibit No. Description Included Form Filing Date
         
31.13.1Third Amended and Restated Certificate of Incorporation of iSun, Inc.By Reference8-KFebruary 2, 2022
3.2 BylawsBy ReferenceS-1November 23, 2015
4.1Warrant to Purchase Common Stock, dated August 30, 2023, by and between iSun, Inc. and Anson Investments Master Fund LP.By Reference8-KSeptember 1, 2023
4.2Warrant to Purchase Common Stock, dated August 30, 2023, by and between iSun, Inc. and Anson East Master Fund LP.By Reference8-KSeptember 1, 2023
10.1Letter Agreement, dated August 30, 2023, by and between iSun, Inc., Anson Investments Master Fund LP, and Anson East Master Fund LP.By Reference8-KSeptember 1, 2023
10.2Letter Agreement, dated August 30, 2023, by and between iSun, Inc., Anson Investments Master Fund LP, and Anson East Master Fund LP.By Reference8-KSeptember 1, 2023
31.1Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Herewith 10-Q  
         
31.2 Certification of Principal Financial and Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. Herewith 10-Q  
         
32.1 Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Herewith 10-Q  
         
32.2 Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Herewith 10-Q  
         
101.INS Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).      
         
101.SCH Inline XBRL Taxonomy Extension Schema Document.      
         
101.CAL Inline XBRL Taxonomy Extension Calculation Linkbase Document.      
         
101.DEF Inline XBRL Taxonomy Extension Definition Linkbase Document.      
         
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)      

 

3035

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on the 1510th day of MayAugust 2023.

 

 iSUN, INC.
   
 By:/s/ Jeffrey Peck
  Jeffrey Peck
  Chief Executive Officer
  (Principal Executive Officer)
   
 By:/s/ John Sullivan
  John Sullivan
  Chief Financial Officer
  (Principal Financial and Accounting Officer)
   
Dated: May 15,November 14, 2023  

3136