Table of Contents

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 September 30, 2017March 31, 2019

 


SITESTAR CORPORATION

ENTERPRISE DIVERSIFIED, INC.

(Exact Name of Registrant as Specified in Its Charter)

 


Commission file number 000-27763

 

Nevada

88-0397234

(State or Other Jurisdiction of

Incorporation or Organization)

(I.R.S. Employer

Identification No.)

 

 

1518 Willow Lawn Drive, Richmond, VA

23230

(Address of Principal Executive Offices)

(Zip Code)

(434) 382-7366336-7737

(Issuer’sRegistrant’s telephone number, including area code)


 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the pastpreceding 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.    [X] Yes   No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§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).    [X]  Yes   No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 filer

Accelerated filer

 

 

 

 

Non-accelerated filer

  (Do not check if a small reporting company)

[X]

Smaller reporting company

[X]

 

 

 

 

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 byin Rule 12b-2 of the Exchange Act).     Yes  [X] No

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

None

Not applicable

Not applicable

The number of shares outstanding of the issuer’s Common Stock, $0.001$0.125 par value, as of NovemberMay 9, 20172019 is 282,830,163.2,544,776.

 


Table of Contents

Table of Contents

 

 

Page No.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

 

 

PART 1

PART 1

Item 1. Financial Statements

4

Unaudited Condensed Consolidated Balance Sheets as of September 30, 2017March 31, 2019 and December 31, 20162018

4

Unaudited Condensed Consolidated Statements of IncomeOperations for the Three and Nine Months Ended September 30, 2017March 31, 2019 and September 30, 2016

March 31, 2018

5

Unaudited Condensed Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2017March 31, 2019 and September 30, 2016

March 31, 2018

6

Unaudited Consolidated StatementsStatement of Changes in Stockholders’ Equity as of September 30, 2017March 31, 2019 and December 31, 20162018

7

Unaudited Condensed Consolidated Statements of Cash Flows for the NineThree Months Ended September 30, 2017March 31, 2019 and September 30, 2016

March 31, 2018

8

Notes to Unaudited Condensed Consolidated Financial Statements

10

Item 2. Management’s DiscussionsDiscussion and Analysis of Financial Condition and Results of Operations

2430

Item 3. Quantitative and Qualitative Disclosures About Market Risk

3037

Item 4. Controls and Procedures

3037

 

 

PART II

Item 1. Legal Proceedings

3138

Item 1A. Risk Factors

3138

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

3138

Item 3.Defaults Upon Senior Securities

38

Item 4. Mine Safety Disclosures

Item 5. Other Information

3138

Item 4. Mine Safety Disclosures6. Exhibits

3139

Item 5. Other Information

32

Item 6. Exhibits

33

 

 

Signatures

3440

 


CAUTIONARY STATEMENT REGARDINGREGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q, including, without limitation, Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” herein, contains statements that constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. The words “believe,” “estimate,” “expect,” “intend,” “anticipate,” “plan”“plan,” and similar expressions and variations thereof identify certain of such forward-looking statements which speak only as of the dates on which they were made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties which may affect the Company'sCompany’s business and prospects, including changes in economic and market conditions, acceptance of the Company’s products, maintenance of strategic alliances, and other factors discussed elsewhere in this Form 10-Q, and that actual results may differ materially from those indicated in the forward-looking statements as a result of various factors.

PART I. FINANCIALFINANCIAL INFORMATION

Item 1.

Financial Statements

SITESTAR CORPORATION

ENTERPRISE DIVERSIFIED, INC.

And Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

September 30, 2017 (unaudited)

 

 

December 31, 2016

 

 

March 31, 2019 (unaudited)

  

December 31, 2018

 

Assets

 

 

 

 

 

 

 

 

        

Current Assets

 

 

 

 

 

 

 

 

        

Cash and cash equivalents

 

$

151,867

 

 

$

2,607,370

 

 $525,935  $459,680 

Accounts receivable, net

 

 

481,123

 

 

 

212,751

 

  158,185   195,048 

Inventory

  159,477   156,391 

Investments, at fair value

 

 

133,989

 

 

 

599,500

 

  681,381    

Other current assets

 

 

135,248

 

 

 

2,554,861

 

  124,545   131,268 

Total current assets

 

 

902,227

 

 

 

5,974,482

 

  1,649,523   942,387 

Real estate - held for investment, net

  9,603,101   9,492,877 

Real estate - held for resale

 

 

337,481

 

 

 

1,399,280

 

  2,087,974   2,318,912 

Real estate - held for investment, net

 

 

502,368

 

 

 

506,011

 

Property and equipment, net

 

 

371,497

 

 

 

143,464

 

  1,250,445   1,290,345 

Property and equipment - held for resale

  73,212   73,212 

Goodwill, net

 

 

1,991,994

 

 

 

1,553,745

 

  1,237,036   1,237,036 

Note receivable

 

 

226,000

 

 

 

 

  173,281   169,406 

Non-current investments, at fair value

 

 

12,067,983

 

 

 

 

Long-term investments, at fair value or net asset value  9,139,673   8,915,238 
Lease right-of-use assets  162,142    

Other assets

 

 

69,625

 

 

 

264,250

 

  74,488   80,039 

 

 

15,566,948

 

 

 

3,866,750

 

Total long-term assets

  23,801,352   23,577,065 

Total assets

 

$

16,469,175

 

 

$

9,841,232

 

 $25,450,875  $24,519,452 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

        

Current Liabilities

 

 

 

 

 

 

 

 

        

Deferred revenue

 

$

239,748

 

 

$

214,898

 

Notes payable, current

 

 

449,363

 

 

 

240,000

 

Accounts payable

 

 

180,692

 

 

 

77,918

 

 $293,275  $240,703 

Accrued bonus

 

 

110,000

 

 

 

51,855

 

  133,763   90,444 

Accrued expenses

 

 

108,294

 

 

 

71,532

 

  236,930   193,129 

Accrued interest

  179,909   134,623 

Deferred revenue

  215,811   213,647 
Lease liability, current  100,515    

Notes payable, current

  1,690,934   1,161,663 

Total current liabilities

 

 

1,088,097

 

 

 

656,203

 

  2,851,137   2,034,209 

Notes payable

 

 

209,272

 

 

 

25,000

 

Lease liability, net of current portion

  63,537    

Notes payable, net of current portion

  6,246,781   6,569,592 

Total long-term liabilities

 

 

209,272

 

 

 

25,000

 

  6,310,318   6,569,592 

Total liabilities

 

 

1,297,369

 

 

 

681,203

 

  9,161,455   8,603,801 

Stockholders' equity

 

 

 

 

 

 

 

 

Stockholders' Equity

        

Preferred stock, $0.001 par value, 30,000,000

shares authorized; none issued

 

 

 

 

 

 

      

Common stock, $0.001 par value, 300,000,000

shares authorized; 294,526,821 and 204,152,616

shares issued; 282,830,163 and 190,230,163

shares outstanding

 

 

294,527

 

 

 

204,152

 

Common stock, $0.125 par value, 2,800,000 shares authorized; 2,625,282 shares issued; 2,544,776 shares outstanding

  328,160   328,160 

Additional paid-in-capital

 

 

23,538,493

 

 

 

19,096,858

 

  27,718,308   27,718,308 

Treasury stock, at cost, 11,696,658 and 13,822,453 common shares

 

 

(544,571

)

 

 

(637,561

)

Accumulated other comprehensive (loss) income

 

 

(16,928

)

 

 

39,343

 

Treasury stock, at cost, 80,506 common shares

  (511,901)  (511,901)

Accumulated other comprehensive income

  3,054   3,054 

Accumulated deficit

 

 

(8,099,715

)

 

 

(9,542,763

)

  (11,248,201)  (11,621,970)

Total stockholders' equity attributable to Sitestar

Corporation Stockholders

 

 

15,171,806

 

 

 

9,160,029

 

Noncontrolling interest in consolidated subsidiaries

 

 

 

 

 

 

Total stockholders' equity

 

 

15,171,806

 

 

 

9,160,029

 

  16,289,420   15,915,651 

Total liabilities and stockholders' equity

 

$

16,469,175

 

 

$

9,841,232

 

 $25,450,875  $24,519,452 

 

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


4

Table of Contents

SITESTAR CORPORATIONENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOMEOPERATIONS

 

 

 

For the three months ended

September 30

 

 

For the nine months ended

September 30

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenues - internet operations

 

$

314,202

 

 

$

355,384

 

 

$

977,629

 

 

$

1,068,283

 

Revenues - HVAC

 

 

1,332,239

 

 

 

906,910

 

 

 

3,526,913

 

 

 

939,932

 

Revenues - real estate

 

 

324,044

 

 

 

404,923

 

 

 

1,216,190

 

 

 

1,992,371

 

Revenues - asset management

 

 

715,598

 

 

 

 

 

 

1,320,808

 

 

 

 

Total revenues

 

 

2,686,083

 

 

 

1,667,217

 

 

 

7,041,540

 

 

 

4,000,586

 

Cost of revenues - internet operations

 

 

81,144

 

 

 

70,290

 

 

 

237,098

 

 

 

290,043

 

Cost of revenues - HVAC

 

 

875,991

 

 

 

619,881

 

 

 

2,307,902

 

 

 

633,053

 

Cost of revenues - real estate

 

 

306,537

 

 

 

402,285

 

 

 

1,264,602

 

 

 

1,918,603

 

Cost of revenues - asset management

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of revenues

 

 

1,263,672

 

 

 

1,092,456

 

 

 

3,809,602

 

 

 

2,841,699

 

Gross profit - internet operations

 

 

233,058

 

 

 

285,094

 

 

 

740,531

 

 

 

778,240

 

Gross profit - HVAC

 

 

456,248

 

 

 

287,029

 

 

 

1,219,011

 

 

 

306,879

 

Gross profit (loss) - real estate

 

 

17,507

 

 

 

2,638

 

 

 

(48,412

)

 

 

73,768

 

Gross profit - asset management

 

 

715,598

 

 

 

 

 

 

1,320,808

 

 

 

 

Total gross profit

 

 

1,422,411

 

 

 

574,761

 

 

 

3,231,938

 

 

 

1,158,887

 

Selling, general and administrative expenses

 

 

606,378

 

 

 

634,338

 

 

 

1,909,650

 

 

 

1,152,715

 

Total operating expenses

 

 

606,378

 

 

 

634,338

 

 

 

1,909,650

 

 

 

1,152,715

 

Income from operations

 

 

816,033

 

 

 

(59,577

)

 

 

1,322,288

 

 

 

6,172

 

Other (expense) income, net

 

 

(8,877

)

 

 

93,779

 

 

 

120,760

 

 

 

98,350

 

Income before income taxes

 

 

807,156

 

 

 

34,202

 

 

 

1,443,048

 

 

 

104,522

 

Income tax benefit (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

807,156

 

 

 

34,202

 

 

 

1,443,048

 

 

 

104,522

 

Less: net income attributable to the noncontrolling interest

 

 

 

 

 

14,102

 

 

 

 

 

 

16,955

 

Net income attributable to Sitestar Corporation stockholders

 

$

807,156

 

 

$

20,100

 

 

$

1,443,048

 

 

$

87,567

 

Earnings per share, basic and diluted

 

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Weighted average number of shares, basic and diluted

 

 

282,830,163

 

 

 

122,794,725

 

 

 

272,315,145

 

 

 

92,644,688

 

  

For the three months ended
March 31

 
  

2019

  

2018

 

Revenues - asset management

 $696,980  $284,705 

Revenues - real estate

  182,506   253,663 

Revenues - internet operations

  274,902   301,736 

Revenues - home services

  357,077   625,839 

Revenues - other

  212,631    

Total revenues

  1,724,096   1,465,943 

Cost of revenues - real estate

  163,143   216,223 

Cost of revenues - internet operations

  87,613   71,147 

Cost of revenues - home services

  221,488   488,675 

Total cost of revenues

  472,244   776,045 

Gross profit - asset management

  696,980   284,705 

Gross profit - real estate

  19,363   37,440 

Gross profit - internet operations

  187,289   230,589 

Gross profit - home services

  135,589   137,164 

Gross profit - other

  212,631    

Total gross profit

  1,251,852   689,898 

Selling, general and administrative expenses

  760,495   988,803 

Income (loss) from operations

  491,357   (298,905)

Interest expense

  160,213    

Other income, net

  42,625   67,975 

Total other income (loss)

  (117,588)  67,975 

Income (loss) before income taxes

  373,769   (230,930)

Income tax benefit

      

Net income (loss)

  373,769   (230,930)

Less: net income (loss) attributable to the noncontrolling interest

     (87,559)

Net income (loss) attributable to Enterprise Diversified, Inc. stockholders

 $373,769  $(143,371)

Earnings (loss) per share, basic

  0.15   (0.06)

Earnings (loss) per share, diluted

  0.15   (0.06)

Weighted average number of shares, basic

  2,544,776   2,371,214 

Weighted average number of shares, diluted

  2,544,776   2,495,810 

 

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

5

Table of Contents

 


SITESTAR CORPORATIONENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

For the three months ended

September 30

 

 

For the nine months ended

September 30

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net income

 

$

807,156

 

 

$

34,202

 

 

$

1,443,048

 

 

$

104,522

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in foreign currency translation adjustments

 

 

 

 

 

(12

)

 

 

 

 

 

(103

)

Change in unrealized gains related to available-for-sale

   securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of available-for-sale securities

 

 

10,068

 

 

 

(21,694

)

 

 

20,664

 

 

 

28,657

 

Adjustment for net (gains)/losses realized and

   included in net income

 

 

 

 

 

 

 

 

(76,935

)

 

 

 

Total change in unrealized gains/losses on

   available-for-sale securities

 

 

10,068

 

 

 

(21,694

)

 

 

(56,271

)

 

 

28,657

 

Other comprehensive income (loss)

 

 

10,068

 

 

 

(21,706

)

 

 

(56,271

)

 

 

28,554

 

Comprehensive income

 

 

817,224

 

 

 

12,496

 

 

 

1,386,777

 

 

 

133,076

 

Less: comprehensive income attributable to the non

   controlling interest

 

 

 

 

 

14,102

 

 

 

 

 

 

16,955

 

Comprehensive income (loss) attributable to Sitestar

   Corporation stockholders

 

$

817,224

 

 

$

(1,606

)

 

$

1,386,777

 

 

$

116,121

 

  

For the three months ended

March 31

 
  

2019

  

2018

 

Net income (loss)

 $373,769  $(230,930)

Other comprehensive income (loss), net of tax:

        

Change in foreign currency translation adjustments

      

Change in unrealized gains (loss) related to available-for-sale securities:

        

Change in fair value of available-for-sale securities

      

Adjustment for net (gains)/losses realized and included in net income

      

Total unrealized losses on available-for-sale securities

      

Other comprehensive income (loss), net of tax:

      

Comprehensive income (loss)

  373,769   (230,930)

Less: comprehensive loss attributable to the noncontrolling interest

     (87,559)

Comprehensive income (loss) attributable to Enterprise Diversified, Inc. stockholders

 $373,769  $(143,371)

 

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

 

6

Table of Contents

ENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

 

 


          

Additional

      

Accumulated Other

          

Total

 
  

Common

      

Paid In

  

Treasury

  

Comprehensive

  

Accumulated

  

Noncontrolling

  

Stockholders'

 
  

Stock

  

Amount

  

Capital

  

Stock

  

Income

  

Deficit

  

Interest

  

Equity

 

Balance December 31, 2018

  2,544,776  $328,160  $27,718,308  $(511,901) $3,054  $(11,621,970) $  $15,915,651 

Net income

                 373,769      373,769 

Balance March 31, 2019

  2,544,776  $328,160  $27,718,308  $(511,901) $3,054  $(11,248,201) $  $16,289,420 

SITESTAR CORPORATION

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Common

 

 

 

 

 

 

Additional

 

 

Treasury

 

 

Other Comprehensive

 

 

Accumulated

 

 

Noncontrolling

 

 

Stockholders'

 

 

 

Stock

 

 

Amount

 

 

Paid In Capital

 

 

Stock

 

 

Income

 

 

Deficit

 

 

Interest

 

 

Equity

 

Balance December 31, 2015

 

 

77,404,010

 

 

$

91,327

 

 

$

13,728,989

 

 

$

(637,561

)

 

$

3,415

 

 

$

(9,435,125

)

 

$

 

 

$

3,751,045

 

Opening balance adjustment

 

 

100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2015 (restated)

 

 

77,504,010

 

 

 

91,327

 

 

 

13,728,989

 

 

 

(637,561

)

 

 

3,415

 

 

 

(9,435,125

)

 

 

 

 

 

3,751,045

 

Net (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(107,638

)

 

 

 

 

 

(107,638

)

Contributed capital

 

 

112,826,153

 

 

 

112,825

 

 

 

5,367,869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,480,694

 

Loss on foreign exchange translation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(361

)

 

 

 

 

 

 

 

 

(361

)

Unrealized gain on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,289

 

 

 

 

 

 

 

 

 

36,289

 

Balance December 31, 2016

 

 

190,330,163

 

 

 

204,152

 

 

 

19,096,858

 

 

 

(637,561

)

 

 

39,343

 

 

 

(9,542,763

)

 

 

 

 

 

9,160,029

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,443,048

 

 

 

 

 

 

1,443,048

 

Contributed capital

 

 

92,500,000

 

 

 

92,500

 

 

 

4,532,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,625,000

 

Unrealized (loss) gain on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(56,271

)

 

 

 

 

 

 

 

 

(56,271

)

Adjustment for share cancellation

 

 

 

 

 

(2,125

)

 

 

(90,865

)

 

 

92,990

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance September 30, 2017

 

 

282,830,163

 

 

$

294,527

 

 

$

23,538,493

 

 

$

(544,571

)

 

$

(16,928

)

 

$

(8,099,715

)

 

$

 

 

$

15,171,806

 

          

Additional

      

Accumulated

Other

          

Total

 
  

Common

      

Paid In

  

Treasury

  

Comprehensive

  

Accumulated

  

Noncontrolling

  

Stockholders'

 
  

Stock

  

Amount

  

Capital

  

Stock

  

Income

  

Deficit

  

Interest

  

Equity

 

Balance December 31, 2017

  2,262,672  $294,527  $23,538,493  $(544,571) $3,054  $(7,400,848) $  $15,890,655 

Net loss

                 (143,371)  (87,559)  (230,930)

Contributed capital

  120,601   15,075   3,532,549               3,547,624 

Initial accounting of VIE

        (1,889,353)           4,047,623   2,158,270 

Asset acquisition

                    (2,158,270)  (2,158,270)

Balance March 31, 2018

  2,383,273  $309,602  $25,181,689  $(544,571) $3,054  $(7,544,219) $1,801,794  $19,207,349 

 

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

 


7

Table of Contents

SITESTAR CORPORATIONENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

NineThree Months Ended September 30, 2017March 31, 2019 and 20162018

 

 

 

2017

 

 

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

1,443,048

 

 

$

104,522

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Amortization

 

 

 

 

 

55

 

Depreciation

 

 

82,309

 

 

 

23,236

 

Loss (gain) on sale of real estate

 

 

42,938

 

 

 

(213,454

)

Gain on sale of available-for-sale securities

 

 

(76,935

)

 

 

 

Gain on non-current investments

 

 

(1,317,983

)

 

 

 

Loss on disposal of vehicle

 

 

8,110

 

 

 

 

Bad debt expense

 

 

15,281

 

 

 

4,383

 

Real estate valuation adjustment

 

 

58,742

 

 

 

 

(Increase) decrease in:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(283,653

)

 

 

(247,828

)

Other current assets

 

 

(80,387

)

 

 

(21,888

)

Increase (decrease) in:

 

 

 

 

 

 

 

 

Deferred revenue

 

 

24,850

 

 

 

(5,088

)

Accounts payable

 

 

102,774

 

 

 

47,037

 

Accrued expenses

 

 

94,907

 

 

 

94,313

 

Net cash flows from operating activities

 

 

114,001

 

 

 

(214,712

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of real estate held for sale

 

 

683,832

 

 

 

1,568,699

 

Proceeds from sale of real estate held for investment

 

 

137,475

 

 

 

344,850

 

Improvements to real estate held for sale

 

 

(100,596

)

 

 

(180,708

)

Improvements to real estate held for investment

 

 

 

 

 

(17,542

)

Proceeds from sale of marketable securities

 

 

486,175

 

 

 

 

Purchases of marketable securities

 

 

 

 

 

(2,486,403

)

Proceeds from sale of domain names

 

 

200,000

 

 

 

 

Purchase of domain names

 

 

 

 

 

(56,250

)

Purchase of property and equipment

 

 

(34,392

)

 

 

 

Capitalized loan fees

 

 

(5,375

)

 

 

 

Subsidiary acquisitions

 

 

(8,711,772

)

 

 

(1,238,436

)

Net cash flows from investing activities

 

 

(7,344,653

)

 

 

(2,065,790

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Principal payments on note payable

 

 

(277,088

)

 

 

(90,000

)

Proceeds from notes payable

 

 

427,237

 

 

 

 

Proceeds from issuance of common stock

 

 

4,625,000

 

 

 

3,854,719

 

Net cash flows from financing activities

 

 

4,775,149

 

 

 

3,764,719

 

Net increase (decrease) in cash

 

 

(2,455,503

)

 

 

1,484,217

 

Cash and cash equivalents at beginning of the period

 

 

2,607,370

 

 

 

184,731

 

Cash and cash equivalents at end of the period

 

$

151,867

 

 

$

1,668,948

 

  

2019

  

2018

 

Cash flows (used in) from operating activities:

        

Net income (loss)

 $373,769  $(230,930)

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

        

Depreciation and amortization

  97,008   79,269 

(Gain) on sale of real estate through subsidiary acquisition

     (141,888)

Gain on long-term investments

  (868,347)  (279,055)

Bad debt expense

  8,540   9,661 

(Gain) loss on sale of real estate

  (35,912)  11,931 

(Increase) decrease in:

        

Accounts receivable, net

  28,323   62,712 

Inventory

  (3,086)   

Notes receivable

  (3,875)  226,000 

Other current assets

  6,723   (157,693)

Increase (decrease) in:

        

Accounts payable

  52,572   67,416 

Accrued expenses

  87,120   (22,398)

Deferred revenue

  4,074   (8,117)

Accrued mortgage interest

  45,286   108,530 

Net cash flows (used in) from operating activities

  (207,805)  (274,562)

Cash flows from (used in) investing activities:

        

Purchases of investments

  (37,469)  (9,575)

Net purchases and sales of real estate

  121,850   (19,399)

Improvements to real estate held for investment

  (22,156)  (532,759)

Proceeds from sale of domain names

     29,163 

Purchases of property and equipment

     (779,241)

Capitalized loan fees

  5,375    

Subsidiary acquisitions

     (545,250)

Net cash flows from (used in) investing activities

  67,600   (1,857,061)

Cash flows from financing activities:

        

Principal payments on note payable

  (93,540)  (142,336)

Proceeds from notes payable

  300,000   423,471 

Net cash flows from financing activities

  206,460   281,135 

Net increase (decrease) in cash

  66,255   (1,850,488)

Cash and cash equivalents at beginning of the period

  459,680   3,297,059 

Cash and cash equivalents at end of the period

 $525,935  $1,446,571 

 

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



8

Table of Contents

SITESTAR CORPORATION

ENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

NineThree Months Ended September 30, 2017March 31, 2019 and 20162018

 

 

 

2017

 

 

2016

 

Non-cash supplemental information:

 

 

 

 

 

 

 

 

Unrealized loss (gain) on marketable securities reported as other comprehensive income

 

$

56,271

 

 

$

28,657

 

Issuance of note receivable on sale of real estate held for sale

 

$

226,000

 

 

$

 

Transfer of real estate held for resale to real estate held for investment

 

$

125,000

 

 

$

 

Transfer of real estate held for investment to real estate held for resale

 

$

 

 

$

152,003

 

Transfer of other current assets to investments

 

$

2,500,000

 

 

$

 

Adjustments to goodwill due to carryback obligations

 

$

29,504

 

 

$

 

HVAC equipment acquired through capital leases and debt obligations

 

$

172,990

 

 

$

 

HVAC acquisitions through notes payable

 

$

100,000

 

 

$

240,000

 

  

2019

  

2018

 

Non-cash and other supplemental information:

        

Assets and debt consolidated as part of subsidiary acquisition

 $  $5,493,512 

Assumption of debt in subsidiary acquisition

 $  $1,798,119 

Asset acquisition activity

 $  $1,658,270 

Real estate held for investment acquired through debt obligations

 $  $382,050 

Transfer of real estate held for investment to real estate held for resale

 $145,000  $ 

Cash paid for interest

 $161,267  $117,936 
Effects of adoption of new lease guidance $162,142  $ 

HVAC equipment acquired through debt obligations

 $  $60,752 

 

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

 


9

Table of Contents

SITESTAR CORPORATIONENTERPRISE DIVERSIFIED, INC.

and Subsidiaries

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Organization and Lines of Business

Sitestar Corporation

Enterprise Diversified, Inc. (formerly White Dove Systems, Inc., and then Interfoods Consolidated, Inc.), and then Sitestar Corporation) was incorporated in Nevada on December 17, 1992. On July 26, 1999,June 1, 2018, the Company restatedamended its Articles of Incorporation to change the name of the Company to “Sitestar Corporation.“Enterprise Diversified, Inc.” The name change became effective on July 23, 2018, upon FINRA’s declaration. The Company elected to retain its historical trading symbol of “SYTE.” Unless the context otherwise requires, and when used in this Report, the “Company,” “Sitestar,“ENDI,” “we,” “our”“our,” or “us” refers to Sitestar CorporationEnterprise Diversified, Inc. and its subsidiaries.

The Company operates through five reportable segments: Corporate, Internet Operations, HVACAsset Management Operations, Real Estate Operations, Internet Operations, Home Services Operations, and Asset ManagementOther Operations. Other Operations include corporate operations and investment activity that is not considered to be one of our primary lines of business. As of January 1, 2019, legacy real estate operations, previously reported under Other Operations, are now being reported under the Real Estate Operations segment. The management of the Company also continually reviews various investment opportunities, including those in other lines of business.

Corporate

Note that previously, as of the quarterly periods ended March 31, 2018, June 30, 2018, and September 30, 2018, the Company had determined that Old Mt. Melrose (as defined below) was a “variable interest entity” because Jeff Moore’s equity interests in Old Mt. Melrose were not effective in determining whether Moore or New Mt Melrose (as defined below) had a controlling financial interest, and that New Mt Melrose’s rights under the Cash Flow Agreement were deemed to be variable interests in Old Mt. Melrose. As its primary beneficiary, New Mt Melrose previously consolidated Old Mt. Melrose’s financial results beginning on January 10, 2018. The corporate segment includes any revenue or expenses derived from corporate office operations as well as expenses related to public company reporting,fair values of the oversightassets and liabilities of subsidiaries, and other items that affect the overall Company.  

Internet Operations

The Company operates its internet segment through Sitestar.net, a wholly-owned subsidiary that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, and various ancillary services. Sitestar.net provides services to customers in the United States and Canada.

HVAC Operations

The Company operates its HVAC segment through HVAC Value Fund, LLC. HVAC Value Fund is focusedOld Mt. Melrose had been allocated accordingly on the acquisitionunaudited condensed consolidated balance sheets for the quarterly periods ended March 31, 2018, June 30, 2018, and managementSeptember 30, 2018.

However, as of HVACNovember 1, 2018, pursuant to a certain Termination of Master Real Estate Asset Purchase Agreement and plumbing companiesCash Flow Agreement, New Mt Melrose no longer has a controlling financial interest in ArizonaOld Mt. Melrose and throughout the Southwest United States. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016,is no longer considered Old Mt. Melrose's primary beneficiary. Consequently, as of November 1, 2018, the Company along with JNJ Investments, LLC, an unaffiliated third partyno longer consolidates the fair values of the assets and memberliabilities of HVAC Value Fund, LLC, organizedOld Mt. Melrose and launched this subsidiarythe balance of noncontrolling interest as of December 31, 2018, is appropriately reflected as zero on June 13, 2016. Sitestar has a 100% voting interest in HVAC Value Fund and JNJ Investments has the ability to earn profit interests. Under the operating agreement, the Company has first claim to a portionaccompanying unaudited consolidated statements of net income, with the remainder being allocated between the Company and JNJ Investments. JNJ Investments shall also be subject to a Loss Carryforward limitation in the event of a net loss.stockholders’ equity. See Note 3 for additional information.

As of September 30, 2017, HVAC Value Fund had closed on six acquisitions for an aggregate purchase price of $2.02 million which includes estimated earn outs of approximately $350,000. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016 and further described above, the purpose of HVAC Value Fund is to acquire HVAC and plumbing businesses. Accordingly, these six acquisitions were made in the ordinary course of business and consistent with the customs and practices (including with respect to nature, scope, magnitude, quantity, frequency and contemplated purpose) of HVAC Value Fund, and, in turn, the Company. 

Real EstateAsset Management Operations

Sitestar

Enterprise Diversified, Inc. created a wholly-owned real estate subsidiary on July 10, 2017 named EDI Real Estate, LLC. Through EDI Real Estate, LLC, Sitestar owns a real estate investment portfolio that includes 10 residential properties, vacant land, and one commercial property. Our real estate portfolio is primarily focused in the Roanoke and Lynchburg areas of Virginia. The portfolio includes single family homes that are currently rented and managed through a third-party property manager, as well as vacant properties being prepared or currently listed for sale.

10


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

Asset Management Operations

Sitestar created a wholly-ownedwholly owned asset management subsidiary on October 10, 2016, named Willow Oak Asset Management, LLC (“Willow Oak”). Asset management is a core competency of the Company with many members of management and the board having asset management backgrounds. The asset management segment has been a growth area for the Company since its inception. Capital reallocations continue to be made to the subsidiary with long-term investment strategies being the primary focus.

As previously reported in our Current Reports on Form 8-K filed with the SEC on September 19, 2016, and December 30, 2016, respectively, the Company agreed to make a seed investment totaling $10 million through Willow Oak in Alluvial Fund, LP, an unrelateda private investment partnership that was launched on January 1, 2017. Under a side letter agreement between Willow Oak, Alluvial Fund, and the operating agreement included in the Form 8-K, the Companyfund’s general partner, Willow Oak may not make anya full withdrawal from its Capital Account until its Capital Account balance exceeds $50,000,000 and any partial withdrawal may not reduce the Capital Account balance below $50,000,000. Additionally, a full withdrawal shall not be permittedcapital account prior to a date five years after the effective date of the accompanying Side Letter. As previously reported in our Current Reports on Form 8-K filed with the SECside letter agreement. However, on January 26,1, 2018, pursuant to an amendment to the side letter agreement dated December 15, 2017, the Company also committedcaused $3.0 million to make a capital contributionbe withdrawn from Alluvial Fund in order to Huckleberry Real Estatepartially fund the Company’s acquisition of real estate from Old Mt. Melrose (as defined below). Alluvial Fund II, LLCfocuses on investing in what it believes are deeply mispriced securities in the aggregate amount of $750,000. UnderUnited States and abroad. Alluvial Fund focuses on small companies, thinly traded issues, and special situations, seeking to identify value that its management believes the operating agreement included in the Form 8-K, the Managing Member shall have sole discretion regarding the amounts and timing of Distributionsmarket has yet to Members. The asset management segment did not produce revenue in 2016. Any expenses incurred in 2016 were allocated to the corporate segment. Starting January 1, 2017, all revenue earned and expenses incurred by this segment were allocated as such.recognize.

Willow Oak signed a fee share agreement on May 11, 2017 with Lizard Head, LLC, the general partner of Bridge Reid Fund I, LP, an unrelated private investment partnership. Under the agreement, Willow Oak became a special limited partner to Bridge Reid, providing fund advisory services to Bridge Reid in exchange for payments equal to 33% of the management fees accrued quarterly by the general partner and 33% of the incentive fees accrued annually, on investors who become limited partners after May 11, 2017.

Willow Oak signed a fee share agreement on June 13, 2017, with Coolidge Capital Management, LLC (“Coolidge”), whose sole member is Keith D. Smith, who is also a Sitestaran ENDI director. Under the Agreement,agreement, Willow Oak and Coolidge are the sole members of Bonhoeffer Capital Management, LLC, the general partner to Bonhoeffer Fund, LP, a private investment partnership. Under their agreement, Willow Oak pays all start-up and operating expenses that are not partnership expenses under the limited partnership agreement. Willow Oak receives 50% of all performance and management fees earned by the general partner. Bonhoeffer Fund utilizes a value-oriented approach to invest in undervalued businesses worldwide that are in a state of distress and/or transition but that also exhibit recurring revenue.

10

On August 1, 2018, Willow Oak, through a newly organized, wholly owned Company subsidiary, Willow Oak Capital Management, LLC (“Willow Oak Capital Management”), launched a newly organized private investment partnership, Willow Oak Select Fund, LP (“Select Fund”). Willow Oak Capital Management serves as the general partner of Select Fund. Select Fund focuses on investing in securities worldwide based upon internally generated ideas and curated “best ideas” submitted by various third-party fund managers comprising the Willow Oak fund manager alliance, some of whom may be affiliated with Willow Oak and/or the Company. Fund managers who have signed a fee share agreement with Willow Oak Capital Management and who have had their investment ideas selected by Select Fund’s investment manager for inclusion in the Select Fund portfolio share in a pool of, and receive allocations of, any performance fees Willow Oak Capital Management receives from limited partners in Select Fund (as determined after the end of each fiscal year of Select Fund), with such allocations being awarded to a fund manager in the form of equity interest in Select Fund (unless the parties mutually agree to a cash payment in lieu thereof), all in accordance with the terms and conditions of the respective fee share agreements. As of March 31, 2019, Willow Oak Capital Management has entered into fee share agreements with each of the following related-party funds or managers:

Steven L. Kiel, pursuant to a fee share agreement dated June 25, 2018. Under the fee share agreement, Mr. Kiel agreed to allocate all fee share allocations earned, if any, to the Company. Mr. Kiel is a director of the Company, and previously had served as the Company’s Chief Executive Officer and Chief Financial Officer until October 5, 2018.*

JDP Capital Management, LLC, pursuant to a fee share agreement dated June 15, 2018. The counterparty is affiliated with Jeremy Deal, who is a director of the Company.*

Coolidge Capital Management, LLC, pursuant to a fee share agreement dated June 25, 2018. The counterparty is affiliated with Keith Smith, who is a director of the Company.*

* These related-party transactions were considered and approved by the Audit Committee of the Board of Directors of the Company, acting unanimously, on May 19, 2018.

On November 1, 2018, Willow Oak entered into a fund management services agreement with Arquitos Investment Manager, LP, which is managed by our director, Steven L. Kiel, to provide Arquitos with Willow Oak Fund Management Services (“FMS”) consisting of the following services: investor relations, marketing, administration, legal, accounting and bookkeeping, annual audit, and liaison to third-party service providers. As considerations for the services, Arquitos will pay Willow Oak a fixed fee and a fee share.

Real Estate Operations

As previously reported in our Current Reports on Form 8-K filed with the SEC on December 11, 2017, January 17, 2018, March 2, 2018, March 28, 2018, and July 12, 2018, respectively, ENDI created a wholly owned subsidiary named Mt Melrose, LLC, a Delaware limited liability company (“New Mt Melrose”), on January 10, 2018, which has acquired a portfolio of residential and other income-producing real estate in Lexington, Kentucky, pursuant to a certain Master Real Estate Asset Purchase Agreement entered into on December 10, 2017, with a like-named seller, Mt. Melrose, LLC (“Old Mt. Melrose”), a Kentucky limited liability company owned by Jeff Moore, formerly an ENDI director. As set forth in our Form 8-K filed on January 17, 2018, on January 10, 2018, New Mt Melrose, consistent with the terms of the purchase agreement, completed a first acquisition from Old Mt. Melrose of 44 residential and other income-producing real properties located in Lexington, Kentucky. As further set forth in our Form 8-K filed on July 12, 2018, on June 29, 2018, New Mt Melrose, consistent with the terms of the purchase agreement, completed a second acquisition from Old Mt. Melrose of an additional 69 residential and other income-producing real properties located in Lexington, Kentucky. The Company accounted for the first and second purchases of properties as an asset acquisition (consisting of a concentrated group of similar identifiable assets, including land, buildings, improvements, and in-place leases) following the guidance contained in ASU No. 2017-01 “Clarifying the Definition of a Business” (Topic 805). See Note 3 for more information.

As previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Master Real Estate Asset Purchase Agreement entered into effective November 1, 2018, between the Company and Old Mt. Melrose, the parties mutually agreed to terminate the Master Real Estate Asset Purchase Agreement as of November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations concerning additional acquisitions of real properties from Old Mt. Melrose under the Master Real Estate Asset Purchase Agreement. A third-party property manager has been engaged as of November 1, 2018, to manage certain of the real properties previously acquired. Management has determined that it is necessary to right-size New Mt Melrose operations to reduce its level of high-interest debt. Accordingly, New Mt Melrose has begun to sell various properties with an emphasis on selling properties that have high-interest-rate loans and do not produce income. As of March 31, 2019, approximately $1.8 million of debt is secured by properties intended for sale. Upon completion of its right-sizing efforts, management expects New Mt Melrose to continue to own a sizable portfolio of income-producing properties in Lexington, Kentucky. 

ENDI created a wholly owned real estate subsidiary on July 10, 2017, named EDI Real Estate, LLC, to hold ENDI’s legacy portfolio of real estate. As of March 31, 2019, through EDI Real Estate, LLC, ENDI owns a real estate investment portfolio that includes nine residential properties and vacant land. Our real estate portfolio under EDI Real Estate, LLC is primarily focused in the Roanoke area of Virginia. The portfolio includes single-family homes that are currently rented and managed through a third-party property manager, as well as a vacant property being prepared for rent.

11

Internet Operations

The Company operates its internet segment through Sitestar.net, a wholly owned subsidiary that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, third-party software as a reseller, and various ancillary services. Sitestar.net provides services to customers in the United States and Canada.

Home Services Operations

The Company operates its home services segment through HVAC Value Fund, LLC. HVAC Value Fund is focused on the management of HVAC and plumbing companies in Arizona. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016, the Company, along with JNJ Investments, LLC, an unaffiliated third party, organized and launched HVAC Value Fund, LLC on June 13, 2016. On May 18, 2018, the Company terminated its operating agreement with JNJ Investments, LLC, dated June 13, 2016. The Company has a 100% voting interest in HVAC Value Fund. Although the operating agreement provided JNJ Investments with the opportunity to earn non voting profits interests, JNJ Investments did not earn any non voting profits interests during the term of the operating agreement because HVAC Value Fund did not exceed the profit thresholds under the operating agreement necessary for JNJ Investments to earn any such interests.

As of December 31, 2017, HVAC Value Fund had closed on six acquisitions for an aggregate purchase price of approximately $2.02 million, which included earn-outs of approximately $325,000. For all six acquisitions, all asset allocations made by management are final and all earn-outs have been paid in full as of December 31, 2018. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016, and further described above, the purpose of HVAC Value Fund is to operate HVAC and plumbing businesses. Accordingly, these six acquisitions were made in the ordinary course of business and consistent with the customs and practices (including with respect to nature, scope, magnitude, quantity, frequency, and contemplated purpose) of HVAC Value Fund and, in turn, the Company. 

Other Operations

Other operations include investment activity and other corporate operations that are not considered to be one of the Company’s primary lines of business. Below are the main business units that comprise other operations. Additional investment activity that is not specifically mentioned below is included in the accompanying unaudited consolidated financial statements.

Huckleberry Real Estate Fund Investment

As previously reported in our Current Report on Form 8-K filed with the SEC on January 30, 2017, the Company, through Willow Oak, also committed to make a capital contribution to Huckleberry Real Estate Fund II, LLC, a private investment fund, in the aggregate amount of $750,000. On May 14, 2018, Willow Oak transferred the Huckleberry investment to EDI Real Estate, LLC, another wholly owned subsidiary of the Company. Under the operating agreement included in the Form 8-K, the fund’s managing member shall have sole discretion regarding the amounts and timing of any distributions to the members of the fund. The carrying value of this investment included in the accompanying unaudited condensed consolidated balance sheets as of March 31, 2019, and December 31, 2018, is $681,381 and $468,750, respectively. The decrease in carrying value period over period was due to return of capital that was received prior to December 31, 2018. During the quarter ended March 31, 2019, a gain of $212,631 was recognized as revenue through other segments on the accompanying unaudited condensed consolidated statements of operations.

Triad DIP Investors Investment

On August 24, 2017, the Company entered into an agreement with several independent third parties to provide debtor-in-possession financing to an unaffiliated third party, Triad Guaranty, Inc., through Triad DIP Investors, LLC. The Company originally contributed $100,000. Triad Guaranty, Inc. exited bankruptcy on April 27, 2018, and the Company subsequently entered into an amended and restated promissory note. As part of the amended and restated promissory note, the Company provided an additional contribution in the amount of $55,000 on May 18, 2018. The terms of the promissory note provide for interest in the amount of 10% annually, a repayment date no later than April 29, 2020, and the issuance of warrants in Triad Guaranty, Inc. equal to 2.5% of the company. Accordingly, on April 28, 2018, the Company was issued warrants to purchase 450,000 shares for $0.01 per share.

Corporate Operations

The corporate segment includes any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company.

12

Principles of Consolidation

The accompanying unaudited consolidated financial statements include the accounts of the Company and its wholly-ownedwholly owned subsidiaries including: Sitestar.net, Inc.Willow Oak Asset Management, LLC, Willow Oak Capital Management, LLC, Mt Melrose, LLC (“New Mt Melrose”), HVAC Value Fund, LLC, Sitestar.net, Inc., and EDI Real Estate, LLC, and Willow Oak Asset Management, LLC. Additionally, note that during the period from January 10, 2018, through March 31, 2018, the accompanying unaudited consolidated financial statements include the accounts of Old Mt. Melrose, which was, at that time, determined to be a variable interest entity.

All intercompany accounts and transactions have been eliminated.  eliminated in consolidation.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying interim consolidated financial statements are unaudited. These unaudited condensedinterim consolidated financial statements have been prepared by Sitestar Corporation, pursuant toin accordance with the rules and regulations of the U.S. Securities and Exchange Commission (SEC).(“SEC”) for interim financial information. Accordingly, they do not include all the information and footnotes required by U.S. Generally Accepted Accounting Principles (“GAAP”) for complete financial statements. The information furnishedDecember 31, 2018 consolidated balance sheet included herein reflects all adjustments (consistingwas derived from audited consolidated financial statements as of normal recurring accruals and adjustments), which are, in the opinion of management, necessary to fairly present the operating results for the respective periods.that date. Certain information and footnote disclosuresdisclosure normally presentincluded in annual consolidated financial statements prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP)GAAP have been omitted pursuant to suchinstructions, rules, and regulations. Theseregulations prescribed by the SEC. We believe that the disclosures provided herein are adequate to make the information presented not misleading when these unaudited interim consolidated financial statements should beare read in conjunction with the audited consolidated financial statements and notes previously filed in our Annual Report on Form 10-K for the year ended December 31, 2016 included in2018. In the opinion of management, the unaudited interim consolidated financial statements reflect all the adjustments (consisting of normal recurring adjustments) necessary to state fairly the Company’s Annual Report on Form 10-K filed withfinancial position as of March 31, 2019 and the SEC on March 24, 2017 (the “2016 Form 10-K”). The results of operations for the ninethree months ended September 30, 2017 are not necessarily indicative of the results to be expected for the full year ending DecemberMarch 31, 2017.2019 and 2018.

Use of Estimates

In accordance with Accounting Principles Generally AcceptedGAAP in the United State of America, (GAAP), the preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period.

On an ongoing basis, management evaluates its estimates and judgments, including, among other items, those related to fair value of investments, revenue recognition, accrued expenses, financing operations, fair value of goodwill, fixed asset lives and impairment, lease right-of-use assets and impairment, deferred tax assets, liabilities and valuation allowance, other assets, the present value of lease liabilities, and contingencies and litigation. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions and conditions. These accounting policies are described at relevant sections in the notes to the consolidated financial statements.

11


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

Cash and Cash Equivalents

For purposes of the statements of cash flows, the Company defines cash equivalents as all highly liquid instruments purchased with a maturity of three months or less.

Concentration of Credit Risk

Financial instruments, which potentially subject the Company to concentrations of credit risk, consist of cash and accounts receivable. The Company places its cash with high qualityhigh-quality financial institutions and, at times, may exceed the FDIC and CDIC insurance limit. The Company extends credit based on an evaluation of customers’ financial condition, generally without collateral. Exposure to losses on receivables is principally dependent on each customer’s financial condition. The Company monitors its exposure for credit losses and maintains allowances for anticipated losses.

Cash and Cash Equivalents

For purposes of the statements of cash flows, the Company defines cash equivalents as all highly liquid instruments purchased with a maturity of three months or less.

Investments

The Company currently holds and makes investments in marketable securities through its corporate operations. Marketable securities held are classified as available-for-sale based on management’s intent. Unrealized gains (losses) are categorized as other comprehensive income. Realized gains (losses) on marketable securities are determined by specific identification. Interest is recognized on an accrual basis; dividends are recorded as earned on the ex-dividend date. The Company holds additional non-currentvarious recurring investments through its asset management operations. Non-currentsegment. Additionally, one-time investments can be held and reported under the Company’s “other” segment. Assets held through these segments do not qualifyhave a readily determinable value as available-for-sale securities. The classification of these investments is assessed upon purchase and reassessed at each reporting period. Non-currentare not publicly traded, nor do they have published sales records. These investments are markedremeasured to market at the endfair value on a recurring basis. See Note 4 for more information.

13

Accounts Receivable

The Company grants credit in the form of unsecured accounts receivable to its customers. The estimate of the allowance for doubtful accounts, which is charged off tothe recorded allowance for doubtful accounts and bad debt expense, is based on management’s assessment of current economic conditions and historical collection experience with each customer. Specific customer receivables are considered past due when they are outstanding beyond their contractual terms and are chargedwritten off tofrom the allowance for doubtful accounts when an account or invoice is individually determined to be uncollectible.

Sales

Real estate segment rental accounts are typically paid by tenants via cash or check no later than the fifth of internet services, whichthe month. Any accounts collected after the fifth are charged either a flat-rate late fee or a daily-rate late fee based upon the lease agreement. If payments are not automatically processed via credit cardprovided in a timely manner, then the amount due is designated as an account receivable. If accounts remain uncollected, then standard operating procedures are followed to commence a notice process for the tenant to either pay the amount due or bank account drafts, have beenvacate the Company’s highest exposure to collection risk. property. Accounts receivable from rental revenue are generally considered unrecoverable after 90 days unless the Company reasonably believes that recovery is probable. These procedures typically result in low amounts of past due receivables.

The Companyinternet segment attempts to reduce thisthe risk of non-collection by including a late paymentlate-payment fee and a manual processing paymentmanual-processing-payment fee to customer accounts. Receivables more than ninety90 days past due are no longer included in accounts receivable and are turned over to a collection agency. Accounts receivable more than 30 days are considered past due. 

Sales of HVAChome services are typically paid via credit card or check upon completion of service. Sales that are not collected upon completion are generally to existing and repeat customers who have established a track record of timely payments. Historically, HVAC has not encountered issues with collectability of customer accounts. AccountsGenerally, accounts receivable more than 60 days are considered past due.

Note Receivable

The Company currently holds a note receivable fromInventory

Inventory is carried on the salebalance sheet at either the lower of a real estate propertypurchased cost or net realizable value. Inventory is evaluated periodically for any obsolete or damaged stock.

Property and Equipment

Property and equipment are recorded at cost. Expenditures for maintenance and repairs are charged to a third-party. This noteoperations as incurred while renewals and betterments are capitalized. Gains and losses on disposals are included in the results of operations. Depreciation is long term in nature and no collection issues are expected.computed using the straight-line method based on the estimated useful lives for each of the following asset classifications:

Equipment and vehicles1 - 7 years
Building improvements15 years
Buildings27.5 - 39 years

Impairment of Long-Lived Assets

In accordance with GAAP, long-lived

Long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable.

The Company evaluates at each balance sheet date whether events and circumstances have occurred that indicate possible impairment. If there are indications of impairment, then the Company uses future undiscounted cash flows of the related asset or asset grouping over the remaining life in measuring whether the assets are recoverable. In the event such cash flows are not expected to be sufficient to recover the recorded asset values, the assets are written down to their estimated fair value. Long-lived assets to be disposed are reported at the lower of carrying amount or fair value of the asset less cost to sell.

12


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

Property and Equipment

Property and equipment are recorded at cost. Depreciation is computed using the straight-line method based on estimated useful lives from three to seven years for equipment and vehicles, fifteen years for building improvements, and thirty-nine years for buildings. Assets held through capital leases are amortized over the life of the related lease. Expenditures for maintenance and repairs are charged to operations as incurred while renewals and betterments are capitalized. Gains and losses on disposals are included in the results of operations.

Goodwill and Other Intangible Assets

Goodwill is the excess of the purchase price over the fair value of identifiable net assets acquired in business combinations accounted for under the acquisition method of accounting. The Company does not amortize goodwill. The Company tests its goodwill annually during the fourth quarter of its fiscal year or when events and circumstances indicate that those assets might not be recoverable.

Impairment testing of goodwill is required at the reporting unitreporting-unit level (operating segment or one level below operating segment) and. The impairment test involves a two-step process.calculating the impairment of goodwill based solely on the excess of the carrying value of the reporting unit over the fair value of the reporting unit. Prior to performing the two-step impairment test, the Company may make a qualitative assessment of the likelihood of goodwill impairment to determine whether a detailed quantitative analysis is required. The first step of the impairment test involves comparing the estimated fair values of the Company’s reporting units with the reporting units’ carrying amounts, including goodwill. The Company estimates the fair value of its reporting units using discounted expected future cash flows. If

During the carrying amountyear ended December 31, 2018, an impairment adjustment of $754,958 was recorded to goodwill held through the home services segment. As noted above, various qualitative factors were considered before preparing a quantitative analysis. Qualitatively, a general under performance of previously acquired home services businesses triggered the quantitative analysis. As part of the reporting unit exceeds its fair value, a second step is performed to comparequantitative analysis, management estimated the carrying amount of goodwill to the implied fair value of that goodwill. If the carrying amounthome services segment at the enterprise level using a discounted cash flow approach. The results were then tested for reasonableness using a market approach by analyzing comparable firms’ growth rates, margins, capital expenditures, and working capital requirements. As of goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to the excess.

The Company performs an analysis of its goodwill as of Decemberperiod ended March 31, annually, or whenever2019, management has not identified any additional events or changes in circumstances indicate that would require additional evaluation since the assigned values may no longer be appropriate. No impairment was recorded in 2016. During the quarteryear ended September 30, 2017, a net downward adjustment of $14,504 was made to goodwill held through the HVAC segment. This adjustment was the result of two previous sellers not meeting or exceeding the operational terms of carryback notes that were previously included as consideration for these acquisitions. See Note 3 for more information.December 31, 2018.

Other intangible assets consist of customer relationships, developed technology and software, trade names, and other assets acquired in conjunction with the purchases of businesses or purchases of assets from other companies. As of September 30, 2017, these intangible assets have been fully amortized. The remaining intangible

Intangible assets consist of domain names attributed to the internet segment. The Company owns 634 domain names, of which 107 are available for sale. These domains are valued at historical cost. When management determines material intangible assets are acquired in conjunction with the purchase of a business, the Company determines the fair values of the identifiable intangible assets by taking into account management’s own analysisinternal and an independent third-party valuation specialist’s appraisal.external appraisals. Intangible assets determined to have definite lives are amortized over their estimated useful lives.

The Company owns 634 domain names,

14

Real Estate

Real estate properties held for resale are carried at the lower of cost or fair market value. All costs directly related to the improvement and carrying of real estate are capitalized, including renovations and property taxes, to the extent the capitalized costs of the property do not exceed the estimated fair value of the property. If the cost of the real estate exceeds the estimated fair value, the excess is charged to expense. Fair value is estimated based on comparable sales in the geographic area in which the real estate is located and tax assessed values.located. Fair value is evaluated annually by management or when events or changes in circumstances indicate the carrying value of the real estate may not be recoverable.

During the year ended December 31, 2018, an impairment adjustment of $964,743 was recorded to real estate held for resale through Mt Melrose, LLC in order to properly reflect market value for those properties held at the end of the year. This adjustment was the result of 62 properties being transitioned to “held for sale” from “held for investment” as part of a portfolio redirection. See Note 3 for more information. Recent tax assessments, valuations, and local real estate agents were used to value this portfolio of held-for-sale properties. During the period ended March 31, 2019, management did not identify any events or changes in circumstances that may indicate that the carrying value of the Mt Melrose properties may not be recoverable; therefore, no impairments were recorded during the period ended March 31, 2019.

During the year ended December 31, 2018, an impairment adjustment of $64,038 was recorded to real estate held for resale through EDI Real Estate, LLC in order to properly reflect market value for those properties held during the year. This adjustment was the result of a deteriorating building that was purchased by prior management in 1998. During the period ended March 31, 2019, management did not identify any events or changes in circumstances that may indicate the carrying value of the EDI Real Estate properties may not be recoverable; therefore, no impairments were recorded during the period ended March 31, 2019.

Real estate properties held for investment are carried at the cost basis plus additional expensescosts where the expensecost extended the life of or added value to the property. Otherwise, the expensecost is not capitalized and is charged to expense.expensed as incurred. Properties categorized as real estate held for investment are not expected by management to be sold in the next 12 months. This determination is periodically reviewed by management.

Accrued Bonus

Accrued bonuses represent performance basedperformance-based incentives that have not yet been paid. The bonus structures are a pre-approved part of a formal employment agreement. These bonus amounts are accrued when earned and able to be estimated, and are paid annually after financial records are finalized.

13


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

Other Accrued Expenses

Other accrued expenses represent incurred but not yet paid expenses from Sales and Use taxes for ISP services,payroll accruals, vacation accruals, professional fees, and other payroll accruals.accrued taxes.

Deferred Revenue

Deferred revenue represents collectionsLeases

As of the period ended March 31, 2019, the Company adopted ASU No. 2016-02, “Leases” (Topic 842), which requires an entity to recognize assets and liabilities arising from customers in advancea lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. Accordingly, at the inception of internet servicesa contract we determine if the arrangement is, or contains, a lease. Right-of-use (“ROU”) assets represent our right to be performed. Revenueuse an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term.  Rent expense is recognized on a straight-line basis over the lease term; for finance leases, a portion of rent expense is classified as interest expense.

We have made certain accounting policy elections whereby we (i) do not recognize ROU assets or lease liabilities for short-term leases (those with original terms of 12 months or less) and (ii) combine lease and non-lease elements of our leases.  Lease ROU assets are included in other long-term assets, financed lease assets are included in property and equipment, and lease liabilities are included in other current and long-term liabilities in the unaudited condensed consolidated balance sheets.

15

Revenue Recognition

Asset Management and Other Investment Revenue

The Company earns revenue from investments through various fee share and consulting agreements, as well as through realized and unrealized gains and losses, which may result in negative period or quarterly revenues. Management fees earned are recorded and paid out monthly and are included in revenue on the accompanying unaudited consolidated statement of operations. Performance fees earned are accrued monthly, paid out annually, and are also included in revenue on the accompanying unaudited consolidated statement of operations. Consulting fees are billed out monthly after services have been performed. As long-term investments do not qualify as available-for-sale securities, long-term investments are marked to market at the end of each reporting period. Realized and unrealized gains and losses are recognized as revenue in the period serviceof adjustment.

Management notes that the structure of these arrangements leaves a very low possibility for nonperformance. While the amount of revenue varies from month to month, collectability is provided.very high. No contract assets or liabilities are recognized or incurred.

Real Estate Revenue

The Company earns real estate revenue through rental agreements on real estate held for investment, as well as through the sale of real estate held for resale.

Rental revenue from real estate held for investment is recognized when it is earned, generally on the last day of each month or at another regular period agreed upon by the Company and the tenant. Tenants generally provide a security deposit at the time of possession. This deposit is held separately from revenue and only applied to revenue when rental payment comparable to the security deposit amount is not provided in a timely manner and considered unlikely to be recovered. Otherwise, the security deposit is returned in a timely manner after the property is surrendered back to the Company. Management has concluded that the nature of the performance obligation is cyclical and predictable with a very low possibility for nonperformance. No contract assets or liabilities are recognized or incurred.

Revenue Recognitionfrom real estate held for resale is recognized upon closing of the sale (transfer of control), as all conditions for full revenue recognition have been met at that time. All costs associated with the property sold are removed from the consolidated balance sheets and charged to cost of revenue at that time.

Internet OperationsRevenue

The Company sells internet services under annual and monthly contracts. Under the annual contracts, the subscriber pays a one-time annual fee, which is recognized as revenue ratably over the life of the contract. Under the monthly contracts, the subscriber is billed monthly and revenue is recognized for the period to which the service relates. Domain name registration revenue is recognized at the point of registration. Sales of computer hardware are recognized as revenue upon delivery and acceptance of the product by the customer. Sales are adjusted for any returns or allowances. Management has concluded that the nature of the performance obligation is cyclical with a very low possibility for nonperformance. No contract assets or liabilities are recognized or incurred.

The Company generates revenue in its internet segment from consumer and business-grade internet access, wholesale managed modem services for downstream ISPs, web hosting, third-party software as a reseller, and various ancillary services in the United States and Canada. Services include narrow-band (dial-up and ISDN) and broadband services (DSL, fiber-optic, and wireless), web hosting, and additional related services to consumers and businesses. Customers may also subscribe to web hosting plans to include email access and storage. Internet revenue is affected by the changing composition of revenue sources. In some years, this shift can be significant.

HVAC Operations

Home Services Revenue

The Company performs HVAC and plumbing service repairs and installs HVAC units for its customers.customers through its home services segment. Revenue is recognized at the timeupon completion of the installation or service call. Sales are adjusted for any returns or allowances. A return or allowance situation would arise based on the two-year workmanship warranty that typically conveys with the installation of a new unit. There is also a two-year assurance warranty on newly installed parts and equipment that is honored by the manufacturer. If an installation is performed over multiple days, then it is accounted for using work in processwork-in-process (WIP) accounting in accordance with GAAP. Contract progress is measured by comparing materials and labor hours incurred to materials and labor hours expected per the contract. These types of contracts are typically completed within one month’s time. A small portion of revenue is from the sale of annual service agreements. Revenue attributable to these agreements is appropriately recognized over the life of the agreement.

If payment is received prior to contract completion, then the amount of revenue attributable to the unperformed work is designated as unearned revenue. If payment is not provided in advance or at the time of service or installation completion, then the amount due is designatedrecognized as revenue and as an account receivable.

Real Estate Operations

Management acknowledges that these performance obligations are recognized at the completion of each contract, whether it be at a point in time or over a period of time. As the customer controls the asset and has the right to use during the contract, the Company has the right to payment for performance completed to date. No contract assets or liabilities are recognized or incurred.

Deferred Revenue

Deferred revenue represents collections from real estate held for resale is recognized upon closingcustomers in advance of the sale, as all conditions for full revenue recognition have been met at that time. All costs associated with the property sold are removed from the consolidated balance sheets and chargedinternet or home services to cost of revenue at that time.

Rental revenue from real estate held for investmentbe performed. Revenue is recognized when it is due, generally on the first of each month or at another regular period agreed upon between the Company and the tenant. If payments are not provided in a timely manner, the amount due is designated as an account receivable. Accounts receivable from rental revenue are generally considered unrecoverable after 90 days unless the Company reasonably believes that recovery is probable. Tenants generally provide a security deposit at the time of possession. This deposit is held separate from revenue and only applied to revenue when rental payment comparable to the security deposit amount is not provided in a timely manner and considered unlikely to be recovered. Otherwise, the security deposit is returned in a timely manner after the property is surrendered back to the Company.

Asset Management Operations

The Company earns revenue from investments held through the asset management segment through various fee share agreements as well as through realized and unrealized gains and losses. Management fees earned are recorded and paid out monthly and are included in revenue on the condensed consolidated statement of income. Performance fees earned are accrued monthly, paid out yearly and are also included in revenue on the condensed consolidated statement of income. As non-current investments do not quality as available-for-sale securities, non-current investments are marked to market at the end of each reporting period. Realized and unrealized gains and losses are recognized as revenue in the period of adjustment.

14


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)performance obligations have been met.

  

16

Income Taxes

Income taxes are accounted for under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax benefits or consequences of events that have been included in the consolidated financial statements. Under this method, deferred tax assets and liabilities are determined on the basis of the differences between the financial statement and tax basesbasis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.enactment, inclusive of the recent tax reform act. The most recent three tax years, fiscal years ending December 31, 2016,2018, December 31, 2015,2017, and December 31, 2014,2016, are open to potential IRS examination.

Income Per Share

The basic income per common share is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding. Diluted income per common share is computed similarsimilarly to basic income per common share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The Company has no potentially dilutive securities.

 

Other Comprehensive Income

Other comprehensive income is the result of two items: the previous impact of foreign currency translations related to the Company’sCompany's operations in Canada, and the unrealized gains (losses) from marketable securities classified as available-for-sale.Canada.

Recently Issued Accounting Pronouncements

In February 2016, the FASB issued ASU No. 2016-02, “Leases” (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC Topic 842, Leases. ASU No. 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU No. 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. The Company is requiredadopted this guidance, effective January 1, 2019, using the following practical expedients:

We did not reassess if any expired or existing contracts are leases or contain leases

We did not reassess the classification of any expired or existing leases

We did not reassess whether the classification of existing costs associated with expired or existing leases should be classified as initial direct costs

Additionally, we made ongoing accounting policy elections whereby we (i) do not recognize ROU assets or lease liabilities for short-term leases (those with original terms of 12 months or less) and (ii) combine lease and non-lease elements of our leases. 

Upon adoption of the new guidance on January 1, 2019, we recorded a right-of-use (ROU) asset of approximately $184,000 (net of existing deferred rent liability) and recognized a lease liability of approximately $186,000, with no resulting cumulative effect adjustment to adopt this standard in the first quarter of 2019. The Company is currently evaluating the effect this standard will have on its Consolidated Financial Statements.retained earnings.  

In August 2015, the FASB issued ASU No. 2015-14, which defers the effective date of ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)” by one year. As a result, the ASU is now effective for fiscal years, and interim periods within those years, beginning after December 15, 2017. ASU No. 2014-09 provides comprehensive guidance on the recognition of revenue from customers arising from the transfer of goods and services. The ASU also provides guidance on accounting for certain contract costs and requires new disclosures. Early adoption iswas not permitted. The Company is required to adoptadopted this standard in the first quarter of 2018. The adoption of this standard did not result in a significant impact to revenue recognition.

In November 2015, the FASB issued ASU No. 2015-17, “Income Taxes” (Topic 740). The ASU provides guidance related tosimplifies the classificationspresentation of deferred incometaxes by requiring that deferred tax assets and liabilities be classified as noncurrent in any classified balance sheet rather than being separated into current and noncurrent amounts in a classified statement of financial position. Deferred tax assets and liabilities are classified as current or noncurrent based on the classification of the related asset or liability for financial reporting. Deferred tax assets and liabilities that are not related to an asset or liability for financial reporting are classified according to the expected reversal date of the temporary difference.long-term amounts. The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2017, with early adoption permitted. The Company is required to adoptadopted this standard in the first quarter of 2018. The initial application of the standard ishas not expected to significantly impactimpacted the Company.

In January 2016, the FASB issued ASU No. 2016-01 "Financial“Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities." Although the ASU retains many of the current requirements for financial instruments, it significantly revises an entity’s accounting related to (1) the classification and measurement of investments in equity securities, and (2) the presentation of certain fair value changes for financial liabilities measured at fair value. It also amends certain disclosure requirements associated with the fair value of financial instruments. The ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2017; earlier adoption iswas permitted under certain criteria. The Company is currently evaluatingadopted this standard in the impactfirst quarter of 2018. The application of the adoption of this guidance on its consolidated financial condition, results of operations, and cash flows.

15


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)standard has not significantly impacted the Company.

 

In January 2017, the FASB issued ASU No. 2017-04 “Simplifying2017-01 “Clarifying the Test for Goodwill Impairment”Definition of a Business” (Topic 805). The guidance eliminatesamendments in the requirementupdate provide a screen to calculate “implied fair valuedetermine when a set is not a business. If the screen is not met, the amendments in the update (1) require that to be considered a business, a set must include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create output, and (2) remove the evaluation of goodwill” (previously Step 2) fromwhether a market participant could replace missing elements. The amendments provide a framework to assist entities in evaluating whether both an input and a substantive process are present. Lastly, the goodwill impairment analysis. Companies are required to calculateamendments in the impairment of their goodwill based solely onupdate narrow the excessdefinition of the carrying value ofterm output so that the reporting unit over its fair value (previously Step 1). Companiesterm is consistent with how outputs are still allowed to perform an initial qualitative assessmentdescribed in Topic 606. The ASU is effective for a reporting unit to determine if the quantitative assessment is necessary. This guidance is required to be adopted in fiscal yearsannual periods, and interim periods within those annual periods, beginning after December 15, 2019 and early2017; earlier adoption is permitted.was permitted under certain criteria. The Company will adoptadopted this new guidance for its 2017 goodwill impairment analysis.

NOTE 3. BUSINESS CONBINATIONS OR ACQUISITIONS

As of June 17, 2016 and June 30, 2016, HVAC Value Fund completed the 100% acquisition of two HVAC subsidiaries. As of July 8, 2016, HVAC Value Fund completed the 100% acquisition of a third subsidiary. As of July 15, 2016, HVAC Value Fund completed the 100% acquisition of a fourth subsidiary. As of October 1, 2016, HVAC Value Fund completed the 100% acquisition of a fifth subsidiary. As of January 20, 2017, HVAC Value Fund completed the 100% acquisition of a sixth subsidiary. These subsidiaries engage in providing heating, ventilation, plumbing, and air conditioning services, installation, and repairs to residential and commercial customers. As a result of the acquisitions, HVAC Value Fund offers heating, ventilation, plumbing, and air conditioning services to customers in Arizona and the surrounding southwestern states. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016 and described further herein, the purpose of HVAC Value Fund is to acquire HVAC and plumbing businesses. Accordingly, these six acquisitions were made in the ordinary course of business and consistent with the customs and practices (including with respect to nature, scope, magnitude, quantity, frequency, and contemplated purpose) of HVAC Value Fund, and, in turn, the Company.  

On a pro forma basis, the business acquired on January 20, 2017 contributed revenues of $225,112, net income of $1,353, and additional selling, general and administrative expenses to HVAC Value Fund during the quarter ended September 30, 2017. The following unaudited pro forma summaries present consolidated information of HVAC Value Fund as if the current and previous year business combinations had occurredASU on January 1, 2018. While this ASU did not have a material effect on the Company’s financial statements on the date of adoption, the Company did follow the new guidance in determining that its acquisition of properties from Old Mt. Melrose in January 2018 was an asset acquisition. See Note 3 for additional information.

17

NOTE 3. ASSET ACQUISITION OF REAL ESTATE PROPERTIES

Acquisition

On December 10, 2017, the Company entered into a certain Master Real Estate Asset Purchase Agreement (the “Purchase Agreement”) with Mt. Melrose, LLC, a Kentucky limited liability company (“Old Mt. Melrose”), that owns and manages a portfolio of residential real estate in Lexington, Kentucky. Old Mt. Melrose is owned by Jeffrey I. Moore (“Moore”), a former Company director.

Pursuant to the Purchase Agreement, the Company, through a wholly owned limited liability company subsidiary Mt Melrose, LLC (“New Mt Melrose”), agreed to acquire, in a series of closings, substantially all of the business assets of Old Mt. Melrose. The assets primarily consisted of 145 residential properties owned by Old Mt. Melrose and an undetermined number of additional residential properties under contract for purchase by Old Mt. Melrose, along with Old Mt. Melrose’s rights and ongoing obligations, as lessor/landlord, under all leases covering such real properties. Pursuant to the Purchase Agreement, the Company, through New Mt Melrose, agreed to assume, as of each respective fiscal year. Someclosing, any outstanding indebtedness secured by the real properties then being conveyed at such closing.

On January 10, 2018, New Mt Melrose completed the first acquisition of 44 residential and other income-producing real properties for a total purchase price of $3,956,389, which consisted of $500,000 in cash, 120,602 shares of common stock valued at $1,658,270, and the pro forma informationassumption of $1,798,713 of existing debt.

The Company accounted for the year ended December 31, 2016initial purchase of properties as an asset acquisition (consisting of a concentrated group of similarly identifiable assets, including land, buildings, improvements, and in-place leases) following the guidance contained in ASU No. 2017-01. The total purchase price, along with approximately $45,250 of transaction expenses, was calculated using annualized, unaudited 2015 financial information,allocated to the land and pro forma informationbuildings acquired based on their relative fair values, as follows:

Land

 $800,328 

Buildings

  3,201,311 

Total Value

 $4,001,639 

On June 29, 2018, New Mt Melrose completed the second acquisition of 69 residential and other income-producing real properties for a total purchase price of $5,174,722, which consisted of 148,158 shares of common stock valued at $2,407,564, and the assumption of $2,767,158 of existing debt.

The Company accounted for the period ended September 30, 2017second purchase of properties as an asset acquisition (consisting of a concentrated group of similarly identifiable assets, including land, buildings, improvements, and in-place leases) following the guidance contained in ASU No. 2017-01. The total purchase price, along with approximately $7,394 of transaction expenses, was calculated using annualized, unaudited 2016 information,allocated to the land and buildings acquired based on their relative fair values, as information forfollows:

Land

 $1,036,423 

Buildings

  4,145,692 

Total Value

 $5,182,115 

The buildings will be amortized over their estimated useful lives of 39 years. The Company determined that the period from January 1, 2016 through the applicable subsidiary closing date is unavailable.assumed leases and service contracts were not favorable or unfavorable based on their terms relative to their fair values.

18

As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016, Sitestar hasJanuary 17, 2018, in connection with the initial closing, New Mt Melrose and Old Mt. Melrose entered into a 100% voting interest in HVAC Value Fundcertain Cash Flow Agreement on January 10, 2018 (the “Cash Flow Agreement”), pursuant to which the parties agreed that until such time as the parties consummated the relevant closing as to each real property under the Purchase Agreement, Old Mt. Melrose would assign to New Mt Melrose all of the income, rents, receivables, and JNJ Investments hasrevenues arising from or issuing out of such real property, and New Mt Melrose would assume Old Mt. Melrose’s responsibility for payment of certain of the ability to earn profit interests. Pro forma earnings for the quarter ended September 30, 2017costs and for the year ended December 31, 2016 are reported as gross without deducting the profits share that otherwise would beexpenses attributable to JNJ Investmentssuch real property.

Additionally, in accordanceconnection with the operatinginitial closing, Moore was appointed as New Mt Melrose’s president and executed an employment agreement between Sitestar Corporation and JNJ Investments.

Pro forma nine months ended September 30, 2017 (unaudited)

 

With January 20, 2017 acquisition

 

Revenue

 

$

3,602,740

 

Earnings

 

$

104,179

 

Pro forma year ended December 31, 2016

(unaudited)

 

With 2016 acquisitions

(in aggregate)

 

 

With 2017 acquisition

 

 

Consolidated pro forma year ended

December 31, 2016 (unaudited)

 

Revenue

 

$

3,781,167

 

 

$

1,456,685

 

 

$

5,237,852

 

Earnings

 

$

517,495

 

 

$

295,886

 

 

$

813,381

 

HVAC Value Fund did not have any material, nonrecurring pro forma adjustments directly attributable towith New Mt Melrose, as previously reported in our Current Report on Form 8-K filed with the business combination included in the reported pro forma revenue and earnings.

16


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

The following tables summarize the consideration transferred to acquire each subsidiary and the amounts of identified assets acquired and liabilities assumed at the acquisition dates. Management continues to evaluate the valuation components of each acquisitionSEC on an ongoing basis.

June 2016 acquisitions (in aggregate)

 

 

 

 

 

 

Fair value of consideration transferred:

 

Cash

 

$

160,000

 

Notes payable

 

$

65,000

 

 

 

Fair value of assets acquired:

 

Vehicles

 

$

35,000

 

Equipment

 

$

13,700

 

Total identifiable assets

 

$

48,700

 

Goodwill

 

$

176,300

 

Subsequent adjustments

 

$

(15,000

)

Adjusted goodwill

 

$

161,300

 

July 8, 2016 acquisition

 

 

 

 

 

 

Fair value of consideration transferred:

 

Cash

 

$

375,000

 

Notes payable

 

$

100,000

 

 

 

Fair value of assets acquired:

 

Goodwill

 

$

475,000

 

Subsequent adjustments

 

$

3,276

 

Adjusted goodwill

 

$

478,276

 

July 15, 2016 acquisition

 

 

 

 

 

 

Fair value of consideration transferred:

 

Cash

 

$

340,000

 

Notes payable

 

$

100,000

 

 

 

Fair value of assets acquired:

 

Vehicles

 

$

40,000

 

Total identifiable assets

 

$

40,000

 

Goodwill

 

$

400,000

 

Subsequent adjustments

 

$

(17,780

)

Adjusted goodwill

 

$

382,220

 

October 1, 2016 acquisition

 

 

 

 

 

 

Fair value of consideration transferred:

 

Cash

 

$

315,000

 

 

 

Preliminary fair value of assets acquired:

 

Vehicles

 

$

20,000

 

Equipment

 

$

5,000

 

Total identifiable assets

 

$

25,000

 

Goodwill

 

$

290,000

 

January 20, 2017 acquisition

 

 

 

 

 

 

Fair value of consideration transferred:

 

Cash

 

$

460,000

 

Notes payable

 

$

100,000

 

Assumed obligations

 

$

169,255

 

 

 

Preliminary fair value of assets acquired:

 

Equipment

 

$

119,684

 

Leased Vehicles

 

$

143,590

 

Total identifiable assets

 

$

263,274

 

Goodwill

 

$

465,981

 

17


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

The goodwill amounts noted above are attributable to the workforce of the acquired subsidiaries and the significant efficiencies expected to arise after acquisition by HVAC Value Fund. All of the goodwill was assigned to the HVAC segment.

As previously mentioned in NoteMarch 2, and as noted above, in the July 8, 2016 and July 15, 2016 acquisitions a net downward adjustment of $14,504 was made to goodwill during the quarter ended September 30, 2017. Part of the considerations paid for the July 2016 acquisitions were seller carryback notes. The notes were payable in full on July 11, 2017 and July 30, 2017 and were contingent on certain revenue targets and other operational conditions. As of the quarter ended September 30, 2017 it was determined by management that the revenue targets for the July 8, 2016 acquisition were exceeded, therefore, the payable amount increased and total consideration paid for the acquisition increased. As of the quarter ended September 30, 2017 it was also determined by management that the revenue targets for the July 15, 2016 acquisition were not met, therefore, the payable amount decreased and total consideration paid for the acquisition decreased.2018.

 

As previously reported in the quarterly reportedour Current Report on Form 8-K filed with the SEC on August 8, 2017November 5, 2018, pursuant to that certain Termination of Master Real Estate Asset Purchase Agreement entered into effective November 1, 2018, between the Company and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed Purchase Agreement as noted above, inof November 1, 2018. Accordingly, neither the June 2016Company nor New Mt Melrose has any further rights or obligations concerning additional acquisitions a downward adjustment of $15,000 was madereal properties from Old Mt. Melrose under the Purchase Agreement. A third-party property manager has been engaged as of November 1, 2018, to goodwill during the quarter ended June 30, 2017. Partmanage certain of the consideration paidreal properties previously acquired. Management has determined that it is necessary to right-size New Mt Melrose operations to reduce its level of high-interest debt. Accordingly, New Mt Melrose has begun to sell various properties with an emphasis on selling properties that have high-interest-rate loans and do not produce income. As of March 31, 2019, approximately $1.8 million of debt is secured by properties intended for sale. Upon completion of its right-sizing efforts, management expects New Mt Melrose to continue to own a sizable portfolio of income-producing properties in Lexington, Kentucky. 

In addition, as previously reported in our Current Report on Form 8-K filed with the June 2016 acquisitionsSEC on November 5, 2018, pursuant to that certain Termination of Cash Flow Agreement entered into effective November 1, 2018, between New Mt Melrose and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed Cash Flow Agreement as of November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations under the Cash Flow Agreement. As also previously reported in such Current Report on Form 8-K, pursuant to that certain Termination of Employment Agreement entered into effective November 1, 2018, between Moore and New Mt Melrose, the parties mutually agreed to terminate the above-discussed employment agreement of Moore as of November 1, 2018. Accordingly, Moore’s employment by and with New Mt Melrose was a $15,000 seller carryback note. The noteterminated, and Moore was payable in full on Julyremoved as an officer of New Mt Melrose, all effective as of November 1, 2017 contingent on certain revenue targets and other operational conditions. 2018.

Variable Interests

As of the quarterquarterly periods ended March 31, 2018, June 30, 2017 it2018, and September 30, 2018, the Company had determined that Old Mt. Melrose was a “variable interest entity” because Moore’s equity interests in Old Mt. Melrose were not effective in determining whether Moore or New Mt Melrose had a controlling financial interest, and that New Mt Melrose’s rights under the Cash Flow Agreement were deemed to be variable interests in Old Mt. Melrose. At those times, the Company had determined by management that neitherNew Mt Melrose was the revenue targets nor the operational conditionsprimary beneficiary of Old Mt. Melrose since substantially all of Old Mt. Melrose’s activities had been met, therefore,conducted on behalf of New Mt Melrose and because New Mt Melrose may have been required to provide financial support to Old Mt. Melrose under the payable was no longer due and total consideration paid for the acquisition decreased.

The purchase price allocations above are deemed preliminary for valuation purposes, and management may adjust the allocations for the one year period allotted. Allocations for the October 1, 2016 andCash Flow Agreement. As its primary beneficiary, New Mt Melrose previously consolidated Old Mt. Melrose’s financial results beginning on January 20, 2017 acquisitions remain open for subsequent management adjustment.

NOTE 4. INVESTMENTS

The Company holds various investments through Willow Oak, LLC through its asset management segment and may invest excess cash in marketable securities through its corporate segment.10, 2018. The fair values of the Company’s marketable securities are determined in accordance with GAAP, with fair value being defined asassets and liabilities of Old Mt. Melrose had been allocated accordingly on the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. The following available-for-sale securities are re-measured to fair value on a recurring basisunaudited condensed consolidated balance sheets for the quarterly periods ended March 31, 2018, June 30, 2018, and are valued using Level 1 inputs, which are quoted prices (unadjusted) for identical assets in active markets.

 

 

Cost Basis

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Fair Value

 

September 30, 2017 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock available for sale

 

$

153,970

 

 

$

 

 

$

(19,981

)

 

$

133,989

 

 

 

Cost Basis

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Fair Value

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock available for sale

 

$

563,211

 

 

$

36,289

 

 

$

 

 

$

599,500

 

In the three and nine month period ended September 30, 2017,2018. As noted on the Company recognized no realized gains or losses and $76,935unaudited condensed consolidated statements of realized gains, respectively. This comparesstockholders’ equity during those quarters, the ending noncontrolling interest allocated to the three and nine monthvariable interest entity represented the remaining equity held by Old Mt. Melrose for properties that had not yet been acquired under the Purchase Agreement. The ending noncontrolling interest amount also included any income or loss generated by the remaining properties that were to be acquired under the Purchase Agreement for the period ended September 30, 2016 when the Company recognized no realized gains or losses.then ended.

 

Non-currentAs of November 1, 2018, pursuant to that certain Termination of Master Real Estate Asset Purchase Agreement and Cash Flow Agreement noted above, New Mt Melrose is no longer the primary beneficiary of Old Mt. Melrose. Additionally, as of November 1, 2018, New Mt Melrose no longer has a controlling financial interest in Old Mt. Melrose. Consequently, as of November 1, 2018, the Company no longer consolidates the fair values of the assets and liabilities of Old Mt. Melrose and the balance of noncontrolling interest as of March 31, 2019 and December 31, 2018, is appropriately reflected as zero on the accompanying unaudited consolidated statements of stockholders’ equity.

19

NOTE 4. INVESTMENTS

Certain assets held through Willow Oak Asset Management, LLC, Enterprise Diversified, Inc., or EDI Real Estate, LLC do not have a Readily Determinable Valuereadily determinable value, as these investments are not publicly traded, nor do they have published sales records. The investments in Alluvial Fund, isLP, Bonhoeffer Fund, LP, and Willow Oak Select Fund, LP are measured using net asset value (NAV) as the practical expedient and is exempt from the fair value hierarchy in accordance with FASB ASC 820-10. The NAV is based on the value of the underlying assets owned by the fund, minus its liabilities, and allocated based on total fund contributions. Due to the nature of the Huckleberry Real Estate Fund II, LLC investment, the investment is measured at cost basis as cost approximates fair value until additional inputs and measurements become available. As the inputs for this investment are not readily observable, this investment is valued using Level 3 inputs. The following non-current investments are re-measuredremeasured to fair value on a recurring basis and realized and unrealized gains and losses are recognized as revenue in the period of adjustment. Included in the fair value is the cost basis of the investment, as well as any accrued management fees.

 

  

Cost Basis

  

Accrued Fees

  

Unrealized Gain

  

Fair Value

 

March 31, 2019

                

Alluvial Fund, LP

 $7,028,297  $  $2,078,383  $9,106,680 
Bonhoeffer Fund, LP  12,479       146   12,625 
Willow Oak Select Fund, LP  20,368         20,368 

Huckleberry Real Estate Fund II, LLC

  468,750      212,631   681,381 

Total

 $7,529,894  $  $2,291,160  $9,821,054 

18


Notes

  

Cost Basis

  

Accrued Fees

  

Unrealized Gain

  

Fair Value

 

December 31, 2018

                

Alluvial Fund, LP

 $7,023,676  $  $1,422,812  $8,446,488 

Huckleberry Real Estate Fund II, LLC

  468,750         468,750 

Total

 $7,492,426  $  $1,422,812  $8,915,238 

During the three months ended March 31, 2019, the Company recognized $212,631 of realized gains. These realized gains were the result of the Company's investment in the Huckleberry Real Estate Fund II, LLC. These gains are included in the other segment revenue on the accompanying unaudited consolidated statement of operations. This compares to Unaudited Condensed Consolidated Financial Statements the period ended March 31, 2018, when the Company recognized(Continued) $229 of realized gains. These realized gains were the result of reinvested management fee shares earned through various fee share agreements.

 

 

 

Cost Basis

 

 

Accrued Fees

 

 

Unrealized Gain

 

 

Fair Value

 

September 30, 2017 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alluvial Fund, LP

 

$

10,000,000

 

 

$

702

 

 

$

1,317,281

 

 

$

11,317,983

 

Huckleberry Real Estate Fund II, LLC

 

 

750,000

 

 

 

 

 

 

 

 

 

750,000

 

Total

 

$

10,750,000

 

 

$

702

 

 

$

1,317,281

 

 

$

12,067,983

 

NOTE 5. FAIR VALUE OF ASSETS AND LIABILITIES

The Company has adopted FASB ASC 820, Fair Value Measurements. ASC 820 defines fair value as the amount that would be received from the sale of an asset or paid for the transfer of a liability in an orderly transaction between market participants at the measurement date. ASC 820 establishes a hierarchy for disclosing assets and liabilities measured at fair value based on the inputs used to value them. The fair value hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are based on market pricing data obtained from sources independent of the Company. Unobservable inputs reflect management’s judgment about the assumptions market participants would use in pricing the asset or liability. The fair value hierarchy includes three levels based on the objectivity of the inputs as follows:

Level 1 - Inputs are quoted prices in active markets as of the measurement date for identical assets and liabilities that the Company has the ability to access. This category includes exchange-traded mutual funds and equity securities.

Level 2 - Inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates or yield curves, that are observable at commonly quoted intervals. This category includes mortgage-backed securities, asset-backed securities, corporate debt securities, certificates of deposit, commercial paper, U.S. agency and municipal debt securities, U.S. Treasury securities, and derivative contracts.

Level 3 - Inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. The measurements are highly subjective.

Level 1 - Inputs are quoted prices in active markets as20


Level 2 - Inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates or yield curves, that are observable at commonly quoted intervals. This category includes mortgage-backed securities, asset-backed securities, corporate debt securities, certificates of deposit, commercial paper, U.S. agency and municipal debt securities, U.S. Treasury securities and derivative contracts.

Level 3 - Inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. The measurements are highly subjective.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The Company valued its marketable securitiesinvestments at fair value at the end of each reporting period. See description of these investments in Note 4 above.

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Excluded) (a)

 

 

Total at Fair Value

 

 

(Level 1)

  

(Level 2)

  

(Level 3)

  

(Excluded) (a)

  

Total at Fair Value

 

September 30, 2017 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

$

133,989

 

 

$

 

 

$

 

 

$

 

 

$

133,989

 

March 31, 2019

                    

Huckleberry Real Estate Fund II, LLC

 

$

 

 

$

 

 

$

750,000

 

 

$

 

 

$

750,000

 

 $  $  $681,381  $  $681,381 

Alluvial Fund, LP

 

$

 

 

$

 

 

$

 

 

$

11,317,983

 

 

$

11,317,983

 

           9,106,680   9,106,680 
Bonhoeffer Fund, LP           12,625   12,625 
Willow Oak Select Fund, LP           20,368   20,368 

Total investments

 

$

133,989

 

 

$

 

 

$

750,000

 

 

$

11,317,983

 

 

$

12,201,972

 

 $  $  $681,381  $9,139,673  $9,821,054 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Excluded) (a)

 

 

Total at Fair Value

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

$

599,500

 

 

$

 

 

$

 

 

$

 

 

$

599,500

 

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

(Excluded) (a)

  

Total at Fair Value

 

December 31, 2018

                    

Huckleberry Real Estate Fund II, LLC

        468,750      468,750 

Alluvial Fund, LP

           8,446,488   8,446,488 

Total investments

 $  $  $468,750  $8,446,488  $8,915,238 

 

(a)

(a)

In accordance with Subtopic 820-10, certain investments that are measured at fair value using the NAV per share (or its equivalent) as a practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the condensed consolidated balance sheets.

19


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)

  

Assets and Liabilities Measured at Fair Value on a Non-RecurringNonrecurring Basis

The Company analyzes goodwill on an annual basis or whenever events or changes in circumstances indicate potential impairments. ForDuring the year ended December 31, 2016, goodwill held at year end was determined to be valued appropriately and no2018, an impairment existed. During the quarter ended September 30, 2017, a net downward adjustment of $14,504$754,958 was maderecorded to goodwill held throughin the HVAChome services segment. ThisAs described further in Note 1, this adjustment was the result of previous sellers not meeting or exceeding the revenue targetsa general under performance of carryback notes that were previously included as consideration for the acquisition. See Note 3 for more information.acquired HVAC and plumbing businesses.

The Company values real estate held on the balance sheet on an annual basis or whenever events or changes in circumstances indicate a change in their fair market value. For the quarter ended September 30, 2017, the Company adjusted the carrying value of properties held downward by $10,001. ForDuring the year ended December 31, 2016, the Company adjusted the carrying2018, an impairment adjustment of $964,743 was recorded to real estate held for resale through Mt Melrose, LLC in order to properly reflect market value offor those properties held downwardat the end of the year. This adjustment was the result of 62 properties being transitioned to “held for sale” from “held for investment” as part of a portfolio redirection that will reduce high-interest debt. See Note 3 for more information.

During the year ended December 31, 2018, an impairment adjustment of $64,038 was recorded to real estate held for resale through EDI Real Estate, LLC in order to properly reflect market value for those properties held during the year. This adjustment was the result of a deteriorating building that was purchased by $152,411. These adjustments wereprior management in 1998. This adjustment was the result of repair and improvement expenses exceeding the current market value of the property.property and write downs of previously capitalized improvements made by prior management.

As discussed in Note 3, in January 2018, Mt Melrose, LLC completed its first acquisition of 44 residential and other income-producing real properties for a total purchase price of $3,956,389. Additionally, in June 2018, Mt Melrose, LLC completed its second acquisition of 69 residential and other income-producing real properties for a total purchase price of $5,174,722. The total purchase price, along with transaction expenses, was allocated to the land and buildings acquired based on their relative fair values. The fair values of the land and buildings were determined using Level 3 inputs, namely comparable properties within the Lexington, Kentucky, region.

The Company analyzes the carrying value of property and equipment and lease right-of-use assets on an annual basis or whenever events or changes in circumstances indicate potential impairments.

NOTE 6. PROPERTY AND EQUIPMENT

The cost of property and equipment at September 30, 2017March 31, 2019, and December 31, 20162018, consisted of the following:

 

 

2017

 

 

2016

 

 

2019

  

2018

 

Automobile

 

$

264,778

 

 

$

115,688

 

 $294,029  $294,029 

Building

  836,827   836,827 

Computers and equipment

 

 

178,341

 

 

 

36,030

 

  172,068   172,068 

Furniture and fixtures

 

 

25,206

 

 

 

25,206

 

  102,337   102,337 

Land

  145,000   145,000 

 

 

468,325

 

 

 

176,924

 

  1,550,261   1,550,261 

Less accumulated depreciation

 

 

(96,828

)

 

 

(33,460

)

  (299,816)  (259,916)

Property and equipment, net

 

$

371,497

 

 

$

143,464

 

 $1,250,445  $1,290,345 

As the Company continues to right-size real estate operations, as of March 31, 2019, and as of December 31, 2018, management has identified $73,212 of Mt Melrose vehicles and equipment as held for sale.

Depreciation expense was $65,258$39,900 for the ninethree months ended September 30, 2017March 31, 2019, and $10,172$41,967 for the period ended March 31, 2018. Included in these amounts are $6,388 and $7,804 for the periods ended March 31, 2019 and 2018, respectively, of depreciation expense related to personal property used in real estate segment rental operations. The depreciation expense related to personal property is included in the real estate segment cost of goods sold amount on the accompanying unaudited condensed consolidated statements of income. The decrease in depreciation expense is due to the transfer of various Mt Melrose vehicles and equipment to held for sale, which resulted in them no longer being actively depreciated.

The building held through Mt Melrose, LLC is a multipurpose warehouse space located in Lexington, Kentucky. As of the three month period ended March 31, 2019, the cost basis of the warehouse and land it sits on is $981,827. In the quarterly period ended December 31, 2018, our management concluded it would adopt an outsourced property management model for New Mt Melrose. Management, therefore, determined that the warehouse was no longer needed for operations and should be divested. It is currently held for sale.

  March 31, 2019  December 31, 2018 
Mt Melrose - real estate held for sale  $2,047,927   $2,278,865 
Mt Melrose - equipment and vehicles held for sale  73,212   73,212 
EDI Real Estate - real estate held for sale  40,047   40,047 
Total assets held for sale  $ 2,161,186   $ 2,392,124 

21

Table of Contents

NOTE 7. REAL ESTATE

Mt Melrose, LLC

As of the period ended March 31, 2019, and as of the year ended December 31, 2016. Increased automobile, computers,2018, the Mt Melrose portfolio of properties included the following units:

Mt Melrose March 31, 2019  December 31, 2018 
Units occupied or available for rent  98   98 
Vacant units being prepared for rent  15   15 
Total units held for investment  113   113 
         
Residential and commercial units  43   48 
Vacant lots  5   9 

Total units held for resale

  48   57 

Units held for investment consist of single-family and equipmentmulti-family residential rental units. The leases in effect for the occupied Mt Melrose units as of the period ended March 31, 2019, are based on either annual or multi-year time periods. Month-to-month leases are reserved for special circumstances. Units held for sale consist of single-family units, multi-family units, commercial properties, and undeveloped lots of land. Note that as of December 31, 2018, some of the result of acquisitionsMt Melrose multi unit properties were reported in aggregate based on management's intention with the HVAC operations and new servers purchased relatedproperty as a whole.  In the table above, the December 31, 2018 unit numbers have been updated for comparison purposes to the internet segment.March 31, 2019 unit numbers, and to reflect management's current intentions with each unit.

NOTE 7. REAL ESTATE

As of September 30, 2017, the Company owned 10period ended March 31, 2019, and as of the year ended December 31, 2018, the Mt Melrose portfolio of properties was carried at the following amounts on the accompanying unaudited condensed consolidated balance sheets:

Mt Melrose March 31, 2019  December 31, 2018  
Total real estate held for investment  $9,209,666   $9,049,945  
Accumulated depreciation  (211,141)  (159,514) 
Real estate held for investment, net  $8,998,525   $8,890,431  
          
Real estate held for resale  $2,047,927   $2,278,865  

For the period ended March 31, 2019, depreciation expense on the Mt Melrose portfolio of properties was $51,627. This compares to depreciation expense for the period ended March 31, 2018, when depreciation expense on the Mt Melrose portfolio of properties was $39,802.

During the period ended March 31, 2019, Mt Melrose sold five residential properties one commercial property, and interests in several lots. The Company sold three residential properties in the quarter ended September 30, 2017four vacant lots for gross proceeds of $299,900 and net proceeds of $271,037. The$121,850. This compares to their carrying value of $85,938, which resulted in a net gain of $35,912. Mt Melrose did not sell any properties in the three properties sold was $275,541. The Companyperiod ended March 31, 2018.

Mt Melrose did not purchase any properties during the period ended March 31, 2019. The increase in real estate held for investment from December 31, 2018, was due to the quartertransfer of land from real estate held for sale, as well as through capital improvements made during the period ended September 30, 2017.March 31, 2019. This compares to the period ended March 31, 2018, when Mt Melrose purchased a total of 17 properties for a gross purchase price of $1,282,500. The majority of these purchases resulted in a note payable. 

Subsequent to March 31, 2019, Mt Melrose sold ten residential properties and one vacant lot for a gross sales price of $494,249. Compared to the cost basis of these properties at the time of sale, this resulted in an approximate net gain of $29,444.

As previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Master Real Estate Held for InvestmentAsset Purchase Agreement entered into effective November 1, 2018, between the Company and Old Mt. Melrose (as defined in Note 3 above), the parties mutually agreed to terminate the above-discussed Master Real Estate Asset Purchase Agreement as of November 1, 2018. Accordingly, neither the Company nor Mt Melrose, LLC have any further rights or obligations concerning additional acquisitions of real properties from Old Mt. Melrose under the Master Real Estate Asset Purchase Agreement. A third-party property manager has been engaged, as of November 1, 2018, to manage certain of the real properties previously acquired. Management has determined that it is necessary to right-size New Mt Melrose operations to reduce its level of high-interest debt. Accordingly, New Mt Melrose has begun to sell various properties with an emphasis on selling properties that have high-interest-rate loans and do not produce income.

EDI Real Estate, LLC

As of September 30, 2017, the Company accounted for eight residentialperiod ended March 31, 2019, and as of the year ended December 31, 2018, the EDI Real Estate portfolio of properties as held for investment. included the following units:

EDI Real Estate March 31, 2019  December 31, 2018 
Units occupied or available for rent  6   6 
Vacant units being prepared for rent  3   3 
Total units held for investment  9   9 
         
Vacant lots held for resale  3   3 

The leases in effect, as of the quarterperiod ended September 30, 2017March 31, 2019, are based on either annual or multi-year time periods and typically include month-to-month provisions after the completion of the initial term. An outside property management company manages these rental properties on behalf of the Company. The property management company has introduced updated and renewed leases for existing rental properties.

Depreciation

EDI Real Estate March 31, 2019  December 31, 2018  
Total real estate held for investment  $717,456   $710,022  
Accumulated depreciation  (112,880)  (107,576) 
Real estate held for investment, net  $604,576   $602,446  
          
Real estate held for resale  $40,047   $40,047  

For the period ended March 31, 2019, depreciation expense totaled $17,051on the EDI Real Estate portfolio of properties was $5,304. This compares to depreciation expense for the nine monthsperiod ended September 30, 2017. Total accumulatedMarch 31, 2018, when depreciation asexpense on the EDI Real Estate portfolio of properties was alsoSeptember $5,304. 30, 2017 totaled $81,057. These

During the period ended March 31, 2019, EDI Real Estate did not sell any properties. This compares to the period ended March 31, 2018, when EDI Real Estate sold two residential properties for gross proceeds of $62,000. This compares to their carrying value of $69,033, which resulted in a net loss of $7,033.
EDI Real Estate did not purchase any properties in the period ended March 31, 2019 or March 31, 2018. The increase in real estate held for investment were carried onfrom December 31, 2018, was due to capital improvements made during the balance sheet at $502,368.period ended March 31, 2019.
22

Real Estate Held for Resale

As of September 30, 2017, the Company accounted for two residential properties, one commercial property, and several lots as held for resale. These properties held for resale were carried on the balance sheet at $337,481.

20


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)Future Minimum Rental Revenues

 

The future anticipated minimum rental revenues based on leases in place as of March 31, 2019, for both Mt Melrose, LLC and EDI Real Estate, LLC are as follows:

2019

 $242,355 

2020

  16,034 

2021

   

Total

 $258,389 

NOTE 8. NOTES PAYABLE

Notes payable at September 30, 2017March 31, 2019, and December 31, 20162018, consist of the following:

 

 

 

2017

 

 

2016

 

Interest bearing amount due on acquisition through HVAC

   Value Fund, LLC

 

 

25,000

 

 

 

250,000

 

Non-interest bearing amount due on acquisition through

   HVAC Value Fund, LLC

 

 

73,838

 

 

 

15,000

 

Interest bearing amount due on line of credit through HVAC

   Value Fund, LLC

 

 

289,637

 

 

 

 

Equipment and vehicle capital leases acquired by HVAC

   Value Fund, LLC

 

 

132,560

 

 

 

 

 

Interest bearing amount due on real estate held for investment

   through EDI Real Estate, LLC

 

 

137,600

 

 

 

 

Less current portion

 

 

(449,363

)

 

 

(240,000

)

Long-term portion

 

$

209,272

 

 

$

25,000

 

  

Interest Rates

 

Average Term

 

2019

  

2018

 

Interest-bearing amounts due on traditional mortgages on real estate held through Mt Melrose, LLC

  4.38% - 5.75% 

14 years

 $4,469,150  $4,505,139 

Interest-bearing amounts due on hard money loans on real estate held through Mt Melrose, LLC

  10.00% - 13.00% 

2 years

  2,385,327   2,379,851 

Interest-bearing amount due on promissory note on Mt Melrose warehouse

  8.00% 

1 year

  300,000    

Interest-bearing amounts due on promissory notes through Mt Melrose, LLC

  10.00% 

1 year

  134,404   131,279 

Non-interest-bearing amount due on promissory notes through Mt Melrose, LLC

  0.00% 

1 year

  118,270   118,270 

Non-interest-bearing amount due on promissory note through HVAC Value Fund, LLC

  0.00% 

1 year

  100,000   100,000 

Equipment and vehicle capital leases and loans acquired by HVAC Value Fund, LLC

  0.00% - 4.90% 

5 years

  40,408   55,797 

Vehicle loans through HVAC Value Fund, LLC

  5.99% 

5 years

  50,896   53,638 

Interest-bearing amount due on promissory note through EDI Real Estate, LLC

  5.60% 

15 years

  381,569   384,304 

Interest-bearing amount due on real estate held for investment through EDI Real Estate, LLC

  6.00% 

5 years

  137,600   137,600 

Less accrued interest

       (179,909)  (134,623)

Less current portion

       (1,690,934)  (1,161,663)

Long-term portion

      $6,246,781  $6,569,592 

To further summarize, the remaining notes payable amounts held as of March 31, 2019, were subject to the below interest rates:

0.00%  $232,133 
4.00% - 4.99%   1,981,060 
5.00% - 5.99%   2,947,100 
6.00 - 6.99%   137,600 
8.00 - 8.99%   300,000 
10.00% - 13.00%   2,519,731 

Total

  $8,117,624 

23

The timing of future payments of notes payable are as follows as of March 31, 2019:

2019

 $1,572,677 

2020

  1,725,291 

2021

  171,021 

2022

  317,936 

2023 and thereafter

  4,330,699 

Total

 $8,117,624 

HVAC Value Fund typically structures acquisitions where a portion of the purchase price is held back and is subject to certain conditions. These notes payable may or may not bear interest. Of the six acquisitions made by HVAC Value Fund madeduring 2016 and 2017, five acquisitionsresulted in notes payable to the year endedseller. As of December 31, 20162018, all of these notes have been paid in full. As of March 31, 2019, one line of credit remains open through the home services segment. This line of credit is held with Steven L. Kiel, an ENDI director. Additional debt held through the home services segment includes loans for various vehicles and one additional acquisition inequipment. Two vehicle loans were entered into during the quarter ended March 31, 2017. Four of the five acquisitions made in the year ended December 31, 2016 resulted in a note payable to the seller. The non-interest bearing note payable was due July 1, 2017 in the amount of $15,000, and was contingent on meeting a revenue target and other operational conditions. As mentioned in Note 3, the revenue targets and operational conditions were not met, resulting in the note being written off. There were three separate interest bearing notes payable as of the quarter ended June 30, 2017. The first interest bearing note payable accrues interest at 7% annually. $25,000 was payable on June 16, 2017 and $25,000 is payable on June 16, 2018. These loans require monthly payments are contingent on meeting revenue targetsthrough May 2023 and other operational conditions. The secondhold annual interest bearing note payable is for $100,000 and bears interest at 6% annually. This note was due July 11, 2017 and was contingent on meeting revenue targets and other operational conditions. As mentioned in Note 3, the revenue targets and operational conditions were not met, resulting in the note being written down. The third interest bearing note payable was for $100,000 and bears interest at 7% annually. This note was due July 30, 2017 and was contingent on meeting revenue targets and other operational conditions. As mentioned in Note 3, the revenue targets and operational conditions were exceeded, and per the purchase agreement, resulted in an increased payout. The acquisition made in the quarter ended March 31, 2017 also resulted in a $100,000 note payable to the seller. The payment amounts are contingent on meeting quarterly revenue targets.rates of 5.99%.

During the quarter ended September 30, 2017, EDI Real Estate, LLC entered intoissued two promissory notes, each secured by a property held for investment. These notes carry annual interest rates of 6%, pay interest quarterly, and are due September 15, 2022, with early payoff permitted. Additionally, during the quarter ended September 30, 2018, EDI Real Estate, LLC issued a promissory note secured by additional properties held for investment. This note carries an annual interest rate of 5.6% and fully matures on September 1, 2033, with early payoff permitted. The interest rate on this note is subject to change once each five year period based on an index rate plus a margin of 2.750 percentage points. The index rate is calculated as a monthly average yield on U.S. Treasury Securities, adjusted to a constant maturity of five years.

During the quarter ended March 31, 2019, the Company issued a promissory note secured by the Mt Melrose commercial warehouse.  The note carries an annual interest rate of 8%, pays interest quarterly, and is due upon successful sale of the warehouse with early payoff permitted.

Under the Cash Flow Agreement described under Note 3 above, the Company’s wholly owned subsidiary, Mt Melrose, LLC, assumed responsibility for Old Mt. Melrose’s (as defined in Note 3 above) monthly payments of interest and/or principal under the outstanding debt secured by the real properties acquired under the above-described Master Real Estate Asset Purchase Agreement, among other operating expenses. These notes began to mature during the current quarter, with the last note extending until January 2042. Some of these loans are interest only while others accrue interest that is due in full with a final balloon payment. The debt secured by the real properties has varying annual interest rates from 4.375% to 13%. Additionally, the interest rates on $2,934,495 of the debt secured by the real properties are subject to change not more than once each year or once each five-year period (based on the individual debt agreement) based on an index rate plus a margin ranging from 0.25 to 3.25 percentage points. For annually adjusted interest rates, the index rate is calculated as the highest or the lenders' Prime Rate as published in the Wall Street Journal. For rates adjusted each five-year period, the index rate is calculated as the average yield of the five-year U.S. Treasury Securities adjusted to a constant maturity as published in the Federal Reserve Statistical Release. As of the period ended March 31, 2019, a total of $6,854,477 of debt is secured by real properties through Mt Melrose, LLC.

As previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Cash Flow Agreement entered into effective November 1, 2018, between Mt Melrose, LLC and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed Cash Flow Agreement as of November 1, 2018. Accordingly, neither the Company nor Mt Melrose, LLC have any further rights or obligations under the Cash Flow Agreement. However, termination of the Cash Flow Agreement does not affect Mt Melrose, LLC’s obligations with respect to debt secured by the real properties it has already acquired, where such debt was assumed at the time of acquisition.

NOTE 9. ACCOUNTS RECEIVABLE AND BAD DEBT EXPENSE

For the nine monthsperiod ended September 30, 2017March 31, 2019 and December 31, 2016,2018, bad debt expense was $15,281 $8,540 and $34,$9,661, respectively. For the nine months ended September 30, 2017 and December 31, 2016, accounts receivable were $481,123 and $212,751, respectively. The increasedecrease in accounts receivable is the result of the formationdecreased sales through our home services segment. As of the HVAC subsidiaryperiod ended March 31, 2019, and a seller financing arrangement for a residential property sold during the nine monthsyear ended September 30, 2017. As of September 30, 2017 and December 31, 2016,2018, accounts receivable consisted of the following:

 

 

2017

 

 

2016

 

 

2019

  

2018

 

Gross accounts receivable

 

$

483,123

 

 

$

213,624

 

 $217,318  $245,096 

Less allowance for doubtful accounts

 

 

(2,000

)

 

 

(873

)

  (59,133)  (50,048)

Accounts receivable, net

 

$

481,123

 

 

$

212,751

 

 $158,185  $195,048 

24

Table of Contents

NOTE 10. SEGMENT INFORMATION

As of September 30, 2017,March 31, 2019, the Company has five business units with separate management and reporting infrastructures that offer different products and services. The five business units have been aggregated into fivethe following reportable segments: Corporate,Asset Management, Real Estate, Internet, Home Services, and Other.

In previous periods, the Company reported under the following six business segments: Asset Management, Mt Melrose, HVAC, Internet, Real Estate, and Asset Management.

21


NotesCorporate. In an effort to Unaudited Condensed Consolidated Financial Statements (Continued)highlight the direction of the Company and increase segment transparency, these historical segments were reorganized during the quarter ended June 30, 2018. Additional reorganizations were made as of January 1, 2019, in order to appropriately reflect the similarities in the Company's real estate operations. The “Mt Melrose” and Legacy “Real Estate” segments are now referred to collectively as “Real Estate”, and the “HVAC” segment is now referred to as “Home Services.” “Corporate”, and other additional investments now are combined under “Other Operations.” The “Asset Management” and “Internet” segments remain unchanged. See below for additional information on the activity included in each respective segment report.

 

The corporateasset management segment includes revenues and expenses derived from various investment opportunities and partnerships. The real estate segment includes revenue and expenses related to the management of properties held for investment and held for resale through Mt Melrose located in Lexington, Kentucky, and revenue and expenses related to the management of legacy properties held for investment and held for resale through EDI Real Estate located in Roanoke, Virginia. The internet segment includes revenue and expenses related to the sale of internet access, hosting, storage, and other ancillary services. The home services segment includes revenue and expenses derived from the management of HVAC and plumbing companies in Arizona. The other segment includes revenue and expenses from nonrecurring investment opportunities such as Huckleberry Real Estate Fund II, LLC. Additionally, the other segment includes any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company. Sitestar also invests in marketable securities through the corporate segment. The internet segment includes revenue and expenses related to the sale of internet access, hosting, storage, and other ancillary services. The HVAC segment includes revenue and expenses derived from the acquisition and management of HVAC and plumbing companies in Arizona and throughout the Southwest. The real estate segment includes revenue and expenses related to the management of properties held for investment and revenue and expenses involving the preparation and sale of properties held for resale. The asset management segment includes revenues and expenses derived from various investment opportunities and partnerships.

The internet segment includes revenue generated by operations in both the United States and Canada. In the quarterperiod ended September 30, 2017,March 31, 2019, the internet segment generated revenue of $295,371 $260,258 in the United States and revenue of $18,831$14,644 in Canada. This compares to the quarterperiod ended September 30, 2016March 31, 2018, where the internet segment generated revenue of $331,480$282,459 in the United States and revenue of $23,904$19,277 in Canada.

Summarized financial information concerning the Company’s reportable segments is shown in the following tables for the three months ended March 31, 2019 and 2018.

Three months ended March 31, 2019

 

Asset Management

  

Real Estate

  

Internet

  

Home Services

  

Other

  

Consolidated

 
                         

Revenues

 $696,980  $182,506  $274,902  $357,077  $212,631  $1,724,096 

Cost of revenue

     163,143   87,613   221,488      472,244 

Operating expenses

  123,464   104,408   63,269   274,434   194,920   760,495 

Other income (expense)

  7,039   (128,126)  392   (790)  3,897   (117,588)

Comprehensive income (loss)

  580,555   (213,171)  124,412   (139,635)  21,608   373,769 
Goodwill        212,445   1,024,591      1,237,036 

Identifiable assets

  9,288,203   13,056,773   405,593   1,515,344   1,184,962   25,450,875 

Three months ended March 31, 2018

 

Asset Management

  

Real Estate

  

Internet

  

Home Services

  

Other

  

Consolidated

 
                         

Revenues

 $284,705  $253,663  $301,736  $625,839  $  $1,465,943 

Cost of revenue

     216,223   71,147   488,675      776,045 

Operating expenses

  27,873   207,441   69,778   310,870   372,841   988,803 

Other income (expense)

  11,075   31,519   29,796   (4,681)  266   67,975 

Comprehensive income (loss)

  267,907   (138,482)  190,607   (178,387)  (372,575)  (230,930)
Goodwill        212,445   1,779,549      1,991,994 
Identifiable assets  10,333,980   13,426,410   415,311   2,434,884   294,557   26,905,142 

25

NOTE 11. COMMITMENTS AND CONTINGENCIES

Leases

As of the period ended March 31, 2019, we have two leases classified as operating leases and five classified as finance leases.  Our operating leases are for warehouse and office facilities for HVAC Value Fund, LLC and for office space for Willow Oak Asset Management, LLC. The leases have remaining terms expiring from 2019 through 2021 and a weighted average remaining lease term of 1.9 years.  The right-of-use assets and corresponding lease liabilities for the Company's operating leases are reported separately on the accompanying unaudited condensed consolidated balance sheets. Our finance leases are for home services vehicles and equipment with remaining terms expiring from 2019 through 2020 and a weighted average remaining lease term of 1.1 years.  Many of our existing leases have fair value renewal options, none of which have been considered certain of being exercised or included in the minimum lease term.  The right-of-use assets and corresponding lease liabilities for the Company's financing leases are recorded within property and equipment and notes payable on the accompanying unaudited condensed consolidated balance sheets, respectively. Discount rates used in the calculation of our lease liability was approximately 6.7%.  In addition, the Company is the lessor for facility space in New York that it sublets to other tenants; the sublease expires in 2020 with the operating lease.

Lease costs for the three months ended March 31, 2019 consisted of the following:

Finance lease costs:
Amortization of ROU assets13,107
Interest on lease liabilities
Operating lease cost26,319
Sublease income(7,039)
Total lease costs $ 32,387

A maturity analysis of our operating leases is as follows:

2019

 $75,131 

2020

  86,380 

2021

  13,005 

Total

  174,516 
     
Discount factor  (10,464)
Lease liability  164,052 
Amounts due within 12 months  (100,515)
Long-term lease liability $63,537 

A maturity analysis of our financing leases is as follows:

2019

 $34,219 

2020

  6,190 

Total

  40,409 
     
Lease liability  40,409 
Amounts due within 12 months  (37,094)
Long-term lease liability $3,315 

Other Commitments

As previously reported in our Current Reports on Form 8-K filed with the SEC on September 19, 2016, and December 30, 2016, respectively, on September 19, 2016, the Company, through Willow Oak, announced that it had entered into a letter of intent agreement with Alluvial Capital Management, LLC (“Alluvial Capital”) to make a seed investment through Willow Oak Asset Management in Alluvial Fund, LP, a private investment partnership that was launched by Alluvial Capital on January 1, 2017 (“Alluvial Fund”). Alluvial Capital acts as the general partner and the Company, through Willow Oak Asset Management, has invested in Alluvial Fund as a limited partner.

The Company agreed to make capital contributions to Alluvial Fund in the aggregate amount of $10 million to be provided over four equal tranches on January 1, 2017, April 1, 2017, July 1, 2017, and October 1, 2017. As of September 30, 2017, the Company satisfied its obligation to provide $10 million in accordance with the contribution schedule. On January 1, 2018, pursuant to an amendment to the Alluvial Side Letter Agreement, dated December 15, 2017, Willow Oak Asset Management, LLC withdrew $3,000,000 from its $10,000,000 investment in Alluvial Fund, LP in order to partially fund the first close of the Mt Melrose Transaction. Arquitos Capital Partners, LP, which is managed by our director Steven L. Kiel, simultaneously invested $3,000,000 in Alluvial to replace the amount withdrawn by Willow Oak. The Arquitos investment into Alluvial counts toward Willow Oak’s seed investment total for purposes of Willow Oak’s agreement with Alluvial.

As previously reported in our Current Reports on Form 8-K filed with the SEC on December 11, 2017, January 17, 2018, March 2, 2018, March 28, 2018, and 2016July 12, 2018, respectively, ENDI created a wholly owned subsidiary named Mt Melrose, LLC (“New Mt Melrose”) on January 10, 2018, which has acquired a portfolio of residential and other income-producing real estate in Lexington, Kentucky, pursuant to a certain Master Real Estate Asset Purchase Agreement entered into on December 10, 2017, with a like-named seller, Mt. Melrose, LLC (“Old Mt. Melrose”), a Kentucky limited liability company owned by Jeff Moore, a former ENDI director.

As set forth in our Form 8-K filed on January 17, 2018, on January 10, 2018, New Mt Melrose, consistent with the terms of the purchase agreement, completed a first acquisition from Old Mt. Melrose of 44 residential and other income-producing real properties located in Lexington, Kentucky, pursuant to the purchase agreement. This first tranche of real properties was acquired for total consideration of $3,956,389, which was payable as follows:

by payment of $500,000 to Old Mt. Melrose in cash;

by New Mt Melrose’s assumption of $1,798,713 of outstanding indebtedness secured by the acquired real properties; and

the balance by issuance to Old Mt. Melrose of 120,602 shares of the Company’s common stock.

26

As further set forth in our Form 8-K filed on July 12, 2018, on June 29, 2018, New Mt Melrose, consistent with the nine months endedterms of the purchase agreement, completed a second acquisition from Old Mt. Melrose of an additional 69 residential and other income-producing real properties located in Lexington, Kentucky, pursuant to the purchase agreement. This second tranche of real properties was acquired for total consideration of $5,174,722, which was payable as follows:

by New Mt Melrose’s assumption of $2,767,158 of outstanding indebtedness secured by the acquired real properties; and

the balance by issuance to Old Mt. Melrose of 148,158 shares of the Company’s common stock.

As previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Master Real Estate Asset Purchase Agreement entered into effective November 1, 2018, between the Company and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed purchase agreement as of November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations concerning additional acquisitions of real properties from Old Mt. Melrose under the purchase agreement.

On January 10, 2018, New Mt Melrose and Old Mt. Melrose entered into a certain Cash Flow Agreement (the “Cash Flow Agreement”), pursuant to which, in connection with the parties’ anticipated consummation of all of the real property purchase transactions under the purchase agreement described above, the parties agreed that as of and from and after January 10, 2018, until such time as the parties consummated the relevant closing as to each real property under the purchase agreement, Old Mt. Melrose would assign to New Mt Melrose all of the income, rents, receivables, and revenues arising from or issuing out of such real property, and New Mt Melrose would assume Old Mt. Melrose’s responsibility for payment of certain of the costs and expenses attributable to such real property.

Under the Cash Flow Agreement, New Mt Melrose has been responsible for Old Mt. Melrose’s monthly payments of interest and/or principal under the outstanding debt secured by the real properties; Old Mt. Melrose’s real property taxes with respect to the real properties due and attributable to the periods from and after the effective date; and Old Mt. Melrose’s ordinary expenses of operating the real properties, actually incurred, to the extent attributable to de minimis repairs, recurring maintenance services, and/or water, electricity, sewer, gas, telephone, or other similar utility charges. However, the risk of loss and casualty damage with respect to all or any portion of the real properties has continued to be borne by Old Mt. Melrose up to and including the actual time of the relevant closing respecting such real property.

Based on the number of properties then outstanding for purchase under the purchase agreement at September 30, 20172018, New Mt Melrose was obligated under the Cash Flow Agreement as of September 30, 2018, for (i) monthly payments of interest and/or principal under the outstanding debt secured by such real properties in the aggregate amount of $10,568 per month, (ii) insurance of $1,073 per month, (iii) estimated annualized obligations for real property taxes with respect to such real properties in the aggregate amount of approximately $7,461 per year, and 2016. No comparable financial information exists for(iv) ordinary recurring expenses of operating such real properties that are expected to be immaterial in aggregate. However, as previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Cash Flow Agreement entered into effective November 1, 2018, between New Mt Melrose and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed Cash Flow Agreement as of November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations under the Cash Flow Agreement.

We have no other meaningful long-term debt obligations, purchase obligations, or other long-term liabilities as of March 31, 2019, other than those previously mentioned related to the asset management segment, because it did not commence operations until January 1, 2017. Also notehome services, and real estate segments.

Litigation

Enterprise Diversified, Inc. (f/k/a Sitestar Corporation) v. Frank Erhartic, Jr.

On April 12, 2016, the Company filed a civil action complaint against Frank Erhartic, Jr. (the “Former Erhartic CEO”), the Company’s former CEO and director (prior to December 14, 2015) and currently an owner of record or beneficially of more than five percent of the Company’s Common Stock, alleging, among other things, that the HVAC segment did not commence operations until June 14, 2016.Former Erhartic CEO engaged in, and caused the Company to engage in to its detriment, a series of unauthorized and wrongful related-party transactions, including causing the Company to borrow certain amounts from the Former Erhartic CEO’s mother unnecessarily and at a commercially unreasonable rate of interest, converting certain funds of the Company for personal rent payments to the Former Erhartic CEO, commingling in land trusts certain real properties owned by the Company and real properties owned by the Former Erhartic CEO, causing the Company to pay certain amounts to the Former Erhartic CEO for lease payments under an unauthorized lease as to a storage facility owned by the Former Erhartic CEO, causing the Company to pay rent on its corporate headquarters owned by the Former Erhartic CEO’s ex-wife in amounts commercially unreasonable and excessive, and to make real estate tax payments thereon for the personal benefit of the Former Erhartic CEO, converting to the Former Erhartic CEO and/or absconding with five motor vehicles owned by the Company, causing the Company to pay real property and personal property taxes on numerous properties owned personally by the Former Erhartic CEO, causing the Company to pay personal credit card debt of the Former Erhartic CEO, causing the Company to significantly overpay the Former Erhartic CEO’s health and dental insurance for the benefit of the Former Erhartic CEO, and causing the Company to pay the Former Erhartic CEO’s personal automobile insurance. The Company is seeking, among other relief available, monetary damages in excess of $350,000. This litigation matter is currently pending in the Circuit Court for the City of Lynchburg (Lynchburg, Virginia).

 

 

 

Corporate

 

 

Internet

 

 

HVAC

 

 

Real Estate

 

 

Asset Management

 

 

Consolidated

 

Three months ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

 

$

314,202

 

 

$

1,332,239

 

 

$

324,044

 

 

$

715,598

 

 

$

2,686,083

 

Cost of revenue

 

$

 

 

$

81,144

 

 

$

875,991

 

 

$

306,537

 

 

$

 

 

$

1,263,672

 

Net income (loss) before income taxes

 

$

(167,120

)

 

$

172,415

 

 

$

119,681

 

 

$

8,126

 

 

$

674,054

 

 

$

807,156

 

Goodwill

 

$

 

 

$

212,445

 

 

$

1,779,549

 

 

$

 

 

$

 

 

$

1,991,994

 

Identifiable assets

 

$

201,291

 

 

$

315,754

 

 

$

2,787,303

 

 

$

1,072,849

 

 

$

12,091,978

 

 

$

16,469,175

 

27

 

 

 

Corporate

 

 

Internet

 

 

HVAC

 

 

Real Estate

 

 

Asset Management

 

 

Consolidated

 

Three months ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

 

$

355,384

 

 

$

906,910

 

 

$

404,923

 

 

$

 

 

$

1,667,217

 

Cost of revenue

 

$

 

 

$

70,290

 

 

$

619,881

 

 

$

402,285

 

 

$

 

 

$

1,092,456

 

Net income (loss) before income taxes

 

$

(315,062

)

 

$

285,847

 

 

$

66,370

 

 

$

(2,953

)

 

$

 

 

$

34,202

 

Goodwill

 

$

 

 

$

212,445

 

 

$

1,053,851

 

 

$

 

 

$

 

 

$

1,266,296

 

Identifiable assets

 

$

3,840,647

 

 

$

614,610

 

 

$

1,921,609

 

 

$

2,117,404

 

 

$

 

 

$

8,494,270

 

 

Corporate

 

 

Internet

 

 

HVAC

 

 

Real Estate

 

 

Asset Management

 

 

Consolidated

 

Nine months ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

 

$

977,629

 

 

$

3,526,913

 

 

$

1,216,190

 

 

$

1,320,808

 

 

$

7,041,540

 

Cost of revenue

 

$

 

 

$

237,098

 

 

$

2,307,902

 

 

$

1,264,602

 

 

$

 

 

$

3,809,602

 

Net income (loss) before income taxes

 

$

(403,869

)

 

$

585,930

 

 

$

88,774

 

 

$

(68,810

)

 

$

1,241,023

 

 

$

1,443,048

 

Goodwill

 

$

 

 

$

212,445

 

 

$

1,779,549

 

 

$

 

 

$

 

 

$

1,991,994

 

Identifiable assets

 

$

201,291

 

 

$

315,754

 

 

$

2,787,303

 

 

$

1,072,849

 

 

$

12,091,978

 

 

$

16,469,175

 

 

Corporate

 

 

Internet

 

 

HVAC

 

 

Real Estate

 

 

Asset Management

 

 

Consolidated

 

Nine months ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

 

 

$

1,068,283

 

 

$

939,932

 

 

$

1,992,371

 

 

$

 

 

$

4,000,586

 

Cost of revenue

 

$

 

 

$

290,043

 

 

$

633,053

 

 

$

1,918,603

 

 

$

 

 

$

2,841,699

 

Net income (loss) before income taxes

 

$

(645,927

)

 

$

614,670

 

 

$

74,922

 

 

$

60,857

 

 

$

 

 

$

104,522

 

Goodwill

 

$

 

 

$

212,445

 

 

$

1,053,851

 

 

$

 

 

$

 

 

$

1,266,296

 

Identifiable assets

 

$

3,840,647

 

 

$

614,610

 

 

$

1,921,609

 

 

$

2,117,404

 

 

$

 

 

$

8,494,270

 

22


Notes to Unaudited Condensed Consolidated Financial Statements (Continued)NOTE 12. SHARE ADJUSTMENT, CANCELLATION AND SALE OF TREASURY SHARES, AND REVERSE STOCK SPLIT

  

NOTE 11. ADJUSTMENT TO OPENING BALANCE NUMBER OF SHARES AND CANCELLATION OF TREASURY SHARESCancellation and Sale of Treasury Shares

During

On May 26, 2018, the quarter ended MarchCompany signed a stock purchase agreement with an unaffiliated third party to sell 1,633,500 shares of the Company’s common stock held as treasury shares to such party for $0.11036586 per share. The settlement date for the sale was July 31, 2017, management was made aware of a clerical error that affected the reported2018. The number of treasuryshares transferred on the settlement date was adjusted for the Company’s reverse stock split to 13,068 shares. To the extent that this sale of previously registered shares held as of December 31, 2016. It was discovered that the number of treasury shares heldrequired an exemption from registration, this sale of shares of common stock of the Company was overstatedexempt from registration under the Securities Act of 1933 (“Securities Act”), in reliance upon Section 4(2) of the Securities Act and Regulation D Rule 506, as a transaction by 100,000an issuer not involving a public offering.

Reverse Stock Split

As previously reported in our Current Report on Form 8-K filed with the SEC on June 7, 2018, the Board of Directors of the Company previously approved, on March 29, 2018, a reverse stock split of all of the Company’s Common Stock, pursuant to which every 125 shares whichof Common Stock of the Company were reverse split, reconstituted, and converted into one (1) share of Common Stock of the Company (the “Reverse Stock Split”). To effectuate the aforesaid Reverse Stock Split, the Company previously filed on May 23, 2018, a Certificate of Change Pursuant to Nevada Revised Statutes (“NRS”) Section 78.209 (the “Certificate of Change”) with the Secretary of State of the State of Nevada, with a specified effective filing date of June 1, 2018.

The Company submitted an Issuer Company Related Action Notification regarding the Reverse Stock Split to the Financial Industry Regulatory Authority (“FINRA”) on May 22, 2018.  FINRA declared the Reverse Stock Split effective in turn understatedthe marketplace July 23, 2018 (the “FINRA Effective Date”).  Accordingly, while the Certificate of Change became effective under Nevada state corporate law on June 1, 2018, the Reverse Stock Split did not become effective as to shareholders or the marketplace until the FINRA Effective Date.   

Split Adjustment

On the FINRA Effective Date, the total number of shares outstanding by the same amount. The Company has concluded that a full restatement is not necessary as the total misstatement accounts for 0.035% of the totalCompany’s Common Stock held by each stockholder converted automatically into the number of whole shares of Common Stock equal to (i) the number of shares outstandingof Common Stock held by such stockholder immediately prior to the Reverse Stock Split, divided by (ii) one hundred twenty five (125). No fractional shares were issued, and no percash or other consideration was paid.  Rather, any fraction of a share metricsof Common Stock that otherwise would have resulted from the Reverse Stock Split were effected. This error dates backrounded up to records kept by prior management, but has sincethe next whole share of Common Stock.  That is, stockholders who otherwise would have been reconciled and corrected.  Further, management is actively workingentitled to cancel existing treasury shares. As noted on the condensed consolidated balance sheets and the condensed consolidated statementsreceive fractional shares because they held a number of stockholders’ equity, aspre-Reverse Stock Split shares of the quarter ended September 30, 2017, 2,125,795 treasuryCompany’s Common Stock not evenly divisible by one hundred twenty five (125), had the number of post-Reverse Stock Split shares have been cancelled.

As of November 9, 2017, the correctCompany’s Common Stock to which they were entitled rounded up to the next whole number of shares outstanding is 282,830,163of the Company’s Common Stock. Stockholders’ equity and all references to share and per share amounts in the correctaccompanying unaudited condensed consolidated financial statements have been retroactively adjusted to reflect the Reverse Stock Split for all periods presented.

28

Ownership Unchanged

Immediately after the Reverse Stock Split, each stockholder’s percentage ownership interest in the Company and proportional voting power remained unchanged except for minor adjustments resulting from the Company’s election to round up any fraction of a share of Common Stock that otherwise would have resulted from the Reverse Stock Split. The rights and privileges of the holders of shares of Common Stock of the Company were substantially unaffected by the Reverse Stock Split.    

Capitalization

Immediately prior to the Certificate of Change becoming effective, the aggregate number of treasury shares heldwhich the Company had the authority to issue was three hundred fifty million (350,000,000) shares of Common Stock at $.001 par value, and thirty million (30,000,000) shares of Serial Preferred Stock at $.001 par value.  As a result of the Certificate of Change and Reverse Stock Split, the aggregate number of shares which the Company has the authority to issue is 11,696,658.two million eight hundred thousand (2,800,000) shares of Common Stock at $.125 par value, and thirty million (30,000,000) shares (unchanged) of Serial Preferred Stock at $.001 par value. 

CUSIP Number

The Company’s CUSIP number changed on the FINRA Effective Date as a result of the Reverse Stock Split. The new CUSIP number is 293706 107.

NOTE 12.13. SUBSEQUENT EVENTS

As previously reported in our Current Report on Form 8-K filed with the SEC on May 6, 2019, changes concerning certain of the Company's executive officers and a director were made effective on Tuesday, April 30, 2019. Effective on this date, G. Michael Bridge resigned as the Chief Executive Officer and a director of the Company, and Rodney E. Lake resigned as the Chief Operating Officer and the corporate secretary of the Company.

Management has evaluated all subsequent events from September 30, 2017March 31, 2019, through November 9, 2017, the date the unaudited condensed consolidated financial statements were issued. Management concluded that no subsequent events have occurred that would require recognition or disclosure in the unaudited condensed consolidated financial statements.

 


29

Item 2.

Management'sManagement’s Discussion and Analysis of Financial Condition and Results of Operations

This section is intended to provide readers of our financial statements information regarding our financial condition, results of operations, and items that management views as important. The following discussion and analysis should be read in conjunction with the Company’s unaudited condensed consolidated financial statements and related footnotes for the quarter ended September 30, 2017.March 31, 2019. The discussion of results, causes, and trends should not be construed to imply any conclusion that such results or trends will necessarily continue in the future. Additionally, it should be noted that a uniform comparative analysis cannot be performed for all segments, as a segment’s limited financial history or recent restructuring results in less comparable financial performance.

Overview

Sitestar Corporation

Enterprise Diversified, Inc. (“Sitestar,ENDI,” the “Company,” or “we”) operates under five reportable segments:

Corporate: Asset Management Operations, Real Estate Operations, Internet Operations, Home Services Operations, and Other Operations. Other Operations include corporate and investment activity that is not considered to be one of our primary lines of business. The corporatemanagement of the Company also continually reviews various investment opportunities, including those in other lines of business.

In previous periods, the Company reported under the following six business segments: Asset Management, Mt Melrose, HVAC, Internet, Real Estate, and Corporate. In an effort to highlight the direction of the Company and increase segment transparency, these historical segments were reorganized during the quarter ended June 30, 2018. Additional reorganizations were made as of January 1, 2019 in order to appropriately reflect the similarities in the Company's real estate operations. The “Mt Melrose” and Legacy “Real Estate” segments are now referred to collectively as “Real Estate”, and the “HVAC” segment is now referred to as “Home Services.” “Corporate”, and other additional investments now are combined under “Other Operations”. The “Asset Management” and “Internet” segments remain unchanged. See below for additional information on the activity included in each respective segment report.

The asset management segment includes revenues and expenses derived from various investment opportunities and partnerships. The real estate segment includes revenue and expenses related to the management of properties held for investment and held for resale through Mt Melrose located in Lexington, Kentucky, and revenue and expenses related to the management of legacy properties held for investment and held for resale through EDI Real Estate located in Roanoke, Virginia. The internet segment includes revenue and expenses related to the sale of internet access, hosting, storage, and other ancillary services. The home services segment includes revenue and expenses derived from the management of HVAC and plumbing companies in Arizona. The other segment includes revenue and expenses from nonrecurring investment opportunities such as Huckleberry Real Estate Fund II, LLC. Additionally, the other segment includes any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company. Sitestar may also invest in marketable securities through the corporate segment.  

Internet Operations: The Company operates its internet operations through Sitestar.net,

Asset Management Operations

ENDI created a wholly owned subsidiary that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, and various ancillary services. Sitestar.net provides services and support to customers in the United States and Canada.

HVAC Operations: The Company operates its HVAC Operations through HVAC Value Fund, LLC, a wholly-owned subsidiary focused on the acquisition and management of HVAC and plumbing companies in Arizona and throughout the Southwest. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016, we, along with JNJ Investments, LLC, an unaffiliated third party and member of HVAC Value Fund, LLC, organized and launched this subsidiary on June 13, 2016. As of September 30, 2017, HVAC Value Fund had closed on six acquisitions totaling $2,015,000, plus estimated earn outs of approximately $350,000.

Real Estate Operations: Sitestar owns a real estate investment portfolio through EDI Real Estate, LLC that includes residential properties, vacant land, and one commercial property. Our real estate portfolio is primarily focused in the Roanoke and Lynchburg areas of Virginia. The portfolio includes single family homes that are currently rented and managed through a third-party property manager, as well as vacant properties being prepared or currently listed for sale.

Asset Management Operations: Sitestar created a wholly-owned asset management subsidiary on October 10, 2016, named Willow Oak Asset Management, LLC (“Willow Oak”). The asset management segment has been a growth area for the Company since its inception. Capital reallocations continue to be made to the subsidiary with long-term investment strategies being the primary focus. Willow Oak is an asset management platform oriented to the value-investing community. Value investing and knowledge of the global value-investing community are core competencies of the Company. Willow Oak intends to apply its core competencies to become a hub for the value-investing community with various forms of affiliations with respected value investment managers. Such affiliations to date include fund seeding and reinvestments, fund launching, portfolio management, and fund management. The Company intends to actively expand its Willow Oak platform with additional affiliations and services that enhance the value of the Willow Oak platform to all affiliated funds. Willow Oak currently operates one internal fund, Willow Oak Select Fund, LP, and has contractual affiliations with seven other respected value-oriented funds and managers. 

As previously reported in our Current Reports on Form 8-K filed with the SEC on September 19, 2016, and December 30, 2016, respectively, the Company agreed to make a seed investment totaling $10 million through Willow Oak in Alluvial Fund, LP, an unrelateda private partnership that was launched on January 1, 2017. As previously reported in our Current Report on Form 8-K filed with the SEC on January 30, 2017, on January 24, 2017 Willow Oak entered into a certain Limited Liability Company Operating Agreement of Huckleberry Real Estate Fund II, LLC (“Huckleberry Fund”) dated as of January 24, 2017. Future investments of this nature will operate under Willow Oak and all related revenues and expenses will be allocated to the asset management segment accordingly. Sitestar, through its wholly-owned subsidiary, Willow Oak signed a fee share agreement on May 11, 2017 with Lizard Head, LLC, the general partner of Bridge Reid Fund I, LP. Under the agreement, Willow Oak became a special limited partner to Bridge Reid, providing fund advisory services to Bridge Reid in exchange for payments equal to 33% of the management fees accrued quarterly by the general partner and 33% of the incentive fees accrued annually, on investors who become limited partners after May 11, 2017. Willow Oak signed a fee share agreement on June 13, 2017, with Coolidge Capital Management, LLC (“Coolidge”), whose sole member is Keith D. Smith, who is also a Sitestaran ENDI director. Under the Agreement, Willow Oak Asset Management and Coolidge are the sole members of Bonhoeffer Capital Management LLC, the general partner to Bonhoeffer Fund, LP, a private investment partnership. Under their agreement, Willow Oak pays all start-up and operating expenses that are not partnership expenses under the limited partnership agreement. Willow Oak receives 50% of all performance and management fees earned by the general partner. On August 1, 2018, Willow Oak, through a newly organized, wholly owned subsidiary, Willow Oak Capital Management, LLC (“Willow Oak Capital Management”), launched a newly organized private investment partnership, Willow Oak Select Fund, LP (“Select Fund”). Select Fund focuses on investing in securities worldwide based upon internally generated ideas and curated “best ideas” submitted by various third-party fund managers comprising the Willow Oak fund manager alliance, some of whom may be affiliated with Willow Oak and/or the Company.

Willow Oak launched its fund management services (“FMS”) offering to external funds on November 1, 2018, when it signed a consulting services agreement with Arquitos Capital, a domestic and an offshore private investment fund controlled by Steven Kiel, a Company director. Willow Oak also provides FMS to the Bonhoeffer Fund and Willow Oak Select Fund. FMS consists of services not typically provided by traditional third-party providers to the hedge fund industry, including: access to the Willow Oak network, investor relations and marketing, administration and compliance, interface to traditional service providers, standard tools and best practices repository, and access to Willow-Oak-vetted third-party providers. Willow Oak offers FMS in consideration for a combination of fixed fees and a fee share. We believe we are uniquely situated to provide FMS to private hedge funds with a value-investing framework because our management and board of directors have extensive experience launching and managing value-oriented hedge funds. This experience enables us to focus on providing services that typically only the fund manager or in-house staff have the expertise to provide. FMS frees up managers to focus more time on the management of their investment portfolio. Joining the Willow Oak network also provides FMS customers with access to investment ideas from other Willow Oak network managers.

Real Estate Operations

The Company operates its real estate operations through Mt Melrose, LLC and EDI Real Estate, LLC. Mt Melrose, LLC is a wholly owned subsidiary that currently owns and operates a portfolio of residential and other income-producing real estate in Lexington, Kentucky, that was acquired pursuant to a certain Master Real Estate Asset Purchase Agreement entered into on December 10, 2017, with a like-named seller, Mt Melrose, LLC, a Kentucky limited liability company (“Old Mt. Melrose”). On January 10, 2018, Mt Melrose, LLC (“New Mt Melrose”) completed its first acquisition of 44 real properties under the agreement, and on June 29, 2018, Mt Melrose, LLC completed its second acquisition of 69 additional real properties under the agreement. However, during the quarterly period then ended December 31, 2018, the parties mutually agreed to terminate the Master Real Estate Asset Purchase Agreement and no further acquisitions were consummated. A third-party property manager has been engaged as of November 1, 2018, to manage certain of the real properties previously acquired. Management has determined that it is necessary to right-size New Mt Melrose operations to reduce its level of high-interest debt. Accordingly, New Mt Melrose has begun to sell various properties with an emphasis on selling properties that have high-interest-rate loans and do not produce income. As of March 31, 2019, approximately $1.8 million of debt is secured by properties intended for sale. Upon completion of its right-sizing efforts, management expects New Mt Melrose to continue to own a sizable portfolio of income-producing properties in Lexington, Kentucky. 

Legacy real estate operations include activity from a real estate investment portfolio held through EDI Real Estate, LLC. The portfolio, primarily located in the Roanoke area of Virginia, includes residential properties and vacant land. The portfolio includes single-family homes that are currently rented and managed through a third-party property manager, as well as vacant properties currently listed for sale.

Internet Operations

The Company operates its internet operations through Sitestar.net, a wholly owned subsidiary that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, third-party software as a reseller, and various ancillary services. Sitestar.net provides services and support to customers in the United States and Canada.

Home Services Operations

The Company operates its home services operations through HVAC Value Fund, LLC, a wholly owned subsidiary focused on the management of HVAC and plumbing companies in Arizona. As of December 31, 2017, HVAC Value Fund had closed on six acquisitions for an aggregate purchase price of approximately $2.02 million, which included earn-outs of approximately $325,000. For all six acquisitions, all asset allocations made by management are final and all earn-outs have been paid in full as of December 31, 2018.

Other Operations

Other operations include investment activity and corporate activity that is not considered to be one of the Company’s primary lines of business.Investment activity includes activity from various nonrecurring investment opportunities, such as the Company’s investment in Huckleberry Real Estate Fund II, LLC, and its financing arrangement with Triad Guaranty, Inc. 

Corporate operations include any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company. ENDI may also invest in marketable securities through the corporate segment.

Summary of Financial Performance

Common stockholders’ equity increased from $9,160,029$15,915,651 at December 31, 20162018, to $15,171,806 $16,289,420 at September 30, 2017. The change was mostly attributable to $4,625,000 of additional common stock issued.March 31, 2019. This change was also driven by $585,930 of comprehensive income in the internet segment, $88,774 of comprehensive income in the HVAC segment, $68,810 of comprehensive loss from the real estate segment, $1,241,023attributable to $580,555 of comprehensive income in the asset management segment, $124,412 of comprehensive income in the internet segment, and $460,140$21,608 of comprehensive income in other segments, and was partially offset by $139,635 of comprehensive loss in the corporate segment. The home services segment, and $213,171 of comprehensive loss attributable toin the corporate segment was offset by realized capital gains from investments in marketable securities of $76,940.real estate segment. Corporate expenses for the ninethree months ended September 30, 2017March 31, 2019 totaled $482,561.

24


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)$194,920.

 

Balance Sheet Analysis

This section provides an overview of changes in our assets, liabilities, and equity and should be read together with our unaudited condensed consolidated financial statements, including the accompanying notes to the financial statements. The table below provides a balance sheet summary for the periods presented and is designed to provide an overview of the balance sheet changes from quarter to quarter.

 

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

 

March 31, 2019

  

December 31, 2018

  

September 30, 2018

  

June 30, 2018

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                

Cash and equivalents

 

$

151,867

 

 

$

2,231,807

 

 

$

4,573,708

 

 

$

2,607,370

 

 $525,935  $459,680  $284,593  $280,958 

Accounts receivables, net

  158,185   195,048   431,970   439,904 

Investments, at fair value

 

 

12,201,972

 

 

 

8,978,684

 

 

 

6,075,884

 

 

 

599,500

 

  9,821,054   8,915,238   10,519,544   10,200,149 

Real estate, total

 

 

839,849

 

 

 

1,102,158

 

 

 

1,098,758

 

 

 

1,905,291

 

  11,691,075   11,811,789   11,619,448   11,185,601 

Accounts receivables, net

 

 

481,123

 

 

 

440,403

 

 

 

260,051

 

 

 

212,751

 

Goodwill and other assets

 

 

2,794,364

 

 

 

2,763,402

 

 

 

2,976,470

 

 

 

4,516,320

 

  3,254,626   3,137,697   6,354,881   6,099,339 

Total assets

 

$

16,469,175

 

 

$

15,516,454

 

 

$

14,984,871

 

 

$

9,841,232

 

 $25,450,875  $24,519,452  $29,210,436  $28,205,951 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                

Deferred revenue

 

$

239,748

 

 

$

247,873

 

 

$

238,941

 

 

$

214,898

 

Accounts payable

 

 

180,692

 

 

 

220,631

 

 

 

92,953

 

 

 

77,918

 

 $293,275  $240,703  $444,090  $454,221 

Accrued expenses

 

 

218,294

 

 

 

195,414

 

 

 

219,602

 

 

 

123,387

 

  550,602   418,196   221,893   213,286 

Deferred revenue

  215,811   213,647   213,383   227,476 

Notes payable and other liabilities

 

 

658,635

 

 

 

497,954

 

 

 

528,676

 

 

 

265,000

 

  8,101,767   7,731,255   8,773,111   7,954,270 

Total liabilities

 

 

1,297,369

 

 

 

1,161,872

 

 

 

1,080,172

 

 

 

681,203

 

  9,161,455   8,603,801   9,652,477   8,849,253 

Total stockholders’ equity

 

 

15,171,806

 

 

 

14,354,582

 

 

 

13,904,699

 

 

 

9,160,029

 

  16,289,420   15,915,651   19,557,959   19,356,698 

Total liabilities and stockholders’ equity

 

$

16,469,175

 

 

$

15,516,454

 

 

$

14,984,871

 

 

$

9,841,232

 

 $25,450,875  $24,519,452  $29,210,436  $28,205,951 

 

Results of operationsOperations

Corporate

Asset Management Operations

The Company operates its asset management business through a wholly owned subsidiary, Willow Oak Asset Management, LLC. This subsidiary was formed on October 10, 2016. As of December 31, 2016, this subsidiary did not have material operations. Effective January 1, 2017, Willow Oak Asset Management made its first investment and was subsequently allocated all related expenses. During the segment’s first year of operations, Willow Oak entered into three fee share agreements with multiple private investment partnerships and made an additional investment through another partnership arrangement. During the year ended December 31, 2018, two new partnerships were formed, multiple fee share agreements were entered into, and a new service offering, Fund Management Services, was launched.

As of the year ended December 31, 2018, Willow Oak holds a direct investment in the Alluvial Fund, LP. In accordance with GAAP, for financial reporting purposes, these investment gains and losses are reported as revenue on the accompanying unaudited consolidated statement of operations. This treatment can result in reporting negative revenue numbers. Willow Oak continues to earn revenue through the remaining fee share arrangements, as well as through fund management services.

During the quarter ended September 30, 2017March 31, 2019, the corporateasset management segment produced $696,980 of revenue. Cost of revenue was $0 and operating expenses totaled $123,464. Other income attributable to the asset management segment totaled $7,039. Other income was primarily attributable to a total of $97,029 of comprehensive loss. This includes $10,068 of othersublease arrangement for shared office space in New York City. The comprehensive income which was generated as a result of unrealized capital gains fromfor the ownership of marketable securities. Expensesquarter ended March 31, 2019, totaled $108,849.$580,555. This compares to corporatethe quarter ended March 31, 2018, when the asset management segment produced $284,705 of revenue, cost of revenue was $0, and operating expenses totaled $27,873. Additionally, other income for the quarter ended March 31, 2018, was $11,075 and total comprehensive income for the quarter ended March 31, 2018, was $267,907. The increase in revenue is due to market volatility and the application of $315,301specific GAAP revenue recognition rules as noted above. The increase in operating expenses is due to additional marketing and salary expenses incurred as part of the Company’s efforts to build and expand this subsidiary.

As of the quarter ended March 31, 2019, the fair value of long-term investments held through the asset management segment totaled $9,139,673. This compares to the fair value of long-term investments held at December 31, 2018, which totaled $8,446,488. This increase in investments is attributable to positive Alluvial Fund performance during the quarter ended September 30, 2016. ExpensesMarch 31, 2019, and to Company reinvestments into both the Bonhoeffer Fund and Willow Oak Select Fund. 

Real Estate Operations

Mt Melrose Operations

Through Mt Melrose, as of March 31, 2019, the Company owns a total of 161 units consisting of 113 units held for investment and 48 units held for sale as noted below:

Mt Melrose March 31, 2019  December 31, 2018 
Units occupied or available for rent  98   98 
Vacant units being prepared for rent  15   15 
Total units held for investment  113   113 
         
Residential and commercial units  43   48 
Vacant lots  5   9 
Total units held for resale  48   57 

Units held for investment consist of single-family and multi-family residential rental units. The leases in effect as of the period ended March 31, 2019, are based on either annual or multi-year time periods. Month-to-month leases are reserved for special circumstances. Units held for sale consist of single-family units, multi-family units, commercial properties, and undeveloped lots of land. Note that as of December 31, 2018, some of the Mt Melrose multi unit properties were higherreported in aggregate based on management's intention with the property as a whole.  In the table above, the December 31, 2018 unit numbers have been updated for comparison purposes to the March 31, 2019 unit numbers, and to reflect management's current intentions with each unit.

As of the period ended March 31, 2019, and as of the year ended December 31, 2018, the Mt Melrose portfolio of properties was carried at the following amounts on the accompanying unaudited condensed consolidated balance sheets:
Mt Melrose March 31, 2019  December 31, 2018  
Total real estate held for investment  $9,209,666   $9,049,945  
Accumulated depreciation  (211,141)  (159,514) 
Real estate held for investment, net  $8,998,525   $8,890,431  
          
Real estate held for resale  $2,047,927   $2,278,865  

For the period ended March 31, 2019, depreciation expense on the Mt Melrose portfolio of properties was $51,627. This compares to depreciation expense for the period ended March 31, 2018, when depreciation expense on the Mt Melrose portfolio of properties was $39,802.

During the period ended March 31, 2019, Mt Melrose sold five residential properties and four vacant lots for gross proceeds of $121,850. This compares to their carrying value of $85,938, which resulted in a net gain of $35,912. Mt Melrose did not sell any properties in the period ended March 31, 2018.

Mt Melrose did not purchase any properties during the period ended March 31, 2019. The increase in real estate held for investment from December 31, 2018, was due to the transfer of land from real estate held for sale, as well as through capital improvements made during the period ended March 31, 2019. This compares to the period ended March 31, 2018, when Mt Melrose purchased a total of 17 properties for a gross purchase price of $1,282,500. The majority of these purchases resulted in a note payable. 

During the year ended December 31, 2018, an impairment adjustment of $964,743 was recorded to real estate held for resale through Mt Melrose, LLC in order to properly reflect market value for those properties held at the end of the year. This adjustment was the result of 62 properties being transitioned to “held for sale” from “held for investment” as part of a portfolio redirection that will reduce high-interest debt. 

EDI Real Estate Operations

Through EDI Real Estate, as of March 31, 2019, the Company owns a total of 12 units consisting of nine units held for investment and three vacant lots held for sale as noted below:

EDI Real Estate
 
March 31, 2019
  
December 31, 2018
 
Units occupied or available for rent
  
6
   
6
 
Vacant units being prepared for rent
  
3
   
3
 
Total units held for investment
  
9
   
9
 
         
Vacant lots held for resale
  
3
   
3
 

Units held for investment consist of single-family residential rental units.

The leases in effect, as of the period ended March 31, 2019, are based on either annual or multi-year time periods and typically include month-to-month provisions after the completion of the initial term. An outside property management company manages these rental properties on behalf of the Company. The property management company has introduced updated and renewed leases for existing rental properties.

EDI Real Estate
 
March 31, 2019
  
December 31, 2018
  
Total real estate held for investment
 
 $
717,456
  
 $
710,022
  
Accumulated depreciation
  
(112,880
)
  
(107,576
)
 
Real estate held for investment, net
 
 $
604,576
  
 $
602,446
  
          
Real estate held for resale
 
 $
40,047
  
 $
40,047
  

For the period ended March 31, 2019, depreciation expense on the EDI Real Estate portfolio of properties was $5,304. This compares to depreciation expense for the period ended March 31, 2018, when depreciation expense on the EDI Real Estate portfolio of properties was also $5,304.

During the period ended March 31, 2019, EDI Real Estate did not sell any properties. This compares to the period ended March 31, 2018, when EDI Real Estate sold two residential properties for gross proceeds of $62,000. This compares to their carrying value of $69,033, which resulted in a net loss of $7,033.
EDI Real Estate did not purchase any properties in the period ended March 31, 2019 or March 31, 2018. The increase in real estate held for investment from December 31, 2018, was due to capital improvements made during the period ended March 31, 2019.

During the year ended December 31, 2018, an impairment adjustment of $64,038 was recorded to real estate held for resale through EDI Real Estate, LLC in order to properly reflect market value for those properties held during the year. This adjustment was the result of a deteriorating building that was purchased by prior management in 1998.

For the period ended March 31, 2019, the entire real estate segment generated rental revenue of $182,506. The cost of rental revenue totaled $163,143. Operating expenses for the period ended March 31, 2019, were $104,408. Other expenses totaled $128,126 and comprehensive loss for the period ended March 31, 2019, totaled $213,171. This compares to the period ended March 31, 2018, when revenue was $253,663 and cost of revenue totaled $216,223. Operating expenses were $207,441, other income totaled $31,519, and total comprehensive loss was $138,482. The decrease in revenue was attributable to additional sales of held-for-sale properties made through EDI Real Estate during the quarter ended September 30, 2016 compared to the quarter ended September 30, 2017 primarily due to increased accounting and legal expenses related to outsourced accounting roles and legacy legal matters. Accounting and legal roles have since been brought in-house.

March 31, 2018. Total revenue from real estate held for investment remains comparable.

Internet Operations

As of September 30, 2017,December 31, 2018, the focus of our internet segment is to generate cash flow, work to make our costs variable, and reinvest in our operations when an acceptable return is available. We did not make significant reinvestments into the internet segment during 2018, however, subsequent to December 31, 2018, management has begun working with outside consultants to establish a new business plan for the three months ended September 30, 2017. Additionally, competitive pressures have negatively affected our ongoing revenue. Accordingly,segment. The business plan is expected to include a formal marketing strategy with new products and services offerings in geographic areas that were previously unavailable to the segment. Management’s intent with this new business plan is to stop the decline of internet revenue has continued to decline, though at a slower pace than previous years, as noted below.by the end of 2019.

Revenue attributed to the internet segment during the quarterperiod ended September 30, 2017March 31, 2019, totaled $314,202. While this was a decrease$274,902 and cost of $41,182 when compared to revenue generated in this segment during the quarter ended September 30, 2016 totaling $355,384, income from operations reportedtotaled $87,613. Operating expenses for the segment decreased by only $19,426 duringtotaled $63,269 for the same time period. The year over year revenue decline fromperiod ended March 31, 2019, and other income totaled $392. Total comprehensive income for the quartersinternet segment was $124,412 for the period ended September 30, 2017 and 2016 was 11.6%.March 31, 2019. This was a slight improvement from the year over decline of 11.7% reported at the year ended December 31, 2016 comparedcompares to the yearperiod ended DecemberMarch 31, 2015. The year over year2018, when revenue declinetotaled $301,736, cost of revenues totaled $71,147, operating expenses were $69,778, other income was $29,796, and comprehensive income was $190,607. Other income for the segment is the result of fewer customer renewals and the absence of new customers.

The cost of revenue during the quarter ended September 30, 2017 totaled $81,144. This was an increase of $10,854 when compared to the cost of revenue in this segment during the quarter ended September 30, 2016 totaling $70,290. This increase was the result of a temporary contract price decrease experienced during the quarter ended September 30, 2016.  

As noted in the quarterly report filed on August 8, 2017, during the quarter ended June 30, 2017, the internet segment closed on the sale of First.com, a domain name that has been actively marketed since the first quartervarious blocks of 2016. The domain name had a cost basis of $200,000 and was sold for net proceeds of $200,000, which includes broker and commission fees paid. This transaction was reported in other income during the quarter ended June 30, 2017.IP addresses.

25


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

The table below provides a summary of income statement figures over time. These figures are specific to the internet segment and are presented for the quarterly periods designated below.

 

 

September 30, 2017

 

 

June 30, 2017

 

 

March 31, 2017

 

 

December 31, 2016

 

Revenues

 

$

314,202

 

 

$

328,341

 

 

$

335,086

 

 

$

347,005

 

Cost of revenue

 

 

81,144

 

 

 

76,145

 

 

 

79,809

 

 

 

79,471

 

Operating expenses

 

 

61,299

 

 

 

68,214

 

 

 

94,024

 

 

 

66,375

 

Other income

 

 

656

 

 

 

2,771

 

 

 

54,309

 

 

 

6,382

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(258

)

Comprehensive income (loss)

 

$

172,415

 

 

$

186,753

 

 

$

215,562

 

 

$

207,283

 

 

Management is currently identifying the market value for domain names owned by the Company in order to assess potential income opportunities. Management also evaluates these domain names available for purchase in order tothird-party sales potential, as well as for other marketing opportunities that could generate new revenue from current customers who utilize the domains.

Effective January 1, 2016,

As of March 31, 2019, we have improveda total of 7,919 customer accounts across the U.S. and restructuredCanada. This compares to the period ended March 31, 2018, when we had a total of 8,599 customer accounts. As of March 31, 2019, approximately 64% of our internal reporting in the internet segment. Our current sales mix of customers consists of approximately 69%revenue is driven by internet access and 31%services, with the remaining 36% being earned though web hosting and storage. other storage services.

Approximately 91% of our customer accounts are managed by our U.S. operations andbased, while 9% of our customer accounts are managed by our Canada operations.based. Revenue generated by our U.S. operationscustomers totaled $295,371$260,258 and revenue generated by our Canada operationsCanadian customers totaled $18,831$14,644 during the quarterperiod ended September 30, 2017.March 31, 2019. This compares to revenue generated by our U.S. operationscustomers of $330,480$282,459 and revenue generated by our Canada operationsCanadian customers of $23,904$19,277 during the quarterperiod ended September 30, 2016.March 31, 2018.

HVAC

Home Services Operations

During the period ended March 31, 2019, our home services operations generated revenue of $357,077, cost of revenue totaled $221,488, and operating expenses totaled $274,434. Other expenses for the period ended March 31, 2019, totaled $790. The Company operates its HVACcomprehensive loss for our home services operations through HVAC Value Fund, LLC, a wholly-owned subsidiary focused onfor the acquisitionperiod ended March 31, 2019, totaled $139,635. This compares to the period ended March 31, 2018, when the segment generated revenue of $625,839, cost of revenue totaled $488,675, operating expenses totaled $310,870, other expenses were $4,681, and management of HVAC and plumbing companiesthe comprehensive loss for the period was $178,387.

Included in Arizona and throughout the Southwest. After gaining experience with HVAC acquisitions, management noted the complementary nature of plumbing providers and completed two acquisitions where a significant amount of their revenue originated from plumbing services. As previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016, we, along with JNJ Investments, LLC, an unaffiliated third party and member of HVAC Value Fund, LLC, organized and launched this subsidiary on June 13, 2016. HVAC Value Fund closed on five acquisitions totaling $1,455,000 duringother expenses for the year ended December 31, 2016. During2018, is a goodwill impairment expense of $754,958. The impairment is the nine months ended September 30, 2017, HVAC Value Fund closed on one additional acquisition totaling $560,000. Asresult of lost revenues and a general under performance of previously reported in our Current Report on Form 8-K filed with the SEC on June 14, 2016 and discussed further herein, the purpose of HVAC Value Fund is to acquireacquired HVAC and plumbing businesses. Accordingly, all of our acquisitions were made in

Other Operations

In the ordinary course of business and consistent withperiod ended March 31, 2019, the customs and practices (including with respect to nature, scope, magnitude, quantity, frequency and contemplated purpose) of HVAC Value Fund, and, in turn, the Company.

Our HVAC operations generated revenue of $1,332,239 during the quarter ended September 30, 2017. Costother segments produced $212,631 of revenue totaled $875,991 and operating expenses totaled $322,639. Other expenses totaled $13,928. The other expenses are relatedattributed to the interest portion of the notes payable incurred by HVAC Value Fund as well as a loss incurred on the disposal of an asset. Comprehensive income for the quarter ended September 30, 2017 totaled $119,681. This compares to the quarter ended September 30, 2016, when HVAC operations generated revenue of $906,910, cost of revenue totaled $619,881, operating expenses totaled $219,537 and comprehensive income for the quarter totaled $66,370. Management notes that for the quarter ended September 30, 2016, HVAC Value Fund had closed only four of the six currently held acquisitions.  

Real Estate Operations

As of September 30, 2017, we owned 10 residential properties, one commercial property, and interests in several lots. In 2008, the Company had implemented a program to redirect cash generated from the internet operations into the purchase and renovation of real estate. This program was abolished with the change in management on December 14, 2015. From December 14, 2015 through the end of 2015, several real estate agents and investors were engaged to determine the marketability of our properties. Repair work ceased until a more thorough review for each property could be completed to determine the most profitable course forward. Prior to year-end 2015, a list of properties was assigned to a real estate agent. Additionally, during 2015, we entered into negotiations with several investors to sell various properties. Many of these properties were held for resale by prior management, but prior marketing activity was poor.

26


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

The Company sold three residential propertiesinvestment in the quarter ended September 30, 2017 for gross proceeds of $299,900 and net proceeds of $271,037. The carrying value of the three properties sold was $275,541. Two of these properties were previously held for sale, while the other property was held for investment and sold through a tenant purchase option. No properties were acquired during this time period or subsequent to the quarter ending. We continue to market for sale or prepare to market for sale each property in the held for resale category. Properties have either sold as-is or have been repaired and upgraded before being listed for sale. Several real estate agents have been engaged to market the remaining properties listed for resale.

We own several rental properties managed by a third-party property management company. As of September 30, 2017, we had eight properties available for rent. All rental properties were occupied. The leases in effect as of the quarter ended September 30, 2017 are based on either annual or multi-year time periods and include month-to-month provisions after the completion of the initial term. The property management company has introduced updated and renewed leases for existing rental properties. All eight properties were current with regard to tenant payments as of September 30, 2017. This is comparable to the quarter ended September 30, 2016 when we also had eight properties available for rent with all of the properties occupied and current with regard to tenant payments.

During the quarter ended September 30, 2017, the Company generated rental revenue of $24,144, net of bad debt expense. The cost of revenue totaled $6,081. This compared to rental revenue of $27,023, net of bad debt during the quarter ended September 30, 2016. The cost of revenue during the comparison period totaled $11,104. The decrease in cost of revenue was the result of improved maintenance of the rental properties by our third-party property manager.

Depreciation expense totaled $5,304 for the quarter ended September 30, 2017. Total accumulated depreciation as of September 30, 2017 totaled $81,057.

Asset Management Operations

The Company operates its asset management business through a wholly-owned subsidiary, Willow Oak Asset Management, LLC (“Willow Oak”). This subsidiary was formed on October 10, 2016. As of the quarter ended September 30, 2017, all four $2.5 million payments of the $10 million seed investment in Alluvial Fund, as previously described, have been made. Willow Oak earns revenues through a fee share arrangement with Alluvial Fund, LP. In accordance with GAAP, for financial reporting purposes, all Alluvial Fund investment gains and losses are reported as revenue on the condensed consolidated statement of income. For tax purposes, the realized portion of these gains will be taxable. Fees earned from the fee share agreement specific to management fees are paid monthly and reported as revenue. Fees earned from the fee share agreement specific to performance are accrued monthly and reported as revenue. These fees are paid out annually and may fluctuate throughout the year.

Willow Oak entered into a certain Limited Liability Company Operating Agreement of Huckleberry Real Estate Fund, II, LLC (“Huckleberry Fund”) dated as$3,897 of January 24, 2017 (the “Operating Agreement”). In connection with entering intoother income primarily related to interest earned on the Operating Agreement, Willow Oak also entered intoTriad DIP loan, and corporate expenses totaled $194,920. This resulted in a certain Side Letter Agreement dated January 23, 2017 (the “Side Letter”) with Huckleberry Fund and Huckleberry Capital Management, LLC (“Huckleberry Management”), an unaffiliated and unrelated New Jersey limited liability company and registered investment adviser. Undertotal comprehensive income of $21,608 for the terms of the Operating Agreement and the Side Letter, Willow Oak subscribed for a membership interest in Huckleberry Fund, a Delaware limited liability company and private investment fund managed by Huckleberry Management and organized to invest in the Oak Street properties real estate project in Lakewood, New Jersey. In connection with our subscription for a membership interest in Huckleberry Fund, Willow Oak committed to make a capital contribution to Huckleberry Fund in an aggregate amount of at least $750,000, which was made during the quarterperiod ended March 31, 2017.

Willow Oak signed2019. This compares to other income produced of $266, corporate expenses of $372,841, and a fee share agreement on May 11, 2017total comprehensive loss of $372,575 during the period ended March 31, 2018. Expenses were higher during the period ended March 31, 2018, compared to the period ended March 31, 2019, due to additional legal, accounting, and consulting expenses incurred in conjunction with Lizard Head, LLC, the general partner of Bridge Reid Fund I, LP. Under the agreement, Willow Oak became a special limited partnerMt Melrose closings and related matters. Additionally, higher salary expenses were being allocated to Bridge Reid, providing fund advisory services to Bridge Reid in exchange for payments equal to 33%corporate as of the management fees accrued quarterly by the general partner and 33% of the incentive fees accrued annually, on investors who become limited partners after May 11, 2017.

Willow Oak signed a fee share agreement on June 13, 2017 with Coolidge Capital Management, LLC (“Coolidge”), whose sole member is Keith D. Smith, also a Sitestar director. Under the Agreement, Willow Oak Asset and Coolidgeperiod ended March 31, 2018. These payroll expenses are the sole members of Bonhoeffer Capital Management LLC, the general partnernow being allocated to Bonhoeffer Fund, LP, a private investment partnership. Under their agreement, Willow Oak pays all start-up and operating expenses that are not partnership expenses under the limited partnership agreement. Willow Oak receives 50% of all performance and management fees earned by the general partner.

27


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

In the quarter ended September 30, 2017 the asset management segment produced a totalsegment.

Financial Condition, Liquidity, and Capital Resources

ENDI carries out its business strategy in five operating segments: Asset Management Operations, Real Estate Operations, Internet Operations, Home Services Operations, and Other Operations. Our primary focus is on generating cash flow so that we have the flexibility to make reinvestments as opportunities present themselves. We will only reinvest cash in each segment if we believe that the return on this invested capital is appropriate for the risk associated with the investment. This consideration is measured against all investment opportunities available to us and is not limited to these five segments or the Company’s historical operations.

Cash and equivalents totaled $151,867$525,935 at quarter end September 30, 2017 compared to $2,607,370 at year end December 31, 2016. This decrease in cash and equivalents is the result of our investments in Alluvial Fund and an acquisition by our HVAC segment. During this time period, net accounts receivable increased to $481,123 from $212,751 due to increased sales related to the HVAC segment during the quarter ended September 30, 2017.

AccountsMarch 31, 2019, compared to $459,680 at year-end December 31, 2018. The Company intends to continue to build up cash reserves moving forward. Real estate held for investment increased to $9,603,101 at the quarter ended March 31, 2019, compared to $9,492,877 at year-end December 31, 2018, and real estate held for sale decreased to $2,087,974 at the quarter ended March 31, 2019, compared to $2,318,912 at year-end December 31, 2018. The Company expects to continue making improvements to real estate held for investment, while also continuing to monetize assets held for sale. Property and equipment also decreased to $1,250,445 at the quarter ended March 31, 2019, from $1,290,345 at year-end December 31, 2018. The Company does not expect to make significant reinvestments into property and equipment used in operating activities at this time. Total notes payable increased to $180,692 at quarter end September 30, 2017 compared to $77,918 at year end December 31, 2016. Accrued expenses increased to $158,271$8,117,624 from $71,532$7,865,878 during thisthe same time period. The increases in accounts payable and accrued expenses are also dueCompany expects to increased activity in the HVAC segment in the quarter ended September 30, 2017. Accrued bonus increased to $110,000 from $51,855 duringpay down approximately $1.8 million of this time period. Deferred revenue increased to $239,748 from $214,898 during this time period. Fluctuation in accrued bonus and deferred revenue are cyclical differences based on the timing of bonuses paid and the renewal of customer subscriptions in the internet segment.debt by monetizing held-for-sale assets.

We

The Company currently believebelieves that our existing balances of cash, cash equivalents, and cash generated from operations, and cash from the sale of portions of our real estate portfolio will be sufficient to satisfy our currently anticipated cash requirements through at least the next 12 months and the foreseeable future. The Company does not have significantdid acquire long-term debt. Our liquidity could be negatively affected if wedebt with the Mt Melrose acquisitions; however, the debt is collateralized by the real properties that were to make an acquisition, which may necessitate the need to raise capital through future debt or equity financing. Additional financing may not be available at all or on terms favorable to us.also acquired. 

The aging of accounts receivable as of September 30, 2017March 31, 2019 and December 31, 20162018 is as shown:

 

 

 

September 30, 2017

 

 

December 31, 2016

 

Current

 

$

291,269

 

 

$

155,224

 

30 – 60 days

 

$

56,270

 

 

$

14,016

 

60 + days

 

$

135,584

 

 

$

43,511

 

Total

 

$

483,123

 

 

$

212,751

 

  

March 31, 2019

  

December 31, 2018

 

Current

 $152,310  $131,508 

30 – 60 days

  5,875   26,667 

60 + days

     36,873 

Total

 $158,185  $195,048 

We have no material capital expenditure requirements.

 

Contractual Obligations

As previously reported in our Current Reports on Form 8-K filed with the SEC on September 19, 2016, and December 30, 2016, respectively, on September 19, 2016, the Company announced that it had entered into a letter of intent agreement with Alluvial Capital Management, LLC (“Alluvial Capital”) to make a seed investment through Willow Oak Asset Management in the Alluvial Fund, LP, a private investment partnership that was launched by Alluvial Capital on January 1, 2017 (“Alluvial Fund”). Alluvial Capital will actacts as the general partner and the Company, through Willow Oak Asset Management, will investhas invested in Alluvial Fund as a limited partner.

The Company, hasthrough Willow Oak, agreed to make capital contributions to Alluvial Fund in the aggregate amount of $10 million to be provided over four equal tranches on January 1, 2017, April 1, 2017, July 1, 2017, and October 1, 2017. As of September 30, 2017, the Company satisfied its obligation to provide $10 million in accordance with the contribution schedule. On January 1, 2018, pursuant to an amendment to the Alluvial Side Letter Agreement, dated December 15, 2017, Willow Oak Asset Management, LLC withdrew $3,000,000 from its $10,000,000 investment in Alluvial Fund, LP in order to partially fund the first close of the Mt Melrose Transaction. The Arquitos investment into Alluvial counts toward Willow Oak’s seed investment total for purposes of Willow Oak’s agreement with Alluvial.

Also through the asset management segment, an operating lease on office space in New York City commenced on October 1, 2017. This lease extends through September 30, 2020.

Through the HVAChome services segment, an operating lease on warehouse and office space in Scottsdale, Arizona, commenced on May 1, 2018. This lease extends through May 31, 2021. Also through the home services segment, multiple capital lease obligationsfinancing leases were acquired as part of the most recent acquisition that occurred during the quarter ended March 31, 2017. These obligations include leases on various vehicles and equipment that extend through 2020.

Through

As previously reported in our Current Reports on Form 8-K filed with the asset management segment,SEC on December 11, 2017, January 17, 2018, March 2, 2018, March 28, 2018, and July 12, 2018, respectively, ENDI created a leasewholly owned subsidiary named Mt Melrose, LLC (“New Mt Melrose”) on office spaceJanuary 10, 2018, which has acquired a portfolio of residential and other income-producing real estate in Lexington, Kentucky, pursuant to a certain Master Real Estate Asset Purchase Agreement entered into on December 10, 2017, with a like-named seller, Mt. Melrose, LLC (“Old Mt. Melrose”), a Kentucky limited liability company owned by Jeff Moore, a former ENDI director.

As set forth in our Form 8-K filed on January 17, 2018, on January 10, 2018, New York City will commenceMt Melrose, consistent with the terms of the purchase agreement, completed a first acquisition from Old Mt. Melrose of 44 residential and other income-producing real properties located in Lexington, Kentucky, pursuant to the purchase agreement. This first tranche of real properties was acquired for total consideration of $3,956,389, which was payable as follows:

by payment of $500,000 to Old Mt. Melrose in cash;

by New Mt Melrose’s assumption of $1,798,713 of outstanding indebtedness secured by the acquired real properties; and

the balance by issuance to Old Mt. Melrose of 120,602 shares of the Company’s common stock.

As further set forth in our Form 8-K filed on OctoberJuly 12, 2018, on June 29, 2018, New Mt Melrose, consistent with the terms of the purchase agreement, completed a second acquisition from Old Mt. Melrose of an additional 69 residential and other income-producing real properties located in Lexington, Kentucky, pursuant to the purchase agreement. This second tranche of real properties was acquired for total consideration of $5,174,722, which was payable as follows:

by New Mt Melrose’s assumption of $2,767,158 of outstanding indebtedness secured by the acquired real properties; and

the balance by issuance to Old Mt. Melrose of 148,158 shares of the Company’s common stock.

As previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Master Real Estate Asset Purchase Agreement entered into effective November 1, 2017.  This lease extends through2018, between the Company and Old Mt. Melrose, the parties mutually agreed to terminate the above-discussed purchase agreement as of November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations concerning additional acquisitions of real properties from Old Mt. Melrose under the purchase agreement.

On January 10, 2018, New Mt Melrose and Old Mt. Melrose entered into a certain Cash Flow Agreement (the “Cash Flow Agreement”), pursuant to which, in connection with the parties’ anticipated consummation of all of the real property purchase transactions under the purchase agreement described above, the parties agreed that as of and from and after January 10, 2018, until such time as the parties consummated the relevant closing as to each real property under the purchase agreement, Old Mt. Melrose would assign to New Mt Melrose all of the income, rents, receivables, and revenues arising from or issuing out of such real property, and New Mt Melrose would assume Old Mt. Melrose’s responsibility for payment of certain of the costs and expenses attributable to such real property.

Under the Cash Flow Agreement, New Mt Melrose has been responsible for Old Mt. Melrose’s monthly payments of interest and/or principal under the outstanding debt secured by the real properties; Old Mt. Melrose’s real property taxes with respect to the real properties due and attributable to the periods from and after the effective date; and Old Mt. Melrose’s ordinary expenses of operating the real properties, actually incurred, to the extent attributable to de minimis repairs, recurring maintenance services, and/or water, electricity, sewer, gas, telephone, or other similar utility charges. However, the risk of loss and casualty damage with respect to all or any portion of the real properties has continued to be borne by Old Mt. Melrose up to and including the actual time of the relevant closing respecting such real property.

Based on the number of properties then outstanding for purchase under the purchase agreement at September 30, 2020.  All related2018, New Mt Melrose was obligated under the Cash Flow Agreement as of September 30, 2018, for (i) monthly payments of interest and/or principal under the outstanding debt secured by such real properties in the aggregate amount of $10,568 per month, (ii) insurance of $1,073 per month, (iii) estimated annualized obligations for real property taxes with respect to such real properties in the aggregate amount of approximately $7,461 per year, and (iv) ordinary recurring expenses willof operating such real properties that are expected to be allocatedimmaterial in aggregate. However, as previously reported in our Current Report on Form 8-K filed with the SEC on November 5, 2018, pursuant to that certain Termination of Cash Flow Agreement entered into effective November 1, 2018, between New Mt Melrose and Old Mt. Melrose, the asset management segment.

28


Item 2. Management’s Discussion and Analysisparties mutually agreed to terminate the above-discussed Cash Flow Agreement as of Financial Condition and Results of Operations (Continued)November 1, 2018. Accordingly, neither the Company nor New Mt Melrose has any further rights or obligations under the Cash Flow Agreement.

 

We have no other meaningful long-term debt obligations, purchase obligations, or other long-term liabilities as of September 30, 2017March 31, 2019, other than those previously mentioned related to the HVAC and asset management, segment. The only operating lease obligations are agreements for leased officehome services, and warehouse space for HVAC Value Fund, LLC, which extend through July 31, 2019, and for leased office space for Willow Oak Asset Management, LLC, which extends through September 30,2020.real estate segments.

Off-Balance Sheet Arrangements

We are not a party to any material off-balance sheet arrangements as of September 30, 2017.March 31, 2019.

 


Item 3.

Quantitative and QualitativeQualitative Disclosures About Market Risk

This item is not required by smaller reporting companies.

Item 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of September 30, 2017,

The Company’s management, with the participation of our Chief Executive Officerprincipal executive officer and Chief Financial Officer, performed an evaluation ofprincipal financial officer, have evaluated the effectiveness of the design and operation of our disclosure“disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.Act, as of March 31, 2019. Disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including the Chief Executive Officerour principal executive officer and the Chief Financial Officer,principal financial officer, to allow timely decisions regarding required disclosures. Because of inherent limitations, any controls and procedures, no matter how well designed and operated, can provide only reasonable, and not absolute, assurance of achieving the desired control objective. Based upon theirthis evaluation, and based upon material weaknesses in our internal control over financial reporting identified as of the date of our most recent evaluation of internal controls over financial reporting, our Chief Executive Officerprincipal executive officer and Chief Financial Officerprincipal financial officer concluded that our disclosure controls and procedures were not effective as of September 30, 2017.March 31, 2019. Management is aware of these deficiencies and is working diligently to improve the relevant controls and procedures; provided, however, there can be no assurance that such relevant controls and procedures will be improved or, even if improved, that such improved controls and procedures will be effective.

Changes in Our Internal Control over Financial Reporting

No change in the Company’s internal control over financial reporting occurred during the fiscal quarter ended September 30, 2017,March 31, 2019, that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting subsequent to the date of our most recent evaluation of the Company’s internal control over financial reporting.

PART II. OTHEROTHER INFORMATION

Item 1.

Legal Proceedings

Enterprise Diversified, Inc. (f/k/a Sitestar Corporation) v. Frank Erhartic, Jr.

On April 12, 2016, Sitestarthe Company filed a civil action complaint against Frank Erhartic, Jr. (the “Former Erhartic CEO”), the Company’s former CEO and director (prior to December 14, 2015) and currently an owner of record or beneficially of more than five percent of the Company’s Common Stock, alleging, among other things, that the Former Erhartic CEO engaged in, and caused the Company to engage in to its detriment, a series of unauthorized and wrongful related partyrelated-party transactions, including causing the Company to borrow certain amounts from the Former Erhartic CEO’s mother unnecessarily and at a commercially unreasonable rate of interest, converting certain funds of the Company for personal rent payments to the Former Erhartic CEO, commingling in land trusts certain real properties owned by the Company and real properties owned by the Former Erhartic CEO, causing the Company to pay certain amounts to the Former Erhartic CEO for lease payments under an unauthorized lease as to a storage facility owned by the Former Erhartic CEO, causing the Company to pay rent on its corporate headquarters owned by the Former Erhartic CEO’s ex-wife in amounts commercially unreasonable and excessive, and to make real estate tax payments thereon for the personal benefit of the Former Erhartic CEO, converting to the Former Erhartic CEO and/or absconding with five motor vehicles owned by the Company, causing the Company to pay real property and personal property taxes on numerous properties owned personally by the Former Erhartic CEO, causing the Company to pay personal credit card debt of the Former Erhartic CEO, causing the Company to significantly overpay the Former Erhartic CEO’s health and dental insurance for the benefit of the Former Erhartic CEO, and causing the Company to pay the Former Erhartic CEO’s personal automobile insurance. The Company is seeking, among other relief available, monetary damages in excess of $350,000. This litigation matter is currently pending in the Circuit Court for the City of Lynchburg (Lynchburg, Virginia).

 

Other Litigation

From time to time, we are subject to legal proceedings related to the conduct of our business. Based on the information available as of the date of this filing, we believe that the ultimate outcome of these matters will not have a material adverse effect on our consolidated financial position, results of operations or cash flows.

Item 1A.

Risk Factors

This item is not required byfor smaller reporting companies.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

As previously reported in our Current Report on Form 8-K filed with the SEC on February 6, 2017, the Company accepted and closed upon subscriptions from a private placement of shares of common stock of the Company (the “Private Placement”) in the amount of $4,625,000, and issued 92,500,000 shares of its common stock in connection therewith. Immediately following the Private Placement as of February 6, 2017, the Company had a total of 296,652,616 issued shares of common stock and 282,830,163 outstanding shares of common stock.

The issuance of shares of common stock of the Company pursuant to the Private Placement was a private placement to “accredited investors” (as that term is defined under Rule 501 of Regulation D), and was exempt from registration under the Securities Act of 1933 (“Securities Act”), in reliance upon Section 4(2) of the Securities Act and Regulation D Rule 506, as a transaction by an issuer not involving a public offering.None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not applicable.


Item 5.

OtherOther Information

Investment Company Act of 1940 Matters

As previously reported in our periodic reports beginning with our Form 10-Q for the quarter ended June 30, 2017, as of June 30, 2017, the Company’s “investment securities” (as defined in the Investment Company Act of 1940, “1940 Act”) exceeded 40% of the value of its total assets (exclusive of government securities and cash items). The Company is not primarily engaged, and does not presently propose to primarily engage, in the business of investing, reinvesting, or trading in securities, and does not propose to operate in a manner that would cause it to acquire ‘investment securities’ (as defined insecurities. As has been previously reported, the Investment Company Act), having a value exceeding 40 percentBoard of Directors of the value of its total assets (exclusive of Government securities and cash items), calculated on an unconsolidated basis. The board of the Company has elected to eliminate any uncertainty in regard to the Company’s current status under the 1940 Act, and has confirmed pursuant to Rule 3a-2 adopted under the 1940 Act that the Company hashad a bona fide intent to be engaged primarily, as soon as iswas reasonably possible and in any event by the end of the one-year period beginning June 30, 2017, in various lines of business not constituting investment securities, including, but not necessarily limited to, internet services, HVAC and plumbinghome services, and real estate. This bona fide intent is demonstrated byAs has been previously reported, the Company’sCompany developed an internal operational plan (the ‘Plan’“Plan”), prepared and submitted by the Company, which sets setting forth detailed and specific potential steps to use the Company’s capital and assets to grow certain operational lines of business. PursuantThe Plan also encompassed the Company’s previously reported acquisitions of a portfolio of residential and other income-producing real estate from Mt. Melrose, LLC (for further information about our real estate acquisitions, see Note 3 to the Plan,Accompanying Unaudited Consolidated Financial Statements for the Company’s holdingsperiod ended March 31, 2019). As previously reported in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, our completion of a second acquisition of such real estate properties on June 29, 2018, resulted in investment securities will constitute less than 40 percentfalling below 40% of our total assets as of such time, prior to the end of the one-year “safe harbor period” noted in the 1940 Act. The Company’s investment securities continued not to exceed 40% of the value of its total assets on an unconsolidated basis no later than one year from June 30, 2017.as of March 31, 2019.

Item 6.

Exhibits

 

Exhibit

 

Description

31.1

 

Certification of Chief Executive Officer, pursuant to Rule 13a-14(a)/15d-14(a)

31.2

 

Certification of Chief Financial Officer, pursuant to Rule 13a-14(a)/15d-14(a)

32

 

Certification Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101

 

Pursuant to Rule 405 of Regulation S-T, the following materials from Sitestar Corporation’sEnterprise Diversified, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017,March 31, 2019, formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets (unaudited) as of September 30, 2017March 31, 2019 and December 31, 2016;2018; (ii) Consolidated Statements of Income (unaudited) for the three and nine months ended September 30, 2017March 31, 2019 and 2016;2018; (iii) Consolidated Statements of Comprehensive Income (unaudited) for the three and nine months ended September 30, 2017March 31, 2019 and 2016;2018; (iv) Consolidated Statements of Stockholders’ Equity (unaudited) as of September 30, 2017March 31, 2019 and December 31, 2016;2018; (v) Consolidated Statements of Cash Flows (unaudited) for the ninethree months ended September 30, 2017March 31, 2019 and 2016;2018; (vi) Notes to Unaudited Consolidated Financial Statements

 


SIGNATURESSIGNATURES

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.

 

 

 

SITESTAR CORPORATIONENTERPRISE DIVERSIFIED, INC.

 

 

 

Date: November 9, 2017May 10, 2019

 

/s/ Steven L. Kiel

 

 

Steven L. Kiel

 

 

President, Chief Executive Officer, and Chairman

(Executive Chairman)

Date: May 10, 2019

/s/ Alea A. Kleinhammer

Alea A. Kleinhammer

Chief Financial Officer

 

 

(Principal Executive Officer and Principal AccountingFinancial Officer)

 

40

34