UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)


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

FOR THE QUARTERLY PERIOD ENDED December 31, ~~2020~~2021


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

FOR THE TRANSITION PERIOD FROM________________ TO ______________

Commission File number 1-10799

ADDvantage Technologies Group, Inc.

(Exact name of registrant as specified in its charter)


Oklahoma						73-1351610
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)


1430 Bradley Lane, Suite 196
Carrollton, Texas 75007
(Address of principal executive office)
(918) 251-9121
(Registrant'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 Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.			Yes S☒ No £

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).			Yes S☒ 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 S☒ Smaller reporting company ☒ Emerging growth company ☐

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

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

Shares outstanding of the issuer's $.01 par value common stock as of February ~~10, 2021~~11, 2022 were ~~12,366,593.~~13,029,127.

Table of Content

ADDVANTAGE TECHNOLOGIES GROUP, INC.

Form 10-Q

For Period Ended December 31, ~~2020~~2021


	PART I. FINANCIAL INFORMATION
		Page
Item 1.	Financial Statements.

	Consolidated Balance Sheets (unaudited)	3
	December 31, 2021 and September 30, 2021

	Consolidated Statements of Operations (unaudited)	4
	Three Months Ended December 31, ~~2020~~2021 and ~~September 30,~~ 2020

	Consolidated Statements of ~~Operations~~Changes in Shareholders’ Equity (unaudited)	5
	Three Months Ended December 31, ~~2020~~2021 and ~~2019~~2020

	Consolidated Statements of ~~Changes in Shareholders’ Equity~~Cash Flows (unaudited)	6
	Three Months Ended December 31, ~~2020~~2021 and ~~2019~~

	~~Consolidated~~ ~~Statements of Cash Flows (unaudited)~~	7
	~~Three Months Ended December 31,~~ 2020 ~~and 2019~~

	Notes to Unaudited Consolidated Financial Statements	87

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations.	1614

Item 4.	Controls and Procedures.	2118

	PART II. OTHER INFORMATION

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	19

Item 6.	Exhibits.	2219

	SIGNATURES

Table of Content

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

ADDvantage Technologies Group, Inc.

Consolidated Balance Sheets

(in thousands, except share amounts)

(Unaudited)


		December 31, 2020		September 30, 2020			December 31, 2021		September 30, 2021
Assets	Assets					Assets
Current assets:	Current assets:					Current assets:
Cash and cash equivalents	Cash and cash equivalents	$	5,401	8,265		Cash and cash equivalents	$	1,837	2,608
Restricted cash	Restricted cash	265		108		Restricted cash	581		334
Accounts receivable, net of allowances of $250, respectively		4,810		3,968
Accounts receivable, net of allowances of $250						Accounts receivable, net of allowances of $250	6,469		7,013
Unbilled revenue	Unbilled revenue	1,151		590		Unbilled revenue	2,219		2,488
Promissory note – current		0		1,400
Income tax receivable		1,248		1,283
Inventories, net of allowances of $3,054, respectively		6,202		5,576
Prepaid expenses and other assets		1,011		884

Inventories, net of allowances of 3,567 and 3,476, respectively						Inventories, net of allowances of 3,567 and 3,476, respectively	5,653		5,922
Prepaid expenses and other current assets						Prepaid expenses and other current assets	1,371		1,431
Total current assets	Total current assets	20,088		22,074		Total current assets	18,130		19,796

Property and equipment, at cost		4,311		4,220
Property and equipment, at cost:						Property and equipment, at cost:
Machinery and equipment						Machinery and equipment	5,354		4,973
Leasehold improvements						Leasehold improvements	821		813
Total property and equipment, at cost						Total property and equipment, at cost	6,175		5,786
Less: Accumulated depreciation	Less: Accumulated depreciation	(1,785)		(1,586)		Less: Accumulated depreciation	(2,558)		(2,293)
Net property and equipment	Net property and equipment	2,525		2,634		Net property and equipment	3,617		3,493
Right-of-use lease assets	Right-of-use lease assets	3,505		3,758		Right-of-use lease assets	2,466		2,730
Promissory note – non current		2,270		2,375

Intangibles, net of accumulated amortization	Intangibles, net of accumulated amortization	1,346		1,425		Intangibles, net of accumulated amortization	1,027		1,107
Goodwill	Goodwill	58		58		Goodwill	58		58

Other assets	Other assets	179		179		Other assets	128		128
Total assets	Total assets	$	29,971	$	32,503	Total assets	$	25,426	$	27,312


Liabilities and Shareholders’ Equity	Liabilities and Shareholders’ Equity					Liabilities and Shareholders’ Equity
Current liabilities:	Current liabilities:					Current liabilities:
Accounts payable	Accounts payable	$	3,528	$	3,472	Accounts payable	$	6,812	$	7,044
Accrued expenses	Accrued expenses	1,070		1,319		Accrued expenses	1,184		1,581
Deferred revenue	Deferred revenue	126		113		Deferred revenue	207		168
Bank line of credit	Bank line of credit	2,800		2,800		Bank line of credit	2,050		2,050
Note payable, current		2,178		1,709
Right-of-use lease obligations – current		1,263		1,275
Financing lease obligations – current		272		285

Right-of-use lease obligations, current						Right-of-use lease obligations, current	1,177		1,198
Finance lease obligations, current						Finance lease obligations, current	652		582
Other current liabilities	Other current liabilities	56		41		Other current liabilities	706		692
Total current liabilities	Total current liabilities	11,293		11,014		Total current liabilities	12,788		13,315
Note payable		751		2,440
Right-of-use lease obligations		3,016		3,310
Financing lease obligations		737		791
Other liabilities		0		15

Right-of-use lease obligations, long-term						Right-of-use lease obligations, long-term	1,839		2,141
Finance lease obligations, long-term						Finance lease obligations, long-term	1,484		1,429

Total liabilities	Total liabilities	15,797		17,570		Total liabilities	16,111		16,885
Shareholders’ equity:	Shareholders’ equity:					Shareholders’ equity:
Common stock, $0.01 par value; 30,000,000 shares authorized; 12,366,593 shares issued and outstanding, and 11,822,009 shares issued and outstanding, respectively		124		118
Common stock, $0.01 par value; 30,000,000 shares authorized; 13,041,127 shares issued and outstanding, and 12,610,229 shares issued and outstanding, respectively						Common stock, $0.01 par value; 30,000,000 shares authorized; 13,041,127 shares issued and outstanding, and 12,610,229 shares issued and outstanding, respectively	130		126
Paid in capital	Paid in capital	(1,379)		(2,567)		Paid in capital	335		(578)
Retained earnings	Retained earnings	15,429		17,382		Retained earnings	8,850		10,879

Total shareholders’ equity	Total shareholders’ equity	14,174		14,933		Total shareholders’ equity	9,315		10,427
Total liabilities and shareholders’ equity	Total liabilities and shareholders’ equity	$	29,971	$	32,503	Total liabilities and shareholders’ equity	$	25,426	$	27,312

See notes to unaudited consolidated financial statements.

Table of Contents

ADDvantage Technologies Group, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share amounts)

(Unaudited)


		Three Months Ended December 31,				Three Months Ended December 31,
		2020		2019				2021		2020
Sales	Sales	$	12,749	$	13,962		Sales	$	18,690	$	12,749
Cost of sales	Cost of sales	9,120		10,370			Cost of sales	14,059		9,120
Gross profit	Gross profit	3,629		3,592			Gross profit	4,631		3,629
Operating expenses	Operating expenses	2,047		2,131			Operating expenses	2,500		2,047
Selling, general and administrative expenses	Selling, general and administrative expenses	3,215		2,776			Selling, general and administrative expenses	3,688		3,215

Depreciation and amortization expense	Depreciation and amortization expense	281		448			Depreciation and amortization expense	345		281
Loss from operations	Loss from operations	(1,914)		(1,763)			Loss from operations	(1,902)		(1,914)
Other income (expense):	Other income (expense):						Other income (expense):
Interest income	Interest income	48		89			Interest income	—		48
Income from equity method investment		0		22
Other expense		(19)		(57)

Other income (expense)							Other income (expense)	(72)		(19)
Interest expense	Interest expense	(68)		(24)			Interest expense	(55)		(68)
Total other income (expense), net		(39)		30
Other income (expense), net							Other income (expense), net	(127)		(39)

Loss before income taxes	Loss before income taxes	(1,953)		(1,733)			Loss before income taxes	(2,029)		(1,953)
Benefit for income taxes		0		(15)
Income tax benefit							Income tax benefit	—		—

Net loss	Net loss	$	(1,953)	$	(1,718)		Net loss	$	(2,029)	$	(1,953)

Basic and diluted loss per share:

Net loss		$	(0.16)	$	(0.17)

Loss per share:							Loss per share:
Basic and diluted							Basic and diluted	$	(0.16)	$	(0.16)
Shares used in per share calculation:	Shares used in per share calculation:						Shares used in per share calculation:
Basic and diluted	Basic and diluted	12,149,778		10,361,292			Basic and diluted	12,683,312		12,149,778

See notes to unaudited consolidated financial statements.

Table of Contents

ADDvantage Technologies Group, Inc.

Consolidated Statements of Changes in Shareholders' Equity

(in thousands, except share amounts)

(Unaudited)

Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock
Shares Amount Total
Balance, September 30, 2020 11,822,009 $ 118 $ (2,567) $ 17,382 $ — $ 14,933
Net loss — — — (1,953) — (1,953)
Issuance of common shares 238,194 3 876 — — 879
Restricted stock issuance 306,390 3 (3) — — 0
Share based compensation expense — — 315 — — 315
Balance, December 31, 2020 12,366,593 $ 124 $ (1,379) $ 15,429 $ — $ 14,174


	Common Stock			Paid-in Capital		Retained Earnings
	Shares	Amount						Total
Balance, September 30, 2021	12,610,229	$	126	$	(578)	$	10,879		$	10,427
Net loss	—	—		—		(2,029)			(2,029)
Common stock issuance	320,787	3		633		—			636
Restricted stock issuance	110,111	1		(1)		—			—
Amortization of stock-based compensation	—	—		281		—			281
Balance, December 31, 2021	13,041,127	$	130	$	335	$	8,850		$	9,315

Common Stock Paid-in
Capital Retained
Earnings Treasury
Stock
Shares Amount Total
Balance, September 30, 2019 10,861,950 $ 109 $ (4,377) $ 34,715 $ (1,000) $ 29,447
Net loss — — — (1,718) — (1,718)
Share based compensation expense — — 14 — — 14
Balance, December 31, 2019 10,861,950 $ 109 $ (4,363) $ 32,997 $ (1,000) $ 27,743


	Common Stock			Paid-in Capital		Retained Earnings
	Shares	Amount						Total
Balance, September 30, 2020	11,822,009	$	118	$	(2,567)	$	17,382		$	14,933
Net loss	—	—		—		(1,953)			(1,953)
Common stock issuance	238,194	3		876		—			879
Restricted stock issuance	306,390	3		(3)		—			—
Amortization of stock-based compensation	—	—		315		—			315
Balance, December 31, 2020	12,366,593	$	124	$	(1,379)	$	15,429		$	14,174

See notes to unaudited consolidated financial statements.

Table of Contents

ADDvantage Technologies Group, Inc

Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)


	Three Months Ended December 31,
	2021		2020
Operating Activities:
Net loss	$	(2,029)	$	(1,953)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation	265		201
Amortization	80		80
Non cash amortization of right-of-use asset and liability	(51)		(52)


Provision for excess and obsolete inventories	91		—
Share based compensation expense	281		315
Gain on disposal of property and equipment	—		(10)


Changes in assets and liabilities:
Accounts receivable	544		(842)
Unbilled revenue	269		(562)
Income tax receivable\payable	—		35
Inventories	179		(626)
Prepaid expenses and other current assets	59		(112)

Accounts payable	(232)		56
Accrued expenses and other liabilities	(384)		(250)
Deferred revenue	39		13
Net cash used in operating activities	(889)		(3,707)

Investing Activities:
Proceeds from promissory note receivable	—		1,505


Purchases of property and equipment	(116)		(74)
Disposals of property and equipment	—		26
Net cash (used in) provided by investing activities	(116)		1,457

Financing Activities:



Payments on financing lease obligations	(155)		(86)
Payments on notes payable	—		(1,249)
Proceeds from sale of common stock	636		878



Net cash provided by (used in) financing activities	481		(457)

Net decrease in cash, cash equivalents and restricted cash	(524)		(2,707)
Cash, cash equivalents and restricted cash at beginning of period	2,942		8,373
Cash, cash equivalents and restricted cash at end of period	$	2,418	$	5,666

See notes to unaudited consolidated financial statements.

Table of Contents

ADDvantage Technologies Group, ~~Inc~~

~~Consolidated Statements of Cash Flows~~

~~(in thousands)~~

~~(Unaudited)~~

Three Months Ended December 31,
2020 2019
Cash flows from operating activities:
Net loss $ (1,953) $ (1,718)
Adjustments to reconcile net loss from operations to net cash
used in operating activities:
Depreciation 201 183
Amortization 80 265
Change in right-of-use assets and liabilities, net (52) 0
Share based compensation expense 315 18
Gain from disposal of property and equipment (10) 0
Gain from equity method investment 0 (22)
Changes in assets and liabilities:
Accounts receivable (842) 49
Unbilled revenue (562) 12
Income tax receivable\payable 35 (15)
Inventories (626) (536)
Prepaid expenses and other assets (112) 46
Accounts payable 56 (542)
Accrued expenses and other liabilities (250) (109)
Deferred revenue 13 193
Net cash used in operating activities (3,707) (2,176)
Cash flows provided by investing activities:
Proceeds from promissory note receivable 1,505 584
Loan repayment from equity method investee 0 22
Purchases of property and equipment (74) (100)
Disposals of property and equipment 26 25
Net cash provided by investing activities 1,457 531
Cash flows provided by (used in) financing activities:
Change in bank line of credit 0 1,700
Guaranteed payments for acquisition of business 0 (667)
Payments on financing lease obligations (86) (78)
Payments on notes payable (1,249) 0
Proceeds from sale of common stock 878 0
Net cash provided by (used in) financing activities (457) 955
Net decrease in cash, cash equivalents and restricted cash (2,707) (690)
Cash, cash equivalents and restricted cash at beginning of period 8,373 1,594
Cash, cash equivalents and restricted cash at end of period $ 5,666 $ 904

~~See notes to unaudited consolidated financial statements.~~

~~Table of Content~~s

~~ADDvantage Technologies Group,~~ Inc.

Notes to Unaudited Consolidated Financial Statements

Note 1 - Basis of Presentation and Accounting Policies

Basis of presentation

The consolidated financial statements include the accounts of ADDvantage Technologies Group, Inc. and its subsidiaries, all of which are wholly owned (collectively, the “Company”). Intercompany balances and transactions have been eliminated in consolidation. The Company’s reportable segments are Wireless Infrastructure Services (“Wireless”) and Telecommunications (“Telco”).

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial statements and do not include all the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. However, the information furnished reflects all adjustments, which are, in the opinion of management, necessary in order to make the unaudited consolidated financial statements not misleading.

The Company’s business is subject to seasonal variations due to weather in the geographic areas where services are performed, as well as calendar events and national holidays. Therefore, the results of operations for the three months ended December 31, ~~2020~~2021 and ~~2019,~~2020, are not necessarily indicative of the results to be expected for the full fiscal year. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, ~~2020.~~

~~Reclassification~~

~~Certain prior period amounts have been reclassified to conform to current year presentation. These reclassifications had no effect on previously reported results of operations or retained earnings.~~2021.

Recently Issued Accounting Standards

In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-13: “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments.” This ASU requires entities to measure all expected credit losses for most financial assets held at the reporting date based on an expected loss model which includes historical experience, current conditions, and reasonable and supportable forecasts. Upon adoption, entities will use forward-looking information to better form their credit loss estimates. This ASU also requires enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. On November 15, 2019, the FASB delayed the effective date of the standard for companies that qualify under smaller reporting company reporting rules. As amended, the effective date of ASC Topic 326 was delayed until fiscal years beginning after December 15, 2022 for SEC filers that are eligible to be smaller reporting companies under the Securities and Exchange Commission definition. We are currently in the process of evaluating this new standard ~~update.~~update, however we do not anticipate the adoption will have a material impact on our results.

Note 2 – Revenue Recognition

The Company’s principal sales are from Wireless services, sales of Telco equipment and Telco recycled equipment, primarily in the United States. Sales to international customers in Central and South America totaled approximately ~~$0.3~~$1.1 million and ~~$0.4~~$0.3 million for the three months ended December 31, ~~2020~~2021 and ~~2019,~~2020, respectively.

The Company’s customers include wireless carriers, wireless equipment providers, multiple system operators, resellers and direct sales to end-user customers. Sales to two customers which individually accounted for 10% or greater of the ~~Company’s largest customer~~Company's revenue totaled approximately ~~15%~~37% and ~~11%~~29% of consolidated revenues for the three months ended December 31, ~~2020~~2021 and ~~2019,~~2020, respectively.

Table of Contents

Our sales by type were as follows, in thousands:


		Three Months Ended December 31,				Three Months Ended December 31,
		2020		2019				2021		2020
Wireless services sales	Wireless services sales	$	5,246	$	6,798		Wireless services sales	$	7,119	$	5,246
Equipment sales:
Telco		7,275		6,783

Telco equipment sales							Telco equipment sales	11,424		7,275

Telco repair sales	Telco repair sales	6		8			Telco repair sales	11		6
Telco recycle sales	Telco recycle sales	222		373			Telco recycle sales	136		222
Total sales	Total sales	$	12,749	$	13,962		Total sales	$	18,690	$	12,749

Contract assets and contract liabilities are included in Unbilled revenue and Deferred revenue, respectively, in the consolidated balance sheets. At December 31, ~~2020~~2021 and September 30, ~~2020,~~2021, contract assets were ~~$1.2~~$2.2 million and ~~$0.6~~$2.5 million, respectively, and contract liabilities were ~~$0.1~~$0.2 million and ~~$0.1~~$0.2 million, respectively. The Company recognized the entire ~~$0.1~~$0.2 million of contract revenue during the three months ended December 31, ~~2020~~2021 related to contract liabilities recorded in Deferred revenue at September 30, ~~2020.~~

2021.

Note 3 – Accounts Receivable Agreements

The Company’s ~~Wireless~~Fulton segment ~~has entered into various agreements, one agreement~~renewed its $4.5 million accounts receivable purchase facility (“Existing Facility”) with ~~recourse, to sell certain~~its primary financial lender, secured by the subsidiary’s accounts receivable excluding a major customer. This credit facility was increased by $0.5 million in connection with the renewal. In connection with the renewal, the lender originated a new accounts receivable purchase facility (“New Facility”) with a total capacity of $8.5 million secured by receivables ~~to unrelated third-party financial institutions. For~~of a major customer that previously was collateralized under the ~~agreement with recourse,~~Existing Facility. Under both facilities, the ~~Company is responsible for collecting payments on the sold receivables from its customers. Under this agreement, the third-party financial institution~~lender advances the Company 90% of ~~the~~ sold receivables and establishes a reserve of 10% of the sold receivables until the Company collects the sold receivables. AsUnder the ~~Company collects~~Existing Facility, the lender charges a fee of 1.6% of sold receivables, and under the ~~third-party financial institution will remit~~New Facility the ~~remaining 10%~~lender charges a fee of 1.5% of sold receivables. Both facilities have a fixed charge coverage ratio of 1.25x to be tested quarterly. Both the ~~Company.~~ Existing Facility and the New Facility mature on December 17, 2022.

At December 31, ~~2020,~~2021, the ~~third-party financial institution~~lender has a reserve against the sold receivables of ~~$0.3~~$0.6 million, which is reflected as restricted cash. For the receivables sold under the agreement with recourse, the agreement addresses events and conditions which may obligate the Company to immediately repay the institution the outstanding purchase price of the receivables sold. The total amount of receivables uncollected by the institution was $2$4.3 million at December 31, ~~2020~~2021 for which there is a limit of ~~$4.0~~$13.0 million. Although the sale of receivables is with recourse, the Company did not record a recourse obligation at December 31, ~~2020~~2021 as the Company concluded that the sold receivables are collectible. ~~The other agreements without recourse are under programs offered by certain customers in the Wireless segment.~~

For the three months ended December 31, ~~2020~~2021 and ~~2019,~~2020, the Company received proceeds from the sold receivables under all of the various agreements of ~~$5.0~~$7.8 million and ~~$7.0~~$5.0 million, respectively, and included the proceeds in net cash used in operating activities in the ~~Consolidated Statements~~consolidated statements of ~~Cash Flows.~~cash flows. The ~~fees associated with selling these receivables ranged from 1.0% to 2.3%~~Company recorded costs of ~~the gross receivables sold~~$0.1 million and $43 thousand for the three months ended December 31, ~~2020~~2021 and ~~2019. The Company recorded costs of $43 thousand and $0.1 million for the three months ended December 31,~~ 2020, ~~and 2019,~~ respectively, in other expense in the ~~Consolidated Statements~~consolidated statements of ~~Operations.~~operations.

Note 4 ~~– Promissory Note Receivable~~

During the fiscal year ended 2019, the Company completed a sale of its former Cable TV reporting segment to Leveling 8, an entity owned by a member of our board and significant shareholder, David Chymiak. Part of the consideration for the sale was a promissory note bearing interest of 6% received from Mr. Chymiak. Mr. Chymiak personally guaranteed the promissory note due to the Company and pledged certain assets to secure the payment of the promissory note, including substantially all of Mr. Chymiak’s Company common stock. During the quarter ended December 31, 2020, the Company received principal payments totaling $1.5 million, of which approximately

~~Table of Content~~s

~~$1.0 million was a prepayment. At December 31, 2020, there was $2.3 million outstanding on the promissory note. The remaining promissory note becomes due in a final payment on June 29, 2024.~~

March 10, 2020, the Company entered into a loan agreement with its primary financial lender for $3.5 million to monetize a portion of this promissory note receivable. See Note 7 - Debt for disclosures related to the Company's promissory note payable.

~~Note 5~~ – Inventories

Inventories, which are all within the Telco segment, at December 31, ~~2020~~2021 and September 30, ~~2020~~2021 are as follows, in thousands:


		December 31, 2020		September 30, 2020			December 31, 2021		September 30, 2021
New equipment	New equipment	$	1,397	$	1,311	New equipment	$	1,396	$	1,295
Refurbished and used equipment	Refurbished and used equipment	7,859		7,319		Refurbished and used equipment	7,824		8,103
Allowance for excess and obsolete inventory	Allowance for excess and obsolete inventory	(3,054)		(3,054)		Allowance for excess and obsolete inventory	(3,567)		(3,476)

Total inventories, net	Total inventories, net	$	6,202	$	5,576	Total inventories, net	$	5,653	$	5,922

Table of Contents

New equipment includes products purchased from manufacturers plus “surplus-new,” which are unused products purchased from other distributors or multiple system operators. Refurbished and used equipment include factory refurbished, Company refurbished and used products.

The Telco segment identified certain inventory that more than likely will not be sold or that the cost will not be recovered when it is processed through its recycling program. Therefore, the Company has a $3.1 million allowance at December 31, 2020 and September 30, 2020.

Note 65 – Intangible Assets

The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the asset’s carrying amount may not be recoverable. The Company groups assets and liabilities at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities and evaluate the asset group against the sum of the undiscounted future cash flows. If the undiscounted future cash flows do not indicate the carrying amount of the asset is recoverable, an impairment charge is measured as the amount by which the carrying amount of the asset group exceeds its fair value based on discounted cash flow analysis or appraisals.

Intangible assets with their associated accumulated amortization and impairment at December 31, ~~2020~~2021 and September 30, ~~2020~~2021 are as follows, in thousands:
December 31, 2020
Intangible assets: Gross Accumulated Amortization Impairment Net
Customer relationships – 10 years $ 8,396 $ (4,061) $ (3,894) $ 441
Trade name – 10 years 2,122 (1,217) 0 905
Total intangible assets $ 10,518 $ (5,278) $ (3,894) $ 1,346


		September 30, 2020									December 31, 2021
Intangible assets:	Intangible assets:	Gross		Accumulated Amortization		Impairment		Net		Intangible assets:	Gross		Accumulated Amortization		Net
Customer relationships – 10 years	Customer relationships – 10 years	$	8,396	$	(4,021)	$	(3,894)	$	481	Customer relationships – 10 years	$	3,155	$	(2,807)	$	348
Trade name – 10 years	Trade name – 10 years	2,122		(1,178)		0		944		Trade name – 10 years	2,122		(1,443)		679
Non-compete agreements – 3 years		374		(374)		0		0
Total intangible assets	Total intangible assets	$	10,892	$	(5,573)	$	(3,894)	$	1,425	Total intangible assets	$	5,277	$	(4,250)	$	1,027


	September 30, 2021
Intangible assets:	Gross		Accumulated Amortization		Net
Customer relationships – 10 years	$	3,155	$	(2,780)	$	375
Trade name – 10 years	2,122		(1,390)		732
Total intangible assets	$	5,277	$	(4,170)	$	1,107

~~Table of Content~~s

Note 76 – Debt

~~Loan~~Credit Agreement

On ~~March 10, 2020,~~December 28, 2021, the Company ~~entered into a loan agreement~~renewed its credit facility for its Nave and Triton subsidiaries with its primary financial lender by entering into a Business Loan Agreement and various ancillary debt and collateral agreements. The renewed Nave and Triton credit facility is for ~~$3.5~~a maximum of $3.0 million ~~bearing interest at 6% per annum. The loan was payable in seven semi-annual installments of principal~~ and ~~interest with~~is secured by the ~~first payment occurring June 30, 2020. In connection with~~Company’s Nave and Triton Subsidiaries’ accounts receivable and inventory. As renewed, the ~~$1.5~~Nave and Triton credit facility has been reduced by $1.0 million ~~payment received in the first fiscal quarter of 2021 from the promissory note receivable, the Company fully repaid the remaining $1.2 million of principal outstanding under this loan.~~

~~Credit Agreement~~

~~The Company has a $4.0 million revolving line of credit agreement with its primary financial lender, which matures on December 17, 2021. The line of credit~~and requires quarterly interest payments based on the ~~prevailing~~ Wall Street Journal Prime Rate floating rate (3.25% atas of December 31, ~~2020)~~2021) plus 0.75%, ~~with the addition of a 4% floor rate~~ and a fixed charge coverage ratio of ~~1.25~~1.25x to be tested ~~quarterly beginning June 30, 2021.~~ quarterly. The Company is required to pay a non-use fee equal to 25 basis points if the line of credit is not utilized. The Company may repay outstanding loans at any time without premium or penalty. The Nave and Triton credit facility matures on December 17, 2022.

At December 31, ~~2020,~~2021, there was ~~$2.8~~$2.1 million outstanding under the line of credit. Future borrowings under the line of credit are limited to the lesser of ~~$4.0~~$3.0 million or the sum of 80% of eligible accounts receivable and ~~60%~~50% of eligible Telco segment inventory. Under these limitations, the Company’s total line of credit borrowing capacity was ~~$4.0~~$3.0 million at December 31, ~~2020.~~2021.

~~Loan Covenant with Primary Financial Lender~~

~~The credit agreement provides that~~As of December, 31, 2021, the Company ~~maintain a~~was not in compliance with the fixed charge coverage ~~ratio (net cash flow to total fixed charge) of not less than 1.25 to 1.0 to be tested quarterly beginning June 30, 2021.~~ratio. The Company notified its primary financial lender of the covenant violation, and on February 14, 2022, the lender granted a waiver of the covenant violation under the credit facility. Although the covenant violation was waived at December 31, 2021, the Company believes ~~that~~ it ~~is probable that it will not~~may again be inout of compliance with this covenant ~~as of~~at March 31, 2022. If the ~~measurement date~~Company is not in compliance with the covenant at ~~June 30, 2021. The noncompliance with this covenant~~March 31, 2022, it would result in an event of default, which if not cured or waived, could result in the lender accelerating the maturity of the Company’s indebtedness or

Table of Contents

preventing access to additional funds ~~under the line of credit agreement,~~ or requiring prepayment of outstanding indebtedness under the ~~loan agreement or the~~ line of credit agreement.

~~Paycheck Protection Program Loan~~

On April 14, 2020, the Company received a SBA Payroll Protection Program (“PPP”) loan pursuant to the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), with its primary lender for $2.9 million. The PPP loan bears interest at 1% per annum, with monthly payments of principal and interest in the amount of $164,045 commencing on November 10, 2020, and matures on April 10, 2022. However, the Company has applied for forgiveness in accordance with the terms in the CARES Act, and our lender has not required repayments while under consideration for forgiveness. The Paycheck Protection Program provides that the PPP loan may be partially or fully forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. The Company has applied for forgiveness of the PPP loan in accordance with the requirements and limitations under the CARES Act, the PPP Flexibility Act and SBA regulations and requirements.

~~Fair Value of Debt~~

The carrying value of the Company’s variable-rate line of credit approximates its fair value since the interest rate fluctuates periodically based on a floating interest rate. The carrying value of the Company’s term debt approximates fair value.

Note 87 – Equity Distribution Agreement and Sale of Common Stock

On April 24, 2020, the Company entered into an Equity Distribution Agreement with Northland Securities, Inc., as agent (“Northland”), pursuant to which the Company may offer and sell, from time to time, through Northland, shares of the Company’s common stock, par value 0.01 per share, having an aggregate offering price of up to ~~$13,850,000~~13.9 million ("Shares").

The offer and sale of the Shares will be made pursuant to a shelf registration statement on Form S-3 and the related prospectus filed by the Company with the Securities and Exchange Commission (the “SEC”) on March 3, 2020, as amended on March 23, 2020, and declared effective by the SEC on April 1, 2020.

~~Table of Content~~s

Pursuant to the Sales Agreement, Northland may sell the Shares by any method permitted by law deemed to be an “at the market offering” as defined in Rule 415 of the Securities Act of 1933 (the “Securities Act”), including sales made by means of ordinary brokers’ transactions, including on The Nasdaq Global Market, at market prices or as otherwise agreed with Northland. Northland will use commercially reasonable efforts consistent with its normal trading and sales practices to sell the Shares from time to time, based upon instructions from the Company, including any price or size limits or other customary parameters or conditions the Company may impose. The Sales Agreement may be terminated without prior notice at any time prior to the fulfillment if additional sales are deemed not warranted.

The Company will pay Northland a commission rate equal to an aggregate of 3.0% of the aggregate gross proceeds from each sale of Shares and have agreed to provide Northland with customary indemnification and contribution rights. The Company will also reimburse Northland for certain specified expenses in connection with entering into the Sales Agreement. The Sales Agreement contains customary representations and warranties and conditions to the placements of the Shares pursuant thereto.

During the three months ended December 31, ~~2020, 238,194~~2021, 320,787 Shares were sold by Northland on behalf of the Company with gross proceeds of ~~$0.91~~$0.7 million, and net proceeds after commissions and fees of ~~$0.88~~$0.6 million.

Note 98 – Earnings Per Share

Basic earnings per share are based on the sum of the average number of common shares outstanding and issuable, restricted and deferred shares. Diluted earnings per share include any dilutive effect of stock options and restricted stock. In computing the diluted weighted average shares, the average share price for the period is used in determining the number of shares assumed to be reacquired under the treasury stock method from the exercise of options. Basic and diluted earnings per share for the three months ended December 31, 2021 and 2020, ~~and 2019 are (in thousands, except per share amounts):~~in thousands:

Three Months Ended December 31,
2020 2019
Net loss attributable to common shareholders $ (1,953) $ (1,718)
Basic and diluted weighted average shares 12,149,778 10,361,292
Basic and diluted loss per common share: $ (0.16) $ (0.17)


	Three Months Ended December 31,
	2021		2020


Net loss attributable to common shareholders	$	(2,029)	$	(1,953)

Basic weighted average shares	12,683		12,150
Effect of dilutive securities:
Stock options	—		—
Diluted weighted average shares	12,683		12,150

Loss per common share:
Basic	$	(0.16)	$	(0.16)
Diluted	$	(0.16)	$	(0.16)

Table of Contents

The table below includes information related to stock options that were outstanding at the end of each respective three-month period ended December 31, but have been excluded from the computation of weighted-average stock options for dilutive securities because their effect would be anti-dilutive. The stock options were anti-dilutive either due to the Company incurring a net loss for the periods presented or the exercise price exceeded the average market price per share of our common stock for the three months ended December 31, 2020 and 2019.

Three Months Ended December 31,
2020 2019
Stock options excluded 100,000 770,000
Weighted average exercise price of stock options $ 1.55 $ 1.73
Average market price of common stock $ 2.54 $ 2.27


	Three Months Ended December 31,
	2021		2020
Stock options excluded	50,000		100,000
Weighted average exercise price of stock options	$	1.28	$	1.55
Average market price of common stock	$	2.05	$	2.54

~~Table of Content~~s

Note 109 – Supplemental Cash Flow Information

(in thousands) Three Months Ended December 31,
2020 2019
Supplemental cash flow information:
Cash paid for interest $ 43 $ 102
Supplemental noncash investing and financing activities:
Assets acquired under financing leases $ 34 $ 240


(in thousands)	Three Months Ended December 31,
	2021		2020

Supplemental cash flow information:
Cash paid for interest	$	59	$	43


Supplemental noncash investing and financing activities:
Assets acquired under financing leases	$	272	$	34

Note 1110 – Stock-Based Compensation

Plan Information

The 2015 Incentive Stock Plan (the “Plan”) provides for awards of stock options and restricted stock to officers, directors, key employees and consultants. ~~Under the Plan, option prices will be set by the Compensation Committee and may not be less than the fair market value of the stock on the grant date.~~

At December 31, ~~2020,~~2021, 2,100,415 shares of common stock were reserved for stock award grants under the Plan. Of these reserved shares, ~~483,240~~221,029 shares were available for future grants.

~~All share-based payments to employees, including grants~~Stock Options

As of ~~employee~~September 30, 2021, there were 50,000 stock options ~~are recognized in~~with a weighted average exercise price of $1.28 per share and an aggregate intrinsic value of $54 thousand outstanding under the consolidated financial statements based on their grant date fair value over the requisite service period. Compensation expense for stock-based awards is included in the operating, selling, general and administrative expense section of the consolidated statements of operations.

~~Stock Options~~

~~Stock options are valued at the date of the award, which does not precede the approval date, and compensation cost is recognized on a straight-line basis over the vesting period. Stock~~Plan. There were no stock options granted, ~~to employees generally become exercisable over a~~ ~~three, four-year~~exercised, expired or five-year period from the date of grant and generally expire ten years after the date of grant. Stock options granted to the Board of Directors generally become exercisable on the date of grant and generally expire ten years after the grant.

~~A summary of the status of the Company's stock options at December 31, 2020 and changes~~forfeited during the ~~three months then ended is presented below:~~

Shares Wtd. Avg.
Ex. Price Aggregate Intrinsic
Value
Outstanding at September 30, 2020 100,000 $ 1.55
Granted 0 0 —
Exercised 0 0 —
Expired 0 0 —
Forfeited 0 0 —
Outstanding at December 31, 2020 100,000 $ 1.55 $ —
Exercisable at December 31, 2020 83,334 $ 1.60 $ 0

~~NaN stock options were granted for the three months~~quarter ended December 31, ~~2020. The Company estimates the fair~~2021. As of December 31, 2021, 50,000 stock options remained outstanding and exercisable, with an average exercise price of $1.28 per share and an aggregate intrinsic value of the options granted using the Black-Scholes option valuation model. The Company estimates the expected term of options granted based on the historical grants and exercises of the Company’s options, volatility of its common stock at the date of the grant based on both the historical volatility as well as the implied volatility on its common stock, and the risk-free rate is based on the implied yield in effect at the time of the option grant on U.S. Treasury zero-coupon issues with equivalent expected term. The Company has never paid cash dividends on its

~~Table of Content~~s

common stock and does not anticipate paying cash dividends in the future. The Company uses an expected dividend yield of 0. The Company amortizes the resulting fair value of the options ratably over the vesting period of the awards. The Company recognizes forfeitures as they occur.

Compensation expense related to unvested stock options recorded for the quarters ended December 31, 2020 and 2019 was $1 thousand and $13.9 thousand respectively. The Company records compensation expense over the vesting term of the related options. At December 31, 2020, compensation costs related to these unvested stock options not yet recognized in the consolidated statements of operations was $2$22 thousand.

Restricted stock awards

~~In fiscal year 2021, the Company granted a total of 306,390 shares to certain employees, which were valued at market value on the date of the grant. The shares ranged in vesting from~~ ~~one~~ ~~to three years. The fair value of the shares upon issuance was $0.6 million.~~

A summary of the Company's non-vested restricted share awards ~~(RSA)~~ at December 31, ~~2020~~2021 and changes during the quarter ended December 31, ~~2020~~2021 is presented in the following table (in thousands, except shares):


		Shares	Fair Value			Shares	Fair Value
Non-vested at September 30, 2020		475,024	$	1,058
Non-vested at September 30, 2021					Non-vested at September 30, 2021	739,913	$	1,706
Granted	Granted	306,390	628		Granted	130,111	333
Vested	Vested	(66,158)	(108)		Vested	(112,390)	(230)
Forfeited	Forfeited	0	0		Forfeited	(20,000)	(41)
Non-vested at December 31, 2020		715,256	$	1,578
Non-vested at December 31, 2021					Non-vested at December 31, 2021	737,634	$	1,768

~~Compensation~~Expenses related to stock-based compensation including restricted stock and stock option awards, were $0.3 million in each of the three month periods ended December 31, 2021 and 2020.

Table of Contents

The Company did not recognize a tax benefit for compensation expense recognized during the three months ended December 31, 2021 and 2020.

At December 31, 2021, unrecognized compensation expense related to ~~unvested stock grants recorded for the quarters ended December 31, 2020 and 2019, was $0.3 million and $4 thousand respectively. At December 31, 2020,~~non-vested stock-based compensation ~~costs related to these unvested restricted share~~ awards not yet recognized in the consolidated statements of operations was ~~approximately $1.0~~$0.9 million. That cost is expected to be recognized over a period of 2.8 years.

Note 1211 – Leases

Our Wireless segment has an operating lease for a building in Fridley, Minnesota for Fulton Technologies, Inc. As a result of closing down and vacating Fulton Technologies, Inc.’s Minnesota office in May 2019, a third-party telecom company began subleasing this building in June 2019.

Our Telco segment has an operating lease for a building in Jessup, Maryland for Nave Communications. As a result of moving Nave’s operations to Palco Telecom, a third-party logistics provider in Huntsville, Alabama, in fiscal year ~~2020,~~2021, Nave completely vacated the building in May 2020 and ~~was subleasing~~has subleased part of the building during certain periods of fiscal year ~~2021.~~2022.

Rental payments received related to these subleases ~~was~~were recorded as a reduction of rent expense in our ~~Consolidated Statements~~consolidated statements of ~~Operations~~operations for the periods ending December 31, ~~2020~~2021 and ~~2019. Rental payments received from subleased right-of-use assets is as follows, (in thousands).~~

Three Months Ended December 31,
2020 2019
Rent received from subleased right-of-use assets
Wireless $ 46 $ 45
Telco 57 100
Total rental received included in rent expense $ 103 $ 145

2020.

~~Table of Content~~s

Note 1312 – Segment Reporting

The Company is reporting its financial performance based on its external reporting segments: Wireless Infrastructure Services and Telecommunications. These reportable segments are described below.

Wireless Infrastructure Services (“Wireless”)

The Company's Wireless segment provides turn-key wireless infrastructure services for the ~~four~~4 major U.S. wireless carriers, communication tower companies, national integrators, and original equipment manufacturers that support these wireless carriers. These services primarily consist of the installation and upgrade of technology on cell sites and the construction of new small cells for 5G.

Telecommunications (“Telco”)

The Company’s Telco segment sells new and refurbished telecommunications networking equipment, including both central office and customer premise equipment, to its customer base of telecommunications providers, enterprise customers and resellers located primarily in North America. This segment also offers its customers repair and testing services for telecommunications networking equipment. In addition, this segment offers its customers decommissioning services for surplus and obsolete equipment, which it in turn processes through its recycling program.

The Company evaluates performance and allocates its resources based on operating income. The accounting policies of its reportable segments are the same as those described in the summary of significant accounting policies. Segment assets consist primarily of cash and cash equivalents, accounts receivable, ~~inventories,~~inventory, property and equipment, goodwill and intangible assets.

The Company changed the allocation of corporate general and administrative expenses between our reportable business segments. At September 30, 2020, the Company did not allocate the corporate general and administrative expenses to the reportable segments and listed those expenses separate from the operating results of those reportable segments. During fiscal 2021, the Company reviewed its reportable segments and its corporate general and administrative expenses and allocation methodology, which resulted in the Company allocatingallocates its corporate general and administrative expenses to the reportable segments. ~~The prior period allocations have been adjusted to reflect the Company's current allocation.~~

Three Months Ended
(in thousands) December 31, 2020 December 31, 2019
Sales
Wireless $ 5,247 $ 6,798
Telco 7,502 7,164
Total sales $ 12,749 $ 13,962
Gross profit
Wireless $ 1,609 $ 1,873
Telco 2,020 1,719
Total gross profit $ 3,629 $ 3,592
Loss from operations
Wireless $ (809) $ (782)
Telco (1,105) (981)
Total loss from operations $ (1,914) $ (1,763)
(in thousands) December 31, 2020 September 30, 2020
Segment assets
Wireless $ 5,141 $ 5,324
Telco 13,799 12,298
Non-allocated 11,031 14,881
Total assets $ 29,971 $ 32,503

1512

Table of Contents


(in thousands)	Three Months Ended
	December 31, 2021		December 31, 2020
Sales
Wireless	$	7,119	$	5,247
Telco	11,571		7,502
Total sales	$	18,690	$	12,749
Gross profit
Wireless	$	1,507	$	1,609
Telco	3,124		2,020
Total gross profit	$	4,631	$	3,629
Income (loss) from operations
Wireless	$	(2,326)	$	(1,105)
Telco	424		(809)
Total loss from operations	$	(1,902)	$	(1,914)


(in thousands)	December 31, 2021		September 30, 2021
Segment assets
Wireless	$	7,640	$	7,867
Telco	14,545		14,472
Non-allocated	3,241		4,973
Total assets	$	25,426	$	27,312

Table of Contents

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

Special Note on Forward-Looking Statements

Certain statements in Management's Discussion and Analysis (“MD&A”), other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements generally are identified by the words “estimates,” “projects,” "anticipates," “believes,” “plans,” “intends,” “will likely result,” and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. These statements are subject to a number of risks, uncertainties and developments beyond our control or foresight, including changes in the trends of the wireless infrastructure services industry, changes in the trends of the telecommunications industry, changes in our supplier agreements, technological developments, changes in the general economic environment, the potential impact of the novel strain of coronavirus (“COVID-19”) pandemic, the growth or formation of competitors, changes in governmental regulation or taxation, changes in our personnel and other such factors. Our actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in the forward-looking statements. We do not undertake any obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events.

Overview

The following MD&A is intended to help the reader understand the results of operations, financial condition, and cash flows of the Company. MD&A is provided as a supplement to, and should be read in conjunction with the information presented elsewhere in this quarterly report on Form 10-Q and with the information presented in our annual report on Form 10-K for the year ended September 30, ~~2020,~~2021, which includes our audited consolidated financial statements and the accompanying notes to the consolidated financial statements.

The Company reports its financial performance based on two external reporting segments: Wireless and Telecommunications. These reportable segments are described below.

Wireless Infrastructure Services (“Wireless”)

The Company’s Wireless segment provides turn-key wireless infrastructure services for the four major U.S. wireless carriers, communication tower companies, national integrators, and original equipment manufacturers that support these wireless carriers. These services primarily consist of the installation and upgrade of technology on cell sites and the construction of new small cells for 5G.

Telecommunications (“Telco”)

The Company’s Telco segment sells new and refurbished telecommunications networking equipment, including both central office and customer premise equipment, to its customer base of telecommunications providers, enterprise customers and resellers located primarily in North America. This segment also offers its customers repair and testing services for telecommunications networking equipment. In addition, this segment offers its customers decommissioning services for surplus and obsolete ~~equipment, which it in turn processes through its recycling program.~~equipment.

Recent Business Developments

COVID-19

On March 11, 2020, the World Health Organization declared the current outbreak of COVID-19 to be a global pandemic, and on March 13, 2020, the United States declared a national emergency. In response to these declarations and the rapid spread of COVID-19, federal, state and local governments have imposed varying degrees of restrictions on business and social activities to contain COVID-19, including quarantine and “stay-at-home” or “shelter-in-place” orders in markets where we operate. Despite these “stay-at-home” or “shelter-in-place” orders, we are classified as an essential business due to the services and products we provide to the

1614

Table of Contents

telecommunications industry. Therefore, we continue to operate in the markets we serve ~~but most~~while these orders were in place. Most of our back-office and administrative personnel ~~were working~~worked from home ~~through December 31, 2020~~ while these orders were in ~~place. Although we can continue to operate our businesses, our revenues have slowed, especially~~place, these personnel began working in ~~our Wireless segment, due to~~ the ~~carriers slowing down various wireless tower projects.~~office as restrictions were relaxed or lifted. We have not experienced a material disruption in our supply chain to ~~date; however, we expect COVID-19 could materially negatively affect~~date.

With the ~~supply chain, customer demand for our telecommunications products or further delay wireless carriers’ infrastructure build plans in the coming months as a result~~partial reopening of the ~~disruption~~economy the economic effects of the pandemic and ~~uncertainty it is causing. There is considerable uncertainty regarding~~resulting societal changes remain unpredictable. Although we experienced increased revenues in recent quarters compared to prior year quarters since the ~~extent to which COVID-19 will continue to spread~~pandemic began in 2020, there are a number of uncertainties that could impact our future results of operations, including the efficacy and widespread distribution of a vaccine, the return of major outdoor events during the summer and fall months, and the ~~extent and duration of governmental and other measures implemented to try to slow the spread~~impact of COVID-19 ~~such as large-scale travel bans~~on the operating results and restrictions, border closures, quarantines, shelter-in-place orders and business and government shutdowns. Restrictions of this nature have caused, and may continue to cause, us, our subcontractors, suppliers and other business counterparties to experience operational delays.

~~In response to COVID-19, we have taken a variety of measures to ensure the availability~~capital budgets of our critical infrastructure, promote the health and safety of our employees, and support the communities in which we operate. These measures include providing support for our customers as reflected in the FCC's "Keep Americans Connected" pledge, requiring work-from-home arrangements for a large portion of our workforce and imposing travel restrictions for our employees where practicable, canceling physical participation in meetings, events and conferences, and other modifications to our business practices. We will continue to actively monitor the situation and may take further actions as may be required by governmental authorities or that we determine are in the best interests of our employees, customers, business partners and stockholders.

While we continue to assess the COVID-19 situation, the extent to which the COVID-19 pandemic may impact our business, operating results, financial condition, or liquidity in the future will depend on future developments, including the duration of the outbreak, travel restrictions, business and workforce disruptions, and the effectiveness of actions taken to contain and treat the virus.customers.

Results of Operations

Comparison of Results of Operations for the Three Months Ended December 31, ~~2020~~2021 and December 31, ~~2019~~2020

Consolidated

Consolidated sales ~~decreased $1.21~~increased $6.0 million, or 9%47%, to ~~$12.75 million for three months ended December 31, 2020 from $13.96~~$18.7 million for the three months ended December 31, ~~2019.~~2021 from $12.7 million for the three months ended December 31, 2020. The ~~decrease in sales~~increase was primarily due to ~~declines~~a $1.9 million increase in ~~sales in the~~ Wireless ~~segment of $1.55 million partially offset by~~revenue related to 5G tower work, and an increase of $4.1 million in Telco ~~sales of $0.34 million.~~revenue due to increased demand for refurbished telecommunications equipment sold by the Telco segment.

Consolidated gross profit was ~~essentially flat at~~$4.6 million, or 25% gross margin, compared to gross profit of $3.6 million, ~~for three months ended December 31, 2020 compared to $3.6 million~~or 28% gross margin, for the same period last year. The net changes in gross profit were due to ~~an increase~~higher overall sales in both the Wireless and Telco ~~segment~~segments, and the decrease in gross margin as a percent of ~~$0.3 million, offset by~~sales was due to investments made with a ~~Wireless segment decrease~~new wireless customer and the impact of ~~$0.3 million.~~the Company onboarding new crews in anticipation of near-term wireless revenue increases.

Consolidated operating expenses include indirect costs associated with operating our business. Indirect costs include indirect personnel costs, facility costs, vehicles, insurance, communication, and business taxes, among other cost categories. Operating expenses ~~remained consistent at $2.0~~increased $0.5 million to $2.5 million for the three months ended December 31, ~~2020 and $2.1~~2021 compared to $2.0 million the same period last year. The increase reflects the Company's investment in its regional growth strategy related to expected 5G infrastructure growth.

Consolidated selling, general and administrative ("SG&A") expenses include overhead costs, which consist of personnel costs, insurance, professional services, and communication, ~~and~~among other less significant cost categories. SG&A expense increased ~~$0.4~~$0.5 million, or ~~16%~~15%, to ~~$3.2~~$3.7 million for the three months ended December 31, ~~2020~~2021 from ~~$2.8~~$3.2 million for the same period last year. The increase in SG&A relates primarily to increased ~~sales costs~~selling and ~~increased non-cash stock compensation.~~

Depreciation and amortization expenses decreased $0.17 million, or 37%, to $0.28 million for the three months ended December 31, 2020, from $0.45 million for the same period last year. The decrease was due primarily to a decrease in amortizationcommissions expenses to ~~the Telco segment of $0.18 million, as a result of intangible impairments taken in fiscal 2020.~~

Interest income primarily consists of interest earned on the promissory note. Interest income was $48 thousand for the three months ended December 31, 2020 and $0.1 million for the same period last year.

~~Table of Content~~s

Income from equity method investment, which consists of activity related to our investment in YKTG Solutions, for the three months ended December 31, 2020 was zero and $20 thousand for the three months ended December 31, 2019. The income for the three months ended December 31, 2019 consisted primarily of payments received under a loan to the former YKTG Solutions partners.

Interest expense for the three months ended December 31, 2020 was $0.1 million as compared to $26 thousand for the same period last year. The expense for the three months ended December 31, 2020 was primarily related to interest expense on the revolving bank line of credit and the loan with our primary financial lender.

Income tax expense during the three months ended December 31, 2020 was zero compared to an income tax benefit of $15 thousand for the same period in 2019. Our effective tax rates during the three months ended December 31, 2020 and 2019 were approximately 0% and 1%, respectively because of an increase in our valuation allowance against our deferred tax assets in the first quarter of fiscal 2020.support higher revenues.

Segment Results

Wireless

Revenues for the Wireless segment ~~decreased $1.6~~increased $1.9 million to ~~$5.2~~$7.1 million for the three months ended December 31, ~~2020~~2021 from ~~$6.8~~$5.2 million for the same period of last year. ~~Revenues continued to be negatively impacted due to delays~~The growth in ~~infrastructure spending from~~revenues over the ~~major U.S. carriers related~~prior year relates to the COVID-19 pandemic. However, we believe that the 5G rollout will gain momentum in the calendar year and that there is substantial and growing pent-up demand for 5G-related work on existing towers, new raw-land builds, and small cell networks. In addition, we have made and are continuing to make the necessary operational changes in order to be well positioned to secure an increased sharepace of the 5G ~~construction~~ services ~~work~~activity now underway and ~~to improve our operating cost efficiency and gross profit.~~we project further growth in the second half of the fiscal year.

Gross profit was ~~$1.6~~$1.5 million, or ~~31%~~21% for the three months ended December 31, ~~2020~~2021 and ~~$1.9~~$1.6 million, or ~~28%~~31%, for the three months ended December 31, ~~2019.~~2020. The ~~improvement~~decrease in the gross profit percentage was ~~driven by~~ the ~~mix~~result of ~~specialty~~new business with a major customer at a lower margin level, along with continuing investment in our regional growth strategy associated with anticipated 5G infrastructure build outs, which includes the expansion and training of new wireless service ~~work.~~crews.

~~Operating expenses were $1.2~~Loss from operations was $2.3 million and $1.1 million for three months ended December 31, 2021 and 2020, respectively. The increase is mainly attributable to investment in our regional growth strategy associated with anticipated 5G infrastructure build outs.

Table of Contents

Telco

Revenues for the Telco segment increased $4.1 million to $11.6 million for the three months ended December 31, ~~2020 compared to $1.5 million for the three months ended December 31, 2019 as a result of a range of cost control measures.~~

~~Selling, general and administrative expenses increased $0.2 million to $0.7 million for the three months ended December 31, 2020~~2021 from $0.5 million for the three months ended December 31, 2019. This increase was due to increased sales-related personnel costs. The corporate overhead allocation increased $0.2 million mainly as a result of the employee stock-based compensation plan and interest expense.

~~Depreciation and amortization expense was $0.1 million for the three months ended December 31, 2020 and 2019.~~

~~Telco~~

~~Sales for the Telco segment increased $0.34 million to $7.50 million for the three months ended December 31, 2020 from $7.16~~$7.5 million for the same period last year. The increase in revenues ~~were~~was related to increased sales of used and refurbished equipment ~~coupled with decreased charges for returns during the quarter compared to the prior quarter.~~as a result of continued global supply chain constraints.

Gross profit was $3.1 million for the three months ended December 31, 2021 and $2.0 million for the three months ended December 31, ~~2020 and $1.7~~2020. The increased gross profit was due primarily to increased revenues of $4.1 million.

Income from operations was $0.4 million for the three months ended December 31, ~~2019. The increased gross profit was due~~2021 compared to ~~increased revenues~~a loss of ~~$0.3 million, while cost of goods sold was flat year-over-year at $5.5 million.~~

~~Operating expenses increased to~~ $0.8 million for the three months ended December 31, 2020 from $0.7 million for the three months ended December 31, 2019. The increased operating expense was due fees related to the utilization of a third-party logistics provider.

~~Selling, general and administrative expenses decreased $0.1 million to $0.8 million for the three months ended December 31, 2020 from $0.9~~ million for the same period last ~~year. This decrease was~~year, primarily due ~~primarily to decreased~~

~~Table of Content~~s

~~personnel costs and professional fees. The decrease in SG&A was offset by an increase in the corporate allocation of $0.4 million, which related~~ to the ~~employee stock-compensation plan and interest expense.~~

Depreciation and amortization expense decreased $0.2 million to $0.1 million for the three months ended December 31, 2020 from $0.3 million for the same period last year. This was due to decreased amortization expense resulting from the impairment of intangibles taken in the three months ended March 31, 2020.reasons discussed above.

Non-GAAP Financial Measure

Adjusted EBITDA is a supplemental, non-GAAP financial measure. EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA as presented also excludes ~~impairment charges for operating lease right-of-use assets and intangible assets including goodwill,~~ stock compensation expense, other income, other expense, and interest ~~income and income from equity method investment.~~income. Adjusted EBITDA is presented below because this metric is used by the financial community as a method of measuring our financial performance and of evaluating the market value of companies considered to be in similar businesses. Since Adjusted EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net earnings as an indicator of operating performance. Adjusted EBITDA, as calculated below, may not be comparable to similarly titled measures employed by other companies. In addition, Adjusted EBITDA is not necessarily a measure of our ability to fund our cash needs.

The following table provides a reconciliation by segment of ~~loss~~income (loss) from operations to Adjusted EBITDA, ~~for the three months ended December 31, 2020 and December 31, 2019,~~ in thousands:

Three Months Ended
December 31, 2020 Three Months Ended
December 31, 2019
Wireless Telco Total Wireless Telco Total
Loss from operations $ (1,105) $ (809) $ (1,914) $ (782) $ (981) $ (1,763)
Depreciation and amortization expense 152 129 281 146 301 447
Stock compensation expense 140 175 315 9 9 18
Adjusted EBITDA $ (813) $ (505) $ (1,318) $ (627) $ (671) $ (1,298)


	Three Months Ended December 31, 2021						Three Months Ended December 31, 2020
	Wireless		Telco		Total		Wireless		Telco		Total
Income (loss) from operations	$	(2,326)	$	424	$	(1,902)	$	(1,105)	$	(809)	$	(1,914)


Depreciation and amortization expense	220		125		345		152		129		281
Stock compensation expense	144		137		281		140		175		315
Adjusted EBITDA	$	(1,962)	$	686	$	(1,276)	$	(813)	$	(505)	$	(1,318)

Critical Accounting Policies

Our unaudited consolidated financial statements are impacted by the accounting policies used and the estimates and assumptions made by management during their preparation. A complete summary of our significant accounting policies is included in Note 1- Basis of Presentation and Accounting Policies in our Form 10-K.

General

The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. We base our estimates and judgments on historical experience, current market conditions, and various other factors we believe to be reasonable, which form the basis for making judgments about the carrying values of certain assets. Actual results could differ from these estimates under different assumptions or conditions. The most significant estimates and assumptions are discussed below.

Inventory Valuation

For our Telco segment, our position in the telecommunications industry requires us to carry large inventory quantities relative to annual sales, but it also allows us to realize ~~high~~higher gross profit margins on our sales. We market our products primarily to telecommunication providers, resellers, and other users of telecommunication equipment who are seeking products for which manufacturers have discontinued production or cannot ship new

Table of Contents

equipment on a same-day basis, as well as providing used products as an alternative to new products from the manufacturer. Carrying these large inventory quantities represents our largest risk for our Telco segment.

~~Table of Content~~s

Our inventories are all carried in the Telco segment and consist of new and used electronic components for the telecommunications industry. Inventory is stated at the lower of cost or net realizable value, with cost determined using the weighted-average method. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. At December 31, ~~2020,~~2021, we had total inventory, before the reserve for excess and obsolete inventories, of ~~$9.3~~$9.2 million, consisting of $1.4 million in new products and ~~$7.9~~$7.8 million in used or refurbished products.

We regularly review the value of our inventory in detail with consideration given to rapidly changing technology which can significantly affect future customer demand. For individual inventory items, we may carry inventory quantities that are excessive relative to market potential, or we may not be able to recover our acquisition costs. In order to address the risks associated with our investment in inventory, we review inventory quantities on hand and reduce the carrying value for obsolete and excess inventories, when our analysis indicates that cost will not be recovered when an item is sold.

We identified certain inventory that more than likely will not be sold or that the cost will not be ~~recovered when it is processed through our recycling program.~~recovered. Therefore, we have an obsolete and excess inventory reserve of ~~$3.1~~$3.6 million at December 31, ~~2020.~~2021. If actual market conditions differ from those projected by management, this could have a material impact on our gross margin and inventory balances based on additional write-downs to net realizable value or a benefit from inventories previously written down.

Inbound freight charges are included in cost of sales. Purchasing and receiving costs, inspection costs, warehousing costs, internal transfer costs and other inventory expenditures are included in operating expenses.

Intangibles

Intangible assets that have finite useful lives are amortized on a straight-line basis over their estimated useful lives ranging from 3 years to 10 years. Intangible assets are also tested for impairment when events and circumstances indicate that the carrying value may not be recoverable. As of December 31, ~~2020,~~2021, there were no indicators of impairment present.

Liquidity and Capital Resources

Cash Flows Used in Operating Activities

During the three months ended December 31, ~~2020,~~2021, cash used in operations was ~~$3.7~~$0.9 million. Cash flows from operations were negatively impacted by a net loss of $2.0 million, ~~and~~partially offset by net cash ~~used~~provided by working capital of ~~$2.3~~$0.5 million ~~which was partially offset by~~and non-cash adjustments of ~~$0.5~~$0.7 million.

Cash Flows ~~Provided by~~Used in Investing Activities

During the three months ended December 31, ~~2020,~~2021, cash ~~provided by~~used in investing activities was ~~$1.5~~$0.1 million, consisting of ~~$1.5 million~~purchases of ~~payments received under the promissory note receivable.~~property and equipment.

Cash Flows ~~Used in~~Provided by Financing Activities

During the three months ended December 31, ~~2020,~~2021, cash ~~used in~~provided by financing activities was $0.5 million, primarily consisting of ~~which $1.2 million related to repayment of our promissory note payable, partially offset by~~ net proceeds from the sale of our common stock utilizing our shelf registration of ~~$0.9~~$0.6 million, partially offset by payments on financing lease obligations of $0.1 million.

~~In March 2020,~~Liquidity and Capital Resources

At December 31, 2021 we ~~entered into a loan agreement with~~had cash and equivalents and restricted cash on hand of $2.4 million and availability under our primary financial lender for $3.5 million, bearing interest at 6% per annum. The principal and interest payments correlate to our promissory note receivable with Leveling 8. We monetized $3.5 million of the $5.8 million remaining balance of the promissory note receivable. In connection with the $1.5 million in payments received in the first quarter of 2020, we paid down the remaining outstanding principal under this loan.

~~The Company has a $4.0 million revolving~~bank line of credit ~~agreement~~of $1.0 million, for a total liquidity of $3.4 million.

On December 28, 2021, the Company signed amendments to its credit facilities with its primary financial lender ~~which matures on December 17, 2021. The line~~for its Telco and Wireless business segments. In anticipation of ~~credit requires quarterly interest payments based on~~significant growth in the ~~prevailing Wall Street Journal Prime Rate, floating (3.25% at December 31, 2020), with the addition of a 4% floor rate and a fixed charge coverage ratio of 1.25~~Wireless segment to ~~be tested quarterly beginning June 30, 2021. At December 31, 2020, there was $2.8 million~~meet

2017

Table of Contents

~~outstanding under~~growing demand related to the 5G expansion, the Company signed an accounts receivable factoring line ~~of credit. Future borrowings under~~with its primary financial lender, increasing available borrowing capacity from $4.0 million to $13.0 million subject to available collateral. In addition, the company renewed its line of credit, ~~are limited to the lesser of $4.0 million or the sum of 80% of eligible accounts receivable~~collateralized by receivables and ~~60% of eligible~~inventory, for its Telco segment, ~~inventory. Under these limitations,~~with a total maximum available borrowing capacity of $3.0 million. The result of the new agreements raises the Company’s total ~~line of credit~~ borrowing capacity, ~~was $4.0~~subject to available collateral, from $8.0 million to $16.0 million.

We were not in compliance with a covenant on our credit facilities at December 31, ~~2020.~~2021. We notified our primary financial lender of the covenant violation, and on February 14, 2022 the primary lender granted a waiver of the covenant violation.

~~On April 14, 2020, the Company received a SBA Payroll Protection Program~~We entered into an Equity Distribution Agreement (the “Sales Agreement”) with Northland Securities, Inc., as agent (“~~PPP”~~Northland”) ~~loan~~, pursuant to ~~the Paycheck Protection Program under the Coronavirus Aid, Relief,~~which we may offer and ~~Economic Security Act (“CARES Act”~~sell, from time to time, through Northland, shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $13.9 million ("Shares")~~, with its primary lender for $2.9 million.~~. The ~~PPP loan bears interest at 1% per annum, with monthly payments of principal~~offer and interest in the amount of $164,045 commencing on November 10, 2020, and matures on April 10, 2022. However, the Company has applied for forgiveness in accordance with the terms in the CARES Act, and our lender has not required repayments while under consideration for forgiveness. The Paycheck Protection Program provides that the PPP loan may be partially or fully forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. The Company has applied for forgivenesssale of the ~~PPP loan in accordance with the requirements and limitations under the CARES Act, the PPP Flexibility Act and SBA regulations and requirements.~~

~~In the first quarter of 2021, we utilized our recently filed~~Shares will be made pursuant to a shelf registration statement on Form S-3 and the related prospectus filed by us with the Securities and Exchange Commission (the "SEC") on March 3, 2020, as amended on March 23, 2020, and declared effective by the SEC on April 1, 2020. We currently have approximately $10.1 million available to ~~raise additional cash by selling common shares utilizing an at~~us to fund our working capital needs under the ~~market offering~~Sales Agreement. Based on our availability under our ~~equity distribution agreement with Northland Securities, Inc. (“Northland”). Under this program, we sold 238,194 shares for net proceeds of $0.88 million.~~

~~We believe that our cash and cash equivalents and restricted cash of $5.7 million at December 31, 2020 and our existing revolving~~ bank line of credit ~~will provide~~and our Sales Agreement, we believe we have sufficient liquidity and capital resources to cover our operating losses and our additional working capital and debt payment needs. ~~However, we will likely need~~

We continue to ~~seek a waiver for~~evaluate opportunities to expand our ~~probable covenant violation under our loan agreements with our primary financial lender. In addition, there is still significant uncertainty surrounding the timing~~business through selective acquisitions and internal growth initiatives. Our capital investment decisions are determined by an analysis of the ~~overall recovery~~projected return on capital employed of each of those alternatives, which is substantially driven by the ~~economy~~cost to acquire existing assets from a third party, the capital required to invest in new equipment and the ~~timing of wireless infrastructure service opportunities for~~point in the ~~upgrade to 5G. Therefore, depending~~5G densification cycle. Based on these factors, we make capital investment decisions that we believe will support our long-term growth strategy. Depending on the timing and scope of these ~~factors and our primary financial lender granting us a waiver of the probable covenant violation, there is still risk that~~opportunities, we may ~~not have sufficient cash and cash equivalents available for us to sustain our operations at our current level. If that were to occur, we would~~ need to seek additional funding ~~and further utilize our shelf registration that we have available~~ to ~~us in order to enhance our cash position and assist in our~~finance the necessary working capital ~~needs.~~for such opportunities.

Item 4. Controls and Procedures.

We maintain disclosure controls and procedures that are designed to ensure the information we are required to disclose in the reports we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based on their evaluation as of December 31, ~~2020,~~2021, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to accomplish their objectives and to ensure the information required to be disclosed in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

2118

Table of Contents

PART II. OTHER INFORMATION

I~~tem~~Item 2. Unregistered Sales of Securities and Use of Proceeds.

During the quarter ended December 31, ~~2020,~~2021, the Company sold ~~238,194~~320,787 shares of common stock under its registration statement on Form S-3 effective as of April 1, 2020 (333-236859). Gross proceeds from such sales during the quarter were ~~$0.9~~$0.7 million and net proceeds were ~~$0.9~~$0.6 million after the payment of ~~$30~~$20 thousand in commissions to Northland Securities, Inc., the underwriter of the offering. Total gross proceeds to the Company from sales under such registration statement since its effective date are ~~$3.1~~$3.8 million and total net proceeds to the Company are ~~$3.0~~$3.7 million after the payment of $0.1 million in commissions to Northland. All sales have been made pursuant to the Prospectus Supplement filed with the Commission on April 24, 2020, under which the Company may sell up to ~~$13,850,000~~$13.9 million in common stock. All net proceeds to the Company from such sales have been used in accordance with the “Use of Proceeds” section of such Prospectus Supplement.

Item 6. Exhibits.


Exhibit No.			Description

~~10.1~~			~~Financial Institution Business Loan Agreement dated December 17, 2020~~





31.1			Certification of Chief Executive Officer under Section 302 of the Sarbanes Oxley Act of 2002.

31.2			Certification of Chief Financial Officer under Section 302 of the Sarbanes Oxley Act of 2002.

32.1			Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2			Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS			XBRL Instance Document.

101.SCH			XBRL Taxonomy Extension Schema.

101.CAL			XBRL Taxonomy Extension Calculation Linkbase.

101.DEF			XBRL Taxonomy Extension Definition Linkbase.

101.LAB			XBRL Taxonomy Extension Label Linkbase.

101.PRE			XBRL Taxonomy Extension Presentation Linkbase.

2219

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


			ADDVANTAGE TECHNOLOGIES GROUP, INC. (Registrant)
Date: February ~~11, 2021~~14, 2022
			/s/ Joseph E. Hart
			Joseph E. Hart
			President and Chief Executive Officer
			(Principal Executive Officer)

Date: February ~~11, 2021~~14, 2022
			/s/ ~~Jarrod M. Watson~~Michael A. Rutledge
			~~Jarrod M. Watson,~~Michael A. Rutledge
			Chief Financial Officer
			(Principal Financial Officer)

2320


	Shares	Wtd. Avg. Ex. Price		Aggregate Intrinsic Value
Outstanding at September 30, 2020	100,000	$	1.55
Granted	0	0		—
Exercised	0	0		—
Expired	0	0		—
Forfeited	0	0		—
Outstanding at December 31, 2020	100,000	$	1.55	$	—

Exercisable at December 31, 2020	83,334	$	1.60	$	0


	Three Months Ended December 31, 2020						Three Months Ended December 31, 2019
	Wireless		Telco		Total		Wireless		Telco		Total
Loss from operations	$	(1,105)	$	(809)	$	(1,914)	$	(782)	$	(981)	$	(1,763)


Depreciation and amortization expense	152		129		281		146		301		447
Stock compensation expense	140		175		315		9		9		18
Adjusted EBITDA	$	(813)	$	(505)	$	(1,318)	$	(627)	$	(671)	$	(1,298)