Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2017 | Aug. 07, 2017 | |
Document And Entity Information | ||
Entity Registrant Name | FUSION TELECOMMUNICATIONS INTERNATIONAL INC | |
Entity Central Index Key | 1,071,411 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2017 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Is Entity a Well-known Seasoned Issuer? | No | |
Is Entity a Voluntary Filer? | No | |
Is Entity's Reporting Status Current? | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 22,505,365 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2,017 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (Unaudited) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Current assets: | ||
Cash and cash equivalents | $ 2,407,317 | $ 7,221,910 |
Accounts receivable, net of allowance for doubtful accounts of approximately $702,000 and $427,000, respectively | 9,486,904 | 9,359,876 |
Prepaid expenses and other current assets | 1,707,268 | 1,084,209 |
Total current assets | 13,601,489 | 17,665,995 |
Property and equipment, net | 13,850,574 | 14,248,915 |
Security deposits | 612,299 | 630,373 |
Restricted cash | 27,153 | 27,153 |
Goodwill | 35,286,629 | 35,689,215 |
Intangible assets, net | 60,975,789 | 63,617,471 |
Other assets | 60,527 | 77,117 |
TOTAL ASSETS | 124,414,460 | 131,956,239 |
Current liabilities: | ||
Term loan - current portion | 4,875,000 | 2,979,167 |
Obligations under asset purchase agreements - current portion | 911,370 | 546,488 |
Equipment financing obligations | 1,238,986 | 1,002,578 |
Accounts payable and accrued expenses | 20,692,741 | 19,722,838 |
Total current liabilities | 27,718,097 | 24,251,071 |
Long-term liabilities: | ||
Notes payable - non-related parties, net of discount | 31,692,383 | 31,431,602 |
Notes payable - related parties | 903,583 | 875,750 |
Term Loan | 57,341,519 | 60,731,204 |
Indebtedness under revolving credit facility | 0 | 3,000,000 |
Obligations under asset purchase agreements | 1,290,811 | 890,811 |
Equipment financing obligations | 983,364 | 1,237,083 |
Derivative liabilities | 262,542 | 348,650 |
Total liabilities | 120,192,299 | 122,766,171 |
Commitments and contingencies | ||
Stockholders' equity: | ||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, 14,341 and 17,299 shares issued and outstanding | 143 | 174 |
Common stock, $0.01 par value, 90,000,000 and 50,000,000 shares authorized, 22,505,365 and 20,642,028 shares issued and outstanding | 225,054 | 206,422 |
Capital in excess of par value | 193,605,847 | 192,233,032 |
Accumulated deficit | (189,608,883) | (183,249,560) |
Total stockholders' equity | 4,222,161 | 9,190,068 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ 124,414,460 | $ 131,956,239 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Current assets: | ||
Allowance for doubtful accounts | $ 702,000 | $ 427,000 |
Stockholders' equity: | ||
Preferred Stock, Par Value | $ 0.01 | $ 0.01 |
Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 |
Preferred Stock, Shares Issued | 14,341 | 17,299 |
Preferred Stock, Shares Outstanding | 14,341 | 17,299 |
Common Stock, Par Value | $ 0.01 | $ 0.01 |
Common Stock, Shares Authorized | 90,000,000 | 90,000,000 |
Common Stock, Shares Issued | 22,505,365 | 20,642,028 |
Common Stock, Shares Outstanding | 22,505,365 | 20,642,028 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Income Statement [Abstract] | ||||
Revenues | $ 38,089,006 | $ 31,041,047 | $ 73,900,882 | $ 64,835,296 |
Cost of revenues, exclusive of depreciation and amortization, shown separately below | 20,901,548 | 17,865,570 | 40,172,461 | 38,397,081 |
Gross profit | 17,187,458 | 13,175,477 | 33,728,421 | 26,438,215 |
Depreciation and amortization | 3,600,609 | 3,031,890 | 7,437,757 | 5,948,153 |
Selling, general and administrative expenses (including stock-based compensation of $224,647 and $198,884) | 14,330,934 | 11,270,013 | 28,465,809 | 22,694,799 |
Total operating expenses | 17,931,543 | 14,301,903 | 35,903,566 | 28,642,952 |
Operating loss | (744,085) | (1,126,426) | (2,175,145) | (2,204,737) |
Other (expenses) income: | ||||
Interest expense | (2,172,084) | (1,624,669) | (4,264,396) | (3,252,633) |
Gain on change in fair value of derivative liabilities | 113,779 | 45,642 | 73,334 | 228,042 |
Loss on disposal of property and equipment | (65,250) | (11,996) | (92,050) | (72,818) |
Other income, net | 13,365 | 37,111 | 129,845 | 88,263 |
Total other expenses | (2,110,190) | (1,553,912) | (4,153,267) | (3,009,146) |
Loss before income taxes | (2,854,275) | (2,680,338) | (6,328,412) | (5,213,883) |
Provision for income taxes | (23,100) | 0 | (30,911) | 0 |
Net loss | (2,877,375) | (2,680,338) | (6,359,323) | (5,213,883) |
Preferred stock dividends | (240,498) | (284,839) | (1,494,607) | (1,816,821) |
Net loss attributable to common stockholders | $ (3,117,873) | $ (2,965,177) | $ (7,853,930) | $ (7,030,704) |
Basic and diluted loss per common share | $ (0.14) | $ (0.20) | $ (0.36) | $ (0.49) |
Weighted average common shares outstanding: | ||||
Basic and diluted | 22,408,335 | 14,864,768 | 21,562,714 | 14,306,170 |
Condensed Consolidated Stateme5
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - 6 months ended Jun. 30, 2017 - USD ($) | Preferred Stock | Common Stock | Capital in Excess of Par Value | Accumulated Deficit | Total |
Beginning Balance, Shares at Dec. 31, 2016 | 17,299 | 20,642,028 | |||
Beginning Balance, Amount at Dec. 31, 2016 | $ 174 | $ 206,422 | $ 192,233,032 | $ (183,249,560) | $ 9,190,068 |
Net loss | (6,359,323) | (6,359,323) | |||
Conversion of preferred stock into common stock, Shares | (2,958) | 986,665 | |||
Conversion of preferred stock into common stock, Amount | $ (31) | $ 9,866 | (9,835) | 0 | |
Dividends on preferred stock, Shares | 205,776 | ||||
Dividends on preferred stock, Amount | $ 2,058 | (2,058) | $ 0 | ||
Proceeds from the exercise of common stock purchase warrants, Shares | 561,834 | 0 | |||
Proceeds from the exercise of common stock purchase warrants, Amount | $ 5,617 | 775,334 | $ 780,951 | ||
Issuance of common stock for services rendered, Shares | 115,000 | ||||
Issuance of common stock for services rendered, Amount | $ 1,150 | 163,300 | 164,450 | ||
Reclassification of derivative liability | 12,774 | 12,774 | |||
Forfeiture of common stock award by employee, Shares | (5,938) | ||||
Forfeiture of common stock award by employee, Amount | $ (59) | (8,552) | (8,611) | ||
Stock based compensation associated with stock incentive plans | 441,852 | 441,852 | |||
Ending Balance, Shares at Jun. 30, 2017 | 14,341 | 22,505,365 | |||
Ending Balance, Amount at Jun. 30, 2017 | $ 143 | $ 225,054 | $ 193,605,847 | $ (189,608,883) | $ 4,222,161 |
Condensed Consolidated Stateme6
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Cash flows from operating activities: | ||
Net loss | $ (6,359,323) | $ (5,213,883) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||
Depreciation and amortization | 7,437,757 | 5,948,153 |
Loss on disposal of property and equipment | 92,050 | 72,818 |
Stock-based compensation | 441,852 | 378,548 |
Stock issued for services rendered or in settlement of liabilities | 164,450 | 79,948 |
Amortization of debt discount and deferred financing fees | 419,762 | 318,125 |
Gain in the change in fair value of derivative liability | (73,335) | (228,043) |
Changes in operating assets and liabilities: | ||
Accounts receivable | 426,301 | (124,925) |
Prepaid expenses and other current assets | (991,509) | (1,230,504) |
Other assets | 16,590 | (249,687) |
Accounts payable and accrued expenses | 953,879 | (691,178) |
Net cash provided by (used in) operating activities | 2,528,474 | (940,628) |
Cash flows from investing activities: | ||
Purchase of property and equipment | (2,341,272) | (2,325,210) |
Proceeds from the sale of property and equipment | 73,962 | 23,961 |
(Payment) for acquisitions, net of cash acquired | (558,329) | 16,895 |
Escrow refund - PingTone acquisition | 0 | 318,409 |
Return of security deposits | 18,074 | 25,615 |
Net cash used in investing activities | (2,807,565) | (1,940,330) |
Cash flows from financing activities: | ||
Proceeds from the exercise of common stock purchase warrants | 780,951 | 0 |
Repayments of term loan | (1,625,000) | (501,222) |
Repayments of revolving debt, net | (3,000,000) | 0 |
Payments for obligations under asset purchase agreements | (216,668) | 0 |
Payments on equipment financing obligations | (474,785) | (497,422) |
Net cash used in financing activities | (4,535,502) | (998,644) |
Net change in cash and cash equivalents | (4,814,593) | (3,879,602) |
Cash and cash equivalents, including restricted cash, beginning of period | 7,249,063 | 7,705,666 |
Cash and cash equivalents, including restricted cash, end of period | $ 2,434,470 | $ 3,826,064 |
1. Organization and Business
1. Organization and Business | 6 Months Ended |
Jun. 30, 2017 | |
Organization And Business | |
1. Organization and Business | Fusion Telecommunications International, Inc. is a Delaware corporation incorporated in September 1997 (“Fusion” and together with its subsidiaries, the “Company,” “we,” “us” and “our”). The Company is a provider of integrated cloud solutions, including cloud voice, cloud connectivity, cloud infrastructure, cloud computing, and managed cloud-based applications to businesses of all sizes, and voice over IP (“VoIP”) - based voice services to other carriers. The Company currently operates in two business segments, Business Services and Carrier Services. |
2. Basis of Presentation and Su
2. Basis of Presentation and Summary of Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
2. Basis of Presentation and Summary of Significant Accounting Policies | Basis of Presentation The accompanying unaudited condensed consolidated financial statements have been prepared in all material respects in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”), certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. Because certain information and footnote disclosures have been condensed or omitted, these unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as amended (the “2016 Form 10-K”) as filed with the SEC. In management’s opinion, all normal and recurring adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented have been included. Management believes that the disclosures made in these unaudited condensed consolidated interim financial statements are adequate to make the information not misleading. The results of operations for the interim periods presented are not necessarily indicative of the results for the entire year. Effective January 1, 2017, the Company changed the manner in which it accounts for federal and state universal service fees and surcharges in its consolidated statement of operations. The Company now includes the amounts collected in revenues, and reports the associated costs in cost of revenues, and this change has been applied retrospectively in the Company’s consolidated financial statements for all periods presented. As a result, both the Company’s revenues and cost of revenues for the three and six months ended June 30, 2017 include $0.7 million and $1.4 million, respectively, of federal and state universal service fees and surcharges. Revenues and cost of revenues for the three and six months ended June 30, 2016 include $0.6 million and $1.2 million, respectively, of federal and state universal service fees and surcharges. During the three and six months ended June 30, 2017 and 2016, comprehensive loss was equal to the net loss amounts presented for the respective periods in the accompanying condensed consolidated interim statements of operations. Also, as discussed further below, effective January 1, 2017 the Company early adopted Accounting Standards Update (“ASU”) 2016-18, Restricted Cash. Liquidity Since inception, the Company has incurred significant net losses. At June 30, 2017, the Company had a working capital deficit of $14.1 million and stockholders’ equity of $4.2 million. At December 31, 2016, the Company had a working capital deficit of $6.6 million and stockholders’ equity of $9.2 million. The Company’s consolidated cash balance at June 30, 2017 was $2.4 million. While the Company projects that it has sufficient cash to fund its operations and meet its operating and debt obligations for the next twelve months, it may be required to either raise additional capital, limit its discretionary capital expenditures or borrow amounts available under its revolving credit facility to support its business plan. There is currently no commitment for any additional funding and there can be no assurances that funds will be available on terms that are acceptable to the Company, or at all. Principles of Consolidation The condensed consolidated interim financial statements include the accounts of Fusion and each of its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Use of Estimates The preparation of condensed consolidated interim financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated interim financial statements and the reported amounts of revenues and expenses during the reporting periods. On an on-going basis, the Company evaluates its estimates, including, but not limited to, those related to recognition of revenue, allowance for doubtful accounts; fair value measurements of its financial instruments; useful lives of its long-lived assets used in computing depreciation and amortization; impairment assessment of goodwill and intangible assets; accounting for stock options and other equity awards, particularly related to fair value estimates, accounting for income taxes, contingencies and litigation. Changes in the facts or circumstances underlying these estimates could result in material changes and actual results could differ from those estimates. Cash Equivalents Cash and cash equivalents include cash on deposit and short-term, highly-liquid investments with maturities of three months or less on the date of purchase. As of June 30, 2017 and December 31, 2016, the carrying value of cash and cash equivalents approximates fair value due to the short period to maturity. Fair Value of Financial Instruments At June 30, 2017 and December 31, 2016, the carrying value of the Company’s accounts receivable, accounts payable and accrued expenses approximates its fair value due to the short term nature of these financial instruments. Impairment of Long-Lived Assets The Company periodically reviews long-lived assets, including intangible assets, for possible impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If an impairment indicator is present, the Company evaluates recoverability by a comparison of the carrying amount of the assets to future undiscounted net cash flows expected to be generated by the assets. If the carrying value of the asset exceeds the projected undiscounted cash flows, the Company is required to estimate the fair value of the asset and recognize an impairment charge to the extent that the carrying value of the asset exceeds its estimated fair value. The Company did not record any impairment charges during the three and six months ended June 30, 2017 and 2016, as there were no indicators of impairment. Goodwill Goodwill is the excess of the acquisition cost of a business combination over the fair value of the identifiable net assets acquired. Goodwill at June 30, 2017 and December 31, 2016 was $35.3 million and $35.7 million, respectively. All of the Company’s goodwill is attributable to its Business Services segment. The following table presents the changes in the carrying amounts of goodwill during the six months ended June 30, 2017: Balance at December 31, 2016 $ 35,689,215 Increase in goodwill associated with a 2016 acquisition 7,414 Adjustment to goodwill associated with acquisition of customer bases (see note 3) (410,000 ) Balance at June 30, 2017 $ 35,286,629 Goodwill is not amortized and is tested for impairment on an annual basis in the fourth quarter of each fiscal year and whenever events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The impairment test for goodwill uses a two-step approach, which is performed at the reporting unit level. The Company has determined that its reporting units are its operating segments (see note 15) since that is the lowest level at which discrete, reliable financial and cash flow information is available. Step one compares the fair value of the reporting unit (calculated using a market approach and/or a discounted cash flow method) to its carrying value. If the carrying value exceeds the fair value, there is a potential impairment and step two must be performed. Step two compares the carrying value of the reporting unit’s goodwill to its implied fair value, which is the fair value of the reporting unit less the fair value of the unit’s assets and liabilities, including identifiable intangible assets. If the implied fair value of goodwill is less than its carrying amount, an impairment is recognized. In testing goodwill for impairment, the Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not (more than 50%) that the estimated fair value of a reporting unit is less than its carrying amount. If the Company elects to perform a qualitative assessment and determines that an impairment is more likely than not, it is then required to perform a quantitative impairment test. The Company also may elect not to perform the qualitative assessment and, instead, proceed directly to the quantitative impairment test. The Company did not record any impairment charges related to goodwill during the three and six months ended June 30, 2017 and 2016. Advertising and Marketing Costs Advertising and marketing expenses includes cost for promotional materials and trade show expenses for the marketing of the Company’s products and services. Advertising and marketing expenses were $0.3 million and $0.2 million for the three months ended June 30, 2017 and 2016, respectively, and $0.5 million and $0.4 million for the six months ended June 30, 2017 and 2016, respectively. Advertising and marketing expenses are reflected in selling, general and administrative expenses in the Company’s condensed consolidated statements of operations. Income Taxes The accounting and reporting requirements with respect to accounting for income taxes require an asset and liability approach. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amount expected to be realized. In accordance with U.S. GAAP, the Company is required to determine whether a tax position of the Company is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Derecognition of a tax benefit previously recognized could result in the Company recording a tax liability that would reduce net assets. Based on its analysis, the Company has determined that it has not incurred any liability for unrecognized tax benefits as of June 30, 2017 and December 31, 2016. The Company is subject to income tax examinations by major taxing authorities for all tax years since 2013 and its tax returns may be subject to review and adjustment at a later date based on factors including, but not limited to, on-going analyses of and changes to tax laws, regulations and interpretations thereof. No interest expense or penalties have been recognized as of June 30, 2017 and December 31, 2016. During the three and six months ended June 30, 2017 and 2016, the Company recognized no adjustments for uncertain tax positions. Stock-Based Compensation The Company recognizes expense for its employee stock-based compensation based on the fair value of the awards at the date of grant. The fair values of stock options are estimated at the date of grant using the Black-Scholes option valuation model. The use of the Black-Scholes option valuation model requires the input of subjective assumptions. Compensation cost, net of estimated forfeitures, is recognized ratably over the vesting period of the related stock-based compensation award. For transactions in which goods or services are received from non-employees in return for the issuance of equity instruments, the expense is recognized in the period when the goods and services are received at the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more readily determinable. New and Recently Adopted Accounting Pronouncements In July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815) In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash In February 2016, the FASB issued ASU No. 2016-02, Leases In November 2015, the FASB issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation In May 2014, the FASB issued guidance that outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most recent current revenue recognition guidance, including industry-specific guidance. The core principle of the revenue model is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance also specifies the accounting for certain incremental costs of obtaining a contract and costs to fulfill a contract with a customer. Entities have the option of applying either a full retrospective approach to all periods presented or a modified approach that reflects differences prior to the date of adoption as an adjustment to equity. In April 2015, the FASB deferred the effective date of this guidance until January 1, 2018 and the Company is currently assessing the impact of this guidance on its consolidated financial statements. |
3. Acquisitions
3. Acquisitions | 6 Months Ended |
Jun. 30, 2017 | |
Acquisitions | |
3. Acquisitions | On November 18, 2016, the Company entered into an asset purchase agreement pursuant to which the Company assumed obligations to provide services to a customer base. In connection with that transaction, the Company recognized goodwill and a corresponding obligation to the seller in the amount of $0.4 million. In such agreement, the Company also agreed to pay additional consideration to the seller if it was able to facilitate the assignment of certain additional customers to the Company. On March 1, 2017, the Company entered into an additional asset purchase agreement with another party . The aggregate amount for the November 2016 and March 2017 agreements totaled $2.3 million, comprised of the $0.6 million paid for the accounts receivable and the $1.7 million of contingent consideration related to the customer base which was valued at a multiple of monthly revenue and that will be paid over a period of 18 months. The March 2017 agreement resulted in a reduction to the goodwill in the amount of $0.4 million. These agreements did not have a material effect on the Company’s results of operations or financial condition. |
4. Loss per share
4. Loss per share | 6 Months Ended |
Jun. 30, 2017 | |
Earnings Per Share [Abstract] | |
4. Loss per share | Basic and diluted loss per share is computed by dividing the loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period. The following table sets forth the computation of basic and diluted net income per share for the three and six months ended June 30, 2017 and 2016: Three Months Ended June 30, Six Months Ended 2017 2016 2017 2016 Numerator Net loss (2,877,375 ) (2,680,338 ) $ (6,359,323 ) $ (5,213,883 ) Undeclared dividends on Series A-1, A-2 and A-4 Convertible Preferred Stock (100,624 ) (100,624 ) (200,141 ) (201,247 ) Conversion price reduction on Series B-2 Preferred Stock (see note 13) - - (623,574 ) - Series B-2 warrant exchange (see note 13) - - (347,191 ) - Dividends declared on Series B-2 Convertible Preferred Stock (139,874 ) (184,215 ) (323,701 ) (1,615,574 ) Net loss attributable to common stockholders $ (3,117,873 ) $ (2,965,177 ) $ (7,853,930 ) $ (7,030,704 ) Denominator Basic and diluted weighted average common shares outstanding 22,408,335 14,864,768 21,562,714 14,306,170 Loss per share Basic and diluted $ (0.14 ) $ (0.20 ) $ (0.36 ) $ (0.49 ) For the six months ended June 30, 2017 and 2016, the following were excluded from the calculation of diluted earnings per common share because of their anti-dilutive effects: For the Six Months Ended June 30, 2017 2016 Warrants 2,657,900 2,971,685 Convertible preferred stock 2,065,230 2,629,645 Stock options 2,160,525 1,158,984 6,883,655 6,760,314 The net loss per common share calculation includes a provision for preferred stock dividends on Fusion’s outstanding Series A-1, A-2 and A-4 preferred stock (collectively, the “Series A Preferred Stock”) for the three and six months ended June 30, 2017 of $0.1 million and $0.2 million, respectively. The provision for dividends on the Series A Preferred Stock for the three and six months ended June 30, 2016 was $0.1 million and $0.2 million, respectively.. Through June 30, 2017, the Board of Directors of Fusion has never declared a dividend on any series of the Series A Preferred Stock, resulting in approximately $4.9 million of accumulated preferred stock dividends. The Fusion Board declared dividends on the Company’s Series B-2 Cumulative Convertible Preferred Stock (the “Series B-2 Preferred Stock”) of $0.1 million and $0.2 million for the three months ended June 30, 2017 and 2016, respectively, and $0.3 million and $1.6 million for the six months ended June 30, 2017 and 2016, respectively. As permitted by the terms of the Series B-2 Preferred Stock, dividends were paid in the form of 205,776 and 887,576 shares of Fusion’s common stock for the six months ended June 30, 2017 and 2016, respectively. |
5. Intangible Assets
5. Intangible Assets | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
5. Intangible Assets | Intangible assets as of June 30, 2017 and December 31, 2016 are as follows: June 30, 2017 December 31, 2016 Gross Carrying Amount Accumulated Amortization Total Gross Carrying Amount Accumulated Amortization Total Trademarks and tradename $ 1,093,400 $ (587,148 ) $ 506,252 $ 1,093,400 $ (501,982 ) $ 591,418 Proprietary technology 6,670,000 (4,697,869 ) 1,972,131 6,670,000 (4,036,915 ) 2,633,085 Non-compete agreement 12,128,043 (10,890,367 ) 1,237,676 12,128,043 (9,891,892 ) 2,236,151 Customer relationships 67,713,181 (10,467,985 ) 57,245,196 65,948,181 (7,827,697 ) 58,120,484 Favorable lease intangible 218,000 (203,466 ) 14,534 218,000 (181,667 ) 36,333 Total acquired intangibles $ 87,822,624 $ (26,846,835 ) $ 60,975,789 $ 86,057,624 $ (22,440,153 ) $ 63,617,471 Amortization expense was $2.2 million and $1.4 million for the three months ended June 30, 2017 and 2016, respectively, and $4.4 million and $2.8 million for the six months ended June 30, 2017 and 2016, respectively. Estimated future aggregate amortization expense is expected to be as follows: Year Amortization Expense remainder of 2017 $ 4,177,862 2018 6,561,232 2019 5,577,500 2020 5,537,117 2021 5,362,750 |
6. Supplemental Disclosure of C
6. Supplemental Disclosure of Cash Flow Information | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
6. Supplemental Disclosure of Cash Flow Information | Supplemental cash flow information for the six months ended June 30, 2017 and 2016 is as follows: Six Months Ended June 30, Supplemental Cash Flow Information 2017 2016 Cash paid for interest $ 4,139,659 $ 2,750,175 Cash paid for income taxes $ - $ - Supplemental Non-Cash Investing and Financing Activities Property and equipment acquired under capital leases or equipment financing obligations $ 457,475 $ 141,240 Conversion of preferred stock into common stock $ 2,958,000 $ - Dividend on Series B-2 preferred stock paid with the issuance of Fusion common stock $ 323,701 $ 415,574 Obligations under asset purchase agreements $ 1,350,000 $ 1,011,606 |
7. Prepaid Expenses and Other C
7. Prepaid Expenses and Other Current Assets | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
7. Prepaid Expenses and Other Current Assets | Prepaid expenses and other current assets at June 30, 2017 and December 31, 2016 are as follows: June 30, 2017 December 31, 2016 Insurance $ 170,830 $ 160,262 Rent 80,091 5,389 Marketing 36,351 74,665 Software subscriptions 881,799 419,431 Comisssions 115,564 159,146 Other 422,633 265,316 Total $ 1,707,268 $ 1,084,209 |
8. Accounts Payable and Accrued
8. Accounts Payable and Accrued Expenses | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
8. Accounts Payable and Accrued Expenses | Accounts payable and accrued expenses at June 30, 2017 and December 31, 2016 are as follows: June 30, 2017 December 31, 2016 Trade accounts payable $ 4,940,015 $ 6,358,548 Accrued license fees 2,881,331 2,881,331 Accrued sales and federal excise taxes 2,777,928 2,863,363 Deferred revenue 1,633,739 1,874,641 Accrued network costs 3,469,076 1,416,000 Accrued sales commissions 872,616 819,106 Property and other taxes 818,732 581,956 Accrued payroll and vacation 472,670 421,733 Customer deposits 377,631 365,249 Interest payable 9,383 304,409 Credit card payable 22,873 265,985 Accrued USF fees 205,984 249,825 Accrued bonus 516,395 249,361 Professional and consulting fees 195,650 164,878 Rent 130,077 127,781 Other 1,368,641 778,672 Total $ 20,692,741 $ 19,722,838 |
9. Equipment Financing Obligati
9. Equipment Financing Obligations | 6 Months Ended |
Jun. 30, 2017 | |
Equipment Financing Obligations | |
9. Equipment Financing Obligations | From time to time, the Company enters into equipment financing or capital lease arrangements to finance the purchase of network hardware and software utilized in its operations. These arrangements require monthly payments over a period of 24 to 48 months with interest rates ranging between 5.3% and 6.6%. The Company’s equipment financing obligations are as follows: June 30, December 31, 2017 2016 Equipment financing obligations $ 2,222,350 $ 2,239,661 Less: current portion (1,238,986 ) (1,002,578 ) Long-term portion $ 983,364 $ 1,237,083 The Company’s payment obligations under its capital leases are as follows: Year ending December 31: Principal remainder of 2017 $ 642,084 2018 1,140,586 2019 429,486 2020 10,194 $ 2,222,350 |
10. Long-Term Debt
10. Long-Term Debt | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
10. Long-Term Debt | Secured Credit Facilities As of June 30, 2017 and December 31, 2016, secured credit facilities consists of the following: June 30, December 31, 2017 2016 Term loan $ 63,375,000 $ 65,000,000 Less: Deferred financing fees (1,158,481 ) (1,289,629 ) Current portion (4,875,000 ) (2,979,167 ) Term loan - long-term portion $ 57,341,519 $ 60,731,204 Indebtedness under revolving credit facility $ - $ 3,000,000 On November 14, 2016, Fusion NBS Acquisition Corp. (“FNAC”), a wholly-owned subsidiary of Fusion, entered into a new credit agreement (the “East West Credit Agreement”) with East West Bank, as administrative agent and the lenders identified therein (collectively with East West Bank, the “East West Lenders”). Under the East West Credit Agreement, the East West Lenders extended FNAC (i) a $65.0 million term loan and (ii) a $5.0 million revolving credit facility (which includes up to $4 million in “swingline” loans that may be accessed on a short-term basis). The proceeds of the term loan were used to retire the $40 million outstanding under a previously existing credit facility, and to fund the cash portion of the purchase price of FNAC’s acquisition of the issued and outstanding capital stock (the “Apptix Acquisition”) of Apptix, Inc., a wholly-owned subsidiary of Apptix, ASA (“Apptix”). Borrowings under the East West Credit Agreement are evidenced by notes bearing interest at rates computed based upon either the then current “prime” rate of interest or “LIBOR” rate of interest, as selected by FNAC. Interest on borrowings that FNAC designates as “base rate” loans bear interest at the greater of the prime rate published by the Wall Street Journal or 3.25% per annum, in each case plus 2% per annum. Interest on borrowings that FNAC designates as “LIBOR rate” loans bear interest at the LIBOR rate of interest published by the Wall Street Journal, plus 5% per annum. The current interest rate is 6.25% per annum. The Company is required to repay the term loan in equal monthly payments of $270,833 from January 1, 2017 through January 1, 2018, when monthly payments increase to $541,667, until the maturity date of the term loan on November 12, 2021, when the remaining $36.8 million of principal is due. Borrowings under the revolving credit facility are also payable on the November 12, 2021 maturity date of the facility. At June 30, 2017 and December 31, 2016, $0 and $3.0 million, respectively, was outstanding under the revolving credit facility. In conjunction with the execution of the East West Credit Agreement, the Company and the East West Lenders also entered into (i) an IP security agreement under which the Company has pledged intellectual property to the East West Lenders to secure payment of the East West Credit Agreement, (ii) subordination agreements under which certain creditors of the Company and the East West Lenders have established priorities among them and reached certain agreements as to enforcing their respective rights against the Company, and (iii) a pledge and security agreement under which Fusion and FNAC have each pledged its equity interest in its subsidiaries to the East West Lenders. Under the East West Credit Agreement: ● The Company is subject to a number of affirmative and negative covenants, including but not limited to, restrictions on paying indebtedness subordinate to its obligations to the East West Lenders, incurring additional indebtedness, making capital expenditures, dividend payments and cash distributions by subsidiaries. ● The Company is required to comply with various financial covenants, including leverage ratio, fixed charge coverage ratio and minimum levels of earnings before interest, taxes, depreciation and amortization; and its failure to comply with any of the restrictive or financial covenants could result in an event of default and accelerated demand for repayment of amounts outstanding. ● The Company granted the lenders security interests on all of its assets, as well as the capital stock of FNAC and each of its subsidiaries. ● Fusion and its subsidiaries (and future subsidiaries of both) other than FNAC have guaranteed FNAC’s obligations, including FNAC’s repayment obligations thereunder. At June 30, 2017 and December 31, 2016, the Company was in compliance with all of the financial covenants contained in the East West Credit Agreement. Notes Payable – Non-Related Parties At June 30, 2017 and December 31, 2016, notes payable – non-related parties consists of the following: June 30, December 31, 2017 2016 Subordinated notes $ 33,588,717 $ 33,588,717 Discount on subordinated notes (1,204,398 ) (1,368,629 ) Deferred financing fees (691,936 ) (788,486 ) Total notes payable - non-related parties 31,692,383 31,431,602 Less: current portion - - Long-term portion $ 31,692,383 $ 31,431,602 On November 14, 2016, FNAC, Fusion and Fusion’s other subsidiaries entered into the Fifth Amended and Restated Securities Purchase Agreement (the “Praesidian Facility”) with Praesidian Capital Opportunity Fund III, L.P., Praesidian Capital Opportunity Fund III-A, LP and United Insurance Company of America (collectively, the “Praesidian Lenders”). The Praesidian Facility amends and restates a prior facility, pursuant to which FNAC previously sold its Series A, Series B, Series C, Series D, Series E and Series F senior notes in an aggregate principal amount of $33.6 million (the “SPA Notes”). These notes require interest payments in the amount of $0.3 million per month. The current interest rate is 10.8% per annum. Under the terms of the Praesidian Facility, the maturity date of the SPA Notes is May 12, 2022, no payments of principal are due until the maturity date, and the financial covenants contained in the Praesidian Facility are substantially similar to those contained in the East West Credit Agreement. In connection with the execution of the Praesidian Facility, the Praesidian Lenders entered into a subordination agreement with the East West Lenders pursuant to which the Praesidian Lenders have subordinated their right to payment under the Restated Purchase Agreement and the SPA Notes to repayment of the Company’s obligations under the East West Credit Agreement. At June 30, 2017 and December 31, 2016, the Company was in compliance with all of the financial covenants contained in the Praesidian Facility. Notes Payable – Related Parties At June 30, 2017 and December 31, 2016, notes payable – related parties consists of the following: June 30, December 31, 2017 2016 Notes payable to Marvin Rosen $ 928,081 $ 928,081 Discount on notes (24,498 ) (52,331 ) Total notes payable - related parties $ 903,583 $ 875,750 The notes payable to Marvin Rosen, Fusion’s Chairman of the Board, are subordinated to borrowings under the East West Credit Agreement and the Praesidian Facility. These notes are unsecured, pays interest monthly at an annual rate of 7%, and matures 120 days after the Company’s obligations under the East West Credit Agreement and the Praesidian Facility are paid in full. |
11. Obligations Under Asset Pur
11. Obligations Under Asset Purchase Agreements | 6 Months Ended |
Jun. 30, 2017 | |
Obligations Under Asset Purchase Agreements | |
11. Obligations Under Asset Purchase Agreements | In connection with certain acquisitions and asset purchases completed by the Company during 2015, 2016 and 2017, the Company has various obligations to the sellers, mainly for payments of portions of the purchase price that have been deferred under the terms of the respective purchase and sale agreements. Such obligations to sellers or other parties associated with these transactions as of June 30, 2017 and December 31, 2016 are as follows: June 30, 2017 December 31, 2017 2016 Root Axcess $ - $ 166,668 Customer base acquisitions 1,315,575 334,025 Technology For Business, Inc. 886,606 936,606 2,202,181 1,437,299 Less: current portion (911,370 ) (546,488 ) Long-term portion $ 1,290,811 $ 890,811 |
12. Derivative Liability
12. Derivative Liability | 6 Months Ended |
Jun. 30, 2017 | |
Derivative Liability | |
12. Derivative Liability | Fusion has issued warrants to purchase shares of its common stock in connection with certain debt and equity financing transactions. These warrants are accounted for in accordance with the guidance contained in ASC Topic 815 Derivatives and Hedging The fair values of these warrants have been estimated using option pricing and other valuation models, and the quoted market price of Fusion’s common stock. Six months ended June 30, 2017 2016 Stock price ($) 1.45-1.58 1.79-1.84 Adjusted Exercise price ($) 1.54-1.55 6.25 Risk-free interest rate (%) 2.23 1.58-1.78 Expected volatility (%) 64.3-74.4 94.6-96.7 Time to maturity (years) 1.5-1.75 2.75-3.00 At June 30, 2017 and December 31, 2016, the fair value of the derivative was $0.3 million. For the three months ended June 30, 2017 and 2016, the Company recognized a gain on the change in fair value of the derivative of $0.1 million and approximately $46,000, respectively, and for the six months ended June 30, 2017 and 2016, the Company recognized a gain on the change in the fair value of this derivative of $0.1 million and $0.2 million, respectively. |
13. Equity Transactions
13. Equity Transactions | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
13. Equity Transactions | Common Stock Fusion is authorized to issue 90,000,000 shares of its common stock. As of June 30, 2017 and December 31, 2016, 22,505,365 and 20,642,028 shares of its common stock, respectively, were issued and outstanding. During the six months ended June 30, 2017, the Company entered into exchange agreements with certain holders of Fusion’s outstanding warrants whereby the outstanding warrants were exchanged for new warrants (the “2017 Warrants”), which warrants permitted the holders to exercise and purchase, for a limited period of 60 days, unregistered shares of Fusion’s common stock at a discount of up to 10% below the closing bid price of the common stock at the time of exercise but in no event at a price of less than $1.30 per share. In connection with these exchange agreements, the warrant holders exercised 2017 Warrants to purchase 561,834 shares of common stock on March 31, 2017 at an exercise price of $1.39 per share. The Company received proceeds from the exercise of the 2017 Warrants in the amount of $0.8 million, which were used for general corporate purposes. In connection with the exchange agreements, all of the 2017 Warrants were immediately exercised and none remained outstanding as of June 30, 2017. As a result of the exchange, the Company recorded a preferred stock dividend in the amount of $0.3 million for the difference in fair value of the warrants that were exchanged (see note 4). On February 23, 2017, Fusion issued 115,000 shares of its common stock valued at approximately $0.2 million for services rendered. During the six months ended June 30, 2017, Fusion’s Board of Directors declared dividends on the Series B-2 Preferred Stock that were paid in the form of 205,776 shares of Fusion common stock (see note 4). Preferred Stock Fusion is authorized to issue up to 10,000,000 shares of preferred stock. As of June 30, 2017 and December 31, 2016, there were 5,045 shares of Series A Preferred Stock issued and outstanding. In addition, there were 9,296 and 12,254 shares of Series B-2 Preferred Stock issued and outstanding as of June 30, 2017 and December 31, 2016, respectively. On March 31, 2017, the Company agreed with certain holders of its Series B-2 Preferred Stock to convert their shares of Series B-2 Preferred Stock into shares of Fusion common stock at a conversion price of $3.00 per share (the conversion price for such preferred stock otherwise being $5.00 per share). As a result, 2,958 shares of Series B-2 Preferred Stock were converted into a total of 986,665 shares of Fusion common stock, and the Company recorded a preferred stock dividend of $0.6 million for the value of the incremental number of common shares issued in connection with the reduction in the conversion price of the Series B-2 Preferred Stock (see note 4). The holders of the Series A Preferred Stock are entitled to receive cumulative dividends of 8% per annum payable in arrears, when and if declared by the Fusion’s Board, on January 1 of each year. As of June 30, 2017, no dividends have been declared with respect to the Series A Preferred Stock (see note 4). The holders of the Series B-2 Preferred Stock are entitled to receive a cumulative 6% annual dividend payable quarterly in arrears when and if declared by the Fusion Board, in cash or shares of Fusion common stock, at the option of the Company (see note 4). As of June 30, 2017, all required quarterly dividends have been paid. Stock Options Fusion's The following assumptions were used to determine the fair value of the stock options granted under Fusion’s stock-based compensation plans using the Black-Scholes option-pricing model: Six Months Ended June 30, 2017 2016 Dividend yield 0.0 % 0.0 % Expected volatility 92.40 % 94.6-96.7 % Average Risk-free interest rate 2.22 % 1.58 % Expected life of stock option term (years) 8.00 8.00 The Company recognized compensation expense of $0.2 million for the three months ended June 30, 2017 and 2016, and $0.4 million for the six months ended June 30, 2017 and 2016. These amounts are included in selling, general and administrative expenses in the condensed consolidated interim statements of operations. The following table summarizes stock option activity for the six months ended June 30, 2017: Number of Options Weighted Average Exercise Price Weighted Average Remaining Contract Term Outstanding at December 31, 2016 2,183,723 $ 2.56 8.56 years Granted 59,450 1.55 Exercised - - Forfeited (57,138 ) 1.59 Expired (25,510 ) 19.28 Outstanding at June 30, 2017 2,160,525 2.36 8.15 years Exercisable at June 30, 2017 712,240 3.89 6.60 years As of June 30, 2017, the Company had approximately $1.4 million of unrecognized compensation expense, net of estimated forfeitures, related to stock options granted under the Company’s stock-based compensation plans, which is expected to be recognized over a weighted-average period of 2.0 years. |
14. Commitments and Contingenci
14. Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
14. Commitments and Contingencies | From time to time, the Company may be involved in a variety of claims, lawsuits, investigations and proceedings relating to contractual disputes, employment matters, regulatory and compliance matters, intellectual property rights and other litigation arising in the ordinary course of business. Defending such proceedings can be costly and can impose a significant burden on management and employees. The Company does not expect that the outcome of any such claims or actions will have a material adverse effect on the Company’s liquidity, results of operations or financial condition. As of June 30, 2017, the Company did not have any ongoing legal matters that would have a material adverse effect on its liquidity, results of operations or financial condition. In May 2017, FNAC commenced an action in the United States District Court for the Southern District of New York against Apptix, ASA, and certain of its and Apptix’s former officers and employees, arising from an estimated $2.9 million underpayment of license fees to a software vendor (see note 8). In August 2017, FNAC settled this litigation. As consideration for terminating the litigation, FNAC will be paid $150,000 in cash and the sellers will return 300,000 shares of Fusion common stock valued at $363,000 to the Company. |
15. Segment Information
15. Segment Information | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
15. Segment Information | Operating segments are defined under U.S. GAAP as components of an enterprise for which discrete financial information is available and evaluated regularly by a company's chief operating decision maker in deciding how to allocate resources and assess performance. The Company has two reportable segments – Business Services and Carrier Services. These segments are organized by the products and services that are sold and the customers that are served. The Company measures and evaluates its reportable segments based on revenues and gross profit margins. The Company’s measurement of segment profit exclude the Company’s executive, administrative and support costs. The accounting policies of the segments are the same as those described in Note 2, Summary of Significant Accounting Policies, of the audited consolidated financial statements included in the 2016 Form 10-K. The Company’s segments and their principal activities consist of the following: Business Services Through this operating segment, the Company provides a comprehensive suite of cloud communications, cloud connectivity, cloud computing and managed cloud-based applications to small, medium and large businesses. These services are sold through both the Company’s direct sales force and its partner sales channel, which utilizes the efforts of independent third-party distributors to sell the Company’s products and services. Carrier Services Carrier Services includes the termination of domestic and international carrier traffic utilizing primarily VoIP technology. VoIP permits a less costly and more rapid interconnection between the Company and international telecommunications carriers, and generally provides better profit margins for the Company than other technologies. The Company currently interconnects with approximately 370 carrier customers and vendors, and is working to expand its interconnection relationships, particularly with carriers in emerging markets. See note 18 for a discussion regarding the Company’s future plans relating to this business segment. Operating segment information for the three and six months ended June 30, 2017 and 2016 is summarized in the following tables: Three Months Ended June 30, 2017 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 8,107,985 $ 29,981,021 $ - $ 38,089,006 Cost of revenues (exclusive of depreciation and amortization) 7,912,535 12,989,013 - 20,901,548 Gross profit 195,450 16,992,008 - 17,187,458 Depreciation and amortization 255,113 3,351,262 (5,766 ) 3,600,609 Selling, general and administrative expenses 570,153 12,535,452 1,225,329 14,330,934 Interest expense - (2,113,396 ) (58,688 ) (2,172,084 ) Gain on change in fair value of derivative liability - - 113,779 113,779 Other expenses, net (44 ) (6,990 ) (44,851 ) (51,885 ) Income tax provision - (23,100 ) - (23,100 ) Net loss $ (629,860 ) $ (1,038,192 ) $ (1,209,323 ) $ (2,877,375 ) Total assets $ 1,571,274 $ 121,286,610 $ 1,556,576 $ 124,414,460 Six Months Ended June 30, 2017 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 15,438,821 $ 58,462,061 $ - $ 73,900,882 Cost of revenues (exclusive of depreciation and amortization) 15,042,742 25,129,719 - 40,172,461 Gross profit 396,079 33,332,342 - 33,728,421 Depreciation and amortization 294,366 6,938,241 205,150 7,437,757 Selling, general and administrative expenses 1,091,366 24,726,626 2,647,817 28,465,809 Interest expense - (4,136,948 ) (127,448 ) (4,264,396 ) Gain on change in fair value of derivative liability - - 73,334 73,334 Other (expenses) income, net (83 ) 163,334 (125,456 ) 37,795 Income tax provision - (30,911 ) - (30,911 ) Net loss $ (989,736 ) $ (2,337,050 ) $ (3,032,537 ) $ (6,359,323 ) Capital expenditures $ 21,443 $ 2,319,829 $ - $ 2,341,272 Three Months Ended June 30, 2016 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 9,614,629 $ 21,426,418 $ - $ 31,041,047 Cost of revenues (exclusive of depreciation and amortization) 9,154,522 8,711,048 - 17,865,570 Gross profit 460,107 12,715,370 - 13,175,477 Depreciation and amortization 46,697 2,705,035 280,158 3,031,890 Selling, general and administrative expenses 637,184 9,493,429 1,139,400 11,270,013 Interest expense - (1,398,460 ) (226,209 ) (1,624,669 ) Gain on change in fair value of derivative liability - - 45,642 45,642 Other (expenses) income, net - (374,932 ) 400,047 25,115 Net loss $ (223,774 ) $ (1,256,486 ) $ (1,200,078 ) $ (2,680,338 ) Total assets $ 6,991,833 $ 91,846,337 $ 1,661,748 $ 100,499,918 Six Months Ended June 30, 2016 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 21,846,295 $ 42,989,001 $ - $ 64,835,296 Cost of revenues (exclusive of depreciation and amortization) 20,854,069 17,543,012 - 38,397,081 Gross profit 992,226 25,445,989 - 26,438,215 Depreciation and amortization 78,008 5,380,556 489,589 5,948,153 Selling, general and administrative expenses 1,329,369 18,505,418 2,860,012 22,694,799 Interest expense - (3,096,313 ) (156,320 ) (3,252,633 ) Gain on change in fair value of derivative liability - - 228,042 228,042 Other (expenses) income, net - (517,238 ) 532,683 15,445 Net loss $ (415,151 ) $ (2,053,536 ) $ (2,745,196 ) $ (5,213,883 ) Capital expenditures $ 41,584 $ 2,283,626 $ - $ 2,325,210 |
16. Related Party Transactions
16. Related Party Transactions | 6 Months Ended |
Jun. 30, 2017 | |
Related Party Transaction, Due from (to) Related Party [Abstract] | |
16. Related Party Transactions | Since March 6, 2014, the Company has engaged a tax advisor to prepare its tax returns and to provide related tax advisory services. The Company was billed $0.1 million and approximately $60,000 for the six months ended June 30, 2017 and 2016, respectively, by this firm. Larry Blum, a member of Fusion’s Board of Directors, is a Senior Advisor to and a former partner of this firm. The Company also has notes payable to Marvin Rosen (see note 10). |
17. Fair Value Disclosures
17. Fair Value Disclosures | 6 Months Ended |
Jun. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
17. Fair Value Disclosures | Fair value of financial and non-financial assets and liabilities is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The three-tier hierarchy for inputs used in measuring fair value, which prioritizes the inputs used in the methodologies of measuring fair value for assets and liabilities, is as follows: Level 1—Quoted prices in active markets for identical assets or liabilities Level 2—Observable inputs other than quoted prices in active markets for identical assets and liabilities Level 3—No observable pricing inputs in the market The following table represents the liabilities measured at fair value on a recurring basis: Level 1 Level 2 Level 3 Total As of June 30, 2017 Current liabilities: Contingent purchase price liability - - $ 911,370 $ 911,370 Non-current liabilities: Contingent purchase price liability - - $ 1,290,811 $ 1,290,811 Derivative liability (see note 12) - - $ 262,542 $ 262,542 As of December 31, 2016 Current liabilities: Contingent purchase price liability - - $ 546,488 $ 546,488 Non-current liabilities: Contingent purchase price liability - - $ 890,811 $ 890,811 Derivative liability (see note 12) - - $ 348,650 $ 348,650 Changes in the derivative warrant liability for the six months ended June 30, 2017 are as follows: Balance at December 31, 2016 $ 348,650 Change for the period: Change in fair value included in net loss (73,334 ) Warrant exchange (see note 12) (12,774 ) Balance at June 30, 2017 $ 262,542 Changes in the contingent purchase price liability for the six months ended June 30, 2017 are as follows: Balance at December 31, 2016 $ 1,437,299 Change for the period: Acquired customer base 1,350,000 Increase in amounts due from Technology Opportunity Group (368,450 ) Payments made (216,668 ) Balance at June 30, 2017 $ 2,202,181 |
18. Subsequent Events
18. Subsequent Events | 6 Months Ended |
Jun. 30, 2017 | |
Subsequent Events [Abstract] | |
18. Subsequent Events | On July 20, 2017, Fusion entered into a contribution agreement with its newly formed wholly-owned subsidiary Fusion Global Services LLC (‘FGS”) under the terms of which, Fusion contributed certain assets from its Carrier Services Business segment to FGS. Simultaneously with the execution of the foregoing contribution agreement, FGS also entered into an agreement with XcomIP, LLC, (“XcomIP”), under which XcomIP agreed to contribute its carrier business to FGS subject to satisfaction of certain conditions precedent. If these conditions are satisfied, FGS and XcomIP will execute a contribution agreement, and Fusion and XcomIP will execute a shareholder agreement under which Fusion will agree to provide up to $750,000 in working capital. Following XcomIP’s contribution of assets, Fusion will hold a 60% membership interest in FGS assets, liabilities and results of operations that will then be consolidated in the financial statements of the Company. The Company expects to complete the foregoing transactions prior to the end of August 2017. |
2. Basis of Presentation and 25
2. Basis of Presentation and Summary of Significant Accounting Policies (Policies) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Basis of Presentation | The accompanying unaudited condensed consolidated financial statements have been prepared in all material respects in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”), certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. Because certain information and footnote disclosures have been condensed or omitted, these unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as amended (the “2016 Form 10-K”) as filed with the SEC. In management’s opinion, all normal and recurring adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented have been included. Management believes that the disclosures made in these unaudited condensed consolidated interim financial statements are adequate to make the information not misleading. The results of operations for the interim periods presented are not necessarily indicative of the results for the entire year. Effective January 1, 2017, the Company changed the manner in which it accounts for federal and state universal service fees and surcharges in its consolidated statement of operations. The Company now includes the amounts collected in revenues, and reports the associated costs in cost of revenues, and this change has been applied retrospectively in the Company’s consolidated financial statements for all periods presented. As a result, both the Company’s revenues and cost of revenues for the three and six months ended June 30, 2017 include $0.7 million and $1.4 million, respectively, of federal and state universal service fees and surcharges. Revenues and cost of revenues for the three and six months ended June 30, 2016 include $0.6 million and $1.2 million, respectively, of federal and state universal service fees and surcharges. During the three and six months ended June 30, 2017 and 2016, comprehensive loss was equal to the net loss amounts presented for the respective periods in the accompanying condensed consolidated interim statements of operations. Also, as discussed further below, effective January 1, 2017 the Company early adopted Accounting Standards Update (“ASU”) 2016-18, Restricted Cash. |
Liquidity | Since inception, the Company has incurred significant net losses. At June 30, 2017, the Company had a working capital deficit of $14.1 million and stockholders’ equity of $4.2 million. At December 31, 2016, the Company had a working capital deficit of $6.6 million and stockholders’ equity of $9.2 million. The Company’s consolidated cash balance at June 30, 2017 was $2.4 million. While the Company projects that it has sufficient cash to fund its operations and meet its operating and debt obligations for the next twelve months, it may be required to either raise additional capital, limit its discretionary capital expenditures or borrow amounts available under its revolving credit facility to support its business plan. There is currently no commitment for any additional funding and there can be no assurances that funds will be available on terms that are acceptable to the Company, or at all. |
Principles of Consolidation | The condensed consolidated interim financial statements include the accounts of Fusion and each of its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. |
Use of Estimates | The preparation of condensed consolidated interim financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated interim financial statements and the reported amounts of revenues and expenses during the reporting periods. On an on-going basis, the Company evaluates its estimates, including, but not limited to, those related to recognition of revenue, allowance for doubtful accounts; fair value measurements of its financial instruments; useful lives of its long-lived assets used in computing depreciation and amortization; impairment assessment of goodwill and intangible assets; accounting for stock options and other equity awards, particularly related to fair value estimates, accounting for income taxes, contingencies and litigation. Changes in the facts or circumstances underlying these estimates could result in material changes and actual results could differ from those estimates. |
Cash Equivalents | Cash and cash equivalents include cash on deposit and short-term, highly-liquid investments with maturities of three months or less on the date of purchase. As of June 30, 2017 and December 31, 2016, the carrying value of cash and cash equivalents approximates fair value due to the short period to maturity. |
Fair Value of Financial Instruments | At June 30, 2017 and December 31, 2016, the carrying value of the Company’s accounts receivable, accounts payable and accrued expenses approximates its fair value due to the short term nature of these financial instruments. |
Impairment of Long-Lived Assets | The Company periodically reviews long-lived assets, including intangible assets, for possible impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If an impairment indicator is present, the Company evaluates recoverability by a comparison of the carrying amount of the assets to future undiscounted net cash flows expected to be generated by the assets. If the carrying value of the asset exceeds the projected undiscounted cash flows, the Company is required to estimate the fair value of the asset and recognize an impairment charge to the extent that the carrying value of the asset exceeds its estimated fair value. The Company did not record any impairment charges during the three and six months ended June 30, 2017 and 2016, as there were no indicators of impairment. |
Goodwill | Goodwill is the excess of the acquisition cost of a business combination over the fair value of the identifiable net assets acquired. Goodwill at June 30, 2017 and December 31, 2016 was $35.3 million and $35.7 million, respectively. All of the Company’s goodwill is attributable to its Business Services segment. The following table presents the changes in the carrying amounts of goodwill during the six months ended June 30, 2017: Balance at December 31, 2016 $ 35,689,215 Increase in goodwill associated with a 2016 acquisition 7,414 Adjustment to goodwill associated with acquisition of customer bases (see note 3) (410,000 ) Balance at June 30, 2017 $ 35,286,629 Goodwill is not amortized and is tested for impairment on an annual basis in the fourth quarter of each fiscal year and whenever events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The impairment test for goodwill uses a two-step approach, which is performed at the reporting unit level. The Company has determined that its reporting units are its operating segments (see note 15) since that is the lowest level at which discrete, reliable financial and cash flow information is available. Step one compares the fair value of the reporting unit (calculated using a market approach and/or a discounted cash flow method) to its carrying value. If the carrying value exceeds the fair value, there is a potential impairment and step two must be performed. Step two compares the carrying value of the reporting unit’s goodwill to its implied fair value, which is the fair value of the reporting unit less the fair value of the unit’s assets and liabilities, including identifiable intangible assets. If the implied fair value of goodwill is less than its carrying amount, an impairment is recognized. In testing goodwill for impairment, the Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not (more than 50%) that the estimated fair value of a reporting unit is less than its carrying amount. If the Company elects to perform a qualitative assessment and determines that an impairment is more likely than not, it is then required to perform a quantitative impairment test. The Company also may elect not to perform the qualitative assessment and, instead, proceed directly to the quantitative impairment test. The Company did not record any impairment charges related to goodwill during the three and six months ended June 30, 2017 and 2016. |
Advertising and Marketing Costs | Advertising and marketing expenses includes cost for promotional materials and trade show expenses for the marketing of the Company’s products and services. Advertising and marketing expenses were $0.3 million and $0.2 million for the three months ended June 30, 2017 and 2016, respectively, and $0.5 million and $0.4 million for the six months ended June 30, 2017 and 2016, respectively. Advertising and marketing expenses are reflected in selling, general and administrative expenses in the Company’s condensed consolidated statements of operations. |
Income Taxes | The accounting and reporting requirements with respect to accounting for income taxes require an asset and liability approach. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amount expected to be realized. In accordance with U.S. GAAP, the Company is required to determine whether a tax position of the Company is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Derecognition of a tax benefit previously recognized could result in the Company recording a tax liability that would reduce net assets. Based on its analysis, the Company has determined that it has not incurred any liability for unrecognized tax benefits as of June 30, 2017 and December 31, 2016. The Company is subject to income tax examinations by major taxing authorities for all tax years since 2013 and its tax returns may be subject to review and adjustment at a later date based on factors including, but not limited to, on-going analyses of and changes to tax laws, regulations and interpretations thereof. No interest expense or penalties have been recognized as of June 30, 2017 and December 31, 2016. During the three and six months ended June 30, 2017 and 2016, the Company recognized no adjustments for uncertain tax positions. |
Stock-Based Compensation | The Company recognizes expense for its employee stock-based compensation based on the fair value of the awards at the date of grant. The fair values of stock options are estimated at the date of grant using the Black-Scholes option valuation model. The use of the Black-Scholes option valuation model requires the input of subjective assumptions. Compensation cost, net of estimated forfeitures, is recognized ratably over the vesting period of the related stock-based compensation award. For transactions in which goods or services are received from non-employees in return for the issuance of equity instruments, the expense is recognized in the period when the goods and services are received at the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more readily determinable. |
New and Recently Adopted Accounting Pronouncements | In July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815) In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash In February 2016, the FASB issued ASU No. 2016-02, Leases In November 2015, the FASB issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation In May 2014, the FASB issued guidance that outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most recent current revenue recognition guidance, including industry-specific guidance. The core principle of the revenue model is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance also specifies the accounting for certain incremental costs of obtaining a contract and costs to fulfill a contract with a customer. Entities have the option of applying either a full retrospective approach to all periods presented or a modified approach that reflects differences prior to the date of adoption as an adjustment to equity. In April 2015, the FASB deferred the effective date of this guidance until January 1, 2018 and the Company is currently assessing the impact of this guidance on its consolidated financial statements. |
2. Basis of Presentation and 26
2. Basis of Presentation and Summary of Significant Accounting Policies (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Goodwill | Balance at December 31, 2016 $ 35,689,215 Increase in goodwill associated with a 2016 acquisition 7,414 Adjustment to goodwill associated with acquisition of customer bases (see note 3) (410,000 ) Balance at June 30, 2017 $ 35,286,629 |
4. Loss per share (Tables)
4. Loss per share (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Computation for basic and diluted net income per share | Three Months Ended June 30, Six Months Ended 2017 2016 2017 2016 Numerator Net loss (2,877,375 ) (2,680,338 ) $ (6,359,323 ) $ (5,213,883 ) Undeclared dividends on Series A-1, A-2 and A-4 Convertible Preferred Stock (100,624 ) (100,624 ) (200,141 ) (201,247 ) Conversion price reduction on Series B-2 Preferred Stock (see note 13) - - (623,574 ) - Series B-2 warrant exchange (see note 13) - - (347,191 ) - Dividends declared on Series B-2 Convertible Preferred Stock (139,874 ) (184,215 ) (323,701 ) (1,615,574 ) Net loss attributable to common stockholders $ (3,117,873 ) $ (2,965,177 ) $ (7,853,930 ) $ (7,030,704 ) Denominator Basic and diluted weighted average common shares outstanding 22,408,335 14,864,768 21,562,714 14,306,170 Loss per share Basic and diluted $ (0.14 ) $ (0.20 ) $ (0.36 ) $ (0.49 ) |
Excluded from calculation of diluted earnings per common share | For the Six Months Ended June 30, 2017 2016 Warrants 2,657,900 2,971,685 Convertible preferred stock 2,065,230 2,629,645 Stock options 2,160,525 1,158,984 6,883,655 6,760,314 |
5. Intangible Assets (Tables)
5. Intangible Assets (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Identifiable intangible assets | June 30, 2017 December 31, 2016 Gross Carrying Amount Accumulated Amortization Total Gross Carrying Amount Accumulated Amortization Total Trademarks and tradename $ 1,093,400 $ (587,148 ) $ 506,252 $ 1,093,400 $ (501,982 ) $ 591,418 Proprietary technology 6,670,000 (4,697,869 ) 1,972,131 6,670,000 (4,036,915 ) 2,633,085 Non-compete agreement 12,128,043 (10,890,367 ) 1,237,676 12,128,043 (9,891,892 ) 2,236,151 Customer relationships 67,713,181 (10,467,985 ) 57,245,196 65,948,181 (7,827,697 ) 58,120,484 Favorable lease intangible 218,000 (203,466 ) 14,534 218,000 (181,667 ) 36,333 Total acquired intangibles $ 87,822,624 $ (26,846,835 ) $ 60,975,789 $ 86,057,624 $ (22,440,153 ) $ 63,617,471 |
Estimated future aggregate amortization expense | Year Amortization Expense remainder of 2017 $ 4,177,862 2018 6,561,232 2019 5,577,500 2020 5,537,117 2021 5,362,750 |
6. Supplemental Disclosure of29
6. Supplemental Disclosure of Cash Flow Information (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Supplemental Disclosure Of Cash Flow Information Tables | |
Supplemental Disclosure of Cash Flow Information | Six Months Ended June 30, Supplemental Cash Flow Information 2017 2016 Cash paid for interest $ 4,139,659 $ 2,750,175 Cash paid for income taxes $ - $ - Supplemental Non-Cash Investing and Financing Activities Property and equipment acquired under capital leases or equipment financing obligations $ 457,475 $ 141,240 Conversion of preferred stock into common stock $ 2,958,000 $ - Dividend on Series B-2 preferred stock paid with the issuance of Fusion common stock $ 323,701 $ 415,574 Obligations under asset purchase agreements $ 1,350,000 $ 1,011,606 |
7. Prepaid Expenses and Other30
7. Prepaid Expenses and Other Current Assets (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Prepaid expenses and other current assets | June 30, 2017 December 31, 2016 Insurance $ 170,830 $ 160,262 Rent 80,091 5,389 Marketing 36,351 74,665 Software subscriptions 881,799 419,431 Comisssions 115,564 159,146 Other 422,633 265,316 Total $ 1,707,268 $ 1,084,209 |
8. Accounts Payable and Accru31
8. Accounts Payable and Accrued Expenses (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Accounts payable and accrued expenses | June 30, 2017 December 31, 2016 Trade accounts payable $ 4,940,015 $ 6,358,548 Accrued license fees 2,881,331 2,881,331 Accrued sales and federal excise taxes 2,777,928 2,863,363 Deferred revenue 1,633,739 1,874,641 Accrued network costs 3,469,076 1,416,000 Accrued sales commissions 872,616 819,106 Property and other taxes 818,732 581,956 Accrued payroll and vacation 472,670 421,733 Customer deposits 377,631 365,249 Interest payable 9,383 304,409 Credit card payable 22,873 265,985 Accrued USF fees 205,984 249,825 Accrued bonus 516,395 249,361 Professional and consulting fees 195,650 164,878 Rent 130,077 127,781 Other 1,368,641 778,672 Total $ 20,692,741 $ 19,722,838 |
9. Equipment Financing Obliga32
9. Equipment Financing Obligations (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Equipment Financing Obligations | |
Equipment financing obligations | June 30, December 31, 2017 2016 Equipment financing obligations $ 2,222,350 $ 2,239,661 Less: current portion (1,238,986 ) (1,002,578 ) Long-term portion $ 983,364 $ 1,237,083 |
Principal payment under the capital lease agreements | Year ending December 31: Principal remainder of 2017 $ 642,084 2018 1,140,586 2019 429,486 2020 10,194 $ 2,222,350 |
10. Long-Term Debt (Tables)
10. Long-Term Debt (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Secured credit facilities | June 30, December 31, 2017 2016 Term loan $ 63,375,000 $ 65,000,000 Less: Deferred financing fees (1,158,481 ) (1,289,629 ) Current portion (4,875,000 ) (2,979,167 ) Term loan - long-term portion $ 57,341,519 $ 60,731,204 Indebtedness under revolving credit facility $ - $ 3,000,000 |
Components of notes payable non-related parties | June 30, December 31, 2017 2016 Subordinated notes $ 33,588,717 $ 33,588,717 Discount on subordinated notes (1,204,398 ) (1,368,629 ) Deferred financing fees (691,936 ) (788,486 ) Total notes payable - non-related parties 31,692,383 31,431,602 Less: current portion - - Long-term portion $ 31,692,383 $ 31,431,602 |
Related Party Note Payable | June 30, December 31, 2017 2016 Notes payable to Marvin Rosen $ 928,081 $ 928,081 Discount on notes (24,498 ) (52,331 ) Total notes payable - related parties $ 903,583 $ 875,750 |
11. Obligations Under Asset P34
11. Obligations Under Asset Purchase Agreements (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Obligations Under Asset Purchase Agreements Tables | |
Obligations Under Asset Purchase Agreements | June 30, 2017 December 31, 2017 2016 Root Axcess $ - $ 166,668 Customer base acquisitions 1,315,575 334,025 Technology For Business, Inc. 886,606 936,606 2,202,181 1,437,299 Less: current portion (911,370 ) (546,488 ) Long-term portion $ 1,290,811 $ 890,811 |
12. Derivative Liability (Table
12. Derivative Liability (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Derivative Liability Tables | |
Assumptions used to determine the fair value of the warrants | Six months ended June 30, 2017 2016 Stock price ($) 1.45-1.58 1.79-1.84 Adjusted Exercise price ($) 1.54-1.55 6.25 Risk-free interest rate (%) 2.23 1.58-1.78 Expected volatility (%) 64.3-74.4 94.6-96.7 Time to maturity (years) 1.5-1.75 2.75-3.00 |
13. Equity Transactions (Tables
13. Equity Transactions (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Equity Transactions Tables | |
Black-Scholes option-pricing model | Six Months Ended June 30, 2017 2016 Dividend yield 0.0 % 0.0 % Expected volatility 92.40 % 94.6-96.7 % Average Risk-free interest rate 2.22 % 1.58 % Expected life of stock option term (years) 8.00 8.00 |
Stock option activity | Number of Options Weighted Average Exercise Price Weighted Average Remaining Contract Term Outstanding at December 31, 2016 2,183,723 $ 2.56 8.56 years Granted 59,450 1.55 Exercised - - Forfeited (57,138 ) 1.59 Expired (25,510 ) 19.28 Outstanding at June 30, 2017 2,160,525 2.36 8.15 years Exercisable at June 30, 2017 712,240 3.89 6.60 years |
15. Segment Information (Tables
15. Segment Information (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Notes to Financial Statements | |
Operating segment information | Three Months Ended June 30, 2017 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 8,107,985 $ 29,981,021 $ - $ 38,089,006 Cost of revenues (exclusive of depreciation and amortization) 7,912,535 12,989,013 - 20,901,548 Gross profit 195,450 16,992,008 - 17,187,458 Depreciation and amortization 255,113 3,351,262 (5,766 ) 3,600,609 Selling, general and administrative expenses 570,153 12,535,452 1,225,329 14,330,934 Interest expense - (2,113,396 ) (58,688 ) (2,172,084 ) Gain on change in fair value of derivative liability - - 113,779 113,779 Other expenses, net (44 ) (6,990 ) (44,851 ) (51,885 ) Income tax provision - (23,100 ) - (23,100 ) Net loss $ (629,860 ) $ (1,038,192 ) $ (1,209,323 ) $ (2,877,375 ) Total assets $ 1,571,274 $ 121,286,610 $ 1,556,576 $ 124,414,460 Six Months Ended June 30, 2017 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 15,438,821 $ 58,462,061 $ - $ 73,900,882 Cost of revenues (exclusive of depreciation and amortization) 15,042,742 25,129,719 - 40,172,461 Gross profit 396,079 33,332,342 - 33,728,421 Depreciation and amortization 294,366 6,938,241 205,150 7,437,757 Selling, general and administrative expenses 1,091,366 24,726,626 2,647,817 28,465,809 Interest expense - (4,136,948 ) (127,448 ) (4,264,396 ) Gain on change in fair value of derivative liability - - 73,334 73,334 Other (expenses) income, net (83 ) 163,334 (125,456 ) 37,795 Income tax provision - (30,911 ) - (30,911 ) Net loss $ (989,736 ) $ (2,337,050 ) $ (3,032,537 ) $ (6,359,323 ) Capital expenditures $ 21,443 $ 2,319,829 $ - $ 2,341,272 Three Months Ended June 30, 2016 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 9,614,629 $ 21,426,418 $ - $ 31,041,047 Cost of revenues (exclusive of depreciation and amortization) 9,154,522 8,711,048 - 17,865,570 Gross profit 460,107 12,715,370 - 13,175,477 Depreciation and amortization 46,697 2,705,035 280,158 3,031,890 Selling, general and administrative expenses 637,184 9,493,429 1,139,400 11,270,013 Interest expense - (1,398,460 ) (226,209 ) (1,624,669 ) Gain on change in fair value of derivative liability - - 45,642 45,642 Other (expenses) income, net - (374,932 ) 400,047 25,115 Net loss $ (223,774 ) $ (1,256,486 ) $ (1,200,078 ) $ (2,680,338 ) Total assets $ 6,991,833 $ 91,846,337 $ 1,661,748 $ 100,499,918 Six Months Ended June 30, 2016 Carrier Services Business Services Corporate and Unallocated Consolidated Revenues $ 21,846,295 $ 42,989,001 $ - $ 64,835,296 Cost of revenues (exclusive of depreciation and amortization) 20,854,069 17,543,012 - 38,397,081 Gross profit 992,226 25,445,989 - 26,438,215 Depreciation and amortization 78,008 5,380,556 489,589 5,948,153 Selling, general and administrative expenses 1,329,369 18,505,418 2,860,012 22,694,799 Interest expense - (3,096,313 ) (156,320 ) (3,252,633 ) Gain on change in fair value of derivative liability - - 228,042 228,042 Other (expenses) income, net - (517,238 ) 532,683 15,445 Net loss $ (415,151 ) $ (2,053,536 ) $ (2,745,196 ) $ (5,213,883 ) Capital expenditures $ 41,584 $ 2,283,626 $ - $ 2,325,210 |
17. Fair Value Disclosures (Tab
17. Fair Value Disclosures (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair value of the liability measured at fair value on a recurring basis | Level 1 Level 2 Level 3 Total As of June 30, 2017 Current liabilities: Contingent purchase price liability - - $ 911,370 $ 911,370 Non-current liabilities: Contingent purchase price liability - - $ 1,290,811 $ 1,290,811 Derivative liability (see note 12) - - $ 262,542 $ 262,542 As of December 31, 2016 Current liabilities: Contingent purchase price liability - - $ 546,488 $ 546,488 Non-current liabilities: Contingent purchase price liability - - $ 890,811 $ 890,811 Derivative liability (see note 12) - - $ 348,650 $ 348,650 |
Changes in derivative liability and contingent purchase price liability | Changes in the derivative warrant liability for the six months ended June 30, 2017 are as follows: Balance at December 31, 2016 $ 348,650 Change for the period: Change in fair value included in net loss (73,334 ) Warrant exchange (see note 12) (12,774 ) Balance at June 30, 2017 $ 262,542 Changes in the contingent purchase price liability for the six months ended June 30, 2017 are as follows: Balance at December 31, 2016 $ 1,437,299 Change for the period: Acquired customer base 1,350,000 Increase in amounts due from Technology Opportunity Group (368,450 ) Payments made (216,668 ) Balance at June 30, 2017 $ 2,202,181 |
2. Basis of Presentation and 39
2. Basis of Presentation and Summary of Significant Accounting Policies (Details) | 6 Months Ended |
Jun. 30, 2017USD ($) | |
Basis Of Presentation And Summary Of Significant Accounting Policies Details | |
Balance at December 31, 2016 | $ 35,689,215 |
Increase in goodwill associated with a 2016 acquisition | 7,414 |
Adjustment to goodwill associated with acquisition of customer bases (see note 3) | (410,000) |
Balance at June 30, 2017 | $ 35,286,629 |
2. Basis of Presentation and 40
2. Basis of Presentation and Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | Dec. 31, 2016 | |
Notes to Financial Statements | |||||
Working capital deficit | $ 14,100,000 | $ 14,100,000 | |||
Stockholders' equity | 4,222,161 | 4,222,161 | $ 9,190,068 | ||
Cash | 2,407,317 | 2,407,317 | 7,221,910 | ||
Goodwill | 35,286,629 | 35,286,629 | $ 35,689,215 | ||
Advertising and marketing expenses | $ 300,000 | $ 200,000 | $ 500,000 | $ 400,000 |
4. Loss per share (Details)
4. Loss per share (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Numerator | ||||
Net Loss | $ (2,877,375) | $ (2,680,338) | $ (6,359,323) | $ (5,213,883) |
Undeclared dividends on Series A-1, A-2 and A-4 Convertible Preferred Stock | (100,624) | (100,624) | (200,141) | (201,247) |
Conversion price reduction on Series B-2 Preferred Stock (see note 13) | 0 | 0 | (623,574) | 0 |
Series B-2 warrant exchange (see note 13) | 0 | 0 | (347,191) | 0 |
Dividends declared on Series B-2 Convertible Preferred Stock | (139,874) | (184,215) | (323,701) | (1,615,574) |
Net loss attributable to common stockholders | $ (3,117,873) | $ (2,965,177) | $ (7,853,930) | $ (7,030,704) |
Denominator | ||||
Basic and diluted weighted average common shares outstanding | 22,408,335 | 14,864,768 | 21,562,714 | 14,306,170 |
Loss per share | ||||
Basic and diluted | $ (0.14) | $ (0.20) | $ (0.36) | $ (0.49) |
4. Loss per share (Details 1)
4. Loss per share (Details 1) - shares | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Antidilutive securities excluded from the calculation of diluted earnings per common share | 6,883,655 | 6,760,314 |
Warrants [Member] | ||
Antidilutive securities excluded from the calculation of diluted earnings per common share | 2,657,900 | 2,971,685 |
Convertible preferred stock [Member] | ||
Antidilutive securities excluded from the calculation of diluted earnings per common share | 2,065,230 | 2,629,645 |
Stock options [Member] | ||
Antidilutive securities excluded from the calculation of diluted earnings per common share | 2,160,525 | 1,158,984 |
4. Loss Per Share (Details Narr
4. Loss Per Share (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Preferred stock dividends accumulated | $ 4,900,000 | $ 4,900,000 | ||
Series B-2 Preferred Stock [Member] | ||||
Preferred stock dividends declared | $ 100,000 | $ 200,000 | $ 300,000 | $ 1,600,000 |
Preferred stock dividends paid | 205,776 | 887,576 |
5. Intangible Assets (Details)
5. Intangible Assets (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Gross intangible assets | $ 87,822,624 | $ 86,057,624 |
Less: accumulated amortization | (26,846,835) | (22,440,153) |
Intangible assets, net | 60,975,789 | 63,617,471 |
Trademarks and tradename [Member] | ||
Gross intangible assets | 1,093,400 | 1,093,400 |
Less: accumulated amortization | (587,148) | (501,982) |
Intangible assets, net | 506,252 | 591,418 |
Proprietary technology [Member] | ||
Gross intangible assets | 6,670,000 | 6,670,000 |
Less: accumulated amortization | (4,697,869) | (4,036,915) |
Intangible assets, net | 1,972,131 | 2,633,085 |
Non-compete agreement [Member] | ||
Gross intangible assets | 12,128,043 | 12,128,043 |
Less: accumulated amortization | (10,890,367) | (9,891,892) |
Intangible assets, net | 1,237,676 | 2,236,151 |
Customer relationships [Member] | ||
Gross intangible assets | 67,713,181 | 65,948,181 |
Less: accumulated amortization | (10,467,985) | (7,827,697) |
Intangible assets, net | 57,245,196 | 58,120,484 |
Favorable lease intangible [Member] | ||
Gross intangible assets | 218,000 | 218,000 |
Less: accumulated amortization | (203,466) | (181,667) |
Intangible assets, net | $ 14,534 | $ 36,333 |
5. Intangible Assets (Details 1
5. Intangible Assets (Details 1) | Jun. 30, 2017USD ($) |
Notes to Financial Statements | |
Remainder of 2017 | $ 4,177,862 |
2,018 | 6,561,232 |
2,019 | 5,577,500 |
2,020 | 5,537,117 |
2,021 | $ 5,362,750 |
5. Intangible Assets (Details N
5. Intangible Assets (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Notes to Financial Statements | ||||
Amortization expense | $ 2,200,000 | $ 1,400,000 | $ 4,400,000 | $ 2,800,000 |
6. Supplemental Disclosure of47
6. Supplemental Disclosure of Cash Flow Information (Details) - USD ($) | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Supplemental Cash Flow Information | ||
Cash paid for interest | $ 4,139,659 | $ 2,750,175 |
Cash paid for income taxes | 0 | 0 |
Supplemental Non-Cash Investing and Financing Activities | ||
Property and equipment acquired under capital leases | 457,475 | 141,240 |
Conversion of preferred stock into common stock | 2,958,000 | 0 |
Dividend on Series B-2 preferred stock paid with the issuance of Fusion common stock | 323,701 | 415,574 |
Obligations under asset purchase agreements | $ 1,350,000 | $ 1,011,606 |
7. Prepaid Expenses and Other48
7. Prepaid Expenses and Other Current Assets (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Prepaid expenses and other current assets | ||
Insurance | $ 170,830 | $ 160,262 |
Rent | 80,091 | 5,389 |
Marketing | 36,351 | 74,665 |
Software subscriptions | 881,799 | 419,431 |
Commissions | 115,564 | 159,146 |
Other | 422,633 | 265,316 |
Total | $ 1,707,268 | $ 1,084,209 |
8. Accounts Payable and Accru49
8. Accounts Payable and Accrued Expenses (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Notes to Financial Statements | ||
Trade accounts payable | $ 4,940,015 | $ 6,358,548 |
Accrued license fees | 2,881,331 | 2,881,331 |
Accrued sales and federal excise taxes | 2,777,928 | 2,863,363 |
Deferred revenue | 1,633,739 | 1,874,641 |
Accrued network costs | 3,469,076 | 1,416,000 |
Accrued sales commissions | 872,616 | 819,106 |
Property and other taxes | 818,732 | 581,956 |
Accrued payroll and vacation | 472,670 | 421,733 |
Customer deposits | 377,631 | 365,249 |
Interest payable | 9,383 | 304,409 |
Credit card payable | 22,873 | 265,985 |
Accrued USF fees | 205,984 | 249,825 |
Accrued bonus | 516,395 | 249,361 |
Professional and consulting fees | 195,650 | 164,878 |
Rent | 130,077 | 127,781 |
Other | 1,368,641 | 778,672 |
Total accounts payable and accrued expenses | $ 20,692,741 | $ 19,722,838 |
9. Equipment Financing Obliga50
9. Equipment Financing Obligations (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Equipment Financing Obligations | ||
Equipment financing obligations | $ 2,222,350 | $ 2,239,661 |
Less: current portion | (1,238,986) | (1,002,578) |
Long-term portion | $ 983,364 | $ 1,237,083 |
9. Equipment Financing Obliga51
9. Equipment Financing Obligations (Details 1) | Jun. 30, 2017USD ($) |
Equipment Financing Obligations | |
Remainder of 2017 | $ 642,084 |
2,018 | 1,140,586 |
2,019 | 429,486 |
2,020 | 10,194 |
Total | $ 2,222,350 |
10. Long-Term Debt (Details)
10. Long-Term Debt (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Long-term Debt Details | ||
Term loan | $ 63,375,000 | $ 65,000,000 |
Less: Deferred financing fees | (1,158,481) | (1,289,629) |
Less: Current Portion | (4,875,000) | (2,979,167) |
Term loan - long-term portion | 57,341,519 | 60,731,204 |
Indebtedness under revolving credit facility | $ 0 | $ 3,000,000 |
10. Long-Term Debt (Details 1)
10. Long-Term Debt (Details 1) - Non Related Party [Member] - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Subordinated Notes | $ 33,588,717 | $ 33,588,717 |
Discount on subordinated notes | (1,204,398) | (1,368,629) |
Deferred financing fees | (691,936) | (788,486) |
Total notes payable - non-related parties | 31,692,383 | 31,431,602 |
Less: current portion | 0 | 0 |
Long-term portion | $ 31,692,383 | $ 31,431,602 |
10. Long-Term Debt (Details 2)
10. Long-Term Debt (Details 2) - RelatedParty - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Notes payable to Marvin Rosen | $ 928,081 | $ 928,081 |
Discount on note | (24,498) | (52,331) |
Total notes payable - related parties | $ 903,583 | $ 875,750 |
10. Long-Term Debt (Details Nar
10. Long-Term Debt (Details Narrative) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Long-term Debt Details Narrative | ||
Revolver credit facility | $ 0 | $ 3,000,000 |
11. Obligations Under Asset P56
11. Obligations Under Asset Purchase Agreements (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Obligations Under Asset Purchase Agreements Details | ||
Root Axcess | $ 0 | $ 166,668 |
Customer base acquisitions | 1,315,575 | 334,025 |
Technology For Business, Inc. | 886,606 | 936,606 |
Total | 2,202,181 | 1,437,299 |
Less: current portion | 911,370 | 546,488 |
Long-term portion | $ 1,290,811 | $ 890,811 |
12. Derivative Liability (Detai
12. Derivative Liability (Details) - $ / shares | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Exercise price ($) | $ 6.25 | |
Risk-free interest rate (%) | 2.23% | |
Minimum | ||
Stock price ($) | $ 1.45 | $ 1.79 |
Exercise price ($) | $ 1.54 | |
Risk-free interest rate (%) | 1.58% | |
Expected volatility (%) | 64.30% | 94.60% |
Time to maturity (years) | 1 year 6 months | 2 years 9 months |
Maximum | ||
Stock price ($) | $ 1.58 | $ 1.84 |
Exercise price ($) | $ 1.55 | |
Risk-free interest rate (%) | 1.78% | |
Expected volatility (%) | 74.40% | 96.70% |
Time to maturity (years) | 1 year 9 months | 3 years |
12. Derivative Liability (Det58
12. Derivative Liability (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | Dec. 31, 2016 | |
Derivative Liability [Abstract] | |||||
Fair value derivative liability | $ 300,000 | $ 300,000 | $ 300,000 | ||
Gain on fair value of derivative | $ 100,000 | $ 46,000 | $ 100,000 | $ 200,000 |
13. Equity Transactions (Detail
13. Equity Transactions (Details) | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Dividend yield (%) | 0.00% | 0.00% |
Expected volatility (%) | 92.40% | |
Average Risk-free interest rate (%) | 2.22% | 1.58% |
Expected life of stock option term (years) | 8 years | 8 years |
Minimum | ||
Expected volatility (%) | 94.60% | |
Maximum | ||
Expected volatility (%) | 96.70% |
13. Equity Transactions (Deta60
13. Equity Transactions (Details 1) | 6 Months Ended |
Jun. 30, 2017$ / sharesshares | |
Number of Options | |
Balance at December 31, 2016 | shares | 2,183,723 |
Shares granted during the period | shares | 59,450 |
Shares exercised during the period | shares | 0 |
Shares forfeited during the period | shares | (57,138) |
Shares expired during the period | shares | (25,510) |
Shares outstanding at June 30, 2017 | shares | 2,160,525 |
Shares exercisable at June 30, 2017 | shares | 712,240 |
Weighted Average Exercise Price | |
Balance at December 31, 2016 | $ / shares | $ 2.56 |
Shares granted during the period | $ / shares | 1.55 |
Shares exercised during the period | $ / shares | 0 |
Shares forfeited during the period | $ / shares | 1.59 |
Shares expired during the period | $ / shares | 19.28 |
Shares outstanding at June 30, 2017 | $ / shares | 2.36 |
Shares exercisable at June 30, 2017 | $ / shares | $ 3.89 |
Weighted Average Remaining Contract Term | |
Outstanding at December 31, 2016 | 8 years 6 months 22 days |
Outstanding at June 30, 2017 | 8 years 1 month 24 days |
Exercisable at June 30, 2017 | 6 years 7 months 6 days |
13. Equity Transactions (Deta61
13. Equity Transactions (Details Narrative) - USD ($) | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Dec. 31, 2016 | |
Common Stock, Shares Authorized | 90,000,000 | 90,000,000 | |
Common Stock, Shares Issued | 22,505,365 | 20,642,028 | |
Common Stock, Shares Outstanding | 22,505,365 | 20,642,028 | |
Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 | |
Preferred Stock, Shares Issued | 14,341 | 17,299 | |
Preferred Stock, Shares Outstanding | 14,341 | 17,299 | |
Stock based compensation | $ 200,000 | $ 400,000 | |
Unrecognized compensation expense | $ 1,400,000 | ||
Series A Preferred Stock [Member] | |||
Preferred Stock, Shares Issued | 5,045 | 5,045 | |
Preferred Stock, Shares Outstanding | 5,045 | 5,045 | |
Series B-2 Preferred Stock [Member] | |||
Preferred Stock, Shares Issued | 9,296 | 12,254 | |
Preferred Stock, Shares Outstanding | 9,296 | 12,254 |
15. Segment Information (Detail
15. Segment Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Segment Reporting Information [Line Items] | ||||
Revenues | $ 38,089,006 | $ 31,041,047 | $ 73,900,882 | $ 64,835,296 |
Cost of revenues (exclusive of depreciation and amortization) | 20,901,548 | 17,865,570 | 40,172,461 | 38,397,081 |
Gross profit | 17,187,458 | 13,175,477 | 33,728,421 | 26,438,215 |
Selling, general and administrative expenses | 14,330,934 | 11,270,013 | 28,465,809 | 22,694,799 |
Interest expense | (2,172,084) | (1,624,669) | (4,264,396) | (3,252,633) |
Gain on change in fair value of derivative liability | 73,335 | 228,043 | ||
Income tax (provision) benefit | 23,100 | 0 | 30,911 | 0 |
Carrier Services | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 8,107,985 | 9,614,629 | 15,438,821 | 21,846,295 |
Cost of revenues (exclusive of depreciation and amortization) | 7,912,535 | 9,154,522 | 15,042,742 | 20,854,069 |
Gross profit | 195,450 | 460,107 | 396,079 | 992,226 |
Depreciation and amortization | 255,113 | 46,697 | 294,366 | 78,008 |
Selling, general and administrative expenses | 570,153 | 637,184 | 1,091,366 | 1,329,369 |
Interest expense | 0 | 0 | 0 | 0 |
Gain on change in fair value of derivative liability | 0 | 0 | 0 | 0 |
Other (expenses) income, net | (44) | 0 | (83) | 0 |
Income tax (provision) benefit | 0 | 0 | ||
Net loss | (629,860) | (223,774) | (989,736) | (415,151) |
Total assets | 1,571,274 | 6,991,833 | ||
Capital expenditures | 21,443 | 41,584 | ||
Business Services | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 29,981,021 | 21,426,418 | 58,462,061 | 42,989,001 |
Cost of revenues (exclusive of depreciation and amortization) | 12,989,013 | 8,711,048 | 25,129,719 | 17,543,012 |
Gross profit | 16,992,008 | 12,715,370 | 33,332,342 | 25,445,989 |
Depreciation and amortization | 3,351,262 | 2,705,035 | 6,938,241 | 5,380,556 |
Selling, general and administrative expenses | 12,535,452 | 9,493,429 | 24,726,626 | 18,505,418 |
Interest expense | (2,113,396) | (1,398,460) | (4,136,948) | (3,096,313) |
Gain on change in fair value of derivative liability | 0 | 0 | 0 | 0 |
Other (expenses) income, net | (6,990) | (374,932) | 163,334 | (517,238) |
Income tax (provision) benefit | (23,100) | (30,911) | ||
Net loss | (1,038,192) | (1,256,486) | (2,337,050) | (2,053,536) |
Total assets | 121,286,610 | 91,846,337 | ||
Capital expenditures | 2,319,829 | 2,283,626 | ||
Corporate and Unallocated | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 0 | 0 | 0 | 0 |
Cost of revenues (exclusive of depreciation and amortization) | 0 | 0 | 0 | 0 |
Gross profit | 0 | 0 | 0 | 0 |
Depreciation and amortization | (5,766) | 280,158 | 205,150 | 489,589 |
Selling, general and administrative expenses | 1,225,329 | 1,139,400 | 2,647,817 | 2,860,012 |
Interest expense | (58,688) | (226,209) | (127,448) | (156,320) |
Gain on change in fair value of derivative liability | 113,779 | 45,642 | 73,334 | 228,042 |
Other (expenses) income, net | (44,851) | 400,047 | (125,456) | 532,683 |
Income tax (provision) benefit | 0 | 0 | ||
Net loss | (1,209,323) | (1,200,078) | (3,032,537) | (2,745,196) |
Total assets | 1,556,576 | 1,661,748 | ||
Capital expenditures | 0 | 0 | ||
Consolidated | ||||
Segment Reporting Information [Line Items] | ||||
Revenues | 38,089,006 | 31,041,047 | 73,900,882 | 64,835,296 |
Cost of revenues (exclusive of depreciation and amortization) | 20,901,548 | 17,865,570 | 40,172,461 | 38,397,081 |
Gross profit | 17,187,458 | 13,175,477 | 33,728,421 | 26,438,215 |
Depreciation and amortization | 3,600,609 | 3,031,890 | 7,437,757 | 5,948,153 |
Selling, general and administrative expenses | 14,330,934 | 11,270,013 | 28,465,809 | 22,694,799 |
Interest expense | (2,172,084) | (1,624,669) | (4,264,396) | (3,252,633) |
Gain on change in fair value of derivative liability | 113,779 | 45,642 | 73,334 | 228,042 |
Other (expenses) income, net | (51,885) | 25,115 | 37,795 | 15,445 |
Income tax (provision) benefit | (23,100) | (30,911) | ||
Net loss | (2,877,375) | (2,680,338) | (6,359,323) | (5,213,883) |
Total assets | $ 124,414,460 | $ 100,499,918 | ||
Capital expenditures | $ 2,341,272 | $ 2,325,210 |
17. Fair Value Disclosures (Det
17. Fair Value Disclosures (Details) - USD ($) | Jun. 30, 2017 | Dec. 31, 2016 |
Current liabilities: | ||
Contingent purchase price liability | $ 911,370 | $ 546,488 |
Non-current liabilities: | ||
Contingent purchase price liability | 1,290,811 | 890,811 |
Derivative liability (see note 12) | 262,542 | 348,650 |
Level 1 | ||
Current liabilities: | ||
Contingent purchase price liability | 0 | 0 |
Non-current liabilities: | ||
Contingent purchase price liability | 0 | 0 |
Derivative liability (see note 12) | 0 | 0 |
Level 2 | ||
Current liabilities: | ||
Contingent purchase price liability | 0 | 0 |
Non-current liabilities: | ||
Contingent purchase price liability | 0 | 0 |
Derivative liability (see note 12) | 0 | 0 |
Level 3 | ||
Current liabilities: | ||
Contingent purchase price liability | 911,370 | 546,488 |
Non-current liabilities: | ||
Contingent purchase price liability | 1,290,811 | 890,811 |
Derivative liability (see note 12) | $ 262,542 | $ 348,650 |
17. Fair Value Disclosures (D64
17. Fair Value Disclosures (Details 1) | 6 Months Ended |
Jun. 30, 2017USD ($) | |
Derivative Warrant Liability | |
Beginning Balance | $ 348,650 |
Change in fair value included in net loss | (73,334) |
Warrant exchange (see note 12) | (12,774) |
Ending Balance | 262,542 |
Contingent Purchase Price Liability | |
Beginning Balance | 1,437,299 |
Acquired customer base | 1,350,000 |
Increase in amounts due from Technology Opportunity Group | (368,450) |
Payments made | (216,668) |
Ending Balance | $ 2,202,181 |