Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2023 | Apr. 28, 2023 | |
Cover [Abstract] | ||
Entity Registrant Name | CHARGE ENTERPRISES, INC. | |
Entity Central Index Key | 0001277250 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Small Business | false | |
Entity Shell Company | false | |
Entity Emerging Growth Company | true | |
Entity Current Reporting Status | Yes | |
Document Period End Date | Mar. 31, 2023 | |
Entity Filer Category | Accelerated Filer | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2023 | |
Entity Ex Transition Period | false | |
Entity Common Stock Shares Outstanding | 212,849,281 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity File Number | 333-253073 | |
Entity Incorporation State Country Code | DE | |
Entity Tax Identification Number | 90-0471969 | |
Entity Interactive Data Current | Yes | |
Entity Address Address Line 1 | 125 Park Avenue | |
Entity Address Address Line 2 | 25th Floor | |
Entity Address City Or Town | New York | |
Entity Address State Or Province | NY | |
Entity Address Postal Zip Code | 10017 | |
City Area Code | 212 | |
Local Phone Number | 921-2100 | |
Trading Symbol | CRGE | |
Security Exchange Name | NASDAQ | |
Security 12b Title | Common Stock, par value $.0001 per share |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Current assets | ||
Cash and cash equivalents | $ 36,493 | $ 26,837 |
Restricted cash | 886 | 886 |
Accounts receivable net of allowances of $210 in 2023 and $322 in 2022 | 75,204 | 72,405 |
Inventory | 159 | 111 |
Deposits, prepaids and other current assets | 2,258 | 3,187 |
Investments in marketable securities | 6,548 | 6,757 |
Investments in non-marketable securities | 236 | 236 |
Contract assets | 11,009 | 6,090 |
Total current assets | 132,793 | 116,509 |
Property, plant and equipment, net | 697 | 732 |
Finance lease right-of-use asset | 289 | 341 |
Operating lease right-of-use asset | 3,590 | 4,028 |
Preferred stock, value | 16,572 | 16,572 |
Non-current assets | 248 | 240 |
Goodwill | 12,672 | 12,672 |
Intangible assets, net | 32,899 | 33,932 |
Total Assets | 183,188 | 168,454 |
Current liabilities | ||
Accounts payable | 80,571 | 61,644 |
Accrued liabilities | 5,674 | 11,121 |
Contract liabilities | 18,043 | 13,741 |
Derivative liability | 339 | 6,521 |
Finance lease liability | 94 | 112 |
Operating lease liability | 1,474 | 1,579 |
Current portion of long-term debt | 25,146 | 29,180 |
Total current liabilities | 131,341 | 123,898 |
Non-current liabilities | ||
Finance lease liability, non-current | 126 | 146 |
Operating lease liability, non-current | 1,903 | 2,199 |
Net deferred tax liability | 1,288 | 1,410 |
Total Liabilities | 134,658 | 127,653 |
Mezzanine Equity | ||
Total Mezzanine Equity | 16,572 | 16,572 |
Stockholders' Equity | ||
Common stock, $0.0001 par value; 750,000,000 shares authorized 212,849,281 and 206,844,580 issued and outstanding at March 31, 2023 and December 31, 2022, respectively | 21 | 20 |
Additional paid in capital | 197,025 | 179,723 |
Accumulated other comprehensive income (loss) | 0 | 0 |
Accumulated deficit | (165,088) | (155,514) |
Total Stockholders' Equity | 31,958 | 24,229 |
Total Liabilities and Stockholders' Equity | 183,188 | 168,454 |
Series D Preferred Stock [Member] | ||
Current assets | ||
Preferred stock, value | 0 | 0 |
Series E Preferred Stock [Member] | ||
Current assets | ||
Preferred stock, value | $ 0 | $ 0 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Allowance for Doubtful Accounts Receivable | $ 210 | $ 322 |
Preferred stock, Par Value | $ 0.0001 | $ 0.0001 |
Preferred stock, Authorized | 20,000,000 | 20,000,000 |
Common stock, Par Value | $ 0.0001 | $ 0.0001 |
Common stock, Authorized | 750,000,000 | 750,000,000 |
Common stock, Issued and Outstanding | 212,849,281 | 206,844,580 |
Series D Preferred Stock [Member] | ||
Preferred stock issued and outstanding | 1,177,023 | 1,177,023 |
Series E Preferred Stock [Member] | ||
Preferred stock issued and outstanding | 3,200,000 | |
Series C Preferred Stock [Member] | ||
Mezzanine equity, shares issued | 6,226,370 | 6,226,370 |
Mezzanine equity, shares outstanding | 6,226,370 | 6,226,370 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Consolidated Statements of Operations (Unaudited) | ||
Revenues | $ 193,549 | $ 162,978 |
Cost of sales | 186,828 | 156,812 |
Gross profit | 6,721 | 6,166 |
Operating expenses | ||
Stock-based compensation | 5,902 | 7,424 |
General and administrative | 3,345 | 2,742 |
Salaries and related benefits | 5,418 | 4,193 |
Professional fees | 466 | 1,064 |
Depreciation and amortization expense | 1,210 | 209 |
Total operating expenses | 16,341 | 15,632 |
(Loss) from operations | (9,620) | (9,466) |
Other income (expenses): | ||
Income (loss) from investments, net | 296 | (170) |
Change in fair value of derivative liabilities | 1,376 | 0 |
Interest expense | (1,538) | (1,765) |
Other income (expense), net | 391 | 258 |
Foreign exchange adjustments | (7) | (256) |
Total other income (expenses), net | 518 | (1,933) |
(Loss) before income taxes | (9,102) | (11,399) |
Income tax (expense) benefit | 110 | (1,373) |
Net (loss) | (9,212) | (10,026) |
Less: Deemed dividend | 0 | (3,856) |
Less: Preferred dividends | (362) | (267) |
Net (loss) available to common stockholders | $ (9,574) | $ (14,149) |
Basic income (loss) per share available to common stockholders | $ (0.05) | $ (0.08) |
Diluted income (loss) per share available to common stockholders | $ (0.05) | $ (0.08) |
Weighted average number of shares outstanding, basic | 207,060 | 188,409 |
Weighted average number of shares outstanding, diluted | 207,060 | 188,409 |
Consolidated Statements Of Comp
Consolidated Statements Of Comprehensive Income (Loss) (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Consolidated Statements Of Comprehensive Income (Loss) (Unaudited) | ||
Net (loss) | $ (9,212) | $ (10,026) |
Foreign currency translation | 0 | 0 |
Other comprehensive income (loss), net of tax | 0 | 0 |
Comprehensive (loss) | $ (9,212) | $ (10,026) |
Statements Of Stockholders' Equ
Statements Of Stockholders' Equity (Unaudited) - USD ($) $ in Thousands | Total | Preferred Stock | Common Stock | Common Stock To Be Issued | Additional Paid-In Capital | Accumulated other comprehensive income | Retained Earnings (Accumulated Deficit) |
Balance, shares at Dec. 31, 2021 | 2,370,370 | 184,266,934 | 6,587,897 | ||||
Balance, amount at Dec. 31, 2021 | $ 14,348 | $ 0 | $ 18 | $ 1 | $ 117,727 | $ (32) | $ (103,366) |
Modified retrospective application of stock-based compensation accounting as of January 1, 2022 | (205) | 0 | 0 | 0 | (3,320) | 0 | 3,115 |
Stock-based compensation expense | 10,744 | 0 | 0 | 0 | 10,744 | 0 | 0 |
Declaration of preferred dividends | (267) | $ 0 | 0 | 0 | 0 | 0 | (267) |
Series C Preferred Stock, shares | 3,856,000 | ||||||
Series C Preferred Stock, amount | 12,050 | $ 0 | 0 | 0 | 12,050 | 0 | 0 |
Beneficial conversion feature arising from preferred stock | 2,651 | 0 | 0 | 0 | 2,651 | 0 | 0 |
Deemed dividend in connection with Series C Preferred Stock | (3,856) | 0 | $ 0 | 0 | 0 | 0 | (3,856) |
Common stock issued for acquisition, shares | 5,201,863,000 | ||||||
Common stock issued for acquisition, amount | 17,531 | 0 | $ 1 | 0 | 17,530 | 0 | 0 |
Conversion of debt into common stock, shares | 319,950 | ||||||
Conversion of debt into common stock, amount | 80 | 0 | $ 0 | 0 | 80 | 0 | 0 |
Net loss | (13,141) | $ 0 | $ 0 | $ 0 | 0 | 0 | (13,141) |
Balance, shares at Mar. 31, 2022 | 6,226,370 | 189,788,747 | 6,587,897 | ||||
Balance, amount at Mar. 31, 2022 | 39,935 | $ 0 | $ 19 | $ 1 | 157,462 | (32) | (117,515) |
Balance, shares at Dec. 31, 2022 | 1,177,023 | 206,844,580 | |||||
Balance, amount at Dec. 31, 2022 | 24,229 | $ 0 | $ 20 | 0 | 179,723 | 0 | (155,514) |
Stock-based compensation expense | 5,902 | 0 | 0 | 0 | 5,902 | 0 | 0 |
Declaration of preferred dividends | (362) | 0 | $ 0 | 0 | 0 | 0 | (362) |
Common stock issued for acquisition, shares | 1,530,145 | ||||||
Common stock issued for acquisition, amount | 2,752 | 0 | $ 0 | 0 | 2,752 | 0 | 0 |
Net loss | (9,212) | $ 0 | $ 0 | 0 | 0 | 0 | (9,212) |
Stock-based compensation expense, shares | (444) | ||||||
Exercise of warrants, shares | 3,200,000 | 4,400,000 | |||||
Exercise of warrants, amount | 3,800 | $ 0 | $ 1 | 0 | 3,799 | 0 | 0 |
Derivative liability impact to exercise of warrants | 4,806 | 0 | $ 0 | 0 | 4,806 | 0 | |
Exercise of stock options, shares | 75,000 | ||||||
Exercise of stock options, amount | 43 | $ 0 | $ 0 | 0 | 43 | 0 | 0 |
Balance, shares at Mar. 31, 2023 | 4,377,023 | 212,849,281 | |||||
Balance, amount at Mar. 31, 2023 | $ 31,958 | $ 0 | $ 21 | $ 0 | $ 197,025 | $ 0 | $ (165,088) |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Cash flows from Operating Activities: | ||
Net loss | $ (9,212) | $ (10,026) |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||
Amortization | 1,033 | 0 |
Depreciation | 177 | 209 |
Stock-based compensation | 5,902 | 7,424 |
Change in fair value of derivative liabilities | (1,376) | 0 |
Amortization of debt discount | 990 | 1,030 |
Loss on foreign currency exchange | 7 | 256 |
Net loss (gain) from investments | (296) | 170 |
Other expense, net | (288) | (188) |
Change in deferred income taxes | (121) | (1,373) |
Changes in working capital requirements: | ||
Accounts receivable | (2,514) | 4,207 |
Inventory | (48) | 0 |
Deposits, prepaids and other current assets | 156 | (221) |
Other assets / liabilities | 141 | (129) |
Contract assets | (4,919) | (1,773) |
Accounts payable | 19,044 | 17,876 |
Other current liabilities | (2,062) | (521) |
Deferred Revenue | 4,302 | (2,225) |
Net cash provided by operating activities | 10,916 | 14,716 |
Cash flows from Investing Activities: | ||
Acquisition of property, plant and equipment | 90 | 35 |
Sale of intellectual property | 0 | 128 |
Purchase of marketable securities | (6,356) | (42,614) |
Sale of marketable securities | 6,822 | 28,401 |
Acquisition of EV Depot | 1 | (1,231) |
Cash acquired in acquisitions | 0 | 104 |
Net cash provided by (used in) investing activities | 377 | (15,247) |
Cash flows from Financing Activities: | ||
Proceeds from sale of Series C preferred stock | 0 | 10,845 |
Proceeds from issuance of Series E preferred stock | 1,600 | 0 |
Proceeds from exercise of warrants | 2,200 | 0 |
Proceeds from exercise of stock options | 41 | 0 |
Draws from revolving line of credit | 4,717 | 3,200 |
Payments on revolving line of credit | (9,741) | (5,098) |
Payment on financing lease | (20) | (27) |
Payment of dividends on preferred stock | (362) | (261) |
Net cash (used in) provided by financing activities | (1,565) | 8,659 |
Effect of foreign exchange rate changes | (72) | 15 |
Net Increase in Cash and Cash Equivalents | 9,656 | 8,143 |
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period | 27,723 | 18,238 |
Cash, Cash Equivalents, and Restricted Cash, End of Period | 37,379 | 26,381 |
Cash paid for interest expense | 485 | 732 |
Cash paid for income taxes | 4 | 0 |
Issuance of common stock for acquisition | $ 0 | $ 17,530 |
Nature of operations
Nature of operations | 3 Months Ended |
Mar. 31, 2023 | |
Nature of operations | |
Nature Of Operations | Note 1. Nature of operations Charge Enterprises, Inc. (the “Company”), (formerly known as “Transworld Holdings, Inc.”, “GoIP Global, Inc.” and “E Education Network, Inc.”) was incorporated in Nevada in 2003. The Company was subsequently redomiciled in Delaware. The Company is an electrical, broadband and electric vehicle (“EV”) charging infrastructure company that provides clients with end-to-end project management services, from advising, designing, engineering, acquiring and installing equipment, to monitoring, servicing, and maintenance. The Company’s vision is to be a leader in enabling the next wave of transportation and connectivity. By building, designing, and operating seamless infrastructure for charging EVs and high-speed broadband, the Company aims to create a future where transportation is safe, reliable, clean, efficient, and connected. The Company has two operating segments which also represent the Company’s reportable segments: · Infrastructure, which has a primary focus on EV charging (“EVC”), broadband, including cell tower, small cell, and in-building applications, and electrical contracting services. · Telecommunications, which provides connection of voice calls, Short Message Services (“SMS”), and data to global carriers. |
Summary of significant accounti
Summary of significant accounting policies | 3 Months Ended |
Mar. 31, 2023 | |
Summary of significant accounting policies | |
Summary Of Significant Accounting Policies | Note 2. Summary of significant accounting policies Basis of Presentation The interim unaudited consolidated financial statements included herein have been prepared by the Company in accordance with: (i) generally accepted accounting principles in the United States (“U.S. GAAP”) for interim financial information; and (ii) the instructions of the Securities and Exchange Commission (the “SEC”) for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for annual financial statements. In the opinion of management, the consolidated financial statements reflect all adjustments considered necessary for a fair statement of the results of operations and financial position for the interim periods presented. All such adjustments are of a normal and recurring nature. The Company’s results shown on an interim basis are not necessarily indicative of results for a full year. This Form 10-Q should be read in conjunction with the consolidated financial statements and related notes included in the Company’s audited consolidated financial statements as of and for the year ended December 31, 2022, and filed with the SEC on March 15, 2023, as part of the Company’s Annual Report on Form 10-K (the “2022 Annual Report”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. There have been no material changes from Note 2, Summary of significant accounting policies, as described in the notes to the Company’s consolidated financial statements contained in the 2022 Annual Report, other than as noted below. The Company is an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and the Company has and intends to continue to take advantage of certain exemptions from various reporting requirements. Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. The consolidated financial statements and related disclosures, presented in U.S. dollars, have been prepared in accordance with U.S. GAAP and pursuant to the rules and regulations of the SEC. The results and trends in these consolidated financial statements may not be representative for any future periods or the full year. Recent Accounting Pronouncements In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, Credit Losses - Measurement of Credit Losses on Financial Instruments In October 2021, the FASB issued ASU No. 2021-08, Business Combinations - Accounting for Contract Assets and Contract Liabilities from Contracts with Customers In August 2020, the FASB issued ASU No. 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity . Reclassification Certain amounts included in the prior year financial statements and disclosures have been reclassified to conform to the current year presentation. These reclassifications did not have a material impact on the Company’s previously reported financial statements. Change in Accounting Principle Effective January 1, 2023, the Company changed its accounting principle for recognizing stock-based compensation expense from the graded vesting attribution method, where an award is divided into vesting increments or tranches, to the straight-line attribution method of accounting. The Company believes the straight-line attribution method more accurately reflects how awards are earned over its employees’ service periods. Also, it is the predominant method used in its industry, and therefore it better aligns the Company’s recognition of stock-based compensation expense with its peers. The following tables present the comparative effect of the change in accounting principle and its effect on the Company’s previously reported financial statements. Three Months Ended March 31, 2023 March 31, 2022 (amounts, in thousands, except per share data) Stock-based compensation Prior to revision $ 5,542 $ 10,744 Revision 360 (3,320 ) As revised $ 5,902 $ 7,424 Loss from operations Prior to revision $ (9,260 ) $ (12,786 ) Revision (360 ) 3,320 As revised $ (9,620 ) $ (9,466 ) Income tax benefit (expense) Prior to revision $ (110 ) $ 1,578 Revision - (205 ) As revised $ (110 ) $ 1,373 Net income (loss) Prior to revision $ (8,852 ) $ (13,141 ) Revision (360 ) 3,115 As revised $ (9,212 ) $ (10,026 ) Basic income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) Diluted income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) The opening balances of accumulated deficit and additional paid in capital as of December 31, 2021, have been adjusted by $8.0 million and $9.1 million, respectively to reflect the cumulative effect of the change. As of March 31, December 31, 2023 2022 (amounts, in thousands) Net deferred tax (liability) asset Prior to revision $ (1,262 ) $ (1,389 ) Revision (26 ) (21 ) As revised $ (1,288 ) $ (1,410 ) Additional paid in capital Prior to revision 214,758 197,816 Revision (17,733 ) (18,093 ) As revised $ 197,025 $ 179,723 Accumulated deficit Prior to revision $ (182,795 ) $ (173,586 ) Revision 17,707 18,072 As revised $ (165,088 ) $ (155,514 ) Total stockholders’ equity Prior to revision $ 31,984 $ 24,250 Revision (26 ) (21 ) As revised $ 31,958 $ 24,229 |
Fair value measurements
Fair value measurements | 3 Months Ended |
Mar. 31, 2023 | |
Fair value measurements | |
Fair value measurements | Note 3. Fair value measurements Recurring Fair Value Measurements The following tables summarize the Company’s assets and liabilities measured at fair value on a recurring basis: March 31, 2023 (in thousands) Level 1 Level 2 Level 3 Measured at Net Asset Value as a Practical Expedient Total Assets: Marketable securities (Note 5) $ 4,956 $ - $ - $ 1,592 $ 6,548 Liabilities: Derivative liabilities (Note 9) $ - $ 339 $ - $ - $ 339 The market value of the equity securities is determined using quoted prices in active markets. The market value of underlying investments in funds is determined using the net asset value (“NAV”) provided by the administrator of the fund as a practical expedient. The NAV is determined by the fund’s trustee based upon the fair value of the underlying assets owned by the fund, less liabilities, divided by outstanding units. In accordance with appropriate accounting guidance, these investments have not been classified in the fair value hierarchy. This class includes investments in a closed end interval fund that invests in publicly traded equity securities of U.S. and foreign companies. There are no unfunded commitments related to this investment. Investment redemptions are limited to 25% of the fund’s outstanding shares but may be redeemed on a quarterly basis with 15 days’ notice. The Company had a contingent consideration liability of $3.5 million as of December 31, 2022, related to the Company’s acquisition of EV Group Holdings LLC, and its settlement occurred in the first quarter of 2023. The contingency was based on the Company’s average share price for the month ending December 31, 2022. As a result of the settlement of this contingent consideration liability, the Company issued 1,530,145 additional shares of common stock to the sellers. The contingent consideration liability was reflected in accrued liabilities on the consolidated balance sheet, and the remeasurement was reflected in other income (expense), net on the consolidated statement of operations as of and for the period ended December 31, 2022. Nonrecurring Fair Value Measurements The Company also has investments in non-marketable securities, which are primarily equity securities in a non-public company that do not have readily determinable fair values. Such investments are initially recorded at cost and adjusted to fair value on a nonrecurring basis through earnings for observable price changes in orderly transactions for identical or similar transactions of the same company (Level 2 of U.S. GAAP fair value hierarchy). Historical adjustments have not been material. The carrying amount of these equity securities is $0.2 million as of March 31, 2023, and December 31, 2022, and is included in non-marketable securities on the consolidated balance sheet. There were no increases or decreases in the fair value of the non-marketable securities for the three months ended March 31, 2023, and 2022. |
Revenue
Revenue | 3 Months Ended |
Mar. 31, 2023 | |
Revenue | |
Revenue | Note 4. Revenue Contract Balances The following table provides information about receivables, contract assets and contract liabilities from contracts with customers. Accounts receivable in the table below exclude other receivables that are not generated from contracts with customers. These amounts are $0.3 million and $0.0 million as of March 31, 2023, and December 31, 2022, respectively. (in thousands) March 31, 2023 December 31, 2022 Receivables included in “Accounts receivable net of allowances” $ 74,865 $ 72,405 Contract assets 11,009 6,090 Contract liabilities - current 18,043 13,741 Changes in Contract Balances The timing of revenue recognition, billings and cash collections results in accounts receivable, and customer advances and unearned revenue on the Company’s consolidated balance sheets. At times, the Company receives advance payments or deposits from its customers before revenue is recognized, resulting in contract liabilities. The contract liabilities primarily relate to the advance consideration received from customers on certain contracts. For these contracts, revenue is recognized in a manner that is consistent with the satisfaction of the underlying performance obligations. The contract liabilities are reported on the consolidated balance sheets on a contract-by-contract basis at the end of each respective reporting period within the contract liabilities line item. Significant changes in the balance of contract liabilities during the period are as follows: (in thousands) Balance at December 31, 2022 $ 13,741 Revenue recognized during the period that was included in the beginning balance (10,081 ) Additions, net of revenue recognized during the period 14,383 Balance at March 31, 2023 $ 18,043 Disaggregation of Revenue The following table presents the Company’s revenues disaggregated by segment: Three Months Ended March 31, (in thousands) 2023 2022 Revenue: Infrastructure $ 27,497 $ 19,618 Telecommunications 166,052 143,360 Total $ 193,549 $ 162,978 |
Marketable securities and other
Marketable securities and other investments | 3 Months Ended |
Mar. 31, 2023 | |
Marketable securities and other investments | |
Marketable Securities And Other Investments | Note 5. Marketable securities and other investments The Company’s marketable securities are stated at fair value. Any changes in the fair value of the Company’s marketable securities are included within income (loss) from investments, net on the consolidated statement of operations. Realized and unrealized gains and losses are determined on an average cost basis. The marketable securities are investments predominantly in shares of large publicly traded companies which are being invested until such time as the funds are needed for operations. The fair value of these marketable securities is as follows: (in thousands) March 31, 2023 December 31, 2022 Brokerage Account $ 6,548 $ 6,757 During the three months ended March 31, 2023, the Company recognized net gains of $0.3 million on marketable securities and other investments, which included $0.4 million of realized losses and $0.7 million of unrealized gains on marketable securities. During the three months ended March 31, 2022, the Company recognized net losses of $0.2 million on marketable securities and other investments, which included $0.2 million of realized gains which were offset by $0.4 million of unrealized losses on marketable securities. |
Goodwill andintangible assets
Goodwill andintangible assets | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill andintangible assets | |
Goodwill andintangible assets | Note 6. Goodwill and intangible assets Goodwill and certain intangible assets are not amortized for book purposes. They may, however, be amortized for tax purposes. The Company accounts for its acquired customer relationships, backlogs, non-compete agreements, favorable leases and brand assets as indefinite-lived intangible assets and, similar to goodwill, these assets are reviewed at least annually for impairment. At the time of each review, if the fair value of a reporting unit or an asset is less than its respective carrying value, then a charge is recorded to the results of operations. The following table presents goodwill by reportable segment: (in thousands) Infrastructure Telecommunications Consolidated Total Goodwill, net, as of December 31, 2022 $ 11,900 $ 772 $ 12,672 Additions - - - Measurement period adjustments - - - Goodwill, net, as of March 31, 2023 $ 11,900 $ 772 $ 12,672 The Company’s goodwill is tested for impairment on an annual basis and more often if indications of impairment exist. The Company conducts its annual impairment analyses as of October 1 each year. There were no indicators of impairment during the three months ended March 31, 2023. The Company performs review of its intangible assets for impairment when evidence exists that the carrying value of an asset may not be recoverable. There were no events or changes in circumstances which indicated the Company’s intangible assets may not be recoverable. Accordingly, no impairment assessments were conducted on its intangible assets during the three-month periods ended March 31, 2023. The following table presents intangible assets: March 31, 2023 December 31, 2022 (in thousands) Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Amount Accumulated Amortization Net Carrying Amount Customer relationships $ 30,849 $ (3,003 ) $ 27,846 $ 30,849 $ (2,489 ) $ 28,360 Backlog 3,322 (1,384 ) 1,938 3,322 (1,107 ) 2,215 Non-compete agreements 3,729 (1,127 ) 2,602 3,729 (895 ) 2,834 Off-market favorable leases 955 (955 ) - 955 (955 ) - Brand 560 (47 ) 513 560 (37 ) 523 Total $ 39,415 $ (6,516 ) $ 32,899 $ 39,415 $ (5,483 ) $ 33,932 |
Related party transactions
Related party transactions | 3 Months Ended |
Mar. 31, 2023 | |
Related party transactions | |
Related party transactions | Note 7. Related party transactions In 2022, the Company entered into a special advisor agreement with KORR Acquisitions Group, Inc., a stockholder of the Company. The agreement includes an upfront payment of $0.5 million and an annual advisory fee of $0.3 million. Mr. Orr, the former Chairman of the Company, has sole voting and dispositive power over the shares held by KORR Acquisitions Group, Inc. and its affiliates. |
Debt
Debt | 3 Months Ended |
Mar. 31, 2023 | |
Related party transactions | |
Debt | Note 8. Debt Debt was comprised of the following as of the periods indicated: (in thousands) March 31, 2023 December 31, 2022 Line of Credit ANS Line of Credit $ - $ 5,024 Total Line of Credit - 5,024 Notes Payable Issued on May 19, 2021 11,860 11,860 Issued on December 17, 2021 15,926 15,926 Total Face Value of Notes Payable 27,786 27,786 Less: Unamortized Discount (2,640 ) (3,630 ) Net Carrying Value of Notes Payable 25,146 24,156 Total debt before deferred financing costs 25,146 29,180 Current amount of Notes Payable 25,146 24,156 Current amount of Line of Credit - 5,024 Total current portion of long-term debt 25,146 29,180 Total long-term debt, net of current portion $ - $ - Convertible notes payable May 2020 Financing On May 8, 2020, the Company entered into a securities purchase agreement with certain institutional investors (collectively, the “May 2020 Investors”) pursuant to which the Company issued convertible notes in an aggregate principal amount of $3.0 million for an aggregate purchase price of $2.7 million (the “May 2020 Convertible Notes”). In connection with the issuance of the May 2020 Convertible Notes, the Company issued to the May 2020 Investors warrants to purchase an aggregate of 7,600,000 shares of common stock (collectively, the “Warrants”) and 7.5 shares of series G convertible preferred stock (the “Series G Preferred Stock”). The May 2020 Convertible Notes’ maturity date of May 8, 2021, was subsequently extended to May 8, 2023. The May 2020 Convertible Notes accrued interest at a rate of 8% per annum, subject to increase to 20% per annum upon and during the occurrence of an event of default. Interest was payable in cash on a quarterly basis beginning on December 31, 2020. November 2020 Financing On November 3, 2020, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “November 2020 Investors”) pursuant to which it issued convertible notes in an aggregate principal amount of $3.9 million for an aggregate purchase price of $3.5 million (the “November 2020 Convertible Notes”). In connection with the issuance of the November 2020 Convertible Notes, the Company issued to the November 2020 Investors 903,226 shares of common stock. The November 2020 Convertible Notes were convertible at any time, at the holder’s option, into shares of the Company’s common stock at a conversion price of $0.25 per share. The November 2020 Convertible Notes’ maturity was extended from November 3, 2023, to November 3, 2024. The November 2020 Convertible Notes accrued interest at a rate of 8% per annum. May 2021 Financing On May 19, 2021, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “May 2021 Investors”) pursuant to which it issued convertible notes in an aggregate principal amount of $5.6 million for an aggregate purchase price of $5.0 million (collectively, the “May 2021 Convertible Notes” and together with the May 2020 Convertible Notes and the November 2020 Convertible Notes, the “Convertible Notes”). In connection with the issuance of the May 2021 Convertible Notes, the Company issued to the May 2021 Investors warrants to acquire 1,870,000 shares of common stock. The May 2021 Convertible Notes were convertible at any time, at the holder’s option, into shares of the Company’s common stock at a conversion price of $3.00 per share. The May 2021 Convertible Notes were due to mature on May 19, 2024. The May 2021 Convertible Notes accrued interest at a rate of 8% per annum. Conversion of Convertible Notes to Preferred Stock In the second quarter of 2022, the Convertible Notes were exchanged for 1,177,023 shares of Series D preferred stock (“Series D Preferred Stock”). As a result of this exchange, the Company has no Convertible Notes Payable outstanding at March 31, 2023 and December 31, 2022. Refer to Note 12, Stockholders’ equity, for additional information. April 30, 2020 Sutton Global Note On April 30, 2020, a former CEO converted his payable into a convertible note with a face value of $0.3 million (the “April 2020 Convertible Note”). The April 2020 Convertible Note had a coupon rate of 6% and a maturity date of December 31, 2021. The April 2020 Convertible note was convertible at a rate of $0.0005 per share. Since the April 2020 Convertible Note added a conversion option, it resulted in a debt modification requiring the Company to record a loss on modification of debt in the amount of $0.1 million. On March 25, 2021, Sutton Global Associates converted $0.2 million in principal plus accrued interest into 644,499 shares of the Company common stock. The remaining balance of the April 2020 Convertible note was subsequently sold to an unrelated party and converted into 319,950 shares of the Company common stock. The Company has accounted for all Convertible Notes payable as a financing transaction, wherein the net proceeds that were received were allocated to the financial instrument issued. Prior to making the accounting allocation, the Company evaluated the Convertible Notes under ASC 815, which generally requires the analysis of embedded terms and features that have characteristics of derivatives to be evaluated for bifurcation and separate accounting in instances where their economic risks and characteristics are not clearly and closely related to the risks of the host contract. None of the terms and features embedded in the notes required bifurcation and liability classification. The Company analyzed the detachable warrants under ASC 480 and ASC 815. The warrants did not fall under the guidance of ASC 480. After analyzing the warrants under ASC 815, it was determined that the warrants met all of the requirements for equity classification under guidance of ASC 815-40-25-1 through 6. Line of credit Nextridge Inc. (“Nextridge”) and its operating subsidiary Advance Network Services, LLC. (“ANS”) have a revolving $8.0 million line of credit (the “ANS Line of Credit”) available with a bank, collateralized by all the assets of Nextridge and ANS. Interest is payable monthly at the Wall Street Journal prime rate (8.00% and 7.50% at March 31, 2023 and December 31, 2022, respectively). As of March 31, 2023, and December 31, 2022, the Company had outstanding balances of $0 and $5.0 million, respectively, on this ANS Line of Credit. On October 25, 2022, Nextridge and ANS renewed the line of credit increasing the availability from $4.0 million to $8.0 million. Borrowings under the line of credit will bear interest at a floating rate at the Wall Street Journal prime rate with a floor of 5%. Advances under the line of credit are limited to 70% and 50% of Nextridge and ANS’ eligible accounts receivable and work in progress, respectively. At each fiscal year end, Nextridge and ANS must maintain a minimum debt service coverage ratio of 1.2:1 and maximum debt/tangible net worth ratio of 3:1. The outstanding balance on the line of credit is payable upon demand by the bank. In addition to the security interest in the assets of Nextridge and ANS, the line of credit is guaranteed by the Company and Charge Infrastructure Holdings, Inc., the parent of Nextridge and ANS and a subsidiary of the Company. At December 31, 2022, the Company was in compliance with the aforementioned covenants. On November 18, 2022, Nextridge and ANS renewed a $750,000 equipment and vehicle line of credit available with a bank. Interest is payable monthly at the Wall Street Journal prime rate. On December 1, 2023, the line will convert to a term loan with the then five-year Federal Home Loan Bank rate + 2.5% and have a five year term with a five year amortization. There are no financial commitments or covenants on the line of credit. As of March 31, 2023, and December 31, 2022, the Company had an outstanding balance of $0 on this line of credit. B W Electrical Services, LLC. (“BW”) has a revolving $3.0 million line of credit (the “BW Line of Credit”) available with a bank, collateralized by all the assets of BW. Interest is payable monthly at the Wall Street Journal prime rate (8.00% and 7.50% at March 31, 2023 and December 31, 2022, respectively). On May 26, 2022, BW renewed the facility with substantially the same terms and an expiration of August 1, 2023. Advances under the line of credit are limited to 75% of BW’s eligible accounts receivable. At all times during the loan term BW is required to maintain a minimum increase in the net retained earnings of $0.2 million tested annually and maintain a maximum seller funded debt to EBIDA of 2.0x tested semi-annually on a trailing twelve-month basis beginning with the period ended June 30, 2022. In addition to the security interest in the assets of BW, the line of credit is guaranteed by the Company and Charge Infrastructure Holdings, Inc., the parent of BW and a subsidiary of the Company. As of March 31, 2023, and December 31, 2022, the Company had no outstanding balance on the BW Line of Credit. At December 31, 2022, the Company was in compliance with the aforementioned covenants. Notes payable Prior to the Company’s acquisition, BW was approved for a Paycheck Protection Program loan on February 10, 2021 from the Small Business Administration (“SBA”) in the amount of $2.0 million. In the second quarter of 2022, the loan was forgiven by the SBA. Although the loan was forgiven by the SBA, per the purchase agreement with the sellers of BW in December 2021, if such an event occurred, the Company was obligated to reimburse the SBA loan of $2.0 million to such sellers. As such, the $2.0 million SBA loan was reimbursed to the sellers of BW during the third quarter of 2022. On May 19, 2021, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “May 2021 Investors”) pursuant to which it issued notes payable in an aggregate face value (includes 7.5% premium and 10% original issue discount) of $11.8 million for an aggregate purchase price of $10.0 million (the “May 2021 Notes”). The May 2021 Notes have a coupon of 8% and an 18-month term. The May 2021 Notes’ original maturity date of November 19, 2022, was extended to November 19, 2023. On December 17, 2021, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “December 2021 Investors”) pursuant to which it issued a note payable in an aggregated face value of $15.9 million for an aggregate purchase price of $13.3 million (collectively, the “December 2021 Notes” and together with the May 2021 Notes, the “Notes”). The December 2021 Notes have a coupon of 7.5% and a 23-month term. The December 2021 Notes mature on November 19, 2023. Interest Expense The components of interest expense are as follows: Three Months Ended March 31, (in thousands) 2023 2022 Interest expense $ (548 ) $ (735 ) Amortization of debt discount (990 ) (1,030 ) Total net interest expense $ (1,538 ) $ (1,765 ) |
Derivative liabilities
Derivative liabilities | 3 Months Ended |
Mar. 31, 2023 | |
Derivative liabilities | |
Derivative Liabilities | Note 9. Derivative liabilities The Company does not use financial derivative instruments to manage risk. In June 2022, the Company exchanged the outstanding convertible debt for Series D preferred stock (“Series D Preferred Stock”). Concurrently, the warrants that were granted along with the original convertible debt were amended to provide, at the holders’ choice, the option to exercise for a to-be-issued class of preferred stock, which are convertible into the same number of shares of common stock as would have been issued upon exercise of such warrants under the original terms. This amendment caused the instruments to be treated as a derivative liability beginning on June 30, 2022. The warrants were reclassified from equity to a derivative liability and measured at fair value using a Black Scholes model (Level 2 of U.S. GAAP fair value hierarchy), which included inputs for exercise price, stock price, term to expiration, volatility, and interest rate. The impact was a derivative liability of approximately $40.4 million and a deemed dividend of approximately $32.8 million. This derivative liability is revalued on a recurring basis with changes in the fair value of the derivative recorded through the consolidated statement of operations. In the first quarter of 2023, the Arena Investors (defined below) exercised 7.6 million warrants issued in May 2020 (the “May 2020 Warrants”) into: (i) 4,400,000 shares of common stock; and (ii) 3,200,000 shares of Series E preferred stock (“Series E preferred stock”). In connection with this exercise, the Company revalued the exercised warrants immediately before the exercise and recorded a gain of $0.9 million with an offsetting reduction to the outstanding derivative liability. The Company revalued the remaining warrants as of March 31, 2023, and recorded a gain of $0.5 million, with an offsetting reduction to the outstanding derivative liability. These gains on the remeasurement of the warrants are included in the Change in fair value of derivative liabilities line item on the consolidated statement of operations. Refer to Note 12, Stockholders’ equity, and Note 13, Stock-based compensation, for additional information. The following table summarizes the effects on the Company’s gain (loss) associated with changes in the fair values of the derivative financial instruments by type of financing reflected on the change in fair value of derivative liabilities line on the consolidated statement of operations: Three Months Ended March 31, (in thousands) 2023 2022 Derivative liability beginning balance $ 6,521 $ - Change in fair value of derivative liabilities (1,376 ) - Warrant exercise (4,806 ) - Derivative liability ending balance $ 339 $ - |
Leases
Leases | 3 Months Ended |
Mar. 31, 2023 | |
Leases | |
Leases | Note 10. Leases Lease Revenue The Company leases commercial properties under agreements that are classified as operating leases. The Company’s commercial property leases generally include minimum rents and do not include recoveries for property taxes and common area maintenance. The Company’s rental revenues are earned from its operating subsidiary EVDepot, LLC (“EV Depot”) operations and are a component of Infrastructure revenues disclosed in Note 4, Revenue. The following table summarizes the fixed components of rental revenue for the three months ended March 31, 2023, and 2022: Three Months Ended March 31, (in thousands) 2023 2022 Revenue: Fixed component $ 889 $ 1,147 The Company does not have any variable components of rental revenue for the three months ended March 31, 2023 and 2022. |
Reportable segments
Reportable segments | 3 Months Ended |
Mar. 31, 2023 | |
Reportable segments | |
Reportable Segments | Note 11. Reportable segments The Company has two reportable operating segments - Infrastructure, and Telecommunications. The Company also has a Non-operating Corporate segment. All inter-segment revenues are eliminated. Refer to Note 4, Revenue, for additional information on the Company’s revenue by segment. Summary information with respect to the Company’s income (loss) from operations is as follows: Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Income (loss) from operations: Infrastructure $ (2,187 ) $ 1,637 Telecommunications (140 ) 527 Non-operating corporate (7,293 ) (11,630 ) Total $ (9,620 ) $ (9,466 ) A reconciliation of the Company’s consolidated segment loss from operations to consolidated loss from operations before income taxes and net loss is as follows: Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Loss from operations $ (9,620 ) $ (9,466 ) Income (loss) from investments, net 296 (170 ) Change in fair value of derivative liabilities 1,376 - Interest expense (1,538 ) (1,765 ) Other income (expense), net 391 258 Foreign exchange adjustments (7 ) (256 ) Total other expenses 518 (1,933 ) Loss from operations before income taxes (9,102 ) (11,399 ) Income tax (expense) benefit (110 ) 1,373 Net loss $ (9,212 ) $ (10,026 ) Summary information with respect to the Company’s operating segments is as follows: Three Months Ended March 31, (in thousands) 2023 2022 Depreciation and amortization: Infrastructure $ 1,190 $ 165 Telecommunications 20 44 Total $ 1,210 $ 209 Three Months Ended March 31, (in thousands) 2023 2022 Capital expenditures: Infrastructure $ 90 $ 35 Telecommunications - - Total $ 90 $ 35 (in thousands) March 31, 2023 December 31, 2022 Investments: Infrastructure $ 1,600 $ 1,389 Telecommunications - - Non-operating corporate 5,184 5,604 Total $ 6,784 $ 6,993 (in thousands) March 31, 2023 December 31, 2022 (As Adjusted) Assets: Infrastructure $ 108,804 $ 102,248 Telecommunications 58,608 42,046 Non-operating corporate 15,776 24,160 Total $ 183,188 $ 168,454 |
Stockholders equity
Stockholders equity | 3 Months Ended |
Mar. 31, 2023 | |
Stockholders equity | |
Stockholders equity | Note 12. Stockholders’ equity The Company has evaluated each series of preferred stock for proper classification under ASC 480, Distinguishing Liabilities from Equity Derivatives and Hedging The Company has 20,000,000 shares of preferred stock authorized with a par value of $0.0001. Permanent Equity Preferred Stock Series D: The Series D preferred stock has the following designations: · Convertible at the option of the holder into common stock at $0.4248 per share · The Series D liquidation preference is equal to $10.6191 per share · The holders are entitled to receive cumulative quarterly dividends at a fixed annual rate of 2.25% of the liquidation preference, or $0.23893 per share · No voting rights In addition to the exchange of the Convertible Notes, the related 11.8 million outstanding warrants to purchase common stock were amended to allow the holder to exercise for a to-be-issued class of the Company’s preferred stock, which shall be convertible into the same number of shares of common stock as would have been issued upon exercise of such warrants under the original terms. This amendment caused the instruments to be treated as a derivative liability beginning on June 30, 2022. The transition to derivative accounting created a derivative liability of $40.4 million and a related deemed dividend of $32.8 million. Changes in the fair value of the derivative liability are marked to market through the consolidated statement of operations in the respective period. Series E The Series E preferred stock has the following designations: · Convertible at the option of the holder at $0.50 per share of common stock · The liquidation preference is senior in liquidation rights to holders of common stock. · No dividends · No voting rights Common Stock On April 20, 2022, the Company entered into a securities purchase agreement with an affiliate of Island Capital Group, LLC pursuant to which the Company issued 1,428,575 shares of Charge’s common stock and three-year warrants to purchase up to 2,000,000 shares of Charge’s common stock at $8.50 per share for an aggregate purchase price of $10.0 million. The purchase price was allocated between common stock and warrants and is reported within common stock and additional paid-in capital on the consolidated balance sheet. On December 8, 2020, the Company entered into a Private Placement Agreement for the purchase of up to an aggregate $2.5 million of Charge’s common stock at $0.25 per share. In connection with this agreement, the Company issued 8,700,000 shares for an aggregate purchase price of $2.2 million. The shares were issued on January 15, 2021. Mezzanine Equity Preferred Stock Series C: On February 25, 2022, the Company entered into a securities purchase agreement with an affiliate of Island Capital Group LLC pursuant to which it issued 3,856,000 Series C preferred stock at an aggregate face value of $12.1 million for an aggregate purchase price of $10.8 million. The Company has valued and recorded the beneficial conversion feature of the Series C preferred stock resulting in a deemed dividend at the time of issuance. As of March 31, 2023, and December 31, 2022, there were 6,226,370 shares of Series C preferred stock issued and outstanding. The Series C preferred stock has the following designations: · Convertible at the option of the holder at a conversion price of $3.125 per share · The holders are entitled to receive cumulative dividends at 6% per annum, payable monthly · In the event of reorganization, this class of preferred will not be affected by any such capital reorganization · The Series C liquidation preference is equal to the stated value, plus any accrued and unpaid dividends · Change of control provision whereby the Series C preferred shareholders would receive their stated value before all other shareholders · No voting rights · Redemption features: o If the closing price exceeds 200% of the effective conversion price, the company may force the conversion of preferred stock with 10 days written notice; o At any time after the original issue date, the Company has the option to redeem some or all the outstanding preferred stock for cash within 10 days written notice; and o On the third anniversary of the issue date, the holder may request redemption, at the Company’s option of cash or common stock, at the conversion price equal to the four-year redemption amount (a) 100% of the aggregate stated value then outstanding, (b) accrued but unpaid dividend, (c) additional cash consideration in order for the Purchasers to achieve a 20% internal rate of return, and (d) all liquidated damages and other amounts due in respect of the preferred stock. The Series C preferred stock provides that the Company shall redeem the preferred stock for cash or common stock at the Company’s option and, therefore, is not considered mandatorily redeemable. However, due to the change in control provision, the Series C preferred stock has liquidation preference and is deemed a liability and presented within mezzanine equity on the consolidated balance sheet as of March 31, 2023, and December 31, 2022. Warrants Warrant activity is summarized as follows: Weighted Average Weighted Average Remaining (in thousands except exercise price and contractual life) Number of Warrants Exercise Price Contractual Life Warrants outstanding at January 1, 2022 24,085 $ 1.74 3.0 years Issued 2,000 8.50 2.8 years Exercised (8,183 ) (1.59 ) N/A Expired - - N/A Warrants outstanding at December 31, 2022 17,902 $ 2.56 1.8 years Warrants exercisable at December 31, 2022 17,902 $ 2.56 1.8 years Issued - - Exercised (7,600 ) 0.50 N/A Expired - - N/A Warrants outstanding at March 31, 2023 10,302 $ 4.08 Warrants exercisable at March 31, 2023 10,302 $ 4.08 2.6 years |
Stock-based compensation
Stock-based compensation | 3 Months Ended |
Mar. 31, 2023 | |
Stock-based compensation | |
Stock-based compensation | Note 13. Stock-based compensation 2020 Omnibus Equity Incentive Plan On January 11, 2021, the Company’s Board of Directors and a majority of its stockholders adopted the 2020 Omnibus Equity Incentive Plan (the “2020 Plan”), as amended and restated as of May 7, 2021, and on December 23, 2021, with 75.0 million shares available for issuance. Under the 2020 Plan, the Company may grant stock options, restricted stock, dividend equivalents, restricted stock units, stock appreciation rights, and other stock or cash-based awards to individuals who are employees, officers, non-employee directors or consultants of the Company. The vesting periods range from one to four years. As of March 31, 2023, approximately 33.5 million shares remain available for issuance under the 2020 Plan. Non-Qualified Stock Option Agreement On November 1, 2020, Transworld Holdings, Inc. granted 10.5 million in non-qualified stock options to the spouse of a key executive and current member of the Company’s Board of Directors for service in facilitating and completing the acquisition of PTGi International Carrier Services, Inc. (“PTGi”). The stock options have an exercise price of $0.55, vest over a period of three years from the grant date and have a contractual term of 10 years. The grant date fair value of these stock options using the BSM valuation was $0.51 per share. These non-qualified stock options are separate from the 2020 Plan. Stock options Stock option activity is summarized as follows: Weighted Average Weighted Average Remaining (in thousands except exercise price and contractual term) Shares Exercise Price Intrinsic Value Contractual Term Options outstanding at December 31, 2022 49,576 $ 2.07 - - Options granted 1,540 1.41 - - Options exercised (75 ) 0.55 - - Options cancelled (426 ) 2.60 - - Options outstanding at March 31, 2023 50,615 $ 2.05 $ 11,540 4.44 years Options exercisable at March 31, 2023 26,385 $ 1.53 $ 8,598 4.20 years Vested and expected to vest at March 31, 2023 50,615 $ 2.05 $ 11,540 4.44 years The weighted-average grant date fair value of all options granted during the three months ended March 31, 2023, was $0.82. The total intrinsic value of stock options exercised during the three months ended March 31, 2023, was $0.1 million. There were no stock options exercised during the three months ended March 31, 2022. At March 31, 2023, there was $38.0 million of unrecognized stock-based compensation cost related to unvested stock options that is expected to be recognized over a weighted-average period of 1.7 years. The Company uses the following assumptions in its BSM valuation for stock options granted: Three Months Ended March 31, 2023 Weighted risk-free interest rate 1 3.5 % Weighted-average volatility 2 60 % Weighted expected dividend yield 3 - % Weighted expected term (in years) 4 5.9 1. Risk-free interest rate - Determined based on the U.S. Treasury yield in effect at the time of the grant for zero-coupon U.S. Treasury notes with remaining terms similar to the expected term of the options. 2. Expected volatility - Determined based on a blend of the Company’s historic stock price volatility and the historic volatility of a peer group of publicly traded companies. 3. Expected dividend yield - Determined to be zero as the Company has not and does not currently plan to issue dividends. 4. Expected term - Determined using the “simplified method” for estimating the expected option life, which is the midpoint of the weighted-average vesting period and contractual term of the option. Restricted stock units Restricted stock unit (“RSU”) activity is summarized as follows: Weighted Average (in thousands except exercise price and contractual term) Shares Grant Date Fair Value RSUs outstanding at December 31, 2022 405 $ 2.26 RSUs granted - - RSUs released - - RSUs forfeited - - RSUs outstanding at March 31, 2023 405 $ 2.26 Weighted average remaining recognition period in years 3.2 Unamortized stock-based compensation expense $ 786 Recognized Non-Cash Stock-Based Compensation Expense The following non-cash stock-based compensation expense, which is related primarily to options, is included in the stock-based compensation line item in the consolidated statements of operations: Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Stock-based compensation $ 5,902 $ 7,424 Income tax benefit (1) 71 894 After-tax stock-based compensation expense $ 5,831 $ 6,530 (1) Amounts exclude impact from any stock-based compensation expense subject to Section 162(m) of the Internal Revenue Code, which is nondeductible for income tax purposes. |
Commitments contingencies and c
Commitments contingencies and concentration risk | 3 Months Ended |
Mar. 31, 2023 | |
Commitments, contingencies and concentration risk | |
Commitments, Contingencies And Concentration Risk | Note 14. Commitments, contingencies and concentration risk Contingencies During the normal course of business, the Company may be exposed to litigation. When the Company becomes aware of potential litigation, it evaluates the merits of the case in accordance with ASC 450, Contingencies Other Commitments Indemnities The Company generally indemnifies its customers for the services it provides under its contracts, as well as other specified liabilities, which may subject the Company to indemnity claims, liabilities and related litigation. As of March 31, 2023 and December 31, 2022, the Company was not aware of any material asserted or unasserted claims in connection with these indemnity obligations. Performance and Payment Bonds Many customers, particularly in connection with new construction within Infrastructure, require the Company to post performance and payment bonds issued by a financial institution known as a surety. If the Company fails to perform under the terms of a contract or to pay subcontractors and vendors who provided goods or services under a contract, the customer may demand that the surety make payments or provide services under the bond. The Company must reimburse the surety for any expenses or outlays it incurs. To date, the Company is not aware of any losses to their sureties in connection with bonds the sureties have posted on their behalf, and do not expect such losses to be incurred in the foreseeable future. Generally, 10% of bonding needs are held in cash on the balance sheet. Concentration of Credit Risk The Company maintains accounts with financial institutions. All cash in checking accounts is non-interest bearing and is fully insured by the FDIC up to a $250,000 limit. At times, cash balances may exceed the maximum coverage provided by the FDIC on insured depositor accounts. The Company believes it mitigates its risk by depositing its cash and cash equivalents with major financial institutions. Major Customer Concentration There was one customer whose individual accounts receivable represented 10% or more of the Company’s total balance as of March 31, 2023. The Company had three customers whose accounts receivable individually represented 10% or more of the Company’s total balance as of December 31, 2022. In aggregate these customers accounted for approximately 46% of the Company’s total accounts receivable as of December 31, 2022. The Company has one customer whose revenue individually represented 10% or more of the Company’s total revenue and whose revenue accounted for approximately 15% of the Company’s total revenue for the three months ended March 31, 2023. The Company had three customers whose revenue individually represented 10% or more of the Company’s total revenue and in aggregate accounted for approximately 33% of the Company’s total revenue for the three months ended March 31, 2022. Labor Concentration One of our operating subsidiaries within Infrastructure sources direct labor from local unions, which have collective bargaining agreements expiring at various times over the next four years. Although the Company’s past experience has been favorable with respect to resolving conflicting demands with these unions, it is possible that contract negotiations are unsuccessful which could impact the renewal of the collective bargaining agreements and availability of personnel. |
Income taxes
Income taxes | 3 Months Ended |
Mar. 31, 2023 | |
Income taxes | |
Income Taxes | Note 15. Income taxes The following table includes the Company’s income (loss) before income tax provision (benefit), income tax provision (benefit) and effective benefit tax rate for the periods indicated: Three Months Ended March 31, 2023 2022 (As Adjusted) Income (loss) before income taxes $ (9,102 ) $ (11,399 ) Income tax benefit (expense) (110 ) 1,373 Effective tax rate (1.2 %) 12.0 % For the three months ended March 31, 2023, and 2022, the Company utilized the discrete effective tax rate method. This discrete method treats the year-to-date period as if it was the annual period and calculates the income tax expense or benefit on a discrete basis. Currently, the Company believes the use of the discrete method represents the best estimate of its annual effective tax rate. The Company’s effective tax rate differed from the statutory rate primarily due to the valuation allowance on deferred tax assets, as well as the Company’s permanent book-tax differences from stock-based compensation. |
Net income (loss) per share
Net income (loss) per share | 3 Months Ended |
Mar. 31, 2023 | |
Net income (loss) per share | |
Net income (loss) per share | Note 16. Net income (loss) per share Basic income (loss) per share available to common stockholders is calculated using the weighted average number of common shares outstanding during the applicable period. Diluted net income (loss) per share available to common stockholders is calculated using the weighted average number of common shares outstanding plus the number of dilutive potential common shares outstanding during the applicable period. Dilutive potential common shares consist of the incremental common shares (i) issuable upon the vesting of outstanding restricted stock units and the exercise of outstanding stock options using the treasury stock method, (ii) contingently issuable assuming that the end of the reporting period is the end of the contingency period, and (iii) issuable for non-participating preferred stock using the if-converted method. Our warrants and some of our preferred stock are considered participating securities pursuant to the two-class method. Dilutive potential common shares are excluded from the calculation of diluted net income (loss) per share available to common stockholders if their effect is antidilutive. The following potential common shares were excluded from the calculation of diluted net income (loss) per share available to common stockholders because their effect would have been antidilutive: Three Months Ended March 31, 2023 2022 Restricted stock units 405 - Contingently issuable shares - - Warrants 10,303 14,240 Stock options 50,451 46,555 Preferred stock 20,101 14,406 Convertible notes payable - 50,497 Total 81,260 125,698 |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2023 | |
Subsequent Events | |
Subsequent Events | Note 17. Subsequent Events Events occurring after March 31, 2023, and through the date that these consolidated financial statements were issued, were evaluated to ensure that any subsequent events that met the criteria for recognition have been included. No subsequent events have been identified. |
Summary of significant accoun_2
Summary of significant accounting policies (Policies) | 3 Months Ended |
Mar. 31, 2023 | |
Summary of significant accounting policies | |
Basis Of Presentation | The interim unaudited consolidated financial statements included herein have been prepared by the Company in accordance with: (i) generally accepted accounting principles in the United States (“U.S. GAAP”) for interim financial information; and (ii) the instructions of the Securities and Exchange Commission (the “SEC”) for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for annual financial statements. In the opinion of management, the consolidated financial statements reflect all adjustments considered necessary for a fair statement of the results of operations and financial position for the interim periods presented. All such adjustments are of a normal and recurring nature. The Company’s results shown on an interim basis are not necessarily indicative of results for a full year. This Form 10-Q should be read in conjunction with the consolidated financial statements and related notes included in the Company’s audited consolidated financial statements as of and for the year ended December 31, 2022, and filed with the SEC on March 15, 2023, as part of the Company’s Annual Report on Form 10-K (the “2022 Annual Report”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. There have been no material changes from Note 2, Summary of significant accounting policies, as described in the notes to the Company’s consolidated financial statements contained in the 2022 Annual Report, other than as noted below. The Company is an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and the Company has and intends to continue to take advantage of certain exemptions from various reporting requirements. |
Principles Of Consolidation | The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. The consolidated financial statements and related disclosures, presented in U.S. dollars, have been prepared in accordance with U.S. GAAP and pursuant to the rules and regulations of the SEC. The results and trends in these consolidated financial statements may not be representative for any future periods or the full year. |
Recent Accounting Pronouncements | In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, Credit Losses - Measurement of Credit Losses on Financial Instruments In October 2021, the FASB issued ASU No. 2021-08, Business Combinations - Accounting for Contract Assets and Contract Liabilities from Contracts with Customers In August 2020, the FASB issued ASU No. 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity . |
Reclassification | Certain amounts included in the prior year financial statements and disclosures have been reclassified to conform to the current year presentation. These reclassifications did not have a material impact on the Company’s previously reported financial statements. Change in Accounting Principle Effective January 1, 2023, the Company changed its accounting principle for recognizing stock-based compensation expense from the graded vesting attribution method, where an award is divided into vesting increments or tranches, to the straight-line attribution method of accounting. The Company believes the straight-line attribution method more accurately reflects how awards are earned over its employees’ service periods. Also, it is the predominant method used in its industry, and therefore it better aligns the Company’s recognition of stock-based compensation expense with its peers. The following tables present the comparative effect of the change in accounting principle and its effect on the Company’s previously reported financial statements. Three Months Ended March 31, 2023 March 31, 2022 (amounts, in thousands, except per share data) Stock-based compensation Prior to revision $ 5,542 $ 10,744 Revision 360 (3,320 ) As revised $ 5,902 $ 7,424 Loss from operations Prior to revision $ (9,260 ) $ (12,786 ) Revision (360 ) 3,320 As revised $ (9,620 ) $ (9,466 ) Income tax benefit (expense) Prior to revision $ (110 ) $ 1,578 Revision - (205 ) As revised $ (110 ) $ 1,373 Net income (loss) Prior to revision $ (8,852 ) $ (13,141 ) Revision (360 ) 3,115 As revised $ (9,212 ) $ (10,026 ) Basic income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) Diluted income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) The opening balances of accumulated deficit and additional paid in capital as of December 31, 2021, have been adjusted by $8.0 million and $9.1 million, respectively to reflect the cumulative effect of the change. As of March 31, December 31, 2023 2022 (amounts, in thousands) Net deferred tax (liability) asset Prior to revision $ (1,262 ) $ (1,389 ) Revision (26 ) (21 ) As revised $ (1,288 ) $ (1,410 ) Additional paid in capital Prior to revision 214,758 197,816 Revision (17,733 ) (18,093 ) As revised $ 197,025 $ 179,723 Accumulated deficit Prior to revision $ (182,795 ) $ (173,586 ) Revision 17,707 18,072 As revised $ (165,088 ) $ (155,514 ) Total stockholders’ equity Prior to revision $ 31,984 $ 24,250 Revision (26 ) (21 ) As revised $ 31,958 $ 24,229 |
Summary of significant accoun_3
Summary of significant accounting policies (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Summary of significant accounting policies | |
Schedule of effect on the Company's previously reported financial statements | Three Months Ended March 31, 2023 March 31, 2022 (amounts, in thousands, except per share data) Stock-based compensation Prior to revision $ 5,542 $ 10,744 Revision 360 (3,320 ) As revised $ 5,902 $ 7,424 Loss from operations Prior to revision $ (9,260 ) $ (12,786 ) Revision (360 ) 3,320 As revised $ (9,620 ) $ (9,466 ) Income tax benefit (expense) Prior to revision $ (110 ) $ 1,578 Revision - (205 ) As revised $ (110 ) $ 1,373 Net income (loss) Prior to revision $ (8,852 ) $ (13,141 ) Revision (360 ) 3,115 As revised $ (9,212 ) $ (10,026 ) Basic income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) Diluted income (loss) per share available to common stockholders Prior to revision $ (0.05 ) $ (0.09 ) Revision - 0.01 As revised $ (0.05 ) $ (0.08 ) |
Schedule of cumulative effect of the change | As of March 31, December 31, 2023 2022 (amounts, in thousands) Net deferred tax (liability) asset Prior to revision $ (1,262 ) $ (1,389 ) Revision (26 ) (21 ) As revised $ (1,288 ) $ (1,410 ) Additional paid in capital Prior to revision 214,758 197,816 Revision (17,733 ) (18,093 ) As revised $ 197,025 $ 179,723 Accumulated deficit Prior to revision $ (182,795 ) $ (173,586 ) Revision 17,707 18,072 As revised $ (165,088 ) $ (155,514 ) Total stockholders’ equity Prior to revision $ 31,984 $ 24,250 Revision (26 ) (21 ) As revised $ 31,958 $ 24,229 |
Fair value measurements (Tables
Fair value measurements (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Fair value measurements | |
Assets and liabilities measured at fair value | March 31, 2023 (in thousands) Level 1 Level 2 Level 3 Measured at Net Asset Value as a Practical Expedient Total Assets: Marketable securities (Note 5) $ 4,956 $ - $ - $ 1,592 $ 6,548 Liabilities: Derivative liabilities (Note 9) $ - $ 339 $ - $ - $ 339 |
Revenue (Tables)
Revenue (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Revenue | |
Summary of contract balances | (in thousands) March 31, 2023 December 31, 2022 Receivables included in “Accounts receivable net of allowances” $ 74,865 $ 72,405 Contract assets 11,009 6,090 Contract liabilities - current 18,043 13,741 |
Summary of changes in the balance of contract liabilities | (in thousands) Balance at December 31, 2022 $ 13,741 Revenue recognized during the period that was included in the beginning balance (10,081 ) Additions, net of revenue recognized during the period 14,383 Balance at March 31, 2023 $ 18,043 |
Disaggregation of revenue | Three Months Ended March 31, (in thousands) 2023 2022 Revenue: Infrastructure $ 27,497 $ 19,618 Telecommunications 166,052 143,360 Total $ 193,549 $ 162,978 |
Marketable securities and oth_2
Marketable securities and other investments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Marketable securities and other investments | |
Marketable Securities | (in thousands) March 31, 2023 December 31, 2022 Brokerage Account $ 6,548 $ 6,757 |
Goodwill and intangible assets
Goodwill and intangible assets (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill and intangible assets (Tables) | |
Schedule of goodwill by reportable segment | (in thousands) Infrastructure Telecommunications Consolidated Total Goodwill, net, as of December 31, 2022 $ 11,900 $ 772 $ 12,672 Additions - - - Measurement period adjustments - - - Goodwill, net, as of March 31, 2023 $ 11,900 $ 772 $ 12,672 |
Intangible assets | March 31, 2023 December 31, 2022 (in thousands) Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Amount Accumulated Amortization Net Carrying Amount Customer relationships $ 30,849 $ (3,003 ) $ 27,846 $ 30,849 $ (2,489 ) $ 28,360 Backlog 3,322 (1,384 ) 1,938 3,322 (1,107 ) 2,215 Non-compete agreements 3,729 (1,127 ) 2,602 3,729 (895 ) 2,834 Off-market favorable leases 955 (955 ) - 955 (955 ) - Brand 560 (47 ) 513 560 (37 ) 523 Total $ 39,415 $ (6,516 ) $ 32,899 $ 39,415 $ (5,483 ) $ 33,932 |
Debt (Tables)
Debt (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Related party transactions | |
Schedule of debt | (in thousands) March 31, 2023 December 31, 2022 Line of Credit ANS Line of Credit $ - $ 5,024 Total Line of Credit - 5,024 Notes Payable Issued on May 19, 2021 11,860 11,860 Issued on December 17, 2021 15,926 15,926 Total Face Value of Notes Payable 27,786 27,786 Less: Unamortized Discount (2,640 ) (3,630 ) Net Carrying Value of Notes Payable 25,146 24,156 Total debt before deferred financing costs 25,146 29,180 Current amount of Notes Payable 25,146 24,156 Current amount of Line of Credit - 5,024 Total current portion of long-term debt 25,146 29,180 Total long-term debt, net of current portion $ - $ - |
Schedule of interest expense | Three Months Ended March 31, (in thousands) 2023 2022 Interest expense $ (548 ) $ (735 ) Amortization of debt discount (990 ) (1,030 ) Total net interest expense $ (1,538 ) $ (1,765 ) |
Derivative liabilities (Tables)
Derivative liabilities (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Derivative liabilities | |
Schedule of change in fair value of derivative liabilities | Three Months Ended March 31, (in thousands) 2023 2022 Derivative liability beginning balance $ 6,521 $ - Change in fair value of derivative liabilities (1,376 ) - Warrant exercise (4,806 ) - Derivative liability ending balance $ 339 $ - |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Leases | |
Summary of components of rental revenue | Three Months Ended March 31, (in thousands) 2023 2022 Revenue: Fixed component $ 889 $ 1,147 |
Reportable segments (Tables)
Reportable segments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Reportable segments | |
Summary of reportable operating segments | Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Income (loss) from operations: Infrastructure $ (2,187 ) $ 1,637 Telecommunications (140 ) 527 Non-operating corporate (7,293 ) (11,630 ) Total $ (9,620 ) $ (9,466 ) |
Reconciliation of operating income loss segment | Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Loss from operations $ (9,620 ) $ (9,466 ) Income (loss) from investments, net 296 (170 ) Change in fair value of derivative liabilities 1,376 - Interest expense (1,538 ) (1,765 ) Other income (expense), net 391 258 Foreign exchange adjustments (7 ) (256 ) Total other expenses 518 (1,933 ) Loss from operations before income taxes (9,102 ) (11,399 ) Income tax (expense) benefit (110 ) 1,373 Net loss $ (9,212 ) $ (10,026 ) |
Schedule of Summary information with respect to the Company's operating segments | Three Months Ended March 31, (in thousands) 2023 2022 Depreciation and amortization: Infrastructure $ 1,190 $ 165 Telecommunications 20 44 Total $ 1,210 $ 209 Three Months Ended March 31, (in thousands) 2023 2022 Capital expenditures: Infrastructure $ 90 $ 35 Telecommunications - - Total $ 90 $ 35 (in thousands) March 31, 2023 December 31, 2022 Investments: Infrastructure $ 1,600 $ 1,389 Telecommunications - - Non-operating corporate 5,184 5,604 Total $ 6,784 $ 6,993 (in thousands) March 31, 2023 December 31, 2022 (As Adjusted) Assets: Infrastructure $ 108,804 $ 102,248 Telecommunications 58,608 42,046 Non-operating corporate 15,776 24,160 Total $ 183,188 $ 168,454 |
Stockholders equity (Tables)
Stockholders equity (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Stockholders equity | |
Warrant activity | Weighted Average Weighted Average Remaining (in thousands except exercise price and contractual life) Number of Warrants Exercise Price Contractual Life Warrants outstanding at January 1, 2022 24,085 $ 1.74 3.0 years Issued 2,000 8.50 2.8 years Exercised (8,183 ) (1.59 ) N/A Expired - - N/A Warrants outstanding at December 31, 2022 17,902 $ 2.56 1.8 years Warrants exercisable at December 31, 2022 17,902 $ 2.56 1.8 years Issued - - Exercised (7,600 ) 0.50 N/A Expired - - N/A Warrants outstanding at March 31, 2023 10,302 $ 4.08 Warrants exercisable at March 31, 2023 10,302 $ 4.08 2.6 years |
Stock-based compensation (Table
Stock-based compensation (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Stock-based compensation | |
Schedule of Stock option activity | Weighted Average Weighted Average Remaining (in thousands except exercise price and contractual term) Shares Exercise Price Intrinsic Value Contractual Term Options outstanding at December 31, 2022 49,576 $ 2.07 - - Options granted 1,540 1.41 - - Options exercised (75 ) 0.55 - - Options cancelled (426 ) 2.60 - - Options outstanding at March 31, 2023 50,615 $ 2.05 $ 11,540 4.44 years Options exercisable at March 31, 2023 26,385 $ 1.53 $ 8,598 4.20 years Vested and expected to vest at March 31, 2023 50,615 $ 2.05 $ 11,540 4.44 years |
Schedule of BSM valuation for stock options granted | Three Months Ended March 31, 2023 Weighted risk-free interest rate 1 3.5 % Weighted-average volatility 2 60 % Weighted expected dividend yield 3 - % Weighted expected term (in years) 4 5.9 |
Schedule of Restricted stock unit | Weighted Average (in thousands except exercise price and contractual term) Shares Grant Date Fair Value RSUs outstanding at December 31, 2022 405 $ 2.26 RSUs granted - - RSUs released - - RSUs forfeited - - RSUs outstanding at March 31, 2023 405 $ 2.26 Weighted average remaining recognition period in years 3.2 Unamortized stock-based compensation expense $ 786 |
Schedule of Recognized Non-Cash Stock-Based Compensation Expense | Three Months Ended March 31, (in thousands) 2023 2022 (As Adjusted) Stock-based compensation $ 5,902 $ 7,424 Income tax benefit (1) 71 894 After-tax stock-based compensation expense $ 5,831 $ 6,530 |
Income taxes (Tables)
Income taxes (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Income taxes | |
Schedule of income tax provision | Three Months Ended March 31, 2023 2022 (As Adjusted) Income (loss) before income taxes $ (9,102 ) $ (11,399 ) Income tax benefit (expense) (110 ) 1,373 Effective tax rate (1.2 %) 12.0 % |
Net income (loss) per share (Ta
Net income (loss) per share (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Net income (loss) per share | |
Schedule of calculation of diluted net income (loss) per share | Three Months Ended March 31, 2023 2022 Restricted stock units 405 - Contingently issuable shares - - Warrants 10,303 14,240 Stock options 50,451 46,555 Preferred stock 20,101 14,406 Convertible notes payable - 50,497 Total 81,260 125,698 |
Summary of significant accoun_4
Summary of significant accounting policies (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Stock-based compensation | ||
Prior to revision | $ 5,542 | $ 10,744 |
Revision | 360 | (3,320) |
As revised | 5,902 | 7,424 |
Loss from operations | ||
Prior to revision | (9,260) | (12,786) |
Revision | (360) | 3,320 |
As revised | (9,620) | (9,466) |
Income tax benefit (expense) | ||
Prior to revision | (110) | 1,578 |
Revision | 0 | (205) |
As revised | (110) | 1,373 |
Net income (loss) | ||
Prior to revision | (8,852) | (13,141) |
Revision | (360) | 3,115 |
As revised | $ (9,212) | $ (10,026) |
Basic income (loss) per share available to common stockholders | ||
Prior to revision | $ (0.05) | $ (0.09) |
Revision | 0 | 0.01 |
As revised | (0.05) | (0.08) |
Diluted income (loss) per share available to common stockholders | ||
Prior to revision | (0.05) | (0.09) |
Revision | 0 | 0.01 |
As revised | $ (0.05) | $ (0.08) |
Summary of significant accoun_5
Summary of significant accounting policies (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Total stockholders' equity | ||
Prior to revision | $ 31,984 | $ 24,250 |
Revision | (26) | (21) |
As revised | 31,958 | 24,229 |
Net deferred tax (liability) asset | ||
Prior to revision | (1,262) | (1,389) |
Revision | (26) | (21) |
As revised | (1,288) | (1,410) |
Additional paid capital | ||
Prior to revision | 214,758 | 197,816 |
Revision | (17,733) | (18,093) |
As revised | 197,025 | 179,723 |
Accumulated deficit | ||
Prior to revision | (182,795) | (173,586) |
Revision | 17,707 | 18,072 |
As revised | $ (165,088) | $ (155,514) |
Summary of significant accoun_6
Summary of significant accounting policies (Details Narrative) $ in Millions | Dec. 31, 2021 USD ($) |
Summary of significant accounting policies | |
Accumulated deficit | $ 8 |
Additional paid in capital | $ 9.1 |
Fair value measurements (Detail
Fair value measurements (Details) - USD ($) | Mar. 31, 2023 | Dec. 31, 2022 | Sep. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 |
Marketable securities | $ 6,548,000 | $ 6,757,000 | ||||
Derivative liabilities | 339,000 | $ 6,521,000 | $ 404,000 | $ 0 | $ 0 | $ 750,000 |
Measured at Net Asset Value as a Practical Expedient | ||||||
Marketable securities | 1,592,000 | |||||
Derivative liabilities | 0 | |||||
Level 1 [Member] | ||||||
Marketable securities | 4,956,000 | |||||
Derivative liabilities | 0 | |||||
Level 2 [Member] | ||||||
Marketable securities | 0 | |||||
Derivative liabilities | 339,000 | |||||
Level 3 [Member] | ||||||
Marketable securities | 0 | |||||
Derivative liabilities | $ 0 |
Fair value measurements (Deta_2
Fair value measurements (Details Narrative) - USD ($) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2022 | |
Contingent liability | $ 3,500,000 | |
Nonrecurring Fair Value Measurements [Member] | ||
Common Stock issued | 1,530,145 | |
Non-marketable securities | $ 200,000 | $ 200,000 |
Revenue (Details)
Revenue (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Revenue | ||
Receivables included in "Accounts receivable net of allowances" | $ 74,865 | $ 72,405 |
Contract assets | 11,009 | 6,090 |
Contract liabilities - current | $ 18,043 | $ 13,741 |
Revenue (Details 1)
Revenue (Details 1) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Revenue | |
Balance at December 31, 2022 | $ 13,741 |
Revenue recognized during the period that was included in the beginning balance | (10,081) |
Additions, net of revenue recognized during the period | 14,383 |
Balance at March 31, 2023 | $ 18,043 |
Revenue (Details 2)
Revenue (Details 2) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenues | $ 193,549 | $ 162,978 |
Infrastructures | ||
Revenues | 27,497 | 19,618 |
Telecommunication | ||
Revenues | $ 166,052 | $ 143,360 |
Revenue (Details Narrative)
Revenue (Details Narrative) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenue | ||
Other receivables | $ 0.3 | $ 0 |
Marketable securities and oth_3
Marketable securities and other investments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Brokerage Account | ||
Marketable Securities Fair Value | $ 6,548 | $ 6,757 |
Marketable securities and oth_4
Marketable securities and other investments (Details Narrative) - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended |
Mar. 31, 2023 | Dec. 31, 2021 | |
Marketable securities and other investments | ||
Recognized net losses | $ 0.3 | $ 0.2 |
Realized losses | 0.4 | 0.2 |
Unrealized losses | $ 0.7 | $ 0.4 |
Goodwill and intangible asset_2
Goodwill and intangible assets (Details) | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Total [Member] | |
Goodwill, net, Beginning Balance | $ 12,672,000 |
Additions | 0 |
Measurement period adjustments | 0 |
Goodwill, net, Ending Balance | 12,672,000 |
Telecommunications [Member] | |
Goodwill, net, Beginning Balance | 772,000 |
Additions | 0 |
Measurement period adjustments | 0 |
Goodwill, net, Ending Balance | 772,000 |
Infrastructure [Member] | |
Goodwill, net, Beginning Balance | 11,900,000 |
Additions | 0 |
Measurement period adjustments | 0 |
Goodwill, net, Ending Balance | $ 11,900,000 |
Goodwill and intangible asset_3
Goodwill and intangible assets (Details 1) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Gross Carrying Amount | $ 39,415 | $ 39,415 |
Accumulated Amortization | 6,516 | 5,483 |
Net Carrying Amount | 32,899 | 33,932 |
Customer Relationships | ||
Gross Carrying Amount | 30,849 | 30,849 |
Accumulated Amortization | 3,003 | 2,489 |
Net Carrying Amount | 27,846 | 28,360 |
Backlog [Member] | ||
Gross Carrying Amount | 3,322 | 3,322 |
Accumulated Amortization | 1,384 | 1,107 |
Net Carrying Amount | 1,938 | 2,215 |
Non-compete agreements [Member] | ||
Gross Carrying Amount | 3,729 | 3,729 |
Accumulated Amortization | 1,127 | 895 |
Net Carrying Amount | 2,602 | 2,834 |
Off-market favorable leases [Member] | ||
Gross Carrying Amount | 955 | 955 |
Accumulated Amortization | 955 | 955 |
Net Carrying Amount | 0 | 0 |
Brand [Member] | ||
Gross Carrying Amount | 560 | 560 |
Accumulated Amortization | 47 | 37 |
Net Carrying Amount | $ 513 | $ 523 |
Related Party (Details Narrativ
Related Party (Details Narrative) - Korr Acquisition Group Inc. [Member] $ in Millions | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Advisory fee | $ 0.3 |
Ongoing fee | $ 0.5 |
Debt (Details)
Debt (Details) - Long-Term Debt [Member] - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
ANS Line of Credit | $ 0 | $ 5,024 |
Total Line of Credit | 0 | 5,024 |
Notes Payable Issued on May 19, 2021 | 11,860 | 11,860 |
Notes Payable Issued on December 17, 2021 | 15,926 | 15,926 |
Total Face Value of Notes Payable | 27,786 | 27,786 |
Less: Unamortized Discount | 2,640 | 3,630 |
Net Carrying Value of Notes Payable | 25,146 | 24,156 |
Before deferred financing costs | 25,146 | 29,180 |
Current amount of Notes Payable | 25,146 | 24,156 |
Current amount of Line of Credit | 0 | 5,024 |
Total current portion of long-term debt | 25,146 | 29,180 |
Total long-term debt, net of current portion | $ 0 | $ 0 |
Debt (Details 1)
Debt (Details 1) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Interest expense | $ (1,538) | $ (1,765) |
Amortization of debt discount | 990 | 1,030 |
Notes Payable [Member] | ||
Interest expense | (548) | (735) |
Amortization of debt discount | (990) | (1,030) |
Total interest expense | $ (1,538) | $ (1,765) |
Debt (Details Narrative)
Debt (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||
Nov. 03, 2020 | May 08, 2020 | Nov. 18, 2022 | Dec. 17, 2021 | May 19, 2021 | Apr. 30, 2020 | Mar. 31, 2023 | Jun. 30, 2022 | Dec. 31, 2021 | Dec. 31, 2022 | Oct. 25, 2022 | Mar. 31, 2022 | Mar. 25, 2021 | Aug. 27, 2020 | |
Interest expense and amortization of debt discount | $ 100,000 | |||||||||||||
Description of line of credit | Advances under the line of credit are limited to 75% of BW’s eligible accounts receivable. At all times during the loan term BW is required to maintain a minimum increase in the net retained earnings of $0.2 million tested annually | |||||||||||||
Line Of Credit [Member] | ||||||||||||||
Line Of Credit Available With A Bank | $ 8,000,000 | |||||||||||||
Lenders Index Rate | 8% | 7.50% | ||||||||||||
Percentage of advances against the line of credit | 50% | 70% | ||||||||||||
Outstanding balance of line of credit | $ 0 | $ 5,000,000 | ||||||||||||
Line Of Credit available with the bank | $ 8,000,000 | $ 4,000,000 | ||||||||||||
Line Of Credit [Member] | BW [Member] | ||||||||||||||
Line Of Credit Available With A Bank | $ 3,000,000 | |||||||||||||
Lenders Index Rate | 8% | 7.50% | ||||||||||||
Line Of Credit [Member] | ANS [Member] | ||||||||||||||
Line Of Credit Available With A Bank | $ 750,000 | |||||||||||||
Collateral | There are no financial commitments or covenants on the line of credit. As of March 31, 2023 | |||||||||||||
Outstanding balance of line of credit | $ 0 | $ 0 | ||||||||||||
May 19'2021 [Member] | Notes Payable [Member] | ||||||||||||||
Warrants to acquire Common Stock | $ 1,870,000 | |||||||||||||
Convertible notes, aggregate principal amount | 5,600,000 | |||||||||||||
Aggregate Purchase Price | $ 5,000,000 | |||||||||||||
Debt interest rate during period | 8% | |||||||||||||
Notes payable, aggregate face value | $ 11,800,000 | |||||||||||||
Notes payable, aggregate purchase price | $ 10,000,000 | |||||||||||||
Note coupon premium percentage | 7.50% | |||||||||||||
Term of note coupon | 18-month term | |||||||||||||
Note coupon percentage rate | 8% | |||||||||||||
Conversion price | $ 3 | |||||||||||||
December 17, 2021 [Member] | Notes Payable [Member] | ||||||||||||||
Aggregate Purchase Price | $ 13,300,000 | |||||||||||||
Term of coupon | 23-month term | |||||||||||||
Aggregated face value | $ 15,900,000 | |||||||||||||
Note Coupon | 7.50% | |||||||||||||
May 2020 Financing | ||||||||||||||
Convertible notes, aggregate principal amount | $ 3,000,000 | |||||||||||||
Warrants to purchase common stock | 7,600,000 | |||||||||||||
Debt interest rate during period | 8% | |||||||||||||
Maturity date | May 08, 2023 | |||||||||||||
Initial conversion price Series G Perferred shares | $ 7.5 | |||||||||||||
Purchase price of convertible notes payable | $ 2,700,000 | |||||||||||||
November 2020 Financing | ||||||||||||||
Debt interest rate during period | 8% | |||||||||||||
Maturity date | Nov. 03, 2024 | |||||||||||||
Initial conversion price | $ 0.25 | |||||||||||||
Convertible notes aggregate purchase price | $ 3,500,000 | |||||||||||||
Convertible notes, principal amount | $ 3,900,000 | |||||||||||||
Common Stock, Issued | 903,226 | |||||||||||||
Sutton Global | ||||||||||||||
Initial conversion price | $ 0.0005 | |||||||||||||
Convertible note face value | $ 300,000 | |||||||||||||
Coupon rate | 6% | |||||||||||||
loss on modification of debt | $ 100,000 | |||||||||||||
Conversion of the convertible note payable | $ 200,000 | |||||||||||||
Conversion in common stock | 319,950 | |||||||||||||
Conversion date | Dec. 31, 2020 | |||||||||||||
Conversion of stock shares | 644,499 | |||||||||||||
Paycheck Protection Program [Member] | Notes Payable [Member] | ||||||||||||||
Reimburse The Sba Loan | $ 2,000,000 | $ 2,000,000 | ||||||||||||
Paycheck Protection Program loan | $ 2,000,000 | |||||||||||||
KORR Value Financing [Member] | ||||||||||||||
Convertible Notes Payable | $ 300,000 | |||||||||||||
May 2021 Financing | Series D Preferred Stock [Member] | ||||||||||||||
Common Stock, Issued | 1,177,023 |
Derivative liabilities (Details
Derivative liabilities (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative liabilities | ||
Derivative liability beginning balance | $ 6,521 | $ 0 |
Warrant exercise | (4,806) | 0 |
Change in fair value of derivative liabilities | (1,376) | 0 |
Derivative liability ending balance | $ 339 | $ 0 |
Derivative liabilities (Detai_2
Derivative liabilities (Details Narrative) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 | Jun. 30, 2022 |
Derivative liability | $ 339 | $ 6,521 | $ 40,400 |
Derivative deemed dividend | $ 32,800 | ||
Gain of derivative liabilities | $ 500 | ||
Arena Investors | |||
Preferred shares issued | 3,200,000 | ||
Warrants exercised | 7,600,000 | ||
Common stock issued | 4,400,000,000 | ||
Gain of derivative liabilities | $ 900 |
Leases (Details)
Leases (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Leases | ||
Fixed component | $ 889 | $ 1,147 |
Reportable segments (Details)
Reportable segments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Income (loss) from operations | $ (9,620) | $ (9,466) |
Telecommunications [Member] | ||
Income (loss) from operations | (140) | 527 |
Infrastructure [Member] | ||
Income (loss) from operations | (2,187) | 1,637 |
Non-operating Corporate [Member] | ||
Income (loss) from operations | $ (7,293) | $ (11,630) |
Reportable segments (Details 1)
Reportable segments (Details 1) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Loss From Operations | $ (9,620) | $ (9,466) |
Income (loss) from investments, net | 296 | (170) |
Other Income (expense), Net | 391 | 258 |
Net loss | (9,212) | (10,026) |
Operating Segment [Member] | ||
Loss From Operations | (9,620) | (9,466) |
Income (loss) from investments, net | 296 | (170) |
Change in fair value of derivative liabilities | 1,376 | 0 |
Interest Expense | 1,538 | 1,765 |
Other Income (expense), Net | 391 | 258 |
Foreign Exchange Adjustments | (7) | (256) |
Total Other Expenses | (518) | (1,933) |
Loss from operations before income taxes | (9,102) | (11,399) |
Income tax benefit (expense) | (110) | 1,373 |
Net loss | $ (9,212) | $ (10,026) |
Reportable segments (Details 2)
Reportable segments (Details 2) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Depreciation And Amortization | $ 1,033 | $ 0 |
Depreciation And Amortization | 1,210 | 209 |
Telecommunications [Member] | ||
Depreciation And Amortization | 20 | 44 |
Infracture [Member] | ||
Depreciation And Amortization | $ 1,190 | $ 165 |
Reportable segments (Details 3)
Reportable segments (Details 3) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Total Capital Expenditures | $ 90 | $ 35 |
Telecommunications [Member] | ||
Total Capital Expenditures | 0 | 0 |
Infrastructure [Member] | ||
Total Capital Expenditures | $ 90 | $ 35 |
Reportable segments (Details 4)
Reportable segments (Details 4) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Total Investments | $ 6,784 | $ 6,993 |
Telecommunications [Member] | ||
Total Investments | 0 | 0 |
Infrastructure [Member] | ||
Total Investments | 1,600 | 1,389 |
Non-operating Corporate [Member] | ||
Total Investments | $ 5,184 | $ 5,604 |
Reportable segments (Details 5)
Reportable segments (Details 5) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Total Assets | $ 183,188 | $ 168,454 |
Telecommunications [Member] | ||
Total Assets | 58,608 | 42,046 |
Infrastructure [Member] | ||
Total Assets | 108,804 | 102,248 |
Non-operating Corporate [Member] | ||
Total Assets | $ 15,776 | $ 24,160 |
Stockholders equity (Details)
Stockholders equity (Details) - Warrants - $ / shares | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 | Dec. 31, 2022 | Dec. 31, 2021 | |
Warrants issued, Beginning Balance | 17,902,000 | 24,085,000 | |
Issued | 0 | 2,000,000 | |
Exercised | (7,600,000) | (8,183) | |
Expired | 0 | 0 | |
Warrants Outstanding, Ending Balance | 10,302,000 | 17,902,000 | 24,085,000 |
Warrant exercisable,Ending Balance | 10,302,000 | 17,902,000 | |
Weighted Average Exercise Price, Beginning Balance | $ 2.56 | $ 1.74 | |
Weighted Average Exercise Price, Issued | 0 | 8.50 | |
Weighted Average Exercise Price, Exercised | 0.50 | 1.59 | |
Weighted Average Exercise Price, Expired | 0 | 0 | |
Weighted Average Exercise Price, Ending balance | 4.08 | 2.56 | $ 1.74 |
Weighted Average Exercise Price, Exercisable | $ 4.08 | $ 2.56 | |
Weighted Average Remaining Contractual Life | 1 year 9 months 18 days | 3 years | |
Weighted Average Remaining Contractual Life, Issued | 2 years 9 months 18 days | ||
Weighted Average Remaining Contractual Life, Exercisable | 2 years 7 months 6 days | 1 year 9 months 18 days |
Stockholders equity (Details Na
Stockholders equity (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands | 1 Months Ended | 3 Months Ended | ||||
Feb. 25, 2022 | Dec. 08, 2020 | Dec. 17, 2021 | Mar. 31, 2023 | Dec. 31, 2022 | Apr. 20, 2022 | |
Preferred Stock, Shares Authorized | 20,000,000 | 20,000,000 | ||||
Preferred Stock, Par Value | $ 0.0001 | $ 0.0001 | ||||
Outstanding warrants to purchase Common Stock | 11,800,000 | |||||
Derivative liability | $ 40,400 | |||||
Deemed dividend amount | $ 32,800 | |||||
Private Placement [Member] | ||||||
Purchase of stock | $ 2,500 | |||||
Stock price per share | $ 0.25 | |||||
Sale of stock | 8,700,000 | |||||
Aggregate purchase price | $ 2,200 | |||||
Series D Preferred Stock [Member] | ||||||
Preferred Stock, Shares Outstanding | 1,177,023 | |||||
Preferred Stock Issued | 1,177,023 | |||||
Conversion Price Per Shares | $ 0.4248 | |||||
Preferred Stock, Conversion Basis | The Series D liquidation preference is equal to $10.6191 per share | |||||
Dividend fixed annual rate | 2.25% | |||||
Liquidation Preference share | $ 0.23893 | |||||
Common Stocks [Member] | ||||||
Common stock issued | 1,428,575 | |||||
Number of shares of common stock | 2,000,000 | |||||
Common Stock, Per share | $ 8.50 | |||||
Aggregate Purchase price of Common share | $ 1,000 | |||||
Series D Convertible Preferred Stock | Arena Investors LP [Member] | ||||||
Preferred Stock Issued | 0 | 1,177,023 | ||||
Convertible Notes Principal | $ 12,500 | |||||
Unamortized discount | $ 4,300 | |||||
Preferred Stock Series C [Member] | ||||||
Conversion Price Per Shares | $ 3.125 | |||||
Cumulative dividends, per annum | 6% | |||||
Preferred Stock Series C [Member] | Island Capital Group [Member] | ||||||
Preferred Stock Issued | 3,856,000 | 2,370,370 | 6,226,370 | |||
Common Shares | 2,370,370 | 6,226,370 | ||||
Future value of preferred | $ 1,210 | $ 7,400 | ||||
Aggregate purchase price | $ 10,800 | $ 6,700 | ||||
Series E Preferred Stock [Member] | ||||||
Outstanding warrants to purchase Common Stock | 11,800,000 | |||||
Preferred Stock Issued | 3,200,000 | |||||
Conversion Price Per Shares | $ 0.50 | |||||
Common stock issued | 4,400,000 |
Stock-based compensation (Detai
Stock-based compensation (Details) | 3 Months Ended |
Mar. 31, 2023 USD ($) $ / shares shares | |
Shares | |
RSUs outstanding, Beginning balance | shares | 49,576,000 |
Options Granted | shares | 1,540,000 |
Options Exercised | shares | (75,000) |
RSUs Cancelled | shares | (426,000) |
RSUs outstanding, Ending balance | shares | 50,615,000 |
Options Exercisable | shares | 26,385,000 |
Vested And Expected Vest, Shares | shares | 50,615 |
Weighted Average Exercise Price | |
Weighted average grant date fair value, Ending balance | $ / shares | $ 2.05 |
Weighted average grant date fair value, Beginning balance | $ / shares | 2.07 |
Options Granted | $ / shares | 1.41 |
Options Exercised | $ / shares | (0.55) |
Options Cancelled | $ / shares | (2.60) |
Options Exercisable | $ / shares | 1.53 |
Vested And Expected Vest, Weighted Average Exercise Price | $ / shares | $ 2.05 |
Intrinsic Value | |
Intrinsic Value, Options outstanding, Ending balance | $ | $ 11,540,000 |
Intrinsic Value, Options Exercisable, Ending balance | $ | 8,598,000 |
Vested And Expected Vest, Intrinsic Value | $ | $ 11,540 |
Weighted Average Remaining Contractual Term | |
Weighted Average Remaining Contractual Term, Options outstanding | 4 years 5 months 8 days |
Weighted Average Remaining Contractual Term, Options exercisable | 4 years 2 months 12 days |
Weighted Average Remaining Contractual Term, Vested And Expected To Vest | 4 years 5 months 8 days |
Stock-based compensation (Det_2
Stock-based compensation (Details 1) | 3 Months Ended |
Mar. 31, 2023 | |
Stock-based compensation | |
Weighted risk-free interest rate | 3.50% |
Weighted-average volatility | 60% |
Weighted expected dividend yield | 0% |
Weighted expected term (in years) | 5 years 10 months 24 days |
Stock-based compensation (Det_3
Stock-based compensation (Details 2) $ / shares in Units, $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) $ / shares shares | |
Weighted average grant date fair value, Beginning balance | $ 2.07 |
Weighted average grant date fair value, RSUs granted | 1.41 |
Weighted average grant date fair value, RSUs forfeited | 2.60 |
Weighted average grant date fair value, Ending balance | $ 2.05 |
Restricted stock units [Member] | |
RSUs outstanding, Beginning balance | shares | 405,000 |
RSUs granted | shares | 0 |
RSUs released | shares | 0 |
RSUs outstanding, Ending balance | shares | 405,000 |
Weighted average remaining recognition period in years | 3 years 2 months 12 days |
Unamortized stock-based compensation expense | $ | $ 786 |
Weighted average grant date fair value, Beginning balance | $ 2.26 |
Weighted average grant date fair value, RSUs granted | 0 |
Weighted average grant date fair value, RSUs released | 0 |
Weighted average grant date fair value, RSUs forfeited | 0 |
Weighted average grant date fair value, Ending balance | $ 2.26 |
Stock-based compensation (Det_4
Stock-based compensation (Details 3) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Stock-based compensation | ||
Stock-based compensation | $ 5,902 | $ 7,424 |
Income tax benefit (1) | 71 | 894 |
After-tax stock-based compensation expense | $ 5,831 | $ 6,530 |
Stock-based compensation (Det_5
Stock-based compensation (Details Narrative) - USD ($) $ / shares in Units, shares in Thousands | 3 Months Ended | |
Nov. 01, 2020 | Mar. 31, 2023 | |
Non-qualified stock options, granted | 1,540 | |
Non-qualified stock options [Member] | ||
Non-qualified stock options, granted | 10,500 | |
Exercise price | $ 0.55 | |
Vest period | 3 years | |
Non-qualified stock options, contractual term | 10 years | |
Stock options, valuation | $ 0.51 | |
Stock Options [Member] | ||
Weighted-average grant date fair value of all options granted | $ 8,200 | |
Total intrinsic value of stock options exercised | 100,000 | |
Unrecognized stock-based compensation cost | $ 38,000,000 | |
Weighted-average period | 1 year 8 months 12 days | |
2020 Omnibus Equity Incentive Plan [Member] | ||
Remaining shares available for issuance | 33,500 | |
Shares available for issuance | 75,000 |
Commitments contingencies and_2
Commitments contingencies and concentration risk (Details Narrative) - USD ($) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Federal Deposit Insurance Corporation | $ 250,000 | ||
Three Customer [Member] | Revenue [Member] | |||
Concentration Of Credit Risk | 10% | ||
Concentration Risk % | 33% | ||
Revenues [Member] | One Customer [Member] | |||
Concentration Of Credit Risk | 10% | ||
Aggregate Accounted Credit Risk Percentage | 15% | ||
Account Receivable [Member] | One Customer [Member] | |||
Concentration Of Credit Risk | 10% | ||
Account Receivable [Member] | Three Customer [Member] | |||
Concentration Of Credit Risk | 10% | ||
Aggregate Accounted Credit Risk Percentage | 46% |
Income taxes (Details)
Income taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Income taxes | ||
Income (loss) Before Income Tax Benefit | $ (9,102) | $ (11,399) |
Income Tax Benefit | $ (110) | $ 1,373 |
Effective Tax Rate | (1.20%) | 12% |
Net income (loss) per share (De
Net income (loss) per share (Details) - shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Antidilutive securities were excluded from the calculation | 81,260,000 | 125,698,000 |
Convertible Notes Payable [Member] | ||
Antidilutive securities were excluded from the calculation | 0 | 50,497,000 |
Preferred Stock [Member] | ||
Antidilutive securities were excluded from the calculation | 20,101,000 | 14,406,000 |
Equity Option [Member] | ||
Antidilutive securities were excluded from the calculation | 50,451,000 | 46,555,000 |
Warrants | ||
Antidilutive securities were excluded from the calculation | 10,303,000 | 14,240,000 |
Restricted stock units [Member] | ||
Antidilutive securities were excluded from the calculation | 405,000 | 0 |
Contingently issuable shares [Member] | ||
Antidilutive securities were excluded from the calculation | 0 | 0 |