INDEX TO FINANCIAL STATEMENTS OF WIRELESS RONIN AND
BROADCAST
| Page |
WIRELESS RONIN TECHNOLOGIES, INC. AND SUBSIDIARIES | |
| |
Audited Financial Statements for fiscal year ended December 31, 2013 | |
Report of Independent Registered Public Accounting Firm | F-2 |
Consolidated Financial Statements | |
Consolidated Balance Sheets | F-3 |
Consolidated Statement of Operations | F-4 |
Consolidated Statement of Comprehensive Loss | F-5 |
Consolidated Statement of Shareholders’ Equity | F-6 |
Consolidated Statement of Cash Flows | F-7 |
Notes to Consolidated Financial Statements | F-8 |
| |
Unaudited Financial Statements | |
Consolidated Balance Sheets at March 31, 2104 and December 31, 2013 | F-31 |
Consolidated Statement of Operations for the three months ended March 31, 2014 and March 31, 2013 | F-32 |
Consolidated Statement of Cash Flows for the three months ended March 31, 2014 and March 31, 2013 | F-33 |
Notes to Consolidated Financial Statements | F-34 |
| |
BROADCAST INTERNATIONAL, INC. AND SUBSIDIARIES | |
| |
Audited Financial Statements for fiscal year ended December 31, 2013 | |
Report of Independent Registered Public Accounting Firm | F-46 |
Consolidated Financial Statements | |
Consolidated Balance Sheets | F-47 |
Consolidated Statement of Operations | F-48 |
Consolidated Statement of Comprehensive Loss | |
Consolidated Statement of Shareholders’ Equity | F-49 |
Consolidated Statement of Cash Flows | F-50 |
Notes to Consolidated Financial Statements | F-51 |
| |
Unaudited Financial Statements | |
Consolidated Balance Sheets at March 31, 2104 and December 31, 2013 | F-72 |
Consolidated Statement of Operations for the three months ended March 31, 2014 and March 31, 2013 | F-73 |
Consolidated Statement of Cash Flows for the three months ended March 31, 2014 and March 31, 2013 | F-74 |
Notes to Consolidated Financial Statements | F-75 |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders, Audit Committee and Board of Directors
Wireless Ronin Technologies, Inc.
Minnetonka, Minnesota
We have audited the accompanying consolidated balance sheets of Wireless Ronin Technologies, Inc. (the Company) as of December 31, 2013 and 2012, and the related consolidated statements of operations, comprehensive loss, shareholders' equity and cash flows for the years ended December 31, 2013, 2012 and 2011. These consolidated financial statements are the responsibility of the company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of its internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall consolidated financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Wireless Ronin Technologies, Inc. as of December 31, 2013 and 2012 and the results of their operations and cash flows for the years ended December 31, 2013, 2012 and 2011, in conformity with U.S. generally accepted accounting principles.
The accompanying consolidated financial statements have been prepared assuming that the company will continue as a going concern. As discussed in Note 2 to the consolidated financial statements, the company has suffered recurring losses from operations and as of December 31, 2013, does not have sufficient cash available to fund operations beyond April 30, 2014. These factors raise substantial doubt about its ability to continue as a going concern. Managements plans in regard to these matters are also described in Note 2. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ Baker Tilly Virchow Krause, LLP
Minneapolis, Minnesota
March 11, 2014
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
| | December 31, | | | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
ASSETS | |
CURRENT ASSETS | | | | | | |
Cash and cash equivalents | | $ | 1,484 | | | $ | 2,252 | |
Accounts receivable, net of allowance of $35 and $49, respectively | | | 1,070 | | | | 1,358 | |
Inventories | | | 69 | | | | 158 | |
Prepaid expenses and other current assets | | | 135 | | | | 111 | |
Total current assets | | | 2,758 | | | | 3,879 | |
Property and equipment, net | | | 229 | | | | 415 | |
Restricted cash | | | 50 | | | | 50 | |
Other assets | | | 19 | | | | 20 | |
TOTAL ASSETS | | $ | 3,056 | | | $ | 4,364 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |
CURRENT LIABILITIES | | | | | | | | |
Line of credit - bank | | $ | - | | | $ | 400 | |
Accounts payable | | | 298 | | | | 584 | |
Deferred revenue | | | 754 | | | | 596 | |
Accrued liabilities | | | 421 | | | | 527 | |
Total current liabilities | | | 1,473 | | | | 2,107 | |
| | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | |
Convertible notes payable (net of discount $153) | | | 672 | | | | - | |
Convertible notes payable - related party (net of discount $47) | | | 203 | | | | - | |
Total Long-term liabilities | | | 875 | | | | - | |
Total liabilities | | | 2,348 | | | | 2,107 | |
| | | | | | | | |
COMMITMENTS AND CONTINGENCIES | | | - | | | | - | |
| | | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | | |
Capital stock, $0.01 par value, 66,667 shares authorized | | | | | | | | |
Preferred stock, 16,667 shares authorized, no shares issued and outstanding | | | - | | | | - | |
Common stock, 50,000 shares authorized; 5,973 and 5,004 shares issued | | | | | | | | |
and outstanding | | | 60 | | | | 50 | |
Additional paid-in capital | | | 99,166 | | | | 97,128 | |
Accumulated deficit | | | (98,019 | ) | | | (94,422 | ) |
Accumulated other comprehensive loss | | | (499 | ) | | | (499 | ) |
Total shareholders' equity | | | 708 | | | | 2,257 | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | | $ | 3,056 | | | $ | 4,364 | |
See accompanying Notes to Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
| | For the Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
Sales | | | | | | | | | |
Hardware | | $ | 1,697 | | | $ | 1,540 | | | $ | 3,845 | |
Software | | | 1,122 | | | | 339 | | | | 1,150 | |
Services and other | | | 3,983 | | | | 4,825 | | | | 4,279 | |
Total sales | | | 6,802 | | | | 6,704 | | | | 9,274 | |
Cost of sales | | | | | | | | | | | | |
Hardware | | | 1,065 | | | | 908 | | | | 2,639 | |
Software | | | 13 | | | | 67 | | | | 141 | |
Services and other | | | 1,689 | | | | 2,019 | | | | 2,363 | |
Inventory lower of cost or market adjustment | | | 47 | | | | 35 | | | | 65 | |
Total cost of sales (exclusive of depreciation and amortization shown separately below) | | | 2,814 | | | | 3,029 | | | | 5,208 | |
Gross profit (exclusive of depreciation and amortization) | | | 3,988 | | | | 3,675 | | | | 4,066 | |
Operating expenses: | | | | | | | | | | | | |
Sales and marketing expenses | | | 1,482 | | | | 1,550 | | | | 2,090 | |
Research and development expenses | | | 935 | | | | 1,795 | | | | 2,116 | |
General and administrative expenses | | | 4,930 | | | | 5,443 | | | | 6,105 | |
Depreciation and amortization expense | | | 213 | | | | 286 | | | | 467 | |
Total operating expenses | | | 7,560 | | | | 9,074 | | | | 10,778 | |
Operating loss | | | (3,572 | ) | | | (5,399 | ) | | | (6,712 | ) |
Other income (expenses): | | | | | | | | | | | | |
Interest expense | | | (25 | ) | | | (8 | ) | | | (30 | ) |
Interest income | | | - | | | | 1 | | | | 4 | |
Total other expense | | | (25 | ) | | | (7 | ) | | | (26 | ) |
Net loss | | $ | (3,597 | ) | | $ | (5,406 | ) | | $ | (6,738 | ) |
Basic and diluted loss per common share | | $ | (0.63 | ) | | $ | (1.14 | ) | | $ | (1.72 | ) |
Basic and diluted weighted average shares outstanding | | | 5,744 | | | | 4,732 | | | | 3,920 | |
See accompanying Notes to Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(in thousands)
| | For the Years Ended | |
| | December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
Net loss | | $ | (3,597 | ) | | $ | (5,406 | ) | | $ | (6,738 | ) |
Foreign currency translation gain (loss) | | | - | | | | - | | | | 10 | |
Total comprehensive loss | | $ | (3,597 | ) | | $ | (5,406 | ) | | $ | (6,728 | ) |
See accompanying Notes to Consolidated Financial Statements
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(in thousands, except per share amounts)
| | | | | | | | | | | | | | Accumulated | | | | |
| | | | | | | | Additional | | | | | | Other | | | Total | |
| | Common Stock | | | Paid-In | | | Accumulated | | | Comprehensive | | | Shareholders' | |
| | Shares | | | Amount | | | Capital | | | Deficit | | | Income (loss) | | | Equity | |
Balances at December 31, 2010 | | | 3,847 | | | $ | 38 | | | $ | 91,292 | | | $ | (82,278 | ) | | $ | (509 | ) | | $ | 8,543 | |
Net loss | | | - | | | | - | | | | - | | | | (6,738 | ) | | | - | | | | (6,738 | ) |
Foreign currency translation gain | | | - | | | | - | | | | - | | | | | | | | 10 | | | | 10 | |
Stock-based compensation | | | - | | | | - | | | | 740 | | | | - | | | | - | | | | 740 | |
Warrants issued for debt issuance costs | | | - | | | | - | | | | 8 | | | | - | | | | - | | | | 8 | |
Restricted and common stock issued under equity incentive plan | | | 9 | | | | - | | | | 4 | | | | - | | | | - | | | | 4 | |
Exercise of options and warrants | | | 60 | | | | 1 | | | | 200 | | | | - | | | | - | | | | 201 | |
Common stock issued under associate stock purchase plan | | | 14 | | | | - | | | | 68 | | | | | | | | | | | | 68 | |
Proceeds from the sale of common stock, less offering costs | | | 664 | | | | 7 | | | | 2,919 | | | | - | | | | - | | | | 2,926 | |
Balances at December 31, 2011 | | | 4,594 | | | $ | 46 | | | $ | 95,231 | | | $ | (89,016 | ) | | $ | (499 | ) | | $ | 5,762 | |
Net loss | | | - | | | | - | | | | - | | | | (5,406 | ) | | | - | | | | (5,406 | ) |
Stock-based compensation | | | - | | | | - | | | | 484 | | | | - | | | | - | | | | 484 | |
Restricted and common stock issued under equity incentive plan | | | 29 | | | | 1 | | | | - | | | | - | | | | - | | | | 1 | |
Warrants issued for consulting services | | | - | | | | - | | | | 75 | | | | - | | | | - | | | | 75 | |
Issuance of unregistered shares of common stock | | | 21 | | | | - | | | | 114 | | | | - | | | | - | | | | 114 | |
Common stock issued under associate stock purchase plan | | | 12 | | | | - | | | | 51 | | | | | | | | | | | | 51 | |
Proceeds from the sale of common stock, less offering costs | | | 348 | | | | 3 | | | | 1,173 | | | | - | | | | - | | | | 1,176 | |
Balances at December 31, 2012 | | | 5,004 | | | $ | 50 | | | $ | 97,128 | | | $ | (94,422 | ) | | $ | (499 | ) | | $ | 2,257 | |
Net loss | | | - | | | | - | | | | - | | | | (3,597 | ) | | | - | | | | (3,597 | ) |
Stock-based compensation | | | - | | | | - | | | | 434 | | | | - | | | | - | | | | 434 | |
Restricted and common stock issued under equity incentive plan | | | 76 | | | | 1 | | | | - | | | | - | | | | - | | | | 1 | |
Common stock issued for consulting services | | | 6 | | | | - | | | | 10 | | | | - | | | | - | | | | 10 | |
Beneficial conversion feature of convertible notes payable | | | - | | | | - | | | | 21 | | | | - | | | | - | | | | 21 | |
Beneficial conversion feature of convertible notes payable - related party | | | - | | | | - | | | | 6 | | | | - | | | | - | | | | 6 | |
Warrants issued with convertible notes payable | | | - | | | | - | | | | 137 | | | | - | | | | - | | | | 137 | |
Warrants issued with convertible notes payable - related party | | | - | | | | - | | | | 41 | | | | - | | | | - | | | | 41 | |
Common stock issued under associate stock purchase plan | | | 19 | | | | - | | | | 21 | | | | | | | | | | | | 21 | |
Proceeds from the sale of common stock, less offering costs | | | 868 | | | | 9 | | | | 1,368 | | | | - | | | | - | | | | 1,377 | |
Balances at December 31, 2013 | | | 5,973 | | | $ | 60 | | | $ | 99,166 | | | $ | (98,019 | ) | | $ | (499 | ) | | $ | 708 | |
See accompanying Notes to Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, except per share amounts)
| | For the Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
Operating Activities: | | | | | | | | | |
Net loss | | $ | (3,597 | ) | | $ | (5,406 | ) | | $ | (6,738 | ) |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | |
Depreciation and amortization | | | 213 | | | | 286 | | | | 467 | |
Loss on disposal of property and equipment | | | - | | | | - | | | | 51 | |
Stock-based compensation expense | | | 434 | | | | 484 | | | | 740 | |
Issuance of common stock for services | | | 10 | | | | 114 | | | | - | |
Issuance of warrants for services | | | 3 | | | | 75 | | | | - | |
Accretion of discount on convertible notes payable | | | 4 | | | | - | | | | - | |
Amortization of warrants issued for debt issuance costs | | | - | | | | 3 | | | | 21 | |
Provision for doubtful receivables | | | (14 | ) | | | - | | | | 15 | |
Change in operating assets and liabilities: | | | | | | | | | | | | |
Accounts receivable | | | 289 | | | | (11 | ) | | | 1,151 | |
Inventories | | | 89 | | | | 12 | | | | 102 | |
Prepaid expenses and other current assets | | | (24 | ) | | | 82 | | | | 68 | |
Other assets | | | 1 | | | | 20 | | | | - | |
Accounts payable | | | (285 | ) | | | (286 | ) | | | (693 | ) |
Deferred revenue | | | 158 | | | | (91 | ) | | | 197 | |
Accrued liabilities | | | (107 | ) | | | (42 | ) | | | 1 | |
Net cash used in operating activities | | | (2,826 | ) | | | (4,760 | ) | | | (4,618 | ) |
Investing activities | | | | | | | | | | | | |
Purchases of property and equipment | | | (29 | ) | | | (47 | ) | | | (149 | ) |
Net cash used in investing activities | | | (29 | ) | | | (47 | ) | | | (149 | ) |
Financing activities | | | | | | | | | | | | |
Payments on capital leases | | | - | | | | (41 | ) | | | (36 | ) |
Advances on line of credit - bank | | | - | | | | 400 | | | | - | |
Repayment on line of credit - bank | | | (400 | ) | | | - | | | | - | |
Proceeds from the issuance of convertible notes and warrants | | | 825 | | | | - | | | | - | |
Proceeds from the issuance of convertible notes and warrants - related party | | | 250 | | | | - | | | | - | |
Proceeds from issuance of common stock and warrants | | | 1,377 | | | | 1,176 | | | | 2,926 | |
Proceeds from exercise of warrants and stock options | | | - | | | | - | | | | 201 | |
Proceeds from sale of common stock under associate stock purchase plan | | | 21 | | | | 51 | | | | 68 | |
Net cash provided by financing activities | | | 2,073 | | | | 1,586 | | | | 3,159 | |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | | | 14 | | | | (5 | ) | | | 22 | |
Decrease in Cash and Cash Equivalents | | | (768 | ) | | | (3,226 | ) | | | (1,586 | ) |
Cash and Cash Equivalents, beginning of year | | | 2,252 | | | | 5,478 | | | | 7,064 | |
Cash and Cash Equivalents, end of year | | $ | 1,484 | | | $ | 2,252 | | | $ | 5,478 | |
See accompanying Notes to Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
NOTE 1: NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business and Operations
Overview
Wireless Ronin Technologies, Inc. (“the Company”) is a Minnesota corporation that provides marketing technology solutions targeting specific food service, automotive and branded retail markets. The Company provides leading expertise in content and emerging digital media solutions, including dynamic digital signage, interactive kiosk, mobile, social media and web, that enable its customers to transform how they engage with their customers. The Company is able to provide an array of marketing technology solutions through its proprietary suite of software applications marketed as RoninCast®. RoninCast software and associated applications provide an enterprise, web-based or hosted content delivery system that manages, schedules and delivers digital content over wireless or wired networks. Additionally, RoninCast® software’s flexibility allows the Company to develop custom solutions for specific customer applications.
The Company's wholly-owned subsidiary, Wireless Ronin Technologies (Canada), Inc., an Ontario, Canada provincial corporation located in Windsor, Ontario, develops "e-learning, e-performance support and e-marketing" solutions for business customers. E-learning solutions are software-based instructional systems developed specifically for customers, primarily in sales force training applications. E-performance support systems are interactive systems produced to increase product literacy of customer sales staff. E-marketing products are developed to increase customer knowledge of and interaction with customer products.
The Company and its subsidiary sell products and services primarily throughout North America.
Summary of Significant Accounting Policies
A summary of the significant accounting policies consistently applied in the preparation of the accompanying financial statements follows:
1. Principles of Consolidation
The consolidated financial statements include the accounts of Wireless Ronin Technologies, Inc. and its wholly-owned subsidiary. All inter-company balances and transactions have been eliminated in consolidation.
2. Foreign Currency
During 2012, the Company reevaluated the reporting currency and determined that the functional currency for its operations in Canada is the U.S. Dollar. As a result, the Company is no longer recording translation adjustments related to assets and liabilities or income and expense items that are transacted in the local currency as a component of accumulated other comprehensive loss in shareholders’ equity. Foreign exchange transaction gains and losses attributable to exchange rate movements related to transactions made in the local currency and on intercompany receivables and payables not deemed to be of a long-term investment nature are recorded in general and administrative. During 2013, the Company recognized a foreign currency transaction loss of $17.
For the periods presented prior to 2012, the Company’s foreign denominated monetary assets and liabilities were translated at the rate of exchange prevailing at the balance sheet date. Revenue and expenses were translated at the average exchange rates prevailing during the reporting period. Translation adjustments result from translating the subsidiary’s financial statements into the Company’s reporting currency, the U.S. dollar. These translation adjustments had not been included in determining the Company’s net loss, but were reported separately and were accumulated in a separate component of equity. The Canadian subsidiary has foreign currency transactions denominated in a currency other than the Canadian dollar. These transactions include receivables and payables that are fixed in terms of the amount of foreign currency that will be received or paid on a future date. A change in exchange rates between the functional currency and the currency in which the transaction is denominated increases or decreases the expected amount of functional currency cash flows upon settlement of the transaction. That increase or decrease in expected functional currency cash flows is a foreign currency transaction gain or loss that has been included in determining the net loss of the period. In 2012 and 2011, foreign currency transaction gains of $9 and $11 were recorded in Sales, respectively.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
3. Revenue Recognition
The Company recognizes revenue primarily from these sources:
| · | Software and software license sales |
| · | Professional service revenue |
| · | Software design and development services |
| · | Maintenance and hosting support contracts |
The Company applies the provisions of Accounting Standards Codification subtopic 605-985, Revenue Recognition: Software (or ASC 605-35) to all transactions involving the sale of software licenses. In the event of a multiple element arrangement, the Company evaluates if each element represents a separate unit of accounting, taking into account all factors following the guidelines set forth in “FASB ASC 605-985-25-5.”
The Company recognizes revenue when (i) persuasive evidence of an arrangement exists; (ii) delivery has occurred, which is when product title transfers to the customer, or services have been rendered; (iii) customer payment is deemed fixed or determinable and free of contingencies and significant uncertainties; and (iv) collection is reasonably assured. The Company assesses collectability based on a number of factors, including the customer’s past payment history and its current creditworthiness. If it is determined that collection of a fee is not reasonably assured, the Company defers the revenue and recognizes it at the time collection becomes reasonably assured, which is generally upon receipt of cash payment. If an acceptance period is required, revenue is recognized upon the earlier of customer acceptance or the expiration of the acceptance period. Sales and use taxes are reported on a net basis, excluding them from revenue and cost of revenue.
Multiple-Element Arrangements — The Company enters into arrangements with customers that include a combination of software products, system hardware, maintenance and support, or installation and training services. The Company allocates the total arrangement fee among the various elements of the arrangement based on the relative fair value of each of the undelivered elements determined by vendor-specific objective evidence (VSOE). In software arrangements for which the Company does not have VSOE of fair value for all elements, revenue is deferred until the earlier of when VSOE is determined for the undelivered elements (residual method) or when all elements for which the Company does not have VSOE of fair value have been delivered. The Company has determined VSOE of fair value for each of its products and services.
The VSOE for maintenance and support services is based upon the renewal rate for continued service arrangements. The VSOE for installation and training services is established based upon pricing for the services. The VSOE for software and licenses is based on the normal pricing and discounting for the product when sold separately.
Each element of the Company’s multiple element arrangements qualifies for separate accounting. However, when a sale includes both software and maintenance, the Company defers revenue under the residual method of accounting. Under this method, the undelivered maintenance and support fees included in the price of software is amortized ratably over the period the services are provided. The Company defers maintenance and support fees based upon the customer’s renewal rate for these services.
Software and software license sales
The Company recognizes revenue when a fixed fee order has been received and delivery has occurred to the customer. The Company assesses whether the fee is fixed or determinable and free of contingencies based upon signed agreements received from the customer confirming terms of the transaction. Software is delivered to customers electronically or on a CD-ROM, and license files are delivered electronically.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
System hardware sales
The Company recognizes revenue on system hardware sales generally upon shipment of the product or customer acceptance depending upon contractual arrangements with the customer. Shipping charges billed to customers are included in sales and the related shipping costs are included in cost of sales.
Professional service revenue
Included in services and other revenues is revenue derived from implementation, maintenance and support contracts, content development, software development and training. The majority of consulting and implementation services and accompanying agreements qualify for separate accounting. Implementation and content development services are bid either on a fixed-fee basis or on a time-and-materials basis. For time-and-materials contracts, the Company recognizes revenue as services are performed. For fixed-fee contracts, the Company recognizes revenue upon completion of specific contractual milestones or by using the percentage-of-completion method.
Software design and development services
Revenue from contracts for technology integration consulting services where the Company designs/redesigns, builds and implements new or enhanced systems applications and related processes for clients are recognized on the percentage-of-completion method in accordance with “FASB ASC 605-985-25-88 through 107.” Percentage-of-completion accounting involves calculating the percentage of services provided during the reporting period compared to the total estimated services to be provided over the duration of the contract. Estimated revenues from applying the percentage-of-completion method include estimated incentives for which achievement of defined goals is deemed probable. This method is followed where reasonably dependable estimates of revenues and costs can be made. The Company measures its progress for completion based on either the hours worked as a percentage of the total number of hours of the project or by delivery and customer acceptance of specific milestones as outlined per the terms of the agreement with the customer.
Estimates of total contract revenue and costs are continuously monitored during the term of the contract, and recorded revenue and costs are subject to revision as the contract progresses. Such revisions may result in increases or decreases to revenue and income and are reflected in the financial statements in the periods in which they are first identified. If estimates indicate that a contract loss will occur, a loss provision is recorded in the period in which the loss first becomes probable and reasonably estimable. Contract losses are determined to be the amount by which the estimated direct and indirect costs of the contract exceed the estimated total revenue that will be generated by the contract and are included in cost of sales and classified in accrued expenses in the balance sheet. The Company’s presentation of revenue recognized on a contract completion basis has been consistently applied for all periods presented.
The Company classifies the revenue and associated cost on the “Services and Other” line within the “Sales” and “Cost of Sales” sections of the Consolidated Statement of Operations. In all cases where the Company applies the contract method of accounting, the Company’s only deliverable is professional services, thus, the Company believes presenting the revenue on a single line is appropriate.
Costs and estimated earnings recognized in excess of billings on uncompleted contracts are recorded as unbilled services and are included in accounts receivable on the balance sheet. Billings in excess of costs and estimated earnings on uncompleted contracts are recorded as deferred revenue until revenue recognition criteria are met.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Uncompleted contracts at December 31, 2013 and 2012 are as follows:
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Cost incurred on uncompleted contracts | | $ | 226 | | | $ | 14 | |
Estimated earnings | | | 288 | | | | 61 | |
Revenue recognized | | | 514 | | | | 75 | |
Less: billings to date | | | (611 | ) | | | (32 | ) |
| | $ | (97 | ) | | $ | 43 | |
The above information is presented in the balance sheet as follows:
| | December 31, | |
| | 2013 | | | 2012 | |
Costs and estimated earnings in excess of billings on uncompleted contracts | | $ | 6 | | | $ | 44 | |
Billings in excess of costs and estimated earnings on uncompleted contracts | | | (103 | ) | | | (1 | ) |
| | $ | (97 | ) | | $ | 43 | |
Implementation services
Implementation services revenue is recognized when installation is completed.
Maintenance and hosting support contracts
Maintenance and hosting support consists of software updates and support. Software updates provide customers with rights to unspecified software product upgrades and maintenance releases and patches released during the term of the support period. Support includes access to technical support personnel for software and hardware issues. The Company also offers a hosting service through its network operations center, or NOC, allowing the ability to monitor and support its customers’ networks 7 days a week, 24 hours a day.
Maintenance and hosting support revenue is recognized ratably over the term of the maintenance contract, which is typically one to three years. Maintenance and support is renewable by the customer. Rates for maintenance and support, including subsequent renewal rates, are typically established based upon a specified percentage of net license fees as set forth in the arrangement. The Company’s hosting support agreement fees are based on the level of service provided to its customers, which can range from monitoring the health of a customer’s network to supporting a sophisticated web-portal.
4. Cash and Cash Equivalents
Cash equivalents consist of commercial paper and all other liquid investments with original maturities of three months or less when purchased. As of December 31, 2013, the Company had substantially all cash invested in a commercial paper sweep account. The Company maintains the majority of its cash balances in one financial institution located in Chicago. The balance is insured by the Federal Deposit Insurance Corporation up to $250.
5. Restricted Cash
In connection with the Company’s bank’s credit card program, the Company was required to maintain a cash balance of $50, at both December 31, 2013 and 2012.
6. Accounts Receivable
Accounts receivable are usually unsecured and stated at net realizable value and bad debts are accounted for using the allowance method. The Company performs credit evaluations of its customers' financial condition on an as-needed basis and generally requires no collateral. Payment is generally due 90 days or less from the invoice date and accounts past due more than 90 days are individually analyzed for collectability. In addition, an allowance is provided for other accounts when a significant pattern of uncollectability has occurred based on historical experience and management's evaluation of accounts receivable. If all collection efforts have been exhausted, the account is written off against the related allowance. No interest is charged on past due accounts. The allowance for doubtful accounts was $35 and $49 at December 31, 2013 and 2012, respectively.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
7. Inventories
The Company records inventories using the lower of cost or market on a first-in, first-out (FIFO) method. Inventories consist principally of finished goods, product components and software licenses. Inventory reserves are established to reflect slow-moving or obsolete products. The Company had an inventory reserve of $85 and $38 at December 31, 2013 and 2012, respectively.
8. Impairment of Long-Lived Assets
The Company reviews the carrying value of all long-lived assets, including property and equipment with definite lives, for impairment in accordance with “FASB ASC 360-10-05-4,” Accounting for the Impairment or Disposal of Long-Lived Assets. Under FASB ASC 360-10-05-4, impairment losses are recorded whenever events or changes in circumstances indicate the carrying value of an asset may not be recoverable.
If the impairment tests indicate that the carrying value of the asset is greater than the expected undiscounted cash flows to be generated by such asset, an impairment loss would be recognized. The impairment loss is determined by the amount by which the carrying value of such asset exceeds its fair value. We generally measure fair value by considering sale prices for similar assets or by discounting estimated future cash flows from such assets using an appropriate discount rate. Assets to be disposed of are carried at the lower of their carrying value or fair value less costs to sell.
Considerable management judgment is necessary to estimate the fair value of assets, and accordingly, actual results could vary significantly from such estimates. There have been no impairment losses for long-lived assets recorded in 2013, 2012 or 2011.
9. Depreciation and Amortization
Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over the estimated service lives, principally using straight-line methods. Leased equipment is depreciated over the term of the capital lease. Leasehold improvements are amortized over the shorter of the life of the improvement or the lease term, using the straight-line method.
The estimated useful lives used to compute depreciation and amortization are as follows:
Equipment | 3 – 5 years |
Demonstration equipment | 3 – 5 years |
Furniture and fixtures | 7 years |
Purchased software | 3 years |
Leased equipment | 3 years |
Leasehold improvements | Shorter of 5 years or term of lease |
Depreciation and amortization expense was $213, $286 and $467 for the years ended December 31, 2013, 2012 and 2011, respectively.
10. Advertising Costs
Advertising costs are charged to operations when incurred. Advertising costs were $47, $25 and $23 for the years ended December 31, 2013, 2012 and 2011, respectively.
11. Comprehensive Loss
Comprehensive loss includes revenues, expenses, gains and losses that are excluded from net loss. Items of comprehensive loss are foreign currency translation adjustments which are added to net income or loss to compute comprehensive income or loss. In 2013, 2012 and 2011, comprehensive losses included $0, $0 and $10, respectively, of unrealized foreign currency translation gains on the translation of the financial statements of the Company’s foreign subsidiary from its functional currency to the U.S. dollar.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
12. Research and Development and Software Development Costs
Research and development expenses consist primarily of development personnel and non-employee contractor costs related to the development of new products and services, enhancement of existing products and services, quality assurance and testing. “FASB ASC 985-20-25,” Accounting for the Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed, requires certain software development costs to be capitalized upon the establishment of technological feasibility.
The establishment of technological feasibility and the ongoing assessment of the recoverability of these costs require considerable judgment by management with respect to certain external factors such as anticipated future revenue, estimated economic life, and changes in software and hardware technologies. Software development costs incurred beyond the establishment of technological feasibility have not been significant. No software development costs were capitalized during the years ended December 31, 2013, 2012 and 2011. Software development costs have been recorded as research and development expense. The Company incurred research and development expenses of $935 in 2013, $1,795 in 2012 and $2,116 in 2011.
13. Basic and Diluted Loss per Common Share
Basic and diluted loss per common share for all periods presented is computed using the weighted average number of common shares outstanding. Basic weighted average shares outstanding include only outstanding common shares. Diluted net loss per common share is computed by dividing net loss by the weighted average common and potential dilutive common shares outstanding computed in accordance with the treasury stock method. Shares reserved for outstanding stock warrants and options totaling 2,148, 537 and 474 for 2013, 2012 and 2011, respectively, were excluded from the computation of loss per share as their effect was antidilutive due to the Company’s net loss in each of those years. The loss per share amounts presented in the Company’s Statement of Operations are not net of tax due to the full tax valuation allowance on deferred tax assets for the years ended December 31, 2013, 2012 and 2011.
14. Deferred Income Taxes
Deferred income taxes are recognized in the financial statements for the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates. Temporary differences arise from net operating losses, reserves for uncollectible accounts receivables and inventory, differences in depreciation methods, and accrued expenses. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
15. Accounting for Stock-Based Compensation
The Company accounts for stock-based compensation in accordance with FASB ASC 718-10 which requires the measurements and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair value. For purposes of determining estimated fair value under FASB ASC 718-10-30, the Company computes the estimated fair values of stock options using the Black-Scholes option pricing model. The fair value of restricted stock and stock award grants are determined based on the number of shares granted and the closing price of the Company’s common stock on the date of grant. Compensation expense for all share-based payment awards is recognized using the straight-line amortization method over the vesting period. Stock-based compensation expense of $434, $484 and $740 was charged to expense during 2013, 2012 and 2011, respectively. No tax benefit has been recorded due to the full valuation allowance on deferred tax assets that the Company has recorded.
The Company accounts for equity instruments issued for services and goods to non-employees under “FASB ASC 505-50-1” Accounting for Equity Instruments that are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services and “FASB ASC 505-50-25” Accounting Recognition for Certain Transactions Involving Equity Instruments Granted to Other Than Employees. Generally, the equity instruments issued for services and goods are shares of the Company’s common stock, or warrants or options to purchase shares of the Company’s common stock. These shares, warrants or options are either fully-vested and exercisable at the date of grant or vest over a certain period during which services are provided. The Company expenses the fair market value of these securities over the period in which the related services are received.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
During the years ended December 31, 2013 and 2012, the Company recognized $13 and $189, respectively, of stock-based compensation expense related to the fair market value of stock and a warrant that were issued to outside vendors for professional services. The Company did not issue equity instruments to non-employees during the years ended December 31, 2011.
See Note 7 for further information regarding the impact of the Company’s application of FASB ASC 718-10 and the assumptions used to calculate the fair value of share-based compensation.
16. Fair Value of Financial Instruments
“FASB ASC 820-10,” Fair Value Measurements and Disclosures, requires disclosure of the estimated fair value of an entity's financial instruments. Such disclosures, which pertain to the Company's financial instruments, do not purport to represent the aggregate net fair value of the Company. The carrying value of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximates fair value because of the short maturity of those instruments. The fair value of the line of credit and convertible notes payable approximates carrying value based on the interest rates in the lease and line of credit compared to current market interest rates.
17. Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates of the Company are the allowance for doubtful accounts, recognition of revenue under fixed price contracts, deferred tax assets, deferred revenue, depreciable lives and methods of property and equipment, and valuation of warrants and other stock-based compensation. Actual results could differ from those estimates.
18. Deferred Financing Costs
Amortization expense related to deferred financing costs was $0, $3 and $21 for the years ended December 31, 2013, 2012 and 2011 and was recorded as a component of interest expense. The balance of deferred finance costs at December 31, 2013 was $14.
The financial statements accompanying this report for the fiscal year ended December 31, 2013 have been prepared on a going concern basis, meaning that they do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. However, the Company’s auditor also expressed substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is an issue raised as a result of losses suffered from operations. The Company does not currently have sufficient capital resources to fund its operations beyond April 2014. The Company continues to experience operating losses. The Company continues to seek financing on favorable terms; however, there can be no assurance that any such financing can be obtained on favorable terms, if at all. At present, the Company has no commitments for any additional financing. Because the Company’s has received an opinion from its auditor that substantial doubt exists as to whether the Company can continue as a going concern, it may be more difficult for the Company to attract investors, secure debt financing or bank loans, or a combination of the foregoing, on favorable terms, if at all. The Company’s future depends upon its ability to obtain financing and upon future profitable operations. If the Company is unable to generate sufficient revenue find financing, or adjust its operating expenses so as to maintain positive working capital, then the Company will likely will be forced to cease operations and investors will likely lose their entire investment. The Company can give no assurance as to its ability to generate adequate revenue, raise sufficient capital, sufficiently reduce operating expenses or continue as a going concern.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
NOTE 3: OTHER FINANCIAL STATEMENT INFORMATION
The following tables provide details of selected financial statement items:
ALLOWANCE FOR DOUBTFUL RECEIVABLES
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Balance at beginning of period | | $ | 49 | | | $ | 50 | |
Provision for doubtful receivables | | | 9 | | | | - | |
Write-offs | | | (23 | ) | | | (1 | ) |
Balance at end of period | | $ | 35 | | | $ | 49 | |
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Finished goods | | $ | 24 | | | $ | 103 | |
Work-in-process | | | 45 | | | | 55 | |
Total inventories | | $ | 69 | | | $ | 158 | |
The Company has recorded adjustments to reduce inventory values to the lower of cost or market for certain finished goods, product components and supplies. The Company recorded expense of $47, $35 and $65 during the years ended December 31, 2013, 2012 and 2011, respectively, related to these adjustments to cost of sales.
PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid expenses and other current assets as of December 31, 2013 and 2012 consisted primarily of deposits for trade shows and facilities, along with corporate insurance premiums.
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Leased equipment | | $ | 89 | | | $ | 89 | |
Equipment | | | 1,065 | | | | 1,192 | |
Leasehold improvements | | | 381 | | | | 381 | |
Demonstration equipment | | | 5 | | | | 5 | �� |
Purchased software | | | 357 | | | | 373 | |
Furniture and fixtures | | | 566 | | | | 572 | |
Total property and equipment | | $ | 2,463 | | | $ | 2,612 | |
Less: accumulated depreciation and amortization | | | (2,234 | ) | | | (2,197 | ) |
Net property and equipment | | $ | 229 | | | $ | 415 | |
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Other assets consist of long-term deposits on operating leases.
ACCRUED LIABILITIES
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Compensation | | $ | 202 | | | $ | 254 | |
Accrued rent | | | 178 | | | | 208 | |
Sales tax and other | | | 41 | | | | 65 | |
Total accrued liabilities | | $ | 421 | | | $ | 527 | |
| | December 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Deferred software maintenance | | $ | 172 | | | $ | 480 | |
Customer deposits and deferred project revenue | | | 582 | | | | 116 | |
Total deferred revenue | | $ | 754 | | | $ | 596 | |
SUPPLEMENTAL CASH FLOW INFORMATION
| | December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
Supplemental disclosures of cash flow information | | | | | | | | | |
Cash paid for: | | | | | | | | | |
Interest | | $ | 24 | | | $ | 8 | | | $ | 9 | |
| | | | | | | | | | | | |
Supplemental disclosures of cash flow information | | | | | | | | | | | | |
Warrants issued for debt issuance costs | | | - | | | | - | | | | 8 | |
Warrants issued for convertible notes payable | | | 137 | | | | - | | | | - | |
Warrants issued for convertible notes payable - related party | | | 41 | | | | - | | | | - | |
Beneficial conversion of convertible notes payable | | | 21 | | | | - | | | | - | |
Beneficial conversion of convertible notes payable related party | | | 6 | | | | - | | | | - | |
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
NOTE 4: FAIR VALUE MEASUREMENTS
The Company maintained all investments in cash and cash equivalents for 2011 through 2013 and accordingly recorded no gains or losses. Interest income of $0, $1 and $4 was recorded in 2013, 2012 and 2011, respectively.
As of December 31, 2013 and 2012, cash equivalents consisted of the following:
| | December 31, 2013 | |
| | Gross | | | Gross | | | Gross | | | Estimated | |
| | Amortized | | | Unrealized | | | Unrealized | | | Fair | |
| | Cost | | | Gains | | | (Losses) | | | Value | |
Commercial paper | | $ | 1,377 | | | $ | - | | | $ | - | | | $ | 1,377 | |
Total included in cash and cash equivalents | | $ | 1,377 | | | $ | - | | | $ | - | | | $ | 1,377 | |
| | December 31, 2012 | |
| | Gross | | | Gross | | | Gross | | | Estimated | |
| | Amortized | | | Unrealized | | | Unrealized | | | Fair | |
| | Cost | | | Gains | | | (Losses) | | | Value | |
Commercial paper | | $ | 2,009 | | | $ | - | | | $ | - | | | $ | 2,009 | |
Total included in cash and cash equivalents | | $ | 2,009 | | | $ | - | | | $ | - | | | $ | 2,009 | |
The Company measures certain financial assets, including cash equivalents and available-for-sale marketable securities at fair value on a recurring basis. In accordance with FASB ASC 820-10-30, fair value is a market-based measurement that should be determined based on the assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC 820-10-35 establishes a three-level hierarchy which prioritizes the inputs used in measuring fair value. The three hierarchy levels are defined as follows:
Level 1 – Valuations based on unadjusted quoted prices in active markets for identical assets. The fair value of available-for-sale securities included in the Level 1 category is based on quoted prices that are readily and regularly available in an active market. The Level 1 category at December 31, 2013 and December 31, 2012 includes funds held in a commercial paper sweep account totaling $1,377 and $2,009, which are included in cash and cash equivalents in the consolidated balance sheet.
Level 2 – Valuations based on observable inputs (other than Level 1 prices), such as quoted prices for similar assets at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly. At December 31, 2013 and 2012, the Company had no Level 2 financial assets on its consolidated balance sheet.
Level 3 – Valuations based on inputs that are unobservable and involve management judgment and the reporting entity’s own assumptions about market participants and pricing. At December 31, 2013 and 2012, the Company had no Level 3 financial assets on its consolidated balance sheet.
The hierarchy level assigned to each security in the Company’s cash equivalents is based on its assessment of the transparency and reliability of the inputs used in the valuation of such instruments at the measurement date. The Company did not have any financial liabilities that were covered by FASB ASC 820-10-30 as of December 31, 2013 and 2012.
NOTE 5: COMMITMENTS AND CONTINGENCIES AND DEBT
Operating Leases
The Company leases approximately 19 square feet of office and warehouse space located at 5929 Baker Road, Minnetonka, Minnesota. In July 2010, the Company entered into an amendment that extended the term of the lease through January 31, 2018. In consideration for this extension, the landlord provided the Company with a leasehold improvement allowance totaling $191 and a reduction in base rent per square foot. The leasehold allowance was recorded as an addition to deferred rent. See Note 3 (Other Financial Statement Information). The Company will recognize the leasehold improvement allowance on a straight-line basis as a benefit to rent expense over the life of the lease, along with the existing deferred rent credit balance of $60 as of the date of the amendment. In addition, the amendment contains a rent escalation provision, which also will be recognized on a straight-line basis over the term of the lease. The Company had drawn upon the entire amount of leasehold improvement allowances as of December 31, 2010. The lease requires the Company to maintain a letter of credit which can, in the discretion of the landlord, be reduced or released. The amount of the letter of credit as of December 31, 2013 was $180. In addition, the Company leases office space of approximately 10 square feet to support its Canadian operations at a facility located at 4510 Rhodes Drive, Suite 800, Windsor, Ontario under a lease that, as amended, extends through June 30, 2014.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Rent expense under the operating leases was $342, $369 and $378 for the years ended December 31, 2013, 2012 and 2011, respectively.
Future minimum lease payments for operating leases are as follows:
Years Ending December 31, | | Lease Obligations |
2014 | | $ | 233 | |
2015 | | | 209 | |
2016 | | | 205 | |
2017 | | | 206 | |
2018 | | | 24 | |
Total future minimum obligations | | $ | 877 | |
Litigation
The Company was not party to any material legal proceedings as of March 1, 2014.
Revolving Line-of-Credit
In March 2010, the Company entered into a Loan and Security Agreement with Silicon Valley Bank (the “Loan and Security Agreement”), which was most recently amended effective March 13, 2013. The Loan and Security Agreement provides the Company with a revolving line-of-credit at an annual interest rate of prime plus 1.5%, the availability of which is the lesser of (a) $1,500, or (b) the amount available under the Company’s borrowing base (75% of the Company’s eligible accounts receivable plus 50% of the Company’s eligible inventory) minus (1) the dollar equivalent amount of all outstanding letters of credit, (2) 10% of each outstanding foreign exchange contract, (3) any amounts used for cash management services, and (4) the outstanding principal balance of any advances. In connection with the July 2010 lease amendment for the Company’s corporate offices, Silicon Valley Bank issued a letter of credit which as of December 31, 2013 was in the amount of $180, along with a letter of credit issued to a vendor for $50.
As of December 31, 2013, the Company was not in compliance with the tangible net worth requirement and therefore not eligible to draw down on the line of credit. As of December 31, 2013, the Company’s tangible net worth totaled $1,583 or $635 below the minimum required amount per the terms of the Loan and Security Agreement. The Company had no outstanding balance under this loan agreement (other than our letter of credits) as of December 31, 2013.
Under the Loan and Security Agreement, the Company is generally required to obtain the prior written consent of Silicon Valley Bank to, among other things, (a) dispose of assets, (b) change its business, (c) liquidate or dissolve, (d) change CEO or COO (replacements must be satisfactory to the lender), (e) enter into any transaction in which the Company’s shareholders who were not shareholders immediately prior to such transaction own more than 40% of the Company’s voting stock (subject to limited exceptions) after the transaction, (f) merge or consolidate with any other person, (g) acquire all or substantially all of the capital stock or property of another person, or (h) become liable for any indebtedness (other than permitted indebtedness). The line of credit is secured by all the Company’s assets and matures on July 15, 2014. Starting with the month ending March 31, 2014 and on the last day of each following month, the Company’s new tangible net worth requirement has been reduced to $150,000, commencing with the quarter ending March 31, 2014, the minimum tangible net worth requirement increases, commencing with the quarter ending March 31, 2014 and each quarter thereafter, by the sum of (a) fifty-percent (50%) of the Company’s quarterly net income (without reduction for any losses) for such quarter, plus (b) fifty-percent (50%) of all proceeds received from the issuance of equity during such quarter and/or the principal amount of all subordinated debt incurred during such quarter. The Company must comply with this tangible net worth minimum in order to draw down on such line of credit and also while there are outstanding credit extensions (other than the Company’s existing lease letter of credit).
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
During the years end 2013 and 2012, the weighted average interest rate on the line of credit was 5.5%. The Company did not have an outstanding balance on the line of credit as of December 31, 2013, compared to $400 at the end of 2012.
Convertible Notes Payable
In December 2013, the Company received $1,075 in proceeds from the issuance of unsecured convertible promissory notes, along with three year warrants to purchase 1,075 share of common stock at $0.75 per share. The notes mature two years after issuance, require the payment of interest at the rate of 4% per year (payable on maturity), and are convertible, at the holder’s option, into unregistered shares of the Company’s common stock at a conversion price of $0.50 per share. The notes are subordinated to the Silicon Valley Bank line of credit. The warrants are immediately exercisable, expire three years after issuance, have a cashless exercise feature, and may be exercised to purchase unregistered shares of the Company’s common stock at an exercise price of $0.75 per share. The fair value of the warrants granted was calculated at $178 using the Black-Scholes model. The Company determined the warrants are permanent equity. See Note 7 for the inputs used in valuing the warrants using the Black-Scholes model. The Company reduced the carrying value of the notes and is amortizing the relative fair value of the warrants granted in connection with the notes payable over the original term of the notes as additional interest expense. The unamortized balance of the fair value allocated to the warrants totaled $175 as of December 31, 2013. In addition, the Company determined that there was a beneficial conversion feature of $27 at the date of issuance which was recorded as debt discount at the date of issuance and is also amortized into interest expense over the original term of the notes. The unamortized balance of the beneficial conversion feature was $27 as of December 31, 2013. For the year ended December 31, 2013, the Company recorded interest expense of $4 related to the amortization of the warrants and beneficial conversion feature. The effective interest rate of the convertible notes payable was computed at 13.25% subsequent to the allocation of proceeds to the warrants and beneficial conversion feature.
In January 2014, the Company received exercise notices from various holders of the convertible notes payable electing to convert the notes payable into common stock. The total principal amount was $250, including $1 of accrued interest, which converted into 501 shares of the Company’s common stock.
Convertible Notes Payable – Related Party
In December 2013, the Company received $250 of the $1,075 proceeds from the issuance of unsecured convertible promissory notes, along with three year warrants to purchase 250 shares of common stock at $0.75 per share from Perkins Capital Management, who was an affiliate of ours due to its beneficial ownership of 31.7% of our outstanding common stock as of March 1, 2014. Of the $178 and $27 allocated to the fair value of the warrants and the beneficial conversion feature, $41 and $6 related to the proceeds the Company received from to Perkins Capital Management. For the portion considered related party, the Company recorded interest expense of $1 for year ended December 31, 2013 associated with the amortization of the warrants and beneficial conversion feature.
In January 2014, the Company received exercise notices from Perkins Capital Management, who has investment power over the convertible notes payable electing to convert the notes payable into common stock. The total principal amount was $250, including $1 of accrued interest, which converted into 501 shares of the Company’s common stock.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
NOTE 6: SHAREHOLDERS' EQUITY
Authorized Common Stock
In June 2013, the Company’s shareholders approved the amended of the Company’s Articles of Incorporation to increase the number of shares of authorized common stock from 10,000 to 50,000.
Reverse Stock Split
In November 2012, the Company’s board of directors approved a one-for-five reverse stock split of all outstanding common shares, which became effective December 14, 2012. A proportionate adjustment also was made to the Company’s outstanding derivative securities. All share and per share information in these financial statements are restated to reflect such reverse stock split.
Registered Direct Offerings
In March 2013, the Company sold a total of 868 units at a price of $1.80 per unit, each unit consisting of one share of common stock and one five-year warrant to purchase 0.50 of a share of common stock, with exercisability commencing six months and one day after issuance, at an exercise price of $2.73 per share, pursuant to a registration statement on Form S-3 which was declared effective by the Securities and Exchange Commission in January 2013. The Company determined the warrants are permanent equity. The Company obtained approximately $1,377 in net proceeds as a result of this registered direct offering.
In September 2012, the Company sold a total of 348 shares of its common stock at $4.05 per share pursuant to a registration statement on Form S-3 which was declared effective by the Securities and Exchange Commission in September 2009. The Company obtained approximately $1,176 in net proceeds as a result of this registered direct offering.
In December 2011, the Company sold a total of 664 shares of the Company’s common stock at $5.00 per share pursuant to a registration statement on Form S-3 which was declared effective by the Securities and Exchange Commission in September 2009. The Company obtained approximately $2,926 in net proceeds as a result of this registered direct offering.
Warrants
The Company has issued common stock purchase warrants to certain debt holders, contractors, and investors in connection with various transactions. The Company values the warrants using the Black-Scholes pricing model and they are recorded based on the reason for their issuance.
Warrants held by non-employees during the years ended December 31, 2013, 2012 and 2011 were as follows:
| | 2013 | | | 2012 | | | 2011 | |
| | | | Weighted | | | | | Weighted | | | | | Weighted | |
| | Common | | Average | | | Common | | Average | | | Common | | Average | |
| | Stock | | Exercise | | | Stock | | Exercise | | | Stock | | Exercise | |
| | Warrants | | Price | | | Warrants | | Price | | | Warrants | | Price | |
Outstanding at beginning of year | | | 102 | | | $ | 7.74 | | | | 64 | | | $ | 7.15 | | | | 289 | | | $ | 17.50 | |
Granted | | | 1,521 | | | | 1.38 | | | | 38 | | | | 8.75 | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Expired | | | (57 | ) | | | 7.19 | | | | - | | | | - | | | | (225 | ) | | | 20.25 | |
Outstanding at end of year | | | 1,566 | | | $ | 1.59 | | | | 102 | | | $ | 7.74 | | | | 64 | | | $ | 7.15 | |
Non-exercisable | | | - | | | | - | | | | - | | | | | | | | - | | | | | |
Outstanding and exercisable at end of year | | | 1,566 | | | $ | 1.59 | | | | 102 | | | $ | 7.74 | | | | 64 | | | $ | 7.15 | |
In December 2013, the Company issued three-year warrants for the purchase of 1,075 shares of common stock at an exercise price of $0.75 per share to the unsecured convertible promissory note holders. The fair value of the warrants was $0.17 per share or $178 based on the Black-Scholes model using an expected term of two years, a risk-free interest rate of 0.40% and a volatility rate of 99.3%. The Company reduced the carry value of the convertible notes by the relative fair value of the warrants and is amortizing the fair value of the warrants granted in connection with the convertible note payable over the original term of the convertible note as additional interest expense.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
In March 2013, the Company issued five-year warrants to purchase 434 shares of common stock, with exercisability commencing six months and one day after issuance, at an exercise price of $2.73. The Company determined the warrants are permanent equity.
During 2013 and 2012, the Company issued three-year warrants for the purchase of 12 and 38 shares of common stock, respectively, at an exercise price of $8.75 per share to a vendor in exchange for public relations services. The weighted average fair value of the warrants was $0.26 and $1.97 per share based on the Black-Scholes model using an expected term of three years, a risk-free interest rate of 1.40% to 0.36% and a volatility rate of 99.7% to 88.3%. The total fair value of $3 and $75 was recognized as compensation expense during the years ended December 31, 2013 and 2012 as the warrant was 100% exercisable upon issuance.
In March 2010, the Company issued Silicon Valley Bank a 10-year fully vested warrant to purchase up to 8 shares of the Company’s common stock at an exercise price of $14.50 per share, as additional consideration for the Loan and Security Agreement. Fair value at the date of grant was $7.95 per warrant. The fair value of $66 was amortized on a straight-line basis over the one-year term of the agreement as interest expense in the Company’s Statement of Operations. In January 2011, the Company reduced the exercise price to $6.89 per share, resulting in an incremental increase to the fair value of $1.00 per share. As of December 31, 2013, $0 remained to be expensed.
In connection with the January 2011 amendment to the Loan and Security Agreement, the Company reduced the exercise price of the warrants to $6.89 per share. The reduction in the exercise price resulted in an incremental increase of the fair value of $1.00 per warrant.
No common stock warrants were exercised in 2013, 2012 or 2011.
As of December 31, 2013, 2012 and 2011, the weighted average contractual life of the outstanding warrants was 3.29 years, 1.92 years and 2.69 years, respectively.
NOTE 7: STOCK-BASED COMPENSATION AND BENEFIT PLANS
Warrants
The Company has also issued common stock warrants to employees as stock-based compensation. The Company values the warrants using the Black-Scholes pricing model. The warrants vest immediately and have exercise periods of five years.
All 21 exercisable warrants held by employees expired unexercised during 2011, leaving no warrants held by employees outstanding as of December 31, 2013, 2012 or 2011.
Stock options
Amended and Restated 2006 Equity Incentive Plan
In March 2006, the Company's Board of Directors adopted the 2006 Equity Incentive Plan (now known as the Amended and Restated 2006 Equity Incentive Plan (the "EIP")) which was approved by the Company's shareholders in February 2007. Participants in the EIP may include the Company's employees, officers, directors, consultants, or independent contractors. The EIP authorizes the grant of options to purchase common stock intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code of 1986, as amended (the "Code"), the grant of options that do not qualify as incentive stock options, restricted stock, restricted stock units, stock bonuses, cash bonuses, stock appreciation rights, performance awards, dividend equivalents, warrants and other equity based awards. The number of shares of common stock originally reserved for issuance under the EIP was originally 200 shares. In November 2007, the Company's shareholders approved an amendment to increase the number of shares reserved for issuance to 350. In June 2009, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance to 425 and also increased the maximum number of shares for which awards may be granted to any individual participant in any calendar year from 60 to 100.
In June 2010, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance to 480. In June 2011, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance to 720. In June 2013, the Company’s shareholder approved an amendment to increase the number of shares reserved for issuance to 1,720. The EIP expires in March 2016. As of December 31, 2013, there were 1,106 shares available for future awards under the EIP.
Incentive options may be granted only to the Company's officers, employees or corporate affiliates. Non-statutory options may be granted to employees, consultants, directors or independent contractors who the committee determines shall receive awards under the EIP. The Company will not grant non-statutory options under the EIP with an exercise price of less than 100% of the fair market value of the Company's common stock on the date of grant. The Company issues new shares of common stock when stock options are exercised.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Amended and Restated 2006 Non-Employee Director Stock Option Plan
In April 2006, the Company's Board of Directors adopted the 2006 Non-Employee Director Stock Option Plan (the "DSOP") which was approved by the Company's shareholders in February 2007. The DSOP provides for the grant of options to members of the Company's Board of Directors who are not employees of the Company or its subsidiaries. Under the DSOP, non-employee directors as of February 27, 2006 and each non-employee director thereafter elected to the Board of Directors was automatically entitled to a grant of an option for the purchase of 8 shares of common stock, 2 of which vest and become exercisable on the date of grant, and additional increments of 2 shares become exercisable and vest upon each director's reelection to the Board of Directors. In June 2011, the Company’s shareholders approved an amendment to the DSOP replace the automatic grants of 8 shares with discretionary grants. The number of shares originally reserved for awards under the DSOP was 102 shares. In June 2012, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance to 200. In June 2013, the Company’s shareholders approved an amendment to increase the number of share reserved for issuance to 700. Options are required to be granted at fair market value. As of December 31, 2013, there were 572 shares available for future awards under the DSOP.
The Company values the options using the Black-Scholes pricing model. The options vest over a four-year period and have a five-year term. In April 2011, as part of a former director’s resignation from the Board of Directors, a stock option for the purchase of 5 shares was modified to immediately vest, resulting in $7 of non-cash stock-based compensation expense.
A summary of the changes in outstanding stock options under all equity incentive plans is as follows:
| | | | | Weighted | |
| | | | | Average | |
| | Options | | | Exercise | |
| | Outstanding | | | Price | |
Balance, December 31, 2010 | | | 457 | | | $ | 11.30 | |
Granted | | | 132 | | | | 6.00 | |
Exercised | | | (60 | ) | | | 3.35 | |
Forfeited or expired | | | (119 | ) | | | 16.05 | |
Balance, December 31, 2011 | | | 410 | | | $ | 9.38 | |
Granted | | | 100 | | | | 5.35 | |
Exercised | | | - | | | | - | |
Forfeited or expired | | | (75 | ) | | | 14.97 | |
Balance, December 31, 2012 | | | 435 | | | $ | 7.49 | |
Granted | | | 273 | | | | 1.24 | |
Exercised | | | - | | | | - | |
Forfeited or expired | | | (126 | ) | | | 5.17 | |
Balance, December 31, 2013 | | | 582 | | | $ | 5.34 | |
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
The Company received total proceeds of $0, $0 and $201 for stock options exercised during 2013, 2012 and 2011, respectively. The Com pany issues new shares for stock options that are exercised. The intrinsic value related to these options was $0, $0 and $185 in 2013, 2012 and 2011, respectively.
Information with respect to employee common stock options outstanding and exercisable at December 31, 2013 is as follows:
| | | Stock Options Outstanding | | Options Exercisable |
| | | | | Weighted | | | | | | | | | | | | | | |
| | | | | Average | | Weighted | | Aggregate | | | | Weighted | | Aggregate |
Range of Exercise | Number | | Remaining | | Average | | Intrinsic | | Options | | Average | | Intrinsic |
Prices Between | Outstanding | | Contractual Life | | Exercise Price | | Value | | Exercisable | | Exercise Price | | Value |
$ 1.80 | - | $ 1.95 | 190 | | 9.12 | Years | | $ | 1.80 | | $ | - | | 25 | | $ | 1.80 | | $ | - |
$ 1.96 | - | $ 5.48 | 107 | | 8.36 | Years | | | 4.48 | | | - | | 32 | | | 5.35 | | | - |
$ 5.49 | - | $ 6.23 | 103 | | 6.70 | Years | | | 5.86 | | | - | | 79 | | | 5.85 | | | - |
$ 6.24 | - | $ 9.00 | 94 | | 6.87 | Years | | | 6.76 | | | - | | 82 | | | 6.82 | | | - |
$ 9.01 | - | $ 15.15 | 88 | | 5.87 | Years | | | 11.81 | | | - | | 77 | | | 11.73 | | | - |
| | | 582 | | 7.69 | Years | | $ | 5.34 | | $ | - | | 295 | | $ | 7.25 | | $ | - |
Restricted Stock and Share Awards
The Company issued 6 shares of restricted stock to a key employee in February 2012. The shares require both continued employment and achievement of certain performance targets. As of December 31, 2012, the performance targets had been achieved and the shares were issued to the employee. The weighted average fair value of the shares was based on the closing market price on the date of grant of $5.35. The fair market value of the grant totaled $32 and was recognized as stock compensation expense for the year ended December 31, 2012.
In February 2013 and 2012, the Company issued 6 and 21 unregistered shares of its common stock to a vendor in exchange for executive search services. The fair value of the shares was based on the closing price on the date issued, which totaled $10 and $114 and was recognized as compensation expense in 2013 and 2012, respectively.
During 2013 and 2012, the Company issued an aggregate of 51 and 15 shares of common stock to its six non-employee board members. In addition, the Company also issued an aggregate of 25 and 9 shares of common stock to key sales employees in 2013 and 2012, respectively. The shares were issued to the six non-employee board members as part of their compensation for board service for the years ended December 31, 2013 and 2012. The shares were issued to the key sales employees as a result of their achievement of certain performance goals outlined within the annual sales compensation plan. The weighted average fair value of the shares of $0.84 and $3.45 for the years ended December 31, 2013 and 2012 was based on the closing market prices on the dates of grant. The fair value of the stock awards was recognized as compensation expense and totaled $64 and $82 for the years ended December 31, 2013 and 2012.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
A summary of the changes in outstanding restricted stock and share awards is as follows:
| | Restricted | | | Weighted | |
| | Stock Awards | | | Average | |
| | Outstanding | | | Price | |
Balance, December 31, 2010 | | | 30 | | | $ | 9.90 | |
Granted | | | - | | | | - | |
Vested | | | (21 | ) | | | 8.65 | |
Forfeited or expired | | | (4 | ) | | | 13.35 | |
Balance, December 31, 2011 | | | 5 | | | $ | 12.25 | |
Granted | | | 30 | | | | 3.82 | |
Vested | | | (32 | ) | | | 4.37 | |
Forfeited or expired | | | (1 | ) | | | 12.25 | |
Balance, December 31, 2012 | | | 2 | | | $ | 12.25 | |
Granted | | | 82 | | | | 0.91 | |
Vested | | | (82 | ) | | | 0.91 | |
Forfeited or expired | | | - | | | | - | |
Balance, December 31, 2013 | | | 2 | | | $ | 12.25 | |
Stock Compensation Expense Information
FASB ASC 718-10 requires measurement and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair values. Following is a summary of compensation expense recognized for the issuance of warrants, stock options, restricted stock grants and stock bonuses for the years ended December 31, 2013, 2012 and 2011:
| | 2013 | | | 2012 | | | 2011 | |
Stock-based compensation costs included in: | | | | | | | | | |
Cost of sales | | $ | 2 | | | $ | 6 | | | $ | 16 | |
Sales and marketing expenses | | | 59 | | | | 69 | | | | 103 | |
Research and development expenses | | | 31 | | | | 55 | | | | 56 | |
General and administrative expenses | | | 342 | | | | 354 | | | | 565 | |
Total stock-based compensation expenses | | $ | 434 | | | $ | 484 | | | $ | 740 | |
In February 2013, the Company granted stock options for the purchase of an aggregate of 173 shares to two executive officers and certain key employees, respectively. In addition, each of the Company’s non-employee board members received stock options to purchase 20 of the Company’s stock in February 2013.
In February 2012, the Company granted stock options for the purchase of an aggregate of 61 shares to two executive officers and certain key employees, respectively. In addition, each of the Company’s six non-employee board members received stock options to purchase 7 shares of the Company’s stock in February 2012.
In March 2011, the Company granted stock options for the purchase of an aggregate of 50 shares to two executive officers and certain key employees and each of the Company’s six non-employee board members received a stock option award to purchase 4 shares of the Company’s common stock. In June 2011 and October 2011, the Company granted stock options for the purchase of an aggregate of 29 shares to several key employees. Also, the Company granted stock options for the purchase of an aggregate of 32 shares to four new board members during 2011.
At December 31, 2013, there was approximately $315 of total unrecognized compensation expense related to unvested share-based awards. This expense will be recognized ratably over the next 1.93 years and will be adjusted for any future changes in estimated forfeitures.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Valuation Information for Stock-Based Compensation
For purposes of determining estimated fair value under FASB ASC 718-10, the Company computed the estimated fair values of stock options using the Black-Scholes model. The weighted average estimated fair value of stock options granted was $1.24, $3.16 and $3.80 per share for 2013, 2012 and 2011, respectively. These values were calculated using the following weighted average assumptions:
| | 2013 | | | 2012 | | | 2011 | |
Expected life | | 4.26 Years | | | 4.18 Years | | | 3.82 to 4.08 Years | |
Dividend yield | | | 0 | % | | | 0 | % | | | 0 | % |
Expected volatility | | | 94.6 | % | | | 87.4 | % | | 88.1 to 90.6 | % |
Risk-free interest rate | | | 0.6 | % | | 0.5 to 0.8 | % | | 0.6 to 1.8 | % |
The estimated fair value of stock options that vested during 2013, 2012 and 2011 was $335, $565 and $1,067, respectively.
The risk-free interest rate assumption is based on observed interest rates appropriate for the term of the Company’s stock options. The Company calculated the estimated expected life based upon historical exercise data. The Company calculates expected volatility for stock options and awards using historical volatility. The dividend yield assumption is based on the Company’s history and expectation of no future dividend payouts.
Stock-based compensation expense is based on awards ultimately expected to vest and is reduced for estimated forfeitures. FASB 718-10-55 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Prior to January 1, 2010, the Company had little historical experience on which to base an assumption and used a zero percent forfeiture rate assumption. The weighted average estimated forfeiture rate was 25.2%, 23.4% and 23.2% at December 31, 2013, 2012 and 2011, respectively. The Company continues to apply a zero forfeiture rate to those options granted to members of its board of directors as management does not expect significant turnover on the board.
Amended and Restated 2007 Associate Stock Purchase Plan
In November 2007, the Company’s shareholders approved the 2007 Associate Stock Purchase Plan, under which 60 shares were originally reserved for purchase by the Company’s associates (employees). In June 2010, the Company's shareholders approved an amendment to increase the number of shares reserved for issuance to 80. In June 2011, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance from 80 to 120. The purchase price of the shares under the plan is the lesser of 85% of the fair market value on the first or last day of the offering period. Offering periods are every six months ending on June 30 and December 31. Associates may designate up to ten percent of their compensation for the purchase of shares under the plan. Total shares purchased by associates under the plan were 19, 12 and 14 in the years ended December 31, 2013, 2012 and 2011, respectively. In June 2013, the Company’s board of directors terminated the Associate Stock Purchase Plan effective July 1, 2013.
Employee Benefit Plan
In 2007, the Company established a defined contribution 401(k) retirement plan for eligible associates. Associates may contribute up to 15% of their pretax compensation to the plan. There is currently no plan for a Company contribution match.
NOTE 8: SEGMENT INFORMATION AND MAJOR CUSTOMERS
The Company views its operations and manages its business as one reportable segment, providing marketing technology solutions, including digital signage, to a variety of companies, primarily in its targeted vertical markets. Factors used to identify the Company’s single operating segment include the financial information available for evaluation by the chief operating decision maker in making decisions about how to allocate resources and assess performance. The Company markets its products and services through its headquarters in the United States and its wholly-owned subsidiary operating in Canada.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
Net sales per geographic region, based on location of end customer, are summarized as follows:
| | For the Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
| | | | | | | | | |
United States | | $ | 6,358 | | | $ | 6,268 | | | $ | 8,454 | |
Canada | | | 415 | | | | 390 | | | | 754 | |
Other International | | | 29 | | | | 46 | | | | 66 | |
Total Sales | | $ | 6,802 | | | $ | 6,704 | | | $ | 9,274 | |
Geographic segments of property and equipment are as follows at:
| | December 31, | | | December 31, | |
| | 2013 | | | 2012 | |
Property and equipment, net: | | | | | | |
United States | | $ | 204 | | | $ | 378 | |
Canada | | | 25 | | | | 37 | |
Total | | $ | 229 | | | $ | 415 | |
A significant portion of the Company's revenue is derived from a few major customers. Customers with greater than 10% of total sales are represented on the following table:
| | Years Ended December 31, | |
Customer | | 2013 | | | 2012 | | | 2011 | |
Chrysler | | | 26.4 | % | | | 40.9 | % | | | 39.9 | % |
Delphi Display Systems | | | 11.2 | % | | | * | | | | * | |
ARAMARK | | | 22.4 | % | | | 16.2 | % | | | 17.9 | % |
| | | 60.0 | % | | | 57.1 | % | | | 57.8 | % |
Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of accounts receivable. As of December 31, 2013 and 2012, a significant portion of the Company's accounts receivable was concentrated with several key customers. Customers with greater than 10% of total accounts receivable are represented on the following table:
| | As of December 31, | |
Customer | | 2013 | | | 2012 | |
| | | | | | |
Chrysler | | | 44.8 | % | | | 40.5 | % |
EWI | | | 15.0 | % | | | * | |
Buffalo Wild Wings | | | * | | | | 16.7 | % |
| | | 59.8 | % | | | 57.2 | % |
* Total accounts receivable balance from these customers was less than 10% at the end of the year presented.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
The Company has not recorded a current or deferred tax provision for the years ended December 31, 2013, 2012 and 2011, respectively.
The Company has not provided for U.S. taxes on the cumulative loss of approximately $5,371 incurred by its Canadian wholly-owned subsidiary. If any future undistributed earnings of the Company’s Canadian subsidiary are remitted to the Company, income taxes, if any, after the application of foreign tax credits will be provided at that time.
Temporary differences between financial statement carrying amounts and the tax basis of assets and liabilities and tax credit and operating loss carryforwards that create deferred tax assets and liabilities are as follows:
| | 2013 | | | 2012 | |
Current asset / (liability): | | | | | | |
Allowance for doubtful accounts | | $ | 43 | | | $ | 32 | |
Property and equipment | | | (5 | ) | | | (22 | ) |
Accrued expenses | | | 293 | | | | 240 | |
Non-qualified stock options | | | 419 | | | | 370 | |
Non-current asset: | | | | | | | | |
Net foreign carryforwards | | | 1,423 | | | | 1,591 | |
Net operating loss carryforwards | | | 27,036 | | | | 25,934 | |
Deferred tax asset | | | 29,209 | | | | 28,145 | |
Less: valuation allowance | | | (29,209 | ) | | | (28,145 | ) |
Net deferred tax asset | | $ | - | | | $ | - | |
Deferred tax assets and liabilities reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The valuation allowance for deferred tax assets as of December 31, 2013 and 2012 was $29,209 and $28,145 respectively. The total valuation allowance increased by $1,064 primarily due to current year losses generated in the U.S. The valuation allowance has been established due to the uncertainty of future taxable income, which is necessary to realize the benefits of the deferred tax assets. As of December 31, 2013, the Company had federal net operating loss, or NOL, carryforwards of approximately $73,104, which will begin to expire in 2021. The Company also has various state net operating loss carryforwards for income tax purposes of approximately $34,748, which will begin to expire in 2015. The utilization of a portion of the Company's NOLs and carryforwards is subject to annual limitations under Internal Revenue Code Section 382 (“382”). Subsequent equity changes could further limit the utilization of these NOLs and credit carryforwards. The Company had not undertaken a 382 study as of December 31, 2013.
Realization of the NOL carryforwards and other deferred tax temporary differences are contingent on future taxable earnings. The deferred tax asset was reviewed for expected utilization using a "more likely than not" approach by assessing the available positive and negative evidence surrounding its recoverability. Accordingly, a full valuation allowance has been recorded against the Company's deferred tax asset.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
The calculation of the Company’s income tax provision involves dealing with uncertainties in the application of complex tax regulations. The Company recognizes tax liabilities for uncertain income tax positions based on management’s estimate of whether it is more likely than not that additional taxes will be required. The Company had no uncertain tax positions as of December 31, 2013 and 2012.
The Company recognizes accrued interest and penalties related to uncertain tax positions in income tax expense. At December 31, 2013 and 2012, the Company had no accruals for the payment of tax-related interest and there were no tax interest or penalties recognized in the statement of operations. The Company’s federal and state tax returns are potentially open to examinations for all years since 2000 due to net operating loss carryforwards. As of December 31, 2013, the Company is not under any income tax audits by tax authorities.
The components of income tax expense (benefit) consist of the following:
| | Year ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
Income tax provision: | | | | | | | | | |
Deferred: | | | | | | | | | |
Federal | | $ | (1,028 | ) | | $ | (1,904 | ) | | $ | (1,377 | ) |
State | | | (76 | ) | | | (158 | ) | | | (85 | ) |
Foreign | | | 40 | | | | 50 | | | | (314 | ) |
Change in valuation allowance | | | 1,064 | | | | 2,012 | | | | 1,776 | |
Total income tax expense (benefit) | | $ | - | | | $ | - | | | $ | - | |
The Company will continue to assess and evaluate strategies to enable the deferred tax asset, or a portion thereof, to be utilized, and will reduce the valuation allowance appropriately at such time when it is determined that the "more likely than not" criteria is satisfied.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
The Company's provision for income taxes differs from the expected tax benefit amount computed by applying the statutory federal income tax rate of 34.0% to loss before taxes as a result of the following:
| | Year ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
| | | | | | | | | |
Federal statutory rate | | | (34.0 | )% | | | (34.0 | )% | | | (34.0 | )% |
State taxes | | | (2.0 | ) | | | (2.8 | ) | | | (1.6 | ) |
Foreign rate differential | | | (0.4 | ) | | | (0.3 | ) | | | 1.5 | |
Stock-based compensation | | | 2.0 | | | | 1.5 | | | | 0.5 | |
Intangibles expense | | | - | | | | - | | | | - | |
Other | | | 0.2 | | | | 0.2 | | | | 0.2 | |
Change in estimated tax rate | | | (4.5 | ) | | | 1.6 | | | | 7.0 | |
Change in valuation allowance | | | 38.7 | | | | 33.8 | | | | 26.4 | |
| | | - | % | | | - | % | | | - | % |
NOTE 10: SELECTED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
The following table sets forth a summary of the Company’s quarterly financial information for each of the four quarters ended December 31, 2013 and 2012:
| | Quarter Ended | |
| | March 31 | | | June 30 | | | September 30 | | | December 31 | |
2013 | | | | | | | | | | | | |
Sales | | $ | 1,407 | | | $ | 2,626 | | | $ | 1,534 | | | $ | 1,235 | |
Gross profit (exclusive of depreciation and amortization) | | | 746 | | | | 1,819 | | | | 764 | | | | 659 | |
Loss from operations | | | (1,405 | ) | | | (70 | ) | | | (1,148 | ) | | | (949 | ) |
Net loss | | $ | (1,412 | ) | | $ | (76 | ) | | $ | (1,154 | ) | | $ | (955 | ) |
Net loss per share—basic and diluted | | $ | (0.27 | ) | | $ | (0.01 | ) | | $ | (0.20 | ) | | $ | (0.15 | ) |
2012 | | | | | | | | | | | | | | | | |
Sales | | $ | 1,773 | | | $ | 1,557 | | | $ | 1,769 | | | $ | 1,605 | |
Gross profit (exclusive of depreciation and amortization) | | | 949 | | | | 945 | | | | 896 | | | | 885 | |
Loss from operations | | | (1,824 | ) | | | (1,206 | ) | | | (1,179 | ) | | | (1,190 | ) |
Net loss | | $ | (1,828 | ) | | $ | (1,207 | ) | | $ | (1,180 | ) | | $ | (1,191 | ) |
Net loss per share—basic and diluted | | $ | (0.40 | ) | | $ | (0.25 | ) | | $ | (0.25 | ) | | $ | (0.24 | ) |
NOTE 11: SEVERANCE EXPENSE
In July 2013, the Company implemented a restructuring plan designed to conserve its cash resources and to further align its ongoing expenses with its business by focusing sales efforts on high-potential customers and prospects, preserving the research and development staff required to maintain and enhance RoninCast® software, and consolidating certain positions. The Company incurred a one-time charge in the third quarter of 2013 aggregating approximately $192 consisting primarily of severance payments. As of December 31, 2013, all severance payments had been made by the Company.
In March 2012, the Company made organizational changes to better align resources resulting in termination of several employees. The combined severance expense related to this workforce reduction totaled $137. As of December 31, 2012, all severance payments had been made by the Company.
WIRELESS RONIN TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except per share amounts)
The following table provides financial information on the employee severance expense:
| | For the Years Ended December 31, | |
| | 2013 | | | 2012 | | | 2011 | |
| | | | | | | | | |
Cost of sales | | $ | 13 | | | $ | 4 | | | $ | - | |
Sales and marketing | | | 72 | | | | - | | | | - | |
Research and development | | | 8 | | | | 124 | | | | - | |
General and administrative | | | 99 | | | | 9 | | | | - | |
Total | | $ | 192 | | | $ | 137 | | | $ | - | |
As part of the Company’s employment agreements with certain executive employees, if such employees are terminated without cause, severance payments may be due to such employees.
NOTE 12: SUBSEQUENT EVENT
Execution of Merger Agreement
On March 5, 2014, the Company. entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) with Broadcast Acquisition Co., a wholly owned subsidiary of the Company (“Merger Sub”), and Broadcast International, Inc. Broadcast International is a provider of managed video solutions, including digital signage, OTT (Over the Top) networks, IPTV, and live/on-demand content distribution for the enterprise.
The Merger Agreement contemplates a reverse triangular merger with Broadcast International surviving the merger with Merger Sub and thereby becoming a wholly owned operating subsidiary of the Company (the “Merger”). As a result of the Merger, the holders of Broadcast International common stock and securities convertible or exercisable into shares of BCST common stock outstanding immediately prior to the effective time of the Merger (the “Effective Time”), will be entitled to receive a number of shares of the Company’s common stock (together with securities issuable for shares of the Company’s common stock) equivalent to approximately 36.5% of the Company’s common stock outstanding immediately after the Merger, calculated on a modified fully diluted basis.
The completion of the Merger is contingent upon customary closing conditions in addition to (i) the approval of Merger by the shareholders of Broadcast International, (ii) subject to certain materiality-based exceptions, the accuracy of the representations and warranties made by, and the compliance or performance of the obligations of, each of the Company and Broadcast International set forth in the Merger Agreement, and (iii) the declaration of the effectiveness by the Securities and Exchange Commission of a Registration Statement on Form S-4 to be filed by the Company in connection with the Merger. There is no assurance the merger will close as anticipated.
The Merger Agreement contains customary representations, warranties and covenants, including covenants obligating each of the Company and Broadcast International to continue to conduct their respective businesses in the ordinary course, and to provide reasonable access to each other’s information.
WIRELESS RONIN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
| | March 31, | | | December 31, | |
| | 2014 | | | 2013 | |
| | (unaudited) | | | | |
ASSETS | |
CURRENT ASSETS | | | | | | |
Cash and cash equivalents | | $ | 675 | | | $ | 1,484 | |
Accounts receivable, net of allowance of $37 and $35, respectively | | | 984 | | | | 1,070 | |
Inventories | | | 52 | | | | 69 | |
Prepaid expenses and other current assets | | | 135 | | | | 135 | |
Total current assets | | | 1,846 | | | | 2,758 | |
Property and equipment, net | | | 214 | | | | 229 | |
Restricted cash | | | 50 | | | | 50 | |
Other assets | | | 18 | | | | 20 | |
TOTAL ASSETS | | $ | 2,128 | | | $ | 3,057 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |
CURRENT LIABILITIES | | | | | | | | |
Line of credit - bank | | $ | - | | | $ | - | |
Accounts payable | | | 413 | | | | 299 | |
Deferred revenue | | | 636 | | | | 754 | |
Accrued liabilities | | | 407 | | | | 421 | |
Total current liabilities | | | 1,456 | | | | 1,474 | |
Capital lease obligations, less current maturities | | | 701 | | | | 875 | |
| | | 2,157 | | | | 2,349 | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | |
| | | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | | |
Capital stock, $0.01 par value, 66,667 shares authorized | | | | | | | | |
Preferred stock, 16,667 shares authorized, no shares issued and outstanding | | | - | | | | - | |
Common stock, 50,000 shares authorized; 6,474 and 5,973 shares issued and outstanding | | | 65 | | | | 60 | |
Additional paid-in capital | | | 99,507 | | | | 99,166 | |
Accumulated deficit | | | (99,102 | ) | | | (98,019 | ) |
Accumulated other comprehensive loss-Foreign Currency adjustments | | | (499 | ) | | | (499 | ) |
Total shareholders' equity | | | (29 | ) | | | 708 | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | | $ | 2,128 | | | $ | 3,057 | |
See accompanying Notes to the Condensed Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts, unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
Sales | | | | | | |
Hardware | | $ | 203 | | | $ | 292 | |
Software | | | 49 | | | | 74 | |
Services and other | | | 1,011 | | | | 1,041 | |
Total sales | | | 1,263 | | | | 1,407 | |
Cost of sales | | | | | | | | |
Hardware | | | 150 | | | | 192 | |
Software | | | 8 | | | | 8 | |
Services and other | | | 393 | | | | 461 | |
Total cost of sales (exclusive of depreciation and amortization shown separately below) | | | 551 | | | | 661 | |
Gross profit | | | 712 | | | | 746 | |
Operating expenses: | | | | | | | | |
Sales and marketing expenses | | | 303 | | | | 362 | |
Research and development expenses | | | 224 | | | | 318 | |
General and administrative expenses | | | 1,148 | | | | 1,410 | |
Depreciation and amortization expense | | | 41 | | | | 61 | |
Total operating expenses | | | 1,716 | | | | 2,151 | |
Operating loss | | | (1,004 | ) | | | (1,405 | ) |
Other income (expenses): | | | | | | | | |
Interest expense | | | (79 | ) | | | (7 | ) |
Interest income | | | - | | | | - | |
Total other expense | | | (79 | ) | | | (7 | ) |
Net loss | | $ | (1,083 | ) | | $ | (1,412 | ) |
Basic and diluted loss per common share | | $ | (0.17 | ) | | $ | (0.27 | ) |
Basic and diluted weighted average shares outstanding | | | 6,474 | | | | 5,240 | |
See accompanying Notes to the Condensed Consolidated Financial Statements.
WIRELESS RONIN TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
Operating Activities: | | | | | | |
Net loss | | $ | (1,083 | ) | | $ | (1,412 | ) |
Depreciation and amortization | | | 41 | | | | 61 | |
Stock-based compensation expense | | | 84 | | | | 159 | |
Issuance of common stock for services | | | 10 | | | | 10 | |
Amortization of warrants issued for debt issuance costs | | | 77 | | | | - | |
Provision for doubtful accounts | | | - | | | | 15 | |
Accounts receivable | | | 86 | | | | 451 | |
Inventories | | | 16 | | | | 51 | |
Prepaid expenses and other current assets | | | - | | | | (37 | ) |
Accounts payable | | | 115 | | | | (15 | ) |
Deferred revenue | | | (116 | ) | | | 72 | |
Accrued liabilities | | | (12 | ) | | | 82 | |
Net cash used in operating activities | | | (782 | ) | | | (563 | ) |
Investing activities | | | | | | | | |
Purchases of property and equipment | | | (27 | ) | | | (20 | ) |
Net cash used in investing activities | | | (27 | ) | | | (20 | ) |
Financing activities | | | | | | | | |
Proceeds from the issuance of common stock under Associates Stock Purchase Plan | | | - | | | | 14 | |
Proceeds from issuance of Common Stock | | | - | | | | 1,377 | |
Net cash provided by financing activities | | | - | | | | 1,391 | |
Increase (Decrease) in Cash and Cash Equivalents | | | (809 | ) | | | 808 | |
Cash and Cash Equivalents, beginning of period | | | 1,484 | | | | 2,252 | |
Cash and Cash Equivalents, end of period | | $ | 675 | | | $ | 3,060 | |
| | | | | | | | |
Noncash Financing Activity: | | | | | | | | |
Conversion of convertible debt to common stock | | $ | 251 | | | $ | - | |
See accompanying Notes to the Condensed Consolidated Financial Statements.
NOTE 1: NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
Wireless Ronin Technologies, Inc. (the “Company”) has prepared the condensed consolidated financial statements included herein, without audit, pursuant to the rules and regulations of the United States (“U.S.”) Securities and Exchange Commission (“SEC”). The condensed consolidated financial statements include the Company’s one wholly-owned subsidiary. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to ensure the information presented is not misleading. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.
The Company believes that all necessary adjustments, which consist only of normal recurring items, have been included in the accompanying condensed consolidated financial statements to present fairly the results of the interim periods. The results of operations for the interim periods presented are not necessarily indicative of the operating results to be expected for any subsequent interim period or for the year ending December 31, 2014.
Nature of Business and Operations
The Company is a Minnesota corporation that provides marketing technology solutions targeting specific verticals such as the food service, automotive, and retail markets. The Company provides leading expertise in content and emerging digital media solutions, including dynamic digital signage, interactive kiosk, mobile, social media and web, which enable its customers to transform how they engage with their customers. The Company is able to provide an array of marketing technology solutions through its proprietary suite of software applications marketed as RoninCast ® . RoninCast software and associated applications provide an enterprise, web-based or hosted content delivery system that manages, schedules and delivers digital content over wireless or wired networks. Additionally, RoninCast® software’s flexibility allows the Company to develop custom solutions for specific customer applications.
The Company's wholly-owned subsidiary, Wireless Ronin Technologies (Canada), Inc., an Ontario, Canada Provincial Corporation located in Windsor, Ontario, maintains a vertical-specific focus in the automotive industry and houses the Company’s content engineering operation. RNIN Canada develops digital content and sales support systems to help retailers train their sales staff and educate their customers at the point of sale. Today, the capabilities of this operation are integrated with the Company’s historical business to provide content solutions to all of its clients.
The Company and its subsidiary sell products and services primarily throughout North America.
Summary of Significant Accounting Policies
A summary of the significant accounting policies consistently applied in the preparation of the accompanying consolidated financial statements follows:
1. Principles of Consolidation
The consolidated financial statements include the accounts of Wireless Ronin Technologies, Inc. and its wholly owned subsidiary. All inter-company balances and transactions have been eliminated in consolidation.
2. Foreign Currency
During the first quarter of 2012, the Company reevaluated the reporting currency and determined that the functional currency for its operations in Canada is the U.S. Dollar. As a result, the Company is no longer recording translation adjustments related to assets and liabilities or income and expense items that are transacted in the local currency as a component of accumulated other comprehensive loss in shareholders' equity. Foreign exchange transaction gains and losses attributable to exchange rate movements related to transactions made in the local currency and on intercompany receivables and payables not deemed to be of a long-term investment nature are recorded in other income (expense).
3. Revenue Recognition
The Company recognizes revenue primarily from these sources:
| ● | Software and software license sales |
| | |
| ● | System hardware sales |
| | |
| ● | Professional service revenue |
| | |
| ● | Software design and development services |
| | |
| ● | Implementation services |
| | |
| ● | Maintenance and hosting support |
The Company applies the provisions of Accounting Standards Codification subtopic 605-985, Revenue Recognition: Software ( or ASC 605-35) to all transactions involving the sale of software licenses. In the event of a multiple element arrangement, the Company evaluates if each element represents a separate unit of accounting, taking into account all factors following the guidelines set forth in “FASB ASC 605-985-25-5.”
The Company recognizes revenue when (i) persuasive evidence of an arrangement exists; (ii) delivery has occurred, which is when product title transfers to the customer, or services have been rendered; (iii) customer payment is deemed fixed or determinable and free of contingencies and significant uncertainties; and (iv) collection is reasonably assured. The Company assesses collectability based on a number of factors, including the customer’s past payment history and its current creditworthiness. If it is determined that collection of a fee is not reasonably assured, the Company defers the revenue and recognizes it at the time collection becomes reasonably assured, which is generally upon receipt of cash payment. If an acceptance period is required, revenue is recognized upon the earlier of customer acceptance or the expiration of the acceptance period. Sales and use taxes are reported on a net basis, excluding them from sales and cost of sales.
Multiple-Element Arrangements — The Company enters into arrangements with customers that include a combination of software products, system hardware, maintenance and support, or installation and training services. The Company allocates the total arrangement fee among the various elements of the arrangement based on the relative fair value of each of the undelivered elements determined by vendor-specific objective evidence (VSOE). In software arrangements for which the Company does not have VSOE of fair value for all elements, revenue is deferred until the earlier of when VSOE is determined for the undelivered elements (residual method) or when all elements for which the Company does not have VSOE of fair value have been delivered. The Company has determined VSOE of fair value for each of its products and services.
The VSOE for maintenance and support services is based upon the renewal rate for continued service arrangements. The VSOE for installation and training services is established based upon pricing for the services. The VSOE for software and licenses is based on the normal pricing and discounting for the product when sold separately.
Each element of the Company’s multiple element arrangements qualifies for separate accounting. However, when a sale includes both software and maintenance, the Company defers revenue under the residual method of accounting. Under this method, the undelivered maintenance and support fees included in the price of software is amortized ratably over the period the services are provided. The Company defers maintenance and support fees based upon the customer’s renewal rate for these services.
Software and software license sales
The Company recognizes revenue when a fixed fee order has been received and delivery has occurred to the customer. The Company assesses whether the fee is fixed or determinable and free of contingencies based upon signed agreements received from the customer confirming terms of the transaction. Software is delivered to customers electronically or on a CD-ROM, and license files are delivered electronically.
System hardware sales
The Company recognizes revenue on system hardware sales generally upon shipment of the product or customer acceptance depending upon contractual arrangements with the customer. Shipping charges billed to customers are included in sales and the related shipping costs are included in cost of sales.
Professional service revenue
Included in services and other revenues is revenue derived from implementation, maintenance and support contracts, content development, software development and training. The majority of consulting and implementation services and accompanying agreements qualify for separate accounting. Implementation and content development services are bid either on a fixed-fee basis or on a time-and-materials basis. For time-and-materials contracts, the Company recognizes revenue as services are performed. For fixed-fee contracts, the Company recognizes revenue upon completion of specific contractual milestones or by using the percentage-of-completion method.
Software design and development services
Revenue from contracts for technology integration consulting services where the Company designs/redesigns, builds and implements new or enhanced systems applications and related processes for clients are recognized on the percentage-of-completion method in accordance with “FASB ASC 605-985-25-88 through 107.” Percentage-of-completion accounting involves calculating the percentage of services provided during the reporting period compared to the total estimated services to be provided over the duration of the contract. Estimated revenues from applying the percentage-of-completion method include estimated incentives for which achievement of defined goals is deemed probable. This method is followed where reasonably dependable estimates of revenues and costs can be made. The Company measures its progress for completion based on either the hours worked as a percentage of the total number of hours of the project or by delivery and customer acceptance of specific milestones as outlined per the terms of the agreement with the customer. Estimates of total contract revenue and costs are continuously monitored during the term of the contract, and recorded revenue and costs are subject to revision as the contract progresses. Such revisions may result in increases or decreases to revenue and income and are reflected in the financial statements in the periods in which they are first identified. If estimates indicate that a contract loss will occur, a loss provision is recorded in the period in which the loss first becomes probable and reasonably estimable. Contract losses are determined to be the amount by which the estimated direct and indirect costs of the contract exceed the estimated total revenue that will be generated by the contract and are included in cost of sales and classified in accrued expenses in the balance sheet. The Company’s presentation of revenue recognized on a contract completion basis has been consistently applied for all periods presented.
The Company classifies the revenue and associated cost on the “Services and Other” line within the “Sales” and “Cost of Sales” sections of the Consolidated Statement of Operations. In all cases where the Company applies the contract method of accounting, the Company’s only deliverable is professional services, thus, the Company believes presenting the revenue on a single line is appropriate.
Costs and estimated earnings recognized in excess of billings on uncompleted contracts are recorded as unbilled services and are included in accounts receivable on the balance sheet. Billings in excess of costs and estimated earnings on uncompleted contracts are recorded as deferred revenue until revenue recognition criteria are met.
Implementation services
Implementation services revenue is recognized when installation is completed.
Maintenance and hosting support contracts
Maintenance and hosting support consists of software updates and support. Software updates provide customers with rights to unspecified software product upgrades and maintenance releases and patches released during the term of the support period. Support includes access to technical support personnel for software and hardware issues. The Company also offers a hosting service through its network operations center, or NOC, allowing the ability to monitor and support its customers’ networks 7 days a week, 24 hours a day.
Maintenance and hosting support revenue is recognized ratably over the term of the maintenance contract, which is typically one to three years. Maintenance and support is renewable by the customer. Rates for maintenance and support, including subsequent renewal rates, are typically established based upon a specified percentage of net license fees as set forth in the arrangement. The Company’s hosting support agreement fees are based on the level of service provided to its customers, which can range from monitoring the health of a customer’s network to supporting a sophisticated web-portal.
4. Cash and Cash Equivalents
Cash equivalents consist of commercial paper and all other liquid investments with original maturities of three months or less when purchased. As of March 31, 2014 and December 31, 2013, the Company had substantially all cash invested in a commercial paper sweep account. The Company maintains the majority of its cash balances in one financial institution located in Chicago.
5. Restricted Cash
In connection with the Company’s bank’s credit card program, the Company was required to maintain a cash balance of $50 at both March 31, 2014 and December 31, 2013.
6. Accounts Receivable
Accounts receivable are usually unsecured and stated at net realizable value and bad debts are accounted for using the allowance method. The Company performs credit evaluations of its customers’ financial condition on an as-needed basis and generally requires no collateral. Payment is generally due 90 days or less from the invoice date and accounts past due more than 90 days are individually analyzed for collectability. In addition, an allowance is provided for other accounts when a significant pattern of un-collectability has occurred based on historical experience and management’s evaluation of accounts receivable. If all collection efforts have been exhausted, the account is written off against the related allowance. No interest is charged on past due accounts. The allowance for doubtful accounts was $37 and $35 at March 31, 2014 and December 31, 2013, respectively.
7. Inventories
The Company records inventories using the lower of cost or market on a first-in, first-out (FIFO) method. Inventories consist principally of finished goods, product components and software licenses. Inventory reserves are established to reflect slow-moving or obsolete products. The Company had an inventory reserve of $52 and $85 at March 31, 2014 and December 31, 2013, respectively.
8. Impairment of Long-Lived Assets
The Company reviews the carrying value of all long-lived assets, including property and equipment, for impairment in accordance with “FASB ASC 360-10-05-4,” Accounting for the Impairment or Disposal of Long-Lived Assets . Under FASB ASC 360-10-05-4, impairment losses are recorded whenever events or changes in circumstances indicate the carrying value of an asset may not be recoverable.
If the impairment tests indicate that the carrying value of the asset is greater than the expected undiscounted cash flows to be generated by such asset, an impairment loss would be recognized. The impairment loss is determined by the amount by which the carrying value of such asset exceeds its fair value. We generally measure fair value by considering sale prices for similar assets or by discounting estimated future cash flows from such assets using an appropriate discount rate. Assets to be disposed of are carried at the lower of their carrying value or fair value less costs to sell. Considerable management judgment is necessary to estimate the fair value of assets, and accordingly, actual results could vary significantly from such estimates. There were no impairment losses for long-lived assets recorded for the three months ended March 31, 2014 and 2013.
9. Depreciation and Amortization
Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over the estimated service lives, principally using straight-line methods. Leased equipment is depreciated over the term of the capital lease. Leasehold improvements are amortized over the shorter of the life of the improvement or the lease term, using the straight-line method.
The estimated useful lives used to compute depreciation and amortization are as follows:
Equipment | 3-5 years |
Demonstration equipment | 3-5 years |
Furniture and fixtures | 7 years |
Purchased software | 3 years |
Leased equipment | 3 years |
Leasehold improvements | Shorter of 5 years or term of lease |
Depreciation and amortization expense was $41 and $61 at March 31, 2014 and 2013, respectively.
10. Research and Development and Software Development Costs
Research and development expenses consist primarily of development personnel and non-employee contractor costs related to the development of new products and services, enhancement of existing products and services, quality assurance and testing. “FASB ASC 985-20-25,” Accounting for the Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed, requires certain software development costs to be capitalized upon the establishment of technological feasibility. The establishment of technological feasibility and the ongoing assessment of the recoverability of these costs require considerable judgment by management with respect to certain external factors such as anticipated future revenue, estimated economic life, and changes in software and hardware technologies. Software development costs incurred beyond the establishment of technological feasibility have not been significant. No software development costs were capitalized during the three months ended March 31, 2014 and 2013. Software development costs have been recorded as research and development expense. The Company incurred research and development expenses of $224 and $318 during the three months ended March 31, 2014 and 2013, respectively.
11. Basic and Diluted Loss per Common Share
Basic and diluted loss per common share for all periods presented is computed using the weighted average number of common shares outstanding. Basic weighted average shares outstanding include only outstanding common shares. Diluted net loss per common share is computed by dividing net loss by the weighted average common and potential dilutive common shares outstanding computed in accordance with the treasury stock method. For the three months ended March 31, 2014 and 2013, shares reserved for outstanding stock warrants and options totaling 2,496 and 1,247, respectively, were excluded from the computation of loss per share as their effect was antidilutive due to the Company’s net loss.
12. Deferred Income Taxes
Deferred income taxes are recognized in the financial statements for the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts based on enacted tax laws and statutory tax rates. Temporary differences arise from net operating losses, reserves for uncollectible accounts receivable and inventory, differences in depreciation methods, and accrued expenses. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
13. Accounting for Stock-Based Compensation
The Company accounts for stock-based compensation in accordance with FASB ASC 718-10, which requires the measurements and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair value. For purposes of determining estimated fair value under FASB ASC 718-10-30, the Company computes the estimated fair values of stock options using the Black-Scholes option pricing model. The fair value of restricted stock and stock award grants are determined based on the number of shares granted and the closing price of the Company’s common stock on the date of grant. Compensation expense for all share-based payment awards is recognized using the straight-line amortization method over the vesting period. Stock-based compensation expense of $84 was charged to expense during the three months ended March 31, 2014, compared to stock-based compensation expense of $159 for the same period in the prior year. No tax benefit has been recorded due to the full valuation allowance on deferred tax assets that the Company has recorded.
The Company applies the guidance of FASB 718-10-S99-1 for purposes of determining the expected term for stock options. The Company calculates the estimated expected life based upon historical exercise data. The Company uses historical closing stock price volatility for a period equal to the period its common stock has been trading publicly. The dividend yield assumption is based on the Company’s history and expectation of no future dividend payouts.
Stock-based compensation expense is based on awards ultimately expected to vest and is reduced for estimated forfeitures. FASB 718-10-55 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The Company applied a pre-vesting forfeiture rate from 18.3% to 24.2% based on upon actual historical experience for all employee option awards. The Company continues to apply a zero forfeiture rate to those options granted to members of its board of directors.
The Company accounts for equity instruments issued for services and goods to non-employees under “FASB ASC 505-50-1” Accounting for Equity Instruments that are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services and “FASB ASC 505-50-25” Accounting Recognition for Certain Transactions Involving Equity Instruments Granted to Other Than Employees . Generally, the equity instruments issued for services and goods are shares of the Company’s common stock, or warrants or options to purchase shares of the Company’s common stock. These shares, warrants or options are fully vested and exercisable at the date of grant or vest over a certain period during which services are provided. The Company expenses the fair market value of these securities over the period in which the related services are received. During the three months ended March 31, 2014 and 2013, the Company recognized $10 of stock-based compensation expense related to the fair market value of stock issued to non-employee directors for services rendered.
See Note 5 for further information regarding stock-based compensation and the assumptions used to calculate the fair value of stock-based compensation.
14. Fair Value of Financial Instruments
“FASB ASC 820-10,” Fair Value Measurements and Disclosures, requires disclosure of the estimated fair value of an entity’s financial instruments. Such disclosures, which pertain to the Company’s financial instruments, do not purport to represent the aggregate net fair value of the Company. The carrying value of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of the short maturity of those instruments. The fair value of capital lease obligations approximates carrying value based on the interest rate in the lease compared to current market interest rates.
15. Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates of the Company are the allowance for doubtful accounts, recognition of revenue under fixed price contracts, deferred tax assets, deferred revenue, depreciable lives and methods of property and equipment, valuation of warrants and other stock-based compensation. Actual results could differ from those estimates.
16. Recently Issued Accounting Pronouncements
In March 2013, the FASB issued ASU No. 2013-05, "Foreign Currency Matters (Topic 830): Parent's Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity." This ASU addresses the accounting for the cumulative translation adjustment when a parent either sells a part or all of its investment in a foreign entity or no longer holds a controlling financial interest in a subsidiary or group of assets that is a nonprofit activity or a business within a foreign entity. The guidance outlines the events when cumulative translation adjustments should be released into net income and is intended by FASB to eliminate some disparity in current accounting practice. The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013 and should be applied prospectively. The adoption of this standard did not have a material impact to the Company's consolidated financial statements.
In July 2013, the FASB issued ASU 2013-11, Income Taxes (Topic 740), which clarifies the presentation requirements of unrecognized tax benefits when a net operating loss carry forward, a similar tax loss, or a tax credit carry forward exists at the reporting date. The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013 and should be applied prospectively. The adoption of this standard did not have a material impact to the Company's consolidated financial statements.
NOTE 2: OTHER FINANCIAL STATEMENT INFORMATION
The following tables provide details of selected financial statement items:
INVENTORIES
| | March 31, | | | December 31, | |
| | 2014 | | | 2013 | |
| | | | | | |
Finished goods | | $ | 20 | | | $ | 24 | |
Work-in-process | | | 32 | | | | 45 | |
Total inventories | | $ | 52 | | | $ | 69 | |
NOTE 3: FAIR VALUE MEASUREMENT
As of March 31, 2014 and December 31, 2013, cash equivalents consisted of the following:
| | March 31, 2014 | |
| | Gross | | | Gross | | | Gross | | | Estimated | |
| | Amortized | | | Unrealized | | | Unrealized | | | Fair | |
| | Cost | | | Gains | | | (Losses) | | | Value | |
Commercial paper | | $ | 482 | | | $ | - | | | $ | - | | | $ | 482 | |
Total included in cash and cash equivalents | | $ | 482 | | | $ | - | | | $ | - | | | $ | 482 | |
| | December 31, 2013 | |
| | Gross | | | Gross | | | Gross | | | Estimated | |
| | Amortized | | | Unrealized | | | Unrealized | | | Fair | |
| | Cost | | | Gains | | | (Losses) | | | Value | |
Commercial paper | | $ | 1,377 | | | $ | - | | | $ | - | | | $ | 1,377 | |
Total included in cash and cash equivalents | | $ | 1,377 | | | $ | - | | | $ | - | | | $ | 1,377 | |
The Company measures certain financial assets, including cash equivalents, at fair value on a recurring basis. In accordance with FASB ASC 820-10-30, fair value is a market-based measurement that should be determined based on the assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, FASB ASC 820-10-35 establishes a three-level hierarchy that prioritizes the inputs used in measuring fair value. The three hierarchy levels are defined as follows:
Level 1 — Valuations based on unadjusted quoted prices in active markets for identical assets. The Level 1 category at March 31, 2014 and December 31, 2013 primarily represents funds held in a commercial paper sweep account totaling $482 and $1,377, respectively, which are included in cash and cash equivalents in the consolidated balance sheet.
Level 2 — Valuations based on observable inputs (other than Level 1 prices), such as quoted prices for similar assets at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly. At March 31, 2014 and December 31, 2013, the Company had no Level 2 financial assets on its consolidated balance sheet.
Level 3 — Valuations based on inputs that are unobservable and involve management judgment and the reporting entity’s own assumptions about market participants and pricing. At March 31, 2014 and December 31, 2013, the Company had no Level 3 financial assets on its consolidated balance sheet.
The hierarchy level assigned to each security in the Company’s cash equivalents is based on its assessment of the transparency and reliability of the inputs used in the valuation of such instruments at the measurement date. The Company did not have any financial liabilities that were covered by FASB ASC 820-10-30 as of March 31, 2014 and December 31, 2013.
NOTE 4: COMMITMENTS AND CONTINGENCIES
Operating Leases
During the three month period ended March 31, 2014, there were no changes in any existing commitments, contingencies or borrowings related to operating leases involving the Company’s U.S. or Canadian operations.
Rent expense under the operating leases was $88 for the three months ended March 31, 2014, compared to $88 for the same period in the prior year.
Litigation
The Company was not party to any material legal proceedings as of May 15, 2014, and there were no such proceedings pending during the period covered by this report.
Plan of Merger and Reorganization
On March 5, 2014, we entered into a non-binding Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) with Broadcast Acquisition Co., a wholly owned subsidiary of RNIN (“Merger Sub”), and Broadcast International, Inc. Broadcast International is a provider of managed video solutions, including digital signage, OTT (Over the Top) networks, IPTV, and live/on-demand content distribution for the enterprise.
The Merger Agreement contemplates a reverse triangular merger with Broadcast International surviving the merger with Merger Sub and thereby becoming a wholly owned operating subsidiary of Wireless Ronin (the “Merger”). As a result of the Merger, the holders of Broadcast International common stock and securities convertible or exercisable into shares of Broadcast common stock outstanding immediately prior to the effective time of the Merger (the “Effective Time”), will be entitled to receive a number of shares of Wireless Ronin common stock (together with securities issuable for shares of Wireless Ronin common stock) equivalent to approximately 36.5% of Wireless Ronin common stock outstanding immediately after the Merger, calculated on a modified fully diluted basis.
The completion of the Merger is contingent upon customary closing conditions in addition to (i) the approval of Merger by the shareholders of Broadcast International, (ii) subject to certain materiality-based exceptions, the accuracy of the representations and warranties made by, and the compliance or performance of the obligations of, each of Wireless Ronin and Broadcast International set forth in the Merger Agreement, and (iii) the declaration of the effectiveness by the Securities and Exchange Commission of a Registration Statement on Form S-4 to be filed by Wireless Ronin in connection with the Merger.
The Merger Agreement contains customary representations, warranties and covenants, including covenants obligating each of Wireless Ronin and Broadcast International to continue to conduct their respective businesses in the ordinary course, and to provide reasonable access to each other’s information.
Revolving Line-of-Credit
In March 2010, the Company entered into a Loan and Security Agreement with Silicon Valley Bank (the “Loan and Security Agreement”), which was most recently amended effective March 12, 2014. The Loan and Security Agreement provides the Company with a revolving line-of-credit at an annual interest rate of prime plus 1.5%, the availability of which is the lesser of (a) $1,500, or (b) the amount available under the Company’s borrowing base (75% of the Company’s eligible accounts receivable plus 50% of the Company’s eligible inventory) minus (1) the dollar equivalent amount of all outstanding letters of credit, (2) 10% of each outstanding foreign exchange contract, (3) any amounts used for cash management services, and (4) the outstanding principal balance of any advances. In connection with the July 2010 lease amendment for the Company's corporate offices, Silicon Valley Bank issued a letter of credit that as of September 30, 2013 was in the amount of $180, along with a letter of credit issued to a vendor for $50.
On March 6, 2014, we entered into a seventh amendment to our loan and security agreement with Silicon Valley Bank, effective as of March 12, 2014. The amendment extended the maturity date of our line of credit to July 15, 2014. Starting with the month ending March 31, 2014, our new tangible net worth requirement has been reduced to $150,000 as of the end of each month and, commencing with the quarter ending March 31, 2014, the minimum tangible net worth requirement increases, commencing with the quarter ending March 31, 2014 and each quarter thereafter, by the sum of (a) fifty-percent (50%) of our quarterly net income (without reduction for any losses) for such quarter, plus (b) fifty-percent (50%) of all proceeds received from the issuance of equity during such quarter and/or the principal amount of all subordinated debt incurred during such quarter. We must comply with this tangible net worth minimum in order to draw down on such line of credit and also while there are outstanding credit extensions (other than our existing lease letter of credit).
As of March 31, 2014, the Company was not in compliance with the tangible net worth requirement and therefore not eligible to draw down on the line of credit. The Company had no outstanding balance under this loan agreement (other than our letter of credits) as of March 31, 2014.
Under the Loan and Security Agreement, the Company is generally required to obtain the prior written consent of Silicon Valley Bank to, among other things, (a) dispose of assets, (b) change its business, (c) liquidate or dissolve, (d) change CEO or COO (replacements must be satisfactory to the lender), (e) enter into any transaction in which the Company’s shareholders who were not shareholders immediately prior to such transaction own more than 40% of the Company’s voting stock (subject to limited exceptions) after the transaction, (f) merge or consolidate with any other person, (g) acquire all or substantially all of the capital stock or property of another person, or (h) become liable for any indebtedness (other than permitted indebtedness). The line of credit is secured by all assets of the Company.
Convertible Debt
In January 2014, the Company received exercise notices from various holders of the convertible notes payable electing to convert the notes payable into common stock. The total principal amount was $250, including $1 of accrued interest, which converted into 501 shares of the Company's common stock.
NOTE 5: STOCK-BASED COMPENSATION AND BENEFIT PLANS
Stock Compensation Expense Information
FASB ASC 718-10 requires measurement and recognition of compensation expense for all stock-based payments including warrants, stock options, restricted stock grants and stock bonuses based on estimated fair values. In June 2013, the Company’s shareholders approved an amendment to increase the number of shares reserved under the Amended and Restated 2006 Equity Incentive Plan to 1,720 and an amendment to increase the number of shares reserved under the Amended and Restated 2006 Non-Employee Director Stock Option Plan to 700. Compensation expense recognized for the issuance of warrants, stock options, restricted stock grants and stock bonuses for the three months ended March 31, 2014 and 2013 was as follows:
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
Stock-based compensation costs included in: | | | | | | |
Cost of sales | | $ | - | | | $ | 2 | |
Sales and marketing expenses | | | 9 | | | | 9 | |
Research and development expenses | | | 7 | | | | 9 | |
General and administrative expenses | | | 68 | | | | 139 | |
Total stock-based compensation expenses | | $ | 84 | | | $ | 159 | |
At March 31, 2014, there was approximately $371 of total unrecognized compensation expense related to unvested share-based awards. Generally, this expense will be recognized over the next two years and will be adjusted for any future changes in estimated forfeitures.
Valuation Information for Stock-Based Compensation
For purposes of determining estimated fair value under FASB ASC 718-10, the Company computed the estimated fair values of stock options using the Black-Scholes model. The weighted average estimated fair value of stock options granted during the three months ended March 31, 2014 and 2013 was $0.79 and $1.24 per share, respectively. The values set forth above were calculated using the following weighted average assumptions:
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
Expected life | | 3.97 Years | | | 3.97 Years | |
Dividend yield | | | 0 | % | | | 0 | % |
Expected volatility | | | 94.3 | % | | | 94.6 | % |
Risk-free interest rate | | | 1.3 | % | | | 1.3 | % |
The Company calculates the estimated expected life based upon historical exercise data. The risk-free interest rate assumption is based on observed interest rates appropriate for the term of the Company’s stock options. The Company uses historical closing stock price volatility for a period equal to the expected life of the respective award. The dividend yield assumption is based on the Company’s history and expectation of no future dividend payouts.
Stock-based compensation expense is based on awards ultimately expected to vest and is reduced for estimated forfeitures. FASB 718-10-55 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The Company applied a pre-vesting forfeiture rate of 18.3% to 24.2% based on upon actual historical experience for all employee option awards. The Company continues to apply a zero forfeiture rate to those options granted to members of its board of directors.
In January 2014 and February 2013, the Company granted stock options for the purchase of an aggregate of 320 and 173 shares to two executive officers and certain key employees, respectively. In addition, each of the Company’s non-employee board members received stock options to purchase 60 and 20 shares of the Company’s stock in January 2014 and February 2013, respectively.
Stock options and warrants for the purchase of approximately 76 shares were cancelled or expired during the three month period ended March 31, 2014.
2007 Associate Stock Purchase Plan
In November 2007, the Company’s shareholders approved the 2007 Associate Stock Purchase Plan, under which 60 shares were originally reserved for purchase by the Company’s associates (employees). In June 2010, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance to 80. In June 2011, the Company’s shareholders approved an amendment to increase the number of shares reserved for issuance from 80 to 120. The purchase price of the shares under the plan was the lesser of 85% of the fair market value on the first or last day of the offering period. Offering periods were every six months ending on June 30 and December 31. Associates may designate up to ten percent of their compensation for the purchase of shares under the plan. Total shares purchased by associates under the plan through termination of the Associate Stock Purchase Plan totaled 96. In June 2013, the Company’s board of directors terminated the Associate Stock Purchase Plan effective July 1, 2013.
Registered Direct Offering
In March 2013, the Company sold a total of 868 units at a price of $1.80 per unit, each unit consisting of one share of common stock and one five-year warrant to purchase 0.50 of a share of common stock, with exercisability commencing six months and one day after issuance, at an exercise price of $2.73 per share, pursuant to a registration statement on Form S-3 which was declared effective by the Securities and Exchange Commission in January 2013. The Company determined the warrants are permanent equity. The Company obtained approximately $1,374 in net proceeds as a result of this registered direct offering.
Reverse Stock Split
In November 2012, the Company’s board of directors approved a one-for-five reverse stock split of all outstanding common shares, which became effective December 14, 2012. A proportionate adjustment also was made to the Company’s outstanding derivative securities. All share and per share information in these financial statements are restated to reflect such reverse stock split.
Employee Benefit Plan
In 2007, the Company began to offer a defined contribution 401(k) retirement plan for eligible associates. Associates may contribute up to 15% of their pretax compensation to the plan. There is currently no plan for an employer contribution match.
NOTE 6: SEGMENT INFORMATION AND MAJOR CUSTOMERS
Segment Information
The Company currently operates in one business segment, marketing technology solutions. All fixed assets are located at the Company’s offices in the United States and Canada, and a data center located in the United States. All sales for the three months ended March 31, 2014 and 2013, were in the United States and Canada.
Major Customers
At March 31, 2014 and December 31, 2013, three and two customers accounted for 54.8% and 59.8% of the outstanding accounts receivable, respectively.
For the three months ended March 31, 2014 and 2013, two customers accounted for 51.5% and 48.8% of total revenue, respectively.
NOTE 7 - SUBSEQUENT EVENTS
On April 2, 2014, Wireless Ronin entered into an Executive Employment Agreement with John Walpuck, pursuant to which Mr. Walpuck serves as the Company’s Chief Operating Officer and Chief Financial Officer. The agreement is effective for a one-year term, which automatically renews for additional one-year periods unless either the Company or Mr. Walpuck elects not to extend the employment term. The agreement provides for an initial annual base salary of $240,000, subject to annual increases but generally not subject to decreases. Under the agreement, Mr. Walpuck is eligible to participate in performance-based cash bonus or equity award plans for the Company’s senior executives. Mr. Walpuck will participate in employee benefit plans, policies, programs, perquisites and arrangements to the extent he meets eligibility and other requirements. The Company filed a Current Report on Form 8-K on April 2, 2014 disclosing the material terms and conditions of the Executive Employment Agreement and related compensation arrangements with Mr. Walpuck.
On April 15, 2014, the Company filed with the Securities and Exchange Commission a Registration Statement on Form S-4 in connection with the pending merger between the Company and Broadcast International. As of May 15, 2014, the Form S-4 was not declared effective by the Securities and Exchange Commission.
On April 18, 2014, the Company engaged Merriman Capital, Inc. to help us explore strategic alternatives for the Company, specifically including combination transactions (e.g., mergers, consolidations, share exchanges, etc.). In this regard, on May 5, 2014, we entered into a non-binding letter of intent with a private company in our industry and have begun our due-diligence examination of that company. The private company has similarly begun its own due-diligence examination of our Company. The letter of intent contains no binding provisions that are material to us, and presently contemplates a combination transaction in which shareholders of the private company would obtain a majority of the Company’s stock through the issuance of newly issued public common stock. In the event we enter into a binding commitment, or a more definitive status emerges from the due-diligence phase, we will provide updated disclosure.
The Company has also engaged a broker-dealer to assist the Company in connection with a planned private placement under Section 4(2) of the Securities Act of 1933, as amended. The securities proposed to be offered in this financing will not be registered under the Securities Act of 1933, as amended, and will be eligible for re-offer or re-sale in the United States absent subsequent registration or the availability of an exemption from such registration requirements.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Broadcast International, Inc.
Salt Lake City, Utah
We have audited the accompanying consolidated balance sheets of Broadcast International, Inc. and subsidiaries as of December 31, 2013 and 2012, and the related consolidated statements of operations, stockholders' deficit, and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Broadcast International, Inc. and subsidiaries as of December 31, 2013 and 2012, and the results of their operations and their cash flows for the years then ended, in conformity with U.S. generally accepted accounting principles.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company has incurred losses and has not demonstrated the ability to generate sufficient cash flows from operations to satisfy their liabilities and sustain operations. This raises substantial doubt about the Company's ability to continue as a going concern. Management's plans in regard to these matters also are described in Note 3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ HJ & Associates, LLC
HJ & Associates, LLC
Salt Lake City, Utah
March 31, 2014
BROADCAST INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
| | DEC 31, 2012 | | | DEC 31, 2013 | |
ASSETS: | | | | | | |
Current Assets | | | | | | |
Cash and cash equivalents | | $ | 394,342 | | | $ | 215,371 | |
Restricted cash | | | 140,700 | | | | — | |
Trade accounts receivable, net | | | 821,608 | | | | 50,745 | |
Inventory | | | 306,296 | | | | 19,457 | |
Prepaid expenses | | | 90,067 | | | | 15,136 | |
Total current assets | | | 1,753,013 | | | | 300,709 | |
Property and equipment, net | | | 572,107 | | | | 64,282 | |
Other Assets, non current | | | | | | | | |
Debt offering costs | | | 42,176 | | | | — | |
Patents, net | | | 120,928 | | | | 66,081 | |
Deposits and other assets | | | 196,292 | | | | 111,022 | |
Total other assets, non current | | | 359,396 | | | | 177,103 | |
| | | | | | | | |
Total assets | | $ | 2,684,516 | | | $ | 542,094 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS DEFICT LIABILITIES: | | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable | | $ | 2,293,470 | | | $ | 1,034,053 | |
Payroll and related expenses | | | 363,568 | | | | 98,962 | |
Other accrued expenses | | | 299,728 | | | | 802,364 | |
Unearned revenue | | | 51,335 | | | | 5,280 | |
Current portion of notes payable (net of discount of $947,994 and $0, respectively) | | | 3,102,006 | | | | 5,245,000 | |
Other current obligations | | | — | | | | — | |
Derivative valuation | | | 1,191,269 | | | | 11,736 | |
Total current liabilities | | | 7,301,376 | | | | 7,197,395 | |
Long-term Liabilities | | | | | | | | |
Long-term liabilities | | | — | | | | — | |
Total long-term liabilities | | | — | | | | — | |
Total liabilities | | | 7,301,376 | | | | 7,197,395 | |
Commitments and contingencies | | | — | | | | — | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | |
Preferred stock, no par value, 20,000,000 shares authorized; none issued | | | — | | | | — | |
Common stock, $.05 par value, 180,000,000 shares authorized; 107,473,820 and 110,233,225 shares issued as of December 31, 2012 and December 31, 2013, respectively | | | 5,373,691 | | | | 5,511,661 | |
Additional paid-in capital | | | 99,594,490 | | | | 99,706,469 | |
Accumulated deficit | | | (109,585,041 | ) | | | (111,873,431 | ) |
Total stockholders’ deficit | | | (4,616,860 | ) | | | (6,655,301 | ) |
| | | | | | | | |
Total liabilities and stockholders’ deficit | | $ | 2,684,516 | | | $ | 542,094 | |
See accompanying notes to consolidated financial statements
BROADCAST INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
| | For the Year Ended Dec 31, 2012 | | | For the Year Ended Dec 31, 2013 | |
| | | | | | |
Net sales | | $ | 7,523,624 | | | $ | 3,041,357 | |
Cost of sales | | | 4,819,624 | | | | 1,743,342 | |
Gross profit | | | 2,704,000 | | | | 1,298,015 | |
| | | | | | | | |
Operating expenses: | | | | | | | | |
Administrative and general | | | 4,546,612 | | | | 2,576,992 | |
Selling and marketing | | | 1,908,763 | | | | 268,021 | |
Research and development | | | 1,754,163 | | | | 546,953 | |
Impairment of assets | | | — | | | | 9,781 | |
Depreciation and amortization | | | 558,148 | | | | 210,512 | |
Total operating expenses | | | 8,767,686 | | | | 3,612,259 | |
Total operating loss | | | (6,063,686 | ) | | | (2,314,244 | ) |
| | | | | | | | |
Other income (expense): | | | | | | | | |
Interest expense | | | (1,542,424 | ) | | | (1,634,347 | ) |
Gain on derivative valuation | | | 8,829,748 | | | | 1,242,459 | |
Note conversion offering expense | | | (47,348 | ) | | | — | |
Retirement of debt offering costs | | | (53,150 | ) | | | — | |
Debt conversion costs | | | (1,095,309 | ) | | | — | |
Gain on extinguishment of debt | | | 1,578,914 | | | | — | |
Gain on extinguishment of liabilities | | | — | | | | 481,590 | |
(Loss) gain on sale of assets | | | 512 | | | | (68,214 | ) |
Other income, net | | | (4,433 | ) | | | 4,366 | |
Total other income | | | 7,666,510 | | | | 25,854 | |
| | | | | | | | |
Income before income taxes | | | 1,602,824 | | | | (2,288,390 | ) |
Provision for income taxes | | | — | | | | — | |
Net income | | $ | 1,602,824 | | | $ | (2,288,390 | ) |
| | | | | | | | |
Income per share basic | | $ | 0.02 | | | $ | (0.02 | ) |
Income per share diluted | | $ | 0.02 | | | $ | (0.02 | ) |
| | | | | | | | |
Weighted average shares basic | | | 100,798,223 | | | | 109,107,238 | |
Weighted average shares diluted | | | 106,533,844 | | | | 109,107,238 | |
See accompanying notes to consolidated financial statements
BROADCAST INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT
YEARS ENDED DECEMBER 31, 2013 AND 2012
| | Common Stock | | | Additional Paid-in | | | Retained Earnings | | | Equity | |
| | Shares | | | Amount | | | Capital | | | (Deficit) | | | (Deficit) | |
Balance, December 31, 2011 | | | 75,975,656 | | | $ | 3,798,783 | | | $ | 96,859,058 | | | $ | (111,187,865 | ) | | $ | (10,530,024 | ) |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for 2012 equity financing and debt restructuring, net of issuance costs | | | 25,402,164 | | | | 1,270,108 | | | | 837,726 | | | | — | | | | 2,107,834 | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued on debt conversion | | | 5,600,000 | | | | 280,000 | | | | 1,380,000 | | | | — | | | | 1,660,000 | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for services rendered | | | 496,000 | | | | 24,800 | | | | 152,513 | | | | — | | | | 177,313 | |
| | | | | | | | | | | | | | | | | | | | |
Amended and restated 6.25% note conversion feature | | | — | | | | — | | | | 81,500 | | | | — | | | | 81,500 | |
| | | | | | | | | | | | | | | | | | | | |
Current year stock based compensation | | | — | | | | — | | | | 2,262,540 | | | | — | | | | 2,262,540 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income | | | — | | | | — | | | | — | | | | 1,304,446 | | | | 1,304,446 | |
| | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2012 | | | 107,473,820 | | | | 5,373,691 | | | | 99,594,490 | | | | (109,585,041 | ) | | | (4,616,860 | ) |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for extinguishment of liabilities | | | 2,240,852 | | | | 112,043 | | | | 41,817 | | | | — | | | | 153,860 | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued to a director for prior years services rendered | | | 200,000 | | | | 10,000 | | | | 5,000 | | | | — | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for services rendered | | | 60,000 | | | | 3,000 | | | | 1,200 | | | | — | | | | 4,200 | |
| | | | | | | | | | | | | | | | | | | | |
Common stock issued for restricted stock settlements | | | 258,553 | | | | 12,927 | | | | (12,927 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Issuance of restricted stock options to board members for prior years service | | | — | | | | — | | | | 51,500 | | | | — | | | | 51,500 | |
| | | | | | | | | | | | | | | | | | | | |
Current year stock based compensation | | | — | | | | — | | | | 25,389 | | | | — | | | | 25,389 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income | | | — | | | | — | | | | — | | | | (2,288,390 | ) | | | (2,288,390 | ) |
| | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2013 | | | 110,233,225 | | | $ | 5,511,661 | | | $ | 99,706,469 | | | $ | (111,873,431 | ) | | $ | (6,655,301 | ) |
See accompanying notes to consolidated financial statements
BROADCAST INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | For the Year Ended Dec 31, 2012 | | | For the Year Ended Dec 31, 2013 | |
Cash flows from operating activities: | | | | | | |
Net (loss) Income | | $ | 1,602,824 | | | $ | (2,288,390 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | | 1,024,754 | | | | 211,721 | |
Common stock issued for services | | | 177,313 | | | | 4,200 | |
Accretion of discount on convertible notes payable | | | 941,225 | | | | 1,010,920 | |
Stock based compensation | | | 283,693 | | | | 25,389 | |
Warrants issued and expensed for issuance costs | | | 1,095,309 | | | | — | |
Loss on extinguishment of debt | | | (1,578,914 | ) | | | — | |
Gain on extinguishment of liabilities | | | — | | | | (481,590 | ) |
Expensed note conversion costs | | | 47,348 | | | | — | |
Gain on derivative liability valuation | | | (8,829,748 | ) | | | (1,242,459 | ) |
Loss (gain) on sale of assets | | | (512 | ) | | | 68,214 | |
Retirement of debt offering costs | | | 53,150 | | | | — | |
Loss on impairment of assets | | | — | | | | 9,781 | |
Allowance for doubtful accounts | | | 31,982 | | | | (35,396 | ) |
Changes in assets | | | | | | | | |
Decrease in accounts receivable | | | 386,313 | | | | 806,259 | |
Increase (decrease) in inventories | | | (245,445 | ) | | | 14,947 | |
Decrease in debt offering costs | | | 105,805 | | | | 42,176 | |
Decrease in prepaid and other assets | | | 323,618 | | | | 205,142 | |
Changes in liabilities | | | | | | | | |
Decrease in accounts payable | | | 1,040,932 | | | | 9,726 | |
Increase in accrued expenses | | | 136,682 | | | | 238,030 | |
Increase (decrease) in deferred revenues | | | 40,886 | | | | (46,055 | ) |
Net cash used in operating activities | | | (3,362,785 | ) | | | (1,447,385 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Purchase of equipment | | | (172,825 | ) | | | — | |
Proceeds from sale of assets | | | 3,761 | | | | 139,014 | |
Net cash used by investing activities | | | (169,064 | ) | | | 139,014 | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from equity financing | | | 6,150,000 | | | | — | |
Payments on principal on debt | | | (4,017,649 | ) | | | — | |
Equity issuance costs | | | (776,483 | ) | | | — | |
Proceeds from equipment financing | | | — | | | | — | |
Payments for debt extinguishment costs | | | (275,041 | ) | | | — | |
Payments for extinguishment of liabilities | | | — | | | | (206,300 | ) |
Increase (decrease) in restricted cash | | | (140,700 | ) | | | 140,700 | |
Proceeds from notes payable | | | 2,024,799 | | | | 1,195,000 | |
Net cash provided by financing activities | | | 2,964,926 | | | | 1,129,400 | |
| | | | | | | | |
Net decrease in cash and cash equivalents | | | (566,923 | ) | | | (178,971 | ) |
Cash and cash equivalents, beginning of period | | | 961,265 | | | | 394,342 | |
| | | | | | | | |
Cash and cash equivalents, end of period | | $ | 394,342 | | | $ | 215,371 | |
| | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | |
Interest paid | | $ | 347,902 | | | $ | 66,700 | |
Income taxes paid | | $ | — | | | $ | — | |
See accompanying notes to consolidated financial statements
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 1 – Organization and Basis of Presentation
Broadcast International, Inc. (the Company) is the consolidated parent company of BI Acquisitions, Inc. (BI), a wholly-owned subsidiary, and Interact Devices, Inc. (IDI), a 94% owned subsidiary.
BI was incorporated in Utah in December 1999 and began operations in January 2000. It is a communications services and technology company headquartered in Salt Lake City, Utah. The Company operates two divisions – BI Networks and CodecSys.
On October 1, 2003, the Company (formerly known as Laser Corporation) acquired BI by issuing shares of its common stock representing 98% of the total equity ownership in exchange for all of the issued and outstanding BI common stock. The transaction was accounted for as a reverse acquisition, or recapitalization of BI, with BI being treated as the accounting acquirer. Effective January 13, 2004, the company changed its name from Laser Corporation to Broadcast International, Inc.
On May 18, 2004, the Debtor-in-Possession’s Plan of Reorganization for IDI was confirmed by the United States Bankruptcy Court. As a result of this confirmation and subsequent share acquisitions, for the years ended December 31, 2013 and 2012, the Company owned, on a fully diluted basis, approximately 55,897,169 common share equivalents of IDI, representing approximately 94% of the equity of IDI.
The audited consolidated financial statements herein include operations from January 1, 2012 to December 31, 2013. IDI produced losses from operations during the period; therefore, 100% of the results from operations have been included in the Company’s consolidated statements.
Note 2 - Significant Accounting Policies
Management Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
We consider all cash on hand and in banks, and highly liquid investments with maturities of three months or less, to be cash equivalents. At December 31, 2013 and 2012, we had no bank balances in excess of amounts insured by the Federal Deposit Insurance Corporation.
Current financial market conditions have had the effect of restricting liquidity of cash management investments and have increased the risk of even the most liquid investments and the viability of some financial institutions. We do not believe, however, that these conditions will materially affect our business or our ability to meet our obligations or pursue our business plans.
Account Receivables
Trade account receivables are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis. Management determines the allowance for doubtful accounts by identifying troubled accounts and by using historical experience applied to an aging of accounts. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received.
A trade receivable is considered to be past due if any portion of the receivable balance is outstanding for more than 90 days. After the receivable becomes past due, it is on non-accrual status and accrual of interest is suspended.
Inventories
Inventories consisting of electrical and computer parts are stated at the lower of cost or market determined using the first-in, first-out method. We review the value of our inventory, whenever events or changes in circumstances indicate. With our review at December 31, 2013 we recorded a $9,781 impairment for obsolete or overvalued items.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Property and Equipment
Property and equipment are stated at cost. Depreciation is provided using the straight-line method over the estimated useful lives of the property, generally from three to five years. Repairs and maintenance costs are expensed as incurred except when such repairs significantly add to the useful life or productive capacity of the asset, in which case the repairs are capitalized.
Patents and Intangibles
Patents represent initial legal costs incurred to apply for United States and international patents on the CodecSys technology, and are amortized on a straight-line basis over their useful life of approximately 20 years. We have filed several patents in the United States and foreign countries. As of December 31, 2013, the United States Patent and Trademark Office had approved four patents. Additionally, eleven foreign countries had approved patent rights. While we are unsure whether we can develop the technology in order to obtain the full benefits, the patents themselves hold value and could be sold to companies with more resources to complete the development. On-going legal expenses incurred for patent follow-up have been expensed from July 2005 forward.
Amortization expense recognized on issued patents totaled $9,906 and $10,151 for the years ended December 31, 2013 and 2012, respectively.
Our estimated future annual amortization expense, if all patents were issued at the beginning of 2013, would be $10,121 for each of the next five years.
Long-Lived Assets
We review our long-lived assets, including patents, whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets held and used is measured by a comparison of the carrying amount of an asset to future un-discounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, then the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Fair value is determined by using cash flow analyses and other market valuations. After our review at December 31, 2013 it was determined that no adjustment was required.
Stock-based Compensation
In accordance with ASC Topic 718, stock-based compensation cost is estimated at the grant date, based on the estimated fair value of the awards, and recognized as expense ratably over the requisite service period of the award for awards expected to vest.
Income Taxes
We account for income taxes in accordance with the asset and liability method of accounting for income taxes prescribed by ASC Topic 740. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to the taxable income in the years in which those temporary differences are expected to be recovered or settled.
Revenue Recognition
We recognize revenue when evidence exists that there is an arrangement between us and our customers, delivery of equipment sold or service has occurred, the selling price to our customers is fixed and determinable with required documentation, and collectability is reasonably assured. We recognize as deferred revenue, payments made in advance by customers for services not yet provided.
When we enter into a multi-year contract with a customer to provide installation, network management, and satellite transponder and help desk, or combination of these services, we recognize this revenue as services are performed and as equipment is sold. These agreements typically provide for additional fees, as needed, to be charged if on-site visits are required by the customer in order to ensure that each customer location is able to receive network communication. As these on-site visits are performed the associated revenue and cost are recognized in the period the work is completed. If we install, for an additional fee, new or replacement equipment to an immaterial number of new customer locations, and the equipment immediately becomes the property of the customer, the associated revenue and cost are recorded in the period in which the work is completed.
In instances where we have entered into license agreements with a third parties to use our technology within their product offering, we recognize any base or prepaid revenues over the term of the agreement and any per occurrence or periodic usage revenues in the period they are earned.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Research and Development
Research and development costs are expensed when incurred. We expensed $546,953 and $1,754,163 of research and development costs for the years ended December 31, 2013 and 2012, respectively.
Concentration of Credit Risk
Financial instruments, which potentially subject us to concentration of credit risk, consist primarily of trade accounts receivable. In the normal course of business, we provide credit terms to our customers. Accordingly, we perform ongoing credit evaluations of our customers and maintain allowances for possible losses which, when realized, have been within the range of management’s expectations.
For the years ended December 31, 2013 and 2012, we had the same customer that individually constituted 83% and 85%, of our total revenues, respectively. The contract with this customer expired in May 2013. Unless we can replace that customer with another similarly large customer or customers, revenues will be declined substantially from comparative periods, which will harm our business.
Weighted Average Shares
Basic earnings per common share is computed by dividing net income or loss applicable to common shareholders by the weighted average number of shares outstanding during each period. The computation of diluted earnings per common share is based on the weighted average number of shares outstanding during the year, plus the dilutive common stock equivalents that would rise from the exercise of stock options, warrants and restricted stock units outstanding during the period, using the treasury stock method and the average market price per share during the period, plus the effect of assuming conversion of the convertible debt. The computation of diluted earnings per share does not assume conversion or exercise of securities that would have an anti-dilutive effect on earnings.
The following table sets forth the computation of basic and diluted earnings per common share for the years ended December 31, 2011 and 2012:
| | For the Year Ended 2012 | | | For the year Ended 2013 | |
Numerator | | | | | | |
Net income (loss) | | $ | 1,602,824 | | | $ | (2,288,390 | ) |
Denominator | | | | | | | | |
Basic weighted average shares outstanding | | | 100,798,223 | | | | 109,107,238 | |
Effect of dilutive securities: | | | | | | | | |
Stock options and warrants | | | 2,510,488 | | | | — | |
Restricted stock units | | | 3,225,133 | | | | — | |
Diluted weighted average shares outstanding | | | 106,533,844 | | | | 109,107,238 | |
| | | | | | | | |
Net income per common share | | | | | | | | |
Basic | | $ | 0.02 | | | $ | (0.02 | ) |
Diluted | | $ | 0.02 | | | $ | (0.02 | ) |
Potentially dilutive securities representing 18,568,963 shares of common stock were excluded from the computation of diluted earnings per common share for the year ended December 31, 2012, because their effect would have been anti-dilutive.
As we experienced a net loss during the year ended December 31, 2013, potentially dilutive securities representing; (i) 42,863,636 options and warrants to purchase shares of common stock, (ii) 3,093,247 unsettled restricted stock units and (iii) 20,900,000 shares for the conversion feature of our $5,225,000 convertible notes, were not included in the diluted earnings per common share calculation as the effect of such common stock equivalents would be anti-dilutive.
Advertising Expenses
We follow the policy of charging the costs of advertising to expense as incurred. Advertising expense for the years ended December 31, 2013 and 2012 were $0 and $35,168, respectively.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Recent Accounting Pronouncements
In July 2013, the FASB issued ASU 2013-11, Income Taxes (Topic 740) – Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. This Update indicates that an unrecognized tax benefit should be presented in the financial statements as a reduction to a deferred tax asset except in circumstances where a net operating loss carryforward or tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction. This Update is effective for years beginning after December 15, 2013 for public companies and after December 15, 2014 for private companies. This Update didn’t have a significant impact on its financials.
In July 2013, the FASB issued ASU 2013-10, Derivatives and Hedging (Topic 815) – Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes. This Update permits the use of the Fed Funds Effective Swap Rate (OIS) to be used as a US benchmark interest rate for hedge accounting purposes. Furthermore, the Update eliminates the restriction on using different benchmark rate for similar hedges. This Update is effective prospectively for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013. The Company doesn’t expect this Update to have a significant impact on its financials. However, if any new hedges are entered into, the update will be considered when determining which benchmark rate to use.
In July 2013, the FASB issued ASU 2013-09, Fair Value Measurement (Topic 820) – Deferral of the Effective Date of Certain Disclosures for Nonpublic Employee Benefit Plans in Update No. 2011-04. This Update defers indefinitely required disclosures about significant unobservable inputs used in Level 3 measurements for investments held by a nonpublic employee benefit plan in its plan sponsor’s own nonpublic entity equity securities. This Update is effective upon issuance. The Company doesn’t expect this Update to impact its financials since it does not issue a financial statement for nonpublic employee benefit plans.
In April 2013, the FASB issued ASU 2013-07, Presentation of Financial Statements (Topic 205) – Liquidation Basis of Accounting. This Update requires an entity to use the liquidation basis of accounting when liquidation is imminent. Liquidation is considered imminent if the likelihood is remote that the entity will return from liquidation and either (a) a plan for liquidation is approved or (b) a plan for liquidation is being imposed by other forces. The Update also indicates that asset should be measured and presented at the expected amount of cash proceeds to be received upon liquidation. The entity should also present any assets not previously recognized but expects to sell in liquidation or use in settling liabilities (i.e. trademarks, etc.). This Update is effective for periods beginning after December 15, 2013. This Update did not impact our financials since it does not expect liquidation to be imminent in the near future.
In January 2013, the FASB issued ASU 2013-01, Balance Sheet (Topic 210) – Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. The main purpose of this Update is to clarify that the disclosures regarding offsetting assets and liabilities per ASU 2011-11 apply to derivatives including embedded derivatives, repurchase agreements and reverse repurchase agreements and securities borrowing and lending transactions that are offset or subject to a master netting agreement. Other types of transactions are not impacted. This Update is effective for fiscal years beginning on or after January 1, 2013 and for all interim periods within that fiscal year. The Company doesn’t expect this Update to impact the Company’s financials since it does not have instruments noted in the Update that are offset.
Note 3- Going Concern
The Accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. We have incurred losses and have not demonstrated the ability to generate sufficient cash flows from operations to satisfy our liabilities and sustain operations. These factors raise substantial doubt about our ability to continue as a going concern.
Our continuation as a going concern is dependent on our ability to generate sufficient income and cash flow to meet our obligations on a timely basis and to obtain additional financing as may be required. There is no assurance we will be successful in efforts to raise additional funds. The accompanying statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Note 4 – Accounts Receivable
Included in our $50,745 and $821,608 net accounts receivable for the years ending December 2013 and 2012, respectively, were (i) $57,655 and $856,462 for billed trade receivables, respectively; (ii) $1,380 and $44,478 of unbilled trade receivables, respectively; (iii) $0 and $1,808 for employee travel advances and other receivables, respectively; less (iv) $8,290 and $81,140 for allowance for uncollectible accounts, respectively.
Included in the numbers above was our single largest customer for each year ended December 31, 2013 and, 2012, which provided 83% and 85% of total revenue and represented 18% and 71% of our trade receivables on December 31, 2013 and 2012, respectively.
Our largest customer initially signed a three-year agreement which has now expired. Unless we can replace that customer with another similarly large customer or customers, revenues will continue to decline substantially from comparative periods, which has harmed our business.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 5 – Equity Financing and the Debt Restructuring
2012 Equity Financing and the Debt Restructuring
On March 26, 2012, we closed on an equity financing (the “2012 Equity Financing”) as well as a restructuring of our outstanding senior convertible indebtedness (the “2012 Debt Restructuring”) resulting in complete satisfaction of our senior indebtedness.
We entered into an Engagement Agreement, dated October 28, 2011, with MDB Capital Group, LLC (“MDB”), pursuant to which MDB agreed to act as the exclusive agent of the Company on a “best efforts” basis with respect to the sale of up to a maximum gross consideration of $6,000,000, subsequently verbally increased to $10,000,000, of the Company’s securities, subject to a minimum gross consideration of $3,000,000. The Company agreed to pay to MDB a commission of 10% of the gross offering proceeds received by the Company, to grant to MDB warrants to acquire up to 10% of the shares of our common stock and warrants issued in the financing, and to pay the reasonable costs and expenses of MDB related to the offering.
Pursuant to the Engagement Agreement, we entered into a Securities Purchase Agreement (“SPA”) dated March 23, 2012 with select institutional and other accredited investors for the private placement of 27,800,000 units of our securities. The SPA included a purchase price of $0.25 per unit, with each unit consisting of one share of common stock and two forms of Warrant: (1) The “A” Warrant grants the investors the right to purchase an additional share of common stock for each two shares of common stock purchased, for a term of six years and at an exercise price of $0.35 per share; and (2) The “B” Warrant will not be exercisable unless and until the occurrence of a future issuance of stock at less than $0.25 per share, but, in the event of such issuance, grants the investors the right to acquire additional shares at a price of $0.05 to reduce the impact of the dilution caused by such issuance, but in no event shall the number of shares to be issued under the B Warrant cause us to exceed the number of authorized shares of common stock. The shares in excess of our authorized shares that would have been issuable under the B Warrant shall be “net settled” by payment of cash in an amount equal to the number of shares in excess of the authorized common shares multiplied by the closing price of our common stock as of the trading day immediately prior to the applicable date of the exercise of such B Warrant. The holders of the B Warrants agreed in December 2013 to amend the terms of the B Warrant to reduce the amount of subsequent financing required to extinguish the B Warrants with the result that the B Warrants have now been extinguished.
Net proceeds from the 2012 Equity Financing, after deducting the commissions and the estimated legal, printing and other costs and expenses related to the financing, were approximately $6.1 million. Coincident to the closing of the 2012 Equity Financing, we also closed on the 2012 Debt Restructuring. In connection therewith, the Company paid $2,750,000 to Castlerigg Master Investment Ltd. (“Castlerigg”), and issued to Castlerigg 2,000,000 shares of common stock in full and complete satisfaction of the senior convertible note and all accrued interest. In consideration of negotiating the 2012 Debt Restructuring, we issued to one of our placement agents 586,164 shares of our common stock and paid them $275,041.
In December 2011, we entered into a loan with 7 accredited individuals and entities under the terms of which we borrowed $1,300,000 to be used as working capital (“Bridge Loan”). The Bridge Loan bears an interest rate of 18% per annum and had a maturity date of February 28, 2012, which was subsequently extended to the earlier of the date nine months from the original maturity date or the date we close on an additional sale of our securities that results in gross proceeds to us of $12 million. In consideration of the Bridge Loan we granted to the holders of the Bridge Loan warrants with a five year term to purchase 357,500 shares of our common stock at an exercise price of $0.65 per share. In consideration of the extension of the maturity date of the Bridge Loan, we granted the holders of the Bridge Loan warrants with a six year term to purchase 247,500 shares of our common stock at an exercise price of $0.35 per share.
In connection with the 2012 Equity Financing and under the terms of the SPA, two of the above described bridge lenders converted the principal balance of their portion of the bridge loan in the amount of $400,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing. In addition, one other entity converted the amount owed by us for equipment purchases in the amount of $500,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing. The proceeds from these conversions were treated as funds raised with respect to the financing.
In connection with the 2012 Equity Financing and under the terms of the SPA, the Company agreed to prepare and file, within 60 days following the issuance of the securities, a registration statement covering the resale of the shares of common stock sold in the financing and the shares of common stock underlying the Warrants. The Company filed the registration statement on April 9, 2012 and it was declared effective on August 1, 2012.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
On April 5, 2012 we secured an additional $154,000 from 1 company and 4 individuals (three of which are members of our Board of Directors) on the same terms and conditions as the investors of the 2012 Equity Financing. As a result of this funding we issued 616,000 shares of our common stock and A warrants totaling 400,400 of which 308,000 were issued to investors and 92,400 were issued to our investment banker.
All warrants listed below were issued with price protection provisions and were accounted for as derivative liabilities. The Warrants were valued using the Black Scholes pricing model.
| | Common Shares Issued | | | Number of Warrants | | | Value of Warrants | |
Investors | | | 24,816,000 | | | | 12,408,000 | | | $ | 5,677 | |
Bridge Loan Conversion | | | 1,600,000 | | | | 800,000 | | | | 366 | |
Equipment Finance Conversion | | | 2,000,000 | | | | 1,000,000 | | | | 458 | |
Agency | | | — | | | | 4,262,400 | | | | 1,951 | |
Total | | | 28,416,000 | | | | 18,470,400 | | | $ | 8,452 | |
We recorded an aggregate derivative liability of $8,452 and $757,469 as of December 31, 2013 and 2012, respectively related to the reset feature of the warrants mentioned above. A derivative valuation gain of $749,017 and $4,365,323 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2012 and the time the warrants issued, respectively. The aggregate derivative liability of $8,452 was calculated using a Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 1.27%, (ii) expected life (in years) of 4.2; (iii) expected volatility of 96.77%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
2010 Equity Financing and the Debt Restructuring
On December 24, 2010, we closed on an equity financing (the “Equity Financing”) as well as a restructuring of our then outstanding convertible indebtedness (the “Debt Restructuring”). The Equity Financing and the Debt Restructuring are described as follows.
We entered into a Placement Agency Agreement, dated December 17, 2010, with Philadelphia Brokerage Corporation (“PBC”), pursuant to which PBC agreed to act as the exclusive agent of the Company on a “best efforts” basis with respect to the sale of up to a maximum gross consideration of $15,000,000 of units of the Company’s securities, subject to a minimum gross consideration of $10,000,000. The units consisted of two shares of our common stock and one warrant to purchase a share of our common stock. The Company agreed to pay PBC a commission of 8% of the gross offering proceeds received by the Company, to issue PBC 40,000 shares of its common stock for each $1,000,000 raised, and to pay the reasonable costs and expenses of PBC related to the offering. The Company also agreed to pay PBC a restructuring fee in the amount of approximately $180,000 upon the closing of the Equity Financing and the simultaneous Debt Restructuring.
Pursuant to the Placement Agency Agreement, we entered into Subscription Agreements dated December 23, 2010 with select institutional and other accredited investors for the private placement of 12,500,000 units of our securities. The Subscription Agreements included a purchase price of $1.20 per unit, with each unit consisting of two shares of common stock and one warrant to purchase an additional share of common stock. The warrants have a term of five years and had an exercise price of $1.00 per share which was reset to $0.78 pursuant to the 2012 Equity Financing.
Net proceeds from the Equity Financing, after deducting the commissions and debt restructuring fees payable to PBC and the estimated legal, printing and other costs and expenses related to the financing, were approximately $13.5 million. We used a portion of the net proceeds of the Equity Financing to pay down debt and the remainder was used for working capital.
On November 29, 2010, we entered into a bridge loan transaction with three accredited investors pursuant to which we issued unsecured notes in the aggregate principal amount of $1.0 million. Upon the closing of the Equity Financing, the lenders converted the entire principal amount plus accrued interest into the same units offered in the Equity Financing and the proceeds from the bridge loan transaction were treated as funds raised with respect to the financing.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
In connection with the Equity Financing and under the terms of the Subscription Agreements, the Company agreed to prepare and file, and did file, within 60 days following the issuance of the securities, a registration statement covering the resale of the shares of common stock sold in the financing and the shares of common stock underlying the warrants. The registration statement was declared effective June 16, 2011 satisfying the obligation contained in the Subscription Agreements.
On December 24, 2010, we also closed on the Debt Restructuring. In connection therewith, we (i) issued an Amended and Restated Senior Convertible Note in the principal amount of $5.5 million (the “Amended and Restated Note”) to Castlerigg Master Investment Ltd. (“Castlerigg”), (ii) paid $2.5 million in cash to Castlerigg, (iii) cancelled warrants previously issued to Castlerigg that were exercisable for a total of 5,208,333 shares of common stock, (iv) issued 800,000 shares of common stock to Castlerigg in satisfaction of an obligation under a prior loan amendment, (v) entered into the Letter Agreement pursuant to which we paid Castlerigg an additional $2.75 million in cash in lieu of the issuance of $3.5 million in stock and warrants as provided in the loan restructuring agreement under which the Amended and Restated Note and other documents were issued (the “Loan Restructuring Agreement”), and (vi) entered into an Investor Rights Agreement with Castlerigg dated December 23, 2010. As a result of the foregoing, Castlerigg forgave approximately $7.2 million of principal and accrued but unpaid interest.
The Amended and Restated Note, dated December 23, 2010, was a senior, unsecured note that matured in three years from the closing and bore interest at an annual rate of 6.25%, payable semi-annually. We paid the first year’s interest of $350,434 at the closing. The Amended and Restated Note was convertible into shares of common stock at a conversion price of $1.35 per share, subject to adjustment. The Amended and Restated Note was convertible in whole or in part at any time upon notice by Castlerigg to us. The Amended and Restated Note also contained various restrictions, acceleration provisions and other standard and customary terms and conditions. Two of our consolidated subsidiaries guaranteed our obligations under the Amended and Restated Note.
The Investor Rights Agreement provides Castlerigg with certain registration rights with respect to the Company’s securities held by Castlerigg. These registration rights include an obligation of the Company to issue additional warrants to Castlerigg if certain registration deadlines or conditions are not satisfied. The agreement also contains full-ratchet anti-dilution price protection provisions in the event the Company issues stock or convertible debt with a purchase price or conversion price less than the conversion price described above.
During the three months ended March 31, 2011, we issued Castlerigg 400,000 warrants pursuant to a waiver agreement dated March 10, 2011 allowing the issuance of shares and warrants for the conversion of the AR Note Payable without adjusting the conversion price of the Amended and Restated Senior 6.25% Convertible Note. These warrants contain full-ratchet anti-dilution price protection provisions in the event the Company issues stock or convertible debt with a purchase price or conversion price less than the conversion price described above and were accounted for as embedded derivatives and valued on the transaction date using a Black Scholes pricing model. During the three and six months ended June 30 ,2011 the warrant holder exercised these warrants using a cashless provision resulting in the company issuing 372,272 shares of our common stock. A valuation gain of $144,000 was recorded to reflect the change in value of the aggregate derivative from the time of issue to the date of conversion.
In connection with the Debt Restructuring, the Company amended the note with the holder of a $1.0 million unsecured convertible note, pursuant to which the maturity date of the note was extended to December 31, 2013. We also issued 150,000 shares and 75,000 warrants to acquire our common stock at $.90 per share to the holder of this note as consideration to extend the term of the note.
On March 26, 2012, we closed on an equity financing (the “2012 Equity Financing”) as well as a restructuring of our outstanding senior convertible indebtedness (the “2012 Debt Restructuring”) resulting in complete satisfaction our senior indebtedness.
A portion of the net proceeds from the 2012 Equity Financing was used to close on the 2012 Debt Restructuring therewith. The Company paid $2,750,000 and issued 2,000,000 shares of common stock valued at $760,000 to Castlerigg in satisfaction of the $5,500,000 senior convertible note and $680,816 of accrued interest.
Investor warrants totaling 12,499,980 issued under the Subscription Agreements contain price protection adjustments in the event we issue new common stock or common stock equivalents in certain transactions at a price less than $1.00 per share and were accounted for as embedded derivatives and valued on the transaction date using a Black Scholes pricing model. The exercise price has been reset to $0.7312 per share due to subsequent financings.
We recorded an aggregate derivative liability of $499 and $109,400 as of December 31, 2013 and 2012 respectively, related to the reset feature of the warrants issued under the Placement agency Agreement. A derivative valuation gain of $108,901 and $2,765,600, respectively, were recorded to reflect the change in value of the aggregate derivative liability since December 31, 2012 and December 31, 2011, respectively. The aggregate derivative liability of $499 for the conversion feature of the note was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.38%, (ii) expected life (in years) of 2.0; (iii) expected volatility of 120.96%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 6 – Notes Payable
The recorded value of our notes payable (net of debt discount) for the years ending December 31, 2013 and 2012 was as follows:
| | December 31, 2012 | | | December 31, 2013 | |
2012 Secured Convertible Notes | | $ | 2,428,166 | | | $ | 4,225,000 | |
Unsecured Convertible Note | | | 673,840 | | | | 1,000,000 | |
Unsecured Interest Note | | | — | | | | 20,000 | |
Total | | | 3,102,006 | | | | 5,245,000 | |
Less Current Portion | | | (3,102,006 | ) | | | (5,245,000 | ) |
Total Long-term | | $ | — | | | $ | — | |
2012 Secured Convertible Notes
We engaged Philadelphia Brokerage Corporation to raise funds through the issuance of convertible promissory notes. We anticipated issuing promissory notes with an aggregate principal amount of up to $5,000,000 (“2012 Convertible Debt Offering”). As of December 31, 2013 we have issued notes having an aggregate principal value of $4,225,000 as explained below. The notes are due and payable on or before December 31, 2013 and remain unsatisfied at the current date. The notes bear interest at 12% per annum and may convertible to common stock at a $.25 per share conversion price. We also granted holders of the notes warrants with a five year life to acquire up to 200,000 shares of our common stock for each $100,000 of principal amount of the convertible notes. The notes are secured by all of our assets with the exception of the equipment and receivables secured by the equipment lessor for equipment used in providing services for our largest customer’s digital signage network.
In July 2012, we entered into a note and warrant purchase and security agreement with individual investors and broke escrow on the initial funding under the 2012 Convertible Debt Offering, the principal amount of which was $1,900,000, which included the conversion of $900,000 of previously issued short term debt (See Bridge Loan described above) to the 2012 convertible Debt Offering, which extinguished the Bridge Loan. Of the $1,000,000 non-converted principal amount, we realized $923,175 of cash in the initial closing and issued warrants to acquire 3,800,000 shares of our common stock. We paid $76,825 in investment banking fees and costs of the offering.
In August 2012, we continued sales of convertible debt under the 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $900,000, issued warrants to acquire 1,800,000 shares of our common stock, from which we realized cash of $851,624 after payment of investment banking fees of $48,376.
In December 2012, we continued sales of convertible debt under the 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $250,000, issued warrants to acquire 500,000 shares of our common stock to one member of our Board of Directors.
In January 2013, we continued sales of convertible debt under the 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $425,000, issued warrants to acquire 850,000 shares of our common stock to; (i) one member of our Board of Directors, (ii) three individuals and (iii) two companies.
In August 2013, we converted the $750,000 principal balance of 2013 Accounts Receivable Purchase Agreement into our 2012 Convertible Debt Offering through the issuance of short term debt. No warrants were issued with respect to this transaction.
The notes and warrants mentioned above were issued with price protection provisions and were accounted for as derivative liabilities and valued on the dates issued using a Black-Scholes pricing model.
We recorded an aggregate derivative liability of $74,500 as of December 31, 2012, related to the conversion feature of the note. A derivative valuation gain of $423,500 was recorded to reflect the change in value of the aggregate derivative liability from the time the notes were issued. The aggregate derivative liability of $74,500 was calculated as follows using a Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.11%, (ii) expected life (in years) of 0.50; (iii) expected volatility of 129.08%, (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.08.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Additionally, we recorded an aggregate derivative liability of $2,654 and $183,000 as of December 31, 2013 and 2012, respectively related to the warrant reset provision. A derivative valuation gain of $180,346 and $442,000 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2012 and the time the warrants were issued, respectively. The aggregate derivative liability of $2,654 was calculated as follows using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 1.02%, (ii) expected life (in years) of 3.60; (iii) expected volatility of 101.48%, (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
The principal value of $4,225,000 of the secured convertible note is being accreted over the amended term of the obligation, for which $684,760 and $501,166 was included in interest expense for each the years ended December 31, 2013 and 2012, respectively. The note bears a 12% annual interest rate and for the years ended December 31, 2013 and 2012, $448,792 and $149,227, respectively were included in interest expense.
Unsecured Convertible Note
On September 29, 2006, we entered into a letter of understanding with Triage Capital Management, or Triage, dated September 25, 2006. The letter of understanding provided that Triage loan $1,000,000 to us in exchange for us entering into, on or prior to October 30, 2006, a convertible note securities agreement. It was intended that the funding provided by Triage be replaced by a convertible note and accompanying warrants, as described below. Effective November 2, 2006, we entered into securities purchase agreement, a 5% convertible note, a registration rights agreement, and four classes of warrants to purchase our common stock, all of which were with an individual note holder, the controlling owner of Triage, who caused our agreement with Triage to be assigned to him, which satisfied our agreement with Triage.
Pursuant to the securities purchase agreement, (i) we sold to the convertible note holder a three-year convertible note in the principal amount of $1,000,000 representing the funding received by us on September 29, 2006; (ii) the convertible note bears an annual interest rate of 5%, payable semi-annually in cash or shares of our common stock; (iii) the convertible note is convertible into shares of our common stock at a conversion price of $1.50 per share subject to full-ratchet anti-dilution price protection provisions ; and (iv) we issued to the convertible note holder four classes of warrants (A Warrants, B Warrants, C Warrants and D Warrants), which give the convertible note holder the right to purchase a total of 5,500,000 shares of our common stock as described below. The A and B Warrants originally expired one year after the effective date of a registration statement filed under the Securities Act of 1933, as amended (the “Securities Act”), to register the subsequent sale of shares received from exercise of the A and B Warrants. The C Warrants and D Warrants originally expired eighteen months and twenty four months, respectively, after the effective date of a registration statement to be filed under the Securities Act. The A Warrants grant the convertible note holder the right to purchase up to 750,000 shares of common stock at an exercise price of $1.60 per share, the B Warrants grant the convertible note holder the right to purchase up to 750,000 shares of common stock at an exercise price of $1.75 per share, the C Warrants grant the convertible note holder the right to purchase up to 2,000,000 shares of common stock at an exercise price of $2.10 per share, and the D Warrants grant the convertible note holder the right to purchase up to 2,000,000 shares of common stock at an exercise price of $3.00 per share.
During the year ended December 31, 2007, the convertible note holder exercised 454,000 A Warrants. We entered into an exchange agreement dated October 31, 2007 in which the convertible note holder received 650,000 shares of our common stock in exchange for cancellation of the C and the D Warrants. The expiration date of the A Warrants and the B Warrants was extended from January 11, 2008 to December 3, 2008. During the year ended December 31, 2008, the convertible note holder exercised 64,400 A Warrants. On December 3, 2008, the remaining 231,600 A Warrants and 750,000 B Warrants were unexercised and expired.
On December 23, 2009 we entered into an amendment with the holder of our unsecured convertible note in the principal amount of $1.0 million which (i) extended the note maturity date to December 22, 2010 and (ii) increased the annual rate of interest from 5% to 8% commencing October 16, 2009. All other terms and conditions of the note remain unchanged.
On December 24, 2010 we closed on a Debt Restructuring as mentioned above, In connection with that Debt Restructuring the Company amended the note with the holder of a $1.0 million unsecured convertible note, pursuant to which the maturity date of the note was extended to December 31, 2013 and remains currently unsatisfied. We issued 150,000 shares to the holder of this note as consideration to extend the term of the note.
During March 2011, we issued 135,369 shares of common stock to the holder of our unsecured convertible note in satisfaction of $81,221 of accrued interest on the unsecured convertible note. Also in connection with the satisfaction of the accrued interest we granted to the holder a warrant to acquire up to 221,758 additional shares of our common stock at an exercise price of $0.96 per share. The warrant is exercisable at any time for a five-year period. For the year ended December 31, 2011, the $157,400 value of the warrant was included in interest expense.
We recorded an aggregate derivative liability of $46,400 of December 31, 2012 related to the conversion feature of the note. A derivative valuation gain of $253,600 was recorded to reflect the change in value of the aggregate derivative liability since December 31, 2011. The aggregate derivative liability of $46,400 for the conversion feature of the note was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.16%, (ii) expected life (in years) of 1.0; (iii) expected volatility of 112.04%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.08.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
In connection with the amendment mentioned above, the principal value of the note is being accreted due to the difference in the value of the conversion feature before and after the amendment. The principal value of $1,000,000 of the unsecured convertible note was accreted over the amended term of the obligation, for which $326,160 and $333,336 was included in interest expense for each the years ended December 31, 2013 and 2012, respectively.
The note bears an 8% annual interest rate payable semi-annually, and for each the years ended December 31, 2013 and 2012, $80,000, was included in interest expense.
Unsecured Interest Note
On April 17, 2013, we entered into a promissory note with the holder of our Unsecured Convertible Note in the amount of $20,000. The note was to satisfy unremitted interest due the holder on the Unsecured Convertible Note at that time. The note bears a 12 % per annum interest rate and was due on December 31, 2013. The principal and accrued interest due remain unsatisfied at the current date.
Senior Unsecured 6.25% Convertible Note
On December 24, 2007, we entered into a securities purchase agreement in which we raised $15,000,000 (less $937,000 of prepaid interest). We used the proceeds from this financing to support our CodecSys commercialization and development and for general working capital purposes. Pursuant to the financing, we issued a senior secured convertible note in the principal amount of $15,000,000 (which principal amount has been increased as discussed below).The senior secured convertible note was originally due December 21, 2010, but was extended to December 21, 2013 and has been subsequently retired. The senior secured convertible note bore interest at 6.25% per annum (which rate has been changed as discussed below) if paid in cash. Interest for the first year was prepaid at closing. Interest-only payments thereafter in the amount of $234,375 are due quarterly and commenced in April 2009. Interest payments may be made through issuance of common stock in certain circumstances or may be capitalized and added to the principal. The original principal of the note was convertible into 2,752,294 shares of our common stock at a conversion price of $5.45 per share, convertible any time during the term of the note. We granted a first priority security interest in all of our property and assets and of our subsidiaries to secure our obligations under the note and related transaction agreements. In August 2009 we received a waiver from the note holder releasing their security interest for the equipment purchased under our sale lease back financing.
In connection with the 2007 financing, the senior secured convertible note holder received warrants to acquire 1,875,000 shares of our common stock exercisable at $5.00 per share. We also issued to the convertible note holder 1,000,000 shares of our common stock valued at $3,750,000 and incurred an additional $1,377,000 for commissions, finder’s fees and other transaction expenses, including the grant of a three-year warrant to purchase 112,500 shares of our common stock to a third party at an exercise price of $3.75 per share, valued at $252,000. A total of $1,377,000 was included in debt offering costs and is being amortized over the term of the note.
From March 26, 2010 through October 29, 2010, we entered into a series of amendments to the senior secured convertible note. Each of these amendments is described below.
On March 26, 2010, we entered into an amendment and extension agreement with the holder of the senior secured convertible note. The agreement conditionally amended the maturity date of the note to December 21, 2011. If we are unsuccessful in raising at least $6.0 million in equity financing before September 30, 2010, the maturity date of the note will automatically be restored to its original date of December 21, 2010. In consideration of entering into the agreement, the note holder was issued 1,000,000 shares of our restricted common stock valued at $990,000. In addition, we agreed to the inclusion of three additional terms and conditions in the note: (i) from and after the additional funding, we will be required to maintain a cash balance of at least $1,250,000 and provide monthly certifications of the cash balance to the note holder; (ii) we will not make principal payments on our outstanding $1.0 million unsecured convertible note without the written consent of the holder of the senior secured convertible note; and (iii) we will grant board observation rights to the note holder. Given these additional terms, unless the senior secured convertible note holder provides consent, of which there can be no assurance, we will be precluded from repaying the $1.0 million unsecured convertible note when it becomes due on December 22, 2010.
On July 30, 2010, we entered into a further amendment agreement with the holder of the senior secured convertible note regarding the note and warrant reset provisions. The July 30, 2010 amendment conditionally amended the maturity date of the note to June 21, 2012. If we are unsuccessful in raising the $6.0 million in equity financing referenced above, the maturity date of the note will automatically be restored to its original date of December 21, 2010. The holder of the note agreed to a conversion price of the note of $1.80 per share instead of the price at which we sell equity between now and September 30, 2010 and reduced the required cash balance referenced in the March 26, 2010 amendment above from $1,250,000 to $950,000. In addition, the number of warrants originally granted to the holder pursuant to the 2007 financing increased from 1,875,000 to 5,208,333 and were exercisable at $1.80 per share instead of $5.00 per share. The warrants continued to be exercisable any time for the five years from the original date of grant. In consideration of entering into the July 30, 2010 amendment the note holder was issued 2,000,000 shares of common stock and would be issued an additional 800,000 shares of our common stock contingent upon completion of the required equity raise.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
On September 27, 2010, we entered into a further amendment agreement with the holder of the senior secured convertible note regarding the note. Pursuant to this amendment, the due date for the required equity financing was extended to October 31, 2010.
On October 29, 2010, we entered into a fourth amendment agreement with the holder of the senior secured convertible note regarding the note and warrant provisions. The fourth amendment (i) increased the amount of the required equity raise to $8.0 million, approximately $2.5 million of which had been raised or committed by investors at the time of the amendment; (ii) extended the time in which we can complete the equity financing to December 3, 2010; (iii) deleted the provision of the senior secured convertible note that granted the Company the option to redeem the note prior to its maturity date; (iv) changed the conversion price of the note upon successful completion of the required capital raise to an amount equal to 150% of the lowest price at which Company common stock is sold during calendar year 2010; (v) changed the exercised price of the warrants to an amount equal to 150% of the lowest price at which Company common stock is sold during calendar year 2010; (vi) provides that if we are successful in completing the required capital raise the number of warrants will be increased as currently provided in the 6.25% senior secured convertible promissory note; and (vii) extended the expiration date of the warrants to December 31, 2013.
If the additional funding was not completed by December 3, 2010, certain provisions of the prior amendments became void in that the maturity date will revert back to December 21, 2010, the conversion price became the lowest price at which equity securities had been sold, the exercise price became the lowest price at which equity securities have been sold, the number of warrants then outstanding would be determined by the original purchase documents, and the Company would not have an obligation to maintain a balance of cash and marketable securities equal to $950,000.
On December 24, 2010, we closed on the Debt Restructuring. In connection therewith, we (i) issued an Amended and Restated Senior Convertible Note in the principal amount of $5.5 million (the “Amended and Restated Note”) to Castlerigg Master Investment Ltd. (“Castlerigg”), (ii) paid $2.5 million in cash to Castlerigg, (iii) cancelled warrants previously issued to Castlerigg that were exercisable for a total of 5,208,333 shares of common stock, (iv) issued 800,000 shares of common stock to Castlerigg in satisfaction of an obligation under a prior loan amendment, (v) entered into the Letter Agreement pursuant to which we paid Castlerigg an additional $2.75 million in cash in lieu of the issuance of $3.5 million in stock and warrants as provided in the loan restructuring agreement under which the Amended and Restated Note and other documents was issued (the “Loan Restructuring Agreement”), and (vi) entered into an Investor Rights Agreement with Castlerigg dated December 23, 2010. As a result of the foregoing, Castlerigg forgave approximately $7.2 million of principal and accrued but unpaid interest. The Debt Restructuring was considered a troubled-debt restructuring and a gain on debt restructuring of $3,062,457 was recorded during the year ended December 31, 2010, which was the difference between the adjusted carrying value of the original note and the carrying value of the Amended and Restated Note.
The Amended and Restated Note, dated December 23, 2010, is a senior, unsecured note that matures in three years from the closing and bore interest at an annual rate of 6.25%, payable semi-annually. We paid the first year’s interest of approximately $344,000 at the closing. The Amended and Restated Note is convertible into shares of common stock at a conversion price of $1.35 per share, subject to adjustment. The Amended and Restated Note is convertible in whole or in part at any time upon notice by Castlerigg to us. The Amended and Restated Note also contains various restrictions, acceleration provisions and other standard and customary terms and conditions. Two of our consolidated subsidiaries guaranteed our obligations under the Amended and Restated Note.
The Investor Rights Agreement provides Castlerigg with certain registration rights with respect to the Company’s securities held by Castlerigg. These registration rights include an obligation of the Company to issue additional warrants to Castlerigg if certain registration deadlines or conditions were not satisfied. The agreement also contains full-ratchet anti-dilution price protection provisions in the event the Company issues stock or convertible debt with a purchase price or conversion price less than the conversion price described above.
On March 26, 2012, we closed on an equity financing (the “2012 Equity Financing”), as well as a restructuring of our outstanding senior convertible indebtedness (the “2012 Debt Restructuring”), resulting in complete satisfaction of our senior indebtedness under the Amended and Restated Note.
A portion of the net proceeds from the 2012 Equity Financing was used to close on the 2012 Debt Restructuring. The Company paid $2,750,000 and issued 2,000,000 shares of common stock valued at $760,000 in satisfaction of the Amended and Restated Note and remaining interest value of $680,816. In consideration of negotiating the 2012 Debt Restructuring and amending our agreement with our placement agent, we paid $275,041 and issued 586,164 shares of our common stock valued at $222,742 to our placement agent, and recognized a $2,173,033 gain on extinguishment of debt as a result of this retirement.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
With the retirement of the Amended and Restated Note we recorded no aggregate derivative liability at December 31, 2013 or 3012. However for the year ended December 31, 2012, (at the date of retirement) we recorded a derivative valuation gain of $203,700, related to the conversion feature of the Amended and Restated Note to reflect the change in value of the aggregate derivative from December 31, 2011 to the date of retirement. The derivative value of $81,500 at the date of retirement was recorded as additional paid in capital.
Accounts Receivable Purchase Agreements
During the year ended December 31, 2010 we entered into two Accounts Receivable Purchase Agreements with one individual for an aggregate amount of $775,000. During the year ended December 31, 2011 we remitted $100,000 of the principal balance plus accrued interest of $8,360 and converted the remaining $675,000 of principal balance plus $109,292 of accrued and unpaid interest into 1,307,153 shares of our common stock and warrants to purchase an additional 653,576 shares of our common stock. The warrants contain anti-dilution price protection provisions in the event the Company issues stock or convertible debt with a purchase price or conversion price less than $1.00 per share. The current exercise price has been reset to $0.725 per share due to subsequent financings.
We recorded an aggregate derivative liability of $28 and $5,900 as of December 31, 2013 and 2012, respectively, related to the warrant reset provision of the warrants. A derivative valuation gain of $5,872 and $253,600, respectively, was recorded to reflect the change in value of the aggregate derivative liability since December 31, 2012 and December 31, 2011, respectively. The aggregate derivative liability of $28 for the warrant reset provision of the warrants was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.48%, (ii) expected life (in years) of 2.20; (iii) expected volatility of 119.11%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
Bridge Loan
On December 28, 2011 we entered into a Note and Warrant Purchase and Security Agreement with seven individuals for an aggregate of $1,300,000 (“Bridge Loan”) to be used as working capital. The note bears an annual interest rate of 18%, payable monthly in cash. Additionally, we granted to the holders of the Bridge Loan warrants with a five year term to purchase an aggregate of 357,500 shares of our common stock at an exercise price of $0.65. The note was due on February 28, 2012, but the term was subsequently extended to the earlier of the date nine months from the original maturity date or the date we closed on an additional sale of our securities that resulted in gross proceeds to us of $12 million. In consideration of the extension of the maturity date of the Bridge Loan, we granted the holders of the Bridge Loan warrants with a six year term to purchase 247,500 shares of our common stock at an exercise price of $0.35 per share. This note is collateralized by a security interest in all of our accounts receivable
In connection with the Bridge Loan, we paid an $84,500 placement fee and issued warrants to purchase 65,000 shares of our common stock at an exercise price of $0.65 per share and subsequently reset to $0.53, to our investment banker for services in completing the above transaction and paid a $3,000 escrow fee to the Escrow Agent in exchange for holding the funds prior to their disbursement to us.
On March 26, 2012, we closed on the 2012 Equity Financing and under the terms of the associated securities purchase agreement, two of the above described bridge lenders converted the principal balance of their portion of the bridge loan in the amount of $400,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing, reducing the outstanding principal balance to $900,000. The warrants issued had a total value of $222,426 which resulted in a loss on extinguishment of debt of $222,426. The aggregate derivative liability and valuation gain or loss for the warrants issued for the converted portion of the principal balance are included in the aggregate of 2012 Equity Financing information.
All warrants mentioned above were issued with price protection provisions and were accounted for as derivative liabilities and valued using a Black Scholes pricing model.
On July 13, 2012 the $900,000 principal balance was retired and was included as part of the 2012 Convertible Note (as described below) and recorded a (i) $93,661 loss on extinguishment of debt related to the remaining un-accreted portion of the note and (ii) $53,160 expense related to unrecognized offering costs, at the time of retirement.
At December 31, 2013 and 2012 we recorded an aggregate derivative liability of $44 and $7,400, respectively related to the reset provision for the original and placement warrants issued. A derivative valuation gain of $7,356 and $136,300 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2012 and 2011, respectively. The aggregate derivative liability of $44 for the reset provision of the warrants was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.78%, (ii) expected life (in years) of 3.0; (iii) expected volatility of 103.27%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
At December 31, 2013 and 2012 we recorded an aggregate derivative liability of $59 and $7,200, respectively related to the reset provision for the warrants issued for an extension of the maturity date. A derivative valuation gain of $7,141 and $89,325 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2012 and the time the warrants were issued, respectively. The aggregate derivative liability of $59 for the reset provision of the warrants was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.78%, (ii) expected life (in years) of 3.0; (iii) expected volatility of 103.27%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.005.
The principal value of the note was being accreted over the amended term of the obligation, for which $106,723 was included in interest expense for the year ended December 31, 2012. The note bore an 18% annual interest rate, and for the year ended December 31, 2012, $100,899 was included in interest expense.
Equipment Purchase and Sale Agreement
In October 2011, we entered into an Equipment Purchase and Sale Agreement with a Utah corporation whereby we used the funds advanced to purchase certain electronic receiving and digital signage equipment along with installation costs. A 3% fee was due each month the amount remained outstanding. At December 31, 2011 we had an outstanding funded amount of $700,000.
On March 26, 2012, we closed on the 2012 Equity Financing and under the terms of the associated securities purchase agreement the above described lender converted the principal balance of its portion of the loan in the amount of $500,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing, the remaining $200,000 principal balance plus $105,000 of interest due was paid in cash. The warrants issued had a total value of $278,032 which resulted in a loss on extinguishment of debt of $278,032. The aggregate derivative liability and valuation gain or loss for the warrants issued for the converted portion of the principal balance are included in the aggregate of 2012 Equity Financing information.
The 3% fee mention above totaling $63,000 was recorded as interest expense for year ended December 31, 2012.
Note 7 – Investment in Interact Devices, Inc (IDI)
We began investing in and advancing monies to IDI in 2001. IDI was developing technology which became an initial part of the CodecSys technology.
On October 23, 2003, IDI filed for Chapter 11 Federal Bankruptcy protection. We desired that the underlying patent process proceed and that the development of CodecSys technology continue. Therefore, we participated in IDI’s plan of reorganization, whereby we would satisfy the debts of the creditors and obtained certain licensing rights. On May 18, 2004, the debtor-in-possession’s plan of reorganization for IDI was confirmed by the United States Bankruptcy Court. As a result of this confirmation, we issued to the creditors of IDI shares of our common stock and cash in exchange for approximately 50,127,218 shares of the common stock of IDI. Since May 18, 2004, we have acquired additional common share equivalents IDI. As of December 31, 2013, we owned 55,897,169 IDI common share equivalents, representing approximately 94% of the total outstanding IDI share equivalents
Since May 18, 2004, we have advanced additional cash to IDI for the payment of operating expenses, which continues development and marketing of the CodecSys technology. As of December 31, 2013 and 2012, we have advanced an aggregate amount of $3,393,149 and $3,347,255 respectively, pursuant to a promissory note that is secured by assets and technology of IDI.
Note 8 – Operating Leases
We currently lease our executive office and warehouse space located at 6952 South 185 West, Unit C, Salt Lake City, Utah 84047, which consists of approximately 2,500 square feet on a month to month basis, at the rate of $3,955 per month plus utilities. We have no other properties. We recognized rent expense of approximately $234,392 and $352,789, in 2013 and 2012, respectively.
We also lease copy machines on multi-year leases that expire in March 2014 at a minimum rate of $655 per month.
The total future minimum payments under non-cancelable operating leases at December 31, 2013 are $1,965 related to the copy machines mentioned above.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 9 – Income Taxes
Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry-forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Net deferred tax liabilities consist of the following components as of December 31, 2012 and 2013:
| | 2012 | | | 2013 | |
| | | | | | |
Deferred tax assets | | | | | | |
NOL carry-forward | | $ | 25,881,900 | | | $ | 27,003,600 | |
General business credit carry-forwards | | | 1,158,900 | | | | 1,118,400 | |
Deferred compensation | | | 78,500 | | | | 22,700 | |
Allowance for doubtful accounts | | | 31,600 | | | | 3,200 | |
Deferred tax liabilities | | | | | | | | |
Depreciation | | | 61,700 | | | | (13,300 | ) |
| | | | | | | | |
Valuation allowance | | | (27,212,600 | ) | | | (28,134,600 | ) |
Net deferred tax asset | | $ | - | | | $ | - | |
The income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate to pretax income from continuing operations for the years ended December 31, 2012 and 2013 due to the following:
| | 2012 | | | 2013 | |
| | | | | | |
Federal income tax (expense) benefit at statutory rates | | $ | 1,831,600 | | | $ | 958,300 | |
State income tax (expense) benefit at statutory rates | | | 269,300 | | | | 140,900 | |
Change in valuation allowance | | | (2,100,900 | ) | | | (1,099,200 | ) |
| | $ | - | | | $ | - | |
At December 31, 2013, the Company had net operating loss carry-forwards of approximately $69,240,000 that may be offset against future taxable income from the year 2014 through 2033. No tax benefit has been reported in the December 31, 2012 and 2013 consolidated financial statements since the potential tax benefit is offset by a valuation allowance of the same amount.
Due to change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry-forwards for Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carry-forwards may be limited as to use in future years.
Note 10 – Preferred and Common Stock
We have authorized two classes of stock, 20,000,000 shares of preferred stock with no par value and 180,000,000 shares of common stock with a $0.05 par value. No preferred stock has been issued, while 110,233,225 shares of common stock were issued and outstanding at December 31, 2013. Holders of shares of common stock are entitled to receive dividends if and when declared and are entitled to one vote for each share on all matters submitted to a vote of the shareholders.
During the year ended December 31, 2013, we issued 2,759,405 shares of our common stock as follows: (i) 2,240,852 for extinguishment of company liabilities, (ii) 258,553 for settlement of restricted stock options, (iii) 200,000 for common stock issued to a former director for prior years services rendered, (iv) 60,000 to six non-employees for services rendered.
During the year ended December 31, 2012, we issued 31,498,164 shares of our common stock as follows: (i) 24,816,000 related to our 2012 Equity Financing and Debt Restructuring, (ii) 5,600,000 for debt conversions and (iii) 1,082,164 for services rendered by consultants.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 11 – Stock-based Compensation
In accordance with ASC Topic 718, stock-based compensation cost is estimated at the grant date, based on the estimated fair value of the awards, and recognized as expense ratably over the requisite service period of the award for awards expected to vest.
Stock Incentive Plans
Under the Broadcast International, Inc. 2004 Long-term Incentive Plan (the “2004 Plan”), the board of directors may issue incentive stock options to employees and directors and non-qualified stock options to consultants of the company. Options generally may not be exercised until twelve months after the date granted and expire ten years after being granted. Options granted vest in accordance with the vesting schedule determined by the board of directors, usually ratably over a three-year vesting schedule upon anniversary date of the grant. Should an employee terminate before the vesting period is completed, the unvested portion of each grant is forfeited. We have used the Black-Scholes valuation model to estimate fair value of our stock-based awards, which requires various judgmental assumptions including estimated stock price volatility, forfeiture rates, and expected life. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The number of unissued stock options authorized under the 2004 Plan at December 31, 2013 was 4,319,411.
The Broadcast International, Inc. 2008 Equity Incentive Plan (the “2008 Plan”) has become our primary plan for providing stock-based incentive compensation to our eligible employees and non-employee directors and consultants of the company. The provisions of the 2008 Plan are similar to the 2004 Plan except that the 2008 Plan allows for the grant of share equivalents such as restricted stock awards, stock bonus awards, performance shares and restricted stock units in addition to non-qualified and incentive stock options. We continue to maintain and grant awards under our 2004 Plan which will remain in effect until it expires by its terms. The number of unissued shares of common stock reserved for issuance under the 2008 Plan was 363,200 at December 31, 2013.
Stock Options
We estimate the fair value of stock option awards granted beginning January 1, 2006 using the Black-Scholes option-pricing model. We then amortize the fair value of awards expected to vest on a straight-line basis over the requisite service periods of the awards, which is generally the period from the grant date to the end of the vesting period. The Black-Scholes valuation model requires various judgmental assumptions including the estimated volatility, risk-free interest rate and expected option term. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The risk-free interest rate was based on the yield curve of a zero-coupon U.S. Treasury bond on the date the stock option award was granted with a maturity equal to the expected term of the stock option award. The expected option term is derived from an analysis of historical experience of similar awards combined with expected future exercise patterns based on several factors including the strike price in relation to the current and expected stock price, the minimum vest period and the remaining contractual period.
There were no options issued during the year ending December 31, 2013. The fair values for the options granted in 2012 were estimated at the date of grant using the Black Scholes option-pricing model with the following weighted average assumptions:
| | Year Ended December 31, 2012 | |
| | | |
Risk free interest rate | | | 1.65 | % |
Expected life (in years) | | | 10.0 | |
Expected volatility | | | 78.97 | % |
Expected dividend yield | | | 0.00 | % |
The weighted average fair value of options granted during the year ended December 31, 2012 was $0.27.
Warrants
We estimate the fair value of issued warrants on the date of issuance as determined using a Black-Scholes pricing model. We amortize the fair value of issued warrants using a vesting schedule based on the terms and conditions of each associated underling contract, as earned. The Black-Scholes valuation model requires various judgmental assumptions including the estimated volatility, risk-free interest rate and warrant expected exercise term. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The risk-free interest rate was based on the yield curve of a zero-coupon U.S. Treasury bond on the date the warrant was issued with a maturity equal to the expected term of the warrant.
The fair values for the warrants granted in 2013 and 2012 were estimated at the date of grant using the Black Scholes option-pricing model with the following weighted average assumptions:
| | Year Ended December 31, | |
| | 2013 | | | 2012 | |
Risk free interest rate | | | 0.65 | % | | | 1.16 | % |
Expected life (in years) | | | 4.42 | | | | 5.7 | |
Expected volatility | | | 90.68 | % | | | 82.79 | % |
Expected dividend yield | | | 0.00 | % | | | 0.00 | % |
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
The weighted average fair value of warrants granted during the years ended December 31, 2013 and 2012, was $0.05 and $0.23, respectively.
Results of operations for the years ended December 31, 2013 and 2012 includes $25,388 and $283,693, respectively, of non-cash stock-based compensation expense. Restricted stock units and options issued to directors vest immediately. All other restricted stock units, options and warrants are subject to applicable vesting schedules. Expense is recognized proportionally as each award or grant vests.
The $25,388 non-cash stock-based compensation expense for the year ended December 31, 2013 was a result of the vesting of unexpired options and warrants issued prior to January 1, 2013.
For the year ended December 31, 2012 we recognized $283,692 of stock based compensation as follows: (i) $65,500 for 390,133 restricted stock units issued to 5 members of the board of directors, (ii) $833 for 50,000 options granted to 4 employees and (iii) $217,359 resulting from the vesting of unexpired options and warrants issued prior to January 1, 2012.
The following table summarizes option and warrant activity during the years ended December 31, 2013 and 2012.
| | Options and Warrants Outstanding | | | Weighted Average Exercise Price | |
| | | | | | |
Outstanding at December 31, 2011 | | | 20,440,551 | | | | 1.10 | |
Options granted | | | 50,000 | | | | 0.37 | |
Warrants issued | | | 24,817,900 | | | | 0.33 | |
Expired | | | (252,669 | ) | | | 1.31 | |
Forfeited | | | (1,658,919 | ) | | | 1.31 | |
Exercised | | | — | | | | — | |
| | | | | | | | |
Outstanding at December 31, 2012 | | | 43,396,863 | | | $ | 0.54 | |
Options granted | | | — | | | | — | |
Warrants issued | | | 850,000 | | | | 0.25 | |
Expired | | | (643,094 | ) | | | 0.55 | |
Forfeited | | | (535,633 | ) | | | 1.42 | |
Exercised | | | — | | | | — | |
| | | | | | | | |
Outstanding at December 31, 2013 | | | 42,863,636 | | | $ | 0.47 | |
The following table summarizes information about stock options and warrants outstanding at December 31, 2013.
| | | Outstanding | | | Exercisable | |
| | | | | | Weighted Average Remaining | | | Weighted Average | | | | | | Weighted Average | |
Range of Exercise Prices | | | Number Outstanding | | | Contractual Life (years) | | | Exercise Price | | | Number Exercisable | | | Exercise Price | |
$ | 0.17-0.95 | | | | 40,024,414 | | | | 3.34 | | | $ | 0.42 | | | | 39,941,081 | | | $ | 0.42 | |
| 1.00-1.59 | | | | 2,709,222 | | | | 2.69 | | | | 1.04 | | | | 2,694,555 | | | | 1.04 | |
| 2.25-4.00 | | | | 334,500 | | | | 1.94 | | | | 2.52 | | | | 334,500 | | | | 2.52 | |
$ | 0.17-4.00 | | | | 42,863,636 | | | | 3.29 | | | $ | 0.48 | | | | 42,970,136 | | | $ | 0.47 | |
There were no options exercised for the years ended December 31, 2013 and 2012. There was no intrinsic value of options and warrants available and exercisable for the years ended December 31, 2013 or 2012.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Restricted Stock Units
For the years ended December 31, 2013 and 2012, 686,667 and 390,133 restricted stock units were awarded, respectively. The cost of restricted stock units is determined using the fair value of our common stock on the date of the grant and compensation expense is recognized in accordance with the vesting schedule. All of the restricted stock units vested during the year they were awarded.
The following is a summary of restricted stock unit activity for the years ended December 31, 2013 and 2012:
| | Restricted Stock Units | | | Weighted Average Grant Date Fair Value | |
| | | | | | |
Outstanding at December 31, 2011 | | | 2,550,000 | | | | 1.25 | |
Awarded at fair value | | | 390,133 | | | | 0.17 | |
Canceled/Forfeited | | | — | | | | — | |
Settled by issuance of stock | | | — | | | | — | |
Outstanding at December 31, 2012 | | | 2,940,133 | | | $ | 1.11 | |
Awarded at fair value | | | 686,667 | | | | 0.08 | |
Canceled/Forfeited | | | (275,000 | ) | | | 1.36 | |
Settled by issuance of stock | | | (258,553 | ) | | | 0.82 | |
Outstanding at December 31, 2013 | | | 3,093,247 | | | $ | 0.88 | |
Vested at December 31, 2013 | | | 3,093,247 | | | $ | 0.88 | |
The 686,667 restricted stock units valued at $51,500 awarded in the year ended December 31, 2013, were issued to 5 members of the board of directors for services rendered prior to 2013 and had been included as director fee expenses in the year ended December 31, 2012.
The impact on our results of operations for recording stock-based compensation for the years ended December 31, 2013 and 2012 is as follows:
| | For the years ended | |
| | December 31, | |
| | 2013 | | | 2011 | |
General and administrative | | $ | 25,388 | | | $ | 185,478 | |
Research and development | | | — | | | | 98,214 | |
| | | | | | | | |
Total | | $ | 25,388 | | | $ | 283,692 | |
Total unrecognized stock-based compensation was $29,294 at December 31, 2013, which we expect to recognize during the year ended December 31, 2014, in accordance with vesting provisions.
Note 12 – Equipment Financing
On August 27, 2009, we completed an equipment lease financing transaction with a financial institution. Pursuant to the financing, we entered into various material agreements with the financial institution. These agreements are identified and summarized below.
We entered into a Master Lease Agreement dated as of July 28, 2009 with the financial institution pursuant to which we sold to the financing institution certain telecommunications equipment to be installed at 1,981 (subsequent additional locations have increased the customer’s network to an aggregate of approximately 2,100 locations) of our customer’s retail locations in exchange for a one-time payment of $4,100,670 by the financial institution. We paid to the financial institution 36 monthly lease payments of approximately $144,000 plus applicable sales taxes. We had the right to terminate the lease after making 33 payments for a termination fee of the higher of approximately 10% of the original equipment value (approximately $410,000) or the then “in-place fair market value” after which payment we would own all of the equipment. We gave timely notice of exercise of this option. We were a party to a lawsuit to determine if the “in-place fair market value” exceeded 10% of the original lease value and by what amount. We contended that the three payments made subsequent to the notice exercising our right to purchase constitute full payment for the equipment. The equipment broker contended that we owed an additional amount. Our accounting records reflected that the capital lease had been retired and the equipment was fully depreciated.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
During the year ended December 31, 2012 we included in our lease payments approximately $422,100 toward the in place fair market value. Additionally during the year ended December 31, 2012 and the five months ended May 31, 2013 we made payments of $140,700 and $284,400, respectively, into an escrow account held by the court pending resolution of our dispute.
During 2012 we had made lease payments totaling approximately $1,125,588 of which $1,067,649 was applied toward the outstanding lease and $57,939 was included in interest expense. Included in the $1,125,588 is approximately $422,100 paid toward the in place fair market value. Additionally during the year ended December 31, 2012 we made payments of $140,700 into an escrow account held by the court pending resolution of our dispute. For the year ending December 31, 2012, we expensed the final $33,512 of our lease acquisition fee of $150,792 which was being recognized over the life of the lease included in interest expense.
During the five months ended May 31, 2013 we made additional payments totaling $284,400 into the escrow account. On June 13, 2013 this matter was settled resulting in a $370,000 payment to the plaintiff, which had previously been deposited in escrow with the Court. The $55,100 balance remaining in the escrow account was paid towards accrued litigation fees. For the year ended December 31, 2013 we recorded the $370,000 expense as part of our cost of sales as it was related to the equipment used by one of our customers.
Note 13 – Fair Value Measurements
We adopted ASC Topic 820 as of January 1, 2008 for financial instruments measured at fair value on a recurring basis. ASC Topic 820 defines fair value, establishes a framework for measuring fair value in accordance with accounting principles generally accepted in the United States and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
| · | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
| · | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
| · | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
We measure certain financial instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring basis are as follows at December 31, 2013:
| | | | | | | | Significant | | | | |
| | | | | Quoted Prices in | | | Other | | | Significant | |
| | | | | Active Markets for | | | Observable | | | Unobservable | |
| | | | | Identical Assets | | | Inputs | | | Inputs | |
| | Total | | | (Level 1) | | | (Level 2) | | | (Level 3) | |
Assets | | | | | | | | | | | | |
None | | | — | | | | — | | | | — | | | | — | |
Total assets measured at fair value | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Derivative valuation (1) | | $ | 11,736 | | | $ | — | | | $ | — | | | $ | 11,736 | |
Total liabilities measured at fair value | | $ | 11,736 | | | $ | — | | | $ | — | | | $ | 11,736 | |
(1) See Notes 4 & 5 for additional discussion.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
The table below presents our assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at December 31, 2013. We classify financial instruments in Level 3 of the fair value hierarchy when there is reliance on at least one significant unobservable input to the valuation model.
| | Derivative | |
| | Valuation | |
| | Liability | |
Balance at December 31, 2012 | | $ | (1,191,269 | ) |
Total gains or losses (realized and unrealized) | | | | |
Included in net income | | | 1,242,459 | |
Valuation adjustment | | | — | |
Purchases, issuances, and settlements, net | | | (62,926 | ) |
Transfers to Level 3 | | | — | |
Balance at December 31, 2013 | | $ | (11,736 | ) |
Money Market Funds and Treasury Securities
The money market funds and treasury cash reserve securities balances are classified as cash and cash equivalents on our consolidated balance sheet.
Fair Value of Other Financial Instruments
The carrying amounts of our accounts receivable, accounts payable and accrued liabilities approximate their fair values due to their immediate or short-term maturities. The aggregate carrying amount of the notes payable approximates fair value as the individual notes bear interest at market interest rates and there hasn’t been a significant change in our operations and risk profile.
Note 14 – Retirement Plan
We had implemented a 401(k) employee retirement plan. Under the terms of the plan, participants may elect to contribute a portion of their compensation, generally up to 60%, to the plan, subject to IRS Code Section 415 limitations. We match contributions up to 100% of the first 3% of a participant’s compensation contributed to the plan and 50% of the next 2%. Employees are eligible to participate in the plan after three months of service as defined by the plan. For the years ended December 31, 2013 and 2012, we made matching contributions totaling $47,691 and $99,761, respectively. On October 31, 2013 plan participation was discontinued with all plan assets distributed to the participants by our plan fiduciary on or before January 31, 2014.
Note 15 – Legal Proceedings
We are a defendant in a lawsuit filed in Los Angeles Superior court seeking payment for services rendered by the Plaintiff, Audio Visual Plus, Inc. The total amount in dispute is $29,235. We have paid the plaintiff approximately one half of the amount claimed and the action is not proceeding at the present time.
In May 2013, we were named as defendant in a lawsuit filed in the Small Claims Court in the Third Judicial District, State of Utah, seeking payment for services rendered by the plaintiff, Performance Audio. The total amount in dispute is approximately $9,663. We have paid approximately one half of the amount claimed and the action is not proceeding at the present time.
In September 2013, we were named as defendant in a lawsuit filed in the Third Judicial District court, Salt Lake County, State of Utah, seeking judgment for damages related to a breach of a termination agreement we entered into with our former landlord when we vacated our former offices. A default judgment was entered in the matter in the amount of $91,666.66 plus attorneys fees.
On November 4, 2013, we notified AllDigital that we terminated the Merger Agreement pursuant to Section 8.1(b), which permits termination of the Agreement by either party if the Merger is not consummated by October 31, 2013, provided that such failure is not attributable to the terminating party’s failure to perform its obligations under the Merger Agreement. Following delivery of our notice of termination, AllDigital responded by asserting that the Merger did not close because we failed to perform our obligations and that we were not entitled to terminate under Section 8.1(b). AllDigital further notified us that it was terminating the Merger Agreement for cause based on our alleged breach of the non-solicitation covenants in the Merger Agreement, which AllDigital asserts triggers a termination fee of $100,000 and 4% of our equity on a non-diluted basis, and for various other alleged misrepresentations and breaches. We disputes AllDigital’s allegations and assertions, deny that AllDigital is entitled to any termination fee and reserve the right to pursue damages from AllDigital arising from AllDigital’s actions in relation to the Merger Agreement. No litigation has been filed in this matter.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
Note 16 – Liquidity
At December 31, 2013, we had cash of $215,371, total current assets of $300,709, total current liabilities of $7,197,395 and total stockholders' deficit of $6,655,301. Included in current liabilities is $5,245,000 related to the current portion of notes payable and other debt obligations.
Broadcast experienced negative cash flow used in operations during the year of $1,447,385 compared to negative cash flow used in operations for the year ended December 31, 2012 of $3,362,785. Although that represents a decrease in cash used for operations of $1,915,400, the cash used decreased only because we had lost approximately 90% of our business. During 2013 the decrease in negative cash flow was realized primarily through a reduction in the number of employees from 24 to 8, as well as additional expense reduction actions including reducing sales and general and administrative expenses incident to losing our largest customer and curtailing all sales and marketing and development expenditures for our CodecSys product.
Our audited consolidated financial statements for the year ended December 31, 2013 contain a “going concern” qualification. As discussed in Note 3 of the Notes to Consolidated Financial Statements, we have incurred losses and have not demonstrated the ability to generate sufficient cash flows from operations to satisfy our liabilities and sustain operations. Because of these conditions, our independent auditors have raised substantial doubt about our ability to continue as a going concern.
The negative cash flow was met by cash reserves from additional proceeds of the issuance of the 2012 Convertible Debt in the total amount of $1,175,000, which included $750,000 of accounts receivable financing that was converted to the 2012 Convertible Debt. Because we expect to continue to experience negative operating cash flow as long as we continue our current limited operations, we need to secure additional funding or complete the proposed merger with Wireless Ronin. We are actively only pursuing one potential digital signage customer to replace lost revenues.
Note 17 – Supplemental Cash Flow Information
2013
During the year ended December 31, 2013 we issued 458,553 shares of our common stock to one former member of our board of directors for services rendered of which (i) 258,553 was for the settlement of previously awarded restricted stock units and (ii) 200,000 valued at $15,000 for unpaid services rendered in 2012, which had been expensed as director fees during the year ended December 31, 2012
For the year ended December 31, 2013 we issued an aggregate of 60,000 shares of our common stock valued at $4,200 to six individuals for services rendered.
For the nine months ended September 30, 2013 we awarded 686,667 restricted stock units issued valued at $51,500 to four members of our board of directors for services rendered in 2012. The value of these awards had been expensed as directors fee during the year ended December 31, 2012.
For the year ended December 31, 2013 we recorded a $68,214 loss on disposal of assets of which (i) $40,824 was for the abandonment of lease hold improvements related to our move from our 7050 Union Park location, (ii) $25,685 related to the retirement of furniture & fixtures, (iii) $1,705 (net of $139,014 of proceeds) related to equipment sold or no longer in use.
For the year ended December 31, 2013 we reduced our accounts payable by $841,750 and recorded a $481,590 gain on extinguishment of liabilities resulting from the issuance of 2,240,852 shares of our common stock valued at $153,860 and cash payments totaling $206,300 to 21 of our accounts payable vendors. As of December 31, 2013 we owe 6 of these vendors an additional aggregate amount of $55,317. Additionally we reduced our accounts payable by $335,701 by returning equipment to two vendors who accepted the returns for full credit against our payable.
For year ended December 31, 2013 an aggregate non-cash expense of $1,010,920 was recorded for the accretion of notes payable as follows: (i) $326,100 for our unsecured convertible note and (ii) $684,760 for our 2012 secured convertible notes.
During the year ended December 31, 2013, we recognized $211,721 in depreciation and amortization expense from the following: (i) $1,209 related to cost of sales for equipment used directly by or for customers, (ii) $200,606 related to equipment other property and equipment, and (iii) $9,906 for patent amortization.
BROADCAST INTERNATIONAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND 2012
2012
During the year ended December 31, 2012 we issued 586,164 shares our common stock, valued at $222,742 to a placement agency for services rendered related to our 2012 Equity Financing and Debt Restructuring agreement
During the year ended December 31, 2012, we issued 496,000 shares of our common stock valued at $177,313 to two consultants and one corporation of which (i) 250,000 shares was in consideration for cancellation of a warrant issued for consulting services rendered and (ii) 246,000 was for consulting services rendered.
During the year ended December 31, 2012, we recognized $1,024,754 in depreciation and amortization expense from the following: (i) $466,606 related to cost of sales for equipment used directly by or for customers, (ii) $547,997 related to equipment other property and equipment, and (iii) $10,151 for patent amortization.
For the year ended December 31, 2012, an aggregate non-cash expense of $941,225 was recorded for the accretion of our convertible notes of which (i) $501,166 was for the accretion of our 2012 Secured Convertible Note (ii) $333,336 was related to our unsecured convertible note and (iii) $106,723 was for our bridge loan.
We paid no cash for income taxes during the years ended December 31 2013 and 2012.
Note 18 – Subsequent Events
On March 6, 2014, we issued 729,100 shares of our common stock to one of our former managers in consideration of termination of his employment agreement and compensation.
On March 6, 2014, we issued 408,553 shares of our common stock to one of our former directors in settlement of restricted stock units he had been granted during his tenure as a member of our Board of Directors.
On March 6, 2014, we entered into a Merger Agreement and Plan of Reorganization with Wireless Ronin Technologies, Inc., a Minnesota corporation, (“Ronin”) pursuant to which we would become a wholly owned subsidiary of Ronin. The merger is subject to contingencies normal in this type of transaction, including, our shareholders’ consent, satisfaction or conversion of our indebtedness, and the effectiveness of a registration statement to be filed with the SEC.
BROADCAST INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
| | December 31, 2013 | | | March 31, 2014 | |
| | | | | (Unaudited) | |
ASSETS: | | | | | | |
Current Assets | | | | | | |
Cash | | $ | 215,371 | | | $ | 35,478 | |
Trade accounts receivable, net | | | 50,745 | | | | 62,120 | |
Inventory | | | 19,457 | | | | 19,124 | |
Prepaid expenses | | | 15,136 | | | | 1,501 | |
Total current assets | | | 300,709 | | | | 118,223 | |
Property and equipment, net | | | 64,282 | | | | 33,597 | |
Other Assets, non current | | | | | | | | |
Deposits and other assets | | | 66,081 | | | | 35,380 | |
Patents, net | | | 111,022 | | | | 108,851 | |
Total other assets, non current | | | 177,103 | | | | 144,231 | |
| | | | | | | | |
Total assets | | $ | 542,094 | | | $ | 296,051 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS DEFICIT: | | | | | | | | |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable | | $ | 1,034,053 | | | $ | 1,082,732 | |
Payroll and related expenses | | | 98,962 | | | | 81,799 | |
Other accrued expenses | | | 802,364 | | | | 913,601 | |
Unearned revenue | | | 5,280 | | | | 4,496 | |
Current portion of notes payable | | | 5,245,000 | | | | 5,328,700 | |
Derivative valuation | | | 11,736 | | | | 159,731 | |
Total current liabilities | | | 7,197,395 | | | | 7,571,059 | |
Long-term liabilities | | | -- | | | | -- | |
Total liabilities | | | 7,197,395 | | | | 7,571,059 | |
Commitments and contingencies | | | | | | | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | |
Preferred stock, no par value, 20,000,000 shares authorized; none issued | | | -- | | | | -- | |
Common stock, $.05 par value, 180,000,000 shares authorized; 110,233,225 and 111,370,878 shares issued as of December 31, 2013 and March 31, 2014, respectively | | | 5,511,661 | | | | 5,568,544 | |
Additional paid-in capital | | | 99,706,469 | | | | 99,684,254 | |
Accumulated deficit | | | (111,873,431 | ) | | | (112,527,806 | ) |
Total stockholders’ deficit | | | (6,655,301 | ) | | | (7,275,008 | ) |
| | | | | | | | |
Total liabilities and stockholders’ deficit | | $ | 542,094 | | | $ | 296,051 | |
See accompanying notes to condensed consolidated financial statements.
BROADCAST INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| | For the three months ended | |
| | March 31, | |
| | 2013 | | | 2014 | |
| | | | | | |
Net sales | | $ | 1,480,569 | | | $ | 73,995 | |
Cost of sales | | | 777,569 | | | | 57,927 | |
Gross profit | | | 703,000 | | | | 16,068 | |
| | | | | | | | |
Operating expenses: | | | | | | | | |
Administrative and general | | | 986,209 | | | | 331,280 | |
Selling and marketing | | | 137,469 | | | | 38,154 | |
Research and development | | | 225,374 | | | | 3,774 | |
Depreciation and amortization | | | 95,864 | | | | 11,130 | |
Total operating expenses | | | 1,444,916 | | | | 384,338 | |
Total operating loss | | | (741,916 | ) | | | (368,270 | ) |
| | | | | | | | |
Other income (expense): | | | | | | | | |
Interest expense | | | (533,785 | ) | | | (146,614 | ) |
Loss on derivative valuation | | | (735,115 | ) | | | (147,995 | ) |
Gain on extinguishment of debt | | | 69,087 | | | | -- | |
Gain on disposition of assets | | | 50,000 | | | | 7,941 | |
Other income, net | | | 4,166 | | | | 563 | |
Total other income (expense) | | | (1,145,647 | ) | | | (286,105 | ) |
| | | | | | | | |
Loss before income taxes | | | (1,887,563 | ) | | | (654,375 | ) |
Provision for income taxes | | | -- | | | | -- | |
Net loss | | $ | (1,887,563 | ) | | $ | (654,375 | ) |
| | | | | | | | |
Net loss per share – basic & diluted | | $ | (0.02 | ) | | $ | (0.01 | ) |
| | | | | | | | |
Weighted average shares – basic & diluted | | | 107,667,431 | | | | 110,574,521 | |
See accompanying notes to condensed consolidated financial statements.
BROADCAST INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2013 | | | 2014 | |
Cash flows from operating activities: | | | | | | |
Net loss | | $ | (1,887,563 | ) | | $ | (654,375 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | |
Depreciation and amortization | | | 97,031 | | | | 11,130 | |
Accretion of discount on convertible notes payable | | | 392,303 | | | | -- | |
Stock based compensation | | | 2,824 | | | | 13,033 | |
Gain on sale of assets | | | (50,000 | ) | | | (7,941 | ) |
Gain on extinguishment of debt | | | (69,087 | ) | | | -- | |
Loss on derivative liability valuation | | | 735,115 | | | | 147,995 | |
Allowance for doubtful accounts | | | 23,080 | | | | (4,250 | ) |
Changes in assets and liabilities: | | | | | | | | |
Decrease in accounts receivable | | | 430,533 | | | | 6,198 | |
Decrease in inventories | | | 15,612 | | | | 333 | |
Decrease in debt offering costs | | | 19,467 | | | | -- | |
Decrease in prepaid and other assets | | | 51,610 | | | | 44,336 | |
Increase in accounts payable and accrued expenses | | | 387,517 | | | | 164,387 | |
Decrease in deferred revenues | | | (26,466 | ) | | | (784 | ) |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 121,976 | | | | (279,938 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Proceeds from the sale of assets | | | -- | | | | 16,345 | |
| | | | | | | | |
Net cash provided by investing activities | | | -- | | | | 16,345 | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from equity financing | | | 425,000 | | | | 83,700 | |
Increase in restricted cash | | | (284,400 | ) | | | -- | |
| | | | | | | | |
Net cash provided by financing activities | | | 140,600 | | | | 83,700 | |
| | | | | | | | |
Net increase (decrease) in cash | | | 262,576 | | | | (179,893 | ) |
| | | | | | | | |
Cash beginning of period | | | 394,342 | | | | 215,371 | |
| | | | | | | | |
Cash end of period | | $ | 656,918 | | | $ | 35,478 | |
| | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | |
Interest paid | | $ | 400 | | | $ | -- | |
Income taxes paid | | $ | -- | | | $ | -- | |
See accompanying notes to condensed consolidated financial statements.
BROADCAST INTERNATIONAL, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
March 31, 2014
Note 1 – Basis of Presentation
In the opinion of management, the accompanying unaudited condensed consolidated financial statements of Broadcast International, Inc. (“we” or the “Company”) contain the adjustments, all of which are of a normal recurring nature, necessary to present fairly our financial position at December 31, 2013 and March 31, 2014 and the results of operations for the three months ended March 31, 2013 and 2014, respectively, with the cash flows for each of the three months ended March 31, 2013 and 2014, in conformity with U.S. generally accepted accounting principles.
These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2013. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ended December 31, 2014.
Note 2 - Reclassifications
Certain 2013 financial statement amounts have been reclassified to conform to 2014 presentations.
Note 3- Going Concern
The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. We have incurred losses and have not demonstrated the ability to generate sufficient cash flows from operations to satisfy our liabilities and sustain operations. These factors raise substantial doubt about our ability to continue as a going concern.
Our continuation as a going concern is dependent on our ability to generate sufficient income and cash flow to meet our obligations on a timely basis and to obtain additional financing as may be required. There is no assurance we will be successful in efforts to raise additional funds. The accompanying statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Note 4 – Weighted Average Shares
The computation of diluted earnings per common share is based on the weighted average number of shares outstanding during the year, plus the dilutive common stock equivalents that would rise from the exercise of stock options, warrants and restricted stock units outstanding during the year, using the treasury stock method and the average market price per share during the year.
As we experienced net losses during the three month periods ending March 31, 2014 and 2013, no common stock equivalents have been included in the diluted earnings per common share calculations as the effect of such common stock equivalents would be anti-dilutive.
Options and warrants to purchase 42,863,636 and 43,711,269, shares of common stock at prices ranging from $0.25 to $2.90 and $0.25 to $4.00 per share were outstanding at March 31, 2014 and 2013, respectively. Additionally, unsettled restricted stock units of 2,484,694 and 3,368,247 were outstanding at March 31, 2014 and 2013, respectively. Furthermore, we had convertible debt that was convertible into 21,234,800 and 17,900,000 shares of common stock at March 31, 2014 and 2013, respectively that was excluded from the calculation of diluted earnings per share because the effect was anti-dilutive.
Note 5 – Stock-based Compensation
In accordance with ASC Topic 718, stock-based compensation cost is estimated at the grant date, based on the estimated fair value of the awards, and recognized as expense ratably over the requisite service period of the award for awards expected to vest.
Stock Incentive Plans
Under the Broadcast International, Inc. 2004 Long-Term Incentive Plan (the “2004 Plan”), the board of directors may issue incentive stock options to employees and directors and non-qualified stock options to consultants of the company. Options generally may not be exercised until twelve months after the date granted and expire ten years after being granted. Options granted vest in accordance with the vesting schedule determined by the board of directors, usually ratably over a three-year vesting schedule upon the anniversary date of the grant. Should an employee terminate before the vesting period is completed, the unvested portion of each grant is forfeited. We have used the Black-Scholes valuation model to estimate fair value of our stock-based awards, which requires various judgmental assumptions including estimated stock price volatility, forfeiture rates, and expected life. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The number of unissued stock options authorized under the 2004 Plan at March 31, 2014 was 4,523,911.
The Broadcast International, Inc. 2008 Equity Incentive Plan (the “2008 Plan”) has become our primary plan for providing stock-based incentive compensation to our eligible employees and non-employee directors and consultants of the company. The provisions of the 2008 Plan are similar to the 2004 Plan except that the 2008 Plan allows for the grant of share equivalents such as restricted stock awards, stock bonus awards, performance shares and restricted stock units in addition to non-qualified and incentive stock options. We continue to maintain and grant awards under our 2004 Plan which will remain in effect until it expires by its terms. The number of unissued shares of common stock reserved for issuance under the 2008 Plan was 363,200 at March 31, 2014.
Stock Options
We estimate the fair value of stock option awards granted beginning January 1, 2006 using the Black-Scholes option-pricing model. We then amortize the fair value of awards expected to vest on a straight-line basis over the requisite service periods of the awards, which is generally the period from the grant date to the end of the vesting period. The Black-Scholes valuation model requires various judgmental assumptions including the estimated volatility, risk-free interest rate and expected option term. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The risk-free interest rate was based on the yield curve of a zero-coupon U.S. Treasury bond on the date the stock option award was granted with a maturity equal to the expected term of the stock option award. The expected option term is derived from an analysis of historical experience of similar awards combined with expected future exercise patterns based on several factors including the strike price in relation to the current and expected stock price, the minimum vest period and the remaining contractual period.
There were no options granted for either the three months ended March 31, 2014 or 2013.
Warrants
We estimate the fair value of issued warrants on the date of issuance as determined using a Black-Scholes pricing model. We amortize the fair value of issued warrants using a vesting schedule based on the terms and conditions of each associated underlying contract, as earned. The Black-Scholes valuation model requires various judgmental assumptions including the estimated volatility, risk-free interest rate and warrant expected exercise term. Our computation of expected volatility is based on a combination of historical and market-based implied volatility. The risk-free interest rate was based on the yield curve of a zero-coupon U.S. Treasury bond on the date the warrant was issued with a maturity equal to the expected term of the warrant.
The fair values for the warrants issued for the three months ended March 31, 2013 estimated at the date of issuance using the Black-Scholes option-pricing model with the following weighted average assumptions:
| Three Months Ended March 31, 2013 |
Risk free interest rate | 0.65% |
Expected life (in years) | 4.42 |
Expected volatility | 90.68% |
Expected dividend yield | 0.00% |
The weighted average fair value of warrants issued during the three months ended March 31, 2013 was $0.05. There were no warrants issued during the three months ended March 31, 2014.
Results of operations for the three months ended March 31, 2014 and 2013 includes $13,033 and $2,824, respectively, of non-cash stock-based compensation expense. Restricted stock units and options issued to directors vest immediately. All other restricted stock units, options and warrants are subject to applicable vesting schedules. Expense is recognized proportionally as each award or grant vests.
The $13,033 and $2,824 of non-cash stock-based compensation expense for the three months ended March 31, 2014 and 2013 was from the vesting of unexpired options and warrants issued prior to January 1, 2014 and 2013, respectively and were included in our general and administrative expense.
Due to unexercised options and warrants outstanding at March 31, 2014, we will recognize an aggregate total of $29,294 during the year ending December 31, 2014 in accordance with vesting provisions.
The following unaudited tables summarize option and warrant activity during the three months ended March 31, 2014.
| | Options and Warrants Outstanding | | | Weighted Average Exercise Price | |
| | | | | | |
Outstanding at December 31, 2013 | | | 43,068,136 | | | $ | 0.47 | |
Options granted | | | -- | | | | -- | |
Warrants issued | | | -- | | | | -- | |
Expired | | | (4,500 | ) | | | 4.00 | |
Forfeited | | | (200,000 | ) | | | 1.20 | |
Exercised | | | -- | | | | -- | |
| | | | | | | | |
Outstanding at March 31, 2014 | | | 42,863,636 | | | $ | 0.47 | |
The following table summarizes information about stock options and warrants outstanding at March 31, 2014.
| | | Outstanding | | | Exercisable | |
| | | | | | Weighted Average Remaining | | | Weighted Average | | | | | | Weighted Average | |
| Range of Exercise Prices | | Number Outstanding | | | Contractual Life (years) | | | Exercise Price | | | Number Exercisable | | | Exercise Price | |
$ | 0.25-0.95 | | | 40,024,414 | | | | 3.10 | | | $ | 0.42 | | | | 39,941,081 | | | $ | 0.42 | |
| 1.00-1.59 | | | 2,509,222 | | | | 2.21 | | | | 1.03 | | | | 2,494,555 | | | | 1.03 | |
| 2.25-2.90 | | | 330,000 | | | | 1.72 | | | | 2.50 | | | | 330,000 | | | | 2.50 | |
$ | 0.25-2.90 | | | 42,863,636 | | | | 3.03 | | | $ | 0.47 | | | | 42,765,636 | | | $ | 0.47 | |
Restricted Stock Units
The value of restricted stock units is determined using the fair value of our common stock on the date of the award and compensation expense is recognized in accordance with the vesting schedule.
During the three months ended March 31, 2014, 608,553 restricted stock units were settled with issuance of shares of our common stock, (a) 408,553 shares to a former member of our board of directors for prior services rendered and (b) 200,000 shares to a former employee. For the three months ended March 31, 2014 no restricted stock units were awarded.
During the three months ended March 31, 2013, 686,667 restricted stock units valued at $51,500 were awarded to five members of our board of directors for services rendered during the year ended 2012. One member of our board of directors settled 258,553 restricted stock units at the conclusion of his board participation during the three months ended March 31, 2013. The value of the units awarded had been expensed as directors fees in the year ended December 31, 2012.
The following is a summary of restricted stock unit activity for the three months ended March 31, 2014.
| | Restricted Stock Units | | | Weighted Average Grant Date Fair Value | |
| | | | | | |
Outstanding at December 31, 2013 | | | 3,093,247 | | | $ | 0.88 | |
Awarded at fair value | | | -- | | | | -- | |
Canceled/Forfeited | | | -- | | | | -- | |
Settled by issuance of stock | | | (608,553 | ) | | | 0.51 | |
Outstanding at March 31, 2014 | | | 2,484,694 | | | $ | 0.97 | |
Vested at March 31, 2014 | | | 2,484,694 | | | $ | 0.97 | |
Note 6 - Significant Accounting Policies
Cash and Cash Equivalents
We consider all cash on hand and in banks, and highly liquid investments with maturities of three months or less, to be cash equivalents. At March 31, 2014 and December 31, 2013, we had no bank balances in excess of amounts insured by the Federal Deposit Insurance Corporation. We have not experienced any losses in such accounts, and believe we are not exposed to any significant credit risk on cash and cash equivalents.
Current financial market conditions have had the effect of restricting liquidity of cash management investments and have increased the risk of even the most liquid investments and the viability of some financial institutions. We do not believe, however, that these conditions will materially affect our business or our ability to meet our obligations or pursue our business plans.
Accounts Receivable
Trade accounts receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis. Management determines the allowance for doubtful accounts by identifying troubled accounts and by using historical experience applied to an aging of accounts. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when collected.
Included in our $62,120 and $50,745 net accounts receivable for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively, were (i) $65,910 and $57,655 for billed trade receivables, respectively; (ii) $250 and $1,380 of unbilled trade receivables less (iii) ($4,040) and ($8,290) for allowance for uncollectible accounts, respectively.
Inventories
Inventories consisting of electrical and computer parts are stated at the lower of cost or market determined using the first-in, first-out method.
Property and Equipment
Property and equipment are stated at cost. Depreciation is provided using the straight-line method over the estimated useful lives of the property, generally from three to five years. Repairs and maintenance costs are expensed as incurred except when such repairs significantly add to the useful life or productive capacity of the asset, in which case the repairs are capitalized.
Patents and Intangibles
Patents represent initial legal costs incurred to apply for United States and international patents on the CodecSys technology, and are amortized on a straight-line basis over their useful life of approximately 20 years. We have filed several patents in the United States and foreign countries. As of March 31, 2014, the United States Patent and Trademark Office had approved six patents. Additionally, eleven foreign countries had approved patent rights. While we are unsure whether we can develop the technology in order to obtain the full benefits, the patents themselves hold value and could be sold to companies with more resources to complete the development. On-going legal expenses incurred for patent follow-up have been expensed from July 2005 forward.
Amortization expense recognized on all patents totaled $2,171 and $2,538 for the three months ended March 31, 2014 and 2013, respectively. Our estimated future amortization expense, if all patents were issued at the beginning of 2014, would be $10,121 for each of the next five years.
Long-Lived Assets
We review our long-lived assets, including patents, annually or whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, then the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Fair value is determined by using cash flow analyses and other market valuations. After our review at March 31, 2014 it was determined that no adjustment was required.
Income Taxes
We account for income taxes in accordance with the asset and liability method of accounting for income taxes prescribed by ASC Topic 740. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to the taxable income in the years in which those temporary differences are expected to be recovered or settled.
Revenue Recognition
We recognize revenue when evidence exists that there is an arrangement between us and our customers, delivery of equipment sold or service has occurred, the selling price to our customers is fixed and determinable with required documentation, and collectability is reasonably assured. We recognize as deferred revenue, payments made in advance by customers for services not yet provided.
When we enter into a multi-year contract with a customer to provide installation, network management, satellite transponder and help desk, or combination of these services, we recognize this revenue as services are performed and as equipment is sold. These agreements typically provide for additional fees, as needed, to be charged if on-site visits are required by the customer in order to ensure that each customer location is able to receive network communication. As these on-site visits are performed the associated revenue and cost are recognized in the period the work is completed. If we install, for an additional fee, new or replacement equipment to an immaterial number of new customer locations, and the equipment immediately becomes the property of the customer, the associated revenue and cost are recorded in the period in which the work is completed.
In instances where we have entered into license agreements with a third parties to use our technology within their product offering, we recognize any base or prepaid revenues over the term of the agreement and any per occurrence or periodic usage revenues in the period they are earned.
Research and Development
Research and development costs are expensed when incurred. We expensed $3,774 and $225,374 of research and development costs for the three months ended March 31, 2014 and 2013, respectively.
Concentration of Credit Risk
Financial instruments, which potentially subject us to concentration of credit risk, consist primarily of trade accounts receivable. In the normal course of business, we provide credit terms to our customers. Accordingly, we perform ongoing credit evaluations of our customers and maintain allowances for possible losses which, when realized, have been within the range of management’s expectations.
For the three months ended March 31, 2014 and 2013, our largest customer individually constituted 48% and 91%, respectively of our total revenues.
Our largest customer for 2014 is not the same as in 2013. The largest customer included in our 2013 revenue initially signed a three-year agreement which has expired. We provided services for this customer through May 31, 2013, but provided no services for this customer in 2014 and have not been able to secure new customers to replace the lost revenues.
Note 7 – Notes Payable
The recorded value of our notes payable for the three months ended March 31, 2014 and year ended December 31, 2013 was as follows:
| | December 31, 2013 | | | March 31, 2014 | |
| | | | | | |
2012 Secured Convertible Notes | | $ | 4,225,000 | | | $ | 4,308,700 | |
Unsecured Convertible Note | | | 1,000,000 | | | | 1,000,000 | |
Unsecured Interest Note | | | 20,000 | | | | 20,000 | |
Total | | | 5,245,000 | | | | 5,328,700 | |
Less Current Portion | | | (5,425,000 | ) | | | (5,328,700 | ) |
Total Long-term | | $ | -- | | | $ | -- | |
2012 Secured Convertible Notes
We engaged Philadelphia Brokerage Corporation to raise funds through the issuance of convertible promissory notes. We anticipated issuing promissory notes with an aggregate principal amount of up to $5,000,000 (“2012 Convertible Debt Offering”). As of March 31, 2014 we have issued notes having an aggregate principal value of $4,308,700 as explained below. The notes were due and payable on or before December 31, 2013. The principal and accrued interest due remain unsatisfied as of the current date. We are currently in discussions with the note holders regarding the conversion rate and extension of the due date to accommodate the closing of the Wireless Ronin merger.The notes bear interest at 12% per annum and may convertible to common stock at a $.25 per share conversion price. We also granted holders of the notes warrants with a five year life to acquire up to 200,000 shares of our common stock for each $100,000 of principal amount of the convertible notes. The notes are secured by all of our assets.
In July 2012, we entered into a note and warrant purchase and security agreement with individual investors and broke escrow on the initial funding under the 2012 Convertible Debt Offering, the principal amount of which was $1,900,000, which included the conversion of $900,000 of previously issued short term debt and issued warrants to acquire 3,800,000 shares of our common stock.
In August 2012, we increased our 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $900,000 and issued warrants to acquire 1,800,000 shares of our common stock.
In December 2012, we increased our 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $250,000, issued warrants to acquire 500,000 shares of our common stock to one member of our Board of Directors.
In January 2013, we increased our 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $425,000, issued warrants to acquire 850,000 shares of our common stock to; (i) one member of our Board of Directors, (ii) three individuals and (iii) two companies.
In August 2013, we converted the $750,000 principal balance of 2013 Accounts Receivable Purchase Agreement into our 2012 Convertible Debt Offering through the issuance of short term debt. No warrants were issued with respect to this transaction.
In March 2014 we increased our 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $83,700 to one member of our Board of Directors. No warrants were issued with respect to this transaction.
The notes and warrants mentioned above were issued with price protection provisions and were accounted for as derivative liabilities and valued on the dates issued using a Black-Scholes pricing model.
We recorded an aggregate derivative liability of $179,300 as of March 31, 2013, related to the conversion feature of the note. A derivative valuation loss of $89,700 was recorded to reflect the change in value of the aggregate derivative liability since December 31, 2012. The aggregate derivative liability of $179,300 was calculated as follows using a Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.07%, (ii) expected life (in years) of 0.30; (iii) expected volatility of 175.61%, (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.10.
Additionally, we recorded an aggregate derivative liability of $33,523 and $345,800 as of March 31, 2014 and 2013, respectively related to the warrant reset provision. A derivative valuation loss of $30,869 and $119,500 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2013 and 2012, respectively. The aggregate derivative liability of $33,523 was calculated as follows using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.93%, (ii) expected life (in years) of 3.30; (iii) expected volatility of 125.67%, (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
The principal value of the secured convertible note was being accreted over the amended term of the obligation for which $308,968 was included in interest expense for the three months ended March 31, 2013. The note bears a 12% annual interest rate and for the three months ended March 31, 2014 and 2013, $125,014 and $98,861, respectively were included in interest expense.
Unsecured Convertible Note
On September 29, 2006, we entered into a letter of understanding with Triage Capital Management, or Triage. The letter of understanding provided that Triage loan $1,000,000 to us in a convertible note securities agreement.On December 24, 2010 we closed on a Debt Restructuring as mentioned above, In connection with that Debt Restructuring the Company amended the note with the holder of a $1.0 million unsecured convertible note, pursuant to which the maturity date of the note was extended to December 31, 2013. The principal and accrued interest due remain unsatisfied as of the current date. We are currently in discussions with the note holder regarding the conversion rate and extension of the due date to accommodate the closing of the Wireless Ronin merger.
We recorded an aggregate derivative liability of $99,800 as of March 31, 2013 related to the conversion feature of the note. A derivative valuation loss of $53,400 was recorded to reflect the change in value of the aggregate derivative liability since December 31, 2012. The aggregate derivative liability of $99,800 for the conversion feature of the note was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.14%, (ii) expected life (in years) of 0.8; (iii) expected volatility of 142.68%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.10.
In connection with the amendment mentioned above, the principal value of the note was accreted due to the difference in the value of the conversion feature before and after the amendment. The principal value of $1,000,000 of the unsecured convertible note was accreted over the amended term of the obligation, for which $83,334 was included in interest expense for the three months March 31, 2013. The note bears an 8% annual interest rate payable semi-annually, and for each the three months ended March 31, 2014 and 2013, $20,000, was included in interest expense.
Unsecured Interest Note
On April 17, 2013, we entered into a promissory note with the holder of our Unsecured Convertible Note in the amount of $20,000. The note was to satisfy unremitted interest due the holder on our Unsecured Convertible Note at that time. The note bears a 12 % per annum interest rate and was due on December 31, 2013. The principal and accrued interest due remain unsatisfied as of the current date.
Accounts Receivable Purchase Agreements
During the year ended December 31, 2010 we entered into two Accounts Receivable Purchase Agreements with one individual for an aggregate amount of $775,000. During the year ended December 31, 2011 we remitted $100,000 of the principal balance and converted the remaining $675,000 of principal balance plus accrued and unpaid interest into 1,307,153 shares of our common stock and warrants to purchase an additional 653,576 shares of our common stock. The warrants contain anti-dilution price protection provisions in the event the Company issues stock or convertible debt with a purchase price or conversion price less than $1.00 per share. The current exercise price has been reset to $0.725 per share due to subsequent financings.
We recorded an aggregate derivative liability of $1,373 and $13,400 as of March 31, 2014 and 2013, respectively, related to the warrant reset provision. A derivative valuation loss of $1,345 and $7,500, respectively, were recorded to reflect the change in value of the aggregate derivative liability since December 31, 2013 and December 31, 2012, respectively. The aggregate derivative liability of $1,373 was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.45%, (ii) expected life (in years) of 2.0; (iii) expected volatility of 152.63%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
2011 Bridge Loan
On December 28, 2011 we entered into a Note and Warrant Purchase and Security Agreement with seven individuals for an aggregate of $1,300,000 (“Bridge Loan”) to be used as working capital. The note bore an annual interest rate of 18%, payable monthly in cash. Additionally, we granted to the holders of the Bridge Loan warrants with a five year term to purchase an aggregate of 357,500 shares of our common stock at an exercise price of $0.65 which has been subsequently reset to $0.50. The note was originally due on February 28, 2012, but was extended and satisfied as described below. In consideration of the extension of the maturity date of the Bridge Loan, we granted the holders of the Bridge Loan warrants with a six year term to purchase 247,500 shares of our common stock at an exercise price of $0.35 which has been subsequently reset to $0.25 per share. In connection with the Bridge Loan we issued warrants to purchase 65,000 shares of our common stock at an exercise price of $0.65 which has been subsequently reset to $0.50 per share, to our investment banker for services in completing the above transaction.
On March 26, 2012, we closed on the 2012 Equity Financing and under the terms of the associated securities purchase agreement, two of the above described bridge lenders converted the principal balance of their portion of the bridge loan in the amount of $400,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing, reducing the outstanding principal balance to $900,000. On July 13, 2012 the $900,000 principal balance was retired and was included as part of the 2012 Secured Convertible Note (as described above).
All warrants mentioned above were issued with price protection provisions and were accounted for as derivative liabilities and valued using a Black Scholes pricing model.
We recorded an aggregate derivative liability of $1,324 and $13,000 as of March 31, 2014 and 2013, respectively, related to the reset provision for the original and placement warrants issued. A derivative valuation loss of $1,280 and $5,600, respectively, were recorded to reflect the change in value of the aggregate derivative liability since December 31, 2013 and December 31, 2012, respectively. The aggregate derivative liability of $1,324 for the reset provision of the warrants was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.93%, (ii) expected life (in years) of 2.7; (iii) expected volatility of 136.22%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
We recorded an aggregate derivative liability of $1,127 and $10,800 as of March 31, 2013 and 2012, respectively, related to the reset provision for the warrants issued for an extension of the maturity date. A derivative valuation loss of $1,068 and $3,600, respectively, were recorded to reflect the change in value of the aggregate derivative liability since December 31, 2013 and December 31, 2012, respectively. The aggregate derivative liability of $1,127 for the reset provision of the warrants was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.93%, (ii) expected life (in years) of 2.7; (iii) expected volatility of 136,22%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
Note 8 – Equity Financing and the Debt Restructuring
2012 Equity Financing and the Debt Restructuring
On March 26, 2012, we closed on an equity financing (the “2012 Equity Financing”) as well as a restructuring of our outstanding senior convertible indebtedness (the “2012 Debt Restructuring”) resulting in complete satisfaction of our senior indebtedness.
We entered into an Engagement Agreement, dated October 28, 2011, with MDB Capital Group, LLC (“MDB”), pursuant to which MDB agreed to act as the exclusive agent of the Company on a “best efforts” basis with respect to the sale of the Company’s securities.
Pursuant to the Engagement Agreement, we entered into a Securities Purchase Agreement (“SPA”) dated March 23, 2012 with select institutional and other accredited investors for the private placement of 27,800,000 units of our securities. The SPA included a purchase price of $0.25 per unit, with each unit consisting of one share of common stock and two forms of Warrant: (1) The “A” Warrant grants the investors the right to purchase an additional share of common stock for each two shares of common stock purchased, for a term of six years and at an exercise price of $0.35 per share; and (2) The “B” Warrant will not be exercisable unless and until the occurrence of a future issuance of stock at less than $0.25 per share., The holders of the B Warrants agreed in December 2013 to amend the terms of the B Warrant to reduce the amount of subsequent financing required to extinguish the B Warrants with the result that the B Warrants have now been extinguished.
Net proceeds from the 2012 Equity Financing, after deducting the commissions and the estimated legal, printing and other costs and expenses related to the financing, were approximately $6.1 million. Coincident to the closing of the 2012 Equity Financing, we also closed on the 2012 Debt Restructuring. In connection therewith, the Company paid $2,750,000 to Castlerigg Master Investment Ltd. (“Castlerigg”), and issued to Castlerigg 2,000,000 shares of common stock in full and complete satisfaction of the senior convertible note and all accrued interest
In December 2011, we entered into a loan with 7 accredited individuals and entities under the terms of which we borrowed $1,300,000 to be used as working capital (“Bridge Loan”). In consideration of the Bridge Loan we granted to the holders of the Bridge Loan warrants with a five year term to purchase 357,500 shares of our common stock at an original exercise price of $0.65 per share. In consideration of the extension of the maturity date of the Bridge Loan, we granted the holders of the Bridge Loan warrants with a six year term to purchase 247,500 shares of our common stock at an original exercise price of $0.35 per share.
In connection with the 2012 Equity Financing and under the terms of the SPA, two of the above described bridge lenders converted the principal balance of their portion of the bridge loan in the amount of $400,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing. In addition, one other entity converted the amount owed by us for equipment purchases in the amount of $500,000 to common stock and warrants as part of and on the same terms as the 2012 Equity Financing. The proceeds from these conversions were treated as funds raised with respect to the financing.
On April 5, 2012 we secured an additional $154,000 from 1 company and 4 individuals (three of which are members of our Board of Directors) on the same terms and conditions as the investors of the 2012 Equity Financing. As a result of this funding we issued 616,000 shares of our common stock and A warrants totaling 400,400 of which 308,000 were issued to investors and 92,400 were issued to our investment banker.
All warrants listed below were issued with price protection provisions and were accounted for as derivative liabilities. The Warrants have an exercise price of $0.25 per share and were valued using the Black Scholes pricing model.
| | Common Shares Issued | | | Number of Warrants | | | Value of Warrants | |
Investors | | | 24,816,000 | | | | 12,408,000 | | | $ | 67,767 | |
Bridge Loan Conversion | | | 1,600,000 | | | | 800,000 | | | | 4,369 | |
Equipment Finance Conversion | | | 2,000,000 | | | | 1,000,000 | | | | 5,462 | |
Agency | | | -- | | | | 4,262,400 | | | | 23,280 | |
Total | | | 28,416,000 | | | | 18,470,400 | | | $ | 100,878 | |
We recorded an aggregate derivative liability of $100,878 and $1,090,884 as of March 31, 2014 and 2013, respectively related to the reset feature of the warrants mentioned above. A derivative valuation loss of $92,246 and $333,415 was recorded to reflect the change in value of the aggregate derivative liability from December 31, 2013 and 2012, respectively. The aggregate derivative liability of $100,878 was calculated using a Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 1.34%, (ii) expected life (in years) of 4.0; (iii) expected volatility of 119.06%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
2010 Equity Financing and the Debt Restructuring
On December 24, 2010, we closed on an equity financing (the “Equity Financing”) as well as a restructuring of our then outstanding convertible indebtedness (the “Debt Restructuring”). The Equity Financing and the Debt Restructuring are described as follows.
In December 2010 we entered into a Placement Agency Agreement, with Philadelphia Brokerage Corporation (“PBC”), pursuant to which PBC agreed to act as the exclusive agent of the Company to sale units of the Company’s securities. The units consisted of two shares of our common stock and one warrant to purchase a share of our common stock.
Pursuant to the Placement Agency Agreement, we entered into Subscription Agreements with select institutional and other accredited investors for the private placement of approximately 12,500,000 units of our securities. The Subscription Agreements included a purchase price of $1.20 per unit, with each unit consisting of two shares of common stock and one warrant to purchase an additional share of common stock. The warrants have a term of five years and had an original exercise price of $1.00 per share which has been reset to $0.725 per share pursuant anti-dilution price protection provisions.
On November 29, 2010, we entered into a bridge loan transaction with three accredited investors pursuant to which we issued unsecured notes in the aggregate principal amount of $1.0 million. Upon the closing of the Equity Financing, the lenders converted the entire principal amount plus accrued interest into the same units offered in the Equity Financing and the proceeds from the bridge loan transaction were treated as funds raised with respect to the financing.
On December 24, 2010, we also closed on the Debt Restructuring. In connection therewith, we (i) issued an Amended and Restated Senior Convertible Note in the principal amount of $5.5 million (the “Amended and Restated Note”) to Castlerigg Master Investment Ltd. (“Castlerigg”), (ii) paid $2.5 million in cash to Castlerigg, (iii) cancelled warrants previously issued to Castlerigg , (iv) issued 800,000 shares of common stock to Castlerigg in satisfaction of an obligation under a prior loan amendment, (v) paid Castlerigg an additional $2.75 million in cash in lieu of the issuance of $3.5 million in stock and warrants , and (vi) entered into an Investor Rights Agreement with Castlerigg dated December 23, 2010. As a result of the foregoing, Castlerigg forgave approximately $7.2 million of principal and accrued but unpaid interest.
In connection with the Debt Restructuring, the Company amended the note with the holder of a $1.0 million unsecured convertible note, pursuant to which the maturity date of the note was extended to December 31, 2013. We also issued 150,000 shares and 75,000 warrants to acquire our common stock at $.90 per share to the holder of this note as consideration to extend the term of the note.
On March 26, 2012, we closed on an equity financing (the “2012 Equity Financing”) as well as a restructuring of our outstanding senior convertible indebtedness (the “2012 Debt Restructuring”) resulting in complete satisfaction our senior indebtedness.
A portion of the net proceeds from the 2012 Equity Financing was used to close on the 2012 Debt Restructuring therewith. The Company paid $2,750,000 and issued 2,000,000 shares of common stock valued at $760,000 to Castlerigg in satisfaction of the $5,500,000 senior convertible note and accrued interest.
Investor warrants totaling 12,499,980 issued under the Subscription Agreements contain price protection adjustments in the event we issue new common stock or common stock equivalents in certain transactions at a price less than $1.00 per share and were accounted for as embedded derivatives and valued on the transaction date using a Black Scholes pricing model. The exercise price has been reset to $0.7250 per share due to subsequent financings.
We recorded an aggregate derivative liability of $21,506 and $231,800 as of March 31, 2014 and 2013 respectively, related to the reset feature of the warrants issued under the Placement agency Agreement. A derivative valuation loss of $21,007 and $122,400, respectively, were recorded to reflect the change in value of the aggregate derivative liability since December 31, 2013 and 2012, respectively. The aggregate derivative liability of $21,506 for the conversion feature of the note was calculated using the Black-Scholes pricing model with the following assumptions: (i) risk free interest rate 0.45%, (ii) expected life (in years) of 1.7; (iii) expected volatility of 159.01%; (iv) expected dividend yield of 0.00%; and (v) stock trading price of $0.015.
Note 9 – Liquidity and Capital Resources
At March 31, 2014, we had a cash balance of $35,478, total current assets of $118,223, total current liabilities of $7,571,059 and total stockholders' deficit of $7,275,008. Included in current liabilities is $159,731 relating to the value of the embedded derivatives for our 2012 Senior Secured Convertible Note, our unsecured convertible note and warrants outstanding granted to investors in the 2012 Senior Secured Convertible Note issuances and the 2012 and 2010 Equity Financings.
Our audited consolidated financial statements for the year ended December 31, 2013 contain a “going concern” qualification. As discussed in Note 3 of the Notes to Consolidated Financial Statements, we have incurred losses and have not demonstrated the ability to generate sufficient cash flows from operations to satisfy our liabilities and sustain operations. Because of these conditions, our independent auditors have raised substantial doubt about our ability to continue as a going concern.
We experienced negative cash flow from operations during the fiscal quarter ended March 31, 2014 of $279,938 compared to positive cash flow used in operations for the quarter ended March 31, 2013 of $121,976. We received proceeds from the issuance of our 2012 Senior Secured Convertible Note financing of $83,700 during the quarter ended March 31, 2014, that was used to pay ongoing expenses of operations and accounts payable. We have decreased our negative cash flow to as low as it can go without discontinuing all operations.
We have trade accounts payable of $1,082,732 that must be all satisfied or settled before we can consummate the Wireless Ronin Merger. We do not have the cash to satisfy those payables and will rely on further investment to do so.
The current recession and market conditions have had substantial impacts on the global and national economies and financial markets. These factors, together with soft credit markets, have slowed business growth and generally made potential funding sources more difficult to access. We continue to be affected by prevailing economic and market conditions, which present considerable risks and challenges to it.
Note 10– Fair Value Measurements
The Company has certain financial instruments that are measured at fair value on a recurring basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-tier fair value hierarchy has been established which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
| · | Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
| · | Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
| · | Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
We measure certain financial instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring basis are as follows at March 31, 2014:
| | | | | Quoted | | | Significant | | | | |
| | | | | Prices in Active | | | Other | | | Significant | |
| | | | | Markets for | | | Observable | | | Unobservable | |
| | | | | Identical Assets | | | Inputs | | | Inputs | |
| | Total | | | (Level 1) | | | (Level 2) | | | (Level 3) | |
Assets | | | | | | | | | | | | |
None | | $ | -- | | | $ | -- | | | $ | -- | | | $ | -- | |
Total assets measured at fair value | | $ | -- | | | $ | -- | | | $ | -- | | | $ | -- | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Derivative valuation (1) | | $ | 159,731 | | | $ | -- | | | $ | -- | | | $ | 159,731 | |
Total liabilities measured at fair value | | $ | 159,731 | | | $ | -- | | | $ | -- | | | $ | 159,731 | |
(1) See Notes 7 & 8 for additional discussion.
The table below presents our assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at March 31, 2014. We classify financial instruments in Level 3 of the fair value hierarchy when there is reliance on at least one significant unobservable input to the valuation model.
| | Derivative | |
| | Valuation | |
| | Liability | |
Balance at December 31, 2013 | | $ | (11,736 | ) |
Total gains or losses (realized and unrealized) | | | | |
Included in net loss | | | (147,995 | ) |
Valuation adjustment | | | -- | |
Purchases, issuances, and settlements, net | | | -- | |
Transfers to Level 3 | | | -- | |
Balance at March 31, 2014 | | $ | (159,731 | ) |
Fair Value of Other Financial Instruments
The carrying amounts of our accounts receivable, accounts payable and accrued liabilities approximate their fair values due to their immediate or short-term maturities. The aggregate carrying amount of the notes payable approximates fair value as the individual notes bear interest at market interest rates and there has not been a significant change in our operations and risk profile.
Note 11 – Interact Devices Inc. (IDI)
We began investing in and advancing monies to IDI in 2001. IDI was developing technology which became an initial part of the CodecSys technology.
On October 23, 2003, IDI filed for Chapter 11 Federal Bankruptcy protection. We desired that the underlying patent process proceed and that the development of CodecSys technology continue. Therefore, we participated in IDI’s plan of reorganization, whereby we would satisfy the debts of the creditors and obtained certain licensing rights. On May 18, 2004, the debtor-in-possession’s plan of reorganization for IDI was confirmed by the United States Bankruptcy Court. As a result of this confirmation, we issued to the creditors of IDI shares of our common stock and cash in exchange for approximately 50,127,218 shares of the common stock of IDI. Since May 18, 2004, we have acquired additional common share equivalents IDI. As of March 31, 2014, we owned approximately 55,897,169 IDI common share equivalents, representing approximately 94% of the total outstanding IDI share equivalents
Since May 18, 2004, we have advanced additional cash to IDI for the payment of operating expenses, which continues development and marketing of the CodecSys technology. As of March 31, 2014 we have advanced an aggregate amount of $3,393,149, pursuant to a promissory note that is secured by assets and technology of IDI.
Note 12 – Employment Amendment and Settlement Agreements
Pursuant to the January 6, 2013 Amendment and Settlement Agreement with each of Mr. Tiede and Mr. Solomon their respective employment agreements were modified and we agreed to issue each individual 529,100 shares of common stock if they were terminated by us at any time following January 6, 2013. All other termination benefits and severance were terminated as of January 6, 2013. We had an obligation as of March 6, 2013 to issue to each of them 529,100 shares of common stock. As of March 31, 2014 these shares had not been issued, however an aggregate of $38,846 has been accrued representing the value of the benefits which will be exchanged for the shares.
Note 13 – Recent Accounting Pronouncements
In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, & Equipment (topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. This Update changes the requirements for reporting discontinued operations in Subtopic 205-20. The Update improves the definition of discontinued operations by limiting discontinued operations reporting to disposals of components of an entity that represent strategic shifts that have (or will have) a major effect on an entity’s operations and financial results. Under current U.S. GAAP, many disposals, some of which may be routine in nature and not a change in an entity’s strategy, are reported in discontinued operations. In addition, the definition of discontinued operations expanded to include business activities and nonprofit activities that, on acquisition, meet the criteria to be classified as held for sale. The Update requires expanded disclosures for discontinued operations, including more information about the assets, liabilities, revenues and expenses of discontinued operations. This Update is effective for all disposals of components of an entity that occur with annual periods beginning on or after December 15, 2014 for public companies. Since the Company has not disposed of significant components of its business or activities in 2014, the Company doesn’t expect this Update to have a significant impact on its financials.
In March 2014, the FASB issued ASU 2014-06, Technical Corrections and Improvements Related to Glossary Terms. The amendments in this Update represent changes to clarify the Master Glossary of the Codification, consolidate multiple instances of the same term into a single definition, or make minor improvements to the Master Glossary that are not expected to result in substantive changes to the application of existing guidance or create a significant administrative cost to most entities. Additionally, the amendments will make the Master Glossary easier to understand, as well as reduce the number of terms appearing in the Master Glossary. The amendments in this Update are effective immediately. The Company reviewed and noted the changes made in this Update, which can be categorized into four sections: 1) Deletion of Master Glossary Terms, 2) Addition of Master Glossary Term Links, 3) Duplicate Master Glossary Terms, and 4) Other Technical Corrections Related to Glossary Terms. The Company implemented the Update upon issuance, but the changes did not have a significant impact on our financial statements.
Note 14 – Supplemental Cash Flow Information
2014
For the three months ended March 31, 2014 we issued 1,137,653 shares of our common stock to one former employee and one former member of our board of directors for services rendered of which (i) 608,553 was for the settlement of previously awarded restricted stock units and (ii) 529,100 valued at $21,635 for settlement pursuant to a January 6, 2013 Amendment and Settlement Agreement. The value of the settlement had been accrued at December 31, 2013.
For the three months ended March 31, 2014 sold fixed assets resulting in a $7,941 gain on sale. We received $16,345 in proceeds and have included a $13,323 invoice in our accounts receivable at March 31, 2014.
For the three months ended March 31, 2014, we recognized $11,130 in depreciation and amortization expense from the following: (i) $8,959 related to property and equipment, and (ii) $2,171 for patent amortization.
2013
For the three months ended March 31, 2013 we issued 458,553 shares of our common stock to one former member of our board of directors for services rendered of which (i) 258,553 was for the settlement of previously awarded restricted stock units and (ii) 200,000 valued at $15,000 for unpaid services rendered in 2012, which had been expensed and included in our accounts payable at December 31, 2012.
For the three months ended March 31, 2013 we awarded 686,667 restricted stock units issued valued at $51,500 to four members of our board of directors for services rendered in 2012. The value of these awards had been expensed and included in our Accounts Payable at December 31, 2012.
For the three months ended March 31, 2013 sold certain fully depreciated fixed asset satellite receiving equipment to our largest customer for $50,000 recorded which we recorded as gain on sale of assets. The invoice for this sale was included in our accounts receivable until payment was received in May of 2013.
For the three months ended March 31, 2013 an aggregate non-cash expense of $392,303 was recorded for the accretion of notes payable as follows: (i) $83,334 for our unsecured convertible note and (ii) $308,969 for our 2011 secured convertible notes.
For the three months ended March 31, 2013, we recognized $97,031 in depreciation and amortization expense from the following: (i) $1,167 related to cost of sales for equipment used directly by or for customers, (ii) $93,326 related to other property and equipment, and (iii) $2,538 for patent amortization.
Note 15 – Subsequent Events
In April 2014 we increased our 2012 Convertible Debt Offering by issuing short term debt with a principal amount of $92,000 to one member of our Board of Directors.
We evaluated subsequent events pursuant to ASC Topic 855 and have determined that there are no additional events that need to be reported.
F-92