Filed Pursuant to Rule 253(g)(2)
File No. 024-10753
OFFERING CIRCULAR
Groundfloor Finance Inc.
600 Peachtree Street, Suite 810
Atlanta, GA 30308
(404) 850-9225
This Offering Circular Supplement (this “Offering Circular Supplement”) amends the offering circular of Groundfloor Finance Inc. (the “Company”), dated December 29, 2017, as qualified on January 4, 2018, and as may be amended and supplemented from time to time (the “Offering Circular”), to add, update and/or replace information contained in the Offering Circular as expressly set forth herein. Unless otherwise defined below, capitalized terms used herein shall have the same meanings as set forth in the Offering Circular. See “Incorporation by Reference of Offering Circular” below.
Incorporation by Reference of Offering Circular
The Offering Circular, including this Offering Circular Supplement, is part of an offering statement (File No. 024-10753) that we filed with the Securities and Exchange Commission (the “Commission”). We hereby incorporate by reference into this Offering Circular Supplement all of the information contained in Part II of the Offering Circular, as well as Offering Circular Amendments No. 1 through No. 42 (collectively, the “Offering Circular”). Please note that any statement that we make in this Offering Circular Supplement (or have made in the Offering Circular) will be modified or superseded by any inconsistent statement made by us in a subsequent offering circular supplement or post-qualification amendment.
Financial Statements
The following consolidated financial statements for the periods ended December 31, 2018 and December 31, 2017 and the notes thereto are added to the Offering Circular starting on page F-37:
GROUNDFLOOR FINANCE INC.
AND SUBSIDIARIES
Consolidated Financial Statements
December 31, 2018 and 2017
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Table of Contents
December 31, 2018 and 2017
The Board of Directors
Groundfloor Finance Inc. and Subsidiaries
Atlanta, Georgia
We have audited the accompanying consolidated financial statements of Groundfloor Finance Inc. and Subsidiaries (the “Company”), which comprise the consolidated balance sheets as of December 31, 2018 and 2017, and the related consolidated statements of operations, stockholders’ (deficit) equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design 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. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Groundfloor Finance Inc. and Subsidiaries as of December 31, 2018 and 2017, and the consolidated results of their operations and their cash flows for the years then ended, in accordance with accounting principles generally accepted in the United States of America.
Uncertainty Regarding Going Concern
The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has incurred losses and cash outflows from operations since its inception. Those conditions raise substantial doubt about its ability to continue as a going concern as of December 31, 2018. Management’s plans regarding those matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to that matter.
/s/ Hughes Pittman & Gupton, LLP
Raleigh, North Carolina
March 21, 2019
| F-37 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Consolidated Balance Sheets
| December 31, | ||||||||
| 2018 | 2017 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash | $ | 1,069,392 | $ | 1,354,170 | ||||
| Loans to developers, net | 38,761,717 | 18,899,485 | ||||||
| Interest receivable on loans to developers | 1,821,073 | 1,354,533 | ||||||
| Other current assets | 484,391 | 344,768 | ||||||
| Total current assets | 42,136,573 | 21,952,956 | ||||||
| Property, equipment, software, website, and intangible assets, net | 813,104 | 481,047 | ||||||
| Other assets | 63,906 | - | ||||||
| Total assets | $ | 43,013,583 | $ | 22,434,003 | ||||
| Liabilities and Stockholders’ (Deficit) Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued expenses | $ | 2,493,158 | $ | 1,850,157 | ||||
| Accrued interest on limited recourse obligations | 1,372,474 | 1,133,008 | ||||||
| Limited recourse obligations, net | 31,719,205 | 15,925,524 | ||||||
| Revolving credit facility | 5,493,605 | 3,000,179 | ||||||
| Convertible notes | 1,800,000 | 2,050,000 | ||||||
| Short-term notes payable | 2,925,082 | - | ||||||
| Total current liabilities | 45,803,524 | 23,958,868 | ||||||
| Other liabilities | 60,765 | - | ||||||
| Long-term notes payable | - | 1,699,259 | ||||||
| Total liabilities | 45,864,289 | 25,658,127 | ||||||
| Commitments and contingencies (See Note 14) | ||||||||
| Stockholders’ (deficit) equity: | ||||||||
| Common stock, no par, 5,000,000 shares authorized, 1,732,585 and 1,136,406 issued and outstanding | 6,125,264 | 56,834 | ||||||
| Series A convertible preferred stock, no par, 747,385 shares designated, 747,373 shares issued and outstanding (liquidation preference of $4,999,925) | 4,962,435 | 4,962,435 | ||||||
| Series seed convertible preferred stock, no par, 568,796 shares designated, issued and outstanding (liquidation preference of $2,960,583) | 2,609,091 | 2,609,091 | ||||||
| Additional paid-in capital | 1,083,572 | 677,929 | ||||||
| Accumulated deficit | (17,630,508 | ) | (11,529,853 | ) | ||||
| Stock subscription receivable | (560 | ) | (560 | ) | ||||
| Total stockholders’ (deficit) equity | (2,850,706 | ) | (3,224,124 | ) | ||||
| Total liabilities and stockholders’ (deficit) equity | $ | 43,013,583 | $ | 22,434,003 | ||||
See accompanying notes to consolidated financial statements
| F-38 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Consolidated Statements of Operations
| Year Ended December 31, | ||||||||
| 2018 | 2017 | |||||||
| Non-interest revenue: | ||||||||
| Origination fees | $ | 1,183,583 | $ | 871,771 | ||||
| Loan servicing revenue | 988,203 | 509,939 | ||||||
| Total non-interest revenue | 2,171,786 | 1,381,710 | ||||||
| Net interest income: | ||||||||
| Interest income | 3,178,629 | 2,287,701 | ||||||
| Interest expense | (2,460,454 | ) | (1,921,693 | ) | ||||
| Net interest income | 718,175 | 366,008 | ||||||
| Net revenue | 2,889,961 | 1,747,718 | ||||||
| Cost of revenue | (423,776 | ) | (251,431 | ) | ||||
| Gross profit | 2,466,185 | 1,496,287 | ||||||
| Operating expenses: | ||||||||
| General and administrative | 1,736,515 | 1,102,137 | ||||||
| Sales and customer support | 2,456,875 | 1,316,356 | ||||||
| Development | 1,006,840 | 658,844 | ||||||
| Regulatory | 193,538 | 457,844 | ||||||
| Marketing and promotions | 2,169,567 | 1,338,635 | ||||||
| Total operating expenses | 7,563,335 | 4,873,816 | ||||||
| Loss from operations | (5,097,150 | ) | (3,377,529 | ) | ||||
| Interest expense | 1,003,505 | 707,956 | ||||||
| Net loss | $ | (6,100,655 | ) | $ | (4,085,485 | ) | ||
See accompanying notes to consolidated financial statements
| F-39 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders’ (Deficit) Equity
| Series A | Series Seed | Total | ||||||||||||||||||||||||||||||||||||||
| Convertible | Convertible | Additional | Stock | Stockholders’ | ||||||||||||||||||||||||||||||||||||
| Preferred Stock | Preferred Stock | Common Stock | Paid-in | Accumulated | Subscription | (Deficit) | ||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Receivable | Equity | |||||||||||||||||||||||||||||||
| Stockholders’ equity as of December 31, 2016 | 747,373 | $ | 4,962,435 | 568,796 | $ | 2,609,091 | 1,131,070 | $ | 51,656 | $ | 497,866 | $ | (7,444,368 | ) | $ | (560 | ) | $ | 676,120 | |||||||||||||||||||||
| Exercise of stock options | - | - | - | - | 5,336 | 5,178 | - | - | - | 5,178 | ||||||||||||||||||||||||||||||
| Share-based compensation expense | - | - | - | - | - | - | 180,063 | - | - | 180,063 | ||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | - | - | - | (4,085,485 | ) | - | (4,085,485 | ) | ||||||||||||||||||||||||||||
| Stockholders’ deficit as of December 31, 2017 | 747,373 | $ | 4,962,435 | 568,796 | $ | 2,609,091 | 1,136,406 | $ | 56,834 | $ | 677,929 | $ | (11,529,853 | ) | $ | (560 | ) | $ | (3,224,124 | ) | ||||||||||||||||||||
| Shares issued in the 2018 Common Stock Offering, net of offering costs | - | - | - | - | 468,764 | 4,562,634 | - | - | - | 4,562,634 | ||||||||||||||||||||||||||||||
| Shares issued in a private placement | - | - | - | - | 125,000 | 1,500,000 | - | - | - | 1,500,000 | ||||||||||||||||||||||||||||||
| Exercise of stock options | - | - | - | - | 2,415 | 5,796 | - | - | - | 5,796 | ||||||||||||||||||||||||||||||
| Share-based compensation expense and warrants | - | - | - | - | - | - | 405,643 | - | - | 405,643 | ||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | - | - | - | (6,100,655 | ) | - | (6,100,655 | ) | ||||||||||||||||||||||||||||
| Stockholders’ deficit as of December 31, 2018 | 747,373 | $ | 4,962,435 | 568,796 | $ | 2,609,091 | 1,732,585 | $ | 6,125,264 | $ | 1,083,572 | $ | (17,630,508 | ) | $ | (560 | ) | $ | (2,850,706 | ) | ||||||||||||||||||||
See accompanying notes to consolidated financial statements
| F-40 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
| Year Ended December 31, | ||||||||
| 2018 | 2017 | |||||||
| Cash flows from operating activities | ||||||||
| Net loss | $ | (6,100,655 | ) | $ | (4,085,485 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 375,532 | 231,111 | ||||||
| Share-based compensation | 281,143 | 160,063 | ||||||
| Noncash interest expense | 73,388 | 69,676 | ||||||
| Loss (gain) on sale of real estate owned | 7,963 | - | ||||||
| Origination of loans held for sale | (672,491 | ) | (3,151,503 | ) | ||||
| Proceeds from sales of loans held for sale | 672,491 | 3,151,503 | ||||||
| Conversion of beneficial interests | 181,347 | - | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Other current assets | 41,492 | 7,058 | ||||||
| Interest receivable on loans to developers | (3,161,729 | ) | (689,160 | ) | ||||
| Accounts payable and accrued expenses | 731,383 | 894,862 | ||||||
| Accrued interest on limited recourse obligations | 2,439,597 | 526,449 | ||||||
| Net cash used in operating activities | (5,130,539 | ) | (2,885,426 | ) | ||||
| Cash flows from investing activities | ||||||||
| Loan payments to developers | (45,914,339 | ) | (25,104,481 | ) | ||||
| Repayments of loans from developers | 26,131,470 | 18,620,453 | ||||||
| Proceeds from sale of properties held for sale | 1,818,857 | - | ||||||
| Purchases of computer equipment and furniture and fixtures | (220,489 | ) | (20,299 | ) | ||||
| Payments of software and website development costs | (487,100 | ) | (292,052 | ) | ||||
| Net cash used in investing activities | (18,671,601 | ) | (6,796,379 | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from limited recourse obligations | 43,135,416 | 28,032,146 | ||||||
| Repayments of limited recourse obligations | (28,997,881 | ) | (21,197,033 | ) | ||||
| Payment of deferred financing costs | (10,000 | ) | (65,000 | ) | ||||
| Borrowings from the revolving credit facility | 37,369,522 | 23,876,708 | ||||||
| Repayments on the revolving credit facility | (34,870,261 | ) | (23,627,941 | ) | ||||
| Proceeds from GROUNDFLOOR Notes | 1,801,200 | - | ||||||
| Repayments from GROUNDFLOOR Notes | (520,100 | ) | - | |||||
| Proceeds from issuance of shares in the 2018 Common Stock Offering, less offering costs | 4,103,670 | - | ||||||
| Proceeds from issuance of shares in a private placement | 1,500,000 | - | ||||||
| Exercise of stock options | 5,796 | 5,178 | ||||||
| Proceeds from issuance of restated subordinate convertible notes | - | 2,050,000 | ||||||
| Proceeds from issuance of shareholder loan | - | 2,000,000 | ||||||
| Repayments of shareholder loan | - | (250,000 | ) | |||||
| Net cash provided by financing activities | 23,517,362 | 10,824,058 | ||||||
| Net increase (decrease) in cash | (284,778 | ) | 1,142,253 | |||||
| Cash as of beginning of the period | 1,354,170 | 211,917 | ||||||
| Cash as of end of the period | $ | 1,069,392 | $ | 1,354,170 | ||||
| Supplemental cash flow disclosures: | ||||||||
| Cash paid for interest | $ | 650,528 | $ | 509,908 | ||||
| F-41 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
| Year Ended December 31, | ||||||||
| 2018 | 2017 | |||||||
| Supplemental disclosure of noncash investing and financing activities: | ||||||||
| Loans to developers transferred to other real estate owned | $ | 2,071,840 | $ | 234,825 | ||||
| Write-down (recovery) of loans to developers, net and limited recourse obligations, net | 438,660 | 44,015 | ||||||
| Write-down (recovery) of interest receivable on loans to developers and accrued interest on limited recourse obligations | 195,240 | 42,759 | ||||||
| Conversion of convertible notes payable and accrued interest converted into common stock | 277,617 | - | ||||||
| Reduction to allowance for loan to developers and limited recourse obligations | 90,000 | 60,000 | ||||||
| Issued warrants in connection with the note payable | 124,500 | 20,000 | ||||||
See accompanying notes to consolidated financial statements
| F-42 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Description of Business
The terms "we," "our," or the "Company" refer to Groundfloor Finance Inc. and its subsidiaries. The Company was originally organized as a North Carolina limited liability company under the name of Fomentum Labs LLC on January 28, 2013. Fomentum Labs LLC changed their name to Groundfloor LLC on April 26, 2013, and converted into a North Carolina corporation on July 26, 2013. In connection with this conversion, all equity interests in Groundfloor LLC were converted into shares of GROUNDFLOOR Inc.’s common stock. In August 2014, GROUNDFLOOR Inc. converted into a Georgia corporation and changed their name to Groundfloor Finance Inc. The accounting effects of these conversions are reflected retrospectively in the Consolidated Financial Statements. Groundfloor Holdings GA, LLC is the holder of the Revolver, as defined in Note 7. Groundfloor Properties GA LLC was created for the purpose of financing real estate in Georgia. Groundfloor Real Estate 1 LLC was created for the purpose of financing real estate in nine states. Groundfloor Real Estate 2 LLC was created for the purpose of financing real estate in nine states. Groundfloor Real Estate, LLC is currently inactive and management does not have plans to use this entity in the near future.
The Company has developed an online investment platform designed to crowdsource financing for real estate development projects (the “Projects”). With this online investment platform (the “Platform”), public investors (the “Investors”) are able to choose between multiple Projects, and real estate developers (the “Developers”) of the Projects are able to obtain financing. GROUNDFLOOR’s financing model replaces traditional sources of financing for Projects with the aggregation of capital from Investors using the internet.
GROUNDFLOOR formed Groundfloor Properties GA LLC (“Groundfloor GA”) in August 2013 for the purpose of issuing nonrecourse promissory notes (“Georgia Notes”) corresponding to commercial real estate loans entered into by Groundfloor GA to residents of Georgia. Groundfloor GA began offering these investment opportunities to residents of Georgia through the Platform in November 2013.
Following the qualification of the Company’s first offering statement on Form 1-A on August 31, 2015, the Company began a multistate offering of limited recourse obligations (“LROs”) to Investors corresponding to commercial loans for real estate development projects financed by the Company. The Company does not intend to issue any additional Georgia Notes.
The Company believes this method of real estate financing has many advantages including reduced Project origination costs, lower interest rates for Developers, and attractive returns for Investors.
Basis of Presentation and Liquidity
The Company’s Consolidated Financial Statements include Groundfloor Finance Inc. and its wholly owned subsidiaries, Groundfloor Properties GA LLC; Groundfloor Real Estate, LLC; Groundfloor Holdings GA, LLC; Groundfloor Real Estate 1 LLC; and Groundfloor Real Estate 2, LLC (collectively the “Company” or “GROUNDFLOOR”). Intercompany transactions and balances have been eliminated upon consolidation.
The Company’s Consolidated Financial Statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities and commitments in the normal course of business.
Operations since inception have consisted primarily of organizing the Company, developing the technology, and securing financing. The accompanying Consolidated Financial Statements have been prepared on a basis which assumes that the Company will continue as a going concern. The Company has incurred losses and cash outflows from operations since its inception. The ultimate success of the Company is dependent on management’s ability to develop and market its products and services at levels sufficient to generate operating revenues in excess of expenses.
| F-43 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Management evaluated the condition of the Company and has determined that until such sales levels can be achieved, management will need to secure additional capital to continue growing working capital and fund product development and operations.
Management intends to raise additional debt or equity financing to grow working capital and fund operations. Management believes the Company will obtain additional funding from current and new Investors in order to sustain operations. However, there are no assurances that the Company can be successful in obtaining the additional capital or that such financing will be on terms favorable or acceptable to the Company.
As of issuance date, the Company closed on approximately $1,500,000 in equity financing, see Note 15, “Subsequent Events.”
There is substantial doubt that the Company will continue as a going concern for at least 12 months following the date these Consolidated Financial Statements are issued, without additional financing based on the Company’s limited operating history and recurring operating losses.
The Consolidated Financial Statements do not include any adjustments that might result from the outcome of the uncertainties described in the Consolidated Financial Statements. In addition, the Consolidated Financial Statements do not include any adjustments relating to the recoverability and classification of assets nor the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.
Use of Estimates
The preparation of Consolidated 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 disclosure of contingent assets and liabilities at the date of the Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Revenue Recognition
Revenue primarily results from fees earned on the loans to the Developers (the “Loans”). Fees include “Origination fees” and “Loan servicing revenue” which are paid by the Developers.
Origination Fees
“Origination fees” are paid by the Developers for the work performed to facilitate the Loans. The amount to be charged is a percentage based upon the terms of the Loan, including grade, rate, term, and other factors. Origination fees range from 1.0% to 5.0% of the principal amount of a Loan. The origination fee is paid when the Loan is issued to the Developer and deducted from the gross proceeds distributed. A Loan is considered issued when the funds are transferred to the Developer’s account, which occurs through an Electronic Funds Transfer (“EFT”).
The origination fees are recognized as revenue ratably over the term of the Loan, while direct costs to originate Loans are recorded as expenses as incurred.
Loan Servicing Revenue
The loan servicing revenue is recognized by the Company, upon recovery, for costs incurred in servicing the Developer’s Loan, including managing payments to and from Developers and payments to Investors. The Company records loan servicing revenue as a component of revenue when collected.
| F-44 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Whole Loan Sales
Under loan sale agreements, the Company sells all of its rights, title, and interest in certain loans. At the time of such sales, the Company simultaneously enters into loan servicing agreements under which it acquires the right to service the loans. The Company calculates a gain or loss on the whole loan sale, based on the net proceeds from the whole loan sale, minus the net investment in the loans being sold. All origination fees incurred in the origination process are recognized directly to Consolidated Statements of Operations and recorded to “Origination fees”.
Interest Income on Loans to Developers and Interest Expense on Limited Recourse Obligations
The Company recognizes “Interest income” on Loans and “Interest expense” on the corresponding Investor Georgia Notes (if issued by Groundfloor GA) or LROs (if issued by Groundfloor Finance Inc.) using the accrual method based on the stated interest rate to the extent the Company believes it to be collectable. For the purposes of these Consolidated Financial Statements, “Limited recourse obligations, net” refers to both Georgia Notes and LROs. Georgia Notes are securities that the Company has issued through its previously registered Georgia-exclusive securities offering, which has since been terminated. LROs are the Company’s currently registered securities. Both Georgia Notes and LROs represent similar obligations to the Company.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. The Company had no cash equivalents as of December 31, 2018 and 2017. From time to time, the Company could maintain cash deposits in excess of federally insured limits. The Company believes credit risk related to its cash and cash equivalents to be minimal.
Each investor’s escrow account receives Federal Deposit Insurance Corporation (“FDIC”) insurance coverage on cash balances subject to normal FDIC coverage rules. Investor funds, whether committed through a LRO or held in escrow, are not included as a part of the Company’s cash balance.
Loans to Developers and Limited Recourse Obligations
“Loans to developers, net” and the corresponding “Limited recourse obligations, net”, used to fund the Loans are originally recorded at outstanding principal. The interest rate associated with a Loan is the same as the interest rate associated with the corresponding Georgia Notes or LROs.
The Company’s obligation to pay principal and interest on a Georgia Note or LRO is equal to the pro rata portion of the total principal and interest payments collected from the corresponding Loan. The Company obtains a lien against the property being financed and attempts reasonable collection efforts upon the default of a Loan. The Company is not responsible for repaying “Limited recourse obligations, net” associated with uncollectable “Loans to developers, net”. Amounts collected related to a Loan default are returned to the Investors based on their pro rata portion of the corresponding Georgia Notes or LROs, if applicable, less collection costs incurred by the Company.
The Investors may remit funds through the Company’s online portal prior to the actual Loan being closed. These funds are held in an escrow account controlled by a major bank and are not recognized as a LRO until the Loan is closed and funds are transferred to the Developer, which occurs through an EFT transaction. Each Investor escrow account receives FDIC insurance coverage on cash balances subject to normal FDIC coverage rules.
The Loan and corresponding LROs are recorded on the Company’s Consolidated Balance Sheets to “Loans to developers, net” and “Limited recourse obligations, net”, respectively, once the Loan has closed. Loans are considered closed after the promissory note for that Loan has been signed and the security interest has been perfected.
| F-45 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Nonaccrual and Past Due Loans
“Interest income” is accrued on the outstanding principal balance. The accrual of interest on “Loans to developers, net” and corresponding “Limited recourse obligations, net” is discontinued when, in management’s opinion, the borrower may be unable to make payments as they become due, unless the Loan is well secured and in the process of collection. “Interest income” and “Interest expense” on the “Loans to developers, net” and the corresponding “Limited recourse obligations, net” are discontinued and placed on nonaccrual status at the time the Loan is 90 days delinquent unless the Loan is well secured and in process of collection. The “Loans to developers, net” and corresponding “Limited recourse obligations, net” are charged off to the extent principal or interest is deemed uncollectible. Non-accrual Loans and Loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. All interest accrued, but not collected for “Loans to developers, net” and “Limited recourse obligations, net” that are placed on nonaccrual or charged off, is reversed against “Interest income” and the corresponding LROs recorded “Interest expense”.
Interest income collected on nonaccrual Loans is applied against principal until the Loans are returned to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Impaired Loans
Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreements. Impaired loans include Loans on nonaccrual status. When determining if the Company will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement, the Company considers the borrower’s capacity to pay, which includes such factors as the borrower’s current financial position, an analysis of global cash flow sufficient to pay all debt obligations and an evaluation of secondary sources of repayment, such as collateral value and guarantor support. The Company individually assesses for impairment all nonaccrual Loans and all Loans in fundamental default. If a Loan is deemed impaired, a specific valuation allowance is allocated, if necessary, so that the Loan is reported net, at the present value of estimated future cash flows using the Loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis.
Allowance for Uncollectable Loans and Undeliverable Limited Recourse Obligations
Payments to holders of Georgia Notes or LROs, as applicable, depend on the payments received on the corresponding Loans; a reduction or increase of the expected future payments on Loans will decrease or increase the reserve for the associated Georgia Notes or LROs. The Company recognizes a reserve for uncollectable Loans and corresponding reserve for undeliverable Georgia Notes or LROs in an amount equal to the estimated probable losses net of recoveries. The allowance is based on management’s estimates and analysis of historical bad debt experience, existing economic conditions, current loan aging schedules, and expected future write-offs, as well as an assessment of specific, identifiable Developer accounts considered at risk or uncollectible. Expected losses and actual charge-offs on Loans are offset to the extent that the Loans are financed by Georgia Notes or LROs, as applicable, that effectively absorb the related Loan losses.
“Loans to developers, net” are presented net of a reserve for doubtful accounts of $500,000 and $640,000 as of December 31, 2018 and 2017, respectively. “Limited recourse obligations, net” are presented net of a reserve for doubtful accounts of $500,000 and $590,000 as of December 31, 2018 and 2017, respectively. As of December 31, 2017, $50,000 of the reserve for doubtful accounts is attributed to Loans funded directly by the Company, which have not been funded by Investors.
| F-46 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Other Real Estate Owned
Foreclosed assets acquired through or in lieu of loan foreclosure are held for sale and are initially recorded at fair value less estimated cost to sell. Any write-down to fair value at the time of transfer to foreclosed assets is charged to the allowance for loan losses. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Costs of improvements are capitalized up to the fair value of the property, whereas costs relating to holding foreclosed assets and subsequent adjustments to the value are charged to operations.
Software and Website Development Costs
Internal use software and website development costs are capitalized when preliminary development efforts are successfully completed, it is probable that the project will be completed and the software will be used as intended. Internal use software and website development costs are amortized on a straight-line basis over the project’s estimated useful life, which is generally three years. Capitalized internal use software development costs consist of employee compensation and fees paid to third-party consultants who are directly involved in development efforts. Costs related to preliminary project activities and post implementation activities, including training and maintenance, are expensed as incurred. Costs incurred for upgrades and enhancements that are considered to be probable to result in additional functionality are capitalized. Development costs of the Company’s website incurred in the preliminary stages of development are expensed as incurred. Once preliminary development efforts are successfully completed, internal and external costs, if direct and incremental, are capitalized until the software is substantially complete and ready for its intended use.
Property and Equipment
Property and equipment consists of computer equipment, furniture and fixtures, and office equipment. Property and equipment is stated at historical cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Leasehold improvements are depreciated over the shorter of the life of the lease or the useful life of the improvements. Upon retirement or sale, the cost of assets disposed of and the related accumulated depreciation are removed from the accounts, and any resulting gain or loss is credited or charged to income. Repairs and maintenance costs are expensed as incurred.
| F-47 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Depreciation is computed using the following estimated useful lives:
| Computer equipment | 3 years |
| Software and website development costs | 3 years |
| Office equipment | 5 years |
| Furniture and fixtures | 5 years |
Impairment of Long-Lived Assets
Long-lived assets, such as computer equipment, office equipment, furniture and fixtures, intangible assets, and software and website development costs, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of the asset exceeds its estimated future cash flows, an impairment charge is recognized for an amount by which the carrying amount of the asset exceeds the fair value of the asset.
Intangible Assets
Intangible assets consist of acquired domain names. The Company recognized $2,000 in amortization expense during the years ended December 31, 2018 and 2017. Intangible assets are being amortized over a 15-year period, their estimated useful lives, on a straight-line basis.
Equity Offering Costs
The Company accounts for offering costs in accordance with Accounting Standard Codification (“ASC”), ASC 340,Other Assets and Deferred Costs. Prior to the completion of an offering, offering costs will be capitalized as deferred offering costs on the balance sheet. The deferred offering costs will be charged to stockholders’ equity upon the completion of an offering or to expense if the offering is not completed. As of December 31, 2018, offering costs of $125,000 for the 2018 Common Stock Offering have been charged to stockholders’ equity.
Deferred Revenue
Deferred revenue consists of origination fee payments received in advance of revenue recognized.
Advertising Costs
The cost of advertising is expensed as incurred and presented within “Marketing and promotions” expenses in the Consolidated Statements of Operations. The Company incurred $700,000 and $476,000 in advertising costs during the years ended December 31, 2018 and 2017, respectively.
Rent Expense
The Company recognizes rent expense on a straight-line basis over the term of the lease. The difference between rent expense and rent paid is recorded as deferred rent in the Consolidated Balance Sheets. Rent expense is presented within “General and administrative” expenses in the Consolidated Statements of Operations. The Company incurred $139,445 and $66,000 in rent expense for office facilities during the years ended December 31, 2018 and 2017, respectively.
Share-Based Compensation
The Company accounts for share-based compensation using the fair value method of accounting which requires all such compensation to employees and nonemployees, including the grant of employee stock options or warrants, to be recognized in the Consolidated Statements of Operations based on its fair value at the measurement date. The expense associated with share-based compensation is recognized on a straight-line basis over the service period of each award.
| F-48 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 1: | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (concluded) |
Income Taxes
Deferred tax assets and liabilities are determined based on the temporary differences between the Consolidated Financial Statements carrying amounts and the tax basis of assets and liabilities using the enacted tax rates in effect in the years in which the differences are expected to reverse. In estimating future tax consequences, all expected future events are considered other than enactment of changes in the tax law or rates.
The Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the Consolidated Financial Statements from such a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.
The determination of recording or releasing income tax valuation allowance is made, in part, pursuant to an assessment performed by management regarding the likelihood that the Company will generate future taxable income against which benefits of its deferred tax assets may or may not be realized. This assessment requires management to exercise significant judgment and make estimates with respect to its ability to generate taxable income in future periods.
Reclassification
Certain amounts in the December 31, 2017, Consolidated Financial Statements have been reclassified to conform to the December 31, 2018, presentation. These reclassifications had no effect on the year ended December 31, 2017, net loss, or December 31, 2017, accumulated deficit.
| NOTE 2: | RECENT ACCOUNTING PRONOUNCEMENTS |
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09,Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), which will be effective January 1, 2019, for the Company. The Company had the option to early adopt the ASU as of January 1, 2017. The guidance clarifies that revenue from contracts with customers should be recognized in a manner that depicts both the likelihood of payment and the timing of the related transfer of goods or performance of services. In March 2016, the FASB issued an amendment ASU 2016-12,Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross versus Net) to the new revenue recognition guidance clarifying how to determine if an entity is a principal or agent in a transaction. In April 2016 ASU 2016-10,Revenue from Contracts with Customers: Identifying Performance Obligations and Licensing and May 2016 ASU 2016-12,Revenue from Contracts with Customers: Scope Improvements and Practical Expedients, the FASB further amended the guidance to include performance obligation identification, licensing implementation, collectability assessment and other presentation and transition clarifications. The effective date and transition requirements for the amendments is the same as for ASU 2014-09.The Company is currently evaluating the impact of this accounting standard update on its Consolidated Financial Statements.
In January 2016, the FASB issued ASU 2016-01,Financial Instruments – Overall (Subtopic: 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities(“ASU 2016-01”), which will be effective for the Company on January 1, 2019. The amendment changes the accounting for equity investments, changes disclosure requirements related to instruments at amortized cost and fair value, and clarifies how entities should evaluate deferred tax assets for securities classified as available for sale. Affected entities should apply the amendments by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The Company is evaluating the impact that ASU 2016-01 will have on its Consolidated Financial Statements.
| F-49 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 2: | RECENT ACCOUNTING PRONOUNCEMENTS (continued) |
In February 2016, the FASB issued ASU 2016-02,Leases (Topic 842) (“ASU 2016-02”), which requires lessees to recognize most leases on the balance sheet as a lease liability and corresponding right-of-use asset. The guidance is currently effective for the Company for the year ending December 31, 2020. The Company is currently evaluating the effect of this guidance on the Company’s Consolidated Financial Statements.
In March 2016, the FASB issued ASU 2016-06,Derivatives and Hedging – Contingent Put and Call Options in Debt Instruments(“ASU 2016-06”), which the Company has adopted as of December 31, 2017. The guidance clarifies the requirements for assessing whether contingent call (put) options that can accelerate the payment of principal on debt instruments are clearly and closely related to their debt hosts. An entity performing the assessment under the amendment is required to assess the embedded call (put) options solely in accordance with the four-step decision sequence. The adoption of this amendment did not have a material effect on the Company’s Consolidated Financial Statements.
In March 2016, the FASB issued ASU 2016-09,Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”). Several aspects of the accounting for share-based payment award transactions are simplified, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; (c) forfeitures; and (d) classification on the Consolidated Statements of Cash Flows. The amendments are effective for nonpublic companies for annual periods beginning after December 15, 2017, and interim periods within those annual periods. Early adoption is permitted for any interim or annual period. The Company adopted this guidance in the year ended December 31, 2017. The adoption of this standard did not have a material impact on the Company’s Consolidated Financial Statements.
In June 2016, the FASB issued ASU 2016-13,Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The standard will replace the current incurred loss approach with an expected loss model, referred to as the current expected credit loss (“CECL”) model. The new standard will apply to financial assets subject to credit losses and measured at amortized cost and certain off-balance-sheet credit exposures, which include, but are not limited to, loans, leases, held-to-maturity securities, loan commitments and financial guarantees. ASU 2016-13 simplifies the accounting for purchased credit-impaired debt securities and loans and expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses. In addition, entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2020. Early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018. Upon adoption, ASU 2016-13 provides for a modified retrospective transition by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is effective. The Company is currently evaluating the impact this standard will have on the Company’s Consolidated Financial Statements.
In August 2016, the FASB issued ASU 2016-15,Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”) and in November 2016 issued ASU 2016-18,Statement of Cash Flows (Topic 230): Restricted Cash(“ASU 2016-18”). The ASUs will be effective January 1, 2019, and amend the existing accounting standards for the statement of cash flows. The amendments provide guidance on the following nine cash flow issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies; distributions received from equity method investees; beneficial interests in securitization transactions; separately identifiable cash flows and application of the predominance principle; and restricted cash. Early adoption is permitted, including adoption in an interim period. The Company is evaluating the impact that these standards will have on the Consolidated Statements of Cash Flows. However, the impact will depend on the facts and circumstances at the time of adoption of the new standards.
| F-50 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 2: | RECENT ACCOUNTING PRONOUNCEMENTS (concluded) |
In May 2017, the FASB issued ASU 2017-09Stock Compensation (Topic 718) – Scope of Modification Accounting(“ASU 2017-09”), which the Company has adopted as of December 31, 2017. Under the new guidance, modification accounting is required only if the fair value, the vesting conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. The adoption of this amendment did not have a material effect on the Company’s Consolidated Financial Statements.
In June 2018, the FASB issued ASU 2018-07,Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-07”). ASU 2018-07 expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The standard is effective for the Company for the year ending December 31, 2019, with early adoption permitted. The Company is currently evaluating the impact that the implementation of this standard will have on the Company’s Consolidated Financial Statements
| NOTE 3: | LOANS TO DEVELOPERS, NET |
The Company provides financing to borrowers for real estate-related loans. Real estate loans include loans for unoccupied single family or multifamily renovations costing between $20,000 and $2,000,000 over six months to a year.
The following table presents the carrying amount of “Loans to developers, net” by letter grade and performance state as of December 31, 2018 and 2017, respectively:
| Current | Workout | Fundamental Default | Total | |||||||||||||
| Loan grades: | ||||||||||||||||
| A | $ | 3,267,744 | $ | 293,473 | $ | - | $ | 3,561,217 | ||||||||
| B | 7,073,701 | 668,100 | 141,150 | 7,882,951 | ||||||||||||
| C | 17,009,297 | 2,465,820 | 517,791 | 19,992,908 | ||||||||||||
| D | 7,140,347 | 263,555 | 228,000 | 7,631,902 | ||||||||||||
| E | 192,739 | - | - | 192,739 | ||||||||||||
| F | - | - | - | - | ||||||||||||
| G | - | - | - | - | ||||||||||||
| Carrying amount as of December 31, 2018 | $ | 34,683,828 | $ | 3,690,948 | $ | 886,941 | $ | 39,261,717 | ||||||||
| Current | Workout | Fundamental Default | Total | |||||||||||||
| Loan grades: | ||||||||||||||||
| A | $ | 1,833,134 | $ | 24,240 | $ | - | $ | 1,857,374 | ||||||||
| B | 3,835,133 | 514,180 | 54,986 | 4,404,299 | ||||||||||||
| C | 8,072,685 | 1,519,531 | 230,188 | 9,822,404 | ||||||||||||
| D | 2,192,073 | 906,191 | 357,144 | 3,455,408 | ||||||||||||
| E | - | - | - | - | ||||||||||||
| F | - | - | - | - | ||||||||||||
| G | - | - | - | - | ||||||||||||
| Carrying amount as of December 31, 2017 | $ | 15,933,025 | $ | 2,964,142 | $ | 642,318 | $ | 19,539,485 | ||||||||
| F-51 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 3: | LOANS TO DEVELOPERS, NET (continued) |
Nonaccrual and Past Due Loans
A Loan is placed on nonaccrual status when, in management’s judgment, the collection of the interest income appears doubtful. “Interest receivable on loans to developers” that has been accrued and is subsequently determined to have doubtful collectability is charged to “Interest income” and the corresponding “Accrued interest on limited recourse obligations” that has been accrued and is subsequently determined to have doubtful collectability is charged to “Interest expense”. Interest income on Loans that are classified as nonaccrual is subsequently applied to principal until the Loans are returned to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Past due Loans are loans whose principal or interest is past due 30 days or more. As of December 31, 2018, the Company placed Loans of $3,033,000 recorded to “Loans to developers, net” on nonaccrual status.
The following table presents an analysis of past due Loans as of December 31, 2018 and 2017:
| Carrying Amount | Allowance for Loan Losses | Total | ||||||||||
| Aging schedule: | ||||||||||||
| Current | $ | 35,112,798 | $ | 40,000 | $ | 35,072,798 | ||||||
| Less than 90 days past due | 2,404,830 | 50,000 | 2,354,830 | |||||||||
| More than 90 days past due | 1,744,089 | 410,000 | 1,334,089 | |||||||||
| Total as of December 31, 2018 | $ | 39,261,717 | $ | 500,000 | $ | 38,761,717 | ||||||
| Carrying Amount | Allowance for Loan Losses | Total | ||||||||||
| Aging schedule: | ||||||||||||
| Current | $ | 15,753,075 | $ | 57,000 | $ | 15,696,075 | ||||||
| Less than 90 days past due | 2,292,122 | 59,000 | 2,233,122 | |||||||||
| More than 90 days past due | 1,494,288 | 524,000 | 970,288 | |||||||||
| Total as of December 31, 2017 | $ | 19,539,485 | $ | 640,000 | $ | 18,899,485 | ||||||
Impaired Loans
The following is a summary of information pertaining to impaired loans as of December 31, 2018:
| Balance | ||||
| Nonaccrual loans | $ | 2,146,000 | ||
| Fundamental default not included above | 887,000 | |||
| Total impaired loans | 3,033,000 | |||
| Interest income recognized on impaired loans | $ | 400,000 | ||
The following table presents an analysis of information pertaining to impaired loans as of December 31, 2018:
| Balance | ||||
| Principal loan balance | $ | 3,495,120 | ||
| Recorded investment with no allowance | 2,146,000 | |||
| Recorded investment with allowance | 887,000 | |||
| Total recorded investment | $ | 3,033,000 | ||
| Related allowance | 500,000 | |||
| Average recorded investment | $ | 230,000 | ||
| F-52 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 3: | LOANS TO DEVELOPERS, NET (continued) |
The following is a summary of information pertaining to impaired loans as of December 31, 2017:
| Balance | ||||
| Nonaccrual loans | $ | 1,500,000 | ||
| Fundamental default not included above | 640,000 | |||
| Total impaired loans | 2,140,000 | |||
| Interest income recognized on impaired loans | $ | 262,438 | ||
The following table presents an analysis of information pertaining to impaired loans as of December 31, 2017:
| Balance | ||||
| Principal loan balance | $ | 2,423,540 | ||
| Recorded investment with no allowance | 640,000 | |||
| Recorded investment with allowance | 1,500,000 | |||
| Total recorded investment | $ | 2,140,000 | ||
| Related allowance | 640,000 | |||
| Average recorded investment | $ | 153,000 | ||
| F-53 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 3: | LOANS TO DEVELOPERS, NET (continued) |
Credit Quality Monitoring
The Company uses three performance states to better monitor the credit quality of outstanding loans. Outstanding loans are characterized as follows:
Current- This status indicates that no events of default have occurred, all payment obligations have been met or none are yet triggered.
Workout - This status indicates there has been one or more payment defaults on the Loan and the Company has negotiated a modification of the original terms that does not amount to a fundamental default.
Fundamental Default - This status indicates a Loan has defaulted and there is a chance the Company will not be able to collect 100% of the principal amount of the Loan by the extended payment date of the corresponding Georgia Notes or LROs. The Company has commenced a formal foreclosure process to secure the real estate property.
The following table presents “Loans to developers, net” by performance state as of December 31, 2018 and 2017:
| Carrying Amount | Allowance for Loan Losses | Loans to Developers, Net | ||||||||||
| Performance states: | ||||||||||||
| Current | $ | 34,683,828 | $ | - | $ | 34,683,828 | ||||||
| Workout | 3,690,948 | 100,000 | 3,590,948 | |||||||||
| Fundamental default | 886,941 | 400,000 | 486,941 | |||||||||
| Total as of December 31, 2018 | $ | 39,261,717 | $ | 500,000 | $ | 38,761,717 | ||||||
| Carrying Amount | Allowance for Loan Losses | Loans to Developers, Net | ||||||||||
| Performance states: | ||||||||||||
| Current | $ | 15,933,025 | $ | - | $ | 15,933,025 | ||||||
| Workout | 2,964,142 | 330,000 | 2,634,142 | |||||||||
| Fundamental default | 642,318 | 310,000 | 332,318 | |||||||||
| Total as of December 31, 2017 | $ | 19,539,485 | $ | 640,000 | $ | 18,899,485 | ||||||
| F-54 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 3: | LOANS TO DEVELOPERS, NET (concluded) |
Allowance for Loan Losses
The following table details activity in the allowance for loan losses for the years ended December 31, 2018 and 2017:
| Balance | ||||
| Balance, December 31, 2017 | $ | 640,000 | ||
| Allowance for loan loss | 240,000 | |||
| Loans charged off | (380,000 | ) | ||
| Outstanding as of December 31, 2018 | $ | 500,000 | ||
| Period-end amount allocated to: | ||||
| Loans individually evaluated for impairment | $ | 400,000 | ||
| Loans collectively evaluated for impairment | 100,000 | |||
| Balance, December 31, 2018 | $ | 500,000 | ||
| Loans: | ||||
| Individually evaluated for impairment | $ | 887,000 | ||
| Collectively evaluated for impairment | 2,146,000 | |||
| Balance, December 31, 2018 | $ | 3,033,000 | ||
| Balance | ||||
| Balance, December 31, 2016 | $ | 700,000 | ||
| Allowance for loan loss | 140,000 | |||
| Loans charged off | (200,000 | ) | ||
| Outstanding as of December 31, 2017 | $ | 640,000 | ||
| Period-end amount allocated to: | ||||
| Loans individually evaluated for impairment | $ | 310,000 | ||
| Loans collectively evaluated for impairment | 330,000 | |||
| Balance, December 31, 2017 | $ | 640,000 | ||
| Loans: | ||||
| Individually evaluated for impairment | $ | 640,000 | ||
| Collectively evaluated for impairment | 1,500,000 | |||
| Balance, December 31, 2017 | $ | 2,140,000 | ||
| F-55 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 4: | OTHER CURRENT ASSETS |
“Other current assets” at December 31, 2018 and 2017, consists of the following:
| 2018 | 2017 | |||||||
| Other real estate owned (1) | $ | 418,379 | $ | 234,825 | ||||
| Unbilled servicing revenue | 25,127 | 72,026 | ||||||
| Prepaid expenses | 21,300 | - | ||||||
| Other | 19,585 | 37,917 | ||||||
| Other current assets | $ | 484,391 | $ | 344,768 | ||||
| (1) | During the year ended December 31, 2018 the Company transferred $2,071,840 from “Loans to developers, net” to “Other current assets”. Other real estate owned met the held for sale criteria and have been recorded at the lower of carrying amount or fair value less cost to sell. There was no impact to the Company’s Consolidated Statements of Operation from this transfer. The Company recorded a decrease of $439,000 to “Loans to developers, net” and an offsetting decrease to “Limited recourse obligations, net”. |
| NOTE 5: | PROPERTY, EQUIPMENT, SOFTWARE, WEBSITE AND INTANGIBLE ASSETS, NET |
“Property, equipment, software, website development costs, and intangible assets, net” at December 31, 2018 and 2017, consists of the following:
| 2018 | 2017 | |||||||
| Software and website development costs | $ | 1,304,993 | $ | 817,893 | ||||
| Less: accumulated amortization | (725,255 | ) | (396,466 | ) | ||||
| Software and website development costs, net | $ | 579,738 | $ | 421,427 | ||||
| 2018 | 2017 | |||||||
| Computer equipment | $ | 96,165 | $ | 42,388 | ||||
| Leasehold improvements | 12,530 | 12,530 | ||||||
| Furniture and fixtures | 134,548 | 11,090 | ||||||
| Office equipment | 45,548 | 2,294 | ||||||
| Property and equipment | 288,791 | 68,302 | ||||||
| Less: accumulated depreciation and amortization | (79,925 | ) | (35,182 | ) | ||||
| Property and equipment, net | $ | 208,866 | $ | 33,120 | ||||
| 2018 | 2017 | |||||||
| Domain names | $ | 30,000 | $ | 30,000 | ||||
| Less: accumulated amortization | (5,500 | ) | (3,500 | ) | ||||
| Intangible assets, net | $ | 24,500 | $ | 26,500 | ||||
Depreciation and amortization expense on “Property, equipment, intangible assets, software, and website development costs, net” for the years ended December 31, 2018 and 2017 was $375,532 and $231,111, respectively.
| F-56 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 6: | ACCOUNTS PAYABLE AND ACCRUED EXPENSES |
“Accounts payable and accrued expenses” at December 31, 2018 and 2017, consists of the following:
| 2018 | 2017 | |||||||
| Trade accounts payable | $ | 762,148 | $ | 834,785 | ||||
| Deferred revenue | 867,950 | 333,067 | ||||||
| Accrued interest expense | 360,325 | 149,735 | ||||||
| Accrued employee compensation | 80,243 | 202,242 | ||||||
| Accrued contractor compensation | - | 184,569 | ||||||
| Other | 422,492 | 145,759 | ||||||
| Accounts payable and accrued expenses | $ | 2,493,158 | $ | 1,850,157 | ||||
| F-57 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 7: | REVOLVING CREDIT FACILITY |
On November 1, 2016, the Company’s wholly owned subsidiary, Groundfloor Holdings GA, LLC, as borrower, entered into a revolving credit facility (the “Revolver”) with Revolver Capital, LLC. The credit agreement provided for revolving loans up to a maximum aggregate principal amount of $1,500,000. The Revolver will be used for bridge funding of underlying loans pending approval from the United States Securities and Exchange Commission (“SEC”).
On November 11, 2016, the Company entered into a First Amendment to the Credit Agreement (the “First Amendment”) which amended the existing Revolver dated November 1, 2016, among Groundfloor Holdings GA, LLC, as borrower, and Revolver Capital, LLC, as lender. Collateral security for the Revolver includes all property of the underlying loan, upon which a lien is created in favor of the lender. The First Amendment amended the Revolver to increase the Revolving Credit Commitments thereunder from $1,500,000 to $2,500,000. The other terms of the credit facility remain unchanged.
On December 21, 2016, the Company entered into a Second Amendment to the Credit Agreement (the “Second Amendment”) which amended the existing Revolver dated November 1, 2016, among Groundfloor Holdings GA, LLC, as borrower, and Revolver Capital, LLC, as lender. The Second Amendment amended the Revolver to increase the Revolving Credit Commitments thereunder from $2,500,000 to $3,500,000. The other terms of the credit facility remain unchanged.
On April 7, 2017, the Company entered into a Third Amendment to the Credit Agreement (the “Third Amendment”) which amended the existing credit agreement dated November 1, 2016, among Groundfloor Holdings GA, LLC, as borrower, and Revolver Capital, LLC, as lender. The Third Amendment amended the credit agreement to increase the Revolving Credit Commitments thereunder from $3,500,000 to $4,500,000. In connection with the Third Amendment the Company paid a $10,000 commitment fee, which is capitalized and amortized over a twelve-month period. The other terms of the credit facility remain unchanged.
On April 4, 2018, the Credit Agreement dated as of November 1, 2016, as amended by the First Amendment as of November 11, 2016, the Second Amendment dated as of February 22, 2017 and the Third Amendment dated as of April 7, 2017, was assigned to ACM Alamosa DA LLC. The Company and the lender agreed to amend and restate the Original Credit Agreement in its entirety. The other terms of the credit facility remain unchanged.
On September 18, 2018, the Company increased the Revolving Credit Commitments thereunder from $4,500,000 to $5,500,000. In connection with the increase the Company paid a $10,000 commitment fee, which is capitalized and amortized over a twelve-month period. The other terms of the credit facility remain unchanged.
The Revolver maturity date is April 4, 2019. The Company has the option to request and the lender may, in its sole discretion, elect to extend the maturity date.
As of December 31, 2018, the Company had $0 of available borrowings and $5,500,000 outstanding under the Revolver as presented within Revolving credit facility on the Consolidated Balance Sheets. As of December 31, 2018, the Company reflected $6,667 of deferred financing costs related to the Revolver as a reduction to the Revolving credit facility in the Consolidated Balance Sheets. As of December 31, 2017, the Company reflected $833 of deferred financing costs related to the Revolver as a reduction to the Revolving credit facility in the Consolidated Balance Sheets. Amortization of these costs was $4,166 and $45,000 for the years ended December 31, 2018 and 2017, respectively. Accrued interest on the Revolver, presented within “Accounts payable and accrued expenses” in the Company’s Consolidated Balance Sheets, was $111,288 and $34,032 at December 31, 2018 and 2017, respectively.
The Revolver contains certain affirmative and negative covenants, including financial and other reporting requirements. The Company is in compliance with all such covenants at December 31, 2018.
| F-58 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 8: | CONVERTIBLE NOTES |
From March 2017 to May 2017, the Company issued subordinated convertible notes (the “Subordinated Convertible Notes”) to Investors for total proceeds of $825,000. The Subordinated Convertible Notes bear interest at the rate of 8% per annum. The outstanding principal and all accrued but unpaid interest was due and payable on the earlier of September 24, 2018, or the consummation of a sale of the Company by consolidation, merger, change of majority ownership, or sale or other disposition of all or substantially all of the assets of the Company (the “Maturity Date”). In the event of a closing of a preferred stock financing with gross proceeds of at least $8,000,000 (“Qualified Preferred Financing”) prior to the Maturity Date, the outstanding principal and all accrued but unpaid interest may be converted into shares of preferred stock issued in the financing at a price per share equal to 75% of the price per share of the Qualified Preferred Financing. In the event of a closing of a common stock financing with gross proceeds of at least $3,000,000 (“Qualified Common Financing”) prior to the Maturity Date, the outstanding principal and all accrued but unpaid interest may be converted into shares of common stock issued in the financing at a price per share equal to 90% of the price per share of the Qualified Common Financing. The indebtedness represented by the Subordinated Convertible Notes is subordinated in all respects to the principal of (and premium, if any), unpaid interest on and amounts reimbursable, fees, expenses, costs of enforcement, and other amounts due in connection with the Revolver and the Note. On October 27, 2017, the amended and restated subordinated convertible note agreement and the note amendment agreement amended the subordinated convertible note purchase agreement dated March 24, 2017, and Subordinated Convertible Notes issued thereunder (as amended, the “Restated Subordinated Convertible Notes”), respectively. Pursuant to the Restated Subordinated Convertible Notes, the outstanding principal and all accrued but unpaid interest is due and payable on the earlier of September 30, 2019, or the consummation of a sale of the Company by consolidation, merger, change of majority ownership, or sale or other disposition of all or substantially all of the assets of the Company (the “New Maturity Date”). The interest rate of 8% per annum remained unchanged.
From October 2017 to December 2017, the Company issued Restated Subordinated Convertible Notes to Investors for total proceeds of $1,225,000. The outstanding principal and all accrued but unpaid interest is due and payable on the New Maturity Date. In the event of a closing of a Qualified Financing prior to the New Maturity Date, the outstanding principal and all accrued but unpaid interest would become automatically converted into shares of stock issued in the financing at a price per share equal to 75% of the price per share of the financing. The indebtedness represented by the Restated Subordinated Notes is subordinated in all respects to the principal of (and premium, if any), unpaid interest on and amounts reimbursable, fees, expenses, costs of enforcement, and other amounts due in connection with the Revolver and the Note.
In 2018, a Restated Subordinated Convertible Notes holder converted their shares upon closing the 2018 Common Stock Offering, which qualified as a Qualified Common Financing. The noteholder converted $250,000 in principal and $27,617 in accrued interest at a 10% discount into 30,847 shares of common stock. The Company recorded $30,847 to interest expense as a result of the beneficial conversion.
Accrued interest on the Restated Subordinated Convertible Notes, presented within “Accounts payable and accrued expenses” in the Company’s Consolidated Balance Sheets, was $186,426 and $52,592 at December 31, 2018 and 2017, respectively.
| F-59 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 9: | NOTES PAYABLE |
On January 11, 2017, the Company entered into a promissory note and security agreement (the “Note”) for a principal sum of $1,000,000. We paid an origination fee of $10,000 concurrently with the funding of the principal of the Note. We subsequently entered into an amendment to the Note extending the payment schedule for a $5,000 amendment fee, a second amendment increasing the principal amount outstanding to $2,000,000 for a $30,000 amendment fee and a third amendment further extending the repayment schedule among other terms described below for a $10,000 amendment fee. The amendment fees were deferred and amortized over the life of the Note.
The Note incurs interest at a rate of 8.0% per annum from January 11, 2017 until September 30, 2017, and 14.0% per annum from October 1, 2017, until payment in full of the Note, in each case calculated on the basis of a 360-day year for the actual number of days elapsed. The Note must be repaid as follows: (i) $250,000, plus accrued but unpaid interest thereon, was due and payable on June 30, 2017; (ii) $250,000, plus any accrued but unpaid interest thereon, is due and payable on March 31, 2019; (iii) $500,000, plus any accrued but unpaid interest thereon, is due and payable on June 30, 2019; (iv) $500,000, plus any accrued but unpaid interest thereon, is due and payable on September 30, 2019; and (v) any remaining outstanding principal amount, plus any remaining accrued but unpaid interest, is due and payable on December 31, 2019.
The Note includes certain financial covenants related to the Company’s quarterly financial results and operating capital. The Note is subject to customary event of default provisions. Upon the occurrence of any event of default, the interest rate under the Note shall increase by 7.0%. As collateral security for the Note, the Company granted first priority security interest in all of its assets, subject to certain exceptions. Among other things, the security interest specifically excludes (i) any assets serving as collateral for the Company’s Revolver; (ii) any Loans for which a series of LROs has been issued, regardless of whether such Loans and corresponding series of LROs have been originated and issued by the Company or one of its subsidiaries; and (iii) the equity interest in any subsidiary formed by the Company for the sole purpose of issuing Loans and corresponding series of LROs.
In connection with the third amendment to the Note, the Company agreed to issue a warrant for the purchase of shares of the Company’s common stock on the first day of each quarter commencing on October 1, 2017, until the Note is repaid in full for the purchase of the following number of shares: (i) for each quarter until and including the first quarter of 2019, 4,000 shares of common stock; (ii) for the second quarter of 2019, 3,500 shares of common stock; (iii) for the third quarter of 2019, 2,300 shares of common stock; and (iv) for the fourth quarter of 2019, 1,100 shares of common stock. The exercise price of the warrants issued on the Note in connection with the third amendment to the Note is $2.40.
As of December 31, 2018, the principal sum of $1,750,000 remains outstanding and is presented in “Short-term notes payable” on the Company’s Consolidated Balance Sheets net of deferred financing fees of $15,370, and debt discount of $90,648, amortizable over the amended term of the Note. Amortization of these costs was $69,222 for the year ended December 31, 2018. As of December 31, 2017, the principal sum of $1,750,000 was outstanding and is presented in “Long-term notes payable” on the Company’s Consolidated Balance Sheets net of deferred financing fees of $30,741, and debt discount of $20,000, amortizable over the amended term of the Note. Amortization of these costs was $24,676 for the year ended December 31, 2017.
Accrued interest on the Note, presented within “Accounts payable and accrued expenses” in the Company’s Consolidated Balance Sheets, was $62,611 and $63,111 at December 31, 2018 and 2017, respectively.
The Note includes financial covenants that may trigger events of default or principal acceleration. The Company failed to comply with all the financial covenants during the year-end December 31, 2018. Prior to the filing date of the Consolidated Financial Statements, the Company secured a waiver to prevent a default event and principal acceleration.
| F-60 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 9: | NOTES PAYABLE (concluded) |
In 2018, the Company entered into various secured promissory notes, (the “GROUNDFLOOR Notes”), with accredited Investors. The GROUNDFLOOR Notes are used for the purpose of the Company to originate, buy, and service loans for the purpose of building, buying, or rehabilitating single family and multifamily structures, or buying land, for commercial purposes. The GROUNDFLOOR Notes are issued and secured by the assets of Groundfloor Real Estate 1 LLC, a wholly owned subsidiary of Groundfloor Finance, Inc. As collateral security for GROUNDFLOOR Notes, the Company granted first priority security interest in all the loan assets of its wholly owned subsidiary, Groundfloor Real Estate 1 LLC, subject to certain exceptions. During the year-end December 31, 2018, there were ten notes entered into ranging in interest rates of 3.25% to 5.5% and terms of 30 and 90 days. As of December 31, 2018, the principal sum of $1,281,100 remains outstanding and is presented in “Short-term notes payable” on the Company’s Consolidated Balance Sheets.
Accrued interest on the GROUNDFLOOR Notes, presented within “Accounts payable and accrued expenses” in the Company’s Consolidated Balance Sheets, was $4,100 at December 31, 2018.
| NOTE 10: | STOCKHOLDERS’ (Deficit) EQUITY |
Capital Structure
Authorized Shares - As of December 31, 2018, the Company is authorized to issue 5,000,000 shares of no par value common stock and 1,316,181 shares of no par value preferred stock. The preferred stock has been designated as Series A Preferred Stock (the “Series A”), consisting of 747,385 shares, and Series Seed Preferred Stock (the “Series Seed”), consisting of 568,796 shares (collectively, “Preferred Stock”).
Common Stock Transactions
In February 2018, the Company launched an offering of its common stock under Tier 2 of Regulation A pursuant to an offering statement on Form 1-A qualified by the SEC (the “2018 Common Stock Offering”). The Company offered up to 500,000 shares of common stock at $10 per share, with a minimum investment of $100, or ten shares of common stock. The aggregate initial offering price of the common stock will not exceed $5,000,000 in any 12-month period, and there is no minimum offering amount. The Company may issue up to 30,000 additional bonus shares. The 2018 Common Stock Offering closed on July 31, 2018. During the 2018 Common Stock Offering, the Company issued 437,917 shares of common stock for gross proceeds of $4,228,670. The Company incurred offering costs of $125,000 related to the 2018 Common Stock Offering. During the year ended December 31, 2018, the Company recorded $150,500 in beneficial interest related to the bonus shares issued in connection with the 2018 Common Stock Offering to “General and administrative” in the Company’s Consolidated Statement of Operations. In conjunction with the 2018 Common Stock Offering, the Company converted one noteholder’s outstanding restated subordinated convertible notes payable and accrued interest totaling $277,617 into 30,847 shares of common stock.
In October 2018, the Company entered into a common stock purchase agreement for private placement of 125,000 shares of the Company’s common stock for gross proceeds of $1,500,000.
| F-61 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 10: | STOCKHOLDERS’ (Deficit) EQUITY(concluded) |
Preferred Stock Transactions
Series A
During 2015, the Company issued 709,812 shares of Series A to Investors for total proceeds of $4,748,705. In conjunction with the equity issuance, the Company converted all outstanding promissory notes payable and accrued interest totaling $251,295 into 37,561 shares of Series A.
Series Seed
During 2015 and 2014, the Company issued 201,146 and 91,259 shares, respectively, to Investors for total proceeds of $1,047,000 and $475,000. In conjunction with the equity issuance in 2014, the Company converted all outstanding convertible notes payable and accrued interest totaling $1,098,388 into 276,391 shares of Series Seed.
Voting - The holders of Preferred Stock are entitled to one vote for each share of common stock into which the preferred shares are convertible.
Liquidation - Upon any liquidation, dissolution, or winding up of the Company, the holders of Series A shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders before any payment shall be made to the holders of common stock or Series Seed, an amount per share equal to the greater of: i) the Series A original issue price of $6.69 per share, plus any dividends declared but unpaid, and ii) such amount per share as would have been payable had all shares of Series A been converted into common stock immediately prior to such liquidation, dissolution, or winding up. If the available assets are insufficient to pay the holders of shares of Series A the full amount to which they shall be entitled, then all of the available assets shall be distributed to the holders of the Series A pro rata in accordance with their ownership thereof.
After payment in full of the Series A preference amount, the Series Seed stockholders are entitled to a liquidation preference equal to the greater of: i) the Series Seed original issue price of $5.205 per share, plus any dividends declared but unpaid, or ii) such amount per share as would have been payable had all shares of Series Seed been converted into common stock immediately prior to such liquidation, dissolution, or winding up. If the available assets are insufficient to pay the holders of shares of Series Seed the full amount to which they shall be entitled, then all of the available assets shall be distributed to the holders of the Series Seed pro rata in accordance with their ownership thereof. Any assets remaining after such preferential distribution shall be distributed to holders of the common stock.
Conversion - Shares of Preferred Stock are convertible into shares of common stock at the option of the holder at any time. The number of common stock shares for Preferred Stock can be determined by dividing the original issue price by the then-effective conversion price.
Mandatory Conversion - All outstanding shares of Preferred Stock shall automatically be converted into shares of common stock upon the closing of the sales of shares of common stock to the public, with gross proceeds to the Company of at least $30,000,000. All outstanding shares of Series A shall automatically be converted into shares of common stock by the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least a majority of the then outstanding shares of Series A, voting as a single class. All outstanding shares of Series Seed shall automatically be converted into shares of common stock by the date and time, or the occurrence of an event, specified by vote or written consent of the holders of at least a majority of the then outstanding shares of Series Seed, voting as a single class.
Dividends - All dividends shall be declared pro rata on the common stock and Preferred Stock on a pari passu basis according to the numbers of common stock held by such holders on an as converted basis.
| F-62 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 11: | STOCK OPTIONS AND WARRANTS |
Stock Options
In August 2013, the Company adopted the 2013 Stock Option Plan (the “Plan”). The Plan provides incentives to eligible employees, officers, and directors in the form of incentive stock options, non-qualified stock options, and restricted stock awards. During the year ended December 31, 2018, the Company increased the shares available for common stock issuance under the Plan by 150,000. As of December 31, 2018 the Company reserved a total of 400,000 shares of common stock for issuance under the Plan. Of these shares, 65,004 shares are available for future stock option grants as of December 31, 2018.
The Board of Directors has the authority to administer the Plan and determine, among other things, the interpretation of any provisions of the Plan, the eligible employees who are granted options, the number of options that may be granted, vesting schedules, and option exercise prices. The Company’s stock options have a contractual life not to exceed ten years. The Company issues new shares of common stock upon exercise of stock options.
Due to limited historical data, the Company estimates stock price volatility based on the actual volatility of comparable publicly traded companies over the expected life of the option. The expected term represents the average time that options that vest are expected to be outstanding. The expected term for options granted to non-employees is the contractual life. The risk-free rate is based on the United States Treasury yield curve for the expected life of the option.
Management used the Black-Scholes-Merton option pricing model to determine the fair value of options issued during the years ended December 31, 2018 and 2017.
The assumptions used to calculate the fair value of stock options granted are as follows:
| For the Year Ended December 31, 2018 | Non- Employees | Employees | ||||||
| Estimated dividend yield | - | % | - | % | ||||
| Expected stock price volatility | 55.0 | % | 50.0 | % | ||||
| Risk-free interest rate | 3.0 | % | 2.8 | % | ||||
| Expected life of options (in years) | 10.0 | 6.25 | ||||||
| Weighted-average fair value per share | $ | 6.71 | $ | 5.65 | ||||
| For the Year Ended December 31, 2017 | Non- Employees | Employees | ||||||
| Estimated dividend yield | - | % | - | % | ||||
| Expected stock price volatility | 52.3 | % | 50.0 | % | ||||
| Risk-free interest rate | 1.8 | % | 2.0 | % | ||||
| Expected life of options (in years) | 10.0 | 5.9 | ||||||
| Weighted-average fair value per share | $ | 4.67 | $ | 4.48 | ||||
| F-63 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 11: | STOCK OPTIONSAND WARRANTS (continued) |
The following summarizes the stock option activity for the years ended December 31, 2018 and 2017:
| Shares | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||||||
| Outstanding as of December 31, 2016 | 173,463 | $ | 1.64 | |||||||||||||
| Exercised | (5,336 | ) | 0.97 | |||||||||||||
| Terminated | (23,894 | ) | 2.40 | |||||||||||||
| Granted | 90,050 | 2.40 | ||||||||||||||
| Outstanding as of December 31, 2017 | 234,283 | $ | 1.88 | |||||||||||||
| Exercised | (2,415 | ) | 2.40 | |||||||||||||
| Terminated | (10,419 | ) | 4.81 | |||||||||||||
| Granted | 98,476 | 10.41 | ||||||||||||||
| Outstanding as of December 31, 2018 | 319,925 | $ | 4.40 | 7.7 | $ | 2,431,000 | ||||||||||
| Exercisable as of December 31, 2018 | 209,601 | 2.10 | 6.8 | $ | 2,075,000 | |||||||||||
| Expected to vest after December 31, 2018 | 110,324 | 8.77 | 9.4 | $ | 356,000 | |||||||||||
The following table summarizes certain information about all stock options outstanding as of December 31, 2018:
| Exercise Price | Number of Options Outstanding | Weighted-Average Remaining Contractual Life (In Years) | Number of Options Exercisable | |||||||||||
| $ | 0.67 | 64,000 | 5.0 | 64,000 | ||||||||||
| 1.87 | 51,857 | 6.6 | 50,940 | |||||||||||
| 2.40 | 103,092 | 8.4 | 77,585 | |||||||||||
| 3.99 | 10,000 | 5.8 | 10,000 | |||||||||||
| 10.00 | 55,475 | 9.6 | 4,574 | |||||||||||
| 12.00 | 35,501 | 10.0 | 2,502 | |||||||||||
| 319,925 | 209,601 | |||||||||||||
As of December 31, 2018, there was approximately $554,000 of total unrecognized compensation cost related to stock option arrangements granted under the Plan. That cost is expected to be recognized over a weighted-average period of 2.2 years. The total intrinsic value of stock option awards exercised was approximately $23,000 during the fiscal year ended December 31, 2018.
The Company recorded $53,395 and $42,308 in non-employee and $191,748 and $89,314 in employee share-based compensation expense during 2018 and 2017, respectively.
| F-64 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 11: | STOCK OPTIONSAND WARRANTS (concluded) |
Warrants
The Company issued 11,175 warrants during the year ended December 31, 2017, for the purchase of common stock. The warrants are exercisable immediately at $2.40 or $6.69 with a contractual term of ten years. The estimated fair value of the warrants was approximately $48,441 when issued. The fair value was calculated using the Black-Scholes-Morton pricing model with the following weighted-average assumptions yielding a weighted average fair value of $4.33: risk-free interest rate of 2.1%, expected life of ten years, dividend yields of 0% and volatility factor of 55.0%.
The Company issued 16,000 warrants during the year ended December 31, 2018, for the purchase of common stock. The warrants are exercisable immediately at $2.40 with a contractual term of ten years. The estimated fair value of the warrants was approximately $124,500 when issued. The fair value was calculated using the Black-Scholes-Morton pricing model with the following weighted-average assumptions yielding a weighted average fair value of $7.79, risk-free interest rate of 2.9%, expected life of ten years, dividend yields of 0%, and volatility factor of 55.0%.
Of the warrants issued during the year ended December 31, 2018, 16,000 were issued in conjunction with the Note. The warrants were recorded for $124,500 as a debt discount to “Long-term notes payable” and corresponding increase in “Additional paid-in capital” and will be amortized to interest expense over the estimated term of the Note. Of the warrants issued during the year ended December 31, 2017, 4,000 were issued in conjunction with the Note. The warrants were recorded for $20,000 as a debt discount to “Long-term notes payable” and corresponding increase in “Additional paid-in capital” and will be amortized to interest expense over the estimated term of the Note. The Company recognized interest expense of $53,852 and $28,441 during the years ended December 31, 2018 and 2017, respectively.
Additionally, the Company recognized $36,000 in share-based compensation expense during 2018 related to warrants issued in a prior period. The fair value was calculated using the Black-Scholes-Morton pricing model with the following weighted-average assumptions yielding a weighted average fair value of $2.39, risk-free interest rate of 2.08%, expected life of ten years, dividend yields of 0%, and volatility factor of 51.2%.
None of the warrants have been exercised as of December 31, 2018.
| NOTE 12: | INCOME TAXES |
On December 22, 2017, the United States enacted new tax reform legislation which reduced the corporate tax rate to 21% effective for the tax year beginning January 1, 2018. Under ASC 740, the effects of new tax legislation are recognized in the period which includes the enactment date. As a result, the deferred tax assets and liabilities existing on the enactment date must be revalued to reflect the rate at which these deferred balances will reverse. The corresponding adjustment would generally affect the income tax expense (benefit) shown on the Consolidated Statements of Operations. However, since the Company has a full valuation allowance applied against its deferred tax asset, there is no impact to the income tax expense for the year ended December 31, 2018.
| F-65 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 12: | INCOME TAXES (concluded) |
Deferred income taxes 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 components of the Company’s deferred income tax assets and liabilities as of December 31, 2018 and 2017, are as follows:
| 2018 | 2017 | |||||||
| Deferred income tax assets and liabilities: | ||||||||
| Net operating loss carryforwards | $ | 4,473,000 | $ | 2,887,000 | ||||
| Accrued expenses | 21,000 | 101,000 | ||||||
| Share-based compensation | 82,000 | 45,000 | ||||||
| Accrued interest | 94,000 | 39,000 | ||||||
| Research and development credit | 25,000 | 25,000 | ||||||
| Depreciation and amortization | (31,000 | ) | (30,000 | ) | ||||
| Valuation allowance | (4,664,000 | ) | (3,067,000 | ) | ||||
| $ | - | $ | - | |||||
The Company has established a valuation allowance against its deferred tax assets due to the uncertainty surrounding the realization of such asset. The valuation allowance increased by approximately $1,597,000 and $279,000, respectively, during the years ended December 31, 2018 and 2017.
As of December 31, 2018, the Company has federal and state net operating loss carryforwards of approximately $17,204,000 available to offset future federal and state taxable income, which begin to expire in 2033 and 2028. The Tax Reform Act of 1986 contains provisions which limit the ability to utilize the net operating loss carryforwards in the case of certain events, including significant changes in ownership interests. If the Company’s net operating loss carryforwards are limited, and the Company has taxable income which exceeds the permissible yearly net operating loss carryforwards, the Company would incur a federal income tax liability even though net operating loss carryforwards would be available in future years.
Income taxes computed at the statutory federal income tax rate are reconciled to the provision for income tax expense for 2018 and 2017 as follows:
| 2018 | 2017 | |||||||||||||||
| Amount | % of Pre-Tax Earnings | Amount | % of Pre-Tax Earnings | |||||||||||||
| Income tax expense (benefit) at statutory rate | $ | (1,281,000 | ) | (21.0 | )% | $ | (1,389,000 | ) | (34.0 | )% | ||||||
| Deferred tax impact of enacted tax rate and law changes | - | - | % | 1,443,000 | 35.3 | % | ||||||||||
| State taxes (net of federal benefit) | (278,000 | ) | (4.6 | )% | (186,000 | ) | (4.6 | )% | ||||||||
| Non-deductible expenses | (38,000 | ) | (0.6 | )% | (147,000 | ) | (2.6 | )% | ||||||||
| Change in valuation allowance | 1,597,000 | 26.2 | % | 279,000 | 5.9 | % | ||||||||||
| Provision for income tax expense | $ | - | 0.0 | % | $ | - | 0.0 | % | ||||||||
The Company recognizes interest and penalties related to uncertain tax positions in the provision for income taxes. As of December 31, 2018 and 2017, the Company had no accrued interest related to uncertain tax positions.
| F-66 |
GROUNDFLOOR FINANCE INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
| NOTE 13: | RELATED PARTY TRANSACTIONS |
ISB Development Corp.
The Company’s Note holder, ISB Development Corp, is owned and operated by a director of the Company. In January 2017, the Company’s Board of Directors approved the execution of the promissory note and security agreement (the “Note”) and subsequent amendments. See Note 9 for further discussion and disclosure associated with the Note.
Del Oro Rock LLC
In August 2017, the Company launched its new whole loan sale program. In connection with the new program, the Company sold a Loan at par to Del Oro Rock LLC for $350,000. Del Oro Rock LLC is owned and operated by a member of management and stockholder of the Company.
In October 2017, the Company issued 7,550 warrants to Del Oro Rock LLC. The warrants were issued as a part of the Company’s Cornerstone Investor Program. A cornerstone investor is expected to participate in LROs at an agreed upon amount. The Company recorded $28,441 to “Additional paid-in capital” and share-based compensation expense during the year ended December 31, 2017.
| NOTE 14: | COMMITMENTS AND CONTINGENCIES |
The Company has a noncancelable operating lease agreement for office space. The lease contains a renewal option within 67 months of the commencement date of September 2018. Rent expense for operating leases, which has escalating rents over the term of the lease, is recorded on a straight-line basis over the minimum lease terms. Rent expense under the operating lease was $60,766 during the year ended December 31, 2018.
As of December 31, 2018, the approximate amounts of the annual future minimum lease payments under noncancelable operating leases obligations are as follows:
| Balance | ||||
| Years ending December 31, | ||||
| 2019 | $ | 172,329 | ||
| 2020 | 265,261 | |||
| 2021 | 273,219 | |||
| 2022 | 281,416 | |||
| 2023 | 289,858 | |||
| Thereafter | 98,777 | |||
| $ | 1,380,860 | |||
| NOTE 15: | SUBSEQUENT EVENTS |
On February 12, 2018, the United States Securities and Exchange Commission issued a Notice of Qualification of the Company’s Offering Circular. On January 14, 2019 and on February 25, 2019, the Company filed amendments to this offering circular raising the price to $13.50 and $15.00 respectively. As of March 21, 2019 the Company has sold approximately $1,500,000 comprising of securities sold through the qualified offering circular, and securities sold through exemptions. The Company may sell additional securities through 2019.
Subsequent events were evaluated through March 21, 2019, the date the Consolidated Financial Statements were available to be issued.
| F-67 |
Incorporation of Independent Auditor’s Consent
This Offering Circular Supplement is also filed for the limited purpose of attaching the following:
| · | The consent of the Company’s independent auditors dated as of March 29, 2019 regarding the inclusion of the report dated March 21, 2019 with respect to the Company’s consolidated financial statements as of December 31, 2018 and 2017 and for the years then ended, as Exhibit 11.1 to this Offering Circular Supplement; and |
Except as expressly set forth herein, the Company’s offering of Groundfloor Limited Recourse Obligations, as described in the Offering Circular, as amended or otherwise supplemented by the Company’s public reports filed with the Securities and Exchange Commission and available at the Commission’s website, www.sec.gov, which the Company incorporates by reference in the Offering Circular, remains unchanged.
