DISCONTINUED OPERATIONS | NOTE 5 — DISCONTINUED OPERATIONS ASC 360 -10-45-9 -lived -Off -Off -Off -Off The discontinued operations as of December 31, 2021 and for the year ended December 31, 2021 are comprised entirely of the business of Neese. The discontinued operations as of December 31, 2020 and for the year ended December 31, 2020 are comprised of the businesses of Neese and Goedeker. For comparability purposes, certain prior period line items relating to the assets held for sale have been reclassified and presented as discontinued operations for all periods presented in the accompanying consolidated statements of operations, consolidated statements of cash flows, and the consolidated balance sheets. In accordance with ASC 205 -20-S99 Allocation of Interest to Discontinued Operations The following information presents the major classes of line item of assets and liabilities included as part of discontinued operations in the consolidated balance sheets as of December 31, 2021 and 2020: December 31, 2021 December 31, 2020 Current Assets – discontinued operations: Cash $ — $ 416,831 Accounts receivable, net — 334,095 Inventories, net — 305,080 Prepaid expenses and other current assets — 268,602 Total current assets – discontinued operations — 1,324,608 Noncurrent Assets – discontinued operations: Property and equipment, net — 1,925,844 Operating lease right of use assets — 501,827 Goodwill — 22,166 Intangible assets, net — 7,933 Total noncurrent assets $ — $ 2,457,770 Current liabilities – discontinued operations: Accounts payable and accrued expenses $ — $ 484,852 Current portion of operating lease liability — 67,725 Notes payable – current portion — 446,545 Total current liabilities – discontinued operations — 999,122 Long term liabilities – discontinued operations: Notes payable – long term, net of current portion — 4,187,376 Accrued expenses – long term, related party — 1,359,989 Financing lease liability, net of current portion — 434,102 Total long term liabilities – discontinued operations $ — $ 5,981,467 The following information presents the major classes of line items constituting the after -tax Years Ended December 31, 2021 2020 REVENUES Services $ 612,862 $ 3,379,653 Sales of parts and equipment 324,189 3,322,945 Furniture and appliances — 42,709,714 TOTAL REVENUE 937,051 49,412,312 OPERATING EXPENSES Cost of sales 298,050 38,488,245 Personnel costs 485,774 6,534,408 Depreciation and amortization 360,746 1,547,378 Fuel 112,746 378,115 General and administrative 290,872 8,555,731 TOTAL OPERATING EXPENSES 1,548,188 55,503,877 LOSS FROM OPERATIONS (611,137 ) (6,091,564 ) OTHER INCOME (EXPENSE) Financing costs and loss on early extinguishment of debt (320 ) (792,721 ) Gain on forgiveness of debt 380,247 — Loss on extinguishment of debt — (1,852,426 ) Gain on sale of assets 548,723 130,748 Loss on acquisition receivable — (809,000 ) Change in warrant liability — (2,127,656 ) Interest expense (78,308 ) (985,840 ) Other income (expense) 1,200 3,599 TOTAL OTHER INCOME (EXPENSE) 851,542 (6,433,296 ) NET LOSS BEFORE INCOME TAXES 240,405 (12,524,860 ) INCOME TAX EXPENSE — 350,603 NET INCOME (LOSS) BEFORE NON-CONTROLLING INTERESTS 240,405 (12,875,463 ) LESS NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTERESTS 108,182 (5,036,832 ) NET INCOME (LOSS) ATTRIBUTABLE TO SHAREHOLDERS $ 132,223 $ (7,838,631 ) The following information presents the major classes of line items constituting significant operating, investing and financing cash flow activities in the unaudited consolidated statements of cash flows relating to discontinued operations: Years Ended December 31, 2021 2020 Cash flows from operating activities of discontinued operations: Net Income (Loss) $ 240,405 $ (12,875,461 ) Adjustments to reconcile net loss to net cash provided by (used in) operating Depreciation and amortization 360,746 1,547,378 Amortization of financing costs and warrant features 2,187 842,174 Stock compensation — 281,194 Amortization of operating lease right-of-use assets 19,007 63,253 Gain on forgiveness of PPP loans (380,247 ) — Loss on extinguishment of debt — 2,052,118 Amortization of original interest discount — 100,511 Gain on sale of equipment (548,723 ) (130,748 ) Change in fair value of warrant liability — 2,127,656 Write-off of acquisition receivable — 809,000 Changes in operating assets and liabilities: Accounts receivable 10,698 (3,327,816 ) Inventory (161,286 ) (2,125,032 ) Prepaid expenses and other assets 49,222 (1,144,323 ) Accounts payable and accrued expenses 118,980 368,128 Operating lease liability (19,007 ) (63,253 ) Vendor deposits — (252,688 ) Deferred tax asset — 635,503 Customer deposits — 14,427,180 Accrued expense long-term 137,438 454,209 Net cash provided by (used in) operating activities from discontinued $ (170,580 ) $ 3,788,983 Cash flows from investing activities in discontinued operations: Proceeds from sale of equipment $ 675,000 $ 209,500 Purchase of equipment (30,697 ) (137,499 ) Net cash provided by investing activities in discontinued operations $ 644,303 $ 72,001 Cash flows from financing activities in discontinued operations: Proceeds from initial public offering $ — $ 8,602,166 Proceeds from note payable 380,385 1,612,297 Repayments of notes payable (589,078 ) (3,474,557 ) Repayment of floor plan — (10,581 ) Net borrowings from lines of credit — (1,339,430 ) Financing fees — (219,110 ) Repayment of financing lease — (721,151 ) Net cash provided by (used in) financing activities in discontinued operations $ (208,693 ) $ 4,449,634 The following are the financial instruments of the discontinued operations: Lines of Credit Burnley Capital LLC On April 5, 2019, Goedeker, as borrower, and Holdco entered into a loan and security agreement with Burnley Capital LLC (“Burnley”) for revolving loans in an aggregate principal amount that will not exceed the lesser of (i) the borrowing base (as defined in the loan and security agreement) or (ii) $1,500,000 minus reserves established Burnley at any time in accordance with the loan and security agreement. In connection with the closing of the acquisition of Goedeker Television on April 5, 2019, Goedeker borrowed $744,000 under the loan and security agreement and issued a revolving note to Burnley in the principal amount of up to $1,500,000. As of December 31, 2019, the balance of the line of credit was $571,997. On August 4, 2020, Goedeker used a portion of the proceeds from its initial public offering (the “Goedeker IPO”) to repay the revolving note in full and the loan and security agreement was terminated. The total payoff amount was $118,194, consisting of principal of $32,350, interest of $42 and prepayment, legal, and other fees of $85,802. Northpoint Commercial Finance LLC On June 24, 2019, Goedeker entered into a loan and security agreement with Northpoint Commercial Finance LLC, which was amended on August 2, 2019, for revolving loans up to an aggregate maximum loan amount of $1,000,000 for the acquisition, financing or refinancing by Goedeker of inventory at an interest rate of LIBOR plus 7.99%. As of December 31, 2019, the balance of the line of credit was $678,993. Goedeker terminated the loan and security agreement on May 18, 2020. Home State Bank On June 13, 2018, Neese entered into a term loan agreement with Home State Bank, pursuant to which Neese issued a promissory note to Home State Bank in the principal amount of $3,654,074 with an annual interest rate of 6.85% and with covenants to maintain a minimum debt coverage ratio of 1.00 to 1.25 measured at December 31, 2020. Neese met this covenant for the year ended December 31, 2020. On July 30, 2020, Neese entered into a change in terms agreement with Home State Bank to amend the terms of the term loan. Pursuant to the change in terms agreement: (i) the maturity date was extended to July 30, 2022; (ii) the interest rate was changed to 5.50%; (iii) Neese agreed to pay accrued interest in the amount of $95,970; (iv) Neese agreed to make payments of $30,000 beginning on September 30, 2020 and continuing thereafter on a monthly basis until maturity, at which time a final interest payment is due; (v) Neese agreed to make a payment of $260,000 on December 30, 2020 and December 30, 2021; (vi) Neese agreed to make two new advances under the note in the amounts $51,068 and $517,529 to repay in full Neese’s capital lease transactions due to Utica Leaseco LLC described below; (vii) Neese agreed to pay a loan fee of $17,500; and (viii) Home State Bank agreed to make a loan advance to checking for $17,500. The balance of the note amounts to $3,225,321, comprised of principal of $3,239,176, net of unamortized debt discount of $13,855 as of December 31, 2020. If Neese sells property, plant, and equipment securing the loan, it must remit the appraised value of the equipment to Home State Bank. During the nine months ended September 30, 2021 and 2020, $400,000 and $145,690, respectively, was remitted to Home State Bank pursuant to this requirement. Notes Payable and Warrant Liability Arvest Loan On August 25, 2020, Goedeker entered into a promissory note and security agreement with Arvest Bank for a loan in the principal amount of $3,500,000. As of October 23, 2020, the outstanding balance of this loan is $3,340,602, comprised of principal of $3,446,126, net of unamortized loan costs of $103,524. PPP Loan On April 8, 2020, Goedeker received a $642,600 PPP loan from the SBA under the provisions of the CARES Act. The PPP loan had an 18 -month Small Business Community Capital II, L.P. On April 5, 2019, Goedeker, as borrower, and Holdco entered into a loan and security agreement with Small Business Community Capital II, L.P. (“SBCC”) for a term loan in the principal amount of $1,500,000, pursuant to which Goedeker issued to SBCC a term note in the principal amount of up to $1,500,000 and a ten -year -diluted On August 4, 2020, Goedeker used a portion of the proceeds from the Goedeker IPO to repay the term note in full and the loan and security agreement was terminated. The total payoff amount was $1,122,412 consisting of principal of $1,066,640, interest of $11,773 and prepayment, legal, and other fees of $43,999. Goedeker classified the warrant as a derivative liability on the balance sheet at June 30, 2020 of $2,250,000 based on the estimated value of the warrant in the Goedeker IPO. The increase in the value of the warrant from the estimated value of $122,344 at December 31, 2020 resulted in a charge of $2,127,656 during the period January 1, 2020 through October 23, 2020 (date of distribution). Immediately prior to the closing of the Goedeker IPO on August 4, 2020, SBCC converted the warrant into 250,000 10% Promissory Note A portion of the purchase price for the acquisition of Neese was paid by the issuance of a promissory note in the principal amount of $1,025,000 by 1847 Neese and Neese to the Neese Sellers. The note bears interest on the outstanding principal amount at the rate of ten percent (10%) per annum and was due and payable in full on March 3, 2018. The note is unsecured and contains customary events of default. The note has not been repaid, so the Company is in default under this note. Under terms of the term loan with Home State Bank described above, this note may not be paid until the term loan is paid in full. The payees on the note agreed to the modification of its terms by signing the loan agreement for the Home State Bank term loan. Accordingly, the loan is shown as a long -term -term Notes Payable, Related Parties A portion of the purchase price for the acquisition of Goedeker Television was paid by the issuance by Goedeker to Steve Goedeker, as representative of Goedeker Television, of a 9% subordinated promissory note in the principal amount of $4,100,000. As of December 31, 2019, the balance of the note was $3,300,444. Pursuant to a settlement agreement, the parties entered into an amendment and restatement of the note that became effective as of the closing of the Goedeker IPO on August 4, 2020, pursuant to which (i) the principal amount of the existing note was increased by $250,000, (ii) upon the closing of the Goedeker IPO, Goedeker agreed to make all payments of principal and interest due under the note through the date of the closing, and (iii) from and after the closing, the interest rate of the note was increased from 9% to 12%. In accordance with the terms of the amended and restated note, Goedeker used a portion of the proceeds from the Goedeker IPO to pay $1,083,842 of the balance of the note representing a $696,204 reduction in the principal balance and interest accrued through August 4, 2020 of $387,638. In August 2020, Goedeker refinanced this note payable with proceeds from a loan from Arvest Bank. In connection with the refinance, Goedeker recorded a $757,239 loss on extinguishment of debt consisting of a $250,000 forbearance fee, write -off -off Convertible Promissory Note On April 5, 2019, the Company, Holdco and Goedeker entered into a securities purchase agreement with Leonite Capital LLC, a Delaware limited liability company, pursuant to which they issued to Leonite Capital LLC a secured convertible promissory note in the aggregate principal amount of $714,286 due April 5, 2020. See Note 12 for further details of the convertible promissory note. Financing Lease The cash portion of the purchase price for the acquisition of Neese was financed under a capital lease transaction for Neese’s equipment with Utica Leaseco, LLC (“Utica”), pursuant to a master lease agreement, dated March 3, 2017, between Utica, as lessor, and 1847 Neese and Neese, as co -lessees -of-term On October 31, 2017, the parties entered into a second equipment schedule to the master lease agreement, pursuant to which Utica loaned an aggregate of $980,000 for certain of Neese’s equipment listed therein. The term of the second equipment schedule was 51 months and agreed monthly payments are $25,807. On July 29, 2020, the Company paid $568,597 to repay this capital lease transaction with Utica in full. |