Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2022 | Apr. 30, 2022 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2022 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2022 | |
Document Fiscal Period Focus | Q1 | |
Document Transition Report | false | |
Entity File Number | 001-14785 | |
Entity Registrant Name | GSE Systems, Inc. | |
Entity Central Index Key | 0000944480 | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 52-1868008 | |
Entity Address, Address Line One | 6940 Columbia Gateway Dr. | |
Entity Address, Address Line Two | Suite 470 | |
Entity Address, City or Town | Columbia | |
Entity Address, State or Province | MD | |
Entity Address, Postal Zip Code | 21046 | |
City Area Code | 410 | |
Local Phone Number | 970-7800 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Title of 12(b) Security | Common Stock, $0.01 Par Value | |
Trading Symbol | GVP | |
Security Exchange Name | NASDAQ | |
Entity Common Stock, Shares Outstanding | 21,013,206 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Mar. 31, 2022 | Dec. 31, 2021 |
Current assets: | ||
Cash and cash equivalents | $ 5,448 | $ 3,550 |
Contract receivables, net | 10,421 | 11,257 |
Prepaid expenses and other current assets | 4,299 | 5,262 |
Total current assets | 20,168 | 20,069 |
Equipment, software and leasehold improvements, net | 850 | 839 |
Software development costs, net | 555 | 532 |
Goodwill | 13,339 | 13,339 |
Intangible assets, net | 2,760 | 3,020 |
Restricted cash - long term | 1,583 | 0 |
Operating lease right-of-use assets, net | 1,047 | 1,200 |
Other assets | 52 | 52 |
Total assets | 40,354 | 39,051 |
Current liabilities: | ||
Line of credit | 0 | 1,817 |
Current portion of long-term note | 830 | 0 |
Accounts payable | 1,133 | 1,179 |
Accrued expenses | 1,474 | 1,358 |
Accrued compensation | 2,235 | 1,452 |
Billings in excess of revenue earned | 5,180 | 5,029 |
Accrued warranty | 682 | 667 |
Income taxes payable | 1,781 | 1,654 |
Derivative liabilities | 1,611 | 0 |
Other current liabilities | 1,625 | 1,883 |
Total current liabilities | 16,551 | 15,039 |
Long-term note, less current portion | 2,955 | 0 |
Operating lease liabilities noncurrent | 502 | 790 |
Other noncurrent liabilities | 283 | 179 |
Total liabilities | 20,291 | 16,008 |
Commitments and contingencies (Note 16) | ||
Stockholders' equity: | ||
Preferred stock $0.01 par value; 2,000,000 shares authorized; no shares issued and outstanding | 0 | 0 |
Common stock $0.01 par value; 60,000,000 shares authorized, 22,609,043 and 22,533,005 shares issued, 21,010,132 and 20,934,094 shares outstanding, respectively | 226 | 225 |
Additional paid-in capital | 80,777 | 80,505 |
Accumulated deficit | (58,018) | (54,584) |
Accumulated other comprehensive income (loss) | 77 | (104) |
Treasury stock at cost, 1,598,911 shares | (2,999) | (2,999) |
Total stockholders' equity | 20,063 | 23,043 |
Total liabilities and stockholders' equity | $ 40,354 | $ 39,051 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Mar. 31, 2022 | Dec. 31, 2021 |
Stockholders' equity: | ||
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized (in shares) | 2,000,000 | 2,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Preferred stock, shares outstanding (in shares) | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 60,000,000 | 60,000,000 |
Common stock, shares issued (in shares) | 22,609,043 | 22,533,005 |
Common stock, shares outstanding (in shares) | 21,010,132 | 20,934,094 |
Treasury stock at cost (in shares) | 1,598,911 | 1,598,911 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
CONSOLIDATED STATEMENTS OF OPERATIONS [Abstract] | ||
Revenue | $ 12,275 | $ 13,104 |
Cost of revenue | 9,848 | 10,176 |
Gross profit | 2,427 | 2,928 |
Operating expenses: | ||
Selling, general and administrative | 4,507 | 3,734 |
Research and development | 142 | 157 |
Restructuring charges | 0 | 808 |
Depreciation | 72 | 76 |
Amortization of intangible assets | 260 | 340 |
Total operating expenses | 4,981 | 5,115 |
Operating loss | (2,554) | (2,187) |
Interest expense, net | (148) | (54) |
Change in fair value of derivative instruments, net | (581) | 0 |
Other income, net | 16 | 1 |
Loss before income taxes | (3,267) | (2,240) |
Provision for (benefit from) income taxes | 167 | (35) |
Net loss | $ (3,434) | $ (2,205) |
Net loss per common share - basic (in dollars per share) | $ (0.16) | $ (0.11) |
Net loss per common share - diluted (in dollars per share) | $ (0.16) | $ (0.11) |
Weighted-average shares outstanding for basic earnings per share (in shares) | 20,980,046 | 20,628,669 |
Weighted average shares outstanding used to compute net loss per share - diluted (in shares) | 20,980,046 | 20,628,669 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS [Abstract] | ||
Net loss | $ (3,434) | $ (2,205) |
Cumulative translation adjustment | 181 | 1,106 |
Comprehensive loss | $ (3,253) | $ (1,099) |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($) shares in Thousands, $ in Thousands | Common Stock [Member] | Additional Paid-in Capital [Member] | Accumulated Deficit [Member] | Accumulated Other Comprehensive Loss [Member] | Treasury Stock [Member] | Total |
Balance at Dec. 31, 2020 | $ 222 | $ 79,687 | $ (65,191) | $ (1,214) | $ (2,999) | $ 10,505 |
Balance (in shares) at Dec. 31, 2020 | 22,193 | (1,599) | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock-based compensation expense | $ 0 | 38 | 0 | 0 | $ 0 | 38 |
Common stock issued for RSUs vested | $ 0 | 0 | 0 | 0 | 0 | 0 |
Common stock issued for RSUs vested (in shares) | 41 | |||||
Shares withheld to pay taxes | $ 0 | (28) | 0 | 0 | 0 | (28) |
Foreign currency translation adjustment | 0 | 0 | 0 | 1,106 | 0 | 1,106 |
Net loss | 0 | 0 | (2,205) | 0 | 0 | (2,205) |
Balance at Mar. 31, 2021 | $ 222 | 79,697 | (67,396) | (108) | $ (2,999) | 9,416 |
Balance (in shares) at Mar. 31, 2021 | 22,234 | (1,599) | ||||
Balance at Dec. 31, 2021 | $ 225 | 80,505 | (54,584) | (104) | $ (2,999) | 23,043 |
Balance (in shares) at Dec. 31, 2021 | 22,533 | (1,599) | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Stock-based compensation expense | $ 0 | 359 | 0 | 0 | $ 0 | 359 |
Common stock issued for RSUs vested | $ 1 | (1) | 0 | 0 | 0 | 0 |
Common stock issued for RSUs vested (in shares) | 76 | |||||
Shares withheld to pay taxes | $ 0 | (86) | 0 | 0 | 0 | (86) |
Foreign currency translation adjustment | 0 | 0 | 0 | 181 | 0 | 181 |
Net loss | 0 | 0 | (3,434) | 0 | 0 | (3,434) |
Balance at Mar. 31, 2022 | $ 226 | $ 80,777 | $ (58,018) | $ 77 | $ (2,999) | $ 20,063 |
Balance (in shares) at Mar. 31, 2022 | 22,609 | (1,599) |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | Dec. 31, 2021 | |
Cash flows from operating activities: | |||
Net loss | $ (3,434) | $ (2,205) | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||
Depreciation | 72 | 76 | |
Amortization of intangible assets | 260 | 340 | $ 300 |
Amortization of capitalized software development costs | 83 | 97 | |
Amortization of deferred financing costs | 3 | 3 | |
Amortization of debt discount | 129 | 0 | |
Stock-based compensation expense | 408 | 38 | |
Bad debt expense | 0 | 4 | |
Change in fair value of derivative instruments, net | 581 | 0 | |
Deferred income taxes | 55 | 0 | |
Changes in assets and liabilities: | |||
Contract receivables, net | 846 | (1,259) | |
Prepaid expenses and other assets | 943 | (1,737) | |
Accounts payable, accrued compensation and accrued expenses | 1,028 | 1,111 | |
Billings in excess of revenue earned | 150 | (340) | |
Accrued warranty | 15 | (156) | |
Other liabilities | (56) | 2,070 | |
Net cash provided by (used in) operating activities | 1,083 | (1,958) | |
Cash flows from investing activities: | |||
Capital expenditures | (81) | (153) | |
Capitalized software development costs | (106) | (72) | |
Net cash used in investing activities | (187) | (225) | |
Cash flows from financing activities: | |||
Repayment of line of credit | (1,817) | (500) | |
Payment of insurance premium | (282) | (203) | |
Proceeds from issuance of long-term note, net of debt issuance cost and original issue discount | 4,782 | 0 | |
Shares withheld to pay taxes | (86) | (28) | |
Net cash provided by (used in) financing activities | 2,597 | (731) | |
Effect of exchange rate changes on cash | (12) | (39) | |
Net increase (decrease) in cash, cash equivalents and restricted cash | 3,481 | (2,953) | |
Cash, cash equivalents and restricted cash at beginning of the period | 3,550 | 6,702 | 6,702 |
Cash, cash equivalents and restricted cash at the end of the period | 7,031 | 3,749 | 3,550 |
Cash and cash equivalents | 5,448 | 3,749 | 3,550 |
Restricted cash included in other long-term assets | 1,583 | 0 | 0 |
Total cash, cash equivalents, and restricted cash | 7,031 | 3,749 | $ 3,550 |
Non-cash financing activities | |||
Discount on issuance of Convertible Note | $ 750 | $ 0 |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2022 | |
Summary of Significant Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 1 - Summary of Significant Accounting Policies Basis of Presentation GSE Systems, Inc. is a leading provider of professional and technical engineering, staffing services and simulation software to clients in the power and process industries. References in this report to “GSE” or “we” or “our” or “the Company” are to GSE Systems, Inc. and our subsidiaries, collectively. The consolidated interim financial statements included herein have been prepared by GSE and are unaudited. In the opinion of our management, all adjustments and reclassifications of a normal and recurring nature necessary to present fairly the financial position, results of operations and cash flows for the periods presented, have been made. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) have been condensed or omitted. All intercompany accounts and transactions have been eliminated in consolidation. The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. The accompanying balance sheet data for the year ended December 31, 2021 was derived from our audited financial statements, but it does not include all disclosures required by U.S. GAAP. The results of operations for interim periods are not necessarily an indication of the results for the full year. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the U.S. Securities and Exchange Commission on March 31, 2022. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of revenues and expenses during the reporting period. Our most significant estimates relate to revenue recognition on contracts with customers, product warranties, valuation of goodwill and intangible assets acquired including the determination of fair value in impairment tests, valuation of long-lived assets to be disposed of, valuation of stock-based compensation awards, the recoverability of deferred tax assets, and valuation of warrants and derivative liability related to our convertible note. Actual results of these and other items not listed could differ from these estimates and those differences could be material. COVID-19 Prior to COVID 19, most of our Performance Improvement Solutions (Performance) employees worked remotely, and the remainder worked in one of our offices. With the onset of the COVID-19 pandemic in Q1 2020, all of our employees shifted to working remotely. For the most part, our employees continue to work remotely but, as an essential services provider, we maintain a modest office footprint in certain locations to allow for employees to work from those offices as project needs may arise. Throughout the pandemic GSE has complied with local, state and federal directives and regulations. Today, employees almost entirely work from home within our Performance Improvement Solutions segment, except when required to be at the client site for essential project work. Our Performance contracts, which generally are considered essential services, are permitted to and mostly continue without pause. However, we have experienced certain delays in certain new business opportunities. At the onset of the pandemic, many of our Workforce Solutions customers paused or delayed contracts as they shrank their own on-premise workforces to the minimum operating levels in order to mitigate the effects of the pandemic. As a result, our Workforce Solutions segment has experienced a decline in its billable employee base during this time. Over the course of 2021, the Workforce Solutions segment began to increase as clients became more comfortable with employees returning to on-site work. We cannot fully estimate the length or gravity of the impact of the COVID-19 pandemic to our business at this time and we have experienced delays in commencing new projects and resuming work on existing contracts. Therefore, our ability to recognize revenue has been delayed for some contracts. We have also experienced order reductions, cancellations, and other negative changes to orders due to the pandemic. As the pandemic landscape has continued to develop and new risks emerge such as the Delta variant and the Omicron variant, our business continues to be affected. We routinely monitor our operating expenses as a result of contract delays and order reductions; and we have made adjustments to maintain our gross profit at a sustainable level. |
Recent Accounting Pronouncement
Recent Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2022 | |
Recent Accounting Pronouncements [Abstract] | |
Recent Accounting Pronouncements | Note 2 - Recent Accounting Pronouncements Accounting pronouncements recently adopted In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40), which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. This ASU is applicable for public companies starting with fiscal years beginning after December 15, 2021 and interim periods within those fiscal years. The Company adopted ASU 2020-06 on January 1, 2022, using the modified retrospective approach, and because the Company did not have outstanding financial instruments in scope of the ASU, the adoption did not have an impact to our consolidated financial statements. Accounting pronouncements not yet adopted In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, which introduces new guidance for credit losses on instruments within its scope. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments, including, but not limited to, trade and other receivables, held-to-maturity debt securities, loans and net investments in leases. The new guidance also modifies the impairment model for available-for-sale debt securities and requires the entities to determine whether all or a portion of the unrealized loss on an available-for-sale debt security is a credit loss. The standard also indicates that entities may not use the length of time a security has been in an unrealized loss position as a factor in concluding whether a credit loss exists. Early adoption is permitted for all entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. On October 16, 2019, the FASB voted to defer the deadlines for private companies and certain small public companies, including smaller reporting companies, to implement the new accounting standards on credit losses. The new effective date is January 1, 2023. As a smaller reporting company, we have elected to defer adoption in line with new deadlines and are currently evaluating the effects, if any, that the adoption of this guidance will have on our consolidated financial position, results of operations and cash flows. Management has evaluated other recently issued accounting pronouncements and does not believe that any of these pronouncements will have a significant impact on our consolidated financial statements and related disclosures. |
Basic and Diluted Loss per Shar
Basic and Diluted Loss per Share | 3 Months Ended |
Mar. 31, 2022 | |
Earnings per Share [Abstract] | |
Basic and Diluted Loss per Share | Note 3 - Basic and Diluted Loss per Share Basic earnings per share is based on the weighted average number of outstanding common shares for the period. Diluted earnings per share adjusts the weighted average shares outstanding for the potential dilution that could occur if outstanding vested stock options were exercised. Basic and diluted earnings per share are based on the weighted average number of outstanding shares for the period. The weighted average number of common shares and common share equivalents used in the determination of basic and diluted loss per share were as follows: (in thousands, except for share amounts) Three months ended March 31, 2022 2021 Numerator: Net loss attributed to common stockholders $ (3,434 ) $ (2,205 ) Denominator: Weighted-average shares outstanding for basic earnings per share 20,980,046 20,628,669 Effect of dilutive securities: RSUs - - Adjusted weighted-average shares outstanding and assumed conversions for diluted earnings per share 20,980,046 20,628,669 Shares related to dilutive securities excluded because inclusion would be anti-dilutive 149,271 43,937 |
Coronavirus Aid, Relief and Eco
Coronavirus Aid, Relief and Economic Security Act | 3 Months Ended |
Mar. 31, 2022 | |
Coronavirus Aid, Relief and Economic Security Act [Abstract] | |
Coronavirus Aid, Relief and Economic Security Act | Note 4 - Coronavirus Aid, Relief and Economic Security Act Paycheck Protection Program Loan (PPP Loan) On March 27, 2020, the United States enacted the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) to extend liquidity to small businesses and assist in retaining employees during the COVID-19 pandemic. We applied for and, on April 23, 2020, received a payroll protection program loan in the amount of $10.0 million (the “PPP Loan”) under the CARES Act, as administered by the U.S. Small Business Administration (the “SBA”). The application for receipt of the PPP Loan required us to certify, in good faith, that the attendant economic uncertainty made the loan necessary to support our ongoing operations. The PPP Loan was serviced by Citizens Bank, N.A. (the “Citizens”). The PPP Loan bore interest at a rate of 1% per annum and would mature on April 23, 2022, with the first payment deferred until September 2021. We used the proceeds of the PPP Loan for payroll and related costs, rent and utilities. Pursuant to the regulations promulgated by the SBA, in order to request forgiveness of the PPP Loan, we were required to submit an application to Citizens substantiating that we were entitled to the PPP Loan and used the proceeds of the PPP Loan as permitted under the CARES Act. Citizens reviewed our application for forgiveness and associated documentation, and on February 26, 2021 forwarded our application to the SBA with Citizens’ determination that the loan is fully forgivable. On August 5, 2021, we received notice that full principal amount and all accrued interest thereon of the PPP Loan was formally forgiven by the SBA. We recognized other income of $10.1 million related to this forgiveness during the third quarter of fiscal 2021. Employee Retention Credits (ERC) Employee retention tax credits, made available under the CARES Act, allow eligible employers to claim a refundable tax credit against the employer share of Social Security tax equal to 70% of the qualified wages they pay to employees, initially from March 27, 2020 until June 30, 2021, and extended through September 30, 2021. In 2021, we applied for $5.0 million in refunds from the IRS with filing of our 941s and achieved $2.2 million in credits from unremitted payroll taxes as allowed. We recorded other income of $7.2 million related to the employee retention tax credits earned for the year ended December 31, 2021. As of March 31, 2022, we received cumulative employee retention tax credit refunds totaling $1.9 million with remaining outstanding refunds receivable of $3.1 million which was included in the other current assets balance at March 31, 2022. During the first quarter of 2022, we receive employee retention tax credit refunds of $1.1 million which included in the total of $1.9 million received. Subsequent to the quarter end, we received the employee retention tax credit refunds of $1.0 million. |
Contract Receivables
Contract Receivables | 3 Months Ended |
Mar. 31, 2022 | |
Contract Receivables [Abstract] | |
Contract Receivables | Note 5 - Contract Receivables Contract receivables represent our unconditional rights to consideration due from our domestic and international customers. We expect to collect all contract receivables within the next twelve months. The components of contract receivables were as follows: (in thousands) March 31, 2022 December 31, 2021 Billed receivables $ 4,955 $ 6,124 Unbilled receivables 6,472 6,143 Allowance for doubtful accounts (1,006 ) (1,010 ) Total contract receivables, net $ 10,421 $ 11,257 Management reviews collectability of receivables periodically and records an allowance for doubtful accounts to reduce the Company’s receivables to their net realizable value when management determines it is probable that we will not be able to collect all amounts due from customers. The allowance for doubtful accounts is based on historical trends of past due accounts, write-offs, specific identification and review of customer accounts. During the months ended March we recorded no bad debt expense. We recorded bad debt expense during the months ended March During the month of April 2022, we invoiced $2.6 million of the unbilled receivables as of March 31, 2022. Our foreign currency denominated contract receivables, billings in excess of revenue earned and subcontractor accruals that are related to the outstanding foreign exchange contracts are remeasured at the end of each period into our functional currency, using the current exchange rate at the end of the period. The gain or loss resulting from such remeasurement is included in other income, net in the consolidated statements of operations. As of March 31, 2022 and 2021, we recognized a gain on remeasurement of these foreign exchange contracts of $3 thousand and $33 thousand, respectively. As of March 31, 2022 and December 31, 2021, we had no customer that accounted for 10% of our consolidated contract receivables. On May 10, 2022, we had a customer that notified us of debt restructuring, and we are assessing any potential impact to the Company. |
Goodwill and Intangible Assets
Goodwill and Intangible Assets | 3 Months Ended |
Mar. 31, 2022 | |
Goodwill and Intangible Assets [Abstract] | |
Goodwill and Intangible Assets | Note 6 - Goodwill and Intangible Assets The Company monitors operating results and events and circumstances that may indicate potential impairment of intangible assets . The following table shows the gross carrying amount and accumulated amortization of definite-lived intangible assets: (in thousands) As of March 31, 2022 Gross Carrying Amount Accumulated Amortization Net Amortized intangible assets: Customer relationships $ 8,628 $ (6,622 ) $ 2,006 Trade names 1,689 (1,130 ) 559 Developed technology 471 (471 ) - Non-contractual customer relationships 433 (433 ) - Noncompete agreement 527 (451 ) 76 Alliance agreement 527 (408 ) 119 Others 167 (167 ) - Total $ 12,442 $ (9,682 ) $ 2,760 (in thousands) As of December 31, 2021 Gross Carrying Amount Accumulated Amortization Net Amortized intangible assets: Customer relationships $ 8,628 $ (6,432 ) $ 2,196 Trade names 1,689 (1,108 ) 581 Developed technology 471 (471 ) - Non-contractual customer relationships 433 (433 ) - Noncompete agreement 527 (429 ) 98 Alliance agreement 527 (382 ) 145 Others 167 (167 ) - Total $ 12,442 $ (9,422 ) $ 3,020 Amortization expense related to definite-lived intangible assets totaled $0.3 million and $0.3 million for the three months ended March 31, 2022 and 2021, respectively. The following table shows the estimated amortization expense of the definite-lived intangible assets for the next five years and thereafter: (in thousands) Years ended December 31: 2022 remainder $ 649 2023 640 2024 435 2025 335 2026 266 Thereafter 435 Total $ 2,760 |
Equipment, Software and Leaseho
Equipment, Software and Leasehold Improvements | 3 Months Ended |
Mar. 31, 2022 | |
Equipment, Software and Leasehold Improvements [Abstract] | |
Equipment, Software and Leasehold Improvements | Note 7 - Equipment, Software and Leasehold Improvements Equipment, software and leasehold improvements, net consist of the following: (in thousands) March 31, 2022 December 31, 2021 Computer and equipment $ 2,328 $ 2,270 Software 2,173 2,150 Leasehold improvements 659 659 Furniture and fixtures 839 839 5,999 5,918 Accumulated depreciation (5,149 ) (5,079 ) Equipment, software and leasehold improvements, net $ 850 $ 839 Depreciation expense was $72 thousand and $76 thousand for the three months ended March 31, 2022 and 2021, respectively. Capitalization-of internal-use software cost of $23 thousand and $150 thousand were recorded in software for the three months ended March 31, 2022 and 2021, respectively. |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 3 Months Ended |
Mar. 31, 2022 | |
Fair Value of Financial Instruments [Abstract] | |
Fair Value of Financial Instruments | Note 8 - Fair Value of Financial Instruments ASC 820, Fair Value Measurement The levels of the fair value hierarchy established by ASC 820 are: Level 1: inputs are quoted prices, unadjusted, in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2: inputs are other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. A Level 2 input must be observable for substantially the full term of the asset or liability. Level 3: inputs are unobservable and reflect the reporting entity’s own assumptions about the assumptions that market participants would use in pricing the asset or liability. As of March 31, 2022 and December 31, 2021, we considered the recorded value of certain of our financial assets and liabilities, which consist primarily of cash and cash equivalents, contract receivable and accounts payable, to approximate fair value based upon their short-term nature. Our convertible debt issued in February 2022 (See Note 11) includes certain embedded redemption features that are required to be bifurcated as embedded derivatives and measured at fair value on a recurring basis. We estimate the fair value using a Monte Carlo simulation based on estimates of our future stock price and assumptions about the possible redemption scenarios. The Company used the Monte Carlo simulation model to determine the fair value of the Warrants, which required the input of subjective assumptions. The fair value of the Warrants as of March 31, 2022 was estimated with the following assumptions. Exercise Price $ 1.94 Common Stock Price $ 1.25 - $2.08 Risk Free Rate 1.9% - 2.4% Volatility 65% Term (in years) 4.9 yrs - 5.0 yrs The following table presents assets and liabilities measured at fair value at March 31, 2022: (in thousands) Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Money market funds $ 3,008 $ - $ - $ 3,008 Total assets $ 3,008 $ - $ - $ 3,008 Derivative liability $ - $ - $ 84 $ 84 Warrant liability - - 1,527 1,527 Cash settled performance-vesting restricted stock units - 49 - 49 Total liabilities $ - $ 49 $ 1,611 $ 1,660 The following table presents assets and liabilities measured at fair value at December 31, 2021: (in thousands) Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Money market funds $ 15 $ - $ - $ 15 Total assets $ 15 $ - $ - $ 15 The following table summarizes changes in the fair value of our Level 3 liabilities during the three months ended March 31, 2022. (in thousands) Embedded Redemption Features Warrant Level 3 Total Balance at December 31, 2021 $ - $ - $ - Derivative liabilities at issuance date 306 - 306 Warrant liabilities at issuance date - 724 724 Change in fair value included in gain on derivative instruments, net (222 ) 803 581 Balance at March 31, 2022 $ 84 $ 1,527 $ 1,611 |
Stock-Based Compensation
Stock-Based Compensation | 3 Months Ended |
Mar. 31, 2022 | |
Stock-Based Compensation [Abstract] | |
Stock-Based Compensation | Note 9 - Stock-Based Compensation We recognize compensation expense on a pro rata straight-line basis over the requisite service period for stock-based compensation awards with both graded and cliff vesting terms. We recognize the cumulative effect of a change in the number of awards expected to vest in compensation expense in the period of change. We have not capitalized any portion of our stock-based compensation. Our forfeiture rate is based on actuals. During the three months ended March 31, 2022 and 2021, we recognized $0.4 million and $38 thousand of stock-based compensation expense related to equity awards, respectively, under the fair value method. During the three months ended March 31, 2022, we granted approximately 13,597 time-based restricted stock units (“RSUs”) with an aggregate fair value of approximately $24 thousand. A portion of the time-based RSUs vest quarterly in equal amounts over the course of eight quarters, and the remainder vest annually in equal amounts over the course of one GSE’s 1995 long-term incentive program (“LTIP”) provides for the issuance of performance-vesting and time-vesting restricted stock units to certain executives and employees. Vesting of the performance-vesting restricted stock units (“PRSU”) is contingent upon the employee’s continued employment and the Company’s achievement of certain performance goals during designated performance periods as established by the Compensation Committee of the Company’s Board of Directors. We recognize compensation expense, net of estimated forfeitures, for PRSUs on a straight-line basis over the performance period based on the probable outcome of achievement of the financial targets. At the end of each reporting period, we estimate the number of PRSUs that are expected to vest, based on the probability and extent to which the performance goals will be met, and take into account these estimates when calculating the expense for the period. If the number of shares expected to be earned changes during the performance period, we make a cumulative adjustment to compensation expense based on the revised number of shares expected to be earned. During the three months ended March 31, 2022, we granted 800,000 including 200,000 to employees. These grants are subject to multiple vesting criteria including reaching a 20-day VWAP of $1.94 prior to the expiration of the awards. Additionally, these shares are subject to a time-vesting restriction and will vest in equal portions over the next 15 criteria was achieved for the 800,000 15 . During the three months ended March 31, 2021, we did no We did not grant any stock options for three months ended March 31, 2022 and 2021. |
Debt
Debt | 3 Months Ended |
Mar. 31, 2022 | |
Debt [Abstract] | |
Debt | Note 10 - Debt Convertible Note On February 23, 2022, we entered into a Securities Purchase Agreement, as amended, with Lind Global Fund II LP (“Lind Global”), pursuant to which we issued to Lind Global a two-year, secured, interest-free convertible promissory note in the amount of $5.75 million (the “Convertible Note”) and a common stock purchase warrant to acquire 1,283,732 shares of our common stock (the “Warrant”). The Convertible Note does not bear interest but was issued at a $0.75 million discount (“OID”). We received proceeds of approximately $4.8 million net of the OID and expenses. Amount Convertible Note issued $ 5,750 Debt discount (750 ) Issuance cost: Commitment fee (175 ) Balance of investor’s counsel fees (43 ) Net proceeds of Convertible Note $ 4,782 Fair value of Warrant Liabilities on issuance (724 ) Fair value of Conversion Feature on issuance (306 ) Allocated OID costs to Convertible Note (96 ) Interest expense accrued on Convertible Note as of March 31, 2022 129 Balance of Convertible Note as of March 31, 2022 $ 3,785 The Convertible Note provides for monthly principal repayments of $319 thousand beginning 180 days from issuance. Payments can be made in the form of cash, shares, or a combination of both at the discretion of GSE. The Convertible Note is convertible into our common stock at any time after the earlier of six months from issuance of the Convertible Note or the date of an effective registration statement filed with the SEC covering the underlying shares. The conversion price of the Convertible Note is initially equal to $1.94 per share, subject to customary adjustments. The Convertible Note matures in February of 2024 one third A portion of the proceeds of the Convertible Note were used to repay, in full, all outstanding indebtedness owed to Citizens Bank, N.A. (“Citizens”), and the Amended and Restated Credit and Security Agreement between us, our subsidiaries, and Citizens was terminated. We will continue to maintain a cash management account and certain letters of credit with Citizens and, accordingly, have entered into a certain Cash Management Agreement with Citizens, as well as certain Cash Pledge Agreements in amounts corresponding to the current outstanding letters of credits with customers. The Warrant entitles Lind Global to purchase up to 1,283,732 shares of our common stock until February 23, 2027, at an exercise price of $1.94 per share, subject to customary adjustments described therein. The Warrant is recorded at fair value upon issuance of $0.7 million and is classified as a current liability to be remeasured at each reporting period (see Note 8). The discount created by allocating proceeds to the Warrant results in a debt discount to be amortized as additional interest expense over the term of the Convertible Note. The Company evaluated the Convertible Note and concluded that certain embedded redemption features are required to be accounted for as a derivative liability. Embedded redemption features were recorded at fair value upon issuance of $0.3 million and are classified as current liabilities to be remeasured at each reporting period ( see The direct and incremental costs incurred are allocated to the Convertible Note and the Warrant based on a systematic and rational approach. The costs allocated to the Warrant have been expensed as incurred while those allocated to the Convertible Note have been capitalized and will be amortized as interest expense over the life of the Convertible Note based on the effective interest rate. The Company will record ongoing changes to the fair value of the derivative liabilities as other non-operating income (expense). The Convertible Note was evaluated as a potentially dilutive security in both periods of loss and income for diluted earnings per share purposes. The Warrant is considered a participating security and was not included in the calculation of basic earnings per share for the period ended March 31, 2022 as Company reflected net loss for this period. The Warrant will be included in the calculation of basic earnings per share in periods of net income. The issuance costs with respect to the Convertible Note, which are recorded as a debt discount, are deferred and amortized using effective interest method as additional interest expense over the terms of the Convertible Note. The Company incurred total interest expense related to the Convertible Note, including the amortization of the various discounts, of $129 thousand for the three months ended March 31, 2022. Revolving Line of Credit During the three months ended March 31, 2022, using proceeds from the Convertible Note, we repaid in full, all outstanding indebtedness of $1.8 million owed to Citizens, and the Amended and Restated Credit and Security Agreement between us, our subsidiaries, and Citizens has been terminated. Certain letters of credit remain in place with Citizens. As of March 31, 2022, we had four letters of credit totaling $1.1 million outstanding to certain customers which were secured with restricted cash. On March 29, 2021, we signed the Ninth Amendment and Reaffirmation Agreement with an effective date of March 29, 2021. Pursuant to the Ninth Amendment and Reaffirmation Agreement, the Bank waived the fixed charge coverage ratio and leverage ratio for the quarters ending March 31 and June 30, 2021, and we agreed, for each quarter thereafter, that the fixed charge coverage ratio shall not be less than 1.10 to 1.00. In addition, we agreed to not exceed a maximum leverage ratio starting on September 30, 2021. We were also required to maintain a minimum of $2.5 million in aggregate USA liquidity. As part of the amendment, we agreed, at closing, (i) to make a $500,000 pay down of RLOC; (ii) RLOC commitment to be reduced to $4.25 million; and (iii) $0.5 million of RLOC will only be available for issuance of Letters of Credit. We also agreed to pay $0.5 million to reduce RLOC to $3.75 million by June 30, 2021 and to $3.5 million by September 30, 2021. Commencing December 31, 2021 and on the last day of each quarter, we will pay $75,000 to reduce the RLOC. We incurred $25,000 fees related to this amendment during the year ended December 31, 2021. On November 12, 2021 we signed the Tenth Amendment and Reaffirmation Agreement with our bank to waive the fixed charge coverage ratio and leverage ratio for the quarters ending September 30 and December 31, 2021, and we agreed, (i) interest on the outstanding principal amount of the RLOC shall accrue at the interest rate in effect for the RLOC from time to time, but the interest due and payable on the RLOC on each Interest Payment Date shall be determined by subtracting seventy-five (75) basis points from the Applicable Margin and (ii) the seventy-five (75) basis points of accrued interest on the RLOC not paid on any Interest Payment Date pursuant to clause (i) above shall be due and payable on the Termination Date or the date of payment in full of the RLOC. In addition, we agreed, by December 31, 2021, to pay the Bank $250,000 to be applied to the principal amount outstanding under the RLOC. We incurred $15 thousand of amendment fee related to this amendment. |
Product Warranty
Product Warranty | 3 Months Ended |
Mar. 31, 2022 | |
Product Warranty [Abstract] | |
Product Warranty | Note 11 - Product Warranty We accrue for estimated warranty costs at the time the related revenue is recognized and based on historical experience and projected claims. Our System Design and Build contracts generally include a one year base warranty on the systems. The portion of our warranty provision expected to be incurred within 12 months is classified as current within accrued warranty and totals $682 thousand, and the remaining $81 thousand is classified as long-term within other liabilities. The activity in the accrued warranty accounts during the current period is as follows: (in thousands) Balance at January 1, 2022 $ 748 Current period recovery 31 Current period claims (11 ) Currency adjustment (5 ) Balance at March 31, 2022 $ 763 |
Revenue
Revenue | 3 Months Ended |
Mar. 31, 2022 | |
Revenue [Abstract] | |
Revenue | Note 12 - Revenue We account for revenue in accordance with ASC 606, Revenue from Contracts with Customers. We primarily generate revenue through three distinct revenue streams: (1) System Design and Build (“SDB”), (2) Software and (3) Training and Consulting Services across our Performance Improvement Solutions and Workforce Solutions segments. We recognize revenue from SDB and software contracts mainly through our Performance Improvement Solutions segment. We recognize training and consulting service contracts through both segments. The following table represents a disaggregation of revenue by type of goods or services for the three months ended March 31, 2022 and 2021, along with the reportable segment for each category: Three months ended (in thousands) March 31, 2022 March 31, 2021 Performance Improvement Solutions System Design and Build $ 1,412 $ 1,862 Point in time - - Over time 1,412 1,862 Software and Support 372 813 Point in time 45 95 Over time 327 718 Training and Consulting Services 4,613 4,406 Point in time 418 68 Over time 4,195 4,338 Workforce Solutions Training and Consulting Services 5,878 6,023 Point in time - 86 Over time 5,878 5,937 Total revenue $ 12,275 $ 13,104 The following table reflects the revenue recognized in the reporting periods that were included in contract liabilities from contracts with customers: (in thousands) Three months ended March 31, 2022 March 31, 2021 Revenue recognized in the period from amounts included in Billings in Excess of Revenue Earned at the beginning of the period $ 1,456 $ 2,189 |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2022 | |
Income Taxes [Abstract] | |
Income Taxes | Note 13 - Income Taxes The following table shows the provision for (benefit from) income taxes and our effective tax rates: (in thousands) Three months ended March 31, 2022 March 31, 2021 Income (loss) before income taxes $ (3,267 ) $ (2,240 ) Provision for income taxes 167 (35 ) Effective tax rate (5.1 )% 1.6 % Our income tax expense or benefit for the interim periods presented is determined using an estimate of our annual effective tax rate, adjusted for discrete items arising in that quarter. Total income tax expense for the three months ended March 31, 2022 was comprised mainly of current foreign and state tax expense, as well as deferred federal and state tax expense related to the portion of goodwill which cannot be offset by deferred tax assets. Total income tax benefit for the three months ended March 31, 2021 was comprised mainly of foreign tax benefit, partially offset by state tax expense. Our income effective tax rate was (5.1)% and 1.6% for the three months ended March 31, 2022 and 2021, respectively. For the three months ended March 31, 2022, the difference between our income tax expense at an effective tax rate of (5.1)% and a benefit at the U.S. statutory federal income tax rate of 21% a change in valuation allowance in our U.S. entity, the permanent disallowance of interest expense related to disqualified debt, accruals related to uncertain tax positions for certain foreign tax contingencies, and discrete item adjustments for U.S. and foreign taxes. For the three months ended March 31, 2021, the difference between income tax benefit at an effective tax rate of 1.6% and a benefit at the U.S. statutory federal income tax rate of 21% was primarily due to accruals related to uncertain tax positions for certain foreign tax contingencies, a change in tax valuation allowance in our U.S. and China subsidiaries, and discrete item adjustments for U.S. and foreign taxes. Because of our net operating loss carryforwards, we are subject to U.S. federal and state income tax examinations from the year 2000 2016 An uncertain tax position taken or expected to be taken in a tax return is recognized in the consolidated financial statements when it is more likely than not (i.e., a likelihood of more than 50%) that the position would be sustained upon examination by tax authorities that have full knowledge of all relevant information. A recognized tax position is then measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. Interest and penalties related to income taxes are accounted for as income tax expense. We recognize deferred tax assets to the extent that it is believed that these assets are more likely than not to be realized. We have evaluated all positive and negative evidence and determined that it will continue to assess a full valuation allowance on our U.S., Chinese, and Slovakian net deferred assets as of March 31, 2022. We have determined that it is not more likely than not that the Company will realize the benefits of its deferred taxes in the U.S. and foreign jurisdictions. The Company has a deferred tax liability in the amount of $148 thousand at March 31, 2022 related to the portion of Goodwill which cannot be offset by deferred tax assets. |
Leases
Leases | 3 Months Ended |
Mar. 31, 2022 | |
Leases [Abstract] | |
Leases | Note 14 - Leases We have lease agreements with lease and non-lease components, which are accounted for as a single lease. We apply a portfolio approach to effectively account for the operating lease ROU assets and liabilities. Lease contracts are evaluated at inception to determine whether they contain a lease and whether we obtain the right to control an identified asset. The following table summarizes the classification of operating ROU assets and lease liabilities on the consolidated balance sheets (in thousands) As of Operating Leases Classification March 31, 2022 December 31, 2021 Leased Assets Operating lease - right of use assets Long term assets $ 1,047 $ 1,200 Lease Liabilities Operating lease liabilities - Current Other current liabilities 1,227 1,205 Operating lease liabilities Long term liabilities 502 790 $ 1,729 $ 1,995 We executed a sublease agreement with a tenant to sublease 850 square feet from the Sykesville office space on September 13, 2021. This agreement is in addition to the previous sublease for 3,650 square feet entered into on May 1, 2019. The addition of the second sublease is for a portion of the space previously abandoned in December 2019. The sublease does not relieve us of our primary lease obligation. The lessor agreements are all considered operating leases, maintaining the historical classification of the underlying lease. We do not recognize any underlying assets for the subleases as a lessor of operating leases. The net amount received from the sublease is recorded within selling, general and administrative expenses. The table below summarizes lease income and expense recorded in the consolidated statements of operations incurred during three months ended March 31, 2022 and 2021, ( in thousands Three months ended Lease Cost Classification March 31, 2022 March 31, 2021 Operating lease cost (1) Selling, general and administrative expenses $ 186 $ 192 Short-term leases costs (2) Selling, general and administrative expenses 15 16 Sublease income (3) Selling, general and administrative expenses (18 ) (32 ) Net lease cost 183 $ 176 (1) Includes variable lease costs which are immaterial. (2) Includes leases maturing less than twelve months from the report date. (3) Sublease portfolio consists of two tenants, which sublease parts of our principal executive office located at 1332 Londontown Blvd, Suite 200, Sykesville, MD. The Company is obligated under certain noncancelable operating leases for office facilities and equipment. Future minimum lease payments under noncancelable operating leases as of March 31, 2022 are as follows (in thousands) (in thousands) Gross Future Minimum Lease Payments 2022 remainder $ 993 2023 675 2024 122 2025 10 2026 - Total lease payments $ 1,800 Less: Interest 71 Present value of lease payments $ 1,729 We calculated the weighted-average remaining lease term, presented in years below and the weighted-average discount rate for our operating leases. As noted in our lease accounting policy, we use the incremental borrowing rate as the lease discount rate. Lease Term and Discount Rate March 31, 2022 December 31, 2021 Weighted-average remaining lease term (years) Operating leases 1.58 1.80 Weighted-average discount rate Operating leases 5.00% 5.00% The table below sets out the classification of lease payments in the consolidated statement of cash flows. (in thousands) Three months ended Cash paid for amounts included in measurement of liabilities March 31, 2022 March 31, 2021 Operating cash flows used in operating leases $ 299 $ 327 |
Segment Information
Segment Information | 3 Months Ended |
Mar. 31, 2022 | |
Segment Information [Abstract] | |
Segment Information | Note 15 - Segment Information We have two reportable business segments. The Performance Improvement Solutions segment provides simulation, training and engineering products and services delivered across the breadth of industries we serve. Solutions include simulation for both training and engineering applications. Examples of engineering services include, but are not limited to, plant design verification and validation, thermal performance evaluation and optimization programs, and engineering programs for plants for American Society of Mechanical Engineers (“ASME”) code and ASME Section XI. We provide these services across all market segments through our GSE Performance Solutions, Inc. (“GSE Performance”), True North Consulting, LLC (“True North”) and DP Engineering Ltd., Co. (“DP Engineering”) subsidiaries. Example training applications include turnkey and custom training services. Contract terms are typically less than two years. The Workforce Solutions segment provides specialized workforce solutions primarily to the nuclear industry, working at clients’ facilities. This business is managed through our Hyperspring, LLC (“Hyperspring”) and Absolute Consulting, Inc. (“Absolute”) subsidiaries. The business model, management focus, margins and other factors clearly separate this business line from the rest of our products and services portfolio. The following table sets forth the revenue and operating results attributable to each reportable segment and includes a reconciliation of segment revenue to consolidated revenue and operating results to consolidated income before income tax expense (benefit). Inter-segment revenue is eliminated in consolidation and is not significant. (in thousands) Three months ended March 31, 2022 March 31, 2021 Revenue: Performance Improvement Solutions $ 6,397 $ 7,081 Workforce Solutions 5,878 6,023 Total revenue $ 12,275 $ 13,104 Operating loss Performance Improvement Solutions $ 2,395 $ (1,403 ) Workforce Solutions (159 ) (784 ) Loss on impairment - - Operating loss (2,554 ) (2,187 ) Interest expense, net (148 ) (54 ) Change in fair value of derivative instruments, net (581 ) - Other income, net 16 1 Loss before income taxes $ (3,267 ) $ (2,240 ) |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2022 | |
Commitments and Contingencies [Abstract] | |
Commitments and Contingencies | Note 16 - Commitments and Contingencies Per ASC 450 Accounting for Contingencies , the Company reviews potential items and areas where a loss contingency could arise. In the opinion of management, we are not a party to any legal proceeding, the outcome of which, in management’s opinion, individually or in the aggregate, would have a material effect on our consolidated results of operations, financial position or cash flows, other than as noted above. We expense legal defense costs as incurred. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2022 | |
Summary of Significant Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation GSE Systems, Inc. is a leading provider of professional and technical engineering, staffing services and simulation software to clients in the power and process industries. References in this report to “GSE” or “we” or “our” or “the Company” are to GSE Systems, Inc. and our subsidiaries, collectively. The consolidated interim financial statements included herein have been prepared by GSE and are unaudited. In the opinion of our management, all adjustments and reclassifications of a normal and recurring nature necessary to present fairly the financial position, results of operations and cash flows for the periods presented, have been made. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) have been condensed or omitted. All intercompany accounts and transactions have been eliminated in consolidation. The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. The accompanying balance sheet data for the year ended December 31, 2021 was derived from our audited financial statements, but it does not include all disclosures required by U.S. GAAP. The results of operations for interim periods are not necessarily an indication of the results for the full year. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the U.S. Securities and Exchange Commission on March 31, 2022. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of revenues and expenses during the reporting period. Our most significant estimates relate to revenue recognition on contracts with customers, product warranties, valuation of goodwill and intangible assets acquired including the determination of fair value in impairment tests, valuation of long-lived assets to be disposed of, valuation of stock-based compensation awards, the recoverability of deferred tax assets, and valuation of warrants and derivative liability related to our convertible note. Actual results of these and other items not listed could differ from these estimates and those differences could be material. |
Recent Accounting Pronounceme_2
Recent Accounting Pronouncements (Policies) | 3 Months Ended |
Mar. 31, 2022 | |
Recent Accounting Pronouncements [Abstract] | |
Accounting pronouncements recently adopted | Accounting pronouncements recently adopted In August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40), which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The FASB reduced the number of accounting models for convertible debt and convertible preferred stock instruments and made certain disclosure amendments to improve the information provided to users. This ASU is applicable for public companies starting with fiscal years beginning after December 15, 2021 and interim periods within those fiscal years. The Company adopted ASU 2020-06 on January 1, 2022, using the modified retrospective approach, and because the Company did not have outstanding financial instruments in scope of the ASU, the adoption did not have an impact to our consolidated financial statements. |
Accounting pronouncements not yet adopted | Accounting pronouncements not yet adopted In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, which introduces new guidance for credit losses on instruments within its scope. The new guidance introduces an approach based on expected losses to estimate credit losses on certain types of financial instruments, including, but not limited to, trade and other receivables, held-to-maturity debt securities, loans and net investments in leases. The new guidance also modifies the impairment model for available-for-sale debt securities and requires the entities to determine whether all or a portion of the unrealized loss on an available-for-sale debt security is a credit loss. The standard also indicates that entities may not use the length of time a security has been in an unrealized loss position as a factor in concluding whether a credit loss exists. Early adoption is permitted for all entities for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. On October 16, 2019, the FASB voted to defer the deadlines for private companies and certain small public companies, including smaller reporting companies, to implement the new accounting standards on credit losses. The new effective date is January 1, 2023. As a smaller reporting company, we have elected to defer adoption in line with new deadlines and are currently evaluating the effects, if any, that the adoption of this guidance will have on our consolidated financial position, results of operations and cash flows. |
Basic and Diluted Loss per Sh_2
Basic and Diluted Loss per Share (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Earnings per Share [Abstract] | |
Loss Per Share, Basic and Diluted | The weighted average number of common shares and common share equivalents used in the determination of basic and diluted loss per share were as follows: (in thousands, except for share amounts) Three months ended March 31, 2022 2021 Numerator: Net loss attributed to common stockholders $ (3,434 ) $ (2,205 ) Denominator: Weighted-average shares outstanding for basic earnings per share 20,980,046 20,628,669 Effect of dilutive securities: RSUs - - Adjusted weighted-average shares outstanding and assumed conversions for diluted earnings per share 20,980,046 20,628,669 Shares related to dilutive securities excluded because inclusion would be anti-dilutive 149,271 43,937 |
Contract Receivables (Tables)
Contract Receivables (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Contract Receivables [Abstract] | |
Contract Receivables | The components of contract receivables were as follows: (in thousands) March 31, 2022 December 31, 2021 Billed receivables $ 4,955 $ 6,124 Unbilled receivables 6,472 6,143 Allowance for doubtful accounts (1,006 ) (1,010 ) Total contract receivables, net $ 10,421 $ 11,257 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Goodwill and Intangible Assets [Abstract] | |
Schedule of Acquired Finite-Lived Intangible Assets by Major Class | The following table shows the gross carrying amount and accumulated amortization of definite-lived intangible assets: (in thousands) As of March 31, 2022 Gross Carrying Amount Accumulated Amortization Net Amortized intangible assets: Customer relationships $ 8,628 $ (6,622 ) $ 2,006 Trade names 1,689 (1,130 ) 559 Developed technology 471 (471 ) - Non-contractual customer relationships 433 (433 ) - Noncompete agreement 527 (451 ) 76 Alliance agreement 527 (408 ) 119 Others 167 (167 ) - Total $ 12,442 $ (9,682 ) $ 2,760 (in thousands) As of December 31, 2021 Gross Carrying Amount Accumulated Amortization Net Amortized intangible assets: Customer relationships $ 8,628 $ (6,432 ) $ 2,196 Trade names 1,689 (1,108 ) 581 Developed technology 471 (471 ) - Non-contractual customer relationships 433 (433 ) - Noncompete agreement 527 (429 ) 98 Alliance agreement 527 (382 ) 145 Others 167 (167 ) - Total $ 12,442 $ (9,422 ) $ 3,020 |
Finite-Lived Intangible Assets, Future Amortization Expense | Amortization expense related to definite-lived intangible assets totaled $0.3 million and $0.3 million for the three months ended March 31, 2022 and 2021, respectively. The following table shows the estimated amortization expense of the definite-lived intangible assets for the next five years and thereafter: (in thousands) Years ended December 31: 2022 remainder $ 649 2023 640 2024 435 2025 335 2026 266 Thereafter 435 Total $ 2,760 |
Equipment, Software and Lease_2
Equipment, Software and Leasehold Improvements (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Equipment, Software and Leasehold Improvements [Abstract] | |
Equipment, Software and Leasehold Improvements | Equipment, software and leasehold improvements, net consist of the following: (in thousands) March 31, 2022 December 31, 2021 Computer and equipment $ 2,328 $ 2,270 Software 2,173 2,150 Leasehold improvements 659 659 Furniture and fixtures 839 839 5,999 5,918 Accumulated depreciation (5,149 ) (5,079 ) Equipment, software and leasehold improvements, net $ 850 $ 839 |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Fair Value of Financial Instruments [Abstract] | |
Level 3 Fair Value Measurement Inputs | The Company used the Monte Carlo simulation model to determine the fair value of the Warrants, which required the input of subjective assumptions. The fair value of the Warrants as of March 31, 2022 was estimated with the following assumptions. Exercise Price $ 1.94 Common Stock Price $ 1.25 - $2.08 Risk Free Rate 1.9% - 2.4% Volatility 65% Term (in years) 4.9 yrs - 5.0 yrs |
Assets and Liabilities Measured at Fair Value | The following table presents assets and liabilities measured at fair value at March 31, 2022: (in thousands) Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Money market funds $ 3,008 $ - $ - $ 3,008 Total assets $ 3,008 $ - $ - $ 3,008 Derivative liability $ - $ - $ 84 $ 84 Warrant liability - - 1,527 1,527 Cash settled performance-vesting restricted stock units - 49 - 49 Total liabilities $ - $ 49 $ 1,611 $ 1,660 The following table presents assets and liabilities measured at fair value at December 31, 2021: (in thousands) Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Money market funds $ 15 $ - $ - $ 15 Total assets $ 15 $ - $ - $ 15 |
Changes in Fair Value of Level 3 Liabilities | The following table summarizes changes in the fair value of our Level 3 liabilities during the three months ended March 31, 2022. (in thousands) Embedded Redemption Features Warrant Level 3 Total Balance at December 31, 2021 $ - $ - $ - Derivative liabilities at issuance date 306 - 306 Warrant liabilities at issuance date - 724 724 Change in fair value included in gain on derivative instruments, net (222 ) 803 581 Balance at March 31, 2022 $ 84 $ 1,527 $ 1,611 |
Debt (Tables)
Debt (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Debt [Abstract] | |
Convertible Note | On February 23, 2022, we entered into a Securities Purchase Agreement, as amended, with Lind Global Fund II LP (“Lind Global”), pursuant to which we issued to Lind Global a two-year, secured, interest-free convertible promissory note in the amount of $5.75 million (the “Convertible Note”) and a common stock purchase warrant to acquire 1,283,732 shares of our common stock (the “Warrant”). The Convertible Note does not bear interest but was issued at a $0.75 million discount (“OID”). We received proceeds of approximately $4.8 million net of the OID and expenses. Amount Convertible Note issued $ 5,750 Debt discount (750 ) Issuance cost: Commitment fee (175 ) Balance of investor’s counsel fees (43 ) Net proceeds of Convertible Note $ 4,782 Fair value of Warrant Liabilities on issuance (724 ) Fair value of Conversion Feature on issuance (306 ) Allocated OID costs to Convertible Note (96 ) Interest expense accrued on Convertible Note as of March 31, 2022 129 Balance of Convertible Note as of March 31, 2022 $ 3,785 |
Product Warranty (Tables)
Product Warranty (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Product Warranty [Abstract] | |
Activities in the Accrued Warranty Accounts | The activity in the accrued warranty accounts during the current period is as follows: (in thousands) Balance at January 1, 2022 $ 748 Current period recovery 31 Current period claims (11 ) Currency adjustment (5 ) Balance at March 31, 2022 $ 763 |
Revenue (Tables)
Revenue (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Revenue [Abstract] | |
Disaggregation of Revenue | The following table represents a disaggregation of revenue by type of goods or services for the three months ended March 31, 2022 and 2021, along with the reportable segment for each category: Three months ended (in thousands) March 31, 2022 March 31, 2021 Performance Improvement Solutions System Design and Build $ 1,412 $ 1,862 Point in time - - Over time 1,412 1,862 Software and Support 372 813 Point in time 45 95 Over time 327 718 Training and Consulting Services 4,613 4,406 Point in time 418 68 Over time 4,195 4,338 Workforce Solutions Training and Consulting Services 5,878 6,023 Point in time - 86 Over time 5,878 5,937 Total revenue $ 12,275 $ 13,104 |
Balance of Contract Liabilities and Revenue Recognized in Reporting Period | The following table reflects the revenue recognized in the reporting periods that were included in contract liabilities from contracts with customers: (in thousands) Three months ended March 31, 2022 March 31, 2021 Revenue recognized in the period from amounts included in Billings in Excess of Revenue Earned at the beginning of the period $ 1,456 $ 2,189 |
Income Taxes (Tables)
Income Taxes (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Income Taxes [Abstract] | |
Provision for (Benefit from) Income Taxes | The following table shows the provision for (benefit from) income taxes and our effective tax rates: (in thousands) Three months ended March 31, 2022 March 31, 2021 Income (loss) before income taxes $ (3,267 ) $ (2,240 ) Provision for income taxes 167 (35 ) Effective tax rate (5.1 )% 1.6 % |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Leases [Abstract] | |
Classification of Operating ROU Assets and Lease Liabilities on the Balance Sheet | Lease contracts are evaluated at inception to determine whether they contain a lease and whether we obtain the right to control an identified asset. The following table summarizes the classification of operating ROU assets and lease liabilities on the consolidated balance sheets (in thousands) As of Operating Leases Classification March 31, 2022 December 31, 2021 Leased Assets Operating lease - right of use assets Long term assets $ 1,047 $ 1,200 Lease Liabilities Operating lease liabilities - Current Other current liabilities 1,227 1,205 Operating lease liabilities Long term liabilities 502 790 $ 1,729 $ 1,995 |
Lease Income and Expenses | The table below summarizes lease income and expense recorded in the consolidated statements of operations incurred during three months ended March 31, 2022 and 2021, ( in thousands Three months ended Lease Cost Classification March 31, 2022 March 31, 2021 Operating lease cost (1) Selling, general and administrative expenses $ 186 $ 192 Short-term leases costs (2) Selling, general and administrative expenses 15 16 Sublease income (3) Selling, general and administrative expenses (18 ) (32 ) Net lease cost 183 $ 176 (1) Includes variable lease costs which are immaterial. (2) Includes leases maturing less than twelve months from the report date. (3) Sublease portfolio consists of two tenants, which sublease parts of our principal executive office located at 1332 Londontown Blvd, Suite 200, Sykesville, MD. |
Future Minimum Lease Payments | The Company is obligated under certain noncancelable operating leases for office facilities and equipment. Future minimum lease payments under noncancelable operating leases as of March 31, 2022 are as follows (in thousands) (in thousands) Gross Future Minimum Lease Payments 2022 remainder $ 993 2023 675 2024 122 2025 10 2026 - Total lease payments $ 1,800 Less: Interest 71 Present value of lease payments $ 1,729 |
Operating Lease Weighted Average Remaining Lease Term And Discount Rate | We calculated the weighted-average remaining lease term, presented in years below and the weighted-average discount rate for our operating leases. As noted in our lease accounting policy, we use the incremental borrowing rate as the lease discount rate. Lease Term and Discount Rate March 31, 2022 December 31, 2021 Weighted-average remaining lease term (years) Operating leases 1.58 1.80 Weighted-average discount rate Operating leases 5.00% 5.00% |
Classification of Lease Payments in the Statement of Cash Flows | The table below sets out the classification of lease payments in the consolidated statement of cash flows. (in thousands) Three months ended Cash paid for amounts included in measurement of liabilities March 31, 2022 March 31, 2021 Operating cash flows used in operating leases $ 299 $ 327 |
Segment Information (Tables)
Segment Information (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Segment Information [Abstract] | |
Reconciliation of Segment Revenue to Consolidated Revenue and Operating Results to Consolidated Income Before Income Taxes | The following table sets forth the revenue and operating results attributable to each reportable segment and includes a reconciliation of segment revenue to consolidated revenue and operating results to consolidated income before income tax expense (benefit). Inter-segment revenue is eliminated in consolidation and is not significant. (in thousands) Three months ended March 31, 2022 March 31, 2021 Revenue: Performance Improvement Solutions $ 6,397 $ 7,081 Workforce Solutions 5,878 6,023 Total revenue $ 12,275 $ 13,104 Operating loss Performance Improvement Solutions $ 2,395 $ (1,403 ) Workforce Solutions (159 ) (784 ) Loss on impairment - - Operating loss (2,554 ) (2,187 ) Interest expense, net (148 ) (54 ) Change in fair value of derivative instruments, net (581 ) - Other income, net 16 1 Loss before income taxes $ (3,267 ) $ (2,240 ) |
Basic and Diluted Loss per Sh_3
Basic and Diluted Loss per Share (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Numerator [Abstract] | ||
Net loss attributed to common stockholders | $ (3,434) | $ (2,205) |
Denominator [Abstract] | ||
Weighted-average shares outstanding for basic earnings per share (in shares) | 20,980,046 | 20,628,669 |
Effect of dilutive securities [Abstract] | ||
RSUs (in shares) | 0 | 0 |
Adjusted weighted-average shares outstanding and assumed conversions for diluted earnings per share (in shares) | 20,980,046 | 20,628,669 |
Shares related to dilutive securities excluded because inclusion would be anti-dilutive (in shares) | 149,271 | 43,937 |
Coronavirus Aid, Relief and E_2
Coronavirus Aid, Relief and Economic Security Act (Details) - USD ($) $ in Thousands | 2 Months Ended | 3 Months Ended | 12 Months Ended | ||
May 16, 2022 | Mar. 31, 2022 | Sep. 30, 2021 | Mar. 31, 2021 | Dec. 31, 2021 | |
Employee Retention Credits [Abstract] | |||||
Tax benefit recognized | $ 167 | $ (35) | |||
Paycheck Protection Program [Member] | |||||
Debt Instruments [Abstract] | |||||
Other income | $ 10,100 | ||||
Paycheck Protection Program Loan [Abstract] | |||||
Amount received from Paycheck Protection Program | $ 10,000 | ||||
Interest rate | 1.00% | ||||
Employee Retention Credits [Member] | |||||
Debt Instruments [Abstract] | |||||
Other income | $ 7,200 | ||||
Employee Retention Credits [Abstract] | |||||
Refund of employee retention credit | 5,000 | ||||
Tax benefit recognized | $ 2,200 | ||||
Employee retention credits received | $ 1,900 | ||||
Refund of employee retention credit received | 1,100 | ||||
Refund of employee retention credit receivable | $ 3,100 | ||||
Employee Retention Credits [Member] | Subsequent Event [Member] | |||||
Employee Retention Credits [Abstract] | |||||
Refund of employee retention credit received | $ 1,000 |
Contract Receivables (Details)
Contract Receivables (Details) $ in Thousands | Apr. 30, 2022USD ($) | Mar. 31, 2022USD ($)Customer | Mar. 31, 2021USD ($) | Dec. 31, 2021USD ($)Customer |
Components of contract receivables [Abstract] | ||||
Billed receivables | $ 4,955 | $ 6,124 | ||
Unbilled receivables | 6,472 | 6,143 | ||
Allowance for doubtful accounts | (1,006) | (1,010) | ||
Total contract receivables, net | 10,421 | $ 11,257 | ||
Bad debt (recovery) expense | 0 | $ 4 | ||
Unbilled Contract Receivables [Abstract] | ||||
Subsequent billing | $ 2,600 | |||
Gain on foreign exchange contracts | $ 3 | $ 33 | ||
Contract Receivable [Member] | ||||
Concentration Risk [Abstract] | ||||
Number of customers accounting for contract receivables | Customer | 0 | 0 | ||
Contract Receivable [Member] | Customer Concentration Risk [Member] | Customer [Member] | ||||
Concentration Risk [Abstract] | ||||
Percentage of contract receivables accounted by major customers | 10.00% |
Goodwill and Intangible Asset_2
Goodwill and Intangible Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | Dec. 31, 2021 | |
Goodwill and Intangible Assets [Abstract] | |||
Impairment charges | $ 0 | $ 0 | |
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 12,442 | $ 12,442 | |
Accumulated amortization | (9,682) | (9,422) | |
Net | 2,760 | 3,020 | |
Amortization of intangible assets | 260 | $ 340 | 300 |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
2022 remainder | 649 | ||
2023 | 640 | ||
2024 | 435 | ||
2025 | 335 | ||
2026 | 266 | ||
Thereafter | 435 | ||
Total | 2,760 | 3,020 | |
Customer Relationships [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 8,628 | 8,628 | |
Accumulated amortization | (6,622) | (6,432) | |
Net | 2,006 | 2,196 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 2,006 | 2,196 | |
Trade Names [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 1,689 | 1,689 | |
Accumulated amortization | (1,130) | (1,108) | |
Net | 559 | 581 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 559 | 581 | |
Developed Technology [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 471 | 471 | |
Accumulated amortization | (471) | (471) | |
Net | 0 | 0 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 0 | 0 | |
Non-Controlling Customer Relationships [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 433 | 433 | |
Accumulated amortization | (433) | (433) | |
Net | 0 | 0 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 0 | 0 | |
Noncompete Agreement [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 527 | 527 | |
Accumulated amortization | (451) | (429) | |
Net | 76 | 98 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 76 | 98 | |
Alliance Agreement [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 527 | 527 | |
Accumulated amortization | (408) | (382) | |
Net | 119 | 145 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | 119 | 145 | |
Others [Member] | |||
Amortized Intangible Assets [Abstract] | |||
Gross carrying amount | 167 | 167 | |
Accumulated amortization | (167) | (167) | |
Net | 0 | 0 | |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | |||
Total | $ 0 | $ 0 |
Equipment, Software and Lease_3
Equipment, Software and Leasehold Improvements (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2022 | Mar. 31, 2021 | Dec. 31, 2021 | |
Equipment, Software and Leasehold Improvements, Net [Abstract] | |||
Equipment, software and leasehold improvements | $ 5,999 | $ 5,918 | |
Accumulated depreciation | (5,149) | (5,079) | |
Equipment, software and leasehold improvements, net | 850 | 839 | |
Depreciation expense | 72 | $ 76 | |
Computer and Equipment [Member] | |||
Equipment, Software and Leasehold Improvements, Net [Abstract] | |||
Equipment, software and leasehold improvements | 2,328 | 2,270 | |
Software [Member] | |||
Equipment, Software and Leasehold Improvements, Net [Abstract] | |||
Equipment, software and leasehold improvements | 2,173 | 2,150 | |
Capitalization of internal-use software cost | 23 | $ 150 | |
Leasehold Improvements [Member] | |||
Equipment, Software and Leasehold Improvements, Net [Abstract] | |||
Equipment, software and leasehold improvements | 659 | 659 | |
Furniture and Fixtures [Member] | |||
Equipment, Software and Leasehold Improvements, Net [Abstract] | |||
Equipment, software and leasehold improvements | $ 839 | $ 839 |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022USD ($)$ / shares | Dec. 31, 2021USD ($) | |
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Money market funds | $ 3,008 | $ 15 |
Total assets | 3,008 | 15 |
Total liabilities | 1,660 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Money market funds | 3,008 | 15 |
Total assets | 3,008 | 15 |
Total liabilities | 0 | |
Significant Other Observable Inputs (Level 2) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Money market funds | 0 | 0 |
Total assets | 0 | 0 |
Total liabilities | 49 | |
Significant Unobservable Inputs (Level 3) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Money market funds | 0 | 0 |
Total assets | 0 | $ 0 |
Total liabilities | 1,611 | |
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Balance, Beginning Period | 0 | |
Derivative liabilities at issuance date | 306 | |
Warrant liabilities at issuance date | 724 | |
Change in fair value included in gain on derivative instruments, net | 581 | |
Balance, Ending Period | 1,611 | |
Embedded Redemption Features [Member] | ||
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Warrant liabilities at issuance date | 306 | |
Embedded Redemption Features [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Balance, Beginning Period | 0 | |
Derivative liabilities at issuance date | 306 | |
Warrant liabilities at issuance date | 0 | |
Change in fair value included in gain on derivative instruments, net | (222) | |
Balance, Ending Period | 84 | |
Cash Settled Performance-Vesting Restricted Stock Units [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 49 | |
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 49 | |
Cash Settled Performance-Vesting Restricted Stock Units [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Derivative Liabilty [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 84 | |
Derivative Liabilty [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Derivative Liabilty [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Derivative Liabilty [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 84 | |
Warrant Liability [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 1,527 | |
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Derivative liabilities at issuance date | 724 | |
Warrant Liability [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Warrant Liability [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 0 | |
Warrant Liability [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Assets and Liabilities Measured at Fair Value [Abstract] | ||
Total liabilities | 1,527 | |
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Warrant liabilities at issuance date | $ 724 | |
Warrant Liability [Member] | Minimum [Member] | ||
Fair Value Measurements [Abstract] | ||
Term (in years) | 4 years 10 months 24 days | |
Warrant Liability [Member] | Maximum [Member] | ||
Fair Value Measurements [Abstract] | ||
Term (in years) | 5 years | |
Warrant Liability [Member] | Embedded Redemption Features [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Changes in Fair Value of Level 3 Liabilities [Abstract] | ||
Balance, Beginning Period | $ 0 | |
Derivative liabilities at issuance date | 0 | |
Change in fair value included in gain on derivative instruments, net | 803 | |
Balance, Ending Period | $ 1,527 | |
Warrant Liability [Member] | Exercise Price [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | $ / shares | 1.94 | |
Warrant Liability [Member] | Common Stock Price [Member] | Minimum [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | $ / shares | 1.25 | |
Warrant Liability [Member] | Common Stock Price [Member] | Maximum [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | $ / shares | 2.08 | |
Warrant Liability [Member] | Risk Free Rate [Member] | Minimum [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | 0.019 | |
Warrant Liability [Member] | Risk Free Rate [Member] | Maximum [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | 0.024 | |
Warrant Liability [Member] | Volatility [Member] | ||
Fair Value Measurements [Abstract] | ||
Measurement input | 0.65 |
Stock-Based Compensation (Detai
Stock-Based Compensation (Details) $ / shares in Units, $ in Thousands | Feb. 23, 2022d$ / shares | Mar. 31, 2022USD ($)dqtr$ / sharesshares | Mar. 31, 2021USD ($)shares |
Share-based Compensation [Abstract] | |||
Stock options granted (in shares) | shares | 0 | 0 | |
Convertible Note [Member] | |||
Share-based Compensation [Abstract] | |||
Number of trading days | d | 20 | 20 | |
Exercise price (in dollars per share) | $ / shares | $ 1.94 | $ 1.94 | |
Stock Option [Member] | |||
Share-based Compensation [Abstract] | |||
Stock-based compensation expense | $ | $ 400 | $ 38 | |
Restricted Stock Units [Member] | |||
Share-based Compensation [Abstract] | |||
Stock-based compensation expense | $ | $ 200,000 | ||
Granted time-based RSUs (in shares) | shares | 13,597 | 0 | |
Aggregate fair value for time-based RSUs | $ | $ 24 | ||
Number of quarters time-based RSU's will vest quarterly | qtr | 8 | ||
Granted performance-based RSUs (in shares) | shares | 800,000 | 0 | |
Period to fully vest performance RSUs | qtr | 15 | ||
Restricted Stock Units [Member] | Minimum [Member] | |||
Share-based Compensation [Abstract] | |||
Period in which time-based RSU's will vest annually in equal amounts | 1 year | ||
Restricted Stock Units [Member] | Maximum [Member] | |||
Share-based Compensation [Abstract] | |||
Period in which time-based RSU's will vest annually in equal amounts | 3 years |
Debt, Convertible Note (Details
Debt, Convertible Note (Details) $ / shares in Units, $ in Thousands | Feb. 23, 2022USD ($)d$ / sharesshares | Mar. 31, 2022USD ($)d$ / shares |
Embedded Redemption Features [Member] | ||
Convertible Debt [Abstract] | ||
Fair value of Conversion Feature on issuance | $ (306) | |
Warrant Liability [Member] | ||
Convertible Debt [Abstract] | ||
Fair value of Warrant Liabilities on issuance | (724) | |
Convertible Note [Member] | ||
Convertible Debt [Abstract] | ||
Debt instrument term | 2 years | |
Purchase of warrant to acquire shares of common stock (in shares) | shares | 1,283,732 | |
Convertible Note issued | $ 5,750 | |
Debt discount | (750) | |
Convertible Debt | 4,782 | |
Allocated OID costs to Convertible Note | (96) | |
Interest expense accrued on Convertible Note as of March 31, 2022 | 129 | |
Balance of Convertible Note as of March 31, 2022 | $ 3,785 | |
Frequency of periodic payment | monthly | |
Monthly principal repayments | $ 319 | |
Period for repayment of convertible note from issuance | 180 days | |
Period for conversion | 6 months | |
Conversion price (in dollars per share) | $ / shares | $ 1.94 | |
Maturity date | Feb. 29, 2024 | |
Conversion ratio | 0.33 | |
Percentage of volume-weighted average price | 80.00% | |
Average of trading days | d | 3 | |
Number of trading days | d | 20 | 20 |
Exercise price (in dollars per share) | $ / shares | $ 1.94 | $ 1.94 |
Fair value | $ 700 | |
Net proceeds from issuance of convertible note | $ 4,800 | |
Convertible Note [Member] | Commitment Fee [Member] | ||
Convertible Debt [Abstract] | ||
Issuance cost | (175) | |
Convertible Note [Member] | Investor's Counsel Fees [Member] | ||
Convertible Debt [Abstract] | ||
Issuance cost | $ (43) |
Debt, Revolving Line of Credit
Debt, Revolving Line of Credit (Details) | Nov. 12, 2021USD ($) | Mar. 31, 2022USD ($)Letter | Mar. 31, 2021USD ($) | Mar. 29, 2021USD ($) | Dec. 31, 2021USD ($) | Sep. 30, 2021USD ($) | Jun. 30, 2021USD ($) |
Line of Credit Facility [Abstract] | |||||||
Repayment on line of credit | $ 1,817,000 | $ 500,000 | |||||
Ninth Amendment and Reaffirmation Agreement [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Fixed charge coverage ratio | 1.10 | 1.10 | |||||
Amendment fee amount | $ 25,000 | ||||||
Revolving Credit Facility [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Repayment on line of credit | $ 1,800,000 | ||||||
Number of letters of credit | Letter | 4 | ||||||
Outstanding letter of credit balance | $ 1,100,000 | ||||||
Revolving Credit Facility [Member] | Ninth Amendment and Reaffirmation Agreement [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Repayment on line of credit | $ 500,000 | ||||||
Liquidity | 2,500,000 | ||||||
Line of credit | $ 4,250,000 | $ 3,750,000 | |||||
Amount available at the reporting date | 500,000 | ||||||
Periodic payment | $ 500,000 | ||||||
Revolving Credit Facility [Member] | Ninth Amendment and Reaffirmation Agreement [Member] | Plan [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Line of credit | $ 3,500,000 | ||||||
Amount available at the reporting date | 75,000 | ||||||
Revolving Credit Facility [Member] | Tenth Amendment and Reaffirmation Agreement [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Amendment fee amount | $ 15,000 | ||||||
Basis points | 0.75% | ||||||
Revolving Credit Facility [Member] | Tenth Amendment and Reaffirmation Agreement [Member] | Plan [Member] | |||||||
Line of Credit Facility [Abstract] | |||||||
Periodic payment | $ 250,000 |
Product Warranty (Details)
Product Warranty (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2022USD ($) | |
Product warranty provision [Abstract] | |
Warranty terms for SDB contracts | 1 year |
Accrued warranty, current | $ 682 |
Accrued warranty, noncurrent | 81 |
Activities in product warranty account [Abstract] | |
Balance at beginning of period | 748 |
Current period recovery | 31 |
Current period claims | (11) |
Currency adjustment | (5) |
Balance at end of period | $ 763 |
Revenue (Details)
Revenue (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022USD ($)Stream | Mar. 31, 2021USD ($) | |
Disaggregation of Revenue [Abstract] | ||
Revenue | $ 12,275 | $ 13,104 |
Number of distinct revenue streams | Stream | 3 | |
Contract with Customer, Asset and Liability [Abstract] | ||
Revenue recognized in the period from amounts included in billings in excess of revenue earned at the beginning of the period | $ 1,456 | 2,189 |
Performance Improvement Solutions [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 6,397 | 7,081 |
Performance Improvement Solutions [Member] | System Design and Build [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 1,412 | 1,862 |
Performance Improvement Solutions [Member] | System Design and Build [Member] | Point in Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 0 | 0 |
Performance Improvement Solutions [Member] | System Design and Build [Member] | Over Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 1,412 | 1,862 |
Performance Improvement Solutions [Member] | Software and Support [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 372 | 813 |
Performance Improvement Solutions [Member] | Software and Support [Member] | Point in Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 45 | 95 |
Performance Improvement Solutions [Member] | Software and Support [Member] | Over Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 327 | 718 |
Performance Improvement Solutions [Member] | Training and Consulting [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 4,613 | 4,406 |
Performance Improvement Solutions [Member] | Training and Consulting [Member] | Point in Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 418 | 68 |
Performance Improvement Solutions [Member] | Training and Consulting [Member] | Over Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 4,195 | 4,338 |
Workforce Solutions [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 5,878 | 6,023 |
Workforce Solutions [Member] | Training and Consulting [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 5,878 | 6,023 |
Workforce Solutions [Member] | Training and Consulting [Member] | Point in Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | 0 | 86 |
Workforce Solutions [Member] | Training and Consulting [Member] | Over Time [Member] | ||
Disaggregation of Revenue [Abstract] | ||
Revenue | $ 5,878 | $ 5,937 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Income Taxes [Abstract] | ||
Income (loss) before income taxes | $ (3,267) | $ (2,240) |
Provision for income taxes | $ 167 | $ (35) |
Effective tax rate | (5.10%) | 1.60% |
Statutory federal income tax rate | 21.00% | 21.00% |
Income Tax Examination [Abstract] | ||
Probability of uncertain tax position to be recognized | 50.00% | |
Percentage of tax position realized upon ultimate settlement | 50.00% | |
Deferred tax liability | $ 148 | |
Federal [Member] | ||
Income Tax Examination [Abstract] | ||
Income tax examination, year under examination | 2000 | |
State [Member] | ||
Income Tax Examination [Abstract] | ||
Income tax examination, year under examination | 2000 | |
Foreign [Member] | ||
Income Tax Examination [Abstract] | ||
Income tax examination, year under examination | 2016 |
Leases (Details)
Leases (Details) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2022USD ($)Tenantft² | Mar. 31, 2021USD ($) | Dec. 31, 2021USD ($) | ||
Leased Assets [Abstract] | ||||
Operating lease - right of use assets | $ 1,047 | $ 1,200 | ||
Operating Lease, Right-of-Use Asset, Statement of Financial Position [Extensible Enumeration] | Operating lease - right of use assets | Operating lease - right of use assets | ||
Lease Liabilities [Abstract] | ||||
Operating lease liabilities - current | $ 1,227 | $ 1,205 | ||
Operating Lease, Liability, Current, Statement of Financial Position [Extensible Enumeration] | Other current liabilities | Other current liabilities | ||
Operating lease liabilities - Noncurrent | $ 502 | $ 790 | ||
Operating Lease, Liability, Noncurrent, Statement of Financial Position [Extensible Enumeration] | Operating lease liabilities - Noncurrent | Operating lease liabilities - Noncurrent | ||
Operating lease liability | $ 1,729 | $ 1,995 | ||
Sublease Agreement [Abstract] | ||||
Sublease square feet | ft² | 850 | |||
Sublease date | Sep. 13, 2021 | |||
Previously subleased square feet | ft² | 3,650 | |||
Previous sublease date | May 1, 2019 | |||
Number of tenants | Tenant | 2 | |||
Consolidated Statement of Operations Information [Abstract] | ||||
Operating lease cost | [1] | $ 186 | $ 192 | |
Short-term leases costs | [2] | 15 | 16 | |
Sublease income | [3] | (18) | (32) | |
Net lease cost | 183 | 176 | ||
Minimum Lease Payments [Abstract] | ||||
2022 remainder | 993 | |||
2023 | 675 | |||
2024 | 122 | |||
2025 | 10 | |||
2026 | 0 | |||
Total lease payments | 1,800 | |||
Less: Interest | 71 | |||
Present value of lease payments | $ 1,729 | $ 1,995 | ||
Lease Term and Discount Rate [Abstract] | ||||
Weighted-average remaining lease term (in years) | 1 year 6 months 29 days | 1 year 9 months 18 days | ||
Weighted-average discount rate | 5.00% | 5.00% | ||
Other Information [Abstract] | ||||
Operating cash flows used in operating leases | $ 299 | $ 327 | ||
[1] | Includes variable lease costs which are immaterial. | |||
[2] | Includes leases maturing less than twelve months from the report date. | |||
[3] | Sublease portfolio consists of two tenants, which sublease parts of our principal executive office located at 1332 Londontown Blvd, Suite 200, Sykesville, MD. |
Segment Information (Details)
Segment Information (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2022USD ($)Segment | Mar. 31, 2021USD ($) | |
Segment Reporting, Disclosure of Entity's Reportable Segments [Abstract] | ||
Number of reportable business segments | Segment | 2 | |
Contract term | 2 years | |
Segment Reporting Information, Profit (Loss) [Abstract] | ||
Revenue | $ 12,275 | $ 13,104 |
Operating loss | (2,554) | (2,187) |
Loss on impairment | 0 | 0 |
Interest expense, net | (148) | (54) |
Change in fair value of derivative instruments, net | (581) | 0 |
Other income, net | 16 | 1 |
Loss before income taxes | (3,267) | (2,240) |
Performance [Member] | ||
Segment Reporting Information, Profit (Loss) [Abstract] | ||
Revenue | 6,397 | 7,081 |
Operating loss | 2,395 | (1,403) |
Workforce Solutions [Member] | ||
Segment Reporting Information, Profit (Loss) [Abstract] | ||
Revenue | 5,878 | 6,023 |
Operating loss | $ (159) | $ (784) |