UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2017
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO
Commission file number: 001-37851
AIRGAIN, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
95-4523882 |
(State or Other Jurisdiction of Incorporation or Organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
3611 Valley Centre Drive, Suite 150 San Diego, CA |
|
92130 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(760) 579-0200
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
☐ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
☒ |
(Do not check if a smaller reporting company) |
Smaller reporting company |
☐ |
Emerging growth company |
☒ |
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
As of August 7, 2017, the registrant had 9,544,260 shares of Common Stock (par value $0.0001) outstanding.
TABLE OF CONTENTS
Airgain, Inc.
Unaudited Condensed Balance Sheets
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
36,582,992 |
|
|
$ |
45,161,403 |
|
Trade accounts receivable, net |
|
|
8,097,808 |
|
|
|
5,154,996 |
|
Inventory |
|
|
609,240 |
|
|
|
146,815 |
|
Prepaid expenses and other current assets |
|
|
401,774 |
|
|
|
349,550 |
|
Total current assets |
|
|
45,691,814 |
|
|
|
50,812,764 |
|
Property and equipment, net |
|
|
1,157,517 |
|
|
|
807,086 |
|
Goodwill |
|
|
2,740,447 |
|
|
|
1,249,956 |
|
Customer relationships, net |
|
|
3,941,418 |
|
|
|
2,822,918 |
|
Intangible assets, net |
|
|
2,406,415 |
|
|
|
286,719 |
|
Other assets |
|
|
195,264 |
|
|
|
84,060 |
|
Total assets |
|
$ |
56,132,875 |
|
|
$ |
56,063,503 |
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,153,498 |
|
|
$ |
3,949,005 |
|
Accrued bonus |
|
|
1,198,950 |
|
|
|
1,748,551 |
|
Accrued liabilities |
|
|
1,246,430 |
|
|
|
1,072,242 |
|
Deferred purchase price |
|
|
1,000,000 |
|
|
|
1,000,000 |
|
Current portion of long-term notes payable |
|
|
1,333,333 |
|
|
|
1,388,563 |
|
Current portion of deferred rent obligation under operating lease |
|
|
81,332 |
|
|
|
81,332 |
|
Total current liabilities |
|
|
9,013,543 |
|
|
|
9,239,693 |
|
Long-term notes payable |
|
|
666,667 |
|
|
|
1,333,333 |
|
Deferred tax liability |
|
|
27,497 |
|
|
|
6,166 |
|
Deferred rent obligation under operating lease |
|
|
390,432 |
|
|
|
451,909 |
|
Total liabilities |
|
|
10,098,139 |
|
|
|
11,031,101 |
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Common shares, par value $0.0001, 200,000,000 shares authorized at June 30, 2017 and December 31, 2016; 9,544,250 and 9,275,062 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively |
|
|
954 |
|
|
|
928 |
|
Additional paid in capital |
|
|
89,269,808 |
|
|
|
88,582,470 |
|
Accumulated deficit |
|
|
(43,236,026 |
) |
|
|
(43,550,996 |
) |
Total stockholders’ equity |
|
|
46,034,736 |
|
|
|
45,032,402 |
|
Commitments and contingencies (note 12) |
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
56,132,875 |
|
|
$ |
56,063,503 |
|
See accompanying notes to unaudited condensed financial statements.
3
Unaudited Condensed Statements of Operations
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Sales |
|
$ |
13,013,143 |
|
|
$ |
9,856,317 |
|
|
$ |
24,265,560 |
|
|
$ |
18,368,623 |
|
Cost of goods sold |
|
|
6,891,619 |
|
|
|
5,309,556 |
|
|
|
12,855,577 |
|
|
|
10,144,237 |
|
Gross profit |
|
|
6,121,524 |
|
|
|
4,546,761 |
|
|
|
11,409,983 |
|
|
|
8,224,386 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,819,288 |
|
|
|
1,342,403 |
|
|
|
3,416,087 |
|
|
|
2,664,090 |
|
Sales and marketing |
|
|
1,792,010 |
|
|
|
1,383,755 |
|
|
|
3,420,151 |
|
|
|
2,624,859 |
|
General and administrative |
|
|
2,637,380 |
|
|
|
846,555 |
|
|
|
4,275,419 |
|
|
|
1,844,795 |
|
Total operating expenses |
|
|
6,248,678 |
|
|
|
3,572,713 |
|
|
|
11,111,657 |
|
|
|
7,133,744 |
|
Income (loss) from operations |
|
|
(127,154 |
) |
|
|
974,048 |
|
|
|
298,326 |
|
|
|
1,090,642 |
|
Other expense (income): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(53,965 |
) |
|
|
— |
|
|
|
(91,166 |
) |
|
|
— |
|
Interest expense |
|
|
26,713 |
|
|
|
47,294 |
|
|
|
57,477 |
|
|
|
99,770 |
|
Fair market value adjustment - warrants |
|
|
— |
|
|
|
(381,455 |
) |
|
|
— |
|
|
|
(460,289 |
) |
Total other income |
|
|
(27,252 |
) |
|
|
(334,161 |
) |
|
|
(33,689 |
) |
|
|
(360,519 |
) |
Income (loss) before income taxes |
|
|
(99,902 |
) |
|
|
1,308,209 |
|
|
|
332,015 |
|
|
|
1,451,161 |
|
Provision (benefit) for income taxes |
|
|
(29,781 |
) |
|
|
(3,000 |
) |
|
|
17,045 |
|
|
|
800 |
|
Net income (loss) |
|
|
(70,121 |
) |
|
|
1,311,209 |
|
|
|
314,970 |
|
|
|
1,450,361 |
|
Accretion of dividends on preferred convertible stock |
|
|
— |
|
|
|
(610,781 |
) |
|
|
— |
|
|
|
(1,214,850 |
) |
Net income (loss) attributable to common stockholders |
|
$ |
(70,121 |
) |
|
$ |
700,428 |
|
|
$ |
314,970 |
|
|
$ |
235,511 |
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.01 |
) |
|
$ |
0.97 |
|
|
$ |
0.03 |
|
|
$ |
0.34 |
|
Diluted |
|
$ |
(0.01 |
) |
|
$ |
0.15 |
|
|
$ |
0.03 |
|
|
$ |
(0.32 |
) |
Weighted average shares used in calculating income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
9,520,285 |
|
|
|
724,979 |
|
|
|
9,440,368 |
|
|
|
695,415 |
|
Diluted |
|
|
9,520,285 |
|
|
|
4,479,505 |
|
|
|
10,120,998 |
|
|
|
695,415 |
|
See accompanying notes to unaudited condensed financial statements.
4
Unaudited Condensed Statement of Stockholders’ Equity
|
|
Common Stock |
|
|
Additional Paid-in |
|
|
Accumulated |
|
|
Total Stockholders’ |
|
||||||||
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Equity |
|
|||||
Balance at December 31, 2016 |
|
|
9,275,062 |
|
|
$ |
928 |
|
|
$ |
88,582,470 |
|
|
$ |
(43,550,996 |
) |
|
$ |
45,032,402 |
|
Stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
249,888 |
|
|
|
— |
|
|
|
249,888 |
|
Exercise of stock options |
|
|
211,713 |
|
|
|
21 |
|
|
|
436,674 |
|
|
|
— |
|
|
|
436,695 |
|
Shares issued pursuant to stock awards |
|
|
57,475 |
|
|
|
5 |
|
|
|
(5 |
) |
|
|
— |
|
|
|
— |
|
Reversal of costs related to secondary offering |
|
|
— |
|
|
|
— |
|
|
|
781 |
|
|
|
— |
|
|
|
781 |
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
314,970 |
|
|
|
314,970 |
|
Balance at June 30, 2017 |
|
|
9,544,250 |
|
|
$ |
954 |
|
|
$ |
89,269,808 |
|
|
$ |
(43,236,026 |
) |
|
$ |
46,034,736 |
|
See accompanying notes to unaudited condensed financial statements.
5
Unaudited Condensed Statements of Cash Flows
|
|
Six Months Ended June 30, |
|
|||||
|
|
2017 |
|
|
2016 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
314,970 |
|
|
$ |
1,450,361 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
222,459 |
|
|
|
236,357 |
|
Amortization |
|
|
321,804 |
|
|
|
182,666 |
|
Fair market value adjustment - warrants |
|
|
— |
|
|
|
(460,289 |
) |
Stock-based compensation |
|
|
249,888 |
|
|
|
112,168 |
|
Deferred tax liability |
|
|
21,331 |
|
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Trade accounts receivable |
|
|
(2,358,425 |
) |
|
|
(888,337 |
) |
Inventory |
|
|
(29,655 |
) |
|
|
42,509 |
|
Prepaid expenses and other assets |
|
|
(163,428 |
) |
|
|
(93,246 |
) |
Accounts payable |
|
|
82,616 |
|
|
|
827,453 |
|
Accrued bonus |
|
|
(549,601 |
) |
|
|
(539,000 |
) |
Accrued liabilities |
|
|
174,188 |
|
|
|
139,204 |
|
Deferred obligation under operating lease |
|
|
(61,477 |
) |
|
|
(53,366 |
) |
Net cash provided by (used in) operating activities |
|
|
(1,775,330 |
) |
|
|
956,480 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Cash paid for acquisition |
|
|
(6,348,730 |
) |
|
|
— |
|
Purchases of property and equipment |
|
|
(169,931 |
) |
|
|
(47,030 |
) |
Net cash used in investing activities |
|
|
(6,518,661 |
) |
|
|
(47,030 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Repayment of notes payable |
|
|
(721,896 |
) |
|
|
(810,090 |
) |
Deferred costs related to initial public offering |
|
|
— |
|
|
|
(247,475 |
) |
Reversal of costs related to initial public offering |
|
|
781 |
|
|
|
— |
|
Proceeds from exercise of stock options |
|
|
436,695 |
|
|
|
72,300 |
|
Net cash used in financing activities |
|
|
(284,420 |
) |
|
|
(985,265 |
) |
Net decrease in cash and cash equivalents |
|
|
(8,578,411 |
) |
|
|
(75,815 |
) |
Cash and cash equivalents, beginning of period |
|
|
45,161,403 |
|
|
|
5,335,913 |
|
Cash and cash equivalents, end of period |
|
$ |
36,582,992 |
|
|
$ |
5,260,098 |
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
60,934 |
|
|
$ |
99,769 |
|
Supplemental disclosure of non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Accretion of Series E, F, and G preferred redeemable convertible stock to redemption amount |
|
$ |
— |
|
|
$ |
1,072,332 |
|
Conversion of warrants |
|
$ |
— |
|
|
$ |
249,215 |
|
See accompanying notes to unaudited condensed financial statements.
6
Notes to Unaudited Condensed Financial Statements
Note 1. Basis of Presentation
Business Description
Airgain, Inc. (the Company) was incorporated in the State of California on March 20, 1995, and reincorporated in the State of Delaware on August 15, 2016. The Company is a leading provider of advanced antenna technologies used to enable high performance wireless networking across a broad range of home, enterprise, and industrial devices. The Company designs, develops, and engineers its antenna products for original equipment and design manufacturers worldwide. Additionally, the Company designs and manufactures antennas for cellular, Long-Term Evolution (LTE), Multiple Input Multiple Output (MIMO), Global Positioning System (GPS), Wi-Fi and most radio frequencies. The Company’s main office is in San Diego, California with office space and research facilities in San Diego, California, Rancho Santa Fe, California, Poway, California, Melbourne, Florida, Taipei, Taiwan, Shenzhen and Jiangsu, China and Cambridgeshire, United Kingdom and manufacturing plants/facilities in Scottsdale, Arizona and Shullsburg, Wisconsin.
Basis of Presentation
The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) and applicable rules and regulations of the Securities and Exchange Commission (SEC) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Interim financial results are not necessarily indicative of results anticipated for the full year. As such, the information included in this quarterly report on Form 10-Q should be read in conjunction with the financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, from which the balance sheet information herein was derived.
The condensed balance sheet as of December 31, 2016 included herein was derived from the audited financial statements as of that date, but does not include all disclosures including notes required by GAAP.
The condensed statements of operations for the three and six months ended June 30, 2017 and June 30, 2016, and the balance sheet data as of June 30, 2017 have been prepared on the same basis as the audited financial statements.
In the opinion of management, the accompanying unaudited condensed financial statements reflect all adjustments, consisting of normal and recurring adjustments, necessary for a fair presentation of results of the Company’s operations and financial position for the interim periods, but are not necessarily indicative of the results of operations to be anticipated for the full year ending December 31, 2017 or for any future period.
Inventory
The vast majority of the Company’s products are manufactured by third parties that retain ownership of the inventory until title is transferred to the customer at the shipping point. In certain instances, shipping terms are delivery at place and the Company is responsible for arranging transportation and delivery of goods ready for unloading at the named place. The Company bears all risk involved in bringing the goods to the named place and records the related inventory in transit to the customer as inventory on the accompanying balance sheet. With the acquisition of substantially all of the assets of Antenna Plus, LLC (“Antenna Plus”), in April 2017, the Company began manufacting products at its Scottsdale, Arizona and Shullsburg, Wisconsin locations. See Note 5 for additional information relating to the Companys acquisition of the Antenna Plus assets.
Inventory is stated at the lower of cost or market. For items manufactured by the Company, cost is determined using the weighted average cost method. For items manufactured by third parties, cost is determined using the first-in, first-out method (FIFO). Any adjustments to reduce the cost of inventories to their net realizable value are recognized in earnings in the current period. As of June 30, 2017, the Company’s inventories consist primarily of raw materials.
Segment Information
The Company’s operations are located primarily in the United States, and most of its assets are located in San Diego, California and Scottsdale, Arizona. The Company operates in one segment related to the sale of antenna products. The Company’s chief operating decision-maker is its chief executive officer, who reviews operating results on an aggregate basis and manages the Company’s opertions as a single operating segment.
7
On August 17, 2016, the Company completed its initial public offering (IPO) in which it issued and sold 1.5 million shares of common stock at a public offering price of $8.00 per share. The Company received net proceeds of approximately $9.5 million after deducting underwriting discounts and commissions of $0.8 million and offering-related transaction costs of approximately $1.7 million. Upon the closing of the IPO, all shares of the Company’s then-outstanding preferred redeemable convertible stock and preferred convertible stock automatically converted into an aggregate of 3,080,733 shares of common stock and the Company issued 1,957,207 shares of common stock in satisfaction of accumulated dividends. Additionally, the Company reduced the number of preferred shares authorized to a total of 10,000,000 shares.
On August 29, 2016, the underwriters exercised their over-allotment option to purchase an additional 200,100 shares of common stock at the public offering price of $8.00 per share, which resulted in net proceeds to the Company of approximately $1.5 million, after deducting underwriting discounts, commissions and estimated offering-related transaction costs of approximately $0.1 million.
On December 8, 2016, the Company completed a public offering of common stock in which it issued and sold 1,352,941 shares of common stock at a public offering price of $17.00 per share and received gross proceeds of $23.0 million, which resulted in net proceeds to the Company of approximately $20.7 million, after deducting underwriting discounts and commissions of approximately $1.5 million and offering-related transaction costs of approximately $0.8 million.
On December 14, 2016, the underwriters exercised their over-allotment option to purchase an additional 332,941 shares of common stock at the public offering price of $17.00 per share and the Company received gross proceeds of approximately $5.6 million, which resulted in net proceeds to the Company of approximately $5.3 million, after deducting underwriting discounts and commissions of approximately $0.3 million and offering-related transaction costs.
Fair Value Measurements
The carrying values of the Company’s financial instruments, including cash, trade accounts receivable, accounts payable, accrued liabilities and debt approximate their fair values due to the short maturity of these instruments.
Fair value measurements are market-based measurements, not entity-specific measurements. Therefore, fair value measurements are determined based on the assumptions that market participants would use in pricing the asset or liability. The Company follows a three-level hierarchy to prioritize the inputs used in the valuation techniques to derive fair values. The basis for fair value measurements for each level within the hierarchy is described below:
• |
Level 1: Quoted prices in active markets for identical assets or liabilities. |
• |
Level 2: Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs are observable in active markets. |
• |
Level 3: Valuations derived from valuation techniques in which one or more significant inputs are unobservable in active markets. |
The Company’s accounting policy is to recognize transfers between levels of the fair value hierarchy on the date of the event or change in circumstances that caused the transfer. There were no transfers into or out of Level 1, Level 2, or Level 3 for the six months ended June 30, 2017 and for the year ended December 31, 2016.
The following table provides a rollforward of the Company’s Level 3 fair value measurements during the six months ended June 30, 2017 and 2016:
|
|
Six Months Ended June 30, |
|
|||||
|
|
2017 |
|
|
2016 |
|
||
Beginning balance |
|
$ |
— |
|
|
$ |
709,504 |
|
Change in fair value of warrant liability |
|
|
— |
|
|
|
(460,289 |
) |
Conversion of warrants |
|
|
— |
|
|
|
(249,215 |
) |
Ending balance |
|
$ |
— |
|
|
$ |
— |
|
Use of Estimates
The preparation of financial statements in conformity with 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 and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
8
Significant items subject to such estimates and assumptions include valuation of the stock-based compensation expense, intangible assets and goodwill.
Note 2. Summary of Significant Accounting Policies
During the three and six months ended June 30, 2017, there have been no material changes to the Company’s significant accounting policies as described in the Annual Report on Form 10-K for the fiscal year ended December 31, 2016.
Recent Accounting Pronouncements
In January 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Updated (ASU) No. 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which simplifies the subsequent measurement of goodwill. For public entities, ASU 2017-04 is effective for fiscal years beginning after December 15, 2019. For nonpublic entities, ASU 2017-04 is effective for fiscal years beginning after December 15, 2021. Early adoption is permitted. The Company does not expect the adoption of this guidance to have a material impact on its financial statements.
In August 2016, the FASB, issued ASU, No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which simplifies the way cash receipts and cash payments are presented on the statement of cash flows. For public entities, ASU 2016-15 is effective for fiscal years beginning after December 15, 2017, and interim periods within those annual periods. For nonpublic entities, ASU 2016-15 is effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact the guidance will have on its financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which requires lessees to recognize most leases on their balance sheets as lease liabilities with corresponding right-of-use assets. For public entities, ASU 2016-02 is effective for annual periods beginning after December 15, 2018, including interim periods within those fiscal years. For nonpublic entities, ASU 2016-02 is effective for fiscal year beginning after December 15, 2019 and interim periods within fiscal years beginning after December 15, 2020. The Company is evaluating the effect that ASU 2016-02 will have on its financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
In July 2015, the FASB issued ASU 2015-11, Simplifying the Measurement of Inventory. ASU 2015-11 requires companies to measure certain inventory at the lower of cost and net realizable value. For public entities, ASU 2015-11 is effective for fiscal years beginning after December 15, 2016, and interim periods within those years on a prospective basis. For nonpublic entities, ASU 2015-11 is effective for fiscal years beginning after December 15, 2016, and interim periods within fiscal years beginning after December 15, 2017. Early adoption is permitted. The Company is evaluating the effect that ASU 2015-11 will have on its financial statements and related disclosure. The Company does not expect the adoption of this guidance to have a material impact on its financial statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The standard will replace most existing revenue recognition guidance in GAAP when it becomes effective. For public entities, ASU 2014-09 is effective for reporting periods beginning after December 15, 2017, including interim periods within that reporting period. For nonpublic entities, ASU 2014-09 is effective for annual reporting periods beginning after December 15, 2018 and interim periods within those periods. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the standard on the Company’s ongoing financial reporting.
Note 3. Net Income (Loss) Per Share
Basic net income or loss per share is calculated by dividing net income or loss available to common stockholders by the weighted average shares of common stock outstanding for the period. The per share computations reflect the one-for-ten reverse stock split that was effected in July 2016. Diluted net income or loss per share is calculated by dividing net income or loss by the weighted average shares of common stock outstanding for the period plus amounts representing the dilutive effect of securities that are convertible into common stock. Preferred dividends are deducted from net income or loss in arriving at net income or loss attributable to common stockholders. The Company calculates diluted earnings or loss per common share using the treasury stock method and the as-if-converted method, as applicable.
9
The following table presents the computation of net income or loss per share:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(70,121 |
) |
|
$ |
1,311,209 |
|
|
$ |
314,970 |
|
|
$ |
1,450,361 |
|
Accretion of dividends on preferred stock |
|
|
— |
|
|
|
(610,781 |
) |
|
|
— |
|
|
|
(1,214,850 |
) |
Net income (loss) attributable to common stockholders - basic |
|
$ |
(70,121 |
) |
|
$ |
700,428 |
|
|
$ |
314,970 |
|
|
$ |
235,511 |
|
Accretion of dividends on preferred stock |
|
|
— |
|
|
|
354,270 |
|
|
|
— |
|
|
|
— |
|
Adjustment for change in fair value of warrant liability |
|
|
— |
|
|
|
(381,455 |
) |
|
|
— |
|
|
|
(460,289 |
) |
Net income (loss) attributable to common stockholders - diluted |
|
$ |
(70,121 |
) |
|
$ |
673,243 |
|
|
$ |
314,970 |
|
|
$ |
(224,778 |
) |
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
9,520,285 |
|
|
|
724,979 |
|
|
|
9,440,368 |
|
|
|
695,415 |
|
Diluted |
|
|
9,520,285 |
|
|
|
4,479,505 |
|
|
|
10,120,998 |
|
|
|
695,415 |
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.01 |
) |
|
$ |
0.97 |
|
|
$ |
0.03 |
|
|
$ |
0.34 |
|
Diluted |
|
$ |
(0.01 |
) |
|
$ |
0.15 |
|
|
$ |
0.03 |
|
|
$ |
(0.32 |
) |
Diluted weighted average common shares outstanding for the six months ended June 30, 2017 includes 9,681 warrants and 670,949 options outstanding.
Potentially dilutive securities not included in the calculation of diluted net income (loss) per share because to do so would be anti-dilutive are as follows (in common stock equivalent shares):
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Preferred redeemable convertible stock, including accumulated dividends |
|
|
— |
|
|
|
3,858,113 |
|
|
|
— |
|
|
|
4,998,688 |
|
Employee stock options |
|
|
384,538 |
|
|
|
952,940 |
|
|
|
366,732 |
|
|
|
1,371,666 |
|
Total |
|
|
384,538 |
|
|
|
4,811,053 |
|
|
|
366,732 |
|
|
|
6,370,354 |
|
Note 4. Property and Equipment
Depreciation and amortization of property and equipment is calculated on the straight-line method based on estimated useful lives of six to ten years for tenant improvements and three years for all other property and equipment. Property and equipment consist of the following:
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2017 |
|
|
2016 |
|
||
Lab equipment |
|
$ |
1,826,233 |
|
|
$ |
1,314,060 |
|
Computer equipment |
|
|
165,415 |
|
|
|
165,415 |
|
Computer software |
|
|
299,227 |
|
|
|
299,227 |
|
Furniture and fixtures |
|
|
201,717 |
|
|
|
184,233 |
|
Tenant improvements |
|
|
763,898 |
|
|
|
763,898 |
|
Other office equipment |
|
|
63,824 |
|
|
|
20,591 |
|
|
|
|
3,320,314 |
|
|
|
2,747,424 |
|
Less accumulated depreciation |
|
|
(2,162,797 |
) |
|
|
(1,940,338 |
) |
|
|
$ |
1,157,517 |
|
|
$ |
807,086 |
|
Depreciation expense was $107,012 and $118,911 for the three months ended June 30, 2017 and 2016, respectively, and $222,459 and $236,357 for the six months ended June 30, 2017 and 2016, respectively.
Note 5. Acquisitions
Antenna Plus
10
On April 27, 2017, the Company completed the acquisition of substantially all of the assets of Antenna Plus. Antenna Plus is a supplier of antenna-based solutions for mobile and automotive fleet applications for government, public safety, and Industrial Internet of Things (IOT) markets. The acquisition provides leverage for the Company’s existing products into several new markets, including the fast-growing automotive fleet and industrial IOT space.
The transaction was completed pursuant to an Asset Purchase Agreement with MCA Financial Group, Ltd., acting as the court-appointed receiver for Antenna Plus. Upon the closing of the transaction, the Company paid to Antenna Plus total consideration of approximately $6.3 million in cash, net of post-closing working capital adjustments. In addition, the Company assumed certain contracts and other liabilities of Antenna Plus, as expressly set forth in the Asset Purchase Agreement.
Given the timing of the acquisition in relation to this filing, the Company has not yet finalized the acquisition-date fair value of the total consideration transferred, the acquisition-date fair value of each major class of consideration, useful lives of each major class of consideration or the identification and valuation of indemnification assets. The following table shows the preliminary allocation of the purchase price for Antenna Plus to the acquired identifiable assets, liabilities assumed and goodwill:
Consideration: |
|
|
|
|
Cash |
|
$ |
6,383,500 |
|
Working capital adjustments |
|
|
(34,770 |
) |
Fair value of total consideration transferred |
|
$ |
6,348,730 |
|
Recognized amounts of identifiable assets acquired and liabilities assumed: |
|
|
|
|
Accounts receivable |
|
$ |
584,390 |
|
Inventory |
|
|
432,770 |
|
Fixed assets |
|
|
402,958 |
|
Intangible assets |
|
|
3,560,000 |
|
Current liabilities |
|
|
(121,879 |
) |
Total identifiable net assets acquired |
|
|
4,858,239 |
|
Goodwill |
|
|
1,490,491 |
|
Total |
|
$ |
6,348,730 |
|
Goodwill was primarily attributable to the anticipated synergies and economies of scale expected from the operations of the combined business. The synergies include certain cost savings, operating efficiencies, and other strategic benefits projected to be achieved as a result of the acquisition. Goodwill is expected to be deductible for tax purposes.
Revenue associated with the acquired Antenna Plus assets since the date of acquisition was $1.4 million for the three and six months ended June 30, 2017. Cost of goods sold associated with the acquired Antenna Plus assets since the date of acquisition was $0.7 million for the three and six months ended June 30, 2017. Net income associated with the acquired Antenna Plus assets since the date of acquisition was net loss of $0.3 million for the three and six months ended June 30, 2017.
Unaudited Pro Forma Information
The following unaudited pro forma financial information presents combined results of operations for each of the periods presented, as if Antenna Plus had been acquired as of the beginning of the fiscal year 2016. The pro forma information includes adjustments to amortization and depreciation for intangible assets and property, plant and equipment acquired. The pro forma data are for informational purposes only and are not necessarily indicative of the consolidated results of operations of the combined business had the acquisition actually occurred at the beginning of fiscal year 2016 or of the results of future operations of the combined business. Consequently, actual results will differ from the unaudited pro forma information presented below:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Pro forma sales |
|
$ |
13,506,610 |
|
|
$ |
12,030,154 |
|
|
$ |
26,533,604 |
|
|
$ |
22,263,313 |
|
Pro forma income (loss) from operations |
|
$ |
(130,412 |
) |
|
$ |
1,386,825 |
|
|
$ |
680,581 |
|
|
$ |
1,746,412 |
|
Pro forma net income (loss) |
|
$ |
(73,379 |
) |
|
$ |
1,723,995 |
|
|
$ |
697,231 |
|
|
$ |
2,106,169 |
|
Skycross
11
On December 17, 2015, the Company executed and entered into an asset purchase agreement for certain North American assets of Skycross, Inc. (Skycross), a manufacturer of advanced antenna and radio-frequency solutions. In addition to the $4.0 million paid up front, the purchase price also included a contingent consideration arrangement. The $1.0 million of deferred consideration is payable upon the later of (i) the expiration of the Transition Services Agreement between the Company and Skycross which defines transition services to be provided by Skycross to the Company and (ii) the date on which the Company has received copies of third party approvals with respect to each customer and program that was purchased. The potential undiscounted amount of all future payments that could be required to be paid under the contingent consideration arrangement is between $0.0 and $1.0 million. The fair value of the contingent consideration was estimated by applying the income approach. The income approach is based on estimating the value of the present worth of future net cash flows. As of June 30 2017, the contingent consideration was still outstanding.
Note 6. Goodwill
Changes to the Company’s goodwill balance during the six months ended June 30, 2017 and the year ended December 31, 2016 are as follows:
Balance at December 31, 2015 |
|
$ |
1,249,956 |
|
Current period adjustments |
|
|
— |
|
Balance at December 31, 2016 |
|
$ |
1,249,956 |
|
Acquisition of Antenna Plus Assets |
|
|
1,490,491 |
|
Balance at June 30, 2017 |
|
$ |
2,740,447 |
|
Note 7. Intangible Assets
The following is a summary of the Company’s acquired intangible assets:
|
|
June 30, 2017 |
|
|||||||||||||
|
|
Weighted Average Amortization Period (years) |
|
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Intangibles, Net |
|
||||
Customer relationships |
|
|
10 |
|
|
$ |
4,450,000 |
|
|
$ |
508,582 |
|
|
$ |
3,941,418 |
|
Assembled workforce |
|
|
3 |
|
|
|
1,340,000 |
|
|
|
74,444 |
|
|
|
1,265,556 |
|
Developed technologies |
|
|
5 |
|
|
|
1,080,000 |
|
|
|
89,784 |
|
|
|
990,216 |
|
Tradename |
|
|
10 |
|
|
|
120,000 |
|
|
|
2,000 |
|
|
|
118,000 |
|
Non-compete agreement |
|
|
3 |
|
|
|
67,000 |
|
|
|
34,357 |
|
|
|
32,643 |
|
Total intangible assets, net |
|
|
8 |
|
|
$ |
7,057,000 |
|
|
$ |
709,167 |
|
|
$ |
6,347,833 |
|
|
|
December 31, 2016 |
|
|||||||||||||
|
|
Weighted Average Amortization Period (years) |
|
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Intangibles, Net |
|
||||
Developed technologies |
|
|
5 |
|
|
$ |
280,000 |
|
|
$ |
37,091 |
|
|
$ |
242,909 |
|
Customer relationships |
|
|
10 |
|
|
|
3,150,000 |
|
|
|
327,082 |
|
|
|
2,822,918 |
|
Non-compete agreement |
|
|
3 |
|
|
|
67,000 |
|
|
|
23,190 |
|
|
|
43,810 |
|
Total intangible assets, net |
|
|
10 |
|
|
$ |
3,497,000 |
|
|
$ |
387,363 |
|
|
$ |
3,109,637 |
|
12
The estimated annual amortization of intangible assets for the next five years and thereafter is shown in the following table. Actual amortization expense to be reported in future periods could differ from these estimates as a results of acquisitions, divestitures, asset impairments, among other factors. Amortization expense was $224,458 and $91,333 for the three months ended June 30, 2017 and 2016, respectively, and $321,804 and $182,666 for the six months ended June 30, 2017 and 2016, respectively.
|
|
Estimated Future Amortization |
|
|
2017 (remaining six months) |
|
$ |
566,693 |
|
2018 |
|
|
1,137,195 |
|
2019 |
|
|
1,115,718 |
|
2020 |
|
|
817,222 |
|
2021 |
|
|
652,420 |
|
Thereafter |
|
|
2,058,585 |
|
Total |
|
$ |
6,347,833 |
|
Note 8. Long-term Notes Payable (including current portion) and Line of Credit
In June 2012, the Company amended its line of credit with Silicon Valley Bank. The amended revolving line of credit facility allows for an advance up to $3.0 million. The facility bears interest at the U.S. prime rate (4.25% as of June 30, 2017) plus 1.25%. The revolving facility is available as long as the Company maintains a liquidity ratio of cash and cash equivalents plus accounts receivable to outstanding debt under the facility of 1.25 to 1.00; otherwise, the facility reverts to its previous eligible receivables financing arrangement. The amended facility matures in April 2018. The bank has a first security interest in all the Company’s assets excluding intellectual property, for which the bank has received a negative pledge. There was no balance owed on the line of credit as of June 30, 2017 and December 31, 2016.
In December 2013, the Company further amended its revolving line of credit with Silicon Valley Bank to include a growth capital term loan of up to $750,000. The growth capital term loan required interest only payments through June 30, 2014 at which point it was to be repaid in 32 equal monthly installments of interest and principal. The growth capital term loan matured on February 1, 2017, at which time $55,230 in principal and accrued interest was paid. The growth capital term loan interest rate was 6.5%. As of December 31, 2016, $55,230 was outstanding under this loan. As of June 30, 2017, there was no balance owed under this loan.
In December 2015, the Company amended its loan and security agreement with Silicon Valley Bank to include a term loan in the amount of $4.0 million. The loan requires 36 monthly installments of interest and principal. The loan matures on December 1, 2018. The loan agreement requires the Company to maintain a liquidity ratio of 1.25 to 1.00 as of the last day of each month and a minimum EBITDA measured as of the last day of each fiscal quarter for the previous six month period (for June 30, 2017 the minimum EBITDA is $750,000). The interest rate is fixed at 5%. As of June 30, 2017 and December 31, 2016, $2,000,000 and $2,666,666 was outstanding under this loan, respectively.
The remaining principal payments on the $4.0 million loan subsequent to June 30, 2017 are as follows:
Year ending: |
|
|
|
|
2017 |
|
$ |
666,667 |
|
2018 |
|
|
1,333,333 |
|
|
|
$ |
2,000,000 |
|
The Company was in compliance with all financial term loan and line of credit financial covenants as of June 30, 2017.
Note 9. Income Taxes
The Company’s effective income tax rate was 29.81% and 5.13% for the three and six months ended June 30, 2017, respectively. The variance from the U.S. federal statutory tax rate of 34% was primarily attributable to the valuation allowance offsetting the Company’s deferred tax assets.
Management assesses its deferred tax assets quarterly to determine whether all or any portion of the asset is more likely than not unrealizable under Accounting Standards Codification (ASC) 740. The Company is required to establish a valuation allowance for any portion of the asset that management concludes is more likely than not to be unrealizable. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become
13
deductible. The Company’s assessment considers all evidence, both positive and negative, including the nature, frequency and severity of any current and cumulative losses, taxable income in carryback years, the scheduled reversal of deferred tax liabilities, tax planning strategies, and projected future taxable income in making this assessment. At June 30, 2017 and December 31, 2016, the Company has a full valuation allowance against net deferred tax assets, excluding naked credits. Should the Company continue to achieve substantial pre-tax income during 2017 or be better able to forecast taxable income into the future, the Company may need to release a substantial portion of its federal valuation allowance during 2017.
FASB ASC Topic 740, Income Taxes, prescribes a recognition threshold and a measurement criterion for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be considered more likely than not to be sustained upon examination by taxing authorities. The Company records interest and penalties related to uncertain tax positions as a component of the provision for income taxes.
Note 10. Stockholders’ Equity
Shares Reserved for Future Issuance
The following common stock is reserved for future issuance at June 30, 2017 and December 31, 2016:
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
Warrants issued and outstanding |
|
|
51,003 |
|
|
|
51,003 |
|
Stock option awards issued and outstanding |
|
|
1,234,099 |
|
|
|
1,040,387 |
|
Authorized for grants under the 2016 Equity Incentive Plan |
|
|
289,601 |
|
|
|
709,750 |
|
Authorized for grants under the 2016 Employee Stock Purchase Plan |
|
|
100,000 |
|
|
|
100,000 |
|
|
|
|
1,674,703 |
|
|
|
1,901,140 |
|
Note 11. Stock Options
The following table summarizes the outstanding stock option activity during the periods indicated:
|
|
Number of shares |
|
|
Weighted average exercise price |
|
|
Weighted average remaining contractual term |
|
|||
Balance at December 31, 2015 |
|
|
756,692 |
|
|
|
2.10 |
|
|
|
7.60 |
|
Granted |
|
|
359,319 |
|
|
|
2.60 |
|
|
|
9.40 |
|
Exercised |
|
|
(58,155 |
) |
|
|
2.36 |
|
|
|
3.50 |
|
Expired/Forfeited |
|
|
(17,469 |
) |
|
|
2.13 |
|
|
|
2.60 |
|
Balance at December 31, 2016 |
|
|
1,040,387 |
|
|
|
2.25 |
|
|
|
7.80 |
|
Granted |
|
|
420,144 |
|
|
15.11 |
|
|
|
9.73 |
|
|
Exercised |
|
|
(211,713 |
) |
|
2.06 |
|
|
|
6.14 |
|
|
Expired/Forfeited |
|
|
(14,719 |
) |
|
|
5.80 |
|
|
|
0.14 |
|
Balance at June 30, 2017 |
|
|
1,234,099 |
|
|
6.62 |
|
|
|