smsi-10q_20170930.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 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 September 30, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number 001‑35525

 

SMITH MICRO SOFTWARE, INC.

(Exact name of registrant as specified in its charter)

 

 

DELAWARE

33‑0029027

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

51 COLUMBIA

ALISO VIEJO, CA 92656

(Address of principal executive offices, including zip code)

(949) 362-5800

(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 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, 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 the registrant is a shell company (as defined in Exchange Act Rule 12b-2).  Yes     No  

As of October 31, 2017, there were 14,283,953 shares of common stock outstanding

.

 

 

 


 

SMITH MICRO SOFTWARE, INC.

QUARTERLY REPORT ON FORM 10-Q

September 30, 2017

TABLE OF CONTENTS

 

PART I.

 

FINANCIAL INFORMATION

 

 

Item 1.

 

Financial Statements (Unaudited)

 

2

 

 

Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016

 

2

 

 

Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2017 and 2016

 

3

 

 

Consolidated Statement of Stockholders’ Equity for the Nine Months Ended September 30, 2017

 

4

 

 

Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2017 and 2016

 

5

 

 

Notes to the Consolidated Financial Statements

 

6

Item 2.

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

20

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

29

Item 4.

 

Controls and Procedures

 

29

 

 

 

 

 

PART II.

 

OTHER INFORMATION

 

 

Item 1.

 

Legal Proceedings

 

30

Item 1A.

 

Risk Factors

 

30

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

30

Item 6.

 

Exhibits

 

31

 

 

 

 

 

SIGNATURES

 

32

 

 

 

1


 

PART I.  FINANCIAL INFORMATION

Item 1.

Financial Statements

SMITH MICRO SOFTWARE, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and par value data)

 

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(audited)

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,939

 

 

$

2,229

 

Accounts receivable, net of allowances for doubtful accounts and other adjustments of

   $60 (2017) and $197 (2016)

 

 

5,209

 

 

 

4,962

 

Income tax receivable

 

 

1

 

 

 

1

 

Inventories, net of reserves for excess and obsolete inventory of $146 (2017) and

   $148 (2016)

 

 

16

 

 

 

12

 

Prepaid expenses and other current assets

 

 

706

 

 

 

713

 

Total current assets

 

 

9,871

 

 

 

7,917

 

Equipment and improvements, net

 

 

1,381

 

 

 

1,811

 

Other assets

 

 

146

 

 

 

149

 

Intangible assets, net

 

 

551

 

 

 

745

 

Goodwill

 

 

3,685

 

 

 

3,686

 

Total assets

 

$

15,634

 

 

$

14,308

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,318

 

 

$

1,907

 

Accrued liabilities

 

 

3,182

 

 

 

3,503

 

Related-party notes payable, short-term

 

 

2,200

 

 

 

 

Deferred revenue

 

 

367

 

 

 

98

 

Total current liabilities

 

 

7,067

 

 

 

5,508

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Related-party notes payable, net of discount & issuance costs of $0 (2017) and

   $705 (2016)

 

 

 

 

 

1,295

 

Notes payable, net of discount & issuance costs of $508 (2017) and $705 (2016)

 

 

1,492

 

 

 

1,295

 

Deferred rent and other long-term liabilities

 

 

2,332

 

 

 

2,970

 

Deferred tax liability, net

 

 

181

 

 

 

181

 

Total non-current liabilities

 

 

4,005

 

 

 

5,741

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001 per share; 5,000,000 shares authorized; 5,500 and 0

   shares issued and outstanding at September 30, 2017 and December 31, 2016,

   respectively

 

 

 

 

 

 

Common stock, par value $0.001 per share; 100,000,000 shares authorized;

   14,283,953 and 12,297,954 shares issued and outstanding at September 30, 2017 and

   December 31, 2016, respectively

 

 

14

 

 

 

12

 

Additional paid-in capital

 

 

237,321

 

 

 

229,275

 

Accumulated comprehensive deficit

 

 

(232,773

)

 

 

(226,228

)

Total  stockholders’ equity

 

 

4,562

 

 

 

3,059

 

Total liabilities and stockholders' equity

 

$

15,634

 

 

$

14,308

 

 

See accompanying notes to the consolidated financial statements.

2


 

SMITH MICRO SOFTWARE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(in thousands, except per share data)

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Revenues

 

$

5,804

 

 

$

6,478

 

 

$

17,242

 

 

$

21,151

 

Cost of revenues

 

 

1,159

 

 

 

1,798

 

 

 

3,727

 

 

 

5,824

 

Gross profit

 

 

4,645

 

 

 

4,680

 

 

 

13,515

 

 

 

15,327

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

1,413

 

 

 

2,541

 

 

 

4,667

 

 

 

7,389

 

Research and development

 

 

2,100

 

 

 

4,174

 

 

 

6,771

 

 

 

12,204

 

General and administrative

 

 

2,220

 

 

 

2,522

 

 

 

6,648

 

 

 

7,878

 

Restructuring (income) expense

 

 

(146

)

 

 

 

 

 

568

 

 

 

 

Total operating expenses

 

 

5,587

 

 

 

9,237

 

 

 

18,654

 

 

 

27,471

 

Operating loss

 

 

(942

)

 

 

(4,557

)

 

 

(5,139

)

 

 

(12,144

)

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in carrying value of contingent liability

 

 

 

 

 

11

 

 

 

 

 

 

668

 

Loss on related party debt extinguishment

 

 

(405

)

 

 

 

 

 

(405

)

 

 

 

Interest (expense) income, net

 

 

(315

)

 

 

(66

)

 

 

(928

)

 

 

(68

)

Other expense

 

 

(2

)

 

 

(9

)

 

 

(10

)

 

 

(26

)

Loss before provision for income taxes

 

 

(1,664

)

 

 

(4,621

)

 

 

(6,482

)

 

 

(11,570

)

Provision for income tax expense

 

 

6

 

 

 

11

 

 

 

19

 

 

 

48

 

Net loss

 

 

(1,670

)

 

 

(4,632

)

 

 

(6,501

)

 

 

(11,618

)

Other comprehensive income, before tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains on available-for-sale

   securities

 

 

 

 

 

 

 

 

 

 

 

2

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

2

 

Comprehensive loss

 

 

(1,670

)

 

 

(4,632

)

 

 

(6,501

)

 

 

(11,616

)

Net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.12

)

 

$

(0.38

)

 

$

(0.49

)

 

$

(0.98

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

14,297

 

 

 

12,209

 

 

 

13,221

 

 

 

11,826

 

 

See accompanying notes to the consolidated financial statements.

3


 

SMITH MICRO SOFTWARE, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

Accumulated

 

 

 

 

 

 

 

Series B preferred stock

 

 

Common stock

 

 

paid-in

 

 

comprehensive

 

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

deficit

 

 

Total

 

BALANCE, December 31, 2016 (audited)

 

 

 

 

$

 

 

 

12,298

 

 

$

12

 

 

$

229,275

 

 

$

(226,228

)

 

$

3,059

 

Shares issued in Series B preferred stock

   offering, net issuance costs ($287)

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

2,413

 

 

 

 

 

 

2,413

 

Shares issued in Series B preferred stock in

   accordance with debt extinguishment

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

2,697

 

 

 

 

 

 

2,697

 

Shares issued in common stock offering, net

 

 

 

 

 

 

 

 

2,162

 

 

 

2

 

 

 

1,990

 

 

 

 

 

 

1,992

 

Common stock warrants issued in connection

   with stock offering

 

 

 

 

 

 

 

 

 

 

 

 

 

 

64

 

 

 

 

 

 

64

 

Non-cash compensation recognized on stock

   options and Employee stock purchase plan

   ("ESPP")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34

 

 

 

 

 

 

34

 

Restricted stock grants, net of cancellations

 

 

 

 

 

 

 

 

(70

)

 

 

 

 

 

968

 

 

 

 

 

 

968

 

Cancellation of shares for payment of

   withholding tax

 

 

 

 

 

 

 

 

(111

)

 

 

 

 

 

(166

)

 

 

 

 

 

(166

)

Employee stock purchase plan

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Warrant repricings due to down round triggers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

(44

)

 

 

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,501

)

 

 

(6,501

)

BALANCE, September 30, 2017 (unaudited)

 

 

6

 

 

$

 

 

 

14,283

 

 

$

14

 

 

$

237,321

 

 

$

(232,773

)

 

$

4,562

 

 

See accompanying notes to the consolidated financial statements.

4


 

SMITH MICRO SOFTWARE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

For the Nine Months Ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

Operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(6,501

)

 

$

(11,618

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

694

 

 

 

1,096

 

Amortization of debt discounts and financing issuance costs

 

 

394

 

 

 

36

 

Restructuring costs

 

 

(146

)

 

 

 

Change in carrying value of contingent liability

 

 

 

 

 

(668

)

Loss on related party debt extinguishment

 

 

405

 

 

 

 

Provision for doubtful accounts and other adjustments to accounts receivable

 

 

78

 

 

 

 

Provision for excess and obsolete inventory

 

 

 

 

 

8

 

(Gain) loss on disposal of fixed assets

 

 

(6

)

 

 

27

 

Stock based compensation

 

 

1,002

 

 

 

1,173

 

Change in operating accounts:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(325

)

 

 

3,143

 

Income tax receivable

 

 

 

 

 

99

 

Inventories

 

 

(4

)

 

 

13

 

Prepaid expenses and other assets

 

 

11

 

 

 

(173

)

Accounts payable and accrued liabilities

 

 

(1,564

)

 

 

(796

)

Deferred revenue

 

 

269

 

 

 

(335

)

Net cash used in operating activities

 

 

(5,693

)

 

 

(7,995

)

Investing activities:

 

 

 

 

 

 

 

 

Acquisition of Birdstep Technology, net of cash received

 

 

 

 

 

(1,927

)

Acquisition of iMobileMagic, net of cash received

 

 

 

 

 

(558

)

Capital expenditures

 

 

(68

)

 

 

(323

)

Proceeds from the sale of short-term investments

 

 

 

 

 

4,080

 

Net cash (used in) provided by investing activities

 

 

(68

)

 

 

1,272

 

Financing activities:

 

 

 

 

 

 

 

 

Cash received from stock sale for employee stock purchase plan

 

 

2

 

 

 

13

 

Cash received from common stock offering, net of expenses

 

 

2,056

 

 

 

 

Cash received from preferred stock and warrant offering, net of expenses

 

 

2,413

 

 

 

 

Cash received from related-party short-term notes payable

 

 

3,000

 

 

 

 

Cash received from related-party long-term notes payable, net of issuance costs ($83)

 

 

 

 

 

1,917

 

Cash received from long-term notes payable, net of issuance costs ($83)

 

 

 

 

 

1,917

 

Net cash provided by financing activities

 

 

7,471

 

 

 

3,847

 

Net increase (decrease) in cash and cash equivalents

 

 

1,710

 

 

 

(2,876

)

Cash and cash equivalents, beginning of period

 

 

2,229

 

 

 

8,819

 

Cash and cash equivalents, end of period

 

$

3,939

 

 

$

5,943

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

5

 

 

$

37

 

Cash paid for interest expense

 

 

552

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Issuance of common stock warrants in connection with stock offering

 

$

64

 

 

$

 

Change in unrealized gain on short-term investments

 

 

 

 

 

2

 

Issuance of preferred stock for the settlement of sr.  subordinated debt

 

 

2,697

 

 

 

 

Reclassification of warrant liability upon adoption of ASU 2017-11

 

 

1,761

 

 

 

 

 

See accompanying notes to the consolidated financial statements.

5


 

SMITH MICRO SOFTWARE, INC.

Notes to the Consolidated Financial Statements

1. The Company

Smith Micro Software, Inc. (“Smith Micro,” “Company,” “we,” “us,” and “our”) develops software to simplify and enhance the mobile experience, providing solutions to leading wireless service providers, device manufacturers, and enterprise businesses around the world.  From optimizing wireless networks to uncovering customer experience insights, and from streamlining Wi-Fi access to ensuring family safety, our solutions enrich connected lifestyles, while creating new opportunities to engage consumers via smartphones. Our portfolio also includes a wide range of products for creating, sharing, and monetizing rich content, such as visual messaging, video streaming, and 2D/3D graphics applications. With this as a focus, it is Smith Micro’s mission to help our customers thrive in a connected world.

2. Basis of Presentation

The accompanying interim consolidated balance sheet and statement of stockholders’ equity as of September 30, 2017, and the related consolidated statements of operations and comprehensive loss and cash flows for the three and nine months ended September 30, 2017 and 2016, are unaudited. The unaudited consolidated financial statements have been prepared according to the rules and regulations of the Securities and Exchange Commission (“SEC”) and, therefore, certain information and disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted.

In the opinion of management, the accompanying unaudited consolidated financial statements for the periods presented reflect all adjustments, which are normal and recurring, necessary to fairly state the financial position, results of operations, and cash flows. These unaudited consolidated financial statements should be read in conjunction with the audited financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 filed with the SEC.

Intercompany balances and transactions have been eliminated in consolidation.

Operating results for the three and nine months ended September 30, 2017 are not necessarily indicative of the results that may be expected for any other interim period or for the fiscal year ending December 31, 2017.

3. Recently Issued Accounting Pronouncements

In July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2017-11, Earnings Per Share (Topic 260) Distinguishing Liabilities from Equity (Topic 480) Derivatives and Hedging (Topic 815) (“ASU 2017-11”), which changes the classification analysis of certain equity-linked financial instruments (or embedded features) with down round features.  When determining whether certain financial instruments should be classified as liabilities or equity instruments, a down round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s own stock.  ASU 2014-11 also clarifies existing disclosure requirements for equity-classified instruments.  As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence of a down round feature.  For freestanding equity classified financial instruments, ASU 2017-11 requires entities that present earnings per share (EPS) in accordance with ASC Topic 260 to recognize the effect of the down round feature when it is triggered.  That effect is treated as a dividend and as a reduction of income available to common shareholders in basic EPS.  ASU 2017-11 is effective for annual and interim periods beginning after December 15, 2018, and early adoption is permitted, including adoption in an interim period.  If an entity early adopts ASU 2017-11 in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period in either of the following ways:  (1) Retrospectively to outstanding financial instruments with a down round feature by means of a cumulative-effect adjustment to the statement of financial position as of the beginning of the first fiscal year and interim period(s) in which ASU 2017-11 is effective or (2) Retrospectively to outstanding financial instruments with a down round feature for each reporting period presented in accordance with the guidance on accounting changes in paragraphs 250-10-45-5 through 45-10.  

The Company has elected to early adopt ASU 2017-11 during the three months ended September 30, 2017 by applying ASU 2017-11 retrospectively to outstanding financial instruments with a down round feature for each prior reporting period presented which includes the quarter ended September 30, 2016 in accordance with the guidance on accounting changes in paragraphs 250-10-45-5 through 45-10. (See Note 19).

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), to increase transparency and comparability among organizations by recognizing all lease transactions (with terms in excess of 12 months) on the balance sheet as a lease liability and a right-of-use asset (as defined). The ASU is effective for fiscal years beginning after December 15, 2018, including interim periods

6


 

within those fiscal years, with earlier application permitted.  Upon adoption, the lessee will apply the new standard retrospectively to all periods presented or retrospectively using a cumulative effect adjustment in the year of adoption.  The Company will be evaluating the impact of this guidance on our consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).  The amendments to this Update supersede nearly all existing revenue recognition guidance under U.S. GAAP. The core principle of this Topic is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. This Topic defines a five-step process to achieve this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition process than required under existing U.S. GAAP, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. In July 2015, the FASB deferred the effective date for annual reporting periods beginning after December 15, 2017 (including interim reporting periods within those periods). Early adoption is permitted to the original effective date of December 15, 2016 (including interim reporting periods within those periods). The amendments may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of initial application. The Company will be evaluating the impact of this guidance on our consolidated financial statements.

4. Going Concern Evaluation    

In connection with preparing consolidated financial statements for the three and nine months ended September 30, 2017, management evaluated whether there were conditions and events, considered in the aggregate, that raised substantial doubt about the Company’s ability to continue as a going concern within one year from the date that the financial statements are issued.

The Company considered the following:

 

Operating losses for ten consecutive quarters.

 

Negative cash flow from operating activities for six consecutive quarters.

 

Depressed stock price resulting in being non-compliant with NASDAQ listing rules to maintain a stock price of $1.00/share.

 

Stockholders’ equity being less than $2.5 million at March 31, 2017 and June 30, 2017 resulting in being non-compliant with NASDAQ listing rules.

Ordinarily, conditions or events that raise substantial doubt about an entity’s ability to continue as a going concern relate to the entity’s ability to meet its obligations as they become due.

The Company evaluated its ability to meet its obligations as they become due within one year from the date that the financial statements are issued by considering the following:

 

The Company raised $4 million of debt financing during the year ended December 31, 2016.

 

The Company has raised funds from short-term loans from insiders.

 

As a result of the Company’s restructurings that were implemented during the three months ended December 31, 2016, and again during the six months ended June 30, 2017, the Company’s cost structure is now in line with its future revenue projections.  See Footnote 11 below for additional details regarding restructurings.

 

On September 29, 2017, the Company completed a $5.5 million preferred stock transaction, which converted $2.8 million of long term and short-term debt (face value) into equity and raised $2.7 million of new equity capital.

Management believes that the Company will generate enough cash from operations to satisfy its obligations for the next twelve months.

The Company will take the following actions, if it starts to trend unfavorably to its internal profitability and cash flow projections, in order to mitigate conditions or events that would raise substantial doubt about its ability to continue as a going concern:

 

Raise additional funds through short-term loans.

 

Implement additional restructuring and cost reductions.

 

Raise additional capital through a private placement.

7


 

 

Secure a commercial bank line of credit.

 

Dispose of one or more product lines.

 

Sell or license intellectual property.

5. Cash and Cash Equivalents

Cash and cash equivalents are primarily held in two financial institutions and are uninsured except for the minimum Federal Deposit Insurance Corporation coverage and have original maturity dates of three months or less.  As of September 30, 2017 and December 31, 2016, bank balances totaling approximately $3.7 million and $2.1 million, respectively, were uninsured.

6. Accounts Receivable

The Company performs ongoing credit evaluations of its customers and generally does not require collateral.  The Company maintains reserves for estimated credit losses and those losses have been within management’s estimates.  Allowances for product returns are included in other adjustments to accounts receivable on the consolidated balance sheets.  Product returns are estimated based on historical experience and management estimations.

The Company is utilizing the accounts receivable balances to secure the related party short-term notes payable.

7. Impairment or Disposal of Long Lived Assets

Long-lived assets to be held are reviewed for events or changes in circumstances, which indicate that their carrying value may not be recoverable.  They are tested for recoverability using undiscounted cash flows to determine whether or not impairment to such value has occurred as required by FASB ASC Topic No. 360, Property, Plant, and Equipment.  The Company determined there was no impairment as of September 30, 2017 and December 31, 2016. 

8. Equipment and Improvements

Equipment and improvements are stated at cost.  Depreciation is computed using the straight-line method based on the estimated useful lives of the assets, generally ranging from three to seven years.  Leasehold improvements are amortized using the straight-line method over the shorter of the estimated useful life of the asset or the lease term.

9. Goodwill

In accordance with FASB ASC Topic No. 350, Intangibles-Goodwill and Other, we review the recoverability of the carrying value of goodwill at least annually or whenever events or circumstances indicate a potential impairment. The Company’s impairment testing will be done annually at December 31. Recoverability of goodwill is determined by comparing the fair value of the Company’s reporting units to the carrying value of the underlying net assets in the reporting units. If the fair value of a reporting unit is determined to be less than the carrying value of its net assets, goodwill is deemed impaired and an impairment loss is recognized to the extent that the carrying value of goodwill exceeds the difference between the fair value of the reporting unit and the fair value of its other assets and liabilities. The Company determined that there was no goodwill impairment at September 30, 2017 and December 31, 2016.

10. Intangible Assets

The following table sets forth our acquired intangible assets by major asset class as of September 30, 2017 and December 31, 2016 (in thousands except for useful life data):

 

 

 

 

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

Useful life

 

 

 

 

 

 

Accumulated

 

 

Net

 

 

 

 

 

 

Accumulated

 

 

Net book value

 

 

Impairment

 

 

Net

 

 

 

(years)

 

 

Gross

 

 

amortization

 

 

book value

 

 

Gross

 

 

amortization

 

 

before impairment

 

 

charge

 

 

book value

 

Purchased technology

 

5-6

 

 

$

265

 

 

$

(66

)

 

$

199

 

 

$

265

 

 

$

(32

)

 

$

233

 

 

$

 

 

$

233

 

Customer relationships

 

3-6

 

 

 

528

 

 

 

(220

)

 

 

308

 

 

 

999

 

 

 

(147

)

 

 

852

 

 

 

(411

)

 

 

441

 

Trademarks/trade

   names

 

 

2

 

 

 

38

 

 

 

(24

)

 

 

14

 

 

 

38

 

 

 

(9

)

 

 

29

 

 

 

 

 

 

29

 

Non-compete

 

 

3

 

 

 

51

 

 

 

(21

)

 

 

30

 

 

 

51

 

 

 

(9

)

 

 

42

 

 

 

 

 

 

42

 

Total

 

 

 

 

 

$

882

 

 

$

(331

)

 

$

551

 

 

$

1,353

 

 

$

(197

)

 

$

1,156

 

 

$

(411

)

 

$

745

 

8


 

 

Intangible assets amortization expense was $0.1 million and $0.2 million for the three and nine months ended September 30, 2017, respectively, and $0.1 million for the three and nine months ended September 30, 2016.  The Company determined there was an impairment of its Customer Relationships intangible asset in the amount of $0.4 million as of December 31, 2016. 

Future amortization expense related to intangible assets as of September 30, 2017 are as follows (in thousands):

 

Year Ending December 31,

 

 

 

 

2017 - 3 months remaining

 

$

64

 

2018

 

 

249

 

2019

 

 

143

 

2020

 

 

47

 

2021

 

 

40

 

Beyond

 

 

8

 

Total

 

$

551

 

 

11. Restructuring

The following is the activity in our restructuring liability for the nine months ended September 30, 2017 (in thousands):

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

Balance

 

 

Provision-net

 

 

Usage

 

 

Balance

 

Lease/rental terminations

 

$

1,786

 

 

$

(149

)

 

$

(245

)

 

$

1,392

 

One-time employee termination benefits

 

 

65

 

 

 

805

 

 

 

(649

)

 

 

221

 

Datacenter consolidation, other

 

 

109

 

 

 

(91

)

 

 

(18

)

 

 

 

Total

 

$

1,960

 

 

$

565

 

 

$

(912

)

 

$

1,613

 

 

Of the total $1.6 million balance, $0.2 million is reported in accrued liabilities and $1.4 million is reported in deferred rent and other long-term liabilities on the balance sheet.

12. Debt

Short-Term Debt

At September 30, 2017 and December 31, 2016, the carrying value and the aggregate fair value of the Company’s short-term debt were as follows (in thousands):

 

 

 

As of September 30, 2017

 

 

As of December 31, 2016

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related-party notes payable, short-term

 

$

2,200

 

 

$

2,200

 

 

$

 

 

$

 

 

On February 7, 2017, the Company entered into a short-term secured borrowing arrangement with William W. and Dieva L. Smith (“Smith”) and on February 8, 2017 entered into a short-term secured borrowing arrangement with Steven L. and Monique P. Elfman (“Elfman”) pursuant to which Smith and Elfman each loaned to the Company $1 million and the Company issued to each of them a Secured Promissory Note (the “Original Notes”) bearing interest at the rate of 18% per annum.  The Original Notes were due on March 24, 2017 are secured by the Company’s accounts receivable and certain other assets.  William W. Smith, Jr. is the Company’s Chairman of the Board, President and Chief Executive Officer, and Steven L. Elfman is a director of the Company.  

On March 25, 2017, the Company entered into an Amendment to the Original Note issued to Smith that extended the Maturity Date of the Note to June 26, 2017.  

On March 31, 2017, the Company entered into a new short-term secured borrowing arrangement with Elfman for $1 million which matured on June 23, 2017.  

On June 30, 2017, the Company entered into a new short-term secured borrowing arrangement with each of Smith and Elfman to refinance the prior arrangement with each of them, which matured on June 26, 2017 and June 23, 2017, respectively. Under the new

9


 

borrowing arrangements, the Company issued to each of Smith and Elfman a new Secured Promissory Note (“Replacement Notes”) with a principal balance of $1 million, bearing interest at the rate of 12% per annum, and maturing on September 25, 2017. The maturity date of the Replacement Note entered into with Smith may be extended by up to 180 days upon the mutual consent of the Company and Smith.  Each of the Replacement Notes are secured by the Company’s accounts receivable and certain other assets.

On August 22, 2017, the Company entered into Amendments to the Replacement Notes issued to each of Smith and Elfman, which extended the Maturity Date of the Replacement Notes from September 25, 2017 to January 25, 2018. The amendments do not change any other terms of the Replacement Notes.

On August 23, 2017, the Company entered into a new borrowing arrangement with Smith, under which the Company borrowed $0.8 million and issued to Smith a new Secured Promissory Note, bearing interest at the rate of 12% per annum, and maturing on January 25, 2018.

On August 24, 2017, the Company entered into a new borrowing arrangement with Andrew Arno (“Arno”), under which the Company borrowed $0.3 million and issued to Arno new Secured Promissory Notes with an aggregate principal balance of $0.3 million, bearing interest at the rate of 12% per annum, and maturing on January 31, 2018. Andrew Arno is a director of the Company.    

On September 29, 2017, the Company exchanged shares of the Company’s newly designated Series B 10% Convertible Preferred Stock (“Series B Preferred Stock”) for outstanding short-term indebtedness with a principal amount of $0.8 million owed to Smith and $0.1 million to Arno for 750 and 50 shares, respectively. See Note 19, Equity Transactions, for further details on the Series B Preferred Stock Offering.

The Company reviewed FASB ASC Topic No. 470-50, Debt Extinguishment, to evaluate the debt extinguishment gain incurred from the debt to equity transaction. Upon completion of the evaluation, it was determined that the gain associated with the short-term related party loan extinguishment to Preferred Stock should be accounted for as a capital contribution and was recorded to Stockholder’s Equity. The principal balance of the note and resulting fair value of the equity interest exchanged was $0.8 million. The fair value was reduced by allocated legal fees and other direct issuance costs of $0.1 million, resulting in a net fair value of $0.8 million. The capital contribution related to the gain was the difference between these two amounts, or $0.1 million.

The Company evaluated the refinancing of the short-term debt instruments under FASB ASU Topic No. 470-60, Troubled Debt Restructurings, to determine whether the modification of the debt instruments would be considered a troubled debt restructuring, using the two-step decision tree. The two steps included an assessment of whether the company is experiencing financial difficulties and if the creditors have provided concessions. Upon completion of this review, the Company concluded that the refinancing did not qualify as a troubled debt restructuring.  

Long-Term Debt

At September 30, 2017, the aggregate fair value and the carrying value of the Company’s long-term debt was as follows (in thousands):

 

 

 

As of September 30, 2017

 

 

As of December 31, 2016

 

 

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Long-term debt - related party

 

$

 

 

$

 

 

$

1,295

 

 

$

1,295

 

Long-term debt

 

 

1,492

 

 

 

1,492

 

 

 

1,295

 

 

 

1,295

 

Total long-term debt

 

$

1,492

 

 

$

1,492

 

 

$

2,590

 

 

$

2,590

 

 

The carrying value of $1.5 million and $2.6 million are net of debt discount of $0.4 million and $1.2 million and debt issuance costs of $0.1 million and $0.2 million as of September 30, 2017 and December 31, 2016, respectively.

On September 2, 2016, we entered into a Note and Warrant Purchase Agreement with Unterberg Koller Capital Fund L.P. and William W. and Dieva L. Smith (collectively, the “Investors”), pursuant to which the Company issued and sold to the Investors in a private placement senior subordinated promissory notes in the aggregate principal amount of $4 million (the “Notes”). The Company completed the transactions contemplated by the Note and Warrant Purchase Agreement and issued the Notes on September 6, 2016.  The Notes mature three years following the issuance date, or September 6, 2019, and bear interest at the rate of 10% of the outstanding principal balance of the Notes, payable quarterly in cash or shares of the Company’s common stock.  The Notes are subordinate and junior in right of payment to the prior payment in full of all claims, whether now existing or arising in the future, of holders of senior debt of the Company, as described in the Notes.

10


 

On September 29, 2017, the Company exchanged shares of the Company’s newly designated Series B 10% Convertible Preferred Stock for outstanding long-term indebtedness with a principal amount of $2 million owed to Smith for 2,000 of the Series B Preferred Stock. See Note 19, Equity Transactions, for further details on the Series B Preferred Stock Offering.

The Company reviewed FASB ASC Topic No. 470-50, Debt Extinguishment, to evaluate the debt extinguishment loss incurred from the transaction. Upon completion of the evaluation, it was determined that the loss associated with the long-term related party loan extinguishment to Preferred Stock should be accounted through the Statement of Operations.  The principal balance of the note and resulting fair value of the equity interest transferred was $2 million. The fair value was reduced by legal fees and other direct issuance costs of $0.1 million. The net carrying amount of the long-term note was $1.5 million, which was net of debt issuance costs of $0.1 million and discount of $0.4 million. The extinguishment loss associated with this note was the difference between the net fair value of the equity interest transferred and the net carrying amount of the note being extinguished, which was $0.4 million.

The Company evaluated the conversion of the long-term debt under FASB ASU Topic No. 470-60, Troubled Debt Restructurings, for determining whether the modification of the debt instruments would be considered a troubled debt restructuring, using the two-step decision tree. The two steps included an assessment of whether the company is experiencing financial difficulties and if the creditors have provided concessions. Upon completion of this review, the Company concluded that the refinancing did not qualify as troubled debt restructuring.

 

13. Net Loss Per Share

The Company calculates earnings per share (“EPS”) as required by FASB ASC Topic No. 260, Earnings Per Share.  Basic EPS is calculated by dividing the net income available to common stockholders by the weighted average number of common shares outstanding for the period, excluding common stock equivalents. Diluted EPS is computed by dividing the net income available to common stockholders by the weighted average number of common shares outstanding for the period, plus the weighted average number of dilutive common stock equivalents outstanding for the period determined using the treasury-stock method. For periods with a net loss, the dilutive common stock equivalents are excluded from the diluted EPS calculation. For purposes of this calculation, common stock subject to repurchase by the Company, options, and warrants are considered to be common stock equivalents and are only included in the calculation of diluted earnings per share when their effect is dilutive.

On August 15, 2016, the Company filed a Certificate of Amendment to its Amended and Restated Certificate of Incorporation with the Secretary of State of Delaware for the purpose of effecting a reverse stock split (the “Reverse Split”) of the outstanding shares of the Company’s common stock at a ratio of one (1) share for every four (4) shares outstanding, so that every four (4) outstanding shares of common stock before the Reverse Split represents one (1) share of common stock after the Reverse Split. Proportionate adjustments were made to: (i) the aggregate number of shares of Common Stock available for equity-based awards to be granted in the future under our 2015 Omnibus Equity Incentive Plan; (ii) the number of shares that would be owned upon vesting of restricted stock awards and stock options which are outstanding under our 2015 Omnibus Equity Incentive Plan and 2005 Stock Option Plan, and the exercise price of any outstanding stock options, and (iii) the number of shares of Common Stock available for purchase under our Preferred Shares Rights Agreement, dated October 16, 2015, between us and Computershare Trust Company, N.A., as rights agent.  We have a total of 100,000,000 authorized shares of common stock, which remained unchanged by the reverse stock split.  The Reverse Split was approved by the Company’s stockholders at the special meeting held on August 15, 2016 and was effective on August 17, 2016.  The Company adjusted shareholders' equity to reflect the reverse stock split by reclassifying an amount equal to the par value of the additional shares arising from the split from common stock to the Additional Paid-in Capital during the third quarter of fiscal 2016, resulting in no net impact to shareholders' equity on our consolidated balance sheets. Fractional shares were rounded down to the nearest whole share.  Stockholders received cash in lieu of such fractional shares.  All information presented herein has been retrospectively adjusted to reflect the reverse stock split as if it took place as of the earliest period presented.

On September 29, 2017, the Company filed with the Secretary of State of the State of Delaware a Certificate of Designation of Preferences, Rights and Limitations of Series B Preferred Stock of the Company (the “Certificate of Designation”), designating a total of 5,500 shares of Series B Preferred Stock.  Under the Certificate of Designation, the shares of Series B Preferred Stock have a stated value of $1,000 per share and are optionally convertible, subject to certain limitations set forth in the Certificate of Designation, into shares of the Company’s Common Stock at a conversion price of $1.14 per share, subject to adjustment in the event of a stock split, stock dividend, combination, reclassification or other recapitalization affecting the Common Stock.  

The holders of Series B Preferred Stock are entitled to receive cumulative dividends out of funds legally available thereof at a rate of ten percent (10%) per annum, payable (i) when and as declared by the Board of Directors, in quarterly installments on March 1, June 1, September 1 and December 1, and (ii) upon conversion into Common Stock with respect the Series B Preferred Stock being converted.

11


 

In the event that the trading price of the Company’s Common Stock for 20 consecutive trading days (as determined in the Certificate of Designation) exceeds 400% of the then effective Conversion Price of the Series B Preferred Stock (initially set at $1.14), the Company may force conversion of the Series B Preferred Stock into shares of Common Stock or elect to redeem the Series B Preferred Stock for cash.

Until the date that stockholder approval is obtained, the Certificate of Designation limits the number of shares of Common Stock that are issuable to any holder upon conversion of such holder’s Series B Preferred Stock, such that such issuances would not cause such holder to own in excess of 19.99% of the Company’s issued and outstanding Common Stock. In addition, a holder’s shares of Series B Preferred Stock shall not be converted if, after giving effect to the conversion, such holder and its affiliated persons would own beneficially more than 9.99% of the Company’s Common Stock, subject to adjustment solely at the holder’s discretion upon 61 days’ prior notice to the Company.

 

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(unaudited, in thousands, except per share amounts)

 

 

(unaudited, in thousands, except per share amounts)

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss available to

   common stockholders

 

$

(1,670

)

 

$

(4,632

)

 

$

(6,501

)

 

$

(11,618

)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

   outstanding - basic

 

 

14,297

 

 

 

12,209

 

 

 

13,221

 

 

 

11,826

 

Potential common shares -

  options / warrants

   (treasury stock method)

 

 

 

 

 

2

 

 

 

1

 

 

 

3

 

Weighted average shares

   outstanding - diluted

 

 

14,297

 

 

 

12,211

 

 

 

13,222

 

 

 

11,829

 

Shares excluded

   (anti-dilutive)