UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2018

OR

 

[  ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission file number: 000-31355

 

FTE Networks, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada   81-0438093
(State or other jurisdiction of
incorporation or organization)
  (I.R.S. Employer
Identification No.)

 

999 Vanderbilt Beach Road, Suite 601

Naples, Florida 34108

(Address of principal executive offices)

 

1-877-878-8136

(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 [X] 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 [X] 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 “larger accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act (Check one):

 

Large accelerated filer [  ]   Accelerated filer [  ]
Non-accelerated filer [  ] (Do not check if a smaller reporting company) Smaller Reporting Company [X]
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 Rule 12b-2 of the Exchange Act). Yes [  ] No [X]

 

As of August 9, 2018, there were 7,500,819 shares of FTE Networks, Inc. common stock, $0.001 par value issued outstanding.

 

 

 

 
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2018

TABLE OF CONTENTS

 

PART I FINANCIAL INFORMATION  
   
ITEM 1. Financial Statements 4
   
Condensed Consolidated Balance Sheets at June 30, 2018 and December 31, 2017 (Unaudited) 4
   
Condensed Consolidated Statement of Operations for the three and six months ended June 30, 2018 and 2017 (Unaudited) 5
   
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Unaudited) 6
   
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 (Unaudited) 7-8
   
Notes to Condensed Consolidated Financial Statements (Unaudited) 9
   
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 21
   
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk 25
   
ITEM 4. Controls and Procedures 25
   
PART II OTHER INFORMATION 25
   
ITEM 1. Legal Proceedings 25
   
ITEM 1A. Risk Factors 25
   
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds 25
   
ITEM 6. Exhibits 28
   
Signatures 29

 

2
 

 

FORWARD-LOOKING STATEMENTS

 

Some of the statements in this Quarterly Report on Form 10-Q may be “forward-looking statements.” Forward-looking statements are not historical facts but include, but are not limited to, statements that express our intentions, beliefs, expectations, strategies, predictions or any other statements relating to our future activities or other future events or conditions. These statements are based on current expectations, estimates and projections about our business based, in part, on assumptions made by management. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict.

 

Forward-looking statements can be identified by the use of terminology such as “estimates,” “projects,” “plans,” “believes,” “expects,” “anticipates,” “intends,” or the negative or other variations, or by discussions of strategy that involve risks and uncertainties. We urge you to be cautious of the forward-looking statements which are contained in this Quarterly Report on Form 10-Q because they reflect our current beliefs with respect to future events and involve known and unknown risks, uncertainties and other factors affecting our operations, market growth, services, products and licenses. No assurances can be given regarding the achievement of future results, as actual results may differ materially as a result of the risks we face, and actual events may differ from the assumptions underlying the statements that have been made regarding anticipated events.

 

All written and oral forward-looking statements made in connection with this Quarterly Report on Form 10-Q that are attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Any forward-looking statements speak only as of the date on which they are made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q. Given the uncertainties that surround such statements, you are cautioned not to place undue reliance on such forward-looking statements.

 

3
 

 

PART I - FINANCIAL INFORMATION

 

ITEM 1. Financial Statements

 

FTE NETWORKS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands, except share and per share information)

 

   June 30, 2018   December 31, 2017 
         
ASSETS          
Current Assets:          
Cash and cash equivalents  $12,884   $15,642 
Accounts receivable, net   72,693    62,199 
Costs and estimated earnings in excess of billings on uncompleted contracts   2,206    11,226 
Other current assets   8,814    7,256 
Total Current Assets   96,597    96,323 
           
Property and equipment, net   9,165    7,955 
Intangible assets, net   23,190    27,696 
Goodwill   35,672    35,672 
Total Assets  $164,624   $167,647 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current Liabilities:          
Accounts payable  $40,175   $35,135 
Contract liabilities   21,754    30,304 
Due to related parties   89     
Accrued expenses and other current liabilities   7,141    9,973 
Senior note payable, current portion net of original issue discount and deferred financing costs   28,661     
Notes payable, current portion, net of original issue discount and deferred costs   14,343    10,488 
Notes payable, related party, current   19,173    8,526 
Total Current Liabilities   131,336    94,426 
           
Senior note payable, non-current portion, net of original issue discount and deferred financing costs       24,143 
Notes payable, non-current portion   1,617    1,955 
Notes payable, related parties, non-current, net of debt discount   27,775    38,530 
Deferred tax liability   1,007    560 
Total Liabilities   161,735    159,614 
           
Commitments and contingencies        
           
Stockholders’ Equity:          
Preferred stock; $0.01 par value, 5,000,000 shares authorized:          
Series A convertible preferred stock, $1,000 stated value, 4,500 shares designated and 500 shares issued and outstanding at June 30, 2018 and December 31, 2017 (liquidation preference $1,509,755)        
Series A-1 convertible preferred stock, $1,000 stated value, 1,000 shares designated and 295 shares issued and outstanding at June 30, 2018 and December 31, 2017 (liquidation preference $929,033)        
Common stock; $0.001 par value, 100,000,000 shares authorized, 7,401,658 and 5,789,281 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively   7    6 
Additional paid-in capital   67,677    49,381 
Shares to be issued       625 
Subscriptions receivable   (2,769)   (3,675)
Accumulated deficit   (62,026)   (38,304)
Total Stockholders’ Equity   2,889    8,033 
Total Liabilities and Stockholders’ Equity  $164,624   $167,647 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

(in thousands, except share and per share information)

 

 

    For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
    For the
Three
Months
Ended
March 31, 2017 [*]
 
    2018     2017     2018     2017     (Predecessor)  
                               
Revenues, net of discounts   $ 86,367     $ 50,697     $ 171,511     $ 55,783     $ 42,089  
Cost of revenues     72,415       42,377       146,069       45,055       33,789  
Gross profit     13,952       8,320       25,442       10,728       8,300  
                                         
Operating Expenses                                        
Compensation expense     6,856       4,169       12,494       5,356       5,671  
Selling, general and administrative expenses     5,122       3,529       9,321       4,503       2,009  
Amortization of intangible assets     938       589       1,876       589        
Travel expense     567       191       836       291       22  
Occupancy costs     166       280       337       394       160  
Transaction expenses     33       1,409       125       1,419        
Loss on sale of asset     (47 )     429       (13 )     472        
Total operating expenses     13,635       10,596       24,976       13,024       7,862  
Operating income (loss)     317       (2,276 )     466       (2,296 )     438  
                                         
Other (Expense) Income                                        
Interest (expense) income     (2,889 )     (1,793 )     (3,802 )     (2,527 )     5  
Amortization of deferred financing costs and debt discount     (3,458 )     (1,934 )     (9,370 )     (2,331 )      
Change in warrant fair market valuation           1,021               (1,179 )      
Other (expense) income     (1,421 )     10       (1,744 )     (46 )     51  
Financing costs     (6,214 )           (8,812 )     (563 )      
Total other (expense) income     (13,982 )     (2,696 )     (23,728 )     (6,646 )     56  
(Loss) income before (benefit)provision for income taxes     (13,665 )     (4,972 )     (23,262 )     (8,942 )     494  
(Benefit) provision for income taxes     (107 )     121       460       121       240  
                                         
Net (loss) income     (13,558 )     (5,093 )     (23,722 )     (9,063 )     254  
Preferred stock dividends     (20 )     (20 )     (40 )     (40 )      
Net (loss) income attributable to common shareholders   $ (13,578 )     (5,113 )   $ (23,762 )     (9,103 )     254  
                                         
Loss per share:                                        
Basic and Diluted     (2.26 )     (1.02 )   $ (4.53 )     (2.11 )        
                                         
Weighted average number of common shares outstanding                                        
Basic and Diluted     5,997,856       4,989,451       5,249,808       4,305,814          

 

[*] Activity for the period April 1, 2017 through April 20, 2017 was not material.

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2018

(UNAUDITED)

(in thousands, except share information)

 

    Series A     Series A-1     Common     Paid in     Subscription     Shares to be     Accumulated     Total  
    Shares     Amount     Shares     Amount     Shares     Amount     Capital     Receivable     Issued     Deficit     Equity  
Balance as of December 31, 2017     500     $ -       295     $ -       5,798,281     $ 6     $ 49,381     $ (3,675 )   $ 625     $ (38,304 )   $ 8,033  
Common Shares retired     -       -       -       -       (69,484 )     (1 )     1       -       -       -       -  
Common Shares issued to settle legal matter     -       -       -       -       14,277       -       300       -       -       -       300  
Common Shares sold to investors     -       -       -       -       873,198       1       6,356       -       (625 )     -       5,732  
Common Shares issued to consultants     -       -       -       -       40,336       -       734       -       -       -       734  
Common Shares issued to board members                                     25,750       -       447       -       -       -       447  
Common Shares issued to settle debt and related costs     -       -       -       -       515,530       1       10,188       -       -       -       10,189  
Common shares issued to warrant holders upon exercise                                     185,767       -       -                               -  
Share-based compensation     -       -       -       -       18,003       -       310       906       -       -       1,216  
Accrued dividends -preferred stock     -       -       -       -       -       -       (40 )             -       -       (40 )
Net loss     -       -       -       -       -       -       -       -       -       (23,722 )     (23,722 )
Balance as of June 30, 2018     500     $ -       295     $ -       7,401,658     $ 7     $ 67,677     $ (2,769 )   $     $ (62,026 )   $

2,889

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

6
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

 

    For the Six Months Ended
June 30,
    For the Three Months
Ended
March 31, 2017 [*]
 
    2018     2017     (Predecessor)  
Cash flows from operating activities:                        
Net (loss) income   $ (23,722 )   $ (9,063 )   $ 254  
Adjustments to reconcile net (loss) income to net cash used in operating activities:                      
Depreciation     863       289       5  
Amortization of debt discount    

18,371

      3,166        
Amortization of intangible assets     4,506       2,310          
Payment in kind interest - senior debt     1,491       446        
Payment in kind interest - note payable     111              
Payment in kind interest - related party     874              
Share-based compensation     1,216       1,970        
Change in fair value of warrant derivative liability           1,179        
(Gain) loss on sale of asset     (13 )     472        
Deferred tax income taxes     486              
Provision for bad debts           300          
Changes in operating assets and liabilities:                        
Accounts receivable     (10,493 )     (13,961 )     37,076  
Cost and estimated earnings in excess of billings on uncompleted contracts     9,019              
Other current assets     (369 )     (423 )        
Due to related party     552       54       (1,061 )
Accounts payable and accrued liabilities     2,481       5,818       (37,498 )
Contract liabilities     (8,550 )     8,617       5,514  
Net cash (used in) provided by operating activities     (3,177 )     1,084       4,290  
                         
Cash flows from investing activities:                        
Net cash paid for Benchmark Builders, Inc. acquisition           (14,834 )        
Purchase of property and equipment     (2,059 )     (2,391 )     (28 )
Net cash used in investing activities     (2,059 )     (17,225 )     (28 )
                         
Cash flows from financing activities:                        
Proceeds from issuance of notes payable, net     13,698       4,728        
Payments on notes payable     (14,981 )     (1,305 )      
Proceeds from issuance of notes payable – senior notes     935       11,000        
Payments on notes payable - related parties     (2,650 )     7,500        
Payment of deferred financing costs     (257 )            
Distributions to stockholders                 (6,599 )
Net proceeds for shares to be issued           615        
Net proceeds from sale of common stock     5,733       26        
Net cash provided by financing activities     2,478       22,564       (6,599 )
                         
Net change in cash     (2,758 )     6,423       (2,337 )
Cash and cash equivalents, beginning of period     15,642       1,412       4,753  
Cash and cash equivalents, end of period   $ 12,884     $ 7,835       2,416  

 

7
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(UNAUDITED)

(in thousands)

 

    For the Six Months Ended
June 31,
   

For the Three Months Ended

March 31, 2017 [*]

 
    2018     2017     (Predecessor)  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                        
Cash paid for interest   $ 1,039     $ 2,528     $  
Cash paid for income taxes   $ 10     $ 173     $ 68  
                         
Non-cash investing and financing activities:                        
Common stock shares issued to settle legal matter   $ 300     $ 14     $  
Common stock shares issued for notes payable and other debt   $ 7,600     $ 264     $  
Common stock shares issued to senior lender   $     $ 5,651     $  
Common stock shares issued to board members   $ 447     $     $  
Accrued dividends, preferred stock   $ 40     $ 40     $  
Common stock shares issued to employees under employment agreement for future services   $     $ 3,795     $  
Common stock shares issued to consultants for services to be rendered   $ 734     $ 1,219     $  
Common stock shares issued to investor relation firm for services to be rendered   $     $ 125     $  
Series A, B notes considerations for Benchmark acquisition   $     $ 42,500     $  
Common stock issued as consideration for Benchmark acquisition   $     $ 21,658        
Common stock shares reclassified from Temporary Equity   $     $ 437     $  

 

 

[*] Activity for the period April 1, 2017 through April 20, 2017 was not material.

 

8
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

(in thousands, except share and per share information)

 

NOTE 1. BASIS OF PRESENTATION and Significant Accounting Policies

 

Description of Business

 

FTE Networks, Inc. (collectively with its subsidiaries, “FTE” or the “Company” is a leading provider of innovative technology-oriented solutions for smart platforms, network infrastructure and buildings throughout the United States across a range of industries. The Company’s primary activities include the engineering, building, installation, maintenance and support solutions for state-of-the-art networks and commercial properties and the following services, data center infrastructure, fiber optics, wireless integration, network engineering, internet service provider, general contracting management and general contracting.

 

On April 20, 2017, FTE acquired Benchmark Builders, Inc. (“Benchmark” or “Predecessor”). Benchmark is a full-service general contracting management and general contracting firm in the New York metropolitan area. See Note 4. The Company and Benchmark operate in similar segments. Unaudited predecessor financial statements have been provided in these condensed consolidated financial statements since the operations of the Company before the acquisition of Benchmark were insignificant relative to the operations acquired.

 

Basis of Presentation

 

The accompanying condensed unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information and with the instructions for Form 10-Q and Rule 10-01 of Regulation S-X. Pursuant to these rules and regulations, certain information and footnote disclosures normally included in the annual audited consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The accompanying condensed consolidated balance sheet as of December 31, 2017 is derived from the Company’s audited financial statements as of that date. Because certain information and footnote disclosures have been condensed or omitted, these condensed unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2017 contained in the Company’s 2017 Annual Report on Form 10-K (the “2017 Form 10-K”). The condensed consolidated financial statements include the Predecessor financial statements for the period of January 1, 2017 through March 31, 2017, the activity for the period from April 1, 2017 through April 20, 2017 was not material. In management’s opinion, all normal and recurring adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented have been included. Certain prior year amounts have been reclassified to conform to the current period presentation. Interim period operating results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year. The Company believes that the disclosures made in these condensed unaudited consolidated financial statements are adequate to make the information not misleading.

 

Segments

 

The Company operates in two segments in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 280 “Segments”, (“ASC No. 280”). Operating segments as defined in ASC No. 280, are components of public entities that engage in business activities from which they may earn revenues and incur expenses for which separate financial information is available and which is evaluated regularly by the Company’s chief operating decision maker in deciding how to assess performance and allocate resources. The two primary segments are the infrastructure segment and technology segment. The Company is reporting as one segment per ASC No. 280 as the revenue, profit and loss, and assets of the technology segment are immaterial.

 

There have been no material changes to the Company’s significant accounting policies and critical accounting estimates described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

 

9
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

(in thousands, except share and per share information)

 

Use of Estimates

 

The preparation of financial statements in conformity with U. S. GAAP requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company and on various other assumptions that the Company believes to be reasonable under the circumstances. Key estimates include: the recognition of revenue and project profit or loss (which the Company defines as project revenue less project costs of revenue, including project-related depreciation), in particular, on construction contracts accounted for under the percentage-of-completion method, for which the recorded amounts require estimates of costs to complete projects, ultimate project profit and the amount of probable contract price adjustments as inputs; allowances for doubtful accounts; estimated fair values of acquired assets; asset lives used in computing depreciation and amortization; share-based compensation; other reserves and accruals; accounting for income taxes. While management believes that such estimates are reasonable when considered in conjunction with the Company’s consolidated financial position and results of operations taken as a whole, actual results could differ materially from those estimates.

 

Balance Sheet Classifications

 

The Company includes in current assets and liabilities retainage receivable and payable under construction contracts that may extend beyond one year. A one-year time period is used as the basis for classifying all other current assets and liabilities.

 

Recently Adopted Accounting Standards

 

The Company adopted ASC No. 606, “Revenue from Contracts with Customers” (“ASC No. 606”) with a date of initial application of January 1, 2018. As a result, the Company has updated its accounting policy for revenue recognition to reflect the new standard, see Note 3. The adoption of ASC No. 606 represents a change in accounting principle that will more closely align revenue recognition with the delivery of the Company’s services and will provide financial statement readers with enhanced disclosures. The Company applied ASC No. 606 using the modified retrospective method. The Company has elected to apply this initial application of the standard only to contracts that are not completed at the date of initial application. For contracts which were modified before the adoption date, the Company has not restated the contract for those modifications. Instead, the Company reflected the aggregate effect of all modifications when identifying the satisfied and unsatisfied performance obligations, determining the transaction price and allocating the transaction price, if necessary. The cumulative effect of initially applying the new revenue standard would be applied as an adjustment to the opening balance of retained earnings. The Company has analyzed this effect and found the adoption of the new guidance did not have a material impact on its consolidated financial statements and its recognition is consistent with the historical accounting policies. As such, comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods.

 

In August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.” ASU 2016-15 clarifies and provides specific guidance on eight cash flow classification issues that are not currently addressed in U.S. GAAP and will thereby reduce the current diversity in practice. ASU 2016-15 is effective for public business entities for annual periods, including interim periods within those annual periods, beginning after December 15, 2017, with early application permitted. The Company adopted the new standard on January 1, 2018 without a material impact on its financial statements.

 

Recently Issued Accounting Standards

 

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). The standard requires a lessee to recognize assets and liabilities on the balance sheet for leases with lease terms greater than 12 months. The standard is effective for annual reporting periods beginning after December 15, 2018, the effective date for the Company is January 1, 2019, with early application permitted. The adoption will require a modified retrospective approach for leases that exist or are entered after the beginning of the earliest period presented. The Company is currently evaluating the standard to determine the impact of the adoption on the consolidated financial statements.

 

The Company will adopt ASU 2016-02 as of January 1, 2019 and expects to utilize the expedients permitted under ASU 2016-02, which allow entities to retain the classification of lease contracts existing as of the date of adoption and ASU 2018-11 which relieves the entities from having to present prior comparative years’ results when adopting the standard and allows an entity to recognize the cumulative effect of applying the new standard to leased assets and liabilities as an adjustment to the opening balance of retained earnings.

 

10
 

 

The Company is continuing to assess the potential effects of this ASU, which have not yet been quantified, on its consolidated financial statements. The Company’s assessment, which it expects to substantially complete in the fourth quarter of 2018, includes a detailed review of the lease contracts and a comparison of its historical accounting policies and practices to the new standard. Based on the Company’s progress in reviewing its leasing arrangements across all of its business units, the Company expects to recognize incremental lease assets and liabilities on its consolidated balance sheets upon adoption of the standard.

 

This ASU is not expected to have a material effect on the amount of expense recognized in connection with the Company’s current leasing arrangements as compared to current practice; however, based on the Company’s preliminary review of its lease contracts to date, it anticipates that the amount of incremental lease assets and lease liabilities to be recognized upon adoption of this ASU will not be material. The Company’s expectations may change as its assessment progresses. For information about the Company’s future lease commitments as of December 31, 2017, see Note 12 – Commitments and Contingencies in the Company’s 2017 Form 10-K.

 

Net Loss Per Common Share

 

Basic loss per share is computed by dividing net loss attributable to common stockholders (the numerator) by the weighted average number of common shares outstanding for the period (the denominator). Diluted net loss per common share is computed by dividing net loss attributable to common shareholders by the weighted average number of common shares outstanding during the period adjusted for the dilutive effects of common stock equivalents (the denominator), as calculated under the treasury stock method, which includes the potential effect of dilutive common stock equivalents, such as issued but unvested restricted shares. In periods when losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive. The Company incurred losses for the three and six months ended June 30, 2018 and 2017.

 

The Company had the following anti-dilutive common stock equivalents as calculated under the treasury stock method:

 

   For the Three Months Ended June 30,   For the Six Months Ended June 30, 
   2018   2017   2018   2017 
Convertible preferred stock, Series A(a)   28,324    26,687    28,324    26,687 
Convertible preferred stock, Series A-1(a)   17,937    15,746    17,937    15,746 
Common stock warrants   1,122,520    819,925    1,122,520    819,925 
Restricted stock units   322,921    322,921    322,921    322,921 
Options   46,634        46,634     
Total potentially dilutive shares   1,538,336    1,185,279    1,538,336    1,185,279 

 

  (a) Dilutive effect of convertible securities are included in diluted EPS by application of the if-converted method.

 

The above table excludes any common shares related to the convertible debt since such debt is only convertible at the then prevailing market price upon default.

 

Income Taxes

 

The Company’s effective tax rate for the three months ended June 30, 2018 and 2017 was 1.1% and (2.4)%, respectively. The Company’s effective tax rate for the six months ended June 30, 2018 and 2017 was (1.9)% and (1.4)%, respectively. For the three and six months ended June 30, 2018 and 2017, the Company calculated income tax expense based upon an annual effective tax rate forecast adjusted for discrete items that specifically relate to the interim period. Changes in tax laws or rates on deferred tax assets and liabilities are recognized as discrete items in the interim period that includes the enactment date.

 

The Company’s effective tax rate for the three and six months ended June 30, 2018 was primarily based on the Company’s recognition of a deferred tax liability as of March 31 and June 30, 2018. The deferred tax liability is related to goodwill, which was assigned an indefinite life for book purposes, also knows as a “naked credit” in the amount of $1,120 and $1,007 as of March 31 and June 30, 2018, respectively.

 

On December 22, 2017, new legislation was signed into law, informally titled the Tax Cuts and Jobs Act, which included, among other things, a provision to reduce the federal corporate income tax rate to 21%. Under ASC 740, Accounting for Income Taxes, the enactment of the Tax Act also requires companies, to recognize the effects of changes in tax laws and rates on deferred tax assets and liabilities and the retroactive effects of changes in tax laws in the period in which the new legislation is enacted. There is no further change to its assertion on maintaining a full valuation allowance against its U.S. deferred tax assets. The Company’s gross deferred tax assets have been revalued from 34% to 21% with a corresponding offset to the valuation allowance. Any potential other taxes arising due to the Tax Act will result in reductions to its net operating loss carryforward and valuation allowance. The reduction of the corporate tax rate resulted in a write-down of the gross deferred tax asset of approximately $4,700, and a corresponding write-down of the valuation allowance. Upon completion of the 2017 and 2018 U.S. income tax returns the Company may identify additional remeasurement adjustments to the deferred tax liability. The Company will continue to assess its provision for income taxes as future guidance is issued, but do not currently anticipate significant revisions will be necessary. Any such revisions will be treated in accordance with the measurement period guidance outlined in Staff Accounting Bulletin No. 118.

 

11
 

 

FTE NETWORKS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

(in thousands, except share and per share information)

 

Note 2. Liquidity and Managements’ Plans

 

The Company reported operating income of $466 during the six months ended June 30, 2018 and had a cash and cash equivalent balance of $12,884 at June 30, 2018. The Company also used cash in its operating activities of $3,177 and had a working capital deficit of $34,739 due to its senior notes payables becoming current within the year. The Company believes with its cash and cash equivalent balance at June 30, 2018 of $12,884, current revenues of $171,511 and backlog and orders under master service agreements of approximately $322,000 as of June 30, 2018, will be sufficient to maintain operations and working capital requirements for at least the next 12 months from the date of this filing. Other sources of liquidity could include additional potential issuances of debt or equity securities in public or private financings.

 

Note 3. Revenue Recognition

 

On January 1, 2018, the Company adopted ASC No. 606. Under ASC No. 606, revenue is recognized when a customer obtains control of promised goods or services, in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that an entity determines are within the scope of ASC 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in ASC No. 606. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are performance obligations and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied. The Company does not collect sales, value add, and other taxes collected on behalf of third parties.

 

Disaggregation of Revenue

 

The following table details the revenue from customers disaggregated by source of revenue.

 

  

Three Months Ended

June 30, 2018

   Six Months Ended
June 30, 2018
 
Major Sources of Revenue          
Infrastructure  $86,028   $170,953 
Technology   339    558 
Total  $86,367   $171,511

 

Infrastructure revenue

 

Revenues in the Infrastructure segment are derived from construction services, which in Benchmark are derived from short-term construction projects ranging from 6 to 12 months in duration under fixed-price contracts. The Company has determined that these short-term construction projects provide a distinct service and, therefore, qualify as one performance obligation as the promise to transfer the individual goods or services is not separately identifiable from other promises in the contracts and, therefore, not distinct. Revenue from fixed-price contracts provide for a fixed amount of revenue for the entire project, subject to certain additions for modified scope or specifications to the original project. Revenue is recognized over time, because of the continuous transfer of control to the customer as all the work is performed at the customer’s site and, therefore, the customer controls the asset as it is being constructed. This continuous transfer of control to the customer is further supported by clauses in the contract that allow the customer to unilaterally terminate the contract for convenience, pay us for costs incurred plus a reasonable profit and take control of any work in process.

 

Under ASC No.606, the cost-to-cost measure of progress continues to best depict the transfer of control of assets to the customer, which occurs as we incur costs. Contract costs include labor, material, and other direct costs. Contract modifications are routine in the performance of the contracts. Contracts are often modified to account for changes in the contract specifications or requirements. In most instances, contact modifications are for goods or services that are not distinct, therefore, accounted for as part of the existing contract. Cost to obtain contracts (pre-contract costs) are generally charged to expense as incurred and included in operating expenses on the consolidated statements of operations.

 

12
 

 

Certain construction contracts include retention provisions to provide assurance to the customers that the Company will perform in accordance with the contract terms and, therefore, not considered a financing benefit. The balances billed but not paid by customers pursuant to these provisions generally become due upon completion and acceptance of the project work or products by the customer. The Company has determined that there are no significant financing components in its contracts during the three and six months ended June 30, 2018.

 

Costs to mobilize equipment and labor to a job site prior to substantive work beginning are capitalized as incurred and amortized over the expected duration of the contract. As of June 30, 2018, and January 1, 2018, the Company had no material capitalized mobilization costs.

 

Revenue from telecommunication services from FTE Network Services are derived from short-term projects performed under master and other service agreements as well as from contracts for specific projects or jobs requiring the installation of an entire infrastructure system or specified units within an entire infrastructure system. The Company has determined that these short-term projects provide a distinct service and therefore qualify as one performance obligation. The Company provides services under unit-price or fixed-price master service or other service agreements under which the Company furnishes specified units of service for a fixed-price per unit of service and revenue is recognized upon completion of the defined project due to its short-term nature.

 

Technology revenue

 

The Company also derives service revenues by managing wireless networks for customers to offer to their tenants and bills monthly in advance for the month’s services. The Company determined the wireless service contracts cover a single performance obligation and transfer control of access to the wireless service continuously, as the customer simultaneously receives and consumes the benefits. Therefore, the revenue for the monthly wireless service, is considered to be recognized over time.

 

Contract Assets and Liabilities

 

The timing of revenue recognition, billings and cash collections results in billed accounts receivable, retainage receivable and costs and estimated earning in excess of billings on uncompleted contracts (contract assets) on the consolidated balance sheet. In the infrastructure segment, amounts are billed as work in progress in accordance with agreed-upon contractual terms at periodic intervals. Generally, billing occurs subsequent to revenue recognition, resulting in contract assets. However, the Company sometimes receives advances or deposits from its customers, before revenue is recognized, resulting in billings in excess of costs and estimated earnings on uncompleted contracts (contract liabilities). These assets and liabilities are reported on the consolidated balance sheet on a contract-by-contract basis at the end of the reporting period. Changes in the contract asset and liability balances for the three and six months ended June 30, 2018 were not materially impacted by any other factors.

 

The following table provides information about receivables, contract assets and contract liabilities from contracts with customers:

 

   January 1, 2018   June 30, 2018 
Trade receivables  $62,199   $72,693 
Contract assets  $11,226   $2,206 
Contract liabilities  $30,304   $21,754 

 

As of January 1, 2018, and June 30, 2018 contract liabilities consisted of accrued subcontract costs, therefore, no amounts were recognized in revenue during the three and six months ended June 30, 2018 related to its contract liabilities.

 

Contract Acquisition Costs

 

The Company does not have commission programs or incur other contract fulfilment costs in obtaining new contracts. All personnel costs were expensed as current period costs.

 

Contract Estimates

 

Accounting for long-term contracts and programs involves the use of techniques to estimate total contract revenue and costs. Transaction price for contracts may include variable consideration, which includes increases to transaction price for approved and change orders, claims and other contract provisions. The Company includes variable consideration in the estimated transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur or when the uncertainty associated with the variable consideration is resolved. The estimates of variable consideration and determination of whether to include estimated amounts in transaction price are based largely on an assessment of the anticipated performance and all information (historical, current and forecasted) that is reasonably available to the Company. The effect of variable consideration on the transaction price of a performance obligation is recognized as an adjustment to revenue on a cumulative catch-up basis. To the extent unapproved change orders and claims reflected in transaction price are not resolved in the Company’s favor, or to the extent other contract provisions reflected in the transaction price are not earned, there could be reductions in or reversals of, previously recognized revenue. No adjustment on any one contract was material to the consolidated financial statements for the three and six months ended June 30, 2018 and 2017.

 

13
 

 

Transaction Price Allocated to the Remaining Performance Obligations

 

On June 30, 2018, the Company had approximately $132,000 of estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied).

 

NOTE 4. ACQUISITION

 

2017 Acquisition

 

During April 2017, the Company acquired all the issued and outstanding shares of common stock of Benchmark Builders, Inc. (“Benchmark”). The acquisition was accounted for as a business combination in accordance with ASC Topic 805, Business Combinations. Benchmark is a full-service general contracting management and general contracting firm, significantly expanding the Company’s presence in the New York area.

 

Unaudited Supplemental Pro Forma Information

 

The pro forma results presented below include the effects of the Company’s 2017 acquisition of Benchmark as if the acquisition occurred on January 1, 2017. The pro forma net loss for the period ended June 30, 2017 includes the additional depreciation and amortization resulting from the adjustments to the value of property and equipment and intangible assets resulting from purchase accounting and elimination of transaction costs. The pro forma results also include interest expense associated with debt used to fund the acquisitions. The pro forma results do not include any anticipated synergies or other expected benefits of the acquisitions. The unaudited pro forma financial information is not necessarily indicative of either future results of operations or results that might have been achieved had the acquisitions been consummated as of January 1, 2017.

 

The unaudited pro forma combined results, which assumes the transaction was completed on January 1 are as follows for the period ended June 30, 2017.

 

   Revenue [*]   Net Loss[*]   Loss per
Share
   Weighted
Average
Shares
 
2017 supplemental pro forma from January 1, 2017 through June 30, 2017  $97,872   $(13,448)  $(2.93)   4,585,951 

 

[*] The unaudited supplemental pro forma activity from April 1, 2017 through June 30, 2017 has been excluded as the activity for the period April 1, 2017 through April 20, 2017 was not material.

 

NOTE 5. Accounts Receivable

 

Accounts receivable, net for the following:

 

   June 30, 2018   December 31, 2017 
Uncompleted contracts  $39,848   $39,612 
Completed contracts   6,992    8,555 
Accounts receivable   5,899    4,510 
Unbilled receivable   20,624    10,077 
Allowance for doubtful accounts   (670)   (555)
Accounts receivable, net  $72,693   $62,199 

 

Accounts receivable from customers are generated from revenues earned after the installation or service for a job has been completed, inspected and approval has been obtained by its customer. The Company segments some of its large contracts into smaller more manageable contracts which allows for certain jobs to be completed, inspected and approved for payment by the customer in less time than non-segmentation. Unbilled Accounts Receivable are generally invoiced when authorized by the service provider typically within 90 to 180 days after the Company completes its performance obligation. The payment terms are generally 30 days.

 

14
 

 

NOTE 6. INTANGIBLE ASSETS AND GOODWILL

 

The fair value of identifiable intangible assets consisted of the following at June 30, 2018:

 

   Weighted
average
remaining useful
life (months)
   Gross
Carrying
Amount
   Accumulated
Amortization
   Net
Carrying
Amount
 
Indefinite- Lived Intangible                    
Goodwill      $35,672   $   $35,672 
                     
Definite- Lived Intangibles                    
Trademarks and tradenames   69.7    2,749    468    2,281 
Customer relationships   69.7    22,743    3,872    18,871 
Contracts in progress   3.7    10,632    9,010    1,622 
Non-compete   45.7    548    132    416 
Total Definite Intangible Assets        36,672    13,482    23,190 
Total Intangible Assets       $72,344   $13,482   $58,862 

 

The Company performs its annual goodwill impairment assessment at the end of the first quarter each year. As a result of the Company’s annual assessment, the Company determined that the fair value of the indefinite-lived intangible asset was substantially in excess of its carrying values and no impairment had occurred. The Company continues to believe that goodwill and the indefinite-lived intangible asset are recoverable; however, significant adverse changes in the projected revenues and cash flows of the Company could result in an impairment of goodwill or the indefinite-lived intangible asset. There can be no assurances that goodwill or the indefinite-lived intangible asset may not be impaired in future periods.

 

Amortization expense for the three months ended June 30, 2018 and 2017, totaled $2,253 and $2,310, respectively, and for the six months ended June 30, 2018 and 2017, totaled $4,506 and $2,310, respectively. For the three and six months ended June 30, 2018, amortization expense of $938 and $1,876, respectively, was charged to operating expenses and $1,315 and $2,630, respectively, was charged to cost of revenues. For the three months ended June 30, 2017, amortization expense of $590, was charged to operating expenses and $1,720, was charged to cost of revenues. No amortization expense was recorded prior to April 20, 2017, the acquisition date of Benchmark.

 

NOTE 7. NOTES PAYABLE

 

Outstanding promissory notes and other notes payable consisted of the following:

 

    June 30, 2018     December 31, 2017  
             
Vendor notes issued to settle litigation, bearing interest rates between 0% and 6% per annum, terms range from 1 to 48 months.   $ 629     $ 890  
                 
Short-term agreements, due between one and six months     4,120       7,315  
                 
Short-term notes payable bearing interest at stated rates between 4% and 12% per annum. Terms range from 3 to 36 months     12,725       5,214  
                 
Obligations under capital leases, bearing interest rates between 4.1% and 8.2% per annum, secured by equipment having a value that approximates the debt value. Terms range from 48 to 60 months.     465       695  
                 
Various Equipment notes, bearing interest rates between 2% and 41% per annum, secured by equipment having a value that approximates the debt value. Terms range from 30 to 72 months     1,350       1,507  
                 
Total Notes Payables     19,289       15,621  
Less: Original issue discount and deferred financing costs     (3,329 )     (3,138 )
Notes payable, net of original issue discount and deferred financing costs     15,960       12,483  
Less: Current portion     (14,343 )     (10,488 )
Total Notes non-current portion   $ 1,617     $ 1,995  

 

15
 

 

During the six months ended June 30, 2018, the Company issued short-term agreement and notes payable in an aggregate of $13,698 net of original issue discounts of $4,843 and deferred financing costs of $1,000. The short-term agreements and promissory notes payable are unsecured, bear interest between 4% and 12% per annum and mature between three months and three years. During the six months ended June 30, 2018, the Company repaid a total of $14,336 in cash and issued an aggregate of 277,536 shares of common shares for the payment of $1,928 in promissory note principal and accrued interest.

 

NOTE 8. SENIOR DEBT

 

The Company’s senior credit facility, the (“Facility”) as amended provides financing at the discretion of the lender with an interest rate of 12% paid quarterly in arrears and includes a “payment in kind” (PIK) provision providing a 4% per annum increase in the principal balance monthly. The Facility is due on March 31, 2019 and is secured by all assets of the Company.

 

During January 2018, the Company received cash of $23 for a note under the terms of the facility and converted $867 in PIK interest and $110 in debt discount into principal, all due March 31, 2019.

 

During April 2018, the Company borrowed a total of $1,025 under the terms of the Facility, due March 31, 2019. The Company recognized an original issuance discount of $103 and deferred finance costs of $10 on the note.

 

The Company recognized $483 and $990 in interest expense from the amortization of original issuance discounts and deferred financing costs for the three months ended June 30, 2018 and 2017, respectively, and $1,579 and $1,239 for six months ended June 30, 2018 and 2017, respectively.

 

   June 30, 2018   December 31, 2017 
Senior note payable  $32,124   $29,475 
Less: Original issue discount   (3,117)   (4,901)
Less: Deferred financing cost   (346)   (431)
Total Senior note payable, current portion  $28,661   $ 
Total Senior note payable, non-current portion  $   $24,143 

 

The Company is in compliance with its debt covenants as of June 30, 2018 and December 31, 2017.

 

NOTE 9. RELATED PARTY TRANSACTIONS

 

Guarantees Related Party Advances

 

The Chief Executive Officer (“CEO”) provided cash advances witnessed by interest-bearing notes totaling $1,198 and $536, as of June 30, 2018 and December 31, 2017, respectively, and provided cash advances totaling $0 and $80, as of June 30, 2018 and December 31, 2017, respectively. Additionally, the CEO provided a personal credit card account for the purchase of goods and services by FTE. While the credit card balances are reflected in the Company’s books and records, the CEO is personally liable for the payment of the entire amount of the open credit obligation, which was $4 and $12 as of June 30, 2018 and December 31, 2017, respectively.

 

Additionally, the Company entered into several secured equipment financing arrangements with total obligations of approximately $105 and $345 as of June 30, 2018 and December 31, 2017, respectively, that required the guaranty of a Company officer, which was provided by him.

 

The Chief Financial Officer (“CFO”) provided an unsecured, interest-bearing note totaling $150 during the year ended December 31, 2017. The balance on the note was $0 and $80 as of June 30, 2018 and December 31, 2017, respectively. Additionally, the CFO personally guaranteed several secured equipment financing arrangements with total obligations of approximately $262 and $562 as of June 30, 2018 and December 31, 2017, respectively.

 

The CFO also provides a personal credit card account for the purchase of goods and services by FTE. While the credit card balances are reflected in the Company’s books and records, the CFO is personally liable for the payment of the entire amount of the open credit obligation, which was $0 and $14 at June 30, 2018 and December 31, 2017, respectively.

 

16
 

 

Mr. Chris Ferguson, a member of the Board of Directors, has provided cash advances totaling $147 as of June 30, 2018 and December 31, 2017.

 

Benchmark Acquisition

 

On April 20, 2017, the Company issued Series A convertible promissory notes, in the aggregate principal amount of $12,500 to the former owners of Benchmark and significant shareholders of the Company, maturing on April 20, 2019. Interest is computed at the rate of 5% percent per annum on the outstanding principal, is payable in arrears quarterly, commencing June 30, 2017 by capitalizing it to the outstanding principal amount. Interest expense was $164 and $324 for the three and six months ended June 30, 2018, and $122 for both the three and six months ended June 30, 2017.

 

On April 20, 2017, the Company issued Series B Notes in the aggregate principal amount of $30,000 to the former owners of Benchmark and significant shareholders of the Company, which mature on April 20, 2020. Interest is computed at the rate of 3% per annum on the outstanding principal is payable in arrears quarterly, commencing June 30, 2017 by capitalizing it to the outstanding principal amount. Interest expense was $263 and $485 for the three and six months ended June 30, 2018, respectively, and $175 for both the three and six months ended of June 30, 2017.

 

On April 20, 2017, the Company issued Series C Notes in the aggregate principal amount of $7,500 to the former owners of Benchmark and significant shareholders of the Company, which mature on October 20, 2018. Interest computes at the rate of 3% per annum on the outstanding principal, is payable in arrears quarterly, commencing June 30, 2017 by capitalizing it to the outstanding principal amount. Interest expense was $41 and $92 for the three and six months ended June 30, 2018, respectively, and $42 for both the three and six months ended of June 30, 2017.

 

Total related party notes consisted of the following:

 

   June 30, 2018   December 31, 2017 
CEO and Board Member Cash Advance  $1,578   $1,043 
CFO       80 
Series A Notes   13,265    12,942 
Series B Notes   31,091    30,633 
Series C Notes   4,845    7,403 
    50,779    52,101 
Less: current portion   (19,173)   (8,526)
Less: discount on related party notes   (3,831)   (5,045)
Total related party notes  $27,775   $38,530 

 

NOTE 10. COMMITMENTS AND CONTINGENCIES

 

The Company is involved in litigation claims arising in the ordinary course of business. Legal fees and other costs associated with such actions are expensed as incurred. In addition, the Company assesses, in conjunction with its legal counsel, the need to record a liability for litigation and contingencies. The Company reserves for costs relating to these matters when a loss is probable and the amount can be reasonably estimated. There have been no material developments in any legal proceedings since the disclosures contained in the Company’s Form 10-K for the year ended December 31, 2017.

 

NOTE 11. STOCKHOLDERS’ EQUITY

 

Dividends

 

Dividend charges recorded during the three and six months ended June 30, 2018 and 2017 are as follows:

 

   For the Three Months Ended   For the Six Months Ended 
   June 30,   June 30, 
   2018   2017   2018   2017 
Series                    
A  $13   $13   $26   $25 
A-1   7    7    14    15 
Total  $20   $20   $40   $40 

 

17
 

 

Accrued dividends payable included in accrued expenses are as follows:

 

   June 30, 2018   December 31,2017 
Series          
A  $385   $354 
A-1   265    257 
Total  $650   $611 

 

Subscription Receivable

 

As of June 30, 2018, 167,139 shares of common stock issued to employees were vested at a fair value of $5,522. As of June 30, 2018, 155,782 shares that were previously issued to employees with a fair value of $3,134 remained unvested. Because these common shares are subject to forfeiture if the employees are no longer employed with the company at the end of their employment agreements, their unvested value is carried in subscriptions receivable in stockholders’ equity.

 

Shares to be Issued to Investors

 

During the six months ended June 30, 2018, the Company sold shares of its common stock to individual investors. Net cash proceeds received by the Company was $5,437 and 807,531 shares of its common stock were sold. Stock issuances costs totaled $619. All of the shares were issued to the investors during May 2018.

 

Equity Transactions (in whole dollars)

 

Settlement of debt and related costs

 

During the six months ended June 30, 2018, the Company issued 441,362 shares of its common stock with a fair value of $8,847,000 to settle debt.

 

During the six months ended June 30, 2018, the Company issued 74,168 shares of its common stock with a fair value of $1,341,000 for related costs.

 

Consultants

 

During the six months ended March 31, 2018, the Company issued 40,336 shares of its common stock with a fair value of $734,000 pursuant to consulting agreements.

 

Sale of Common Stock

 

During the six months ended June 30, 2018, the Company issued 873,198 shares of its common stock to individual investors, which resulted in net proceeds to the Company of $6,357,000.

 

Board of Directors

 

During the six months ended June 30, 2018, the Company issued 25,750 shares of its common stock with a fair value of $447,000 to members of the Board of Directors.

 

Settle Legal Matters

 

During the six months ended June 30, 2018, the Company issued 14,277 shares of its common stock with a fair value of $300,000 to settle certain legal matters.

 

Share- Based Compensation

 

During the six months ended June 30, 2018, the Company issued 18,003 shares of its common stock with a fair value of $309,000 to employees under employment agreements for services rendered.

 

Exercise of Warrant Shares

 

During the six months ended June 30, 2018, the Company issued 185,767 shares of its common stock for the exercise of warrant shares.

 

18
 

 

Shares Retired

 

During the six months ended June 30, 2018, the Company retired 69,484 shares of its common stock.

 

NOTE 12. STOCK BASED AWARDS

 

The Company’s 2017 Plan provides for awards of common stock in the form of incentive stock options, non-qualified stock options, SARs, restricted stock, performance shares or other stock-based awards. Awards are discretionary. The exercise price of stock options is equal to the fair market value of the underlying Common Stock on the date of grant. The options vest on the anniversary of the grant over a four-year term.

 

The following table summarizes stock option award activity during the six months ended June 30, 2018:

 

   Stock Options 
   Shares   Weighted
Average
Exercise Price
   Weighted Average
Remaining
Contractual
Life (In years)
   Aggregate
Intrinsic Value
(In thousands)
 
Outstanding as of December 31, 2017   47,870   $8.72    8.4   $65 
Granted      $         
Options exercised      $         
Forfeited or expired   (1,236)  $         
Outstanding as of June 30, 2018   46,634   $8.72    7.8   $496 
                     
Fully vested and exercisable as of June 30, 2018   12,750   $8.0    4.4   $144 

 

Stock compensation expense related to the options totaled approximately $14 and $28 for the three and six months ended June 30, 2018. No stock compensation expense related to options was incurred for the three or six months ended June 30, 2017.

 

As of June 30, 2018, the Company had unrecognized compensation expense related to stock options of $174. This expense will be recognized over a weighted-average number of years of 3.2, based on the average remaining service periods for the awards.

 

The aggregate intrinsic values presented above represent the total pre-tax intrinsic values (the difference between the Company’s closing stock price of $19.30 on the last trading day, June 29, 2018 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on the last trading day of the second quarter of 2018. The amount of aggregate intrinsic value will change based on the price of the Company’s Common Stock.

 

There were no stock options granted and/or exercised for the six months ended June 30, 2018.

 

Warrants

 

A summary of the warrant activity for the six months ended June 30, 2018 is as follows:

 

       Weighted   Weighted 
       Average   Average 
   Number of   Exercise   Remaining 
   Warrants   Price   Life in Years 
Outstanding, December 31, 2017   980   $13.12    4.03 
Issued   340   $10.39    3.53 
Exercised   (198)  $5.27     
Expired      $     
Outstanding, June 30, 2018   1,122   $13.68    3.53 
Exercisable, June 30, 2018   1,122   $13.68    3.53 

 

19
 

 

Note 13. Customer Concentration

 

Revenue from the Company’s major customers are as follows:

 

    For the Three Months June 30,     % of Total Revenue  
    2018     2017     2018     2017  
Customer A   $ 17,218     $       20 %     %
Customer B   $ 15,974     $       18 %     %
Customer C   $ 13,450     $       15 %     %
Customer D   $     $ 8,857       %     17 %
Customer E   $ 9,097     $       10 %     %
Customer F   $     $ 8,126       %     16 %
Customer G   $     $ 7,527       %     15 %

 

    For the Six Months June 30,     % of Total Revenues  
    2018     2017     2018        
Customer A   $ 17,218     $       10 %     %
Customer B   $ 34,632     $       20 %     %
Customer D   $     $ 8,857       %     17 %
Customer F   $     $ 8,126       %     16 %
Customer G   $     $ 7,527       %     15 %

 

Accounts Receivables for the Company’s major customers are as follows:

 

   Accounts Receivable   % of Total
Accounts Receivable
 
 
 
 
 
As of
June 30, 2018
 
 
 
 
As of
December 31, 2017
 
 
 
 
 
2018
 
 
 
 
 
2017
 
 
Customer A  $12,570   $    16%   %
Customer B  $12,428   $    16%   %
Customer C  $8,636   $    11%   %
Customer H  $   $7,513    %   12%
Customer I  $   $18,477    %   30%

 

The Company’s customer base is highly concentrated. Revenues are non-recurring, project-based revenues, therefore, it is not unusual for significant period-to-period shifts in customer concentrations. Revenue may significantly decline if the Company were to lose one or more of its significant customers, or if the Company were not able to obtain new customers upon the completion of significant contracts.

 

NOTE 14. COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

 

Costs and estimated earnings in excess of billings on uncompleted contracts are summarized as follows:

 

    June 30, 2018     December 31, 2017  
Costs incurred on uncompleted contracts   $ 204,513     $ 147,117  
Estimated earnings     41,276       46,277  
      245,789       193,394  
Billings to date     (243,583 )     (212,472 )
    $ 2,206     $ (19,078 )
                 
Included in the accompanying balance sheets:                
Costs and estimated earnings in excess of billings     2,206       11,226  
Billings in excess of costs and estimated earnings           (30,304 )
Total   $ 2,206     $ (19,078 )

 

NOTE 15. BACKLOG

 

The following is a reconciliation of backlog representing signed contracts in progress at June 30, 2018:

 

Balance – March 31, 2018   $ 205,963  
New contracts and adjustments     9,442  
      215,405  
Less contract revenues earned for the three months ended June 30, 2018     (83,295 )
         
Balance – June 30, 2018   $ 132,110  

 

20
 

 

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and notes thereto included herein. In connection with, and because we desire to take advantage of, the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, we caution readers regarding certain forward-looking statements in the following discussion and elsewhere in this report and in any other statement made by, or on our behalf, whether or not in future filings with the Securities and Exchange Commission. Forward-looking statements are statements not based on historical information and which relate to future operations, strategies, financial results or other developments. Forward looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control and many of which, with respect to future business decisions, are subject to change. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward-looking statements made by, or on our behalf. Words such as “anticipate,” “estimate,” “plan,” “continuing,” “ongoing,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “could,” and similar expressions are used to identify forward-looking statements. We disclaim any obligation to update forward-looking statements.

 

Unless the context requires otherwise, references in this document to “FTE”, “we”, “our”, “us” or the “Company” are to FTE Networks, Inc. and its subsidiaries. References to “Benchmark” or “Predecessor” in this document refers to Benchmark Builders, Inc., FTE’s wholly owned subsidiary. Predecessor financial information has been provided since our operations before the acquisition of Benchmark were insignificant relative to the operations acquired. Unless otherwise noted, dollar amounts are presented in thousands.

 

Overview

 

FTE Networks, Inc, is a leading networking infrastructure and interior full-service contractor for state-of-the-art networks and commercial properties. We provide general contract management, and provide end-to-end design, build and support solutions to create the most transformative smart platforms and buildings.

 

We completed the acquisition of Benchmark, a leading provider of construction management services based in New York for $74,245 on April 20, 2017. The transaction allows us to offer services to each other’s clients and expand their offerings nationally. As a wholly-owned subsidiary of ours, Benchmark will continue to operate under its current successful model while also offering our “compute to the edge” technology in New York City and the surrounding region. The transaction enables us to expand infrastructure services for ISP through current and future Benchmark client base. Benchmark gives us access to major developers including REITs as potential CrossLayer technology clients. Additionally, the transaction strengthens the opportunity to win contracts from Fortune 100/500 companies and enables Benchmark to access more clients as a public company.

 

We operate primarily in two segments: the infrastructure segment and the technology segment. The infrastructure segment includes FTE Networks Services (network infrastructure solutions); and Benchmark (construction management), which provides end-to-end interior design, build and support solutions. The technology segment which includes CrossLayer, Inc. (managed network services with first-of-its-kind advanced network and cloud platform) became operational during October of 2017, with immaterial operations during the six months ended June 30, 2018.

 

Critical Accounting Policies

 

The following critical accounting policy for Revenue Recognition became effective on January 1, 2018 upon our adoption of Accounting Standards Codification No. 606, “Revenue from Contracts with Customers”. There were no other material changes from the critical accounting policies set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” set forth in our Annual Report 10-K filed with the Securities and Exchange Commission (“SEC”) on April 18, 2018. Please refer to that document for disclosures regarding other critical accounting policies related to our business.

 

21
 

 

Results of Operations

 

Comparison of Quarterly Results

 

The following table sets forth our condensed consolidated financial statements for the periods indicated and the amounts as a percentage of revenue (totals may not add due to rounding) (dollars in thousands):

 

   

For the Three Months Ended

June 30

   

For the Six Months Ended

June 30

 
    2018     2017     2018     2017  
Revenue, net of discounts   $ 86,367       100 %   $ 50,697       100 %   $ 171,511       100 %   $ 55,783       100 %
Costs of revenue     72,415       84 %     42,377       83 %     146,069       85 %     45,055       81 %
Gross profit     13,952       16 %     8,320       16 %     25,442       15 %     10,728       19 %
Operating expenses     13,635       16 %     10,596       20 %     24,976       15 %     13,024       23 %
Operating income (loss)     317       %     (2,276 )     (4 )%     466       %     (2,296 )     (4 )%
Other expense     (13,982 )     (16 )%     (2,696 )     (4 )%     (23,728 )     (14 )%     (6,646 )     (12 )%
Loss before income taxes     (13,665 )     (16 )%     (4,972 )     (10 )%   $ (23,262 )     (14 )%     (8,942 )     (16 )%
(Benefit) provision for income taxes     (107 )     %     121       %     460       %     121       %
Net loss   $ (13,558 )     (16 )%   $ (5,093 )     (10 )%   $ (23,722 )     (14 )%   $ (9,063 )     (16 )%

 

Overview

 

For the three months ended June 30, 2018 and 2017, we reported condensed consolidated net loss of $13,558 and $5,093, respectively, an increase of $8,465 or 166%. For the three months ended June 30, 2018 and 2017, we had operating income of $317 and an operating loss of $2,276, respectively, a decrease of $2,593 or 114%. The increase in the net loss for the three months ended June 30, 2018 was attributable primarily to the increase in other expenses of $11,286 and increase in total operating expenses of $3,039, partially offset by an increase in gross profit of $5,632.

 

For the six months ended June 30, 2018 and 2018, we reported condensed consolidated net loss of $23,722 and $9,063, respectively, an increase of $14,659 or 162%. For the six months ended June 30, 2018 and 2017, we had operating income of $466 and an operating loss $2,296, respectively, a decrease of $2,762 or 120% The increase in the net loss was attributable to several factors, including an increase in other expenses of $17,082 an increase in operating expenses of $11,952, partially offset by an increase in gross profit of $14,714.

 

Three Months Ended June 30, 2018 Compared to Three Months Ended June 30, 2017

 

Revenues and Gross Profit

 

Our revenues for the three months ended June 30, 2018 were $86,367 as compared to revenues of $50,697 for the three months ended June 30, 2017, an increase of $35,670 or 70%. The increase in revenues of $35,670 was primarily attributable to Benchmark and was due to the increase in the backlog of newly awarded projects in the last half of 2017, which were started and, in some instances, completed during first and second quarters of 2018. The increase in the cost of revenues of $30,038 quarter-over-quarter was attributable to Benchmark and were driven by the start of new projects in the first and second quarter of 2018, with the completion of some of the larger projects during the period. The gross profit margin increased by $5,632 or 68% quarter-over-quarter and our gross profit percentage was 16% for each of the three months ended June 30, 2018 and 2017.

 

Operating Expenses

 

Our operating expenses were $13,635 and $10,596 for the three months June 30, 2018 and 2017, respectively, representing an increase of $3,039 or 29%. The increase in operating expenses primarily relate to the following: i) an increase in compensation expense of $2,687 due to an increase in headcount resulting from the acquisition and the expansion of our technology segment; ii) an increase in selling, general and administrative expenses of $1,594 due to professional and consulting fees; iii) an increase in amortization expense of intangible assets of $348, due to the intangible assets acquired from the Benchmark acquisition and, iv) an increase in travel expense of $376 due to the costs associated with the integration of Benchmark, partially offset by the decrease in transaction expenses of $1,376 which were incurred as part of the Benchmark acquisition during 2017 and $475 decrease in the loss on sale of assets.

 

22
 

 

Other Income and Expense

 

Our other expenses were $13,982 and $2,696 for the three months ended June 30, 2018 and 2017, respectively, representing an increase of $11,286 or 419%, the increase was primarily due to the following; i) financing and settlement costs of $6,214; ii) amortization expense of deferred financing cost and debt discounts of $1,524; iii) an increase in interest expense of $1,096 due to our notes payable and senior credit facility; and iv) the decrease in change in warrant fair valuation of $1,021 due to the adoption of ASU 2017-11 during 2017.

 

Six Months Ended June 30, 2018 Compared to Six Months Ended June 30, 2017

 

Revenues and Gross Profit

 

Our revenues for the six months ended June 30, 2018 were $171,511 as compared to revenues of $55,783 for the six months ended June 30, 2017, an increase of $115,728 or 207%. The increase in revenues was primarily attributable to Benchmark which contributed $164,454 for the six months ended June 30, 2018, and was due to the increase in the backlog of newly awarded projects in the last half of 2017 which were started and, in some instances, completed during first and second quarters of 2018, additionally Benchmark contributed revenues for the entire six month period as compared to the prior year in which the Benchmark was included in our condensed consolidated financial statements beginning on April 20, 2017. The increase in the cost of revenues of $101,014 or 224% were attributable to Benchmark which were driven by with the increase in new projects awarded during 2017, which were started and, in some instances, completed during the six months ended June 30, 2018 and the inclusion of Benchmark for the six months ended June 30, 2018 as compared to the prior year, it was included subsequent to the acquisition date of April 20, 2017. The gross profit margin increased by $14,714 or 137%year-over-year but as percentage decreased from 19% to 15% for the six months ended June 30, 2017 and 2018, respectively, due to the change in the product mix as a result of the Benchmark acquisition.

 

Operating Expenses

 

Our operating expenses were $24,976 and $13,024 for the six months June 30, 2018 and 2017, respectively, representing an increase of $11,952 or 92%. The increase in operating expenses primarily relate to the following: i) an increase in compensation expense of $7,138 due to an increase in headcount resulting from the acquisition and expansion of our technology segment; ii) selling, general and administrative expenses increased by $4,818, due to professional and consulting fees; iii) an increase in amortization expense of intangible assets of $1,287, which relates to intangible assets acquired from the Benchmark acquisition on April 20, 2017, no amortization expense for intangible assets was incurred during first quarter of 2017; and, iv) an increase in travel expense of $545 due to the integration of Benchmark, partially offset by the decrease in transaction expenses of $1,294 which were incurred as part of the Benchmark acquisition during 2017 and $485 decrease in the loss on sale of assets.

 

Other Income and Expense

 

Our other expenses were $23,728 and $6,646 for the six months ended June 30, 2018 and 2017, respectively, representing an increase of $17,082 or 257% , the increase was primarily due to the following; i) an increase in amortization expense of deferred financing cost and debt discounts of $7,039; ii) an increase in financing cost of $8,249; iii) an increase in interest expense of $1,275 due to our borrowings; and iv) the decrease in the non-cash change in warrant fair valuation of $1,179 due to the adoption of ASU 2017-11 during 2017.

 

Liquidity and Capital Resources

 

Overview

 

Our primary sources of liquidity have been cash provided by operations, incurrence of debt and equity offerings. Our principal uses of cash have been for acquisitions, working capital, acquisitions, capital expenditures and debt service requirements. We anticipate that our principal uses of cash in the future will be for debt service requirements, capital expenditures, working capital and acquisitions. As of June 30, 2018, we had cash and cash equivalents of $12,884 and a working capital deficit of $34,739. Our senior credit facility of $28,661, Series A convertible promissory notes of $13,265 and Series C of $7,500 are maturing within the next twelve months negatively impacting our working capital; however, we believe we will have sufficient resources to fund our obligations and foreseeable liquidity requirements in the near term.

 

Backlog

 

As of June 30,2018, we had a backlog of unfilled contracts and master service agreements of approximately $322,000 which includes $132,000 of Benchmark’s backlog and FTE Networks master service agreements of $190,000. We define backlog as the value of work-in-hand to be provided for customers as of a specific date where the following conditions are met (with the exception of engineering change orders): (i) the price of the work to be done is fixed; (ii) the scope of the work to be done is fixed, both in definition and amount; and (iii) there is a written contract, purchase order, agreement or other documentary evidence which represents a firm commitment by the customer to pay us for the work to be performed. These backlog amounts are based on contract values and purchase orders and may not result in actual receipt of revenue in the originally anticipated period or at all. We may experience variances in the realization of our backlog because of project delays or cancellations resulting from external market factors and economic factors beyond our control and we may experience such delays or cancellations in the future. Backlog does not include new firm commitments that may be awarded to us by our customers from time to time in future periods. These new project awards could be started and completed in this same future period. Accordingly, our backlog does not necessarily represent the total revenue that could be earned by us in future periods.

 

23
 

 

Cash Flows for the Six Months Ended June 30, 2018 and 2017

 

The following table summarizes our cash flows:

 

   For Six Months Ended June 30, 
   2018   2017   Increase (Decrease) 
Net cash provided by (used in):                    
Operating activities  $(3,177)  $1,084   $(4,261)   (393)%
Investing activities   (2,059)   (17,225)  $15,166    88%
Financing activities   2,478    22,564   $(20,086)   (89)%
(Decrease)/increase in cash and cash equivalents  $(2,758)  $6,423   $(9,181)   (143)%

 

Net Cash Flows from Operating Activities

 

Net cash flows used in operating activities during the six months ended June 30, 2018 was $3,177 as compared to cash provided by operating activities $1,084 during the six months ended June 30, 2017. For the six months ended June 30, 2018, cash flows used in operating activities included the net loss of $23,722, plus the add backs of non-cash items deducted in the determination of net loss, principally amortization of debt discount of 18,371 depreciation and amortization of intangible assets of $5,369, non-cash payments in kind interest of $2,476, share-based compensation of $1,216 and deferred tax expense of $486. Cash flows during the period were reduced by the net change in working capital components of $7.360. The $7,360 cash outflow associated with the change in working capital components was primarily driven by the increases in accounts receivable of $10,493, the increase in other current assets of $369, the decrease in the contract liability of $8,550 partially offset by the net increase in accounts payable and accrued expenses of $2,481 and increase in cost and estimated earning in excess of billings on uncompleted contracts of $9,019.

 

Cash Flows from Investing Activities

 

During the six months ended June 30, 2018, net cash used in investing activities was $2,059 as compared to $17,225 during the six months ended June 30, 2017. During the six months ended June 30, 2018, cash used in investing activities consisted of the purchase of property and equipment. During the six months ended June 30, 2017, cash used in investing activities was primarily the cash consideration paid for the acquisition of Benchmark of $14,834 and $2,391for the purchase of property and equipment.

 

Cash Flows from Financing Activities

 

During the six months ended June 30, 2018, net cash provided by financing activities was $2,478, as compared to $22,564 during the six months ended June 30, 2017. During the six months ended June 30, 2018, cash provided by financing activities was primarily from the proceeds from notes payable totaling $13,698, $935 proceeds from our senior credit facility and $5,733 from the proceeds of the sale of common stock, partially offset by payments made on notes payable totaling $14,981 and $2,650 of payments of related party notes payable. During the six months ended June 30, 2017, cash provided by financing activities was primarily from proceeds received from our senior credit facility of $11,000, the Series C Notes of $7,500 and notes payable, net of $4,728 partially offset by payments on notes payable of $1,305.

 

Management’s Liquidity Plans

 

As of June 30, 2018, we had cash and cash equivalents of $12,884, and we raised approximately $5,733 through the sale of our common stock to investors. During the six months ended June 30, 2018, we reported operating income of $466; net cash flows used in operating activities of $3,177. and a working capital deficit of $34,739. Our senior credit facility totaling $28,661 and our Series A convertible promissory notes totaling $13,265 and Series C Notes totaling $7,500 are maturing within the year. Management believes with our current revenues of $171,511 and backlog and orders under master service agreements of approximately $322,000 as of June 30, 2018, our sources of cash will be sufficient to maintain operations and working capital requirements for at least the next 12 months from the date of this filing. Other sources of liquidity could include additional potential issuances of debt or equity securities in public or private financings.

 

Off-Balance Sheet Arrangements

 

None.

 

24
 

 

Contractual Obligations

 

As a smaller reporting company, we are not required to provide the information requested by paragraph (a)(5) of this Item.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.

 

Item 4. Controls and Procedures

 

Disclosure Controls and Procedures

 

Our management carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer (who is our Principal Executive Officer) and our Chief Financial Officer (who is our Principal Financial Officer and Principal Accounting Officer), of the effectiveness of the design of our disclosure controls and procedures (as defined by Exchange Act Rules 13a-15(e) or 15d-15(e)) as of June 30, 2018, pursuant to Exchange Act Rule 13a-15(b). Based upon that evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were not effective as of June 30, 2018.

 

Changes in Internal Control over Financial Reporting

 

During the three months ended June 30, 2018, Management took additional steps to improve its internal controls over financial reporting. An Assistant Controller and Accounting Manager were hired to assist us in the timely filing of its regulatory reports and strengthen segregation of duties over cash and the processing of transactions in our accounting systems. Management also implemented the consolidation of its payroll processing systems which will be completed during the third quarter of 2018. A secondary review process was also instituted over travel and expense report processing and reimbursement. A delegation of authority matrix which outlines levels of authority and secondary approvals was adopted during the second quarter of 2018. Management believes these changes will improve our internal controls over financial reporting.

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are involved in litigation claims arising in the ordinary course of business. Legal fees and other costs associated with such actions are expensed as incurred. In addition, we assess, in conjunction with our legal counsel, the need to record a liability for litigation and contingencies. There have been no material developments in any legal proceedings since the disclosures contained in our Form 10-K for the year ended December 31, 2017.

 

Item 1A. Risk Factors

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

On January 11, 2018, the Company issued 5,000 shares of its common stock with a fair value of $79,050 for pursuant to a consulting agreement.

 

On January 11, 2018, the Company issued 3,903 shares of its common stock with a fair value of 61,706 to settle debt.

 

On January 17, 2018, the Company issued 7,875 shares of its common stock with a fair value of $153,563 to settle debt.

 

On January 24, 2018, the Company issued 15,801 shares of its common stock with a fair value of $277,782 to settle debt.

 

On January 23, 2018, the Company issued 20,000 shares of its common stock with a fair value of $365,600 pursuant to a consulting agreement.

 

On February 1, 2018, the Company issued 10,000 shares of its common stock with a fair value of $165,000 to settle debt.

 

On February 8, 2018, the Company issued 41,375 shares of its common stock with a fair value of $744,750 to settle debt.

 

On February 9, 2018, the Company issued 19,911 shares of its common stock with a fair value of $358,398 to settle debt.

 

25
 

 

On February 12, 2018, the Company issued 53,943 shares of its common stock with a fair value of $944,003 to settle debt.

 

On February 14, 2018, the Company issued 25,000shares of its common stock with a fair value of $429,000 to a Director of the Board.

 

On February 15, 2018, the Company issued 5,000 shares of its common stock with a fair value of $90,250 pursuant to a consulting agreement.

 

On February 20, 2018, the Company issued 12,500 shares of its common stock with a fair value of $256,250 to settle a legal matter.

 

On February 21, 2018, the Company issued 22,043 shares of its common stock with a fair value of $479,435 to settle debt.

 

On February 28, 2018, the Company issued 9,857 shares of its common stock with a fair value of $236,075 to settle debt.

 

On February 28, 2018, the Company issued 5,000 shares of its common stock with a fair value of $119,750 pursuant to a consulting agreement.

 

On March 5, 2018, the Company issued 1,100 shares of its common stock with a fair value of $27,973 to settle a legal matter.

 

On March 6, 2018, the Company issued 30,220 shares of its common stock with a fair value of $763,055 to settle debt.

 

On March 7, 2018, the Company issued 1,500 shares of its common stock with a fair value of $37,650 to settle debt.

 

On March 9, 2018, the Company issued 12,195 shares of its common stock with a fair value of $295,119 to settle debt.

 

On March 16, 2018, the Company issued 677 shares of its common stock with a fair value of $16,214 to settle a legal matter

 

On March 16, 2018, the Company issued 750 shares of its common stock with a fair value of $17,963 to member of the Board of Directors.

 

On March 20, 2018 the Company issued 26,667 shares of its common stock to an individual investor, resulting in net proceeds to the Company of $200,000.

 

On March 21, 2018, the Company issued 53,032 shares of its common stock with a fair value of $1,116,324 to settle debt.

 

On April 11, 2018, the Company issued 73,541 shares of its common stock with a fair value of $1,397,279, to settle debt.

 

On April 13, 2018, the Company issued 7,000 shares of its common stock with a fair value of $133,000 for consulting services.

 

On April 19, 2018, the Company issued 16,429 shares of its common stock with a fair value of $290,793 to settle debt.

 

On April 25, 2018, the Company issued 25,000 shares of its common stock to an individual investor, resulting in gross proceeds to the Company of $250,000.

 

On April 27, 2018, the Company issued 6,000 shares of its common stock to a fair value of $98,940 to settle debt related costs.

 

On April 30, 2018, the Company issued 6,690 shares of its common stock with a fair value 107,040 to settle debt related costs.

 

On April 30, 2018, the Company issued 2,000 shares of its common stock with a fair value of $32,000 to an employee as part of their services.

 

On May 9, 2018, the Company issued 206 shares of its common stock with a fair value of $3,245 for consulting services.

 

On May 15, 2018, the Company issued 630 shares of its common stock with a fair value of $9,546 for consulting services.

 

On May 17, 2018, the Company issued 4,500 shares of its common stock to an employee with a fair value of $66,375, as part of their services.

 

26
 

 

On May 17, 2018, the Company issued 7,500 shares of its common stock with a fair value of $110,625 to an employee as part of their services.

 

On May 17, 2018, the Company issued 4,500 shares of its common stock with a fair value of $66,375 for consulting services.

 

On May 17, 2018, the Company issued 1,072 shares of its common stock with a fair value of $15,812 to an employee as part of their services.

 

On May 17, 2018, the Company issued 1,800 shares of its common stock with a fair value of $26,550 to settle debt related costs.

 

On May 18, 2018, the Company issued 821,531 shares of its common stock to individual investors, resulting in net proceeds to the Company of $6,160,661

 

On May 24, 2018, the Company issued 2,931 shares of its common stock with a fair value of $56,568 to an employee as part of their services.

 

On May 24, 2018, the Company issued 8,000 shares of its common stock with a fair value of $154,400 to settle debt related costs.

 

On May 31, 2018, the Company issued 12,120 shares of its common stock in an exercise of warrant shares.

 

On June 4, 2018, the Company issued 42,237 shares of its common stock with a fair value of $844,740 to settle debt.

 

On June 12, 2018, the Company issued 4,750 shares of its common stock with a fair value of $106,543 to settle debt related costs.

 

On June 13, 2018, the Company issued 40,000 shares of its common stock to an with a fair value of $919,160 to settle debt.

 

On June 13, 2018, the Company issued 8,850 shares of its common stock with a fair value of $203,373 to settle debt.

 

On June 14, 2018, the Company issued 154,847 shares of its common stock in an exercise of warrant shares.

 

On June 14, 2018, the Company issued 4,513 shares of its common stock with a fair value of $101,813 to settle debt.

 

On June 15, 2018, the Company issued 13,650 shares of its common stock with a fair value of $308,900 to settle debt.

 

On June 20, 2018, the Company issued 2,770 shares of its common stock with a fair value of $57,561 for related costs of debt.