EX-99.2 4 onstreamholdingsincandsub9.htm ONSTREAM UNAUDITED 2018 STATEMENTS Exhibit

Exhibit 99.2

Condensed Consolidated Financial Statements

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES

September 30, 2018




ONSTREAM HOLDINGS INC.
TABLE OF CONTENTS


 
Page

 
 
Condensed Consolidated Financial Statements
 
 
 
Condensed Consolidated Balance Sheet
3

 
 
Condensed Consolidated Statements of Operations and Comprehensive Income
4

 
 
Condensed Consolidated Statement of Changes in Stockholders’ Equity
5

 
 
Condensed Consolidated Statement of Cash Flows
6

 
 
Notes to Condensed Consolidated Financial Statements
7 - 16




ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
As of September 30, 2018 and December 31, 2017
(unaudited in thousands, except per share data)


 
 
2018
 
2017
ASSETS
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
Cash and cash equivalents
 
$
465

 
$

Accounts receivable
 
7,703

 
7,025

Prepaid expenses
 
228

 
264

 
 
 
 
 
Total current assets
 
8,396

 
7,289

 
 
 
 
 
Property and equipment, net
 
8,120

 
4,465

Intangible assets, net
 
20,548

 
23,527

Goodwill
 
40,471

 
40,471

 
 
 
 
 
Total assets
 
$
77,535

 
$
75,752

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
Accounts payable and accrued liabilities
 
$
2,896

 
$
1,710

Income taxes payable
 
116

 
1,652

Dividend payable
 

 
526

Current portion of revolving term loan
 
2,250

 
2,250

 
 
 
 
 
Total current liabilities
 
5,262

 
6,138

 
 
 
 
 
Deferred rent
 
158

 

Deferred tax liability
 
1,141

 
1,492

Related party debt
 
15,426

 
14,170

Long-term portion of revolving term loan
 
39,358

 
41,954

Other long-term liabilities
 
377

 
377

 
 
 
 
 
Total liabilities
 
61,722

 
64,131

 
 
 
 
 
Stockholders' equity
 
 
 
 
Common stock par value $0, unlimited authorized, 13,461 Series A shares,
 5,769 Series B shares 770 Series C shares issued and outstanding
 

 

Class D preferred stock, par value $1, unlimited authorized 6,000 shares
 issued and outstanding
 
6,000

 
6,000

Additional paid in capital
 
532

 
92

Retained earnings
 
9,427

 
5,706

Accumulated other comprehensive loss
 
(146
)
 
(177
)
 
 
 
 
 
Total stockholders' equity
 
15,813

 
11,621

 
 
 
 
 
Total liabilities and stockholders' equity
 
$
77,535

 
$
75,752


The accompanying notes are an integral part of these condensed consolidated financial statements.
- 3 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations and Comprehensive Income
For the nine months ended September 30, 2018 and 2017
(unaudited in thousands)


 
 
2018
 
2017
 
 
 
 
 
Revenue
 
$
28,467

 
$
26,387

Cost of revenue
 
9,982

 
7,631

 
 
 
 
 
Gross profit
 
18,485

 
18,756

 
 
 
 
 
Selling, general and administrative
 
6,645

 
5,226

Depreciation and amortization
 
3,979

 
4,179

Development costs
 
161

 
152

 
 
 
 
 
Income from operations
 
7,700

 
9,199

 
 
 
 
 
Interest expense
 
2,627

 
2,262

Other expense
 
123

 
59

 
 
 
 
 
Income before income taxes
 
4,950

 
6,878

 
 
 
 
 
Provision for income taxes
 
1,229

 
1,554

 
 
 
 
 
Net income
 
3,721

 
5,324

 
 
 
 
 
Other comprehensive income (loss):
 
 
 
 
Foreign currency translation adjustment
 
31

 
(196
)
 
 
 
 
 
Comprehensive income
 
$
3,752

 
$
5,128


The accompanying notes are an integral part of these condensed consolidated financial statements.
- 4 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Changes in Stockholders’ Equity
For the nine months ended September 30, 2018 and 2017
(unaudited in thousands)



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
 
Series A Common Stock
 
Series B Common Stock
 
Series C Common Stock
 
Series D Preferred Stock
 
Additional
 
 
 
Other
 
Total
 
 
Number of
 
 
 
Number of
 
 
 
Number of
 
 
 
Number of
 
 
 
Paid-in
 
Retained
 
Comprehensive
 
Stockholders'
 
 
Shares
 
Amount
 
Shares
 
Amount
 
Shares
 
Amount
 
Shares
 
Amount
 
Capital
 
Earnings
 
Income (Loss)
 
Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2017
 
13,461

 
$

 
5,769

 
$

 
770

 
$

 
6,000

 
$
6,000

 
$
92

 
$
5,706

 
$
(177
)
 
$
11,621

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock based compensation
 

 

 

 

 

 

 

 

 
440

 

 

 
440

Net income
 

 

 

 

 

 

 

 

 

 
3,721

 

 
3,721

Foreign currency translation
 

 

 

 

 

 

 

 

 

 

 
31

 
31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2018
 
13,461

 
$

 
5,769

 
$

 
770

 
$

 
6,000

 
$
6,000

 
$
532

 
$
9,427

 
$
(146
)
 
$
15,813



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated
 
 
 
 
Series A Common Stock
 
Series B Common Stock
 
Series C Common Stock
 
Series D Preferred Stock
 
Additional
 
 
 
Other
 
Total
 
 
Number of
 
 
 
Number of
 
 
 
Number of
 
 
 
Number of
 
 
 
Paid-in
 
Retained
 
Comprehensive
 
Stockholders'
 
 
Shares
 
Amount
 
Shares
 
Amount
 
Shares
 
Amount
 
Shares
 
Amount
 
Capital
 
Earnings
 
Income (Loss)
 
Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2016
 
13,461

 
$
13,461

 
5,769

 
$
5,769

 
770

 
$
770

 
6,000

 
$
6,000

 
$
16

 
$
880

 
$
1

 
$
26,897

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock based compensation
 

 

 

 

 

 

 

 

 
33

 

 

 
33

Net income
 

 

 

 

 

 

 

 

 

 
5,324

 

 
5,324

Dividends declared
 

 

 

 

 

 

 

 

 

 
(560
)
 

 
(560
)
Foreign currency translation
 

 

 

 

 

 

 

 

 

 

 
(196
)
 
(196
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2017
 
13,461

 
$
13,461

 
5,769

 
$
5,769

 
770

 
$
770

 
6,000

 
$
6,000

 
$
49

 
$
5,644

 
$
(195
)
 
$
31,498


The accompanying notes are an integral part of these condensed consolidated financial statements.
- 5 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2018 and 2017
(unaudited in thousands)


CASH FLOWS FROM OPERATING ACTIVITIES
 
2018
 
2017
Net income
 
$
3,721

 
$
5,324

Adjustments to reconcile net income to net cash provided by operating activities
 
 
 
 
Depreciation and amortization
 
3,979

 
4,179

Gain on sale of equipment
 
(4
)
 
Amortization of capitalized financing costs
 
91

 
54

Deferred income taxes
 
33

 
(546
)
Accrued interest on related party debt
 
1,256

 
(443
)
Stock based compensation expense
 
440

 
33

Changes in operating assets and liabilities
 
 
 
 
Accounts receivable
 
(656
)
 
(1,981
)
Prepaid expenses
 
38

 
(20
)
Accounts payable and accrued liabilities
 
1,180

 
1,222

Deferred rent
 
157

 
Income taxes payable
 
(1,921
)
 
1,502

Net cash provided by operating activities
 
8,314

 
9,324

 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 
 
 
 
Purchase of property and equipment
 
(4,656
)
 
(1,909
)
Proceeds from the sale of property and equipment
 
4

 
 
 
 
 
 
Net cash used in investing activities
 
(4,652
)
 
(1,909
)
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
Repayment of borrowings on revolving term loan
 
(2,687
)
 
(4,312
)
Payment of dividends
 
(526
)
 
(560
)
Net cash used in financing activities
 
(3,213
)
 
(4,872
)
 
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
 
16

 
(90
)
 
 
 
 
 
Net change in cash and cash equivalents
 
465

 
2,453

 
 
 
 
 
Cash and cash equivalents
 
 
 
 
Beginning of period
 
 
388

End of period
 
$
465

 
$
2,841

 
 
 
 
 
Supplemental disclosure of cash paid
 
 
 
 
Interest
 
$
1,362

 
$
2,698

Income taxes
 
$
1,400

 
$
639


The accompanying notes are an integral part of these condensed consolidated financial statements.
- 6 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)


1.
DESCRIPTION OF BUSINESS AND ORGANIZATION
Onstream Holdings Inc. (“Onstream” or the “Company”), was incorporated on September 23, 2015 and holds 100% of the outstanding shares of Onstream Pipeline Inspection Services Inc. (“Onstream Services”). Onstream is based in Calgary, Alberta and provides pipeline inspection services to the oil & gas industry in Canada and the United States. Onstream Services commenced commercial operations on November 25, 2015 upon the acquisition of Onstream Pipeline Inspection Inc.
2.
BASIS OF PRESENTATION
Basis of Presentation
These unaudited condensed consolidated financial statements of the Company have been prepared by management in accordance with U.S. GAAP. The accounting policies applied are consistent with those outlined in the Company’s annual audited financial statements for the year ended December 31, 2017, except as described in Note 3, Accounting Changes. Capitalized and abbreviated terms that are used but not otherwise defined herein are identified in the 2017 audited consolidated financial statements.

These unaudited condensed consolidated financial statements reflect adjustments, all of which are normal recurring adjustments that are, in the opinion of management, necessary to reflect the financial position and results of operations for the respective periods. These condensed consolidated financial statements do not include all disclosures required in the annual financial statements and should be read in conjunction with the 2017 audited consolidated financial statements.
Use of Estimates
The preparation of consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of financial statements. The Company bases its estimates and assumptions on historical experience, known or expected trends and various other assumptions that it believes to be reasonable. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates, which may cause the Company’s future results to be significantly affected. The accounts and transactions that require the use of estimates includes: deferred taxes, long lived assets, goodwill, stock based compensation expense, depreciation expense, and amortization expense.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02 “Leases (Topic 842)” (“ASU 2016-02”), which is effective for public entities for annual and interim periods beginning after December 15, 2018. ASU 2016-02 requires an entity to recognize a right-of-use asset and a lease liability for long-term leases. The liability will be equal to the present value of lease payments. We are in the process of evaluating the effect that ASU 2016-02 will have on our consolidated financial statements and related disclosures.
In August 2016, the FASB issued ASU No. 2016-15 “Statements of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”) which is effective for the annual and interim periods beginning after December 15, 2018. ASU 2016-15 is intended to reduce diversity in practice in how certain cash receipts and cash payments are presented and classified in the

- 7 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)


statement of cash flows. We are in the process of evaluating the effect that ASU 2016-15 will have on our consolidated financial statements and related disclosures.
3.
ACCOUNTING CHANGES
Revenue
The majority of the Company's revenues are derived from providing services on a time and material basis and are short term in nature. The Company accounts for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers, which was adopted on January 1, 2018, using the cumulative catch-up transition method. The adoption of ASC Topic 606 did not impact the Company's unaudited condensed consolidated financial statements.

Performance Obligations
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 Topic 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The majority of our contracts have a single performance obligation. The Company inspection services to its customers.

Contract modifications are not routine in the performance of our contracts. Generally, when contracts are modified, the modification is to account for changes in scope to the services that are provided. In most instances, contract modifications are for services that are distinct, and, therefore, are accounted for as a separate contract.

Our performance obligations are satisfied over time as work progresses or at a point in time. The majority of our revenue recognized over time as work progresses is related to our service deliverables, which includes providing inspection services to our customers. Revenue is recognized over time based on time and material incurred to date which best portrays the transfer of control to the customer. Fixed fee arrangements are determined based on expected labor, material, and overhead to be consumed on fulfillment of such services.


- 8 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)



Contract Estimates
The majority of our revenues are short-term in nature. The Company has many Master Service Agreements (MSAs) that specify an overall framework and terms of contract when the Company and customers agree upon services to be provided. The actual contracting to provide services are triggered by a work order, purchase order, or some similar document issued pursuant to a MSA which sets forth the scope of services and/or identifies the products to be provided.

The Company does not enter into long-term contracts.

Revenue by Category
The following table presents our disaggregated revenues by geographic region:
Nine Months ended
 
 
September 30, 2018
 
Total
Canada
 
$
25,844

US
 
$
2,623

Total
 
$
28,467


4.
PROPERTY AND EQUIPMENT
Property and equipment consist of the following as of September 30, 2018 and December 31, 2017:
 
2018
 
2017
Inspection equipment
$
6,940

 
$
4,580

Automotive equipment
3,949

 
2,183

Computer and office equipment
1,055

 
592

 
11,944

 
7,355

 
 
 
 
Less: accumulated depreciation
(3,824
)
 
(2,890
)
 
 
 
 
Property and equipment, net
$
8,120

 
$
4,465

Depreciation expense for the nine months ended September 30, 2018 and 2017 was $1,001 and $1,201, respectively.

- 9 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)



5.
INTANGIBLE ASSETS
Intangible assets consist of the following as of September 30, 2018 and December 31, 2017:
 
2018
 
2017
 
 
 
 
Customer relationships
$
20,000

 
$
20,000

Intellectual property
7,800

 
7,800

Trade name
4,000

 
4,000

 
 
 
 
 
31,800

 
31,800

 
 
 
 
Less: accumulated depreciation
(11,252
)
 
(8,273
)
 
 
 
 
Intangible assets, net
$
20,548

 
$
23,527

Total intangible amortization expense for the nine months ended September 30, 2018 and 2017 was $2,978 for both periods.
The estimated amortization expense for the next five fiscal years is as follows:
2018
$
993

2019
3,971

2020
3,971

2021
3,971

2022
3,642

 
 
Total
$
16,548

6.
RELATED PARTY DEBT
In November 2015, the Company obtained financing from a shareholder of the Company at that time through a $14,000 unsecured, subordinated debt that bears interest at 12.0%. Interest is accrued annually on the anniversary date with interest on overdue interest. There are no required principal repayments until maturity. The debenture matures in May 2020. During the nine months ended September 30, 2018 and 2017, the Company recognized interest of $1,257 and $1,386, respectively. Accrued interest totaling $0 and $1,831 was paid during the nine month ended September 30, 2018 and 2017, respectively. Accrued interest at September 30, 2018 and December 31, 2017 totaled $1,427 and $170, respectively.
7.
REVOLVING TERM LOAN
Since November 2015, the Company has available a $5,000 revolving operating line of credit which is increased on a dollar for dollar basis based on permitted distributions, as defined in the lending agreement, up to a maximum of $7,500. At September 30, 2018 and December 31, 2017, the available amount under the revolving operating line of credit was $5,924 for both periods. $2,000 was drawn on the revolving operating line of credit during June 2018 and repaid in July 2018.

- 10 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)


On December 22, 2017, the Company completed an amendment to an existing credit agreement (the “Amendment”). The Amendment increased the amount available on the four year reducing, revolving term loan to $45,000. The Amendment also reduced the interest rates, standby fees, and covenants as discussed below. The term of the credit agreement did not change.
The loans bear interest at the lenders prime rate, US base rate advances, LIBOR or bankers acceptances rates plus a margin that ranges from 0.6% to 3.1% and 1% to 3.5% during the nine months ended September 30, 2018 and 2017, respectively). The margin is adjusted based on the total funded debt to adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”) computed under generally accepted accounting standards for private enterprises in Canada (“ASPE”). The Company historically prepared financial statements under ASPE and there are no significant differences in the calculation of adjusted EBITDA between ASPE and US GAAP. A standby fee ranging from 0.3% to 0.6% and 0.4% to 0.7% during the nine months ended September 30, 2018 and 2017, respectively, is charged on amounts undrawn.
At September 30, 2018 and December 31, 2017, the other long-term debt was comprised of the following:
 
2018
 
2017
 
 
 
 
Principal on revolving term loan
$
41,750

 
$
44,438

Less: unamortized debt issuance costs
(142
)
 
(234
)
 
41,608

 
44,204

 
 
 
 
Less: current portion
(2,250
)
 
(2,250
)
 
 
 
 
Long-term portion of revolving term loan
$
39,358

 
$
41,954

The costs associated with obtaining the facility have been presented net of the term loan and are being amortized into finance costs using the effective interest method over the term of the loan.
The revolving term loan matures on November 25, 2019 with any amounts drawn due and payable on the maturity date.
In addition to the scheduled annual principal repayments, the Company is required to make annual principal payments of excess annual cash flow. Excess cash flow is defined in the lending agreement and in substance is calculated under ASPE as adjusted EBITDA less permitted amounts such as cash taxes, certain capital expenditures, interest expense and scheduled debt repayments. If the ratio of total funded debt to adjusted EBITDA at year end exceeds 2.25:1 the excess cash flow sweep is reduced by 50%.

- 11 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)



The Company is required to comply with several financial and non-financial covenants under the term of the lending agreement. The total funded debt to adjusted EBITDA under ASPE is measured quarterly. The remaining covenants are as follows:
Through December 30, 2018
4.00:1
December 31, 2018 to June 29, 2019
3.75:1
June 30, 2019 and thereafter
3.25:1

In addition, the quarterly fixed charge ratio under ASPE must not be less than 1.15:1.
The Company was in compliance with the financial covenants at September 30, 2018 and December 31, 2017.
The loans are secured by all of the assets of the Company and parental guarantees.
8.
RELATED PARTY TRANSACTIONS
In addition to the related party debt, the financial statements include $202 and $196 of rent paid during the nine months ended September 30, 2018 and 2017, respectively, to a company in which key individuals of the Company are shareholders.
9.
DEFINED CONTRIBUTION PLANS
The Company has a 401(k) plan for eligible employees in the United States. Employees may contribute up to 90 percent of their compensation subject to certain limits based on U.S. federal tax laws. The Company makes matching contributons equal to 100 percent of the first 4 percent of an employee’s compensation contributed to the plan. Matching contributions vest to the employee over a three-year period. The Company may also decide to make nonelective contributions. The nonelective contributions vest to the employee equally over a six-year period.
The Company also has a registered retirement savings plan (“RRSP”) for eligible employees in Canada. Employees may contribute up to 3 (or 5, if employee has over 3 years of service) percent of their compensation subject to certain limits based on Canadian tax laws. The Company makes matching contributons equal to 100 percent of the first 3 (or 5, if employee has over 3 years of service) percent of an employee’s compensation contributed to the plan. These contributions vest immediately to employees.
Employer contributions to the plans totaled $204 and $162 during the nine months ended September 30, 2018 and 2017, respectively.

- 12 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)



10.
STOCKHOLDER’S EQUITY
The Company’s authorized capital stock consists of an unlimited number of Class A, B, and C common shares, an unlimited number of class D preferred shares, and up to 5 million Class P 2015 and up to 10 million Class P 2016 preferred shares.
Class A and B common shares are entitled to vote and dividends are at the discretion of the Company. Class C common shares are not entitled to vote and can be converted to class A common shares at the option of the Company. Class D preferred shares are not entitled to vote and have cumulative preferential dividends, if and when declared by the Company, at a rate of 8.76%. Dividends can be paid in cash or additional class D preferred shares at the option of the Company. In addition, class D preferred shares are redeemable at the Company’s option. During the nine months ended September 30, 2018 and 2017, the Company declared dividends of $0 and $560, respectively. At September 30, 2018, there were no dividends payable. At December 31, 2017, dividends of $526 were payable and subsequently, paid during the nine months ended September 30, 2018.
11.
EMPLOYEE STOCK OPTION PLAN
The Company created an Employee Stock Option Plan (“ESOP”) as incentive to recruit and retain key management positions. The ESOP entitles the option holder the right to acquire Class C common shares. Grants under the plan are issued based on the fair market value of the shares as of the date of the grant as determined by the Board of Directors. The options granted vest evenly over a five-year period on each anniversary date of the grant with an expiry date of ten years from the date of the grant.
The compensation expense that has been recognized in selling, general and administrative expense for the nine months ended September 30, 2018 and 2017 was $440 and $33, respectively. The corresponding amount has been recognized in additional paid in capital. Expected volatility is estimated by considering historic average share price volatility.
The fair value of the employee options and the computation of stock compensation expense are measured using the Black-Scholes option pricing model.
The Company has reserved 1,000,000 class C common shares as at September 30, 2018 and December 31, 2017 for issuance under the ESOP for employees. The maximum number of options permitted to be outstanding at any point in time is limited to 5% of the common shares then outstanding.
In April 2018, 200,000 options under the Company’s ESOP program were cancelled as a result of an employee termination.

- 13 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)



The following table provides a summary of the status of the Company’s stock option plan and changes during the nine months ended September 30:
 
Number of Options
 
Weighted
Average Exercise Price
 
Weighted Average
Remaining Life (in Years)
 
 
 
 
 
 
Outstanding, December 31, 2017
600,000

 
$
0.29

 
 
Granted

 

 
 
Exercised

 

 
 
Forfeited
(200,000
)
 

 
 
 
 
 
 
 
 
Outstanding, September 30, 2018
400,000

 
$
0.44

 
8.21

 
 
 
 
 
 
Exercisable, September 30, 2018
120,000

 
$

 
7.87

Additional information regarding stock options outstanding as of September 30, 2018 is as follows:
Exercise Price
 
Number Outstanding
 
Weighted Average Remaining
 Contractual Life
 (in years)
 
Weighted Average Exercise Price
Per Share
 
 
 
 
 
 
 
$
0.00

 
300,000

 
7.87

 
$
0.00

$
1.75

 
100,000

 
9.23

 
$
1.75

 
 
 
 
 
 
 
Total
 
400,000

 
8.21

 
$
0.44

The Company recorded compensation expense related to stock options of $440 and $33 for the nine months ended September 30, 2018 and 2017, respectively.
Unrecognized compensation costs related to all non-vested stock-based compensation awards granted was $491 and $931 as of September 30, 2018 and December 31, 2017, respectively. As of September 30, 2018, this cost was to be expected to be recognized over a weighted-average remaining period of 3.1 years for stock options. As of September 30, 2018 and December 31, 2017, the total fair value of shares vested was $210 and $175, respectively.

- 14 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)


12.
COMMITMENTS AND CONTINGENCIES
The Company has various operating leases for its offices in Canada and the United States which expire at various times through January 2029. Future minimum rent commitments as of September 30, 2018 are as follows:
2018
$
138

2019
1,429

2020
1,388

2021
1,407

2022
1,995

2023
5,441

 
 
Total value of future minimum lease payments
$
11,798

Rent expense was approximately $657 and $466 for the nine months ended September 30, 2018 and 2017, respectively.
In July 2018, one of the Company’s U.S. customers issued a demand letter requesting payment for costs incurred as a result of a failed inspection of approximately $500 USD. As the outcome of this matter has not been resolved and the final financial statement impact is uncertain, no amount has been accrued in these condensed consolidated financial statements.
13.
INCOME TAXES
The Company’s provision for income taxes in interim periods is computed by applying an estimated annual effective tax rate against income before taxes for the period in addition to recording any tax effects of discrete items for the nine months ended September 30, 2018. For interim reporting purposes, the Company has not recorded any discrete items years for the nine months ended September 30, 2018. The provision for income taxes was $1,230 and $1,554 for the nine months ended September 30, 2018 and 2017, respectively, which is different from applying the statutory rate of 27% to pretax book income due to permanent adjustments and various tax credits in Canada.
On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (“Tax Act”). The Tax Act makes broad and complex changes to the U.S. tax code, most of which were effective for tax years beginning after December 31, 2017. ASC 740 requires companies to recognize the effects of tax law changes in the period of enactment, which for the Company is the fourth quarter of 2017, even though the effective date of most provisions of TCJA is January 1, 2018. Staff Accounting Bulletin 118 (“SAB 118”) allows a company to recognize provisional amounts when it does not have the necessary information available, prepared or analyzed, including computations, in reasonable detail to complete its accounting for the change in tax law. The measurement period ends when a company has obtained, prepared and analyzed the information necessary to finalize its accounting, but cannot extend beyond one year. The Company has not completed the accounting for the income tax effects of the Tax Act and the amounts recorded under SAB 118 remain provisional. The

- 15 -

ONSTREAM HOLDINGS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
September 30, 2018
(unaudited in thousands, except share and per share data)


Company will complete the accounting for the income tax effects of the Tax Act during the quarter ending December 31, 2018. Other than the reduction of the federal corporate rate, the Company does not expect any material impact of the Tax Act on periods after December 31, 2017.
14.
SUBSEQUENT EVENTS
The Company has evaluated subsequent events through February 28, 2019, the date on which these unaudited condensed consolidated financial statements were available to be issued.
On December 13, 2018, the shareholders of Onstream Holdings Inc. entered into a Share Purchase Agreement whereby 100% of each class of shares outstanding were acquired by 2159562 Alberta Ltd. and Mistras Group, Inc. for cash proceeds of $189,888. Transaction expenses totaling $5,569 were incurred by the Company to complete the transaction. Immediately after closing, bank debt totaling $41,836 and related party debt totaling $15,778 were paid in full. All of the employee stock options outstanding vested immediately prior to the transaction and were exercised and paid out in cash totaling $2,261.

- 16 -