[X] | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware
|
46-5482689
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
|
4742 N. 24th Street Suite 300
|
|
Phoenix, AZ
|
85016
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☒
|
PART I
|
|
Page
|
|
|
|
Item 1.
|
Financial Statements
|
3
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
20
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
26
|
|
|
|
Item 4.
|
Controls and Procedures
|
26
|
|
|
|
PART II
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
27
|
|
|
|
Item 1A.
|
Risk Factors
|
27
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
27
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
27
|
|
|
|
Item 4.
|
Mine Safety Disclosures
|
27
|
|
|
|
Item 5.
|
Other Information
|
28
|
|
|
|
Item 6.
|
Exhibits
|
28
|
|
|
|
|
Signatures
|
29
|
Financial Statements
|
PAGE
|
|
|
|
|
Consolidated Balance Sheets (Unaudited)
|
4
|
|
|
Consolidated Statements of Operations (Unaudited)
|
5
|
|
|
Consolidated Statement of Cash Flows (Unaudited)
|
7
|
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
8
|
ALPINE 4 TECHNOLOGIES, LTD. and SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
Successor
|
Predecessor
|
|||||||
June 30,
2016
|
December 31,
2015
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
26,344
|
$
|
365,221
|
||||
Accounts receivable
|
1,383,809
|
1,091,953
|
||||||
Inventory
|
1,156,618
|
949,362
|
||||||
Prepaid expenses and other current assets
|
73,422
|
12,193
|
||||||
Total current assets
|
2,640,193
|
2,418,729
|
||||||
Property and equipment, net
|
5,080,715
|
166,263
|
||||||
Intangible asset, net
|
364,884
|
-
|
||||||
Goodwill
|
2,440,760
|
-
|
||||||
Other non-current assets
|
571,937
|
-
|
||||||
Total non-current assets
|
8,458,296
|
166,263
|
||||||
TOTAL ASSETS
|
$
|
11,098,489
|
$
|
2,584,992
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
1,179,512
|
$
|
655,942
|
||||
Accrued expenses
|
220,399
|
116,984
|
||||||
Deferred Revenue
|
998
|
202,049
|
||||||
Notes payable
|
951,312
|
19,940
|
||||||
Notes payable, related parties
|
123,635
|
10,000
|
||||||
Convertible notes payable, net of discount of $75,257 and $0
|
333,245 | |||||||
Financing obligation Lease
|
17,998
|
|||||||
Total current liabilities
|
2,827,099
|
1,004,915
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term debt
|
159,023
|
39,522
|
||||||
Convertible notes payable
|
1,842,148
|
|||||||
Financing obligation Lease
|
6,537,740
|
-
|
||||||
Deferred tax liability
|
346,310
|
66,970
|
||||||
Total non-current liabilities
|
8,885,221
|
106,492
|
||||||
TOTAL LIABILITIES
|
11,712,320
|
1,111,407
|
||||||
STOCKHOLDERS' EQUITY (DEFICIT):
|
||||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding
|
-
|
|||||||
Class A Common stock, $0.0001 par value, 500,000,000 shares authorized,21,162,807 and 6,730,162 shares issued and outstanding
|
2,116
|
|||||||
Class B Common stock, $0.0001 par value, 100,000,000 shares authorized, 1,600,000 and 0 shares issued and outstanding
|
160
|
|||||||
Predecessor Common stock
|
240,000
|
|||||||
Additional paid-in capital
|
15,186,362
|
|||||||
Dividends
|
-
|
(129,253
|
)
|
|||||
Accumulated earnings/(deficit)
|
(15,802,469
|
)
|
1,362,838
|
|||||
Total stockholders' equity/(deficit)
|
(613,831
|
)
|
1,473,585
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
11,098,489
|
$
|
2,584,992
|
ALPINE 4 TECHNOLOGIES, LTD. and SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(unaudited)
|
||||||||
Successor
|
Predecessor
|
|||||||
Three Months
Ended June 30,
2016
|
Three Months
Ended June 30,
2015
|
|||||||
Revenue
|
$
|
2,036,436
|
$
|
2,302,506
|
||||
Cost of revenue
|
1,319,623
|
1,797,071
|
||||||
Gross Profit
|
716,813
|
505,435
|
||||||
Operating expenses:
|
||||||||
General and administrative expenses
|
1,920,714
|
575,746
|
||||||
Depreciation
|
71,170
|
33,492
|
||||||
Amortization
|
10,833
|
|||||||
Total operating expenses
|
2,002,717
|
609,238
|
||||||
Loss from operations
|
(1,285,904
|
)
|
(103,803
|
)
|
||||
Other expenses
|
||||||||
Interest expense
|
260,690
|
611
|
||||||
Other expenses/(income)
|
(51,948
|
)
|
||||||
Total other expenses
|
208,742
|
611
|
||||||
Loss before income tax
|
(1,494,646
|
)
|
(104,414
|
)
|
||||
Income tax
|
8,375
|
(2,184
|
)
|
|||||
Net loss
|
$
|
(1,503,021
|
)
|
$
|
(102,230
|
)
|
||
Weighted average shares outstanding :
|
||||||||
Basic
|
22,685,880
|
|||||||
Diluted
|
22,685,880
|
-
|
||||||
Loss per share
|
||||||||
Basic
|
$
|
(0.07
|
)
|
|||||
Diluted
|
$
|
(0.07
|
)
|
ALPINE 4 TECHNOLOGIES, LTD. and SUBSIDIARIES
|
||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
(unaudited)
|
||||||||||||
Six month period
|
||||||||||||
Successor
|
Predecessor
|
|||||||||||
Period from
April, 1,
2016 to
June 30,
2016
|
Period from
January 1,
2016 to
March 31,
2016
|
Six Months
Ended
June 30,
2015
|
||||||||||
Revenue
|
$
|
2,036,436
|
$
|
1,788,654
|
$
|
4,146,591
|
||||||
Cost of revenue
|
1,319,623
|
1,337,083
|
3,188,287
|
|||||||||
Gross Profit
|
716,813
|
451,571
|
958,304
|
|||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
1,920,714
|
490,091
|
909,793
|
|||||||||
Depreciation
|
71,170
|
33,492
|
66,983
|
|||||||||
Amortization
|
10,833
|
|||||||||||
Total operating expenses
|
2,002,717
|
523,583
|
976,776
|
|||||||||
Loss from operations
|
(1,285,904
|
)
|
(72,012
|
)
|
(18,472
|
)
|
||||||
Other expenses
|
||||||||||||
Interest expense
|
260,690
|
456
|
1,267
|
|||||||||
Other expenses/(income)
|
(51,948
|
)
|
||||||||||
Total other expenses
|
208,742
|
456
|
1,267
|
|||||||||
Loss before income tax
|
(1,494,646
|
)
|
(72,468
|
)
|
(19,739
|
)
|
||||||
Income tax
|
8,375
|
(31,770
|
)
|
34,938
|
||||||||
Net loss
|
$
|
(1,503,021
|
)
|
$
|
(40,698
|
)
|
$
|
(54,677
|
)
|
|||
Weighted average shares outstanding :
|
||||||||||||
Basic
|
22,685,880
|
|||||||||||
Diluted
|
22,685,880
|
-
|
-
|
|||||||||
Loss per share
|
||||||||||||
Basic
|
$
|
(0.07
|
)
|
$ | $ | |||||||
Diluted
|
$
|
(0.07
|
)
|
$ | $ |
ALPINE 4 TECHNOLOGIES, LTD. and SUBSIDIARIES
|
||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||||||
(unaudited)
|
||||||||||||
Six month period
|
||||||||||||
Successor
|
Predecessor
|
|||||||||||
Period from
April, 1,
2016 to
June 30,
2016
|
Period from
January 1,
2016 to
March 31,
2016
|
Six Months
Ended
June 30,
2015
|
||||||||||
OPERATING ACTIVITIES:
|
||||||||||||
Net loss
|
$
|
(1,503,021
|
)
|
$
|
(40,698
|
)
|
$
|
(54,677
|
)
|
|||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation
|
71,170
|
33,492
|
66,983
|
|||||||||
Amortization
|
10,833
|
|||||||||||
Employee stock compensation
|
956,250
|
|||||||||||
Stock issued for services
|
262,240
|
|||||||||||
Amortization of debt discounts
|
98,476
|
|||||||||||
Change in current assets and liabilities:
|
||||||||||||
Accounts receivable
|
(288,211
|
)
|
(3,466
|
)
|
(299,350
|
)
|
||||||
Inventory
|
3,097
|
(423
|
)
|
56,329
|
||||||||
Prepaids
|
(19,887
|
)
|
(41,342
|
)
|
(35,558
|
)
|
||||||
Accounts payable
|
22,062
|
(3,314
|
)
|
286,234
|
||||||||
Accrued expenses
|
79,455
|
24,461
|
(22,004
|
)
|
||||||||
Taxes payable
|
-
|
(41,645
|
)
|
(20,986
|
)
|
|||||||
Net cash used in operating activities
|
(307,536
|
)
|
(72,935
|
)
|
(23,029
|
)
|
||||||
INVESTING ACTIVITIES:
|
||||||||||||
Capital expenditures
|
(84,050
|
)
|
(14,024
|
)
|
||||||||
Acquisition, net of cash acquired
|
(2,800,000
|
)
|
||||||||||
Net cash used by investing activities
|
(2,884,050
|
)
|
-
|
(14,024
|
)
|
|||||||
FINANCING ACTIVITIES:
|
||||||||||||
Proceeds from issuances of notes payable
|
-
|
45,000
|
||||||||||
Repayments of advance from related party
|
-
|
(10,000
|
)
|
-
|
||||||||
Proceeds from issuances of notes payable, non-related party
|
782,835
|
|||||||||||
Repayments of notes payable, non-related party
|
(5,000
|
)
|
(59,461
|
)
|
(9,586
|
)
|
||||||
Proceeds from convertible notes payable
|
12,500
|
-
|
||||||||||
Proceeds from the sale of common stock
|
6,000
|
-
|
||||||||||
Net Proceeds from financing obligation lease, net of commissions and financing charges
|
2,700,102
|
|||||||||||
Change in restricted cash
|
(525,270
|
)
|
||||||||||
Cash paid for rent deposit on lease of building
|
(46,667
|
)
|
||||||||||
Cash paid on financing lease obligation
|
(49,356
|
)
|
||||||||||
Net cash provided (used) by financing activities
|
2,875,144
|
(69,461
|
)
|
35,414
|
||||||||
NET INCREASE (DECREASE) IN CASH
|
(316,442
|
)
|
(142,396
|
)
|
(1,639
|
)
|
||||||
CASH, BEGINNING BALANCE
|
342,786
|
365,221
|
224,290
|
|||||||||
CASH, ENDING BALANCE
|
$
|
26,344
|
$
|
222,825
|
$
|
222,651
|
||||||
CASH PAID FOR:
|
||||||||||||
Interest
|
$
|
163,651
|
$
|
456
|
$
|
1,267
|
||||||
Income taxes
|
$
|
-
|
$
|
47,500
|
$
|
350,952
|
||||||
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES: | ||||||||||||
Common stock issued for convertible note payable and accrued interest
|
$
|
58,520
|
$
|
-
|
$
|
-
|
||||||
Issuance of note payable for acquisition of QCA
|
$
|
2,000,000
|
$
|
-
|
$
|
-
|
||||||
Purchase of building from lease proceeds
|
$
|
3,895,000
|
$
|
-
|
$
|
-
|
Jun 30,
2016
(Successor)
|
December 31,
2015
(Predecessor)
|
|||||||
Raw materials
|
$
|
414,105
|
$
|
391,845
|
||||
WIP
|
388,715
|
351,697
|
||||||
Finished goods
|
340,798
|
192,820
|
||||||
In Transit
|
13,000
|
13,000
|
||||||
$
|
1,156,618
|
$
|
949,362
|
Buildings
|
39 years
|
Equipment
|
5 years
|
Property and Equipment
|
||||||||
Jun 30,
2016
(Successor)
|
Dec 31,
2015
(Predecessor)
|
|||||||
Machinery & Equipment
|
$
|
1,256,885
|
$
|
1,191,843
|
||||
Office furniture & fixtures
|
-
|
164,868
|
||||||
Building
|
3,895,000
|
-
|
||||||
Less: Accumulated Depreciation
|
(71,170
|
)
|
(1,190,448
|
)
|
||||
|
$
|
5,080,715
|
$
|
166,263
|
Leasehold Improvements
|
15 years
|
Non-compete agreements
|
5 years
|
Software development
|
5 years
|
Intangibles
|
||||||||
Jun 30,
2016
(Successor)
|
Dec 31,
2015
(Predecessor)
|
|||||||
Leasehold Improvements
|
$
|
69,000
|
$
|
-
|
||||
Software
|
165,050
|
-
|
||||||
Noncompete
|
100,000
|
-
|
||||||
Other
|
50,000
|
-
|
||||||
Less: Accumulated Amortization
|
(19,166
|
)
|
-
|
|||||
|
$
|
364,884
|
$
|
-
|
Other Non-Current Assets
|
||||||||
Jun 30,
2016
(Successor)
|
Dec 31,
2015
(Predecessor)
|
|||||||
Restricted Cash
|
$
|
525,270
|
$
|
-
|
||||
Deposits
|
46,667
|
-
|
||||||
|
$
|
571,937
|
$
|
-
|
Fiscal Year
|
||||
2016
|
$
|
234,998
|
||
2017
|
571,499
|
|||
2018
|
584,763
|
|||
2019
|
599,382
|
|||
2020
|
614,366
|
|||
Thereafter
|
7,344,781
|
|||
Total
|
9,949,789
|
|||
Less: Current leases financing obligation
|
(17,998
|
)
|
||
Less: imputed interest
|
(3,394,051
|
)
|
||
Noncurrent leases financing obligation
|
$
|
6,537,740
|
|
June 30,
2016
(Successor)
|
|||
LOC current
|
$
|
816,535
|
||
Inventory current
|
100,000
|
|||
Equipment current
|
34,777
|
|||
Total Current
|
$
|
951,312
|
||
Equipment noncurrent
|
159,023
|
|||
Total Notes
|
$
|
1,110,335
|
June 30,
|
December 31,
|
|||||||
2016
(Successor)
|
2015
(Predecessor)
|
|||||||
Note payable; non-interest bearing; due upon demand; unsecured
|
$
|
92,100
|
$
|
0
|
||||
Note payable; non-interest bearing; due upon demand; unsecured
|
0
|
10,000
|
||||||
Note payable; non-interest bearing; due upon demand; unsecured
|
15,000
|
0
|
||||||
Note payable; non-interest bearing; due upon demand; unsecured
|
15,000
|
0
|
||||||
Note payable; non-interest bearing; due upon demand; unsecured
|
1,535
|
0
|
||||||
$
|
123,635
|
$
|
10,000
|
|
Jun 30,
2016
(Successor)
|
Dec 31,
2015
(Predecessor)
|
||||||
Convertible Note - current
|
$
|
408,502
|
$
|
-
|
||||
Debt discount
|
(75,257
|
)
|
-
|
|||||
Net current
|
$
|
333,245
|
$
|
-
|
||||
|
||||||||
Convertible Note - noncurrent
|
1,842,148
|
-
|
||||||
|
||||||||
Total Convertible Note
|
$
|
2,175,393
|
$
|
-
|
Balance outstanding, April 1, 2016 (Successor)
|
$
|
131,928
|
||
Issuance of convertible notes payable for acquisition
|
2,000,000
|
|||
Issuance of convertible notes payable for cash
|
12,500
|
|||
Notes paid
|
(5,000
|
)
|
||
Conversion of note payable to common stock
|
(51,200
|
)
|
||
Amortization of debt discount
|
87,165
|
|||
Balance outstanding, June 30, 2016 (Successor)
|
$
|
2,175,393
|
·
|
issued 183,548 (150,000 to related parties) shares of its Class A common stock for services valued at $1,218,490 ($956,290 related parties), of the related party shares 100,000 are fully vested with 50,000 vesting from April 18, 2016 to April 18, 2017. Unrecognized compensation for the unvested shares is $318,750 which will be recognized over the vesting period;
|
·
|
issued 58,520 shares of its Class A common stock in connection with the conversion of convertible notes payable and accrued interest totaling $58,520;
|
·
|
issued 670 shares of the Company's restricted Class A common stock in private placement transactions to investors, in exchange for capital raised of $6,000.
|
Purchase
Allocation
|
||||
Cash
|
$
|
200,000
|
||
Accounts Receivable
|
1,095,419
|
|||
Inventory
|
930,783
|
|||
Property, Plant & Equipment
|
1,256,885
|
|||
Prepaid
|
53,535
|
|||
Intangibles
|
150,000
|
|||
Goodwill
|
2,440,760
|
|||
Accounts Payable
|
(652,628
|
)
|
||
Accrued Expenses
|
(128,444
|
)
|
||
Deferred Tax Liability
|
(346,310
|
)
|
||
|
$
|
5,000,000
|
Pro Forma Combined Financials
|
||||||||
Three Months
Ended
June 30,
2015
|
Six Months
Ended
June 30,
2015
|
|||||||
Revenue
|
$
|
2,302,506
|
$
|
4,146,591
|
||||
Net (Loss) Income
|
$
|
(165,175
|
)
|
$
|
(8,664,947
|
)
|
||
Net (Loss) Income per Common Share - Basic and Diluted
|
$
|
(0.00
|
)
|
$
|
(0.10
|
)
|
-
|
Sales Personnel Management System: 6SA comes with a revolutionary Sales Personnel App for IOS, Windows and Android, which gives a dealership's sales team the ability to search for any car in inventory, know exactly where it is at, and check to see if the battery is charged and if it has fuel. This revolutionary app also allows dealership sales teams to intake information about the "deal" such as customer profile info, driver's license information, and all needed vehicle trade information (including pictures), and then simultaneously push that information to the sales department, used car manager, or whoever the dealership or management designates.
|
-
|
Sales KPI Management Dashboards: Anyone in management knows the challenges of managing multitudes of individuals. The 6SA Sales Management Dashboard is essentially an enhanced virtual deal board. It permits dealership management to get the latest up-to-date information on the sales team, how many customers are on the dealer's lot, how many test drives have occurred or are occurring, how many deals have been submitted, and much more.
|
-
|
Remote Management: This component allows dealership personnel to manage the team and inventory from their smartphones, computers, or tablets. The 6SA app and web based UI lets the management team manage from anywhere, on or off of the lot.
|
-
|
Locate the exact vehicle(s) they are looking for and not have to search the lot;
|
-
|
See if the vehicle has fuel and the battery is charged (Dead batteries kill deals!); and
|
-
|
Respond to customer's inquiries more quickly and as a result, drive sales.
|
-
|
Increasing quantity of Repair Orders;
|
-
|
Bringing the customer back to the dealership more often; and
|
-
|
Connecting the Customer and the Service Advisor in real-time every time their vehicle needs service or when a notification alert is sent.
|
-
|
Vehicle Location;
|
-
|
DTC & Check Engine Lights;
|
-
|
Service Alerts;
|
-
|
Battery & Fuel Information Alerts;
|
-
|
If their car is being towed;
|
-
|
Exiting or Entering a Geo Fence; and
|
-
|
Speed History.
|
3.1
|
Certificate of Incorporation (previously filed with the Commission as an exhibit to the Company's Form 10 and incorporated herein by reference)
|
3.2
|
Bylaws (previously filed with the Commission as an exhibit to the Company's Form 10 and incorporated herein by reference)
|
3.3
|
Certificate of Amendment to Certificate of Incorporation (previously filed with the Commission as an exhibit to the Company's Form 8-K on July 18, 2014, and incorporated herein by reference)
|
3.4
|
Certificate of Amendment to Certificate of Incorporation (previously filed with the Commission as an exhibit to the Company's Form 8-K on July 18, 2014, and incorporated herein by reference)
|
10.5
|
QCA Stock Purchase Agreement, dated as of March 15, 2016 (incorporated by reference to the Company's Current Report on Form 8-K filed with the Commission on March 15, 2016)
|
10.6
|
Reverse stock slip of 1 to 10 as of July 29, 2016 (incorporated by reference to the Company's Current Report on Form 8-K filed with the Commission on August 3, 2016)
|
31
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
101.INS*
|
XBRL Instance Document
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Definition
|
|
Alpine 4 Technologies Ltd.
|
|
|
Dated: August ___, 2016
|
|
|
|
|
By: /s/ Kent B. Wilson
|
|
Kent B. Wilson
|
|
Chief Executive Officer, Chief Financial Officer, President, and Secretary (Principal Executive Officer, Principal Financial Officer)
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of the annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Dated: August 15, 2016
|
By: /s/ Kent B. Wilson
|
Kent B. Wilson
|
|
Chief Executive Officer, Chief Financial Officer
|
3WZUU=% '-
M6OA>ZTN6Z.E:S+;174QN)(F@60"1OO%<] 3SBJ]SX#M]1:]GU+4+BXOKD1!;
MA0$,/EMN38!P.>3ZUUM% ',7WA?4-3M);6\UWS(Y8S$["RC#[2,$!NW%5;SX
M=:==6][!'=7$,=SI\.G@+@^6D1RI'O78T4 8MOI6KP/%OUYI(DP"AM$&X#MF
MJUIX=U/3HG@L_$5R+
Document and Entity Information - shares |
6 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Aug. 13, 2016 |
|
Entity Registrant Name | Alpine 4 Technologies Ltd. | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2016 | |
Trading Symbol | alpine | |
Amendment Flag | false | |
Entity Central Index Key | 0001606698 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q2 | |
Common Class A | ||
Entity Common Stock, Shares Outstanding | 21,162,807 | |
Common Class B | ||
Entity Common Stock, Shares Outstanding | 1,600,000 |
CONSOLIDATED BALANCE SHEETS PARENTHETICAL - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Debt Discount, Convertible Debt | $ 75,257 | |
Preferred stock par value | $ 0.0001 | $ 0.0001 |
Preferred stock shares authorized | 5,000,000 | 5,000,000 |
Preferred stock shares issued | ||
Preferred stock shares outstanding | ||
Class A Common Stock | ||
Common stock par value | $ 0.0001 | $ 0.0001 |
Common stock shares authorized | 500,000,000 | 500,000,000 |
Common stock shares issued | 21,162,807 | 6,730,162 |
Common stock shares outstanding | 21,162,807 | 6,730,162 |
Class B Common Stock | ||
Common stock par value | $ 0.0001 | $ 0.0001 |
Common stock shares authorized | 100,000,000 | 100,000,000 |
Common stock shares issued | 1,600,000 | |
Common stock shares outstanding | 1,600,000 |
Note 1 - Organization and Basis of Presentation |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 1 - Organization and Basis of Presentation | Note 1 Organization and Basis of Presentation
The unaudited financial statements were prepared by Alpine 4 Technologies Ltd. (the Company), pursuant to the rules and regulations of the Securities Exchange Commission (SEC). The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) were omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited financial statements and footnotes included in the Companys Annual Report on Form 10-K filed with the SEC on March 28, 2016. The results for the six months ended June 30, 2016, are not necessarily indicative of the results to be expected for the year ending December 31, 2016.
Description of Business
Alpine 4 Technologies Ltd. (the "Company") was incorporated under the laws of the State of Delaware on April 22, 2014. The Company was formed to serve as a vehicle to affect an asset acquisition, merger, exchange of capital stock, or other business combination with a domestic or foreign business. As of the date of this Report, the Company was a technology holding company with a heavy concentration in the automotive industry. The Company provides a distinctive and powerful advantage to management, sales, finance, and service departments at automotive dealerships in order to increase productivity, profitability and customer retention through the Company's flagship program, 6th Sense Auto. The 6th Sense Auto program uses disruptive technology to improve inventory management, reduce costs, increase sales and enhance service. The 6th Sense Auto program serves a two-fold solution addressing both business to business and business to consumer market needs.
Acquisition Reporting
As discussed in note 9, the Company entered into a stock purchase transaction with Quality Circuit Assembly, Inc. (QCA) in which the Company purchased 100% of QCAs stock.
The consolidated financial statements herein are presented under predecessor entity reporting and because the acquiring entity had nominal operations as compared with the acquired, QCA, prior historical information of the acquirer is not presented.
This new basis of accounting was created on April 1, 2016, the effective date for financial reporting purposes of the stock purchase agreement. In the following discussion, the results of the operations and cash flows for the periods ended on or prior to March 31, 2016, and the financial position of QCA as of balance sheet date on or prior to March 31, 2016 are referred to as Predecessor financial information, and the results of operation and cash flows of the Company for periods beginning April 1, 2016 and the financial position of the Company as of April 1, 2016 and subsequent balance sheet dates are referred to herein as Successor consolidated financial information. |
Note 2 - Summary of Significant Accounting Policies |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 2 - Summary of Significant Accounting Policies | Note 2 - Summary of Significant Accounting Policies
Principles of consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries as of June 30, 2016 (Successor) and December 31, 2015 (Predecessor). Significant intercompany balances and transactions have been eliminated.
Basis of presentation
The accompanying financial statements present the balance sheets, statements of operations, stockholders deficit and cash flows of the Company. The financial statements have been prepared in accordance with U.S. GAAP.
Use of estimates
The preparation of financial statements in conformity with U.S. GAAP requires the Company 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. Actual results could differ from those estimates.
Cash
Cash and cash equivalents consist of cash and short-term investments with original maturities of less than 90 days. Cash equivalents are placed with high credit quality financial institutions and are primarily in money market funds. The carrying value of those investments approximates fair value.
Major Customers
For all periods presented the Company had two customers that made up approximately 50% of total revenues. All other customers were less than 10% each of total revenues in each period.
For all periods presented the Company had two customers that made up approximately 50% of outstanding accounts receivable. All other customers were less than 10% each of total accounts receivable for each period presented.
Accounts Receivable
The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Reserves are recorded primarily on a specific identification basis.
Inventory
Inventory is valued at the lower of the inventorys cost (weighted average basis) or market. Management compares the cost of inventory with its market value and an allowance is made to write down inventory to market value, if lower. Inventory is segregated into four areas, raw materials, WIP, finished goods, and In-Transit. Below is a breakdown of how much inventory is in each area as of June 30, 2016 (Successor) and December 31, 2015 (Predecessor).
Property and Equipment
Property and equipment are carried at cost less depreciation. Depreciation and amortization are provided principally on the straight-line method over the estimated useful lives of the assets, which range from five years to 39 years as follows:
Buildings 39 years Equipment 5 years
Maintenance and repair costs are charged against income as incurred. Significant improvements or betterments are capitalized and depreciated over the estimated life of the asset.
Below is a table of Property and Equipment
Purchased Intangibles and Other Long-Lived Assets
The Company amortizes intangible assets with finite lives over their estimated useful lives, which range between five and fifteen years as follows:
Leasehold Improvements 15 years Non-compete agreements 5 years Software development 5 years
Below are tables for Intangibles and Other Long-Lived Assets
Other Intangibles consist of QCA trade name, long lived customer relationships and customer lists.
Impairment of Long-Lived Assets
The Company accounts for long-lived assets in accordance with the provisions of FASB Topic 360, Accounting for the Impairment of Long-Lived Assets. This statement requires that long-lived assets and certain identifiable intangibles be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An impairment loss would be recognized when the estimated future cash flows from the use of the asset are less than the carrying amount of that asset. During the three months ended June 30, 2016 (Successor), the period from January 1, 2016 through March 31, 2016 (Predecessor) and the six months ended June 30, 2015 (Predecessor), there have been no impairment losses.
Goodwill
In financial reporting goodwill is not amortized, but is tested for impairment annually in the fourth quarter of the fiscal year or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Events that result in an impairment review include significant changes in the business climate, declines in our operating results, or an expectation that the carrying amount may not be recoverable. We assess potential impairment by considering present economic conditions as well as future expectations.
We review goodwill for impairment by performing a two-step goodwill impairment test. The first step of the two-step goodwill impairment test is to compare the fair value of the reporting unit to its carrying amount, including goodwill. If the carrying amount of the reporting unit exceeds its fair value, the second step of the two-step goodwill impairment test is required to measure the goodwill impairment loss.
The second step includes valuing all the tangible and intangible assets of the reporting unit as if the reporting unit had been acquired in a business combination. Then, the implied fair value of the reporting units goodwill is compared to the carrying amount of that goodwill. If the carrying amount of the reporting units goodwill exceeds the implied fair value of the goodwill, we recognize an impairment loss in an amount equal to the excess, not to exceed the carrying amount.
The Company has recorded no impairment of goodwill.
Fair Value Measurement
The Companys financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, convertible notes, notes and line of credit. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
Revenue Recognition
The Company has a portfolio of consumer and professional software applications called 6thSenseAuto, which consists primarily of the Company's two products previously branded as LotWatch and ServiceWatch .
LotWatch is a product for dealerships to give them vehicle inventory information. Our telematics devices use information gathered from the OBD (On Board Diagnostics) port, and by utilizing both GPS technology and cellular based service, the LotWatch module provides specific, real-time, accurate information about a dealership's fleet of new vehicles. This information can be easily accessed and viewed on Alpine 4's interface anywhere the dealership have internet access.
ServiceWatch is a product for the driving consumer that also uses information gathered from the OBD port. By utilizing both GPS technology and cellular based service, the ServiceWatch module provides vehicle specific real-time, accurate information to a dealership's service department to increase sales all while improving their level of service.
When the Company enters into an agreement with a car dealership that wants to utilize its LotWatch service, a telematics device must be installed in each vehicle. The Company will generally charge the car dealership a flat fee to install its telematics device in each vehicle. The Company recognizes revenue when all the devices have been installed. At the end of each month, the Company will charge the dealership a fee based on the average number of cars on the dealers lot during the month and revenue is recognized at that time (end of the month).
The Company will account for its revenue per the guidance in ASC 605-25-25 by allocating the total contract amount between the product and service elements. When a vehicle is sold to the driving consumer who purchases the ServiceWatch service, the cost of the service is added to the price of the car and the amount collected by the dealership for this service is remitted to the Company. At the time of the vehicle is purchased, the Company recognizes revenue for the retail value of the telematics device that has been installed in the vehicle and the remaining amount is recognized over the service period of generally 24 to 36 months.
The Company also derives revenue from the sale of circuit boards and wire harnesses and recognizes revenue either FOB Origin or FOB Destination dependent upon the contract with the customer.
We consider revenue recognizable when persuasive evidence of an arrangement exists, the price is fixed or determinable, goods or services have been shipped or delivered, and collectability is reasonably assured. These criteria are assumed to have been met if a customer orders an item, the goods or services have been shipped or delivered to the customer, and we have sufficient evidence of collectability, such a payment history with the customer. Our records for all periods presented have been sufficient to satisfy all of the four requirements.
Leases
Leases are reviewed by management and examined to see if they are required to be categorized as an operating lease, a capital lease or a financing transaction.
Earnings (loss) per share
Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued. The only potentially dilutive securities outstanding during the periods presented were the convertible debentures, but they are anti-dilutive due to the net loss incurred.
Stock-based compensation
The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 718-10, Compensation Stock Compensation, and the conclusions reached by FASB ASC 505-50, Equity Equity-Based Payments to Non-Employees. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment is reached or completion of performance by the provider of goods or services as defined by FASB ASC 505-50.
Income taxes
The Company records income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and attributable to operating loss and tax credit carry forwards. Accounting standards regarding income taxes requires a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets is assessed at each reporting period based on a more-likely-than-not realization threshold. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry forward periods, the Companys experience with operating loss and tax credit carry forwards not expiring unused, and tax planning alternatives.
The Company recorded valuation allowances on the net deferred tax assets. Management will reassess the realization of deferred tax assets based on the accounting standards for income taxes each reporting period. To the extent that the financial results of operations improve and it becomes more likely than not that the deferred tax assets are realizable, the Company will be able to reduce the valuation allowance.
Significant judgment is required in evaluating the Companys tax positions and determining its provision for income taxes. During the ordinary course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. Accounting standards regarding uncertainty in income taxes provides a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount which is more than 50% likely, based solely on the technical merits, of being sustained on examinations. The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments and which may not accurately anticipate actual outcomes.
Embedded Conversion Features
The Company evaluates embedded conversion features within convertible debt under ASC 815 Derivatives and Hedging to determine whether the embedded conversion feature(s) should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20 Debt with Conversion and Other Options for consideration of any beneficial conversion features.
Related Party Disclosure
FASB ASC 850, "Related Party Disclosures" requires companies to include in their financial statements disclosures of material related party transactions. The Company discloses all material related party transactions. Related parties are defined to include any principal owner, director or executive officer of the Company and any immediate family members of a principal owner, director or executive officer.
Recent Accounting Pronouncements In May 2014, the FASB issued Accounting Standards Update (ASU) No. 2014-09 (ASU 2014-09), Revenue from Contracts with Customers. ASU 2014-09 will eliminate transaction- and industry-specific revenue recognition guidance under current US GAAP and replace it with a principle based approach for determining revenue recognition. ASU 2014-09 will require that companies recognize revenue based on the value of transferred goods or services as they occur in the contract. The ASU also will require additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASU 2014-09 is effective for reporting periods beginning after December 15, 2016, and early adoption is not permitted. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. Management is currently assessing the impact the adoption of ASU 2014-09 and has not determined the effect of the standard on our ongoing financial reporting.
In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. The amendment in this ASU defers the effective date of ASU No. 2014-09 for all entities for one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning December 15, 2017, including interim reporting periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 31, 2016, including interim reporting periods with that reporting period. In February 2015, the FASB issued ASU No. 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis. ASU 2015-02 provides guidance on the consolidation evaluation for reporting organizations that are required to evaluate whether they should consolidate certain legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions). ASU 2015-02 is effective for periods beginning after December 15, 2015. The adoption of ASU 2015-02 is not expected to have a material effect on the Companys financial statements. Early adoption is permitted.
In September, 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805). Topic 805 requires that an acquirer retrospectively adjust provisional amounts recognized in a business combination, during the measurement period. To simplify the accounting for adjustments made to provisional amounts, the amendments in the Update require that the acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amount is determined. The acquirer is required to also record, in the same periods financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present separately on the face of the income statement or disclose in the notes to the financial statements the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The adoption of ASU 2015-016 is not expected to have a material effect on the Companys financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016 and interim periods within those annual periods. The Company does not anticipate the adoption of this ASU will have a significant impact on its financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC Topic 840, Leases (FAS 13). ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the effect this standard will have on its financial statements. Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company's present or future financial statements. |
Note 3 - Going Concern |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 3 - Going Concern | Note 3 Going Concern
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred losses since inception. The Company requires capital for its contemplated operational and marketing activities. The Companys ability to raise additional capital through the future issuances of common stock is unknown. The obtainment of additional financing, the successful development of the Companys contemplated plan of operations, and its transition, ultimately, to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raise some doubt about the Companys ability to continue as a going concern. The financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.
In order to mitigate the risk related with this uncertainty, the Company has a two-fold plan to resolve these risks. First the acquisition of QCA has allowed for an increased level of cash flow to the Company as demonstrated in the sales for Q2. Second, the Company plans to issue additional shares of common stock for cash and services during the next 12 months and has engaged MCAP, LLC to provide advisory services to that capital raise. |
Note 4 - Leases |
6 Months Ended | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||
Note 4 - Leases | Note 4 Leases
During the three months ending June 30, 2016 (Successor) the Company entered into a financing transaction for a building. The Company bought ($3,895,000) and sold ($7,000,000) the property to an unrelated third-party real estate company and simultaneously entered into an arrangement with the third-party real estate company to lease back the property. Since the leaseback was not a normal leaseback this transaction is recorded as a financing transaction with the asset and related financing obligation recorded on the balance sheet. The lease has a 15-year term expiring in 2031 and certain default provisions requiring the Company to perform repairs and maintenance, make timely rent payments and insure the building. The Company also issued a letter of credit for $525,270 in favor of the landlord; the letter of credit is collateralized by a savings account which is classified as restricted cash under non-current assets. The liability under the financing transaction as of June 30, 2016 (Successor) totals $9,949,789. Imputed interest of $3,394,051 is being amortized over the lease term. The Company paid costs of $54,898 and a commission of $350,000 in conjunction with the transaction, which is characterized as debt issuance costs and will be amortized over the lease term. The current unamortized balance of the debt issuance costs is $320,833 and in accordance with ASU 2015-03 debt issuance costs are reflected as a contra-liability reducing the related financing lease obligation.
As of June 30, 2016 (Successor) the future minimum capital lease and financing transaction payments, net of amortization of debt issuance costs, are as follows:
The Company also has a commitment to pay $276,000 towards Leasehold Improvements of which $69,000 has been satisfied and reflected on the balance sheet as of June 30, 2016 (Successor).
The money received from the sale of the building was used to purchase Quality Circuit Assembly. Since this is a financing transaction the sale is recorded under Financing Obligation Lease on the Balance Sheet and amortized over the 15-year term of the lease. |
Note 5 - Notes Payable |
6 Months Ended | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||
Notes | ||||||||||||||||||||||
Note 5 - Notes Payable | Note 5 Notes Payable
During the three months ended June 30, 2016 (Successor) the Company secured a line of credit with a third-party lender, of which $327,500 was received on March 30, 2016. The line of credit is collateralized by QCAs outstanding accounts receivable, up to 80%, and inventory with max draws of $2,000,000 and $125,000, respectively, and a variable interest rate. The Company also secured a five-year variable interest rate term loan due March 15, 2021 with Celtic which is collateralized by QCAs equipment. As of June 30, 2016 (Successor) the outstanding balances for the loans are as follows:
|
Note 6 - Notes Payable, Related Parties |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||
Note 6 - Notes Payable, Related Parties | Note 6 Notes Payable, Related Parties
At June 30, 2016 (Successor), and June 30, 2015 (Predecessor), notes payable consisted of the following:
|
Note 8 - Stockholders' Equity |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 8 - Stockholders' Equity | Note 8 Stockholders Equity
Preferred Stock
The Company is authorized to issue 5,000,000 shares of $.0001 par value preferred stock. As of August 4, 2016, no shares of preferred stock were outstanding.
Common Stock
Pursuant to the Second Amended and Restated Certificate of Incorporation, the Company is authorized to issue two classes of common stock: Class A common stock, which will have one vote per share, and Class B common stock, which will have ten votes per share. Any holder of Class B common stock may convert his or her shares at any time into shares of Class A common stock on a share-for-share basis. Otherwise the rights of the two classes of common stock will be identical.
The Company had the following transactions in its common stock during the three months ended June 30, 2016:
· issued 183,548 (150,000 to related parties) shares of its Class A common stock for services valued at $1,218,490 (956,290 related parties), of the related party shares 100,000 are fully vested with 50,000 vesting from April 18, 2016 to April 18, 2017. Unrecognized compensation for the unvested shares is $318,750 which will be recognized over the vesting period;
· issued 58,520 shares of its Class A common stock in connection with the conversion of convertible notes payable and accrued interest totaling $58,520;
· issued 670 shares of the Companys restricted Class A common stock in private placement transactions to investors, in exchange for capital raised of $6,000.
There were no equity transactions related to the Predecessor Company during any Predecessor period presented.
Reverse Stock Split
On July 29, 2016 the Company adopted a resolution approved by the shareholders to issue a reverse stock split at a ratio of one (1) new share for each ten (10) old shares of the Companys commons stock (the Reverse Split). By its terms, the Reverse Split would only reduce the number of outstanding shares of Class A and Class B common stock, and would not correspondingly reduce the number of Class A and Class B common shares authorized for issuance, which remained at 500,000,000 and 100,000,000, respectively.
The financial statements have been retrospectively restated to reflect the reverse split. |
Note 9 - Business Combination |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Note 9 - Business Combination | Note 9 Business Combination
Effective April 1, 2016 the Company Purchased 100% of the stock of Quality Circuit Assembly, Inc., a California company ("QCA").
The purchase price paid by the Company for the QCA Shares consists of cash, and a convertible promissory note. The Cash Consideration paid was the aggregate amount of $3,000,000. The Promissory Note Consideration consists of a secured promissory note (the Quality Circuit Assembly Note) in the amount of $2,000,000 ($157,852 current, $1,842,148 noncurrent), secured by a subordinated security interest in the assets of QCA. Additionally, the Sellers have the opportunity to convert the Quality Circuit Assembly Note into shares of the Companys Class A common stock at a conversion price of $10 per share after 12 months. The Quality Circuit Assembly Note will bear interest at 5% with first payment due July 1, 2016, and will be payable in full in 36-months (namely, July 1, 2019).
A summary of the preliminary purchase price allocation at fair value is below.
Preliminary purchase price allocation is pending finalization of tax effect on intangibles.
Unaudited pro forma result of operations for the three and six months ended June 30, 2015 as if the Companies had been combined as of January 1, 2015, follow. The pro forma results include estimates and assumptions which management believes are reasonable. However, pro forma results do not include any anticipated cost savings or other effects of the planned integration of these entities, and are not necessarily indicative of the results that would have occurred if the business combination had been in effect on the dates indicated or which may result in the future.
|
Note 10 - Subsequent Events |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Notes | |
Note 10 - Subsequent Events | Note 10 Subsequent Events
Reverse Stock Split
On July 29, 2016 the Company adopted a resolution approved by the shareholders to issue a reverse stock split at a ratio of one (1) new share for each ten (10) old shares of the Companys commons stock (the Reverse Split). By its terms, the Reverse Split would only reduce the number of outstanding shares of Class A and Class B common stock, and would not correspondingly reduce the number of Class A and Class B common shares authorized for issuance, which remained at 500,000,000 and 100,000,000, respectively.
The financial statements have been retrospectively restated to reflect the reverse split. |
Note 2 - Summary of Significant Accounting Policies: Principles of Consolidation (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Principles of Consolidation | Principles of consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries as of June 30, 2016 (Successor) and December 31, 2015 (Predecessor). Significant intercompany balances and transactions have been eliminated. |
Note 2 - Summary of Significant Accounting Policies: Basis of Presentation (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Basis of Presentation | Basis of presentation
The accompanying financial statements present the balance sheets, statements of operations, stockholders deficit and cash flows of the Company. The financial statements have been prepared in accordance with U.S. GAAP. |
Note 2 - Summary of Significant Accounting Policies: Use of Estimates, Policy (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Use of Estimates, Policy | Use of estimates
The preparation of financial statements in conformity with U.S. GAAP requires the Company 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. Actual results could differ from those estimates. |
Note 2 - Summary of Significant Accounting Policies: Cash, Policy (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Cash, Policy | Cash
Cash and cash equivalents consist of cash and short-term investments with original maturities of less than 90 days. Cash equivalents are placed with high credit quality financial institutions and are primarily in money market funds. The carrying value of those investments approximates fair value. |
Note 2 - Summary of Significant Accounting Policies: Major Customers (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Major Customers | Major Customers
For all periods presented the Company had two customers that made up approximately 50% of total revenues. All other customers were less than 10% each of total revenues in each period.
For all periods presented the Company had two customers that made up approximately 50% of outstanding accounts receivable. All other customers were less than 10% each of total accounts receivable for each period presented. |
Note 2 - Summary of Significant Accounting Policies: Accounts Receivable (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Accounts Receivable | Accounts Receivable
The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Reserves are recorded primarily on a specific identification basis. |
Note 2 - Summary of Significant Accounting Policies: Inventory (Policies) |
6 Months Ended | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||
Policies | |||||||||||||||||||||||||
Inventory | Inventory
Inventory is valued at the lower of the inventorys cost (weighted average basis) or market. Management compares the cost of inventory with its market value and an allowance is made to write down inventory to market value, if lower. Inventory is segregated into four areas, raw materials, WIP, finished goods, and In-Transit. Below is a breakdown of how much inventory is in each area as of June 30, 2016 (Successor) and December 31, 2015 (Predecessor).
|
Note 2 - Summary of Significant Accounting Policies: Property and Equipment (Policies) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||
Policies | |||||||||||||||||||||||||||||||||||||||||||
Property and Equipment | Property and Equipment
Property and equipment are carried at cost less depreciation. Depreciation and amortization are provided principally on the straight-line method over the estimated useful lives of the assets, which range from five years to 39 years as follows:
Buildings 39 years Equipment 5 years
Maintenance and repair costs are charged against income as incurred. Significant improvements or betterments are capitalized and depreciated over the estimated life of the asset.
Below is a table of Property and Equipment
|
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets (Policies) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchased Intangibles and Other Long-lived Assets | Purchased Intangibles and Other Long-Lived Assets
The Company amortizes intangible assets with finite lives over their estimated useful lives, which range between five and fifteen years as follows:
Leasehold Improvements 15 years Non-compete agreements 5 years Software development 5 years
Below are tables for Intangibles and Other Long-Lived Assets
Other Intangibles consist of QCA trade name, long lived customer relationships and customer lists.
|
Note 2 - Summary of Significant Accounting Policies: Impairment of Long-lived Assets (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Impairment of Long-lived Assets | Impairment of Long-Lived Assets
The Company accounts for long-lived assets in accordance with the provisions of FASB Topic 360, Accounting for the Impairment of Long-Lived Assets. This statement requires that long-lived assets and certain identifiable intangibles be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An impairment loss would be recognized when the estimated future cash flows from the use of the asset are less than the carrying amount of that asset. During the three months ended June 30, 2016 (Successor), the period from January 1, 2016 through March 31, 2016 (Predecessor) and the six months ended June 30, 2015 (Predecessor), there have been no impairment losses. |
Note 2 - Summary of Significant Accounting Policies: Goodwill (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Goodwill | Goodwill
In financial reporting goodwill is not amortized, but is tested for impairment annually in the fourth quarter of the fiscal year or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Events that result in an impairment review include significant changes in the business climate, declines in our operating results, or an expectation that the carrying amount may not be recoverable. We assess potential impairment by considering present economic conditions as well as future expectations.
We review goodwill for impairment by performing a two-step goodwill impairment test. The first step of the two-step goodwill impairment test is to compare the fair value of the reporting unit to its carrying amount, including goodwill. If the carrying amount of the reporting unit exceeds its fair value, the second step of the two-step goodwill impairment test is required to measure the goodwill impairment loss.
The second step includes valuing all the tangible and intangible assets of the reporting unit as if the reporting unit had been acquired in a business combination. Then, the implied fair value of the reporting units goodwill is compared to the carrying amount of that goodwill. If the carrying amount of the reporting units goodwill exceeds the implied fair value of the goodwill, we recognize an impairment loss in an amount equal to the excess, not to exceed the carrying amount.
The Company has recorded no impairment of goodwill. |
Note 2 - Summary of Significant Accounting Policies: Fair Value Measurement (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Fair Value Measurement | Fair Value Measurement
The Companys financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, convertible notes, notes and line of credit. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements. |
Note 2 - Summary of Significant Accounting Policies: Revenue Recognition (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Revenue Recognition | Revenue Recognition
The Company has a portfolio of consumer and professional software applications called 6thSenseAuto, which consists primarily of the Company's two products previously branded as LotWatch and ServiceWatch .
LotWatch is a product for dealerships to give them vehicle inventory information. Our telematics devices use information gathered from the OBD (On Board Diagnostics) port, and by utilizing both GPS technology and cellular based service, the LotWatch module provides specific, real-time, accurate information about a dealership's fleet of new vehicles. This information can be easily accessed and viewed on Alpine 4's interface anywhere the dealership have internet access.
ServiceWatch is a product for the driving consumer that also uses information gathered from the OBD port. By utilizing both GPS technology and cellular based service, the ServiceWatch module provides vehicle specific real-time, accurate information to a dealership's service department to increase sales all while improving their level of service.
When the Company enters into an agreement with a car dealership that wants to utilize its LotWatch service, a telematics device must be installed in each vehicle. The Company will generally charge the car dealership a flat fee to install its telematics device in each vehicle. The Company recognizes revenue when all the devices have been installed. At the end of each month, the Company will charge the dealership a fee based on the average number of cars on the dealers lot during the month and revenue is recognized at that time (end of the month).
The Company will account for its revenue per the guidance in ASC 605-25-25 by allocating the total contract amount between the product and service elements. When a vehicle is sold to the driving consumer who purchases the ServiceWatch service, the cost of the service is added to the price of the car and the amount collected by the dealership for this service is remitted to the Company. At the time of the vehicle is purchased, the Company recognizes revenue for the retail value of the telematics device that has been installed in the vehicle and the remaining amount is recognized over the service period of generally 24 to 36 months.
The Company also derives revenue from the sale of circuit boards and wire harnesses and recognizes revenue either FOB Origin or FOB Destination dependent upon the contract with the customer.
We consider revenue recognizable when persuasive evidence of an arrangement exists, the price is fixed or determinable, goods or services have been shipped or delivered, and collectability is reasonably assured. These criteria are assumed to have been met if a customer orders an item, the goods or services have been shipped or delivered to the customer, and we have sufficient evidence of collectability, such a payment history with the customer. Our records for all periods presented have been sufficient to satisfy all of the four requirements. |
Note 2 - Summary of Significant Accounting Policies: Leases (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Leases | Leases
Leases are reviewed by management and examined to see if they are required to be categorized as an operating lease, a capital lease or a financing transaction. |
Note 2 - Summary of Significant Accounting Policies: Earnings Per Share Policy, Basic (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Earnings Per Share Policy, Basic | Earnings (loss) per share
Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued. The only potentially dilutive securities outstanding during the periods presented were the convertible debentures, but they are anti-dilutive due to the net loss incurred. |
Note 2 - Summary of Significant Accounting Policies: Share-based Compensation, Option and Incentive Plans Policy (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Share-based Compensation, Option and Incentive Plans Policy | Stock-based compensation
The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 718-10, Compensation Stock Compensation, and the conclusions reached by FASB ASC 505-50, Equity Equity-Based Payments to Non-Employees. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment is reached or completion of performance by the provider of goods or services as defined by FASB ASC 505-50. |
Note 2 - Summary of Significant Accounting Policies: Income Tax, Policy (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
Income Tax, Policy | Income taxes
The Company records income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and attributable to operating loss and tax credit carry forwards. Accounting standards regarding income taxes requires a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the available evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances for deferred tax assets is assessed at each reporting period based on a more-likely-than-not realization threshold. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry forward periods, the Companys experience with operating loss and tax credit carry forwards not expiring unused, and tax planning alternatives.
The Company recorded valuation allowances on the net deferred tax assets. Management will reassess the realization of deferred tax assets based on the accounting standards for income taxes each reporting period. To the extent that the financial results of operations improve and it becomes more likely than not that the deferred tax assets are realizable, the Company will be able to reduce the valuation allowance.
Significant judgment is required in evaluating the Companys tax positions and determining its provision for income taxes. During the ordinary course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. Accounting standards regarding uncertainty in income taxes provides a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount which is more than 50% likely, based solely on the technical merits, of being sustained on examinations. The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require periodic adjustments and which may not accurately anticipate actual outcomes. |
Note 2 - Summary of Significant Accounting Policies: New Accounting Pronouncements, Policy (Policies) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Policies | |
New Accounting Pronouncements, Policy | Recent Accounting Pronouncements In May 2014, the FASB issued Accounting Standards Update (ASU) No. 2014-09 (ASU 2014-09), Revenue from Contracts with Customers. ASU 2014-09 will eliminate transaction- and industry-specific revenue recognition guidance under current US GAAP and replace it with a principle based approach for determining revenue recognition. ASU 2014-09 will require that companies recognize revenue based on the value of transferred goods or services as they occur in the contract. The ASU also will require additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASU 2014-09 is effective for reporting periods beginning after December 15, 2016, and early adoption is not permitted. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. Management is currently assessing the impact the adoption of ASU 2014-09 and has not determined the effect of the standard on our ongoing financial reporting.
In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. The amendment in this ASU defers the effective date of ASU No. 2014-09 for all entities for one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning December 15, 2017, including interim reporting periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 31, 2016, including interim reporting periods with that reporting period. In February 2015, the FASB issued ASU No. 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis. ASU 2015-02 provides guidance on the consolidation evaluation for reporting organizations that are required to evaluate whether they should consolidate certain legal entities such as limited partnerships, limited liability corporations, and securitization structures (collateralized debt obligations, collateralized loan obligations, and mortgage-backed security transactions). ASU 2015-02 is effective for periods beginning after December 15, 2015. The adoption of ASU 2015-02 is not expected to have a material effect on the Companys financial statements. Early adoption is permitted.
In September, 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805). Topic 805 requires that an acquirer retrospectively adjust provisional amounts recognized in a business combination, during the measurement period. To simplify the accounting for adjustments made to provisional amounts, the amendments in the Update require that the acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amount is determined. The acquirer is required to also record, in the same periods financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present separately on the face of the income statement or disclose in the notes to the financial statements the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The adoption of ASU 2015-016 is not expected to have a material effect on the Companys financial statements.
In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. The new guidance requires that all deferred tax assets and liabilities, along with any related valuation allowance, be classified as noncurrent on the balance sheet. This update is effective for annual periods beginning after December 15, 2016 and interim periods within those annual periods. The Company does not anticipate the adoption of this ASU will have a significant impact on its financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The guidance in ASU No. 2016-02 supersedes the lease recognition requirements in ASC Topic 840, Leases (FAS 13). ASU 2016-02 requires an entity to recognize assets and liabilities arising from a lease for both financing and operating leases, along with additional qualitative and quantitative disclosures. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the effect this standard will have on its financial statements. Other recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company's present or future financial statements. |
Note 2 - Summary of Significant Accounting Policies: Inventory: Schedule of Inventory, Current (Tables) |
6 Months Ended | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||
Schedule of Inventory, Current |
|
Note 2 - Summary of Significant Accounting Policies: Property and Equipment: Property, Plant and Equipment (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment |
|
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets: Schedule of Intangible Assets (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Intangible Assets |
|
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets: Schedule of Other Assets, Noncurrent (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||
Schedule of Other Assets, Noncurrent |
|
Note 4 - Leases: Schedule of Future Minimum Lease Payments for Capital Leases (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||
Schedule of Future Minimum Lease Payments for Capital Leases |
|
Note 5 - Notes Payable: Schedule of Notes Payable (Tables) |
6 Months Ended | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||
Schedule of Notes Payable |
|
Note 6 - Notes Payable, Related Parties: Schedule of Notes Payable, Related Parties (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Notes Payable, Related Parties |
|
Note 7 - Convertible Notes Payable: Schedule of Convertible Notes Payable (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Convertible Notes Payable |
|
Note 9 - Business Combination: Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination (Tables) |
6 Months Ended | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination |
|
Note 9 - Business Combination: Business Acquisition, Pro Forma Information (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2016 | |||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information |
|
Note 2 - Summary of Significant Accounting Policies: Major Customers (Details) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Credit Concentration Risk | |
Concentration Risk, Customer | the Company had two customers that made up approximately 50% of total revenues. All other customers were less than 10% each of total revenues |
Accounts Receivable Concentration Risk | |
Concentration Risk, Customer | the Company had two customers that made up approximately 50% of outstanding accounts receivable. All other customers were less than 10% each of total accounts receivable |
Note 2 - Summary of Significant Accounting Policies: Inventory: Schedule of Inventory, Current (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Successor | ||
Inventory, Raw Materials, Gross | $ 414,105 | |
Inventory, Work in Process, Gross | 388,715 | |
Inventory, Finished Goods, Gross | 340,798 | |
Inventory, In Transit, Gross | 13,000 | |
Inventory | $ 1,156,618 | |
Predecessor | ||
Inventory, Raw Materials, Gross | $ 391,845 | |
Inventory, Work in Process, Gross | 351,697 | |
Inventory, Finished Goods, Gross | 192,820 | |
Inventory, In Transit, Gross | 13,000 | |
Inventory | $ 949,362 |
Note 2 - Summary of Significant Accounting Policies: Property and Equipment (Details) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Building | |
Property, Plant and Equipment, Useful Life | 39 years |
Equipment | |
Property, Plant and Equipment, Useful Life | 5 years |
Note 2 - Summary of Significant Accounting Policies: Property and Equipment: Property, Plant and Equipment (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Successor | ||
Property and equipment, net | $ 5,080,715 | |
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | (71,170) | |
Successor | Machinery and Equipment | ||
Property and equipment, net | 1,256,885 | |
Successor | Building | ||
Property and equipment, net | $ 3,895,000 | |
Predecessor | ||
Property and equipment, net | $ 166,263 | |
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | (1,190,448) | |
Predecessor | Machinery and Equipment | ||
Property and equipment, net | 1,191,843 | |
Predecessor | Furniture and Fixtures | ||
Property and equipment, net | $ 164,868 |
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets (Details) |
6 Months Ended |
---|---|
Jun. 30, 2016 | |
Noncompete Agreements | |
Finite-Lived Intangible Asset, Useful Life | 5 years |
Leaseholds and Leasehold Improvements | |
Finite-Lived Intangible Asset, Useful Life | 15 years |
Software Development | |
Finite-Lived Intangible Asset, Useful Life | 5 years |
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets: Schedule of Intangible Assets (Details) - Successor |
Jun. 30, 2016
USD ($)
|
---|---|
Intangible Assets, Gross (Excluding Goodwill) | $ 364,884 |
Finite-Lived Intangible Assets, Accumulated Amortization | (19,166) |
Computer Software, Intangible Asset | |
Intangible Assets, Gross (Excluding Goodwill) | 165,050 |
Noncompete Agreements | |
Intangible Assets, Gross (Excluding Goodwill) | 100,000 |
Other Intangible Assets | |
Intangible Assets, Gross (Excluding Goodwill) | 50,000 |
Leaseholds and Leasehold Improvements | |
Intangible Assets, Gross (Excluding Goodwill) | $ 69,000 |
Note 2 - Summary of Significant Accounting Policies: Purchased Intangibles and Other Long-lived Assets: Schedule of Other Assets, Noncurrent (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Successor | ||
Other non-current assets | $ 571,937 | |
Successor | Deposits | ||
Other non-current assets | 46,667 | |
Successor | Restricted Cash | ||
Other non-current assets | $ 525,270 | |
Predecessor | ||
Other non-current assets |
Note 4 - Leases: Schedule of Future Minimum Lease Payments for Capital Leases (Details) |
Jun. 30, 2016
USD ($)
|
---|---|
Details | |
Capital Leases, Future Minimum Payments Due, Next Twelve Months | $ 234,998 |
Capital Leases, Future Minimum Payments Due in Two Years | 571,499 |
Capital Leases, Future Minimum Payments Due in Three Years | 584,763 |
Capital Leases, Future Minimum Payments Due in Four Years | 599,382 |
Capital Leases, Future Minimum Payments Due in Five Years | 614,366 |
Capital Leases, Future Minimum Payments Due Thereafter | 7,344,781 |
Capital Leases, Future Minimum Payments Due | 9,949,789 |
Capital Lease: current | (17,998) |
Financing Obligation Lease: non-current | $ 6,537,740 |
Note 5 - Notes Payable: Schedule of Notes Payable (Details) - Successor |
Jun. 30, 2016
USD ($)
|
---|---|
Notes payable | $ 951,312 |
Long-term debt | 159,023 |
Notes payable | 1,110,335 |
Line of Credit - Current | |
Notes payable | 816,535 |
Inventory - current | |
Notes payable | 100,000 |
Equipment - current | |
Notes payable | 34,777 |
Equipment - noncurrent | |
Long-term debt | $ 159,023 |
Note 6 - Notes Payable, Related Parties: Schedule of Notes Payable, Related Parties (Details) - USD ($) |
Jun. 30, 2016 |
Dec. 31, 2015 |
---|---|---|
Successor | ||
Notes payable, related parties | $ 123,635 | |
Successor | Notes Payable 1 | ||
Notes payable, related parties | 92,100 | |
Successor | Notes Payable 2 | ||
Notes payable, related parties | 0 | |
Successor | Notes Payable 3 | ||
Notes payable, related parties | 15,000 | |
Successor | Notes Payable 4 | ||
Notes payable, related parties | 15,000 | |
Successor | Notes Payable 5 | ||
Notes payable, related parties | $ 1,535 | |
Predecessor | ||
Notes payable, related parties | $ 10,000 | |
Predecessor | Notes Payable 1 | ||
Notes payable, related parties | 0 | |
Predecessor | Notes Payable 2 | ||
Notes payable, related parties | 10,000 | |
Predecessor | Notes Payable 3 | ||
Notes payable, related parties | 0 | |
Predecessor | Notes Payable 4 | ||
Notes payable, related parties | 0 | |
Predecessor | Notes Payable 5 | ||
Notes payable, related parties | $ 0 |
Note 7 - Convertible Notes Payable (Details) |
3 Months Ended |
---|---|
Jun. 30, 2016
USD ($)
| |
Details | |
Amortization of debt discounts | $ 87,165 |
Debt Discount, Convertible Debt | $ 75,257 |
Note 7 - Convertible Notes Payable: Schedule of Convertible Notes Payable (Details) - USD ($) |
Jun. 30, 2016 |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|---|
Debt Discount, Convertible Debt | $ (75,257) | ||
Successor | |||
Long-term Debt, Gross | 408,502 | ||
Debt Discount, Convertible Debt | (75,257) | ||
Convertible notes payable, net of discount of $75,257 and $0 | 333,245 | ||
Convertible notes payable | 1,842,148 | ||
Convertible notes payable | $ 2,175,393 | $ 131,928 | |
Predecessor | |||
Convertible notes payable, net of discount of $75,257 and $0 | |||
Convertible notes payable |
Note 7 - Convertible Notes Payable: Roll forward of the convertible notes payable (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Mar. 31, 2016 |
|
Issuance of note payable for acquisition of QCA | $ 2,000,000 | |
Amortization of debt discounts | 87,165 | |
Successor | ||
Convertible notes payable | 2,175,393 | $ 131,928 |
Issuance of note payable for acquisition of QCA | 2,000,000 | |
Proceeds from convertible notes payable | 12,500 | |
Amortization of debt discounts | 98,476 | |
Successor | Convertible Notes Payable | ||
Amortization of debt discounts | $ 87,165 |
Note 8 - Stockholders' Equity (Details) - USD ($) |
3 Months Ended | 6 Months Ended | |
---|---|---|---|
Jun. 30, 2016 |
Jun. 30, 2016 |
Dec. 31, 2015 |
|
Preferred stock shares authorized | 5,000,000 | 5,000,000 | 5,000,000 |
Preferred stock par value | $ 0.0001 | $ 0.0001 | $ 0.0001 |
Stockholders' Equity, Reverse Stock Split | On July 29, 2016 the Company adopted a resolution approved by the shareholders to issue a reverse stock split at a ratio of one (1) new share for each ten (10) old shares of the Companys commons stock (the Reverse Split). By its terms, the Reverse Split would only reduce the number of outstanding shares of Class A and Class B common stock, and would not correspondingly reduce the number of Class A and Class B common shares authorized for issuance, which remained at 500,000,000 and 100,000,000, respectively. | ||
Stock Issuance 1 | |||
Stock Issued During Period, Shares, New Issues | 183,548 | ||
Stock Issuance 2 | |||
Stock Issued During Period, Shares, New Issues | 58,520 | ||
Proceeds from the sale of common stock | $ 58,520 | ||
Stock Issuance 3 | |||
Stock Issued During Period, Shares, New Issues | 670 | ||
Proceeds from the sale of common stock | $ 6,000 |
Note 9 - Business Combination (Details) |
3 Months Ended |
---|---|
Jun. 30, 2016
USD ($)
| |
Details | |
Issuance of note payable for acquisition of QCA | $ 2,000,000 |
Note 9 - Business Combination: Business Acquisition, Pro Forma Information (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Jun. 30, 2016 |
Jun. 30, 2015 |
|
Details | ||
Business Acquisition, Pro Forma Revenue | $ 2,302,506 | $ 4,146,591 |
Business Acquisition, Pro Forma Net Income (Loss) | $ (165,175) | $ (8,664,947) |
[S';AMX
M.@8>V\#C&'A< X\!![8!![8!![8!![8!!XX!!XX!!XX!!XX!!XX!!XX!!TX#
M!Q_M^!&%<%>.\X04YNO\B/:\MQ[?IYTL[! _>33?&("HZ:__A._=APE]1Y
M7 ,.7 ,.7 ,.7 ,.7(-^X!KT ]>@'[@-'.@8]1KZ@8Y1KZ$?Z!CU&CC0,>HU
M<*#U-'"@]31PH'O.03^/OQ9,/%X#!UK/ 0=?7CH^O6)8AZ_&_AM02P,$%
M @ ;HH/2=6)N$ _ 0 :0, !$ !D;V-0 D,DGIU
ML7(&L)P!2KG&GC- 2!XT5G(&L, DE*QX0;;&)<6T6#D%V(RW+^4:UJC63"OC
M;QGM4J9AS31Q3C5U,OTVD^U+B88U8!TY19ZQ,OTVD^U+>88USCF+&B<9?DN%
MG 5XFL52)(D=JJY% %$/2$$,)N
MK+)B3IO8:A.#368KDX -( DR'S=7V3FG3V+U2< GMSUF0-: I)$;J3XA3HO4
M:I&"Q6+"(GUL\0EQ6F16B\S$YS/N96Z-SR%^HH76^;Q.LV).FX759@$VX42G
M+6X[:++77*33"2.KE)E65M&$U4?7'$L/3ER8P,]H4/1X_[$<]<^NR YY=>
M?CE?1HW%X!**9,'V O(:F>F90FH<"*>0E?D"*_!;P7PM-0X$95S$"W89_*<8
MXOER:AQH83V!_[P#GJVHQF'*I,0WRVR=HINK*8,.DNG7-Y;AG
M3%*E@YY4X*UZ#:^#GNZE[N8Z(_L^V(%DT^6YN[ZY]5]02P,$% @ ;HH/
M24H1U 0 5P0 !D !X;"]W;W)K SI(AJ,4'NDO'*
M(<= !GW ]TD0Q"J(0B1:1$F,&KBLJH&X0QJ3]-<67<&H,"48 C[H-'-!G[Y8
M)^SG_U'B?5V-$TSJFZF[V=8JU<6H&_OJ(ZOF*+8M"-1Q:.YKR&_+]2.,(%PC
M\2\/"[A"Q#HK 0.)4#\&SERXRS\5LSLQLM^CM,1R*A,+)+WH9%@8X&HV_'K:
MVR4BAAA2/5&3V&3FZH$,\H@1[=9DK5.U+1=IPH38,9Q2,^_R2HR,]@?@)49L
M5!$?_# B4XJH_R[>0(\'P)&DR$3RAF46BR6#+XWE]I@ & BV=*!7&H4;3YQQZO2X$3LP,/9;?8>;H*(
M5R;>F_5C1TT3!Z_*<[4I=B4[!Z$K3"(>9\R*8%[]9HN
.&F%=J2$SI_LO$ &D0'
MOGUVMZ6D\^]G220T+H1??&S2E4J)PWY^(,LK+7\#4$L#!!0 ( &Z*#TF0
M)X]WHP$ +$# 9 >&PO=V]R:W-H965TKTN!$[,##V>4[
M#S=!Q"L3WYOU8T=-$P>ORE.5?\U+=@I"%YA$/,R8%<&\^E6+@EZC%Y%>_)N^
MN:3?I0XWR?W^/_RWEP*;)+"=1RRNC9@PAP6S^63"SO94@>GBU;&DQE&[M*5K
M=;V=#T4\DP]X50Z\@Y_<=$);
O>,ED! :_UT[>8ZWJP86!S/[V1YK-4G
M4$L#!!0 ( &Z*#TF5RZR8B ( #D* 9 >&PO=V]R:W-H965T