XML 31 R21.htm IDEA: XBRL DOCUMENT v3.22.2
Description of Business and Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2021
Schedule of Computation of Basic and Diluted Earnings (Loss) Per Share

The following table presents the computation of basic and diluted earnings (loss) per share (amounts in thousands, except share data):

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(9,154

)

 

$

(10,508

)

 

$

22,069

 

 

$

(24,210

)

Accrued and undeclared preferred stock dividends in arrears

 

 

(162

)

 

 

(162

)

 

 

(323

)

 

 

(204

)

Issuance of warrants as deemed dividend - related party

 

 

 

 

 

 

 

 

 

 

 

(455

)

Net income (loss) available to common stockholders - numerator for basic EPS

 

 

(9,316

)

 

 

(10,670

)

 

 

21,746

 

 

 

(24,869

)

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

   $4.0 million Secured Convertible Promissory Notes

 

 

 

 

 

 

 

 

231

 

 

 

 

   Redeemable Series A Preferred stock

 

 

 

 

 

 

 

 

18

 

 

 

 

   Redeemable Series B Preferred stock

 

 

 

 

 

 

 

 

305

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

554

 

 

 

 

Adjusted net income (loss) available to common stockholders - numerator for diluted EPS

 

$

(9,316

)

 

$

(10,670

)

 

$

22,300

 

 

$

(24,869

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic EPS - weighted average common shares outstanding

 

 

30,883,149

 

 

 

19,542,498

 

 

 

30,116,853

 

 

 

19,722,498

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

   $4.0 million Secured Convertible Promissory Notes

 

 

 

 

 

 

 

 

864,155

 

 

 

 

   Redeemable Series A Preferred stock

 

 

 

 

 

 

 

 

132,647

 

 

 

 

   Redeemable Series B Preferred stock

 

 

 

 

 

 

 

 

2,208,384

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

3,205,186

 

 

 

 

Denominator for diluted EPS - adjusted weighted average common shares outstanding

 

 

30,883,149

 

 

 

19,542,498

 

 

 

33,322,039

 

 

 

19,722,498

 

Basic EPS

 

$

(0.30

)

 

$

(0.55

)

 

$

0.72

 

 

$

(1.26

)

Diluted EPS

 

$

(0.30

)

 

$

(0.55

)

 

$

0.67

 

 

$

(1.26

)

Schedule of Computation of Diluted Net Loss per Share of Common Stock Attributable to Common Stockholders

The following table presents the potentially dilutive shares that were excluded from the computation of diluted earnings (loss) per share of common stock attributable to common stockholders, because either their effect was anti-dilutive or they are contingently issuable shares that were not issuable assuming the end of the reporting period was the end of the contingency period:

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Stock options

 

 

9,459,249

 

 

 

9,354,250

 

 

 

9,459,249

 

 

 

9,354,250

 

Warrants

 

 

12,606,255

 

 

 

20,031,255

 

 

 

12,606,255

 

 

 

20,031,255

 

Common stock to be issued upon conversion of
   $
4.0 million Secured Convertible Promissory Notes

 

 

205,705

 

 

 

1,674,699

 

 

 

 

 

 

1,674,699

 

Common stock to be issued upon conversion of
   Redeemable Series A Preferred stock

 

 

138,597

 

 

 

126,597

 

 

 

 

 

 

126,597

 

Common stock to be issued upon conversion of
   Redeemable Series B Preferred stock

 

 

2,310,041

 

 

 

2,105,041

 

 

 

 

 

 

2,105,041

 

Common stock to be issued upon conversion of
   Four convertible promissory notes with an aggregate principal
   amount of $
9.5 million

 

 

7,463,750

 

 

 

7,358,750

 

 

 

7,463,750

 

 

 

7,358,750

 

Common stock and warrant to be issued for purchase
   of fixed assets

 

 

2,348,000

 

 

 

2,348,000

 

 

 

2,348,000

 

 

 

2,348,000

 

Total

 

 

34,531,597

 

 

 

42,998,593

 

 

 

31,877,254

 

 

 

42,998,593

 

Schedule of Disaggregates Trucking Revenue from Contracts with Customers (ASC 606-10-50)

In accordance with ASC 606-10-50, the Company disaggregates Trucking revenue from contracts with its customers between USPS revenue and Freight revenue as follows:

 

($ in thousands)

 

For the Three Months
Ended June 30,

 

 

For the Six Months
Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

USPS revenue

 

$

49,153

 

 

$

45,358

 

 

$

96,304

 

 

$

93,541

 

Freight revenue

 

 

6,561

 

 

 

5,985

 

 

 

13,122

 

 

 

12,560

 

Other revenue

 

 

725

 

 

 

376

 

 

 

965

 

 

 

1,024

 

Total Trucking revenue

 

$

56,439

 

 

$

51,719

 

 

$

110,391

 

 

$

107,125