Notes to Consolidated Financial Statements
September 30, 2021
(Unaudited)
1. DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
Description of Business
COMSovereign Holding Corp.
(“the “Company”), formerly known as Drone Aviation Holding Corp., is a provider of technologically-advanced telecom
solutions to network operators, mobile device carriers, governmental units and other enterprises worldwide. The Company has assembled
a portfolio of communications, power and portable infrastructure technologies, capabilities and products that enable the upgrading of
latent 3G networks to 4G and 4G-LTE networks and will facilitate the rapid rollout of the 5G and “next-Generation” (“nG”)
networks of the future. The Company focuses on novel capabilities, including signal modulations, antennae, software, hardware and firmware
technologies that enable increasingly efficient data transmission across the radio-frequency spectrum. The Company’s product solutions
are complemented by a broad array of services including technical support, systems design and integration, and sophisticated research
and development programs. The Company competes globally on the basis of its innovative technology, broad product offerings, high-quality
and cost-effective customer solutions, as well as the scale of its global customer base and distribution. In addition, the Company believes
it is in a unique position to rapidly increase its near-term domestic sales as it is among the few U.S.-based providers of telecommunications
equipment and services.
Corporate History of the Company
The Company was incorporated
under the laws of the State of Nevada on April 17, 2014. In November 2019, the Company entered into an Agreement and Plan of Merger with
ComSovereign Corp., a Delaware corporation (“ComSovereign”). As a result, ComSovereign merged into a subsidiary of the Company
and became a directly wholly-owned subsidiary of the Company.
On January 29, 2021, the Company
completed the acquisition of Skyline Partners Technology LLC, a Colorado limited liability company that does business under the name Fastback
Networks (“Fastback”). Fastback, is a manufacturer of intelligent backhaul radio (IBR) systems that deliver high-performance
wireless connectivity to virtually any location, including those challenged by Non-Line of Sight (NLOS) limitations. See Note 11 –
Business Acquisitions for further discussion.
On January 29, 2021, the Company,
through its wholly-owned subsidiary, AZCOMS LLC (“AZCOMS”), completed the acquisition of a 140,000-square-foot building in
Tucson, Arizona, and will hold and service the related debt as described in Note 13 – Debt Agreements. See Note 11 –
Business Acquisitions for further discussion.
On February 25, 2021, the
Company completed the acquisition of Sky Sapience Ltd., a company organized under the laws of the State of Israel (“SKS”).
SKS is an Israeli-based manufacturer of drones with a patented tethered hovering technology that provides long-duration, mobile and all-weather
Intelligence, Surveillance and Reconnaissance (ISR) capabilities to customers worldwide for both land and marine-based applications. See
Note 11 – Business Acquisitions for further discussion.
On April 1, 2021, the Company
completed the acquisition of RVision, Inc., a Nevada corporation (“RVision”). RVision is a developer of technologically-advanced
video and communications products and physical security solutions designed for government and private sector commercial industries. See
Note 11 – Business Acquisitions for further discussion.
On June 3, 2021, the Company
completed the acquisition of Innovation Digital, LLC, a California limited liability company (“Innovation Digital”). Innovation
Digital is a premier developer of “beyond state-of-the-art” mixed analog/digital signal processing solutions, intellectual
property (IP) licensing, design and consulting services. See Note 11 – Business Acquisitions for further discussion.
On July 16, 2021, the Company
completed the acquisition of RF Engineering & Energy Resource, LLC, a Michigan limited liability company (“RF Engineering”).
RF Engineering is a specialist in the design, outsourced manufacturing and distribution of ultra-high performance microwave antennas and
other branded solutions for the wireless and wireline industries in the United States and Latin America. See Note 11 – Business
Acquisitions for further discussion.
On October 4, 2021, a Company
completed the acquisition of SAGUNA Networks LTD, an Israeli-based software development company (“SAGUNA”). SAGUNA is a premier
Multi-Access Edge Computing (“MEC”) cloud software developer. The acquisition significantly expanded the Company’s software
technology offerings powering 5G wireless networks. See Note 19 – Business Acquisitions for further discussion.
Each of the Company’s subsidiaries was acquired to address a
different opportunity or segment within the North American and international telecom infrastructure and service market.
Basis of Presentation
The accompanying financial
statements of the Company were prepared in accordance with generally accepted accounting principles in the United States (“U.S.
GAAP”). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. Historical information is not necessarily indicative of the Company’s future results of operations,
financial position or cash flows.
As described in Note 15 –
Stockholders’ Equity, effective January 21, 2021, the Company enacted a 1-for-3 reverse stock split (the “Split”)
of the Company’s common stock. The Condensed Consolidated Financial Statements and accompanying notes give effect to the Split as
if it occurred at the beginning of the first period presented.
Principles of Consolidation
The results for the three
and nine months ended September 30, 2021 are not necessarily indicative of the Company’s results of operations, financial position
or cash flows that may be expected for the full fiscal year or future operating periods. The unaudited Condensed Consolidated Financial
Statements included herein should be read in conjunction with the Consolidated Financial Statements and notes thereto included in the
Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
The unaudited Condensed Consolidated
Financial Statements as of, and for the three and nine months ended, September 30, 2021 and 2020 include the accounts of the Company and
its subsidiaries: Drone AFS Corp., Lighter Than Air Systems Corp., DragonWave, Lextrum, Silver Bullet, VEO, InduraPower, Sovereign Plastics,
VNC, Fastback, SKS, AZCOMS, RVision, Innovation Digital and RF Engineering. All intercompany transactions and accounts have been eliminated.
Reclassifications
Certain immaterial September
30, 2020 amounts have been reclassified to be consistent with the current period presentation.
Use of Estimates
The preparation of unaudited financial statements in conformity with
U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities, and the reported amounts of revenues and expenses during the reporting period. These estimates are
based on management’s best knowledge of current events and actions the Company may undertake in the future. Estimates are used in
accounting for, among other items, interest borrowing rates, valuation of equity securities in share-based payments, valuation of equity
securities in debt issuances, valuation of acquired intangible assets, useful lives for depreciation and amortization of long-lived assets,
valuation of future cash flows associated with impairment testing for goodwill, indefinite-lived intangible assets and other long-lived
assets, deferred tax assets, uncertain income tax positions and contingencies. Actual results may ultimately differ from estimates, although
management does not generally believe such differences would materially affect the financial statements in any individual year.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
There have been no material
changes in the Company’s significant accounting policies as of and for the nine months ended September 30, 2021, as compared to
the significant accounting policies described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31,
2020.
Acquisitions
The Company accounts for business
combinations under the acquisition method of accounting, in accordance with ASC Topic 805, Business Combinations, which requires
assets acquired and liabilities assumed to be recognized at their fair values on the acquisition date. Any excess of the fair value of
purchase consideration over the fair value of the assets acquired less liabilities assumed is recorded as goodwill. The fair values of
the assets acquired and liabilities assumed are determined based upon the valuation of the acquired business and involves management making
significant estimates and assumptions.
Accounting Standards Not Yet Adopted
The Company applies the guidance
of Accounting Standards Codification (“ASC”) Topic 805, Business Combinations. The Company recognizes the fair value of assets
acquired and liabilities assumed in transactions; establishes the acquisition date fair value as the measurement objective for all assets
acquired and liabilities assumed; expenses transaction and restructuring costs; and discloses the information needed to evaluate and understand
the nature and financial effect of the business combination.
In October 2021, the Financial
Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-08, Business Combination
(Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. This guidance amends ASC 805 to
“require acquiring entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination.”
Under current GAAP, an acquirer generally recognizes such items at fair value on the acquisition date. As a public business entity, this
standard will become effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years.
The Company is currently evaluating the potential impact ASU 2021-08 will have on our Condensed Consolidated Financial Statements.
In May 2021, the FASB issued
ASU 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock
Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) (ASU 2021-04).
This guidance clarifies an issuer’s accounting for certain modifications of freestanding equity-classified written call options
and provides a “principles-based” framework to determine whether an issuer should recognize the modification or exchange and
an adjustment to equity or an expense. The Company is currently evaluating the potential impact ASU 2021-04 will have on our Condensed
Consolidated Financial Statements.
In August 2020, the FASB issued
ASU 2020-06, Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s
Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. This guidance
simplifies the accounting for certain convertible instruments and contracts in an entity’s own equity. As a smaller reporting entity,
this standard will become effective for fiscal years beginning after December 15, 2023, including interim periods within those years.
The Company is currently evaluating the potential impact ASU 2020-06 will have on the Condensed Consolidated Financial Statements.
In March 2020, the FASB issued
ASU 2020-04, Reference Rate Reform (Topic 848). This guidance provides optional guidance related to reference rate reform, which
provides practical expedients for contract modifications and certain hedging relationships associated with the transition from reference
rates that are expected to be discontinued. This guidance is applicable for borrowing instruments that use LIBOR as a reference rate
and is effective upon issuance through December 31, 2022. The Company has performed an evaluation of and will continue to evaluate, through
December 31, 2022, the impact of this ASU. This ASU does not currently and is not expected to have in the future, a material effect on
the Condensed Consolidated Financial Statements.
In June 2016, the FASB issued
ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (ASU 2016-13)
and also issued subsequent amendments to the initial guidance: ASU 2018-19, ASU 2019-04, ASU 2019-05 and ASU 2019-11 (collectively, Topic
326). Topic 326 requires measurement and recognition of expected credit losses for financial assets held. This standard will become effective
for interim and annual periods beginning after December 15, 2022 and earlier adoption is permitted. The Company is currently evaluating
the potential impact the adoption of this ASU will have on the Condensed Consolidated Financial Statements.
Earnings Per Share
Potential
common shares issuable to employees, non-employees and directors upon exercise or conversion of shares are excluded from the computation
of diluted earnings per common share when the effect would be anti-dilutive. All potential common shares are anti-dilutive in periods
of net loss available to common shareholders. Stock options and warrants are anti-dilutive when the exercise price of these instruments
is greater than the average market price of the Company’s common stock for the period (out-of-the-money), regardless of whether
the Company is in a period of net loss available to common shareholders. The following weighted-average potential common shares were excluded
from the diluted loss per common share as their effect was anti-dilutive as of September 30, 2021 and 2020, respectively: stock options
of 2,513,513 and 2,548,345, unvested restricted stock units of 330,046 and 314,938, warrants of 8,815,210 and 94,465, and convertible
notes that, if converted, would result in an estimated 2,391,336 and 229,348 shares of common stock.
3. GOING CONCERN
U.S. GAAP requires management
to assess a company’s ability to continue as a going concern within one year from the financial statement issuance and to provide
related note disclosures in certain circumstances.
The accompanying Unaudited
Condensed Consolidated Financial Statements and notes have been prepared assuming the Company will continue as a going concern. For the
nine months ended September 30, 2021, the Company generated negative cash flows from operations of $33.4 million and had an accumulated
deficit of $102.1 million.
Management anticipates that
the Company will be dependent, for the near future, on additional debt facilities or investment capital to fund growth initiatives. The
Company intends to position itself so that it will be able to raise additional funds through the capital markets, including but not limited
to, securing a line or lines of credit, the issuance of debt, and/or accessing the equity markets.
The Company’s fiscal
operating results, negative working capital and accumulated deficit, among other factors, raise substantial doubt about the Company’s
ability to continue as a going concern. The Company will continue to pursue the actions outlined above, as well as work towards increasing
revenue and operating cash flows to meet its future liquidity requirements. However, there can be no assurance that the Company will be
successful in any capital-raising efforts that it may undertake, and the failure of the Company to raise additional capital could adversely
affect its future operations and viability.
4. REVENUE
The following table is a
summary of the Company’s timing of revenue recognition for the three and nine months ended September 30, 2021 and 2020:
|
|
Three Months Ended
September 30,
|
|
|
Nine months ended
September 30,
|
|
(Amounts in thousands)
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Timing of revenue recognition:
|
|
|
|
|
|
|
|
|
|
|
|
|
Services and products transferred at a point in time
|
|
$
|
3,979
|
|
|
$
|
1,941
|
|
|
$
|
9,348
|
|
|
$
|
7,056
|
|
Services and products transferred over time
|
|
|
136
|
|
|
|
77
|
|
|
|
464
|
|
|
|
457
|
|
Total revenue
|
|
$
|
4,115
|
|
|
$
|
2,018
|
|
|
$
|
9,812
|
|
|
$
|
7,513
|
|
The Company disaggregates
revenue by source and geographic destination to depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected
by economic factors.
Revenue by source consisted
of the following for the three and nine months ended September 30, 2021 and 2020:
|
|
Three Months Ended
September 30,
|
|
|
Nine months ended
September 30,
|
|
(Amounts in thousands)
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenue by products and services:
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$
|
3,847
|
|
|
$
|
1,726
|
|
|
$
|
8,713
|
|
|
$
|
6,298
|
|
Services
|
|
|
268
|
|
|
|
292
|
|
|
|
1,099
|
|
|
|
1,215
|
|
Total revenue
|
|
$
|
4,115
|
|
|
$
|
2,018
|
|
|
$
|
9,812
|
|
|
$
|
7,513
|
|
Revenue by geographic destination
consisted of the following for the for the three and nine months ended September 30, 2021 and 2020:
|
|
Three Months Ended
September 30,
|
|
|
Nine months ended
September 30,
|
|
(Amounts in thousands)
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenue by geography:
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
3,665
|
|
|
$
|
1,831
|
|
|
$
|
7,945
|
|
|
$
|
6,755
|
|
International
|
|
|
450
|
|
|
|
187
|
|
|
|
1,867
|
|
|
|
758
|
|
Total revenue
|
|
$
|
4,115
|
|
|
$
|
2,018
|
|
|
$
|
9,812
|
|
|
$
|
7,513
|
|
Contract Balances
The Company records contract
assets when it has a right to consideration and records accounts receivable when it has an unconditional right to consideration. Contract
liabilities consist of cash payments received (or unconditional rights to receive cash) in advance of fulfilling performance obligations.
As of September 30, 2021, the Company did not have a contract assets balance.
The following table is a
summary of the Company’s opening and closing balances of contract liabilities related to contracts with customers.
(Amounts in thousands)
|
|
Total
|
|
Balance at December 31, 2020
|
|
$
|
864
|
|
Increase
|
|
|
2,190
|
|
Balance at September 30, 2021
|
|
$
|
3,054
|
|
The amount of revenue recognized
in the nine months ended September 30, 2021 that was included in the prior period contract liability balance was $2.2 million. This revenue
consisted of services provided to customers who had been invoiced prior to the current year.
5. CASH AND CASH EQUIVALENTS
Cash and cash equivalents
consisted of the following as of September 30, 2021 and December 31, 2020:
(Amounts in US$’s)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Cash and cash equivalents
|
|
$
|
2,449
|
|
|
$
|
731
|
|
Restricted cash
|
|
|
420
|
|
|
|
—
|
|
Total cash, cash equivalents and restricted
cash in the Statement of Cash Flows
|
|
$
|
2,869
|
|
|
$
|
731
|
|
6. ACCOUNTS RECEIVABLE, NET
Accounts receivable consisted
of the following as of September 30, 2021 and December 31, 2020:
(Amounts in US$’s)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Account receivables
|
|
$
|
2,957
|
|
|
$
|
2,474
|
|
Less: Allowance for doubtful accounts
|
|
|
(1,014
|
)
|
|
|
(1,687
|
)
|
Total account receivables, net
|
|
$
|
1,943
|
|
|
$
|
787
|
|
The Company recognized $0.0
million and $0.65 million of bad debt expense for the three months ended September 30, 2021 and 2020, respectively, and $0.2 million
and $0.65 million for the nine months ended September 30, 2021 and 2020, respectively.
7. INVENTORY
Inventory consisted of the
following as of September 30, 2021 and December 31, 2020:
(Amounts in thousands)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Raw materials
|
|
$
|
5,827
|
|
|
$
|
1,765
|
|
Work in progress
|
|
|
1,682
|
|
|
|
461
|
|
Finished goods
|
|
|
4,598
|
|
|
|
3,305
|
|
Total inventory
|
|
|
12,107
|
|
|
|
5,531
|
|
Reserve
|
|
|
(1,288
|
)
|
|
|
(993
|
)
|
Total inventory, net
|
|
$
|
10,819
|
|
|
$
|
4,538
|
|
8. PREPAID
Prepaid expenses consisted
of the following as of September 30, 2021 and December 31, 2020:
(Amounts in thousands)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Prepaid products and services
|
|
$
|
6,475
|
|
|
$
|
172
|
|
Deferred offering expenses
|
|
|
—
|
|
|
|
569
|
|
Prepaid rent and security deposit
|
|
|
259
|
|
|
|
732
|
|
|
|
$
|
6,734
|
|
|
$
|
1,473
|
|
9. PROPERTY AND EQUIPMENT, NET
Property and equipment, net
consisted of the following as of September 30, 2021 and December 31, 2020:
(Amounts in thousands)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Shop machinery and equipment
|
|
$
|
11,556
|
|
|
$
|
9,961
|
|
Computers and electronics
|
|
|
1,454
|
|
|
|
575
|
|
Office furniture and fixtures
|
|
|
710
|
|
|
|
348
|
|
Building
|
|
|
4,801
|
|
|
|
—
|
|
Land
|
|
|
1,330
|
|
|
|
—
|
|
Leasehold improvements
|
|
|
1,269
|
|
|
|
274
|
|
|
|
|
21,120
|
|
|
|
11,158
|
|
Less - accumulated depreciation
|
|
|
(11,324
|
)
|
|
|
(8,872
|
)
|
|
|
$
|
9,796
|
|
|
$
|
2,286
|
|
The Company recognized $0.51 million
and $0.28 million of depreciation expense for the three months ended September 30, 2021 and 2020, respectively, and $1.34 million and
$0.8 million for the nine months ended September 30, 2021 and 2020, respectively.
10. LEASES
Operating Leases
The Company has operating
leases for office, manufacturing and warehouse space, office equipment, and vehicles.
As part of the SKS business
acquisition on February 25, 2021, the Company assumed a lease of flexible office space with a remaining term of approximately 22 months
that will expire on July 1, 2023. Monthly payments are approximately $16 thousand during the remaining life of the lease. The lease did
not include an implicit rate of return; therefore, the Company used an incremental borrowing rate based on other leases with similar terms.
As part of the SKS business
acquisition on February 25, 2021, the Company assumed vehicle leases with a remaining weighted average term of approximately 11 months.
Monthly average payments are approximately $2 thousand during the remaining life of the leases. The leases included an implicit rates
of return from 5.41% to 6% and no renewal options.
In April 2021, the Company
entered into 60-month office equipment lease with monthly payments and no renewal options. The lease did not include an implicit rate
of return; therefore, the Company used an incremental borrowing rate based on other leases with similar terms.
In April 2021, SKS entered
into several vehicle leases with approximately 36-month terms. Monthly payments range from approximately $1 thousand to approximately
$2 thousand. Each lease had an implicit rate of 6.0% and no renewal options.
In May 2021, DragonWave entered
into an amendment to its existing facility lease to extend the expiration date through June 20, 2022 and to increase the annual base to
$12 thousand per month. The lease did not include an implicit rate of return; therefore, the Company used an incremental borrowing rate
based on other leases with similar terms. The modification resulted in additional right-of-use asset and lease liability of $0.12 million
As part of the RVision business
acquisition on April 1, 2021, the Company assumed a lease of office space with a remaining term of approximately 33 months that will expire
on March 31, 2024. Monthly payments are $7 thousand during the remaining life of the lease. The lease did not include an implicit rate
of return; therefore, the Company used an incremental borrowing rate based on other leases with similar terms.
Other information related
to the Company’s operating leases are as follows:
(Amounts in thousands)
|
|
For the
nine months
ended
September 30,
2021
|
|
Operating lease ROU Asset – December 31, 2020
|
|
$
|
2,725
|
|
Increase
|
|
|
1,890
|
|
Decrease
|
|
|
—
|
|
Amortization
|
|
|
(748
|
)
|
Operating lease ROU Asset – September 30, 2021
|
|
$
|
3,867
|
|
|
|
|
|
|
Operating lease liability – December 31, 2020
|
|
$
|
2,885
|
|
Increase
|
|
|
1,883
|
|
Decrease
|
|
|
(30
|
)
|
Amortization
|
|
|
(705
|
)
|
Operating lease liability – September 30, 2021
|
|
$
|
4,033
|
|
|
|
|
|
|
Operating lease liability – short term
|
|
$
|
1,021
|
|
Operating lease liability – long term
|
|
|
3,012
|
|
Operating lease liability – total
|
|
$
|
4,033
|
|
|
|
|
|
|
Operating lease cost
|
|
$
|
911
|
|
Variable lease cost
|
|
$
|
—
|
|
Short-term lease cost
|
|
$
|
129
|
|
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
|
Operating cash flows from operating leases
|
|
$
|
890
|
|
The following table presents
the weighted-average remaining lease term and weighted average discount rates related to the Company’s operating leases as of September
30, 2021 and December 31, 2020, respectively:
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Weighted average remaining lease term
|
|
|
6.13 years
|
|
|
|
4.19 years
|
|
Weighted average discount rate
|
|
|
4.4
|
%
|
|
|
5.95
|
%
|
The table below reconciles
the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years to the lease liabilities
recorded on the Condensed Consolidated Balance Sheet as of September 30, 2021:
(Amounts in thousands)
|
|
Operating
Leases
|
|
Remainder of 2021
|
|
$
|
358
|
|
2022
|
|
|
1,240
|
|
2023
|
|
|
1,104
|
|
2024
|
|
|
767
|
|
2025
|
|
|
444
|
|
Thereafter
|
|
|
983
|
|
Total minimum lease payments
|
|
|
4,896
|
|
Less: effect of discounting
|
|
|
(863
|
)
|
Present value of future minimum lease payments
|
|
|
4,033
|
|
Less: current obligations under leases
|
|
|
(1,021
|
)
|
Long-term lease obligations
|
|
$
|
3,012
|
|
Finance Leases
The Company has finance leases
for certain manufacturing and office equipment.
Information related to the
Company’s finance leases are as follows:
(Amounts in thousands)
|
|
For the
nine months
ended
September 30,
2021
|
|
Finance lease ROU Asset – December 31, 2020
|
|
$
|
68
|
|
Increase
|
|
|
187
|
|
Decrease
|
|
|
(22
|
)
|
Amortization
|
|
|
(17
|
)
|
Finance lease ROU Asset – September 30, 2021
|
|
$
|
216
|
|
|
|
|
|
|
Finance lease liability – December 31, 2020
|
|
$
|
55
|
|
Increase
|
|
|
188
|
|
Interest accretion
|
|
|
1
|
|
Payment
|
|
|
(40
|
)
|
Operating lease liability – September 30, 2021
|
|
$
|
204
|
|
|
|
|
|
|
Finance lease liability – short term
|
|
$
|
66
|
|
Finance lease liability – long term
|
|
|
138
|
|
Finance lease liability – total
|
|
$
|
204
|
|
The following table presents
the weighted-average remaining lease term and weighted average discount rates related to the Company’s finance leases as of September
30, 2021 and December 31, 2020, respectively:
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Weighted average remaining lease term
|
|
|
3.18 years
|
|
|
|
1.10 years
|
|
Weighted average discount rate
|
|
|
0.54
|
%
|
|
|
3.91
|
%
|
The table below reconciles
the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years to the finance lease
liabilities recorded on the Condensed Consolidated Balance Sheet as of September 30, 2021:
(Amounts in thousands)
|
|
Finance
Leases
|
|
Remainder of 2021
|
|
$
|
23
|
|
2022
|
|
|
72
|
|
2023
|
|
|
63
|
|
2024
|
|
|
49
|
|
2025
|
|
|
11
|
|
Thereafter
|
|
|
6
|
|
Total minimum lease payments
|
|
|
224
|
|
Less: effect of discounting
|
|
|
(20
|
)
|
Present value of future minimum lease payments
|
|
|
204
|
|
Less: current obligations under leases
|
|
|
(66
|
)
|
Long-term lease obligations
|
|
$
|
138
|
|
11. BUSINESS ACQUISITIONS
Skyline Partners Technology LLC
On January 29, 2021, the Company
completed the acquisition of Skyline Partners Technology LLC, a Colorado limited liability company that does business under the name Fastback
Networks (“Fastback”), for cash consideration paid of $1.32 million and the issuance of $1.50 million aggregate principal
amount of term notes and $11.15 million aggregate principal amount of convertible notes that are convertible into common stock at a conversion
price of $5.22 per share, subject to adjustment. See Note 13 – Debt Agreements for further discussion of the notes. Fastback’s
products complement and enhance the Company’s 5g connectivity offerings. All resulting goodwill is expected to be tax deductible.
The Company incurred acquisition-related costs of $79 thousand, of which $18 thousand was expensed in the nine months ended September
30, 2021 and $61 thousand was expensed in fiscal year 2020, which are included in general and administrative expenses on the Company’s
Condensed Consolidated Statement of Operations.
The Company has accounted
for the purchase using the acquisition method of accounting for business combinations under ASC 805. Accordingly, the purchase price
has been allocated to the underlying assets and liabilities in proportion to their respective fair values. The excess of the consideration
transferred over the estimated fair values of the net assets acquired was recorded as goodwill. The following table summarizes the acquired
assets and assumed liabilities and the preliminary acquisition accounting for the fair value of the assets and liabilities recognized
in the Condensed Consolidated Balance Sheet at September 30, 2021:
(Amounts in thousands)
|
|
Fair Value
|
|
Cash
|
|
$
|
9
|
|
Accounts receivable
|
|
|
245
|
|
Inventory
|
|
|
358
|
|
Prepaid expenses
|
|
|
1,914
|
|
Property & equipment
|
|
|
202
|
|
Intangible assets:
|
|
|
|
|
Intellectual Property
|
|
|
3,502
|
|
Software
|
|
|
96
|
|
Goodwill
|
|
|
9,527
|
|
Total assets
|
|
|
15,853
|
|
Accounts payable
|
|
|
1,055
|
|
Accrued liabilities
|
|
|
174
|
|
Notes payable
|
|
|
210
|
|
Contract liabilities, current
|
|
|
213
|
|
Accrued warranty liability – long
term
|
|
|
236
|
|
Total purchase consideration
|
|
$
|
13,965
|
|
This purchase price allocation
is preliminary and is pending the finalization of the third-party valuation analysis and working capital, as the Company has not yet
completed the detailed valuation analyses as of the filing date of this Form 10-Q.
Sky Sapience Ltd.
On February 25, 2021, the
Company completed the acquisition of Sky Sapience Ltd., a company organized under the laws of the State of Israel (“SKS”).
The total preliminary purchase price consideration amounted to $11.78 million, subject to working capital and other post-closing adjustments,
representing (i) cash paid on the closing date of $2.71 million (ii) 2,555,209 shares of the Company’s common stock with a fair
value of $9.07 million or $3.55 per share, of which an aggregate of 1,151,461 shares is being held in an escrow fund for purposes of satisfying
any post-closing indemnification claims of the sellers under the Share Purchase Agreement. SKS’s products complement and enhance
the Company’s tethered drone product portfolio for commercial communications, defense and national security markets. All resulting
goodwill is expected to be tax deductible.
The Company has accounted
for the purchase using the acquisition method of accounting for business combinations under ASC 805. Accordingly, the purchase price
has been allocated to the underlying assets and liabilities in proportion to their respective fair values. The excess of the consideration
transferred over the estimated fair values of the net assets acquired was recorded as goodwill. The following table summarizes the acquired
assets and assumed liabilities and the preliminary acquisition accounting for the fair value of the assets and liabilities recognized
in the Condensed Consolidated Balance Sheet at September 30, 2021:
(Amounts in thousands)
|
|
Fair Value
|
|
Cash
|
|
$
|
320
|
|
Accounts receivable
|
|
|
60
|
|
Inventory
|
|
|
1,229
|
|
Prepaid expenses
|
|
|
15
|
|
Other current assets
|
|
|
334
|
|
Property & equipment
|
|
|
148
|
|
Operating lease right-of-use assets
|
|
|
472
|
|
Intangible assets:
|
|
|
|
|
Goodwill
|
|
|
13,115
|
|
Total assets
|
|
|
15,693
|
|
Accounts payable
|
|
|
710
|
|
Accrued liabilities
|
|
|
431
|
|
Contract liabilities, current
|
|
|
2,309
|
|
Operating lease liabilities, current
|
|
|
194
|
|
Operating lease liabilities - long term
|
|
|
267
|
|
Total purchase consideration
|
|
$
|
11,782
|
|
RVision, Inc.
On April 1, 2021, the Company
completed the acquisition of RVision, Inc., a Nevada corporation. The Company acquired 100% of the outstanding capital stock of RVision
in exchange for 2,000,000 shares of its common stock with a fair value of $2.75 per share. The company has agreed to file a registration
statement under the Securities Act of 1933, as amended, to register the resale of 1,000,000 of such shares of common stock within 30 days
of the closing date and to include the remaining shares in any registration statement the Company files under the Securities Act for a
primary offering within one year of the closing date, subject to certain exceptions. RVision’s products complement and enhance the
Company’s communication offerings and provides additional access to governmental and private sector commercial industries. All resulting
goodwill is expected to be tax deductible.
The Company has accounted
for the purchase using the acquisition method of accounting for business combinations under ASC 805. Accordingly, the purchase price
has been allocated to the underlying assets and liabilities in proportion to their respective fair values. The excess of the consideration
transferred over the estimated fair values of the net assets acquired was recorded as goodwill. The following table summarizes the acquired
assets and assumed liabilities and the preliminary acquisition accounting for the fair value of the assets and liabilities recognized
in the Condensed Consolidated Balance Sheet at September 30, 2021:
(Amounts in thousands)
|
|
Fair Value
|
|
Cash
|
|
$
|
449
|
|
Accounts receivable
|
|
|
47
|
|
Prepaid expenses
|
|
|
53
|
|
Inventory
|
|
|
825
|
|
Property & equipment
|
|
|
16
|
|
Operating lease right-of-use asset
|
|
|
270
|
|
Intangible assets:
|
|
|
|
|
Goodwill
|
|
|
5,629
|
|
Total assets
|
|
|
7,289
|
|
Accounts payable
|
|
|
54
|
|
Accrued liabilities
|
|
|
219
|
|
Operating lease liabilities, current
|
|
|
74
|
|
Contract liabilities, current
|
|
|
793
|
|
Notes payable
|
|
|
453
|
|
Operating lease liabilities – long
term
|
|
|
196
|
|
Total purchase consideration
|
|
$
|
5,500
|
|
This purchase price allocation
is preliminary and is pending the finalization of the third-party valuation analysis and working capital, as the Company has not yet
completed the detailed valuation analyses as of the filing date of this Form 10-Q.
Innovation
Digital, LLC
On June 3, 2021, the Company
completed the acquisition of Innovation Digital, LLC, a California limited liability company, for cash consideration paid of $1.0 million,
3,165,322 shares of common stock with a fair value of $7.34 million or $2.32 per share, and a promissory note in the principal amount
of $0.60 million that is convertible into common stock at a conversion price of $2.35. Pursuant to the terms of the acquisition, the Company
has agreed to filed a registration statement under the Securities Act of 1933, as amended (the “Securities Act”), to register
the resale of the 3,165,322 shares of common stock. See Note 13 – Debt Agreements for further discussion of the notes. Innovation
Digital enhances the Company’s portfolio of intellectual property and licensing capabilities. All resulting goodwill is expected
to be tax deductible.
The
Company has accounted for the purchase using the acquisition method of accounting for business combinations under ASC 805. Accordingly,
the purchase price has been allocated to the underlying assets and liabilities in proportion to their respective fair values. The excess
of the consideration transferred over the estimated fair values of the net assets acquired was recorded as goodwill. The following table
summarizes the acquired assets and assumed liabilities and the preliminary acquisition accounting for the fair value of the assets and
liabilities recognized in the Condensed Consolidated Balance Sheet at September 30, 2021:
(Amounts in thousands)
|
|
Fair Value
|
|
Property & equipment
|
|
|
6
|
|
Operating lease right-of-use asset
|
|
|
105
|
|
Other Non-Current Assets
|
|
|
2
|
|
Intangible assets:
|
|
|
|
|
Goodwill
|
|
|
9,046
|
|
Total assets
|
|
|
9,159
|
|
Accounts payable
|
|
|
78
|
|
Operating lease liabilities, current
|
|
|
32
|
|
Notes payable
|
|
|
31
|
|
Operating lease liabilities – long term
|
|
|
74
|
|
Total purchase consideration
|
|
$
|
8,944
|
|
This
purchase price allocation is preliminary and is pending the finalization of the third-party valuation analysis and working capital, as
the Company has not yet completed the detailed valuation analyses as of the filing date of this Form 10-Q.
RF Engineering & Energy Resource, LLC
On July 16, 2021, the Company
completed the acquisition of RF Engineering& Energy Resource, LLC, a Michigan limited liability company, for cash consideration paid
of $0.55 million and 992,780 shares of common stock with a fair value of $2.2 million or approximately $2.22 per share. RF Engineering’s
position as a world-leading specialist in high performance antenna design and distribution enhances the Company’s wireless product
development capabilities and sales and distribution channels. All resulting goodwill is expected to be tax deductible. See Note 13 –
Debt Agreements for further discussion of the notes.
The Company has accounted
for the purchase using the acquisition method of accounting for business combinations under ASC 805. Accordingly, the purchase price
has been allocated to the underlying assets and liabilities in proportion to their respective fair values. The excess of the consideration
transferred over the estimated fair values of the net assets acquired was recorded as goodwill. The following table summarizes the acquired
assets and assumed liabilities and the preliminary acquisition accounting for the fair value of the assets and liabilities recognized
in the Condensed Consolidated Balance Sheet at September 30, 2021:
(Amounts in thousands)
|
|
Fair Value
|
|
Cash
|
|
$
|
4
|
|
Accounts receivable
|
|
|
472
|
|
Prepaid expenses
|
|
|
42
|
|
Inventory
|
|
|
1,587
|
|
Other Current Assets
|
|
|
36
|
|
Property & equipment, net
|
|
|
72
|
|
Intangible assets:
|
|
|
|
|
Goodwill
|
|
|
1,389
|
|
Total assets
|
|
|
3,602
|
|
Accounts payable
|
|
|
375
|
|
Accrued liabilities
|
|
|
4
|
|
Contract liabilities, current
|
|
|
20
|
|
Notes payable
|
|
|
453
|
|
Total purchase consideration
|
|
$
|
2,750
|
|
This purchase price allocation
is preliminary and is pending the finalization of the third-party valuation analysis and working capital, as the Company has not yet completed
the detailed valuation analyses as of the filing date of this Form 10-Q.
12. GOODWILL
The
following table sets forth the changes in the carrying amount of goodwill for the nine months ended September 30, 2021:
(Amounts in thousands)
|
|
Total
|
|
Balance at December 31, 2020
|
|
$
|
64,898
|
|
2021 Acquisitions
|
|
|
38,706
|
|
Balance at September 30, 2021
|
|
$
|
103,604
|
|
The
following table sets forth the gross carrying amounts and accumulated amortization of the Company’s intangible assets as of September
30, 2021 and December 31, 2020:
(Amounts in thousands)
|
|
Gross
Carrying
Amount
|
|
|
Accumulated
Amortization
|
|
|
Net
Carrying
Amount
|
|
Definite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
Trade names
|
|
$
|
5,974
|
|
|
$
|
(1,350
|
)
|
|
$
|
4,624
|
|
Licenses
|
|
|
350
|
|
|
|
(34
|
)
|
|
|
316
|
|
Technology
|
|
|
39,350
|
|
|
|
(10,304
|
)
|
|
|
29,046
|
|
Customer relationships
|
|
|
21,201
|
|
|
|
(5,485
|
)
|
|
|
15,716
|
|
Intellectual property
|
|
|
3,730
|
|
|
|
(673
|
)
|
|
|
3,057
|
|
Noncompete
|
|
|
937
|
|
|
|
(508
|
)
|
|
|
429
|
|
Total definite-lived intangible assets at
December 31, 2020
|
|
$
|
71,542
|
|
|
$
|
(18,354
|
)
|
|
$
|
53,188
|
|
Trade names
|
|
$
|
5,974
|
|
|
$
|
(2,037
|
)
|
|
$
|
3,936
|
|
Licenses
|
|
|
69
|
|
|
|
(69
|
)
|
|
|
—
|
|
Technology
|
|
|
39,350
|
|
|
|
(15,222
|
)
|
|
|
24,128
|
|
Customer relationships
|
|
|
21,201
|
|
|
|
(8,365
|
)
|
|
|
12,836
|
|
Intellectual property
|
|
|
7,232
|
|
|
|
(1,457
|
)
|
|
|
5,775
|
|
Noncompete
|
|
|
937
|
|
|
|
(859
|
)
|
|
|
78
|
|
Capitalized software
|
|
|
1,329
|
|
|
|
(48
|
)
|
|
|
1,282
|
|
Total definite-lived intangible assets at
September 30, 2021
|
|
$
|
76,092
|
|
|
$
|
(28,057
|
)
|
|
$
|
48,035
|
|
Amortization
expense of intangible assets was $3.22 million and $2.62 million for the three months ended September 30, 2021 and 2020, respectively,
and $9.67 million and $7.85 million for the nine months ended September 30, 2021 and 2020, respectively. During the nine months
ended September 30, 2021, the Company impaired obsolete software that was replaced during the year. Impairment expense for the three and
nine months ended September 30, 2021 was $0.28 million. There was no impairment expense for the three and nine months ended September
30, 2020. The Company’s amortization is generally based on no residual value using the straight-line amortization method as it best
represents the benefit of the intangible assets. However, capitalized software is amortized using greater of the (1) the net realizable
value test, which is based on the proportion of current gross revenues to the total of current and estimated future gross revenues for
the project or (2) straight-line amortization. The following table sets forth the weighted-average amortization period, in total and by
major intangible asset class:
Asset Class
|
|
Weighted-
Average
Amortization
period
|
|
Trade
names
|
|
|
6.8 years
|
|
Licenses
|
|
|
5.0 years
|
|
Technology
|
|
|
6.0 years
|
|
Customer
relationships
|
|
|
5.7 years
|
|
Intellectual
property
|
|
|
6.5 years
|
|
Noncompete
|
|
|
2.0 years
|
|
Capitalized
software
|
|
|
4.7 years
|
|
All
Intangible assets
|
|
|
6.0 years
|
|
As
of September, 30 2021, assuming no additional amortizable intangible assets, the expected amortization expense for the unamortized acquired
intangible assets for the next five years and thereafter was as follows:
(Amounts in thousands)
|
|
Estimated
|
|
Remainder of 2021
|
|
$
|
4,234
|
|
2022
|
|
|
12,689
|
|
2023
|
|
|
12,576
|
|
2024
|
|
|
10,494
|
|
2025
|
|
|
4,688
|
|
2026
|
|
|
2,057
|
|
Thereafter
|
|
|
1,297
|
|
Total
|
|
$
|
48,035
|
|
13.
DEBT AGREEMENTS
Secured
Notes Payable
In
August 2016, InduraPower entered into a promissory note not to exceed the principal amount of $0.55 million that bore interest at 8.5%
per annum with a maturity date of August 31, 2018. On September 11, 2019, the note was amended with both parties agreeing that the outstanding
balance of $0.81 million would be due on February 28, 2020. This promissory note was secured by substantially all of the assets of InduraPower.
As of December 31, 2020, an aggregate principal amount of $0.79 million was outstanding under this note. The aggregate principal amount
of this note was fully repaid during fiscal 2021.
In
August 2016, InduraPower entered into a promissory note in the principal amount of $0.45 million that bore interest at 9.0% per annum
and was scheduled to mature on March 1, 2022. As of December 31, 2020, an aggregate principal amount of and $0.15 million, was outstanding
under this note. This promissory note was secured by all assets, certain real estate and cash accounts of InduraPower, and was guaranteed
by certain officers of InduraPower. The aggregate principal amount of this note was fully repaid during fiscal 2021.
In
August 2016, InduraPower entered into a promissory note in the principal amount of $50 thousand that bore interest at 7.9% per annum
and was scheduled to mature on September 1, 2021. This promissory note was secured by business equipment, certain real estate and cash
accounts of InduraPower and was guaranteed by certain officers of InduraPower. As of December 31, 2020, an aggregate principal amount
of $11 thousand was outstanding under this note. The aggregate principal amount of this note was fully repaid during fiscal 2021.
In November 2019, DragonWave
entered into a loan agreement under which it received $2.0 million bearing interest at the rate of 9.0% per annum and is scheduled to
mature on November 26, 2021. Upon an event of default, the interest rate would automatically increase to 15% per annum on any unpaid principal
and interest, compounded monthly, and all unpaid principal and accrued interest would become due on-demand. Accrued interest is calculated
on a compound basis and is payable semi-annually in May and November of each year. Principal is scheduled to be due in full at maturity
but can be prepaid in full or in part without penalty. The loan is secured by all of the assets of DragonWave and is guaranteed by ComSovereign.
The debt issuance costs were the result of the issuance of 350,000 shares of common stock and a cash payment of $80 thousand. The Company
defaulted on this loan during fiscal 2020, which caused the interest rate to increase to a monthly compounded rate of 15% per annum, a
late charge of 5% was incurred, and the loan and accrued interest became due on-demand. Amounts recorded as debt discounts and issuance
costs were fully amortized and recognized in interest expense in the Condensed Consolidated Statement of Operations during the 2020 fiscal
year, as a result of the loan becoming due on-demand from the default event. As of December 31, 2020, an aggregate principal amount of
$2.0 million was outstanding under this loan. On January 26, 2021, $1.0 million of the principal amount of this loan and all accrued interest
with a combined total of $1.23 million, was fully extinguished at the rate of $4.15 per unit, as defined in our public offering and disclosed
in Note 15- Stockholders’ Equity, resulting in the issuance of 295,674 shares of common stock, along with warrants to purchase
up to 295,674 shares of common stock that are exercisable for a purchase price of $4.50 per share at any time on or prior to January 26,
2026. The extinguishment on January 26, 2021 cured all events of default. As of September 30, 2021, an aggregate principal amount of $1.0
million was outstanding under this loan.
On
February 26, 2020, the Company entered into a $0.6 million secured business loan that bore interest at 78.99% per annum which matured
on December 26, 2020. The loan was secured by the assets of the Company. As of December 31, 2020, an aggregate principal amount of $75
thousand was outstanding and past due under this loan. The aggregate principal amount of this loan was fully repaid during 2021.
In
connection with the acquisition of the business by Sovereign Plastics on March 6, 2020, the Company assumed a secured loan with FirstBank
in the principal amount of $0.98 million that bore interest at 5% per annum, with a maturity date of June 1, 2020. This loan was subsequently
extended to September 15, 2020 and the interest rate was increased to 36% per annum for any principal balance remaining unpaid past the
extended maturity date. The loan was secured by certain assets of Sovereign Plastics. This loan was subjected to covenants, whereby Sovereign
Plastics was required to meet certain financial and non-financial covenants at the end of each fiscal year. As of December 31, 2020,
an aggregate principal amount of $0.86 million was outstanding and past due under this loan. The aggregate principal amount of this loan
was fully repaid during fiscal 2021.
On
March 19, 2020, the Company entered into a secured loan agreement in the amount of $2.01 million that bore interest at 5% per annum with
a maturity date of August 31, 2020, which was subsequently extended to October 15, 2020. Upon maturity, the interest rate automatically
increased to 18% per annum, and a late charge of 5% was charged for any balance overdue by more than 10 days. The loan was secured by
certain intellectual property assets of the Company. As of December 31, 2020, an aggregate principal amount of $2.01 million was outstanding
and past due under this loan. On January 26, 2021, the aggregate principal amount of this loan and accrued interest with a combined total
of $2.25 million, was fully extinguished at the rate of $4.15 per unit, as defined in our public offering and disclosed in Note 15- Stockholders’
Equity, plus a 10,000 unit conversion bonus, resulting in the issuance of 552,231 shares of common stock, along with warrants to
purchase up to 552,231 shares of common stock that are exercisable for a purchase price of $4.50 per share at any time on or prior to
January 26, 2026.
In connection with the acquisition
of the business by Sovereign Plastics on March 6, 2020, the Company assumed various equipment financing loans with aggregate principal
balances of approximately $0.2 million, which were secured by the related equipment, that bore interest ranging from 6.7% to 8.5% per
annum. Monthly principal and interest payments were due over the term. As of December 31, 2020, aggregate principal balances of approximately
$0.18 million were outstanding and past due under these loans. The aggregate principal amounts of these loans were fully repaid during
fiscal 2021.
On
December 8, 2020, the Company entered into a secured loan agreement in the aggregate principal amount of $1.1 million with an original
issue discount of $0.1 million, that bore interest at the rate of 10% per annum and matured on January 6, 2021. Upon an event of default,
the interest rate would automatically increase to 36% per annum on any unpaid principal, or the maximum amount permitted by applicable
law, compounded monthly, and all unpaid principal and accrued interest would become due on-demand. The loan was guaranteed by VNC and
was secured by the Company’s equity interest in VNC, all of the assets of VNC and certain intellectual property assets of the Company.
Daniel L. Hodges, the Company’s Chief Executive Officer, transferred a total of 23,334 shares of his personally owned, issued and
outstanding common stock to the lender and brokers, as part of this transaction. The shares had a total fair value of $0.14 million.
The Company accounted for this as a contribution from Mr. Hodges, as debt issuance costs. The Company incurred debt issuance costs to
the placement agent of this transaction in the amount of $50 thousand. As of December 31, 2020, an aggregate principal amount of $1.1
million was outstanding under this loan. On January 26, 2021, $0.4 million of the principal amount of this loan and accrued interest
with a combined total of $0.5 million, was fully extinguished at the rate of $4.15 per unit, as defined in our public offering and disclosed
in Note 15- Stockholders’ Equity, resulting in the issuance of 119,418 shares of common stock, along with warrants to purchase
up to 119,418 shares of common stock that are exercisable for a purchase price of $4.50 per share at any time on or prior to January
26, 2026. The remaining $0.7 million principal amount of this loan was fully repaid during fiscal 2021.
On January 15, 2021, in connection
with its acquisition of the new manufacturing facility in Tucson, Arizona, AZCOMS entered into a secured loan agreement pursuant to which
it received a loan in the amount of up to $5.36 million that bears interest on the outstanding loan balance at the greater of (i) 8% per
annum or (ii) 6.75% per annum in excess of the 1-month LIBOR rate, and matures on January 15, 2022. At the closing of the loan, the lender
withheld $0.51 million of the loan amount as an interest reserve. In addition, $0.88 million of the loan amount was withheld and may be
disbursed at later dates to pay for lender-approved improvements to the property secured by the loan. Interest is payable monthly. The
loan is due in full at maturity. Upon an event of default, the interest rate on the loan will increase by an additional 5.00% per annum,
and the outstanding principal amount of the loan, accrued interest thereon and fees may become due on-demand. Upon the maturity date or
earlier date upon which the unpaid balance of the loan may become immediately payable due to acceleration, and on any prepayments of the
loan, AZCOMS will owe an exit fee equal to the greater of (a) $54 thousand, or (b) 1.00% of the unpaid loan balance and all unpaid accrued
interest and fees. Subject to certain terms and conditions and upon payment of a fee, AZCOMS may request a six-month extension of the
maturity date. The loan is secured by the land, building and certain other assets of AZCOMS and is guaranteed by the Company and Daniel
L. Hodges, the Company’s Chief Executive Officer. In addition, all rights to leases and rent related to the land and building assets
have been assigned to the lender for potential non-performance by AZCOMS of its obligations under the loan. This loan is subject to certain
financial and non-financial covenants on the part of AZCOMS at the end of each fiscal quarter and fiscal year. The Company incurred debt
issuance costs for transaction in the amount of $0.16 million. As of September 30, 2021, an aggregate principal amount of $5.00 million
was outstanding under this loan.
In connection with its acquisition
of Fastback on January 29, 2021, the Company assumed the obligations of the sellers on a secured loan in the principal amount of $0.21
million that bears interest on the outstanding loan balance at the greater of (i) 5.75% per annum in excess of the Prime Rate or (ii)
$4 thousand per month, with a maturity date of April 30, 2021. Interest is payable monthly. Upon an event of default, the interest rate
on the loan will increase by an additional 5.00% per annum, and the outstanding principal amount of the loan, accrued interest thereon
and fees may become due on-demand. The loan was secured by the assets of Fastback. The principal amount of this loan was fully repaid
during fiscal 2021.
Notes
Payable
In connection with its acquisition
of DragonWave and Lextrum in April 2019, ComSovereign assumed the obligations of the seller on a promissory note in the principal amount
of $0.5 million that bore interest at 12.0% per annum with a maturity date of October 17, 2017, which was subsequently extended to September
30, 2020 and the interest rate was reduced to 10% per annum. Accrued interest and the full principal balance were due at maturity. Upon
maturity, the interest rate increased to 15% per annum for any balance overdue by more than 5 days. During 2020, all unpaid accrued interest
from October 1, 2019 through December 31, 2019 was converted into 4,832 shares of common stock. As of December 31, 2020, an aggregate
principal amount of $0.5 million was outstanding and past due under this note. On January 26, 2021, the aggregate principal amount of
this note and accrued interest with a combined total of $0.56 million, was fully extinguished at the rate of $4.15 per unit, as defined
in our public offering and disclosed in Note 15- Stockholders’ Equity, resulting in the issuance of 135,324 shares of common
stock, along with warrants to purchase up to 135,324 shares of common stock that are exercisable for a purchase price of $4.50 per share
at any time on or prior to January 26, 2026.
In connection with its acquisition
of DragonWave and Lextrum in April 2019, ComSovereign assumed the obligations of the seller of a promissory note in the principal amount
of $0.18 million that bore interest at the rate of 15% per annum and was due on November 30, 2017, which was subsequently extend to September
30, 2020 and the interest rate was reduced to 10% per annum. Accrued interest and principal were due and payable at maturity. Upon maturity,
the interest rate increased to 15% per annum for any balance overdue by more than 5 days. As of December 31, 2020, an aggregate principal
amount of $0.18 million was outstanding and past due. The aggregate principal amount of this note was fully repaid during fiscal 2021.
In
October 2017, DragonWave entered into a 90-day promissory note in the principal amount of $4.4 million with an original issue discount
of $0.4 million. Subsequently, this note was amended to accrue interest at the rate of 8% per annum and to extend the maturity date with
new payment terms. In September 2019, the promissory note was increased to $5.0 million as all unpaid accrued interest was added to the
principal balance and to extend the maturity date to March 20, 2020 and increase the interest rate to 10% per annum. In April 2020, the
maturity date of this note was extended to August 31, 2020, the interest rate was increased to 12% per annum, and the Company provided
to the lender 33,334 fully paid and non-assessable shares of its common stock that have been treated as debt issuance costs. As of December
31, 2020, an aggregate principal amount of $3.5 million was outstanding under this note. On January 26, 2021, the aggregate principal
amount of this note and accrued interest with a combined total of $4.21 million, was fully extinguished at the rate of $4.15 per unit,
as defined in our public offering and disclosed in Note 15- Stockholders’ Equity, resulting in the issuance of 1,014,716
shares of common stock, along with warrants to purchase up to 1,014,716 shares of common stock that are exercisable for a purchase price
of $4.50 per share at any time on or prior to January 26, 2026.
On November 7, 2019, ComSovereign
entered into several promissory notes in the aggregate principal amount of $0.45 million that bore an effective interest rate at 133%
per annum due to a single payment incentive, which matured on December 6, 2019. Of these promissory notes, an aggregate principal amount
of $0.2 million was owed to three employees. Accrued interest and principal were due and payable at maturity. These notes had been past
due and were accruing interest at a rate of 18% per annum. As of December 31, 2020, the aggregate principal amount of $67 thousand was
outstanding and past due under these notes. The aggregate principal amount of these notes was fully repaid during fiscal 2021.
On
March 5, 2020, the Company sold a promissory note in the principal amount of $0.5 million with an original issue discount of $54 thousand,
that matured on November 30, 2020. Additionally, in lieu of interest, the Company issued to the lender 16,667 shares of its common stock
with a fair value of $57 thousand, which was recognized as a debt discount and amortized to interest expense over the term of the note.
Any principal balance remaining unpaid past the maturity date accrued interest at a rate of 15% per annum. As of December 31, 2020, an
aggregate principal amount of $0.5 million was outstanding and past due under this note. On January 26, 2021, the aggregate principal
amount of this note and accrued interest with a combined total of $0.51 million, was fully extinguished at the rate of $4.15 per unit,
as defined in our public offering and disclosed in Note 15- Stockholders’ Equity, resulting in the issuance of 123,305 shares
of common stock, along with warrants to purchase up to 123,305 shares of common stock that are exercisable for a purchase price of $4.50
per share at any time on or prior to January 26, 2026.
In
connection with the acquisition of the business by Sovereign Plastics on March 6, 2020, the Company, entered into promissory notes or
agreed to pay the sellers an aggregate principal amount of $0.58 million that did not bear interest and required monthly principal payments.
As of December 31, 2021, an aggregate amount of $0.55 million was outstanding and past due. However, there were no penalties associated
with this default. The aggregate principal amount of these notes was fully repaid during fiscal 2021.
In addition, the Company assumed
a note payable in the amount of $87 thousand bearing interest at 3% per annum and with a maturity date of February 16, 2023. Monthly payments
of principal and interest are due over the term. As of September 30, 2021 and December 31, 2020, an aggregate principal amount of $22
thousand and $83 thousand, respectively, was outstanding under this note.
On
May 29, 2020, the Company entered into a promissory note in the principal amount of $0.29 with an original issue discount of $40 thousand
and a maturity date of September 30, 2020. The balance was due at maturity, with interest accruing at a rate of 12% per annum for any
principal balance remaining unpaid past the maturity date. As of December 31, 2020, an aggregate principal amount of $0.29 million was
outstanding and past due under this note. On January 26, 2021, the aggregate principal amount of this note, a 10% principal bonus,
and accrued interest with a combined total of $0.33 million, was fully extinguished at the rate of $4.15 per unit, as defined in our
public offering and disclosed in Note 15- Stockholders’ Equity, resulting in the issuance of 79,579 shares of common stock,
along with warrants to purchase up to 79,579 shares of common stock that are exercisable for a purchase price of $4.50 per share at any
time on or prior to January 26, 2026.
Between
July 2, 2020 and August 21, 2020, the Company borrowed an aggregate of $1.2 million from accredited investors and issued to such investors
promissory notes evidencing such loans. The principal amounts of the notes were between $50 thousand and $200 thousand. The notes had
maturity dates between October 13, 2020 and November 30, 2020 that bore interest at a rate of 15% per annum, with interest accrued at
an annually compounded rate of 18% per annum for any principal balance remaining unpaid past the maturity date. Daniel L. Hodges, the
Company’s Chief Executive Officer, transferred a total of 96,634 shares of his personally owned, issued and outstanding common
stock, with a fair value of $0.48 million, to the accredited investors and brokers, as part of this transaction. The Company accounted
for this as a contribution from Mr. Hodges and as debt discounts and issuance costs. The amounts recorded as debt discounts and issuance
costs were fully amortized and recognized in interest expense in the Condensed Consolidated Statement of Operations during the 2020 fiscal
year. As of December 31, 2020, an aggregate principal amount of $1.2 million was outstanding and past due under these notes. On January
26, 2021, $0.75 million of the aggregate principal amount of these notes, a 10% principal bonus, and accrued interest with a combined
total of $0.89 million, was fully extinguished at the rate of $4.15 per unit, as defined in our public offering and disclosed in Note
15- Stockholders’ Equity, resulting in the issuance of 213,496 shares of common stock, along with warrants to purchase up
to 213,496 shares of common stock that are exercisable for a purchase price of $4.50 per share at any time on or prior to January 26,
2026. The remaining $0.45 million aggregate principal amount of these notes was fully repaid during fiscal 2021.
Between
November 4, 2020 and November 24, 2020, the Company borrowed an aggregate of $0.55 million from accredited investors and issued to such
investors promissory notes evidencing such loans. The principal amounts of the notes were between $50 thousand and $100 thousand. The
notes had maturity dates between January 31, 2021 and February 23, 2021 that bore interest at a rate of 15% per annum, with interest
accrued at an annually compounded rate of 18% per annum for any principal balance remaining unpaid past the maturity date. Daniel L.
Hodges, the Company’s Chief Executive Officer, transferred a total of 38,334 shares of his personally owned, issued and outstanding
common stock, with a fair value of $0.26 million, to the accredited investors, as part of this transaction. The Company accounted for
this as a contribution from Mr. Hodges and as debt discounts and issuance costs. The Company defaulted on these notes during the 2020
fiscal year, causing the interest rate to increase to an annually compounded rate of 18% per annum, and the note and accrued interest
to become due on-demand. The amounts recorded as debt discounts were fully amortized and recognized in interest expense in the Condensed
Consolidated Statement of Operations during the 2020 fiscal year. As of December 31, 2020, an aggregate principal amount of $0.55 million
was outstanding under these notes. On January 26, 2021, $0.5 million of the aggregate principal amount of these notes, a 10% principal
bonus, and accrued interest with a combined total of $0.57 million, was fully extinguished at the rate of $4.15 per unit, as defined
in our public offering and disclosed in Note 15- Shareholders’ Equity, resulting in the issuance of 136,324 shares of common
stock, along with warrants to purchase up to 136,324 shares of common stock that are exercisable for a purchase price of $4.50 per share
at any time on or prior to January 26, 2026. The remaining $50 thousand aggregate principal amount of these notes was fully repaid during
fiscal 2021.
In connection with its acquisition
of Fastback on January 29, 2021, the Company issued to the sellers $1.5 million aggregate principal amount of term promissory notes. The
individual principal amounts of the notes ranged from $1 thousand to $393 thousand. These notes bore interest at the rate of 10% per annum
and matured on the earlier of (i) January 1, 2022, (ii) the date on which an aggregate of $6.0 million worth of products and services
are sold following the acquisition date by (A) Fastback or (B) the Company and its subsidiaries (other than Fastback) to certain specified
Fastback customers, or (iii) the date on which the Company issues and sells shares of its common stock or debt securities to investors
in a bona-fide arms-length financing transaction for aggregate consideration of at least $12.0 million. Interest was payable in cash semi-annually
in arrears on each June 1 and December 1, commencing on June 1, 2021, and on the maturity date. Principal and any unpaid accrued interest
was due on the maturity date. These notes matured on February 10, 2021 upon the Company’s closing of a public offering, as disclosed
in Note 15- Shareholders’ Equity. However, the representative of the Fastback sellers requested that the Company withhold
payment of principal and interest on these notes until a dispute among such sellers was resolved. As payment was withheld at the request
of the sellers’ representative, no event of default had occurred and interest was accrued only through the maturity date. These
notes were fully repaid during fiscal 2021.
Various subsidiaries of the
Company received loan proceeds or the Company assumed in conjunction with various acquisitions an aggregate amount of $0.77 million under
the Paycheck Protection Program (“PPP”). The PPP loans have maturity dates ranging from 2 to 5 years and an interest rate
of 1% per annum. The PPP, established as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), provides
for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll expenses of the qualifying business. The
loans and accrued interest are forgivable pursuant to section 1106 of the CARES Act, after a period of up to 24 weeks, as long as the
borrower uses the loan proceeds for eligible purposes, including payroll, benefits, rent and utilities, and maintains its payroll levels.
The amount of loan forgiveness shall be calculated in accordance with the requirements of the PPP, including the provisions of Section
1106 of the CARES Act, although no more than 40 percent of the amount forgiven can be attributable to non-payroll costs. Further, the
amount of loan forgiveness will be reduced if the borrower terminates employees or reduces salaries during the period of up to 24 weeks.
During the nine months ended September 30, 2021, an aggregate of $0.73 million of these notes has been forgiven. This forgiveness was
recorded as a gain on extinguishment of debt in the Condensed Consolidated Statement of Operations. As of September 30, 2021 and December
31, 2020 September 30, 2021 and, an aggregate principal amount of $0.04 million and $0.58 million, respectively, was outstanding under
these loans.
In connection with the acquisition
of RVision by the Company, the Company assumed two notes payable with aggregate principal balances of $0.3 million. These notes bore interest
at 6% and were paid in full immediately following the completion of the acquisition by the Company.
Senior
Debentures
In connection with its acquisition
of DragonWave and Lextrum in April 2019, ComSovereign assumed the obligations of the seller of $0.1 million aggregate principal amount
of 8% Senior Convertible Debentures of the seller that bore interest at the rate of 8% per annum and matured on December 31, 2019. Interest
was payable semi-annually in cash or, at the seller’s option, in shares of the seller’s common stock at the conversion price
that was equal to the lesser of (1) $24.00 or (2) 80% of the common stock price offered under the next equity offering. On April 30, 2020,
these debentures were modified to remove the conversion feature and only have settlement through cash. During fiscal 2020, these debentures
became past due and interest accrued at a rate of 15% per annum. As of December 31, 2020, an aggregate principal amount of $84 thousand
was outstanding under these debentures. The aggregate principal amount of this debenture was fully repaid during fiscal 2021.
Convertible
Notes Payable
On
July 7, 2020, the Company sold a convertible promissory note in the principal amount of $0.29 million with an original issue discount
of $36 thousand that bore interest at a rate of 12.5% per annum, and warrants to purchase an additional 52,910 shares of common stock.
Warrants to purchase up to 9,260 shares of common stock, were also issued to an unrelated third-party as a placement fee for the transaction.
Terms and maturities are similar to the April 29, 2020 note, as disclosed in the Company’s annual 10-K. In connection with this
note, the Company recognized debt discounts of $0.22 million. On July 28, 2020, the Company defaulted on this note under the related
Registration Rights Agreement by not filing a registration statement by July 28, 2020. As a result, the aggregate principal balance increased
by penalties and interest of $88 thousand. In addition, the interest rate was increased to 24% per annum, and the note and accrued interest
became due on-demand. As of December 31, 2020, there was an aggregate principal amount of $0.37 million outstanding and past due under
this note. On January 22, 2021, the note holder converted the full principal of $0.37 million and all accrued interest with a combined
total of $0.42 million into 155,013 shares of common stock.
On
August 21, 2020, the Company sold a convertible promissory note in the principal amount of $1.7 million with an original issue discount
of $0.2 million that bore interest at a rate of 5.0% per annum and matured on November 20, 2020. Accrued interest and principal were
due on the maturity date. Upon maturity, the interest rate automatically increased to the lesser of 18% per annum or the maximum amount
permitted by applicable law on any unpaid principal and accrued interest. Following the maturity date, the note was convertible into
shares of common stock at a conversion price equal to 65% of the lowest volume weighted average price of the common stock during the
20 consecutive trading days immediately preceding the conversion date. As additional consideration for the loan, the Company issued to
the lender 133,334 shares of common stock at a fair value of $10.05 per share. Warrants to purchase up to 17,857 shares of common stock
that are exercisable for a purchase price of $8.40 per share at any time on or prior to August 20, 2025, were also issued to an unrelated
third-party as a placement fee for the transaction. These transactions resulted in the Company recognized aggregate debt discounts of
$1.73 million. On November 21, 2020, the Company defaulted on this note by not repaying the principal and accrued interest by the maturity
date, which resulted in the aggregate principal balance increasing by penalties and interest of $0.54 million. In addition, the interest
rate was increased to 24% per annum. As of December 31, 2020, an aggregate principal amount of $2.24 million was outstanding and past
due under this note. The aggregate principal amount of this note was fully repaid during fiscal 2021.
In
connection with its acquisition of Fastback on January 29, 2021, the Company issued to the sellers $11.15 million aggregate principal
amount of convertible promissory notes. The individual principal amounts of the notes ranged from $6 thousand to $5.58 million. These
notes initially bear interest at the rate of 1.01% per annum, which is to be adjusted to the prime rate as published by the Wall Street
Journal on each annual anniversary of the issuance date, and mature on January 29, 2026. Interest is payable in cash annually in arrears
on each January 1. Commencing on January 29, 2022, the outstanding principal and accrued interest on these notes may be converted in
full to shares of the Company’s common stock at a conversion price of $5.22 per share, subject to adjustment. Upon an event of
default, the interest rate will automatically increase to 15% per annum compounded annually, and all unpaid principal and accrued interest
may become due on-demand. Principal and any unpaid accrued interest are due on the maturity date. Upon maturity, the interest rate will
automatically increase to 15% per annum compounded annually on any unpaid principal. As of September 30, 2021, an aggregate principal
amount of $11.15 million was outstanding.
In connection with its acquisition
of Innovation Digital on June 3, 2021, the Company issued to the seller, who became an employee of the Company, a convertible promissory
note in the principal amount of $0.6 million that bears interest at the rate of 5% per annum, maturing on June 3, 2022. Accrued interest
and principal is due at maturity. Commencing December 3, 2021, the outstanding principal and accrued interest on this note may be converted
into shares of the Company’s common stock at an initial conversion price of $2.35 per share subject to certain terms, conditions
and adjustment. As of September 30, 2021, the full principal amount of $0.6 million was outstanding.
Senior
Convertible Promissory Note
On May 27, 2021, the Company
sold a senior secured convertible promissory note in the principal amount of $11.0 million with an original issue discount of $1.0 million
bearing an interest rate of 6% per annum that matures on May 27, 2023. The Company issued to the buyer warrants to purchase up to 1,820,000
shares of common stock with an exercise price of $4.50 per share, subject to adjustment, any time prior to May 27, 2026, and a grant date
fair value of $0.505 per share. The Company also paid aggregate cash debt issuance costs of $0.69 million. The resulting aggregate debt
discount recorded by the Company of $2.6 million. Principal payments of $0.61 million plus interest are required to be paid monthly commencing
six months after the date of issuance. This note is guaranteed by each of the Company’s subsidiaries and is secured by a first priority
lien on all of the assets and properties of the Company and the assets and properties of its subsidiaries, subject only to the liens securing
approximately $1.0 million principal amount of outstanding indebtedness of one of its subsidiaries. On August 25, 2021, we amended and
restated the senior secured convertible note we issued to reduce the initial conversion price of such note to $3.00 per share, and to
adjust the exercise price of the warrants to $3.00 per share. As of September 30, 2021, he full principal amount of $11.0 million was
outstanding.
On August 25, 2021, the Company
sold a senior secured convertible promissory note in the principal amount of $5.8 million with an original issue discount of $0.8 million
bearing an interest rate of 6% per annum that matures on August 25, 2025. The Company issued to the buyer warrants to purchase up to 1,315,789
shares of common stock with an exercise price of $3.00 per share, subject to adjustment, any time prior to August 25, 2026, and a grant
date fair value of $0.859 per share. The Company also paid aggregate cash debt issuance costs of $0.35 million. The resulting aggregate
debt discount recorded by the Company of $2.28 million. Principal payments of $0.322 million plus interest are required to be paid monthly
commencing five business days after a registration statement is declared effective, but in no event later than November 30, 2021. This
note is guaranteed by each of the Company’s subsidiaries and is secured by a first priority lien on all of the assets and properties
of the Company and the assets and properties of its subsidiaries, subject only to the liens securing approximately $1.0 million principal
amount of outstanding indebtedness of one of its subsidiaries. As of September 30, 2021, an aggregate principal amount of $5.8 million
was outstanding.
Senior
Convertible Debentures
On September 24, 2019, ComSovereign
sold $0.25 million aggregate principal amount of 10% Senior Convertible Debentures that bore interest at a rate of 10% per annum and were
scheduled to mature on December 31, 2021. Interest was paid semi-annually in arrears in June and December of each year in cash or, at
ComSovereign’s option, in shares of common stock at the conversion price that is equal to the lesser of (1) $7.50 or (2) a future
effective price per share of any common stock sold by ComSovereign. Upon an event of default, the interest rate shall automatically increase
to 15% per annum. In connection with these debentures, ComSovereign recognized aggregate debt discounts of $0.25 million. On April 21,
2020, all unpaid accrued interest through December 31, 2019 was converted into 2,234 shares of common stock. Also on April 21, 2020, all
the outstanding warrants were exercised at $0.03 per share into 94,510 issued shares of the Company’s common stock, resulting in
full recognition in interest expense of the remaining debt discount. On April 30, 2020, these debentures were amended to provide for the
conversion of the debentures into shares of the Company’s common stock instead of ComSovereign’s common stock and the conversion
price was changed from $7.50 per share to $2.268 per share. The Company defaulted on these debentures during the 2020 fiscal year, causing
the interest rate to increase to 15% per annum, and the debentures and accrued interest to become due on-demand. Any remaining amounts
recorded as debt discounts were fully amortized and recognized in interest expense in the Condensed Consolidated Statement of Operations
during the 2020 fiscal year. As of December 31, 2020, an aggregate principal amount of $0.25 million was outstanding and past due under
these debentures. On January 26, 2021, the holder of these debentures converted the aggregate principal and interest of $0.28 million
into 125,186 shares of common stock.
On
July 2, 2020, the Company sold $1.0 million aggregate principal amount of 9% Senior Convertible Debentures to an accredited investor
that bore interest at a rate of 9% per annum and a maturity date of September 30, 2020, subsequently extended to November 30, 2020. Accrued
interest and principal were due at maturity, with interest paid in cash or, at the Company’s option, in shares of common stock
at the conversion price of $3.00 per share. Upon an event of default, the interest rate would automatically increase to 15% per annum.
The debentures were convertible into shares of the Company’s common stock at a conversion price of $3.00 per share. The Company
also issued warrants to purchase 33,334 shares of common stock that are exercisable for a purchase price of $3.00 per share, at any time
on or prior to the earlier of December 31, 2022 or the second anniversary of the Company’s consummation of a public offering
of its common stock in connection with an up-listing of the common stock to a national securities exchange. In connection with these
debentures, the Company recorded total debt discounts of $0.16 million. Amounts recorded as debt discounts were fully amortized and recognized
in interest expense in the Condensed Consolidated Statement of Operations during the 2020 fiscal year, as a result of the debentures
becoming due on-demand from the default event. As of December 31, 2020, an aggregate principal amount of $1.0 million was outstanding
and past due under these debentures. On January 26, 2021, the holder of these debentures converted the principal amount of $0.9 million
into 300,000 shares of common stock. The remaining principal amount of $0.1 million and accrued interest with a combined total of $0.16
million, was fully extinguished on January 26, 2021 at the rate of $4.15 per unit, as defined in our public offering and disclosed in
Note 15- Stockholders’ Equity, resulting in the issuance of, along with warrants to purchase up to 38,713 shares of common
stock that are exercisable for a purchase price of $4.50 per share at any time on or prior to January 26, 2026.
Certain
agreements governing the secured notes payable, notes payable and senior convertible debentures contain customary covenants, such as
debt service coverage ratios, limitations on liens, dispositions, mergers, entry into other lines of business, investments and the incurrence
of additional indebtedness.
All
debt agreements are subject to customary events of default. If an event of default occurs with respect to the debt agreements and is
continuing, the lenders may accelerate the applicable amounts due.
Future
maturities contractually required by the Company under long-term debt obligations are as follows for the years ending December 31:
(Amounts in thousands)
|
|
|
|
Remainder of 2021
|
|
$
|
2,879
|
|
2022
|
|
|
16,815
|
|
2023
|
|
|
3,742
|
|
2024
|
|
|
9
|
|
2025
|
|
|
9
|
|
Thereafter
|
|
|
11,348
|
|
Total
|
|
$
|
34,802
|
|
Less unamortized discounts and debt issuance costs
|
|
|
(4,371
|
)
|
Total net debt
|
|
|
30,431
|
|
Less current portion of long-term debt, net of unamortized discounts and debt issuance costs
|
|
|
(12,354
|
)
|
Total long-term debt, net of unamortized discounts and debt issuance costs
|
|
|
18,077
|
|
14.
RELATED PARTY TRANSACTIONS
Accrued
Liabilities – Related Party
As of September 30, 2021 and
December 31, 2020, the accrued liabilities – related party balance was $86 thousand and $30 thousand, respectively, which represented
amounts owed to various contractors, officers and employees of the Company as described below.
On
November 10, 2017, the Company and Global Security Innovative Strategies, LLC (“GSIS”), a company in which David Aguilar,
a member of the Company’s Board of Directors, is a principal, entered in an agreement (the “GSIS Agreement”) pursuant
to which GSIS agreed to provide business development support and general consulting services for sales opportunities with U.S. government
agencies and other identified prospects and consulting support services for the Company. The GSIS Agreement had an initial term of six
months beginning on November 1, 2017. On September 26, 2018, the parties amended the GSIS Agreement to extend the period of service through
September 2019 with monthly automatic renewals thereafter. The Company also agreed to issue an option to purchase 100,000 shares of the
Company’s common stock at an exercise price of $1.00. This option immediately vested and terminates on September 26, 2022. Pursuant
to the GSIS Agreement, GSIS is paid a fee of $10 thousand per month. In addition, GSIS is paid for the expenses incurred in connection
with the performance of its duties under the GSIS Agreement. Either party may terminate or renew the GSIS Agreement at any time, for
any reason or no reason, upon at least 30 days’ notice to the other party. As of September 30, 2021 and December 31, 2020, GSIS
was owed $31 thousand and $30 thousand, respectively, for normal monthly retainers and expenses incurred and these amounts were recorded
in accrued liabilities – related party.
Notes
Payable – Related Party
On
August 5, 2019, Daniel L. Hodges, the Company’s Chairman and Chief Executive Officer, and his wife, loaned DragonWave $0.2 million
at an interest rate of 5.0% per annum and an 18.0% default interest rate with a maturity date of December 31, 2020. Interest was payable
monthly while the full principal balance was due at maturity. During fiscal 2020, this loan became past due and was accruing interest
at an increased default rate of 18.0% per annum. As of December 31, 2020, $0.2 million was outstanding and past due under the loan. The
aggregate principal amount of this note was fully repaid during the first quarter of fiscal year 2021.
On
July 1, 2020, Brent Davies, a member of the Company’s Board of Directors and Audit Committee, loaned the Company $50 thousand at
an interest rate of 4.80% per annum with an original maturity date of August 31, 2020. This note was amended to extend the maturity date
to November 30, 2020. Interest and the full principal balance was due at maturity. During fiscal 2020, this loan became past due and
was accruing interest at an increased default rate of 18.0% per annum. As of December 31, 2020, $50 thousand was outstanding and past
due under the loan. The aggregate principal amount of this note was fully repaid during the first quarter of fiscal year 2021.
Between
October 15, 2020 and December 28, 2020, the Company borrowed an aggregate of $0.6 million from Dr. Dustin McIntire, the Company’s
Chief Technology Officer, and issued promissory notes evidencing such loans. The principal amounts of the notes were between $0.1 million
and $0.4 million, and such notes bore interest at 10% per annum and were due between January 14, 2021 and March 28, 2021. As of December
31, 2020, $0.6 million was outstanding under these notes. The aggregate principal amount of these notes was fully repaid during the first
quarter of fiscal year 2021.
Between
November 13, 2020 and December 24, 2020, the Company borrowed an aggregate of $0.16 million from Richard J. Berman, a member of the Company’s
Board of Directors, and issued promissory notes evidencing such loans. The principal amounts of the notes were between $40 thousand and
$120 thousand, and such notes bore interest at 8% per annum and were due between February 12, 2021 and March 23, 2021. As of December
31, 2020, $0.16 million was outstanding under these notes. On January 26, 2021, the aggregate principal amount of this note, a 10% principal
bonus, and all accrued interest with a combined total of $0.18 million, was fully extinguished at the rate of $4.15 per unit, as defined
in our public offering and disclosed in Note 15- Stockholders’ Equity, resulting in the issuance of 42,776 shares of common
stock, along with warrants to purchase up to 42,776 shares of common stock that are exercisable for a purchase price of $4.50 per share
at any time on or prior to January 26, 2026.
15.
SHAREHOLDERS’ EQUITY
For
the nine months ended September 30, 2021
As of September 30, 2021,
the Company had 100,000,000 shares of preferred stock authorized for issuance, none of which were issued and outstanding and 300,000,000
shares of common stock authorized for issuance and 72,533,850 shares of common stock issued and outstanding.
On
May 26, 2020, the board of directors of the Company and stockholders holding a majority of the outstanding shares of the Company’s
common stock approved resolutions authorizing the board of directors to effect the Split of the Company’s common stock at an exchange
ratio of up to 1-for-3, with the board of directors retaining the discretion as to whether to implement the Split. On December 16, 2020,
the Company’s board of directors approved a ratio for the Split of 1-for-3, which was effected on January 21, 2021. The Condensed
Consolidated Financial Statements and accompanying notes give effect to this Split as if it occurred at the beginning of the first period
presented.
Public
Offerings
On January 26, 2021 (the “First
Offering Closing Date”), the Company sold an aggregate of 3,855,422 units at a price to the public of $4.15 per unit (the “First
Offering”), each unit consisting of one share of the Company’s common stock, and a warrant to purchase one share of common
stock at an exercise price of $4.50 per share (the “First Offering Warrants”), pursuant to an Underwriting Agreement, dated
as of January 21, 2021 (the “First Offering Underwriting Agreement”), between the Company and the representative (the “Representative”)
of the several underwriters named in the First Offering Underwriting Agreement. In addition, pursuant to the First Offering Underwriting
Agreement, the Company granted the Representative a 45-day option to purchase up to 578,312 additional shares of common stock, and/or
578,312 additional First Offering Warrants, to cover over-allotments in connection with the First Offering, which the Representative partially
exercised to purchase 578,312 Warrants on the First Offering Closing Date. For additional information on these First Offering Warrants,
see Note 16 – Share-Based Compensation.
The common stock and the warrants
of the First Offering were offered and sold to the public pursuant to the Company’s registration statement on Form S-1 (File No.
333-248490), filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) under the Securities Act, on August
28, 2020, as amended, and which became effective on January 21, 2021.
On
the First Offering Closing Date, the Company received gross proceeds of approximately $16.0 million, before deducting underwriting discounts
and commissions of eight percent (8%) of the gross proceeds and estimated offering expenses.
On
January 27, 2021, the Representative exercised its over-allotment option for the First Offering to purchase 329,815 additional shares
of common stock, which closed on January 29, 2021. The Company received gross proceeds of approximately $1.37 million before deducting
underwriting discounts and commissions of eight percent (8%) of the gross proceeds.
Pursuant
to the First Offering Underwriting Agreement, the Company also agreed to issue to the Representative warrants (the “Representative’s
First Offering Warrants”) to purchase up to a total of 154,216 shares of common stock (4% of the shares of common stock sold in
the First Offering). See Note 16 – Share-Based Compensation.
The
total expenses of the First Offering were approximately $2.7 million, which included the underwriting discounts and commissions and the
Representative’s reimbursable expenses relating to the First Offering. As part of this offering, the Company also issued 100,000
warrants to purchase the Company’s common stock at $4.15 per share to compensate a vendor for certain offering costs. See Note
16 – Share-Based Compensation.
On
February 10, 2021 (the “Second Offering Closing Date”), the Company sold an aggregate of 5,647,059 shares of the Company’s
common stock, at a price to the public of $4.25 per share (the “Second Offering”), pursuant to an Underwriting Agreement,
dated as of February 10, 2021 (the “Second Offering Underwriting Agreement”), between the Company the Representative of the
several underwriters named in the Second Offering Underwriting Agreement. In addition, pursuant to the Second Offering Underwriting Agreement,
the Company granted the Representative a 45-day option to purchase up to 847,058 additional shares of common stock to cover over-allotments
in connection with the Second Offering, which the Representative exercised in full on February 11, 2021.
The
common stock was offered and sold to the public pursuant to the Company’s registration statement on Form S-1 (File No. 333-252780),
filed by the Company with the SEC under the Securities Act, on February 5, 2021, and the Company’s registration statement on Form
S-1 (File No. 333-252974), filed by the Company with the SEC under Rule 462(b) of the Securities Act on February 10, 2021, each of which
became effective on February 10, 2021.
The Company received gross
proceeds of approximately $27.6 million, before deducting underwriting discounts and commissions of 8% of the gross proceeds and estimated
offering expenses.
Pursuant
to the Second Offering Underwriting Agreement, the Company also issued to the Representative warrants (the “Representative’s
Second Offering Warrants”) to purchase up to a total of 225,882 shares of common stock (4% of the shares of common stock sold in
the Second Offering), of which warrants to purchase 198,776 shares of common stock were registered under the Securities Act and warrants
to purchase 27,106 shares of common stock were issued in a private placement to the Representative. See Note 16 – Share-Based
Compensation.
The
total expenses of the Second Offering were approximately $2.6 million, which included the underwriting discounts and commissions and
the Representative’s reimbursable expenses relating to the Second Offering.
Consulting
Agreements and Settlements with Vendors
On January 31, 2020, the Company
entered into an agreement with a consultant to replace an existing consulting agreement between the consultant and the Company to allow
the consultant to elect to take from 50% to 100% of its compensation in the form of common stock based on an agreed upon conversion calculation.
Any difference between the amount due and the actual fair value of the shares issued in payment is recorded as general and administrative
expense in the Company’s Condensed Consolidated Financial Statements. Common stock to be issued to the consultant will be paid on
a quarterly basis. During the nine months ended September 30, 2021 and 2020, respectively, the Company issued 15,740 shares of its common
stock with a fair value of $69 thousand and 55,032 shares of its common stock, with a fair value of $193 thousand to the consultant for
services previously rendered.
On
December 9, 2020, the Company entered into an agreement with a consultant that required the payment of 5,000 shares of its common stock
with a fair value of $31 thousand at the inception of the contract with the obligation to perform services in the future. These shares
of common stock were issued on December 14, 2020. As of December 31, 2020, 2,125 of these shares of common stock had vested and expense
of $13 thousand has been recognized, through satisfaction of the performance obligation. During the first quarter of the fiscal 2021
year, the remaining shares of 2,875 vested and $18 thousand of additional expense was recognized.
Dividends
The Company did not pay dividends
to holders of its common stock during the nine months ended September 30, 2021. The determination to pay dividends on common stock will
be at the discretion of the Board of Directors and will depend on applicable laws and the Company’s financial condition, results
of operations, cash requirements, prospects and such other factors as the Board of Directors may deem relevant. In addition, current or
future loan agreements may restrict the Company’s ability to pay dividends. The Company does not anticipate declaring or paying
any cash dividends on common stock in the foreseeable future.
16.
SHARE-BASED COMPENSATION
As
described in Note 15 – Stockholders’ Equity, effective January 21, 2021, the Company enacted the Split of the Company’s
common stock. As a result, the Company has given effect to the Split as if it occurred at the beginning of the first period presented
for all share-based compensation.
2020
Long-Term Incentive Plan
On April 22, 2020, the Company’s
Board of Directors adopted the 2020 Long-Term Incentive Plan (the “2020 Plan”), which was approved by the stockholders on
or about May 6, 2020. Employees, officers, directors and consultants that provide services to the Company or one of its subsidiaries may
be selected to receive awards under the 2020 Plan. Awards under the 2020 Plan may be in the form of incentive or nonqualified stock options,
stock appreciation rights, stock bonuses, restricted stock, stock units and other forms of awards including cash awards and performance-based
awards.
As originally approved, a
total of 3,333,334 shares of the Company’s common stock were authorized for issuance with respect to awards granted under the 2020
Plan. As approved by the stockholders on or about June 25, 2021, the amount authorized to be issued under the 2020 Plan has been increased
to 8,333,334 shares of the Company’s common stock. Any shares subject to awards that are not paid, delivered or exercised before
they expire or are cancelled or terminated, or fail to vest, as well as shares used to pay the purchase or exercise price of awards or
related tax withholding obligations, will become available for other award grants under the 2020 Plan. As of September 30, 2021, 5,430,505
options had been issued under the 2020 Plan, of which 33,334 were forfeited and 63,333 have been exercised, and 2,936,163 shares authorized
under the 2020 Plan remained available for award purposes.
The
2020 Plan will terminate on May 1, 2030. The maximum term of options, stock appreciation rights and other rights to acquire common stock
under the 2020 Plan is ten years after the initial date of the award.
Restricted
Stock Awards
On
December 2, 2019, the Company’s Board of Directors granted an aggregate of 633,336 RSAs to nine officers and directors (“Participant”)
at a grant date fair value of $2.46 per share. The original vesting period for these RSAs is as follows: 283,339 were to vest on the
one-year anniversary of the grant date; 283,331 were to vest on the two-year anniversary of the original grant date; and 66,666 were
scheduled to vest on the three-year anniversary of the original grant date. As of December 31, 2020, 283,339 RSAs had vested. In the
first quarter of fiscal 2021, the Company modified the RSA awards for two individuals to accelerate the final vesting of their awards
in consideration of the individuals’ separation and/or retirement. This modification resulted in the vesting of an additional 50,000
RSAs. An incremental compensation expense was recognized for the modification totaling $0.17 million during the nine months ended September
30, 2021. As of September 30, 2021, the remaining unvested RSAs from these awards, totaling 299,997, are scheduled to vest as follows:
233,331 are scheduled to vest on the two-year anniversary of the original grant date; and 66,666 were scheduled to vest on the three-year
anniversary of the original grant date.
On
January 26, 2021, the Company’s Board of Directors granted an aggregate of 66,667 RSAs to one director at a grant date fair value
of $4.50 per share. The vesting period for these RSAs is as follows: 33,334 vest on the one-year anniversary of the grant date and 33,333
vest on the two-year anniversary of the original grant date.
For all RSAs that are currently
outstanding, if the Participant’s employment with, engagement by, or service to the Company terminates for any reason (other than
due to disability, retirement or death, or termination by employee for “Good Cause” as defined pursuant to a written employment
contract) prior to the vesting of all or any portion of the RSAs granted, such RSAs shall immediately be cancelled. If the Participant’s
employment with, engagement by, or service to the Company terminates due to the Participant’s death, disability or retirement, or
by termination by such employee for “Good Cause” as defined pursuant to a written employment contract, the Participant shall
become 100% vested in the RSAs granted as of the date of any such termination. There were no RSAs that were forfeited in the nine months
ended September 30, 2021. For the three and nine months ended September 30, 2021, respectively, the Company recognized $0.18 million and
$0.71 million of compensation expense related to RSAs and had unrecognized compensation cost as of September 30, 2021 for RSAs of $0.46
million.
Stock
Options
On April 1, 2021, from shares
available to be issued under the 2020 Plan, the Board of Directors of the Company granted options to purchase an aggregate 2,458,163 shares
of common stock with exercise prices ranging from $2.75 to $3.025 per share and a grant date fair value ranging from $0.961 to $1.042
per share. These options have a three year service period and vest ratably on the first, second and third anniversary of their grant date.
Also, on April 1, 2021, the
Board of Directors of the Company authorized the issuance of options to purchase an aggregate of 2,680,048 shares of common stock with
an exercise price of $2.75 per share. These shares were in excess of the number of shares available under the 2020 Plan at that time and
were subject to the approval by the Company’s stockholders of an increase to the shares available in the 2020 Plan as noted above.
Effective with the approval of the shareholders on June 25, 2021, these shares were considered granted and have a grant date fair value
ranging from $0.759 to 0.768 per share. Of these, options to purchase 753,837 shares have a three year service period and vest ratably
on the first, second and third anniversary of their authorization for issuance and options to purchase 1,025,000 shares have a two-year
service period and vest ratably on the first and second anniversary of their authorization for issuance.
On May 5, 2021, the Board
of Directors of the Company authorized the issuance of options to purchase an aggregate of 295,000 shares of common stock with an exercise
price of $2.75 per share. These shares were in excess of the amount of shares available under the 2020 Plan at that time and were subject
to the approval by the Company’s stockholders of an increase to the shares available in the 2020 Plan as noted above. Effective
with the approval of the shareholders on June 25, 2021, these shares are considered granted and have a grant date fair value of $0.873
per share. Of these, options to purchase 2,700,000 shares have a one year service period and vest ratably on the six month and twelve
month anniversary of their authorization for issuance and options to purchase 25,000 shares vested immediately upon grant.
On June 29, 2021, the Board
of Directors approved the modification of 655,002 options previously issued outside of the corporate plan. These options were scheduled
to expire 90 days after the March 31, 2021 retirement of a long-time employee. This modification extended the expiration date of these
options through December 15, 2021. The Company has recognized incremental compensation expense of $0.13 million related to this modification.
No options were granted during
the three months ended September 30, 2020.
The
following table summarizes the assumptions used to estimate the fair value of options granted during the nine months ended September
30, 2021:
|
|
2021
|
|
Expected dividend
yield
|
|
|
0
|
%
|
Expected volatility
|
|
|
46.5 - 53.02
|
%
|
Risk-free interest rate
|
|
|
0.48 - 0.89
|
%
|
Expected life of options
|
|
|
3.00 - 5.00 years
|
|
The following tables represent stock option activity for the nine months
ended September 30, 2021 and 2020:
(Amounts in thousands except per share data)
|
|
Number of
Options
|
|
|
Weighted-
Average
Exercise
Price per
Share
|
|
|
Weighted-
Average
Contractual
Life in
Years
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding – December 31, 2020
|
|
|
3,433,515
|
|
|
$
|
1.59
|
|
|
|
2.01
|
|
|
$
|
15,221
|
|
Exercisable – December 31, 2020
|
|
|
3,400,181
|
|
|
|
1.58
|
|
|
|
1.99
|
|
|
|
15,129
|
|
Granted
|
|
|
4,532,000
|
|
|
|
2.76
|
|
|
|
4.51
|
|
|
|
—
|
|
Exercised
|
|
|
(63,333
|
)
|
|
|
0.26
|
|
|
|
3.77
|
|
|
|
85
|
|
Cancelled or Expired
|
|
|
(856,669
|
)
|
|
|
1.78
|
|
|
|
0.18
|
|
|
|
91
|
|
Outstanding – September 30, 2021
|
|
|
7,045,513
|
|
|
$
|
2.33
|
|
|
|
3.51
|
|
|
$
|
830
|
|
Exercisable – September 30, 2021
|
|
|
2,513,513
|
|
|
$
|
1.56
|
|
|
|
1.70
|
|
|
$
|
830
|
|
(Amounts in thousands except per share data)
|
|
Number of
Options
|
|
|
Weighted-
Average
Exercise
Price per
Share
|
|
|
Weighted-
Average
Contractual
Life in
Years
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding – December 31, 2019
|
|
|
2,898,347
|
|
|
$
|
1.90
|
|
|
|
1.92
|
|
|
$
|
2,265
|
|
Exercisable – December 31, 2019
|
|
|
2,898,347
|
|
|
|
1.90
|
|
|
|
1.92
|
|
|
|
2,265
|
|
Granted
|
|
|
908,505
|
|
|
|
0.77
|
|
|
|
4.59
|
|
|
|
5,838
|
|
Exercised
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Cancelled or Expired
|
|
|
(333,335
|
)
|
|
|
2.01
|
|
|
|
0.59
|
|
|
|
1,903
|
|
Outstanding – September 30, 2020
|
|
|
3,440,183
|
|
|
$
|
1.59
|
|
|
|
2.26
|
|
|
$
|
19,339
|
|
Exercisable – September 30, 2020
|
|
|
3,406,849
|
|
|
$
|
1.58
|
|
|
|
2.24
|
|
|
$
|
19,207
|
|
The Company recognized $0.47
million and $0.82 million of share-based compensation expense related to options for the three and nine months ended September 30, 2021,
respectively. The Company recognized $5 thousand of share-based compensation expense related to options for the nine months ended September
30, 2020. Compensation expense related to stock options is recorded in general and administrative in the Condensed Consolidated Statement
of Operations. For the nine months ended September 30, 2021, the Company has $3.48 million of unrecognized compensation expense related
to options. For the nine months ended September 30, 2020, the Company had $25 thousand of unrecognized compensation expense related to
options.
Warrants
On
January 26, 2021, the Company issued warrants to purchase an aggregate of 2,751,556 shares of the Company’s common stock as partial
consideration for the debt extinguishments disclosed in Note 15 – Debt Agreements and Note 16 – Related Party Transactions.
The warrants have an exercise price of $4.50 per share and an expiration date of January 26, 2026. The issuance date fair value of these
warrants was estimated to be $1.597 per share. None of these warrants were exercised during the nine months ended September 30, 2021.
On January 26, 2021, the Company
issued warrants to purchase an aggregate of 100,000 shares of the Company’s common stock as consideration for certain costs related
to the First Offering as disclosed in Note 15 – Stockholders’ Equity. The warrants have an exercise price of $4.15
per share and an expiration date of January 21, 2026. The issuance date fair value of these warrants was estimated to be $1.703 per share.
None of these warrants were exercised during the nine months ended September 30, 2021.
On January 26, 2021, the Company
issued warrants to purchase an aggregate of 154,216 shares of the Company’s common stock as the Representative’s First Offering
Warrants as discussed in Note 15 – Stockholders’ Equity. The Representative’s First Offering Warrants were subject
to a lock-up for 180 days from the commencement of sales in the First Offering, including a mandatory lock-up period in accordance with
FINRA Rule 5110(e), and were non-exercisable for six (6) months after January 21, 2021. The warrants have an exercise price of $5.1875
per share and an expiration date of January 21, 2026. The issuance date fair value of these warrants was estimated to be $1.376 per share.
As of September 30, 2021, all warrants were exercisable but none of these warrants were exercised during the nine months ended September
30, 2021.
On January 26, 2021, the Company
issued warrants to purchase an aggregate of 4,433,734 shares of the Company’s common stock as portion of the Units offered in the
Company’s First Offering as disclosed in Note 15 – Stockholders’ Equity. The warrants have an exercise price
of $4.50 per share and an expiration date of January 26, 2026. The issuance date fair value of these warrants was estimated to be $1.597
per share. None of these warrants were exercised during the nine months ended September 30, 2021.
On February 12, 2021, the
Company issued warrants to purchase an aggregate of 225,882 shares of the Company’s common stock as the Representative’s Second
Offering Warrants as discussed in Note 15 – Stockholders’ Equity. The Representative’s Second Offering Warrants
were subject to a lock-up for 180 days from the commencement of sales in the Second Offering, including a mandatory lock-up period in
accordance with FINRA Rule 5110(e), and were non-exercisable for six (6) months after February 10, 2021. The warrants have an exercise
price of $5.3125 per share and an expiration date of February 10, 2026. The issuance date fair value of these warrants was estimated to
be $1.918 per share. None of these warrants were exercised during the nine months ended September 30, 2021.
On
May 27, 2021, the Company issued warrants to purchase an aggregate of 1,820,000 shares of the Company’s common stock in conjunction
with a debt agreement as discussed in Note 15 – Debt Agreements. These warrants have an exercise price of $4.50, subject
to adjustment, a grant date fair value of $0.505 per share, and expire on May 27, 2026.
On August 25, 2021, the Company
issued warrants to purchase an aggregate of 1,315,789 shares of the Company’s common stock in conjunction with a debt agreement
as discussed in Note 15 – Debt Agreements. These warrants have an exercise price of $3.00, subject to adjustment, a grant
date fair value of $0.859 per share, and expire on August 25, 2026.
All warrants are valued utilizing
the Black-Scholes pricing model using the assumptions listed below. The weighted average grant date fair value of all warrants issued
during the nine months ended September 30, 2021, was $1.328 per share.
The
following table summarizes the assumptions used to estimate the fair value of warrants granted during the nine months ended September
30, 2021:
|
|
2021
|
|
Expected dividend yield
|
|
|
0
|
%
|
Expected volatility
|
|
|
39.94 - 46.22
|
%
|
Risk-free interest rate
|
|
|
0.42 - 0.84
|
%
|
Contractual life of warrants
|
|
|
5.00 years
|
|
The following tables represents
warrant activity for the nine months ended September 30, 2021 and 2020:
(Amounts in thousands except per share data)
|
|
Number of
Warrants
|
|
|
Weighted-
Average
Exercise
Price
|
|
|
Weighted-
Average
Remaining
Contractual
Life in
Years
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding – December 31, 2020
|
|
|
890,416
|
|
|
$
|
1.46
|
|
|
|
4.02
|
|
|
$
|
4,083
|
|
Exercisable – December 31, 2020
|
|
|
890,416
|
|
|
$
|
1.46
|
|
|
|
4.02
|
|
|
$
|
4,083
|
|
Granted/Issued
|
|
|
10,804,881
|
|
|
|
4.09
|
|
|
|
4.45
|
|
|
|
—
|
|
Exercised
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Forfeited or Expired
|
|
|
(13,706
|
)
|
|
|
1.90
|
|
|
|
0.85
|
|
|
|
1
|
|
Outstanding – September 30, 2021
|
|
|
11,681,591
|
|
|
$
|
3.89
|
|
|
|
4.37
|
|
|
$
|
679
|
|
Exercisable – September 30, 2021
|
|
|
11,681,591
|
|
|
$
|
3.89
|
|
|
|
4.37
|
|
|
$
|
679
|
|
(Amounts in thousands except per share data)
|
|
Number of
Warrants
|
|
|
Weighted-
Average
Exercise
Price
|
|
|
Weighted-
Average
Remaining
Contractual
Life in
Years
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding – December 31, 2019
|
|
|
167,846
|
|
|
$
|
2.85
|
|
|
|
1.96
|
|
|
$
|
258
|
|
Exercisable – December 31, 2019
|
|
|
167,846
|
|
|
$
|
2.85
|
|
|
|
1.96
|
|
|
$
|
258
|
|
Granted
|
|
|
858,985
|
|
|
|
1.39
|
|
|
|
4.43
|
|
|
|
5,016
|
|
Exercised
|
|
|
(94,510
|
)
|
|
|
0.03
|
|
|
|
1.25
|
|
|
|
678
|
|
Forfeited or Expired
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Outstanding – September 30, 2020
|
|
|
932,321
|
|
|
$
|
1.79
|
|
|
|
4.17
|
|
|
$
|
5,251
|
|
Exercisable – September 30, 2020
|
|
|
932,321
|
|
|
$
|
1.79
|
|
|
|
4.17
|
|
|
$
|
5,251
|
|
17.
COMMITMENTS AND CONTINGENCIES
From time to time, the Company
may become involved in various lawsuits and legal proceedings that arise in the ordinary course of business. Management does not believe
that after the final disposition any of these matters is likely to have a material adverse impact on the Company’s financial condition,
results of operations or cash flows.
18.
CONCENTRATION
Financial instruments, which
potentially subject the Company to concentrations of credit risk, consist primarily of trade accounts receivable. The Company performs
ongoing credit evaluations of its customers and generally does not require collateral related to its trade accounts receivable. At September
30, 2021, accounts receivable from customers comprised approximately 97% of the Company’s total trade accounts receivable, and none
of this balance had been characterized as uncollectible. In addition, for the nine months ended September 30, 2021, there were no customers
that individually exceeded 10% of revenue.
19.
SUBSEQUENT EVENTS
Corporate
Acquisition
On October 4, 2021, the Company
completed the acquisition of SAGUNA Networks LTD (“SAGUNA”), a Israeli company for total consideration of approximately $13.6
million worth of shares of restricted common stock.
Public Offering of Preferred Series A
On October 29, 2021 (the “Preferred
Series A Offering Closing Date”), the Company sold an aggregate of 320,000 shares of the Company’s newly-designated 9.25%
Series A Cumulative Redeemable Perpetual Preferred Stock, par value $0.0001 per share (the “Series A Preferred Stock”), at
a public offering price of $25.00 per share, which is the initial liquidation preference of the Series A Preferred Stock. Pursuant to
the terms of the Underwriting Agreement dated October 26, 2021, the Company granted the Underwriters a 30-day option to purchase up to
an additional 48,000 shares of Series A Preferred Stock. The Series A Preferred Stock was offered and sold pursuant to a prospectus supplement,
dated October 26, 2021 (the “Prospectus Supplement”), and a base prospectus, dated September 14, 2021, relating to the Company’s
effective shelf registration statement (the “Registration Statement”) on Form S-3 (File No. 333-259307).
The Series A Preferred Stock
has been listed on The Nasdaq Capital Market under the symbol “COMSP”.
On the Preferred Series A
Offering Closing Date, the Company received gross proceeds of approximately $7.2 million, before deducting underwriting discounts and
commissions of eight percent (8%) of the gross proceeds and estimated offering expenses.
The total expenses of the
Preferred Series A Offering were approximately $0.9 million, which included the underwriting discounts and commissions and the Representative’s
reimbursable expenses relating to the Preferred Series A Offering.
The Company intends to use
$2.75 million of the net proceeds from the Offering for the repayment of certain indebtedness and the balance for general corporate and
working capital purposes.