NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) Basis of Presentation and
Significant Accounting Policies
Nature of Business and Organization
The consolidated financial statements are
for the years ended December 31, 2012 and 2011 for Fortress International Group, Inc. (“Fortress” or the “Company”). The
Company was formed in Delaware on December 20, 2004 as a special purpose acquisition company under the name “Fortress America
Acquisition Corporation” for the purpose of acquiring an operating business that performed services to the homeland security
industry.
The Company provides comprehensive services
for the planning, design, development and maintenance of mission-critical facilities and information infrastructure. The Company
provides a single source solution for highly technical mission-critical facilities such as data centers, operations centers, network
facilities, server rooms, security operations centers, communications facilities and the infrastructure systems that are critical
to their function. The Company’s services consist of technology consulting, design and engineering, construction management,
systems installations and facilities management.
The Company’s
focus is centered on growing profitability and corresponding cash flow. On an ongoing basis, the Company works to increase sales,
improve project utilization and align selling, general and administrative expenses with sales. The Company continues to closely
monitor its costs relative to actual and anticipated revenues. The Company is actively engaged in certain initiatives designed
to expand its sales reach and presence, further develop its success in the modular data centers area and explore alternative
s
which capitalize on the Company’s expertise in designing, building and managing critical mission programs.
During the first quarter of 2012, as a result
of the decline in its profitability, the Company failed to comply with certain financial covenants under its revolving line of
credit facility (“Credit Agreement”), which was then terminated June 28, 2012. At the time of termination of the Credit
Agreement, the Company had no outstanding borrowings under the Credit Agreement. No penalties, fees, charges or assessments were
due to the lender in connection with the termination of the Credit Agreement. The Company believes that the termination of the
Credit Agreement will not have a material adverse effect on the Company's business, operating results, and financial condition
and that the Company's current cash and cash equivalents and expected future cash generated from operations will satisfy over the
next twelve months the expected working capital, capital expenditure, and financing obligations of the Company (see Note 8).
The Company had $5.6 million and $6.7 million
of unrestricted cash and cash equivalents at December 31, 2012 and December 31, 2011, respectively. During the year ended December
31, 2012, the Company financed its operations through its cash balances and working capital. As a result of efforts to align and
monitor operating costs with anticipated revenues, management believes that the Company’s current cash and cash equivalents
and expected future cash generated from operations will satisfy the expected working capital, capital expenditure and financial
service requirements of the Company’s current business through the next twelve months.
Revenue Recognition
The Company recognizes revenue when pervasive
evidence of an arrangement exists, the contract price is fixed or determinable, services have been rendered or goods delivered,
and collectability is reasonably assured. The Company’s revenue is derived from the following types of contractual arrangements:
fixed-price contracts, time and material contracts, cost-plus-fee contracts (including guaranteed maximum price contracts), and
facility service and maintenance contracts. The Company’s primary source of revenue is from fixed-price contracts and the
Company applies ASC 605-35,
Construction-Type and Production-Type Contracts
, recognizing revenue on the percentage-of-completion
method using costs incurred in relation to total estimated project costs.
Revenue from fixed-price contracts is recognized
on the percentage of completion method, measured by the percentage of total costs incurred to date to estimated total costs for
each contract. This method is used because management considers costs incurred and costs to complete to be the best available measure
of progress in the contracts. Contract costs include all direct materials, subcontract and labor costs and those indirect costs
related to contract performance, such as indirect labor, payroll taxes, employee benefits and supplies.
Contract revenue recognition inherently
involves estimation. The cost estimation process is based on the professional knowledge and experience of the Company’s engineers,
project managers and financial professionals. Examples of estimates include the contemplated level of effort to accomplish the
tasks under the contract, the costs of the effort, and an ongoing assessment of the Company’s progress toward completing
the contract. From time to time, as part of its standard management process, facts develop that require the Company to revise its
estimated total costs on revenue. To the extent that a revised estimate affects contract profit or revenue previously recognized,
the Company records the cumulative effect of the revision in the period in which the revisions becomes known. The full amount of
an anticipated loss on any type of contract is recognized in the period in which it becomes probable and can reasonably be estimated.
Revenue on cost-plus-fee contracts is recognized
to the extent of costs incurred, plus an estimate of the applicable fees earned. Fixed fees under cost-plus-fee contracts are recorded
as earned in proportion to the allowable costs incurred in performance of the contract.
The Company may incur costs at risk subject
to an executed contract document or change orders, whether approved or unapproved by the customer, and/or claims related to certain
contracts. Management determines the probability that such costs will be recovered based upon evidence such as engineering studies,
past practices with the customer, specific discussions, correspondence or preliminary negotiations with the customer. The Company
treats project costs as a cost of contract performance in the period incurred if it is not probable that the costs will be recovered
or in the event of a dispute, or defers costs and/or recognizes revenue up to the amount of the related cost if it is probable
that the contract price will be adjusted and can be reliably estimated.
Billings in excess of costs and estimated
earnings on uncompleted contracts are classified as current liabilities. Costs and estimated earnings in excess of billings, or
work in process, are classified as current assets for the majority of the Company’s projects. Work in process on contracts
is based on work performed but not yet billed to customers as per individual contract terms.
Certain of our contracts involve the delivery
of multiple elements including design management, system installation and facilities maintenance. Revenues from contracts with
multiple element arrangements are recognized as each element is earned based on the relative selling price of each element provided
the delivered elements have value to customers on a standalone basis. Amounts allocated to each element are based on its objectively
determined fair value, such as the sales price for the service when it is sold separately or competitor prices for similar services.
Revenue and related costs for master and
other service agreements billed on a time and materials basis are recognized as the services are rendered based on actual labor
hours performed at contracted billable rates, and costs incurred on behalf of the Company’s customer. Services are also performed
under master and other service agreements billed on a fixed fee basis. Under fixed fee master service and similar type service
agreements for facilities and equipment, the Company furnishes various unspecified units of service for a fixed price. These services
agreements are recognized on the proportional performance method or ratably over the course of the service period and costs are
recorded as incurred in performance.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cost of revenue
Cost of revenue consist of all directly
related contract costs, including compensation costs for subcontract personnel, subcontract material cost and any other direct
costs. Also appropriate indirect overhead costs are applied to employee direct labor, subcontractor direct labor and material costs
and are included as cost of revenue.
Stock-Based Compensation
The Company applies
ASC 718,
Compensation-Stock Compensation
to its stock-based compensation arrangements. We amortize stock-based costs for
such awards on a straight-line method over the requisite service period, which is generally the vesting period.
The Company grants
shares of restricted stock and stock options to directors and employees. Share based compensation expense is recognized
based on the fair market value of the award on the date the shares are issued to employees over the vesting period or mean time
to vest in the case of market based awards taking into consideration the employment termination behavior experienced by the Company.
Selling, General and Administrative Expenses
Selling,
general and administrative expenses include salaries, wages and related benefits (including non-cash charges for stock based compensation),
travel, insurance, rent, contract maintenance, advertising and other administrative expenses.
Advertising Costs
The
Company expenses the cost of advertising as incurred. Advertising expense is included as a component of selling, general and administrative
expenses in the accompanying consolidated statements of operations.
Advertising
expense for the Company was $0.2 million and $0.1 million for the years ended December 31, 2012 and 2011, respectively.
Depreciation and Amortization
Property and equipment are recorded at
cost. Depreciation and amortization expense is not included in the cost of goods sold. Depreciation and amortization for the
Company’s property and equipment are computed on straight-line method based on the following useful lives:
|
|
Depreciable
|
|
|
|
Lives
|
|
Vehicles
|
|
|
5
|
|
Trade equipment
|
|
|
5
|
|
Leasehold improvements
|
|
|
2 to 5
|
|
Furniture and fixtures
|
|
|
7
|
|
Computer equipment and software
|
|
|
2-7
|
|
Leasehold
improvements are depreciated over the shorter of their estimated useful lives or lease terms that are reasonably assured. Repairs
and maintenance costs are expensed as incurred.
Net income Per Share
Basic
net income per share has been computed using the weighted average number of shares outstanding during each period. Diluted net
income per share is computed by including the dilutive effect of common stock that would be issued assuming conversion of outstanding
convertible notes, exercise of options to purchase shares of common stock, and the vesting of restricted stock. Unvested restricted
stock, options to purchase shares of common stock and convertible notes totaling 2,547,809 shares were omitted from the dilutive
earnings per share calculation because the effect of their inclusion would have been anti-dilutive.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cash and cash equivalents
Cash and cash equivalents are comprised
of cash in banks and highly liquid instruments with original maturities of three months or less, primarily consisting of bank
time deposits and investments in institutional money market funds. Due to the short maturity of cash equivalents, the carrying
value on our consolidated balance sheets approximates fair value. O
n November 9, 2010, the Federal
Deposit Insurance Corporation (FDIC) issued a Final Rule implementing section 343 of the Dodd-Frank Wall Street Reform and Consumer
Protection Act that provides for unlimited insurance coverage of noninterest-bearing transaction accounts beginning December 31,
2010 through December 31, 2012. Subsequent to year end, cash in bank accounts at times may exceed federally insured limits; however,
generally these deposits may be redeemed upon demand, and therefore, bear minimal risk.
Trade Accounts Receivable
Trade accounts receivable are recorded
at the invoiced amount and may bear interest in the event of late payment under certain contracts. Included in accounts
receivable is retainage, which represents the amount of payment contractually withheld by customers until completion of a particular
project. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses
in the Company’s existing accounts receivable. The Company determines the allowance based on an analysis of its historical
experience with bad debt write-offs and aging of the accounts receivable balance. The Company reviews its allowance for doubtful
accounts quarterly. Past due balances over 90 days and over a specified amount are reviewed individually for collectability. Account
balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery
is considered remote. The Company does not have any off-balance sheet credit exposure related to its customers.
The Company recorded accounts receivable
allowances of $0.04 and $0.1 million at December 31, 2012 and 2011, respectively. Included in accounts receivable was
retainage associated with construction projects totaling $0.2 million at December 31, 2012 and 2011.
Under certain construction management contracts,
the Company is obligated to obtain performance bonds with various financial institutions, which typically require a security interest
in the corresponding receivable. At December 31, 2012 and 2011, bonds outstanding totaled $18.5 million and $17.9 million,
respectively, and the sureties were indemnified in the event of a loss by related project receivables of $0.8 million and $1.4
million, respectively.
Goodwill
Purchase price in excess of the fair value
of tangible assets and identifiable intangible assets acquired and liabilities assumed in a business combination are recorded as
goodwill. The Company segregates identifiable intangible assets acquired in an acquisition from goodwill. In accordance with ASC
350
Intangibles-Goodwill and Other
, goodwill and indefinite lived intangibles are evaluated for impairment at least annually,
or more frequently upon the occurrence of a triggering event. The Company has elected to use December 31 as its impairment date.
As circumstances change that could affect the recoverability of the carrying amount of the assets during an interim period, the
Company will evaluate its indefinite lived intangible assets for impairment. During the year ended December 31, 2012,
the Company performed such interim analysis that resulted in an impairment loss of $2.1 million. The Company performed such updated
analysis as of December 31, 2012 and 2011, and concluded there was no impairment. At December 31, 2012 and 2011, the residual
carrying value of goodwill was $1.8 million and $3.8 million, respectively.
Long-Lived
Assets and Other Intangibles
As events or circumstances change that
could affect the recoverability of the carrying value of its long-lived assets, the Company conducts a comprehensive review of
the carrying value of its assets to determine if the carrying amount of the assets are recoverable in accordance with ASC 360-10-35
Impairment or Disposal of Long-Lived Assets. The Company’s long-lived assets consist of property and equipment and finite
lived intangibles related to trademarks acquired in business combinations. This
review requires the identification of the lowest level of identifiable cash flows for purposes of grouping assets subject to review.
The estimate of undiscounted cash flows includes long-term forecasts of revenue growth, gross margins and capital expenditures.
All of these items require significant judgment and assumptions. An impairment loss may exist when the estimated undiscounted cash
flows attributable to the assets are less than their carrying amount. If an asset is deemed to be impaired, the amount of the impairment
loss recognized represents the excess of the asset’s carrying value as compared to its estimated fair value, based on management’s
assumptions and projections. No such impairment was recorded in 2012 and 2011.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Income Taxes
Deferred
income taxes are provided for the temporary differences between the financial reporting and tax basis of the Company’s assets
and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The U.S. net operating
losses not utilized can be carried forward for 20 years to offset future taxable income. A valuation allowance has been recorded
against the majority of the Company’s deferred tax assets, as the Company has concluded that under relevant accounting standards,
it is more likely than not that deferred tax assets will not be realizable. The Company recognizes interest and penalty expense
associated with uncertain tax positions as a component of income tax expense in the consolidated statements of operations.
Reportable Segment
The Company reviewed its services by units
to determine if any unit of the business is subject to risks and returns that are different than those of other units in the Company. Based
on this review, the Company has determined that all units of the Company are providing comparable services to its clients, and
the Company has only one reportable segment.
Financial Instruments
The Company’s
financial instruments include cash and cash equivalents, accounts receivable, accounts payable and long-term debt. The
carrying amounts of these financial instruments approximate their fair value, due to the short-term nature of these items. The
carrying amount of long-term debt approximates its fair value due to the market rates of interest.
Use of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
(“US GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue
and expenses during the reporting period. The most critical estimates and assumptions are made in determining revenue recognition,
the allowance for doubtful accounts, non-cash compensation, goodwill and other purchased intangible assets, recoverability of long-lived
and indefinite-lived assets, and income taxes. Actual results could differ from those estimates and assumptions.
Treasury Stock
The Company records treasury shares at
cost. See Note 11-Common Stock Repurchases.
Recently Issued Accounting
Pronouncements
In May 2011, the FASB issued ASU 2011-04,
Fair Value Measurements
(“ASU 2011-04”). ASU 2011-04 clarifies the application of existing guidance and disclosure
requirements, changes certain fair value measurement principles and requires additional disclosures about fair value measurements.
The Company was required to adopt this standard in the first quarter of 2012. The adoption of this standard did not have a material
impact on the Company’s financial statements.
In September 2011, the FASB issued ASU
2011-08,
Intangibles
–
Goodwill and Other (Topic 350): Testing Goodwill for Impairment
(“ASU 2011-08”).
ASU 2011-08 permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair
value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step
goodwill impairment test described in Topic 350,
Intangibles-Goodwill and Other
. The more-likely-than-not threshold is defined
as having a likelihood of greater than 50%. ASU 2011-08 is effective for fiscal years beginning after December 15, 2011, with early
adoption permitted. The Company did not early adopt this standard and upon adoption it did not have a material effect on its financial
statements.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Two customers comprised 46% of
total revenues for the year ended December 31, 2012 and three customers comprised 43% for the year ended
December 31, 2011. Accounts receivable from these customers at December 31, 2012 and 2011 was $3.7
million and $2.0 million, respectively.
During the year ended December 31,
2012, the Company revised estimates associated with a project based on self-performing certain work and changes in the scope of
the project, resulting in approximately $0.6 million in additional gross profit.
|
(3)
|
Extinguishment of Liabilities
|
During the year ended December 31, 2011,
the Company finalized the extinguishment of approximately $0.3 million due to a vendor as a result of negotiated settlement between
the property owner and the vendor and the Company independently. Pursuant to the vendor reaching settlement with the owner, the
Company was relieved of its obligation which had been previously recorded by the Company. The Company recorded the extinguishment
of liabilities for the amount due to the vendor as a reduction to accounts payable and a reduction to cost of sales of $0.3 million
during the year ended December 31, 2011. There was no such extinguishment of liabilities in 2012.
|
(4)
|
Property and Equipment
|
Property and equipment
consisted of the following:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Vehicles
|
|
$
|
80,842
|
|
|
$
|
142,682
|
|
Trade equipment
|
|
|
171,223
|
|
|
|
144,391
|
|
Leasehold improvements
|
|
|
633,865
|
|
|
|
497,884
|
|
Furniture and fixtures
|
|
|
62,776
|
|
|
|
62,776
|
|
Computer equipment and software
|
|
|
692,565
|
|
|
|
595,681
|
|
|
|
|
1,641,271
|
|
|
|
1,443,414
|
|
Less accumulated depreciation
|
|
|
(1,367,820
|
)
|
|
|
(1,137,951
|
)
|
Property and equipment, net
|
|
$
|
273,451
|
|
|
$
|
305,463
|
|
Depreciation of fixed assets and amortization
of leasehold improvements totaled $0.3 million and $0.2 million for the years ended December 31, 2012 and 2011, respectively.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
(5)
|
Goodwill and Other Intangibles
|
The Company recognized goodwill associated
with its six acquisitions beginning in 2007 through 2011. On July 1, 2011, the Company acquired 100% of the issued and outstanding
stock of Alletag Builders, Inc. (Alletag) for a cash purchase price of $28,734, including acquisition costs, which resulted in
an increase in goodwill.
As of December 31, 2012 and 2011, gross
carrying amount of goodwill totaled $20.0 million, of which approximately $9.7 million is deductible for income tax purposes. Goodwill
from acquisitions as of December 31, 2012 and December 31, 2011 were as follows:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Gross carrying amount of goodwill
|
|
$
|
20,016,727
|
|
|
$
|
20,016,727
|
|
Accumulated impairment loss on goodwill
|
|
|
(18,247,866
|
)
|
|
|
(16,176,866
|
)
|
Net goodwill
|
|
$
|
1,768,861
|
|
|
$
|
3,839,861
|
|
Goodwill Impairment
During the three months ended June 30,
2012 the overall market capitalization value of the Company declined from the closing price at March 31, 2012. This decline was
deemed a circumstance of possible goodwill impairment that required a goodwill impairment evaluation sooner than the required annual
evaluation in the fourth quarter of 2012, therefore, an impairment analysis was completed in the second quarter of 2012. For this
evaluation, the Company as a whole is considered the reporting unit. Based on the requirements of ASC 350,
Intangibles-Goodwill
and Other
, the Company determined the carrying value of the reporting unit exceeded the fair value, resulting in an impairment
loss on goodwill in the amount of $2.1 million during the year ended December 31, 2012. The income and market approach were used
in determining the fair value of the reporting unit with a significant weighting placed on the market value due to the changing
nature of the Company’s business.
The Company performed an impairment analysis
at December 31, 2012 and 2011, its annual testing date. Based on the results of step one of these tests, there was no
indication of additional impairment and performance of step two was not required.
Other Intangibles
Identifiable acquisition-related intangible
assets as of December 31, 2012 and 2011 were as follows:
|
|
Carrying Amount
|
|
Indefinite Lived-Intangible assets:
|
|
|
|
|
Trade name
|
|
$
|
60,000
|
|
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
(6)
|
Accounts Payable and Accrued Expenses
|
The Company’s accounts payable and
accrued expenses were comprised of the following at:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Accounts payable
|
|
$
|
2,022,893
|
|
|
$
|
3,858,251
|
|
Accounts payable retainage
|
|
|
462,983
|
|
|
|
201,331
|
|
Accrued project costs
|
|
|
2,386,713
|
|
|
|
1,927,439
|
|
Restructuring liability
|
|
|
54,141
|
|
|
|
-
|
|
Other accrued expenses
|
|
|
826,617
|
|
|
|
899,073
|
|
Total accounts payable and accrued expenses
|
|
$
|
5,753,347
|
|
|
$
|
6,886,094
|
|
In an effort to align the Company’s
resources with anticipated types of services and volume, during the year ended December 31, 2012 the Company adopted a restructuring
plan that included a reduction in employee work force by 18 employees. The restructuring plan resulted in a restructuring charge
in the amount of $0.3 million, which is principally related to stock based compensation of $0.04 million and estimated employee
severance and post-employment health care costs to be paid by the Company in connection with implementing the restructuring plan.
During the year ended December 31, 2012, the Company made cash payments totaling $0.2 million. No such charges were recorded in
the prior year.
|
(7)
|
Basic and Diluted Net (Loss) Earnings Per Common Share
|
Basic and diluted (loss) earnings per share
are based on the weighted average number of shares of common stock and potential common stock outstanding during the period. Potential
common stock, for purposes of determining diluted earnings per share, includes the effects of dilutive unvested restricted stock,
options to purchase common stock and convertible securities. The effect of such potential common stock is computed using the treasury
stock method or the if-converted method, as applicable.
The following table presents a reconciliation
of the numerators and denominators of the basic and diluted earnings per share computations for income from continuing operations.
In the table below, income represents the numerator and shares represent the denominator:
|
|
Year
Ended December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
Loss
|
|
|
Shares
|
|
|
$ per
Share
|
|
|
Income
|
|
|
Shares
|
|
|
$ per
Share
|
|
|
|
|
|
BASIC (LOSS) EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(3,960,331
|
)
|
|
|
14,172,513
|
|
|
$
|
(0.28
|
)
|
|
$
|
1,839,894
|
|
|
|
13,608,161
|
|
|
$
|
0.14
|
|
EFFECT OF DILUTIVE SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested restricted stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
867,959
|
|
|
|
(0.01
|
)
|
Unsecured convertible note
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
162,185
|
|
|
|
377,640
|
|
|
|
-
|
|
DILUTED (LOSS) EARNINGS PER SHARE
|
|
$
|
(3,960,331
|
)
|
|
|
14,172,513
|
|
|
$
|
(0.28
|
)
|
|
$
|
2,002,079
|
|
|
|
14,853,760
|
|
|
$
|
0.13
|
|
Unvested restricted stock for 270,169 shares,
unsecured promissory note convertible into 327,640 shares, and options to purchase 1,950,000 shares of common stock, that were
outstanding at December 31, 2012 were not included in the computation of diluted net loss per common share for the year ended December
31, 2012 as their inclusion would be anti-dilutive.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Long-term debt was as follows:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Convertible, unsecured promissory note, due 2014 (4.0%)
|
|
$
|
2,457,301
|
|
|
$
|
2,832,301
|
|
Less current portion
|
|
|
500,000
|
|
|
|
375,000
|
|
Total debt, less current portion
|
|
$
|
1,957,301
|
|
|
$
|
2,457,301
|
|
During the year ended December 31, 2012,
the Company made payments totaling $0.4 million on its convertible, unsecured promissory note held by the Company’s President
and Chief Operating Officer (“COO”).
During the year ended December 31, 2011,
the Company made its final payment of $0.1 million on each of the seller notes associated with the acquisition of Innovative Power
Systems, Inc. (“Innovative”) and SMLB, Ltd. (“SMLB”), respectively. The Company paid $0.1 million in settlement
of the unsecured promissory notes held by the sellers of SMLB that previously were not paid on schedule at December 31, 2010. As
part of the settlement, the Company received a full release that no other amounts were due under any of the provisions of the purchase
agreement. The settlement resulted in extinguishment of principal and accrued interest totaling $0.05 million, which was recorded
in other income.
Convertible Unsecured Promissory Notes
In connection with the TSS/Vortech acquisition
in 2007, the Company issued convertible unsecured promissory notes of which $2.5 million and $2.8 million were outstanding and
held by the Company’s COO at December 31, 2012 and 2011, respectively. The balance of the notes are convertible at any time
by the COO at a conversion price of $7.50 per share and are automatically convertible if the average closing price of the Company’s
common stock for 20 consecutive trading days equals or exceeds $7.50 per share.
On February 28, 2010, the terms on the remaining
principal balance of $2.5 million were amended reducing the interest rate under the note to 4%, providing for the payment of certain
amounts of accrued interest over time, providing for interest-only payments under the note until April 1, 2012, providing for eight
principal payments in the amount of $125,000 each beginning on April 1, 2012, and providing for a final payment of all remaining
amounts of principal and interest due under the note on April 1, 2014. The note amendment also provides for the acceleration of
all amounts due under the note upon a change of control of the Company or the death of the COO.
Scheduled principal repayments on the convertible,
unsecured promissory note at December 31, 2012 are as follows:
|
|
December 31,
|
|
|
|
2012
|
|
2013
|
|
$
|
500,000
|
|
2014
|
|
|
1,957,301
|
|
Total
|
|
$
|
2,457,301
|
|
On March 19, 2013, the Company
and the COO entered into a letter agreement that extended the maturity date of the convertible, unsecured promissory note
from April 1, 2014 to July 1, 2014. All other provisions of the note remain in full form and effect, including that a
regularly scheduled principal payment in the amount of $125,000 is due and owing on April 1, 2014.
Line of Credit
On November 8, 2011, the Company and its
subsidiaries Innovative Power Systems, Inc., VTC, L.L.C., Total Site Solutions Arizona, LLC, and Alletag Builders, Inc. (together
with the Company, collectively, “Borrowers”) obtained a credit facility (the “Credit Facility”) from Wells
Fargo Bank, National Association (“Lender”) pursuant to a Credit Agreement by and among Borrowers and Lender (the “Credit
Agreement”). Borrowers’ obligations under the Credit Facility were joint and several. The maximum amount of the Credit
Facility was $2,000,000. The Credit Facility was subject to a borrowing base of 80% of eligible accounts receivable. Borrowings
under the Credit Facility incurred interest at the London interbank offered rate plus 2.25% per annum. At December 31, 2011, there
was no balance outstanding on the Credit Facility; however, the Company complied with its reporting and covenant requirements.
The Credit Facility would have matured on
November 1, 2012; however, during the three months ended March 31, 2012, the Company failed to comply with the financial covenants
requiring (a) a maximum ratio of total liabilities to tangible net worth as set forth in the Credit Agreement; and (b) a minimum
debt service coverage ratio as set forth in the Credit Agreement. The Credit Facility was terminated effective June 28, 2012.
.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On January 17, 2007, the stockholders of
the Company approved the Fortress International Group, Inc. 2006 Omnibus Incentive Compensation Plan (the “Plan”),
which was designed to attract, retain and motivate key employees. Under the Plan, the Company reserved 2.1 million shares of the
Company’s common stock for issuance to employees and directors through incentive stock options, non-qualified stock options,
or restricted stock. Increases to shares available under the plan require shareholder approval. On June 6, 2012 and
2010, the stockholders approved an increase to the shares available for award under the Plan of 2.0 million and 1.0 million, respectively.
Through December 31, 2012, the aggregate number of shares available for issuance under the Plan was 5.1 million of which 0.7 million
shares remain available for issuance.
The Plan is administered by the compensation
committee of our Board of Directors, along with its delegates. Subject to the express provisions of the Plan, the committee has
the Board of Directors' authority to administer and interpret the Plan, including the discretion to determine the form of grant,
exercise price, vesting schedule, contractual life and the number of shares to be issued. The Company has historically issued restricted
stock; however, as further incentive to key employees the Company for the first time issued options to purchase shares of our common
stock during the year ended December 31, 2012.
On September 26, 2012, as an inducement
to employment we issued stock options to Ken Schwarz, Chief Financial Officer. These shares were issued outside the Plan. These
shares are included in the option activity described below.
Stock-based Compensation Expense
For the year ended December 31, 2012, the
Company recognized stock-based compensation of $0.5 million, of which $0.1 million was included in cost of sales. For
the year ended December 31, 2011, the Company recognized stock-based compensation of $0.6 million of which $0.1 million was included
in cost of sales.
As of December 31, 2012, the total unrecognized
compensation cost related to unvested restricted stock and options to purchase common stock was approximately $0.8 million with
a weighted average remaining vest life of 2.4 years.
Stock Options
Although the Company
has historically issued restricted stock, the Company for the first time issued options to purchase shares of our common stock
during the year ended December 31, 2012. The grants have various vesting features including ratably over three years on each anniversary
from the grant date or they become exercisable on the condition that the Company’s fair market value exceed a set price for
20 consecutive trading days.
Fair Value Determination
-The Company utilized a Black-Scholes-Merton model to value stock options vesting over time, while market exercisable awards were
valued using a Monte Carlo simulation. The Company will reconsider the use of the Black-Scholes-Merton model and Monte-Carlo simulation
if additional information becomes available in the future that indicates another model would be more appropriate or if grants issued
in future periods have characteristics that cannot be reasonably estimated under these models.
Volatility
-The expected volatility of the options granted was estimated based upon historical volatility of the Company’s share price
through weekly observations of the Company’s trading history corresponding to the expected term for Black-Scholes-Merton
model and longest available history, or 6.69 years, for the Monte Carlo simulation.
Expected Term
-Given the lack of historical experience, the expected term of options granted to employees was determined utilizing a plain vanilla
approach whereby minimum or median time to vest and the contractual term of 10 years are averaged.
Risk-free Interest
Rate
-The yield was determined based on U.S. Treasury rates corresponding to the expected term of the underlying grants.
Dividend Yield
-The Black-Scholes-Merton valuation model requires an expected dividend yield as an input. The Company does not anticipate paying
dividends; therefore the yield was estimated at zero.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table
summarizes weighted-average assumptions used in our calculations of fair value for the year ended December 31, 2012:
|
|
Black-Scholes-Merton
|
|
|
Monte Carlo Simulation
|
|
|
|
|
|
|
|
|
Volatility
|
|
|
98
|
%
|
|
|
94
|
%
|
Expected life of options (in years)
|
|
|
6
|
|
|
|
6
|
|
Risk-free interest rate
|
|
|
0.94
|
%
|
|
|
1.64
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Stock Option
Activity
-During the year ended
December 31, 2012
, the Company granted stock options
to purchase
2.1 million
shares of common stock at a weighted-average exercise price of
$0.45
per
share, which reflects the fair market value of the shares on date of grant. In accordance with the terms of the Plan, the
Board of Dirctors determined that the average of the high and low bid prices for the Common Stock reported daily on the OTCQB
marketplace during the 20 trading days following the grant date was the fair market value of the shares. The weighted-average
fair value of options granted during the years ended
December 31, 2012
as determined under
the
Black-Scholes-Merton valuation model and Monte-Carlo simulation
was
$0.37
.
Prior to 2012, the Company did not grant stock options, therefore, there is no corresponding activity in 2011.
The
following table includes information with respect to stock option activity and stock options outstanding for the year ended
December
31, 2012
as follows:
|
|
Number of
|
|
|
Weighted Average
|
|
|
Weighted Average Remaining
|
|
|
Aggregate
|
|
|
|
Shares
|
|
|
Exercise Price
|
|
|
Contractual Life (years)
|
|
|
Intrinsic Value*
|
|
Shares under option, January 1, 2012
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Options granted
|
|
|
2,100,000
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
Options exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
Options cancelled and expired
|
|
|
(150,000
|
)
|
|
$
|
(0.45
|
)
|
|
|
|
|
|
|
|
|
Shares under option, December 31, 2012
|
|
|
1,950,000
|
|
|
$
|
0.45
|
|
|
|
9.44
|
|
|
$
|
64,400
|
|
*Aggregate intrinsic value includes only those options
with intrinsic value (options where the exercise price is below the market price).
The following table summarizes non-vested
stock options for the year ended
December 31, 2012
:
|
|
Number of
|
|
|
Weighted Average
|
|
|
|
Shares
|
|
|
Fair Value
|
|
Non-vested stock options at January 1, 2012
|
|
|
-
|
|
|
$
|
-
|
|
Options granted
|
|
|
2,100,000
|
|
|
$
|
0.37
|
|
Vested during period
|
|
|
-
|
|
|
$
|
-
|
|
Options cancelled
|
|
|
(150,000
|
)
|
|
$
|
(0.37
|
)
|
Non-vested shares under option, December 31, 2012
|
|
|
1,950,000
|
|
|
$
|
0.37
|
|
The following table
includes information concerning stock options exercisable and stock options expected to vest at
December
31, 2012
:
|
|
|
|
|
Weighted Average Remaining
|
|
|
Weighted Average
|
|
|
Aggregate
|
|
|
|
Options
|
|
|
Contractual
Life (years)
|
|
|
Exercise
Price
|
|
|
Intrinsic
Value
|
|
Stock options exercisable
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Stock options expected to vest
|
|
|
1,950,000
|
|
|
|
9.44
|
|
|
$
|
0.45
|
|
|
$
|
64,400
|
|
Options exercisable and expected to vest
|
|
|
1,950,000
|
|
|
|
9.44
|
|
|
|
|
|
|
|
|
|
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Restricted Stock
Under
the Plan, we have issued restricted stock. A restricted stock award is an issuance of shares that cannot be sold or transferred
by the recipient until the vesting period lapses. Restricted shares issued to employees typically vest over
three
years in one-third increments on the first, second and third anniversaries of the grant date, contingent upon employment with the
Company on the vesting dates. The related compensation expense is recognized over the service period and is based on the grant
date fair value of the stock and the number of shares expected to vest.
The fair value of restricted stock awarded
for the years ended December 31, 2012 and 2011 totaled $0.2 million and $0.5 million, respectively, and were calculated using the
value of Fortress’ common stock on the grant date. The value of awards are being amortized over the vesting periods of the
awards taking into account the effect of an estimated forfeiture rate of zero and 3% associated with termination behavior for the
years ended December 31, 2012 and 2011, respectively.
Restricted Stock Activity
-The
following table summarizes the restricted stock activity during the years ended
December 31, 2012
and
2011
:
|
|
|
|
|
Weighted Average
|
|
|
|
Number of
|
|
|
Grant Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
Unvested January 1, 2011
|
|
|
977,602
|
|
|
$
|
1.77
|
|
Granted restricted stock
|
|
|
284,631
|
|
|
$
|
1.62
|
|
Vested restricted stock
|
|
|
(892,233
|
)
|
|
$
|
(1.81
|
)
|
Unvested December 31, 2011
|
|
|
370,000
|
|
|
$
|
1.55
|
|
Granted restricted stock
|
|
|
255,000
|
|
|
$
|
0.94
|
|
Vested restricted stock
|
|
|
(338,164
|
)
|
|
$
|
(1.51
|
)
|
Forfeitures
|
|
|
(16,667
|
)
|
|
$
|
(1.50
|
)
|
Unvested December 31, 2012
|
|
|
270,169
|
|
|
$
|
1.03
|
|
The Company and its subsidiaries offer
their qualified employees the opportunity to participate in a defined contribution retirement plan qualifying under the provisions
of Section 401(k) of the Internal Revenue Code (“401(k) Plan”). Each employee is eligible to contribute, on a tax deferred
basis, a portion of annual earnings generally not to exceed $17,000 and $16,500 in 2012 and 2011. The Company eliminated its matching
contribution in its entirety on July 1, 2009; however, on March 17, 2011, the Board of Directors approved a discretionary match
of $20,000 for 2010 participants. No contributions were made by the Company in 2012.
(11)
|
Common Stock Repurchases
|
During the year ended December 31, 2012,
the Company repurchased 87,805 treasury shares with an aggregate value of $0.1 million associated with the vesting of restricted
stock held by employees. During the year ended December 31, 2011, the Company repurchased 248,682 treasury shares with an aggregate
value of $0.4 million associated with the vesting of restricted stock held by an employee. Per terms of the restricted stock agreements,
the Company paid the employee’s related taxes associated with the employee’s vested stock and decreased the freely
tradeable shares issued to the employee by a corresponding value, resulting in a share issuance net of taxes to the employee. The
value of the shares netted for employee taxes represents treasury stock repurchased.
The Company is authorized to issue 1,000,000
shares of preferred stock with such designations, voting and other rights and preferences as may be determined from time to time
by the Board of Directors.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Income taxes are recognized for the amount
of taxes payable or refundable for the current year and deferred tax liabilities and assets are established for the future tax
consequences of events that have been recognized in our consolidated financial statements or tax returns. The effects of income
taxes are measured based on enacted tax laws and rates.
The provision/(benefit) for income taxes
from continuing operations consists of the following:
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Current:
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
Deferred:
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(862,244
|
)
|
|
|
661,056
|
|
State
|
|
|
(246,116
|
)
|
|
|
342,195
|
|
Total provision (benefit) for income taxes before valuation allowance
|
|
$
|
(1,108,360
|
)
|
|
$
|
1,003,251
|
|
Change in valuation allowance
|
|
|
1,108,360
|
|
|
|
(1,003,251
|
)
|
Total provision (benefit) for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
The significant components of the Company’s
deferred tax assets and liabilities are as follows:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Gross curent deferred taxes:
|
|
|
|
|
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Accrued expenses
|
|
$
|
151,614
|
|
|
$
|
184,333
|
|
Gross current deferred tax assets before valuation allowance
|
|
|
151,614
|
|
|
|
184,333
|
|
Valuation allowance
|
|
|
(140,880
|
)
|
|
|
(151,620
|
)
|
Gross current deferred tax assets
|
|
$
|
10,734
|
|
|
$
|
32,713
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
$
|
(10,734
|
)
|
|
$
|
(32,713
|
)
|
Deferred current tax liabilities
|
|
|
(10,734
|
)
|
|
|
(32,713
|
)
|
Net current deferred taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
Non-current deferred taxes:
|
|
|
|
|
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carryover
|
|
$
|
9,052,085
|
|
|
$
|
7,449,169
|
|
Goodwill and other intangibles
|
|
|
5,946,667
|
|
|
|
6,595,284
|
|
Deferred compensation
|
|
|
232,424
|
|
|
|
124,720
|
|
Depreciation
|
|
|
156,497
|
|
|
|
100,445
|
|
Other carryovers and credits
|
|
|
21,157
|
|
|
|
20,111
|
|
Gross non-current deferred tax assets before valuation allowance
|
|
|
15,408,830
|
|
|
|
14,289,729
|
|
Valuation allowance
|
|
|
(15,408,830
|
)
|
|
|
(14,289,729
|
)
|
Gross non-current deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Amortization of goodwill and other
|
|
|
-
|
|
|
|
-
|
|
Deferred non-current tax liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
Net non-current deferred taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
At December 31, 2012 and 2011, the Company
had net operating losses (NOL) totaling $22.8 million and $19.8 million, respectively, to be carried forward 20 years to offset
future taxable income and any unused NOL will begin to expire in 2027. At December 31, 2012 and 2011, the Company has recorded
a deferred tax asset and corresponding valuation allowance of $9.1 million and $7.4 million, respectively, reflecting the federal
and state benefit of the remaining loss carryforwards.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company does not believe its net operating
loss will be limited under Internal Revenue Code (IRC) Section 382 and believes it will also be available for state income tax
purposes subject to state carryforward limitations. IRC Section 382 limits the utilization of net operating loss in
years subsequent to an owner shift based upon the value of the Company at the date of the owner shift. The Company has
not undertaken a detailed study in connection with IRC Section 382 in order to determine if there is any limitation of the utilization
of its net operating loss carryforward. If IRC Section 382 limitation were deemed to apply, the Company’s gross
deferred tax asset and its corresponding valuation allowance could be reduced.
The Company’s provision for income
taxes reflects the establishment of a full valuation allowance against deferred tax assets as of December 31, 2012 and 2011. ASC
740 requires management to evaluate its deferred tax assets on a regular basis to reduce them to an amount that is realizable on
a more likely than not basis.
At December 31, 2012 and 2011, the Company
has established a full valuation allowance with respect to these federal and state loss carryforwards and other net deferred tax
assets due to uncertainties surrounding their realization. The Company has concluded that, under relevant accounting standards,
it is more likely than not that the deferred tax assets will not be realizable based on its historical operating results and estimated
future taxable income. The Company believes that it is more likely than not that the benefit of the net deferred tax assets will
not be fully realized based on the Company’s current year loss and estimated future taxable income.
In determining the Company’s provision/(benefit)
for income taxes, net deferred tax assets, liabilities and valuation allowances, management is required to make judgments and estimates
related to projections of profitability, the timing and extent of the utilization of net operating loss carryforwards and applicable
tax rates. Judgments and estimates related to the Company’s projections and assumptions are inherently uncertain; therefore,
actual results could differ materially from the projections.
The Company has recorded a gross deferred
tax asset in connection with the prior grants of restricted stock to employees and directors. Subsequent to the grant
of this stock the value has declined which could result in the reduction in the related deferred tax asset in the future. Such
a reduction did in fact occur in 2012 which resulted in a reduction of the deferred tax asset attributable to restricted stock
to employees and directors in the amount of $0.3 million, while an excess deduction occurred in 2011 totaling $0.5 million. There
was a corresponding reduction in the valuation allowance in the same amount. At December 31, 2012 and 2011, the
Company has recorded a full valuation allowance against these deferred tax assets.
The Company adopted the provisions of the
guidance related to accounting for uncertainties in income taxes. The Company has analyzed its current tax reporting compliance
positions for all open years, and has determined that it does not have any material unrecognized tax benefits. Accordingly, the
Company has omitted the tabular reconciliation schedule of unrecognized tax benefits. The Company does not expect a material change
in unrecognized tax benefits over the next 12 months. All of the Company’s prior federal and state tax filings from the 2009
tax year forward remain open under statutes of limitation. Innovative Power System Inc.’s statutes of limitation
are open from the 2009 tax year forward for both federal and Virginia purposes. Quality Power Systems Inc.’s statutes
of limitation are open from the 2009 tax year forward for both federal and Virginia purposes. SMLB’s statutes
of limitation are open from the 2009 tax year for both federal and Illinois purposes.
The total provision for income taxes differs
from that amount which would be computed by applying the U.S. federal income tax rate to income before provision for income taxes
due to the following:
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Federal statutory rate
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
State tax, net of income tax benefit
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Effect of permanent differences
|
|
|
18.0
|
%
|
|
|
6.0
|
%
|
Effect of valuation allowance
|
|
|
-52.0
|
%
|
|
|
-40.0
|
%
|
Total
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(14)
|
Related Party Transactions
|
The Company participates in transactions
with the following entities affiliated through common ownership and management. The Audit Committee in accordance with its written
charter reviews and approves in advance all related party transactions greater than $25,000 and follows a pre-approved process
for contracts with a related party for less than $25,000.
S3 Integration, L.L.C.
(S3 Integration)
is 15% owned by Thomas P. Rosato, the Company’s former Chief Executive Officer, a former member of the Board of Directors,
and the holder of approximately 15.1% of the Company’s outstanding common stock. On December 31, 2011, Gerard J. Gallagher,
our Chief Operating Officer and member of the Board of Directors, sold his 15% interest in S3 Integration, reducing his ownership
to zero, in exchange for a $60,000 promissory note with a two year repayment schedule. S3 Integration provides commercial security
systems design and installation services as a subcontractor to the Company.
Chesapeake Mission Critical, L.L.C.
(Chesapeake MC) is 10.32% owned by Mr. Rosato. Additionally, Chesapeake MC owes approximately $0.5 million to Mr. Rosato. Additionally,
Mr. Rosato is entitled to certain contingent payments not to exceed $0.5 million in the event of a liquidation or sale of the business.
On November 4, 2011, Mr. Gallagher sold his 9% interest in Chesapeake MC, reducing his ownership to zero. Chesapeake MC is a manufacturers’
representative reselling and servicing mechanical and electrical equipment from original equipment manufacturers.
CTS Services, LLC
(CTS) is 9% owned
by Mr. Rosato. CTS is a mechanical contractor that acts as a subcontractor to the Company for certain projects. In addition, CTS
utilizes the Company as a subcontractor on projects as needed. Mr. Rosato also holds a note payable over ten years that has a balance
of $2.8 million at December 31, 2012. CTS is a mechanical and electrical contractor that specializes in commercial buildings and
mission critical facilities.
Telco P&C, LLC
(Telco P&C)
is 12% owned by Mr. Rosato, who receives approximately $78,000 per year from Telco P&C through 2012. Telco P&C is a specialty
electrical installation company that acts as a subcontractor to the Company. The Company has also acted as a subcontractor to Telco
P&C as needed.
TPR Group Re Three, LLC
(TPR Group
Re Three) is 50% owned by Mr. Rosato and Mr. Gallagher. TPR Group Re Three leases office space to the Company under the terms of
a real property lease to TSS/Vortech. The original lease term expired at December 31, 2011. Prior to expiration, the lease was
renegotiated to a full service lease, excluding utilities, at $24 per square foot or an aggregate annual rate of $0.3 million,
representing an annual reduction of approximately $0.2 million. The lease is cancellable by either the Company or TPR Group Re
Three with six months written notice. The Company obtained an independent appraisal of the original lease, which determined the
lease to be at fair value.
Chesapeake Tower Systems, Inc.
was
owned 100% by Mr. Rosato and assigned its rights and obligations under our lease for certain office and warehouse space to RF Realty
Investments, LLC (“RF Realty”) on October 1, 2011. RF Realty is owned by Mr. Rosato and his family. The Company obtained
an independent appraisal of the lease, which determined the lease to be at fair value.
eSite Systems, LLC
(eSite) is a limited
liability company formed June 1, 2011 into which Mr. Rosato invested $0.8 million. eSite is a manufacturers’ representative
reselling and servicing mechanical and electrical equipment from original equipment manufacturers. The Company has not entered
into any contracts with the related entity greater than $25,000 to date. The Company received a contract for approximately $745,000
from a customer that has contracted to purchase equipment from eSite. In addition, Mr. Rosato provided this customer with a loan
in an amount up to $650,000 to purchase that equipment.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table sets forth transactions
the Company has entered into with the above related parties for the year ended December 31, 2012 and 2011. It should
be noted that revenue represents amounts earned on contracts with related parties under which we provide services; and cost of
revenue represents costs incurred in connection with related parties providing services to us on contracts for our customers. Accordingly,
a direct relationship to the revenue and cost of revenue information below by the Company should not be expected.
|
|
Year Ended December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Revenue
|
|
|
|
|
|
|
|
|
Telco P&C, LLC
|
|
$
|
24,026
|
|
|
$
|
354,831
|
|
Chesapeake Mission Critical, LLC
|
|
|
-
|
|
|
|
309,581
|
|
Total
|
|
$
|
24,026
|
|
|
$
|
664,412
|
|
Cost of Revenue
|
|
|
|
|
|
|
|
|
CTS Services, LLC
|
|
$
|
57,835
|
|
|
$
|
17,413
|
|
Chesapeake Mission Critical, LLC
|
|
|
116,017
|
|
|
|
73,391
|
|
S3 Integration, LLC
|
|
|
10,229
|
|
|
|
60,009
|
|
Total
|
|
$
|
184,081
|
|
|
$
|
150,813
|
|
Selling, general and administrative
|
|
|
|
|
|
|
|
|
Office rent paid to RF Realty Investments, LLC, assigned by Chesapeake Tower Systems, Inc.
|
|
$
|
151,992
|
|
|
$
|
159,251
|
|
Office rent paid to TPR Group Re Three, LLC
|
|
|
278,657
|
|
|
|
428,197
|
|
Total
|
|
|
430,649
|
|
|
|
587,448
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Accounts receivable/(payable):
|
|
|
|
|
|
|
|
|
CTS Services, LLC
|
|
$
|
1,400
|
|
|
$
|
7,155
|
|
CTS Services, LLC
|
|
|
-
|
|
|
|
(1,400
|
)
|
Chesapeake Mission Critical, LLC
|
|
|
-
|
|
|
|
154
|
|
Telco P&C, LLC
|
|
|
3,960
|
|
|
|
36,133
|
|
Total Accounts receivable
|
|
$
|
5,360
|
|
|
$
|
43,442
|
|
Total Accounts (payable)
|
|
$
|
-
|
|
|
$
|
(1,400
|
)
|
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the year ended December 31, 2012,
the Company settled with a third party a dispute that was not related to an existing customer contract or ongoing customer relationship,
resulting in an amount owed of $0.2 million. During the year ended December 31, 2011, the Company settled a dispute relating to
a potential project, resulting in other income of $0.9 million.
As the settlements were unrelated to
an existing customer contract or an ongoing customer relationship, they were included as other income (expense), net. The
parties reached mutual settlements that included general releases through the date of the agreements.
(16)
|
Commitments, Contingencies and Other
|
The following table provides information
regarding our contractual obligations and commercial commitments as of December 31, 2012.
|
|
Payments Due by Period
|
|
|
|
Total
|
|
|
2013
|
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
Operating leases
|
|
|
496,339
|
|
|
|
231,888
|
|
|
|
160,482
|
|
|
|
60,440
|
|
|
|
43,529
|
|
Contractual purchase commitments
|
|
|
6,940,543
|
|
|
|
6,940,543
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
7,436,882
|
|
|
$
|
7,172,431
|
|
|
$
|
160,482
|
|
|
$
|
60,440
|
|
|
$
|
43,529
|
|
Under operating leases, the Company leases
certain facilities, equipment and vehicles for use in its operations. Rental payments on certain leases are subject to annual increases
based on escalation clauses. Additionally, approximately $0.2 million of rent inducement charges associated with the
build out of certain facilities are being amortized over the life of the lease. Total rent expense was $0.5 million
and $0.8 million for the years ended December 31, 2012 and 2011, respectively.
On November 7, 2011, the Company amended
its expiring operating lease for its corporate headquarters, reducing the annual commitment to $0.3 million. The lease is not included
in the commitment table above as it is cancellable any time by either the owners or the Company with six months written notice,
see Note 14 Related Party Transactions.
Under operating subleases, the Company
has sublet certain facilities as result of downsizing and cost reduction efforts. As these sublets were executed late in December
2009, no rental income was recorded for the year ended December 31, 2012 and 2011. One tenant defaulted on its sublease
in the fourth quarter of 2010, resulting in an accrued loss of approximately $0.1 million associated with lost future sublease
payments. Subsequently, in 2011 we negotiated an early exit to this lease and were released of the remaining five month lease obligation
resulting in $0.03 million gain.
From time to time, we are involved in various
legal matters and proceedings concerning matters arising in the ordinary course of business. The Company currently estimates that
any ultimate liability arising out of these matters and proceedings will not have a material adverse effect on its financial position,
results of operations, and cash flows.
During the year ended December 31, 2012,
the Company settled with a third party a dispute that was not related to an existing customer contract or ongoing customer relationship,
resulting in an amount owed of $0.2 million. During the year ended December 31, 2011, the Company settled a dispute relating to
a potential project, resulting in other income of $0.9 million. As the settlements were unrelated to an existing customer contract
or ongoing customer relationship, they were included as other income (expense), net. The parties reached mutual settlements that
included general releases through the date of the agreements.
|
F)
|
Contractual Purchase Commitments
|
Contractual purchase commitments represent
subcontracts and purchase orders entered into with trade subcontractors and equipment suppliers, as the Company performs under
its customer contracts.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On January 19, 2007, the Company entered
into employment agreements with our Vice-Chairman (Mr. Weiss), former CEO and Chariman of the Board (Mr. Rosato) and President
and Chief Operating Officer (Mr. Gallagher). In August 2007, the Company entered into an employment agreement with its Chief Financial
Officer (Mr. Dec). The agreements specify annual salary, benefits and incentive compensation for the terms of the agreement. The
agreements also provided for twelve months (24 months in the case of Mr. Weiss) salary if the employment of the employee is terminated
other than for cause or the employee terminates his employment for good reason. These agreements were amended at various dates
through 2010.
The Company and Mr. Rosato agreed to
terminate his employment agreement with the Company, effective January 3, 2012, and Mr. Rosato was not entitled to any additional
compensation under that agreement.
In
connection with his appointment as the Company’s Chief Executive Officer, the Company entered into an
employment agreement with Mr. Angelini. Under that employment agreement, Mr. Angelini’s annual base salary is $250,000
and he is eligible to receive a bonus in an amount and on terms established by the Company’s board of directors. Mr.
Angelini is entitled to receive vacation, health insurance, and other benefits generally made available to the
Company’s other executives and reimbursement for reasonable, out-of-pocket expenses actually incurred by him relating
to travel to the Company’s headquarters in Columbia, Maryland. If the Company terminates Mr. Angelini’s
employment other than for “Cause” (as defined in the employment agreement), Mr. Angelini terminates his
employment for a “Good Reason” (as defined in the employment agreement), or his employment is terminated by
reason of his death or disability, the Company will pay Mr. Angelini a lump sum payment equal to his then current base
salary.
On March 14, 2012, Mr Angelini’s employment
agreement was amended increasing his annual base salary by $100,000 to $350,000, effective March 19, 2012.
The
Company and Gerard J. Gallagher, the Company’s President and Chief Operating Officer, agreed to amend Mr.
Gallagher’s employment agreement with the Corporation. The purpose of the amendment was to reduce Mr. Gallagher’s
base salary by $50,000 to $175,000 effective January 3, 2012.
On
March 14, 2012, Mr. Gallagher’s employment agreement was amended decreasing his annual base salary to $75,000,
effective April 1, 2012 through December 31, 2012, and automatically increasing his annual base salary to $175,000, effective
January 1, 2013 through December 31, 2013.
In connection with his appointment
as the Company’s Chief Financial Officer, the Company entered into an employment agreement with Mr. Schwarz.
Under that employment agreement, Mr. Schwarz’s annual base salary is $275,000, and he is eligible to receive a bonus in
an amount and on terms established by the Company’s board of directors. Mr. Schwarz is entitled to receive
vacation, health insurance, and other benefits generally made available to the Company’s other executives. If the
Company terminates Mr. Schwarz’s employment other than for “Cause” (as defined in the employment agreement)
or Mr. Schwarz terminates his employment for a “Good Reason” (as defined in the employment agreement), the
Company will continue paying Mr. Schwarz his base salary commencing on the date of termination and ending (a) six (6) months
from the date of termination if the termination of employment occurs prior to January 1, 2015, (b) twelve (12) months from
the date of termination if the termination of employment occurs on or after January 1, 2015, or (c) twelve (12) months from
the date of termination if the termination of employment is terminated pursuant to a Change in Control of the Company (as
defined in the employment agreement) that occurs on or after January 1, 2014.
On November 9, 2011, the Company entered
into a letter agreement with Harvey L. Weiss, Vice Chairman of the Board of Directors of the Company, pursuant to which, among
other things, that certain Employment Agreement, dated January 19, 2007, and amended on August 26, 2008 (collectively, the “Employment
Agreement”), was terminated effective as of January 19, 2012. The letter agreement provides that Mr. Weiss will continue
to be compensated at his current salary level through the date of termination, and upon termination of the Employment Agreement
Mr. Weiss will (i) continue to be employed by the Company on an “at will” basis, (ii) continue to serve as the Vice
Chairman of the Board of Directors of the Company, (iii) be paid an annual base salary at the rate of $45,000, (iv) be eligible
to receive annual equity grants from the Company in the form and amount granted to each of the non-employee directors of the Company
(subject to the approval of the Board of Directors), and (v) continue to participate in the Company’s benefit plans.
On January 20, 2012, the
Company entered into an amended letter agreement with Mr. Weiss who agreed to provide, in addition to the services provided
pursuant to the original letter agreement, services to the Company on a discrete project basis during each calendar quarter
as directed and identified by the Chief Executive Officer of the Company. If Mr. Weiss provides such services during a
calendar quarter, Mr. Weiss would receive $15,000 in additional compensation per calendar quarter, which was pro-rated during
the first quarter of 2012 and paid in the remaining quarters.
FORTRESS INTERNATIONAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On July 25, 2012, the Company
further amended the letter agreement with Mr. Weiss. Under this amendment, Mr. Weiss agreed to provide additional services
during the third calendar quarter of 2012. As compensation for these services, Mr. Weiss received additional payments of
$30,000. Mr. Weiss was also entitled to receive, at the sole discretion of the Company’s Chief Executive Officer, an
additional amount of $15,000. Mr. Weiss received this payment and another payment of $15,000 for additional services he
provided the Company during the fourth quarter of 2012.
(17)
|
Unaudited Quarterly Financial Data
|
2012 Quarter Ended
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
March 31,
|
|
Revenue
|
|
$
|
8,556,779
|
|
|
$
|
9,266,635
|
|
|
$
|
15,540,852
|
|
|
$
|
14,309,861
|
|
Net loss
|
|
|
(172,192
|
)
|
|
|
(267,136
|
)
|
|
|
(2,268,914
|
)
|
|
|
(1,252,089
|
)
|
Basic and diluted net loss per share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.09
|
)
|
2011 Quarter Ended
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
March 31,
|
|
Revenue
|
|
$
|
9,042,976
|
|
|
$
|
7,681,732
|
|
|
$
|
10,515,498
|
|
|
$
|
9,614,930
|
|
Net (loss) income
|
|
|
(1,257,347
|
)
|
|
|
112,818
|
|
|
|
1,962,495
|
|
|
|
1,021,926
|
|
Basic and diluted (loss) earnings per share
|
|
$
|
(0.09
|
)
|
|
$
|
0.01
|
|
|
$
|
0.15
|
|
|
$
|
0.08
|
|
Net (loss) earnings per share
|
|
$
|
(0.09
|
)
|
|
$
|
0.01
|
|
|
$
|
0.13
|
|
|
$
|
0.07
|
|
Net earnings (loss) per share was calculated
for each three-month period on a stand-alone basis. As a result of stock transactions during the periods, the sum of the loss per
share for the four quarters of each year may not equal the loss per share for the twelve month periods.
In connection with the preparation of
its financial statements for the year ended December 31, 2012, the Company has evaluated events that occurred subsequent to
December 31, 2012 to determine whether any of these events required recognition or disclosure in the 2012 financial
statements. Other than the following, the Company is not aware of any subsequent events which would require recognition
or disclosure in the financial statements.
On March 19, 2013, the Company
and the COO entered into a letter agreement that amended the convertible, unsecured promissory note issued to the COO
in connection with the Company’s acquisition of UTC, L.L.C. and Vortech, LLC on January 19, 2007. The letter agreement
extended the maturity date of the note from April 1, 2014 to July 1, 2014. All other
provisions of the note remain in full force and effect, including that a regularly scheduled principal payment in the amount
of $125,000 is due and owing on April 1, 2014.