|
|
DELAWARE
|
73-1479833
|
(State
or Other Jurisdiction of Incorporation or
Organization)
|
(I.R.S.
Employer Identification No.)
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
☐
|
Accelerated
Filer
|
☐
|
Non-accelerated
filer
|
☐
|
Smaller reporting company
|
☒
|
(Do not check if a
smaller reporting company)
|
Emerging
Growth Company
|
☐
|
|
|
|
|
|
|||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
4-12
|
|
|
|
|
|
|
13
|
||
|
|
|
|
|
17
|
||
|
|
|
|
|
17
|
||
|
|
|
|
|
|||
|
|
|
|
|
17
|
||
|
|
|
|
|
17
|
||
|
|
|
|
|
18
|
||
|
|
|
|
|
18
|
||
|
|
|
|
|
18
|
||
|
|
|
|
|
18
|
||
|
|
|
|
|
18
|
||
|
|
|
|
|
|
19
|
|
June
30,
2018
(Unaudited)
|
December
31,
2017
(Audited)
|
ASSETS
|
|
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$550,637
|
$535,520
|
Accounts
receivable, net
|
62,878
|
38,287
|
Note
receivable
|
31,059
|
-
|
Funds held in
trust
|
186,569
|
203,170
|
Prepaid expenses
and other current assets
|
117,073
|
44,088
|
Total current
assets
|
948,216
|
821,065
|
|
|
|
Property and
equipment, net
|
104,590
|
92,486
|
Intangible assets,
net
|
4,861,914
|
5,502,322
|
Goodwill
|
10,224,745
|
10,695,120
|
Total
assets
|
$16,139,465
|
$17,110,993
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
Current
liabilities:
|
|
|
Accounts
payable
|
$825,387
|
$636,997
|
Notes
payable
|
60,161
|
113,033
|
Related party note
payable
|
-
|
30,176
|
Capital leases -
current portion
|
8,491
|
8,459
|
Accrued
expenses
|
1,087,773
|
1,066,994
|
Contract
liabilities
|
258,972
|
279,250
|
Total current
liabilities
|
2,240,784
|
2,134,909
|
Long term
liabilities:
|
|
|
Capital leases -
net of current portion
|
17,155
|
22,494
|
Deferred tax
liability
|
1,213,818
|
1,269,660
|
Total
liabilities
|
3,471,757
|
3,427,063
|
Commitments and
contingencies
|
|
|
Shareholders'
equity:
|
|
|
Preferred stock,
$0.001 par value, 20,000,000 shares authorized; 3,653,328 and
3,724,547 shares issued and outstanding at June 30, 2018 and
December 31, 2017, respectively; liquidation value
of $11,098,698 and $11,301,999 as of June 30, 2018 and December 31,
2017, respectively
|
3,653
|
3,725
|
Common stock,
$0.001 par value, 25,000,000 shares authorized; 1,648,657 shares
issued and 1,623,817 shares outstanding at June 30, 2018 and
1,648,657 shares issued and 1,634,122 shares outstanding at
December 31, 2017
|
1,649
|
1,649
|
Additional paid-in
capital
|
68,766,830
|
68,574,974
|
Accumulated other
comprehensive income
|
353,089
|
975,877
|
Accumulated
deficit
|
(56,414,319)
|
(55,845,766)
|
Common stock in
treasury, at cost; 24,840 and 14,535 shares at June 30, 2018 and
December 31, 2017, respectively
|
(43,194)
|
(26,529)
|
Total shareholders'
equity
|
12,667,708
|
13,683,930
|
|
|
|
Total liabilities
and shareholders' equity
|
$16,139,465
|
$17,110,993
|
|
Three Months
Ended
|
Six
Months Ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June
30, 2018
|
June
30, 2017
|
Revenues,
net
|
$2,336,460
|
$1,926,310
|
$4,334,396
|
$3,515,992
|
Cost of
revenues:
|
|
|
|
|
Cost
of revenues
|
1,726,985
|
1,394,297
|
3,133,832
|
2,493,457
|
Amortization
of acquired technology
|
73,208
|
72,845
|
147,830
|
145,688
|
Total
cost of revenues
|
1,800,193
|
1,467,142
|
3,281,662
|
2,639,145
|
Gross
profit
|
536,267
|
459,168
|
1,052,734
|
876,847
|
|
||||
Operating
expenses
|
|
|
|
|
Salaries and
related
|
192,904
|
144,087
|
396,181
|
298,395
|
General and
administrative
|
333,305
|
331,991
|
666,555
|
664,354
|
Stock-based
compensation
|
63,095
|
-
|
419,449
|
-
|
Amortization of
other acquired intangible assets
|
137,154
|
129,841
|
276,844
|
260,067
|
Total operating
expenses
|
726,458
|
605,919
|
1,759,029
|
1,222,816
|
Loss from
operations
|
(190,191)
|
(146,751)
|
(706,295)
|
(345,969)
|
|
|
|||
Other income
(expense):
|
|
|
|
|
Interest
expense
|
(734)
|
(1,356)
|
(1,698)
|
(3,617)
|
Other income
(expense), net
|
(1,951)
|
309
|
(1,951)
|
7,204
|
Unrealized gain
(loss) on stock price guarantee
|
-
|
(4,368)
|
8,498
|
(12,707)
|
Total other income
(expense), net
|
(2,685)
|
(5,415)
|
4,849
|
(9,120)
|
|
|
|||
Loss before
provision for income taxes
|
(192,876)
|
(152,166)
|
(701,446)
|
(355,089)
|
Provision for
income taxes
|
460
|
1,044
|
1,260
|
1,494
|
Net
loss
|
(193,336)
|
(153,210)
|
(702,706)
|
(356,583)
|
Preferred share
redemption discount
|
70,909
|
-
|
134,153
|
-
|
Preferred
dividends
|
(6,102)
|
(6,455)
|
(12,330)
|
(12,910)
|
Net loss available
to common stockholders
|
$(128,529)
|
$(159,665)
|
$(580,883)
|
$(369,493)
|
|
|
|
|
|
Net loss per share
– basic and diluted
|
$(0.08)
|
$(0.10)
|
$(0.36)
|
$(0.22)
|
Weighted average
number of common shares outstanding - basic and
diluted
|
1,625,004
|
1,648,960
|
1,627,722
|
1,648,960
|
Condensed
consolidated statements of comprehensive loss
|
|
|
|
|
Net
loss
|
$(193,336)
|
$(153,210)
|
$(702,706)
|
$(356,583
|
Other comprehensive
income (loss):
|
|
|
|
|
Foreign currency
translation adjustments
|
(250,631)
|
(5,819)
|
(622,788)
|
(8,994)
|
Comprehensive
loss
|
$(443,967)
|
(159,029)
|
$(1,325,494)
|
$(365,577
|
|
2018
|
2017
|
Cash flows from
operating activities:
|
|
|
Net
loss
|
$(702,706)
|
$(356,583)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
Depreciation
and amortization
|
436,469
|
425,649
|
Share-based
compensation
|
419,449
|
-
|
Unrealized
loss (gain) on stock price guarantee
|
(8,498)
|
12,707
|
Loss on
disposal of property and equipment
|
1,951
|
-
|
Write-off of
other receivables
|
-
|
1,032
|
Changes in assets
and liabilities:
|
|
|
Accounts
receivable
|
(26,201)
|
(1,495)
|
Prepaid
expenses and other current assets
|
(68,516)
|
33,113
|
Accounts
payable
|
218,034
|
104,399
|
Accrued
expenses
|
34,632
|
112,476
|
Contract
liabilities
|
(8,501)
|
(86)
|
Net cash provided
by operating activities
|
296,113
|
331,212
|
|
|
|
Cash flows from
investing activities:
|
|
|
Proceeds from sale
of property and equipment
|
1,190
|
-
|
Loans under note
receivable
|
(31,925)
|
-
|
Purchase of
property and equipment
|
(31,472)
|
(4,996)
|
Net cash used in
investing activities
|
(62,207)
|
(4,996)
|
|
|
|
Cash flows from
financing activities:
|
|
|
Payments on capital
leases
|
(4,055)
|
(2,267)
|
Payments on notes
payable
|
(158,232)
|
(15,300)
|
Payments on related
party note payable
|
(29,653)
|
(55,543)
|
Net cash used in
financing activities
|
(191,940)
|
(73,110)
|
|
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
(26,849)
|
17,541
|
|
|
|
Net change in cash
and cash equivalents
|
15,117
|
270,647
|
|
|
|
Cash and cash
equivalents, beginning of period
|
535,520
|
339,562
|
|
|
|
Cash and cash
equivalents, end of period
|
$550,637
|
$610,209
|
|
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
Cash paid during
the period for:
|
|
|
Income
taxes
|
$1,260
|
$1,494
|
Interest
|
$1,698
|
$3,617
|
SUPPLEMENTAL
DISCLOSURES OF NON-CASH ITEMS
|
|
|
Repurchase of
preferred and common stock with note payable
|
$106,039
|
$-
|
|
|
|
a.
|
Client
services
|
b.
|
Shipping
calculator services
|
c.
|
Brewery
management software
|
d.
|
Shipping
coordination and label generation services
|
|
Three Months
Ended
|
Six
Months Ended
|
||
|
June
30, 2018
|
June
30, 2017
|
June
30, 2018
|
June
30, 2017
|
Client
services
|
$5,182
|
$3,144
|
$10,565
|
$16,553
|
Shipping calculator
services
|
45,569
|
49,727
|
93,695
|
106,033
|
Brewery management
software
|
70,960
|
78,974
|
143,023
|
156,815
|
Shipping
coordination and label generation services
|
2,214,749
|
1,794,465
|
4,087,113
|
3,236,591
|
Total
revenues
|
$2,336,460
|
$1,926,310
|
$4,334,396
|
$3,515,992
|
|
Three Months
Ended
|
Six
Months Ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
Client
services
|
$3,943
|
$2,444
|
$8,132
|
$12,601
|
Shipping calculator
services
|
(113,177)
|
(243,143)
|
(548,436)
|
(499,750)
|
Brewery management
software
|
(10,608)
|
287
|
(10,837)
|
12,566
|
Shipping
coordination and label generation services
|
(70,349)
|
93,661
|
(155,154)
|
128,614
|
Total loss from
operations
|
$(190,191)
|
$(146,751)
|
$(706,295)
|
$(345,969)
|
|
June
30,
2018
(unaudited)
|
December
31,
2017
(audited)
|
Payroll and related
costs
|
$2,179
|
$3,448
|
Royalties
|
51,838
|
51,838
|
Stock price
guarantee
|
872,215
|
880,713
|
Other
|
161,541
|
130,995
|
Total
|
$1,087,773
|
$1,066,994
|
|
June
30,
2018
|
December
31,
2017
|
Patents
|
$16,000
|
$16,000
|
Software
|
83,750
|
83,750
|
Trade
Name
|
815,778
|
850,311
|
Technology
|
520,992
|
540,201
|
Client list /
relationship
|
4,793,164
|
4,998,130
|
Accumulated
amortization
|
(1,367,770)
|
(986,070)
|
|
$4,861,914
|
$5,502,322
|
|
For
the Six Months Ended June 30,
|
|
2018
|
Beginning
Balance
|
$10,695,120
|
Effect of exchange
rate changes
|
(470,375)
|
Ending
Balance
|
$10,224,745
|
|
|
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
|
Three months Ended
June 30,
|
||
|
2018
|
2017
|
%
Change
|
Client
services
|
$5,182
|
$3,144
|
65%
|
Brewery management
software
|
70,960
|
78,974
|
(10)%
|
Shipping
coordination and label generation services
|
2,214,749
|
1,794,465
|
23%
|
Shipping calculator
services
|
45,569
|
49,727
|
(8)%
|
Total
revenues
|
$2,336,460
|
$1,926,310
|
21%
|
|
|
Six
months Ended June 30,
|
||
|
2018
|
2017
|
%
Change
|
Client
services
|
$10,565
|
$16,553
|
(36)%
|
Brewery management
software
|
143,023
|
156,815
|
(9)%
|
Shipping
coordination and label generation services
|
4,087,113
|
3,236,591
|
26%
|
Shipping calculator
services
|
93,695
|
106,033
|
(12)%
|
Total
revenues
|
$4,334,396
|
$3,515,992
|
23%
|
|
|
2018
|
2017
|
Net
loss
|
$(702,706)
|
$(356,583)
|
Depreciation and
amortization
|
436,469
|
425,649
|
Share-based
compensation
|
419,449
|
-
|
Unrealized loss
(gain) on stock price guarantee
|
(8,498)
|
12,707
|
Loss on disposal of
property and equipment
|
1,951
|
-
|
Write-off of other
receivable
|
-
|
1,032
|
Changes in current
assets and liabilities
|
149,448
|
248,407
|
Net cash provided
by operating activities
|
$296,113
|
$331,212
|
Exhibit
No.
|
|
Description
|
|
CEO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CFO
Certification required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CEO and
CFO Certification required under Section 906 of Sarbanes-Oxley Act
of 2002
|
|
101.INS
|
|
XBRL
Instance Document (filed herewith)
|
101.SCH
|
|
XBRL
Taxonomy Extension Schema (filed herewith)
|
101.CAL
|
|
XBRL
Taxonomy Extension Calculation Linkbase (filed
herewith)
|
101.DEF
|
|
XBRL
Taxonomy Extension Definition Linkbase (filed
herewith)
|
101.LAB
|
|
XBRL
Taxonomy Extension Label Linkbase (filed herewith)
|
|
|
PAID,
INC.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Allan
Pratt
|
|
|
|
Allan
Pratt, Chief Executive Officer
|
|
|
By:
|
/s/ W.
Austin Lewis IV
|
|
Date:
August 13, 2018
|
|
W.
Austin Lewis, IV, Chief Financial Officer
|
Exhibit
No.
|
|
Description
|
|
CEO Certification
required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CFO Certification
required under Section 302 of Sarbanes-Oxley Act of
2002
|
|
|
CEO and CFO
Certification required under Section 906 of Sarbanes-Oxley Act of
2002
|
|
101.INS
|
|
XBRL Instance
Document (filed herewith)
|
101.SCH
|
|
XBRL Taxonomy
Extension Schema (filed herewith)
|
101.CAL
|
|
XBRL Taxonomy
Extension Calculation Linkbase (filed herewith)
|
101.DEF
|
|
XBRL Taxonomy
Extension Definition Linkbase (filed herewith)
|
101.LAB
|
|
XBRL Taxonomy
Extension Label Linkbase (filed herewith)
|
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end
Document And Entity Information - shares |
6 Months Ended | |
---|---|---|
Jun. 30, 2018 |
Aug. 13, 2018 |
|
Document And Entity Information [Abstract] | ||
Entity Registrant Name | PAID INC | |
Entity Central Index Key | 0001017655 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2018 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2018 | |
Trading Symbol | PAYD | |
Entity Common Stock, Shares Outstanding | 1,623,817 |
CONDENSED BALANCE SHEETS (Parenthetical) - $ / shares |
Jun. 30, 2018 |
Dec. 31, 2017 |
---|---|---|
Shareholders' equity: | ||
Preferred Stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 20,000,000 | 20,000,000 |
Preferred stock, shares issued | 3,653,328 | 3,724,547 |
Preferred stock, shares outstanding | 3,653,328 | 3,724,547 |
Liquidation value | $ 11,098,698 | $ 11,301,999 |
Common stock, par value (in dollars per share) | $ .001 | $ .001 |
Common stock, shares authorized | 25,000,000 | 25,000,000 |
Common stock, shares issued | 1,648,657 | 1,648,657 |
Common stock, shares outstanding | 1,623,657 | 1,634,122 |
Treasury stock | 24,840 | 14,535 |
CONDENSED STATEMENTS OF OPERATIONS - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Income Statement [Abstract] | ||||
Revenues, net | $ 2,336,460 | $ 1,926,310 | $ 4,334,396 | $ 3,515,992 |
Cost of revenues | ||||
Cost of revenues | 1,726,985 | 1,394,297 | 3,133,832 | 2,493,457 |
Amortization of acquired technology | 73,208 | 72,845 | 147,830 | 145,688 |
Total cost of revenues | 1,800,193 | 1,467,142 | 3,281,662 | 2,639,145 |
Gross profit | 536,267 | 459,168 | 1,052,734 | 876,847 |
Operating expenses: | ||||
Salaries and related | 192,904 | 144,087 | 396,181 | 298,395 |
General and administrative | 333,305 | 331,991 | 666,555 | 664,354 |
Stock-based compensation | 63,095 | 0 | 419,449 | 0 |
Amortization of other acquired intangible assets | 137,154 | 129,841 | 276,844 | 260,067 |
Total operating expenses | 726,458 | 605,919 | 1,759,029 | 1,222,816 |
Loss from operations | (190,191) | (146,751) | (706,295) | (345,969) |
Other income (expense): | ||||
Interest expense | (734) | (1,356) | (1,698) | (3,617) |
Other income (expense), net | (1,951) | 309 | (1,951) | 7,204 |
Unrealized (gain) loss on stock price guarantee | 0 | (4,368) | 8,498 | (12,707) |
Total other income (expense), net | (2,685) | (5,415) | 4,849 | (9,120) |
Loss before provision for income taxes | (192,876) | (152,166) | (701,446) | (355,089) |
Provision for income taxes | 460 | 1,044 | 1,260 | 1,494 |
Net loss | (193,336) | (153,210) | (702,706) | (356,583) |
Preferred share redemption discount | 70,909 | 0 | 134,153 | 0 |
Preferred dividends | (6,102) | (6,455) | (12,330) | (12,910) |
Net loss available to common stockholders | $ (128,529) | $ (159,665) | $ (580,883) | $ (369,493) |
Net loss per share - basic and diluted | $ (0.08) | $ (0.10) | $ (0.36) | $ (0.22) |
Weighted average number of common shares outstanding - basic and diluted | 1,625,004 | 1,648,960 | 1,627,722 | 1,648,960 |
Condensed consolidated statements of comprehensive loss | ||||
Net loss | $ (193,336) | $ (153,210) | $ (702,706) | $ (356,583) |
Other comprehensive income (loss): | ||||
Foreign currency translation adjustments | (250,631) | (5,819) | (622,788) | (8,994) |
Comprehensive loss | $ (443,967) | $ (159,029) | $ (1,325,494) | $ (365,577) |
Organization and Significant Accounting Policies |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organization and Significant Accounting Policies | PAID, Inc. (“PAID”, the “Company”, “we”, “us”, or “our”) has developed AuctionInc, which is a suite of online shipping and tax management tools assisting businesses with e-commerce storefronts, shipping solutions, tax calculation, inventory management, and auction processing. The product has tools to assist with other aspects of the fulfillment process, but the main purpose of the product is to provide accurate shipping and tax calculations and packaging algorithms that provide customers with the best possible shipping and tax solutions.
BeerRun Software is a brewery management and Alcohol and Tobacco Tax and Trade Bureau tax reporting software. Small craft brewers can utilize the product to manage brewery schedules, inventory, packaging, sales and purchasing. Tax reporting can be processed with a single click and is fully customizable by state or province. The software is designed to integrate with QuickBooks accounting platforms by using our powerful sync engine. We currently offer two versions of the software BeerRun and BeerRun Light which excludes some of the enhanced features of BeerRun without disrupting the core functionality of the software. Additional features include Brewpad and Kegmaster and can be added on to the base product. During 2018, the software will undergo a re-design to create a better user experience.
SpiritRun is a product of BeerRun and is designed specifically for distilleries. This product was recently enhanced, and we feel that with additional marketing and visibility in the distillery industry, SpiritRun has the right core resources to be a valuable tool in distilleries around the United States.
ShipTime Canada Inc. has developed a SaaS based application, which focuses on the small and medium business segments. This offering allows members to quote, process, generate labels, dispatch and track courier and LTL shipments all from a single interface. The application provides customers with a choice of today’s leading couriers and freight carriers all with discounted pricing allowing members to save on every shipment. ShipTime can also be integrated into on-line shopping carts to facilitate sales via e-commerce. We actively sell directly to small and medium businesses and through long standing partnerships with selected associations throughout Canada.
General Presentation and Basis of Consolidated Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), and with the rules and regulations of the Securities and Exchange Commission ("SEC") regarding interim financial reporting. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2017 that was filed on March 30, 2018.
In the opinion of management, the Company has prepared the accompanying unaudited condensed consolidated financial statements on the same basis as its audited consolidated financial statements, and these unaudited condensed consolidated financial statements include all adjustments, consisting of normal recurring adjustments necessary for a fair presentation of the results of the interim periods presented. The operating results for the interim periods presented are not necessarily indicative of the results expected for the full year 2018.
On November 9, 2016, the Company’s board of directors agreed to effectuate a reverse split immediately followed by a forward split. The process was completed with FINRA on January 23, 2017. As a result of the split, every ten shares of common stock outstanding prior to the reverse split were consolidated into one share, reducing the number of common shares outstanding on the effective date from 10,989,608 to 1,098,960. All share and per share information in this Form 10-Q have been retroactively adjusted to reflect the reverse stock split.
Going Concern and Management's Plan
The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has continued to incur losses, although it has taken significant steps to reduce them. For the six months ended June 30, 2018, the Company reported a net loss of $702,706. The Company has an accumulated deficit of $56,414,319 and has a working capital deficit of $(1,292,568) as of June 30, 2018. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
Management feels that the addition of ShipTime’s services will return a valuable impact on the Company’s growth in the near future. The positive cash flow from operations is a significant indicator of our successful transition to the new shipping services. In addition to the existing services provided, ShipTime will launch products that are complementary to the current offerings of AuctionInc, BeerRun and SpiritRun. Combined, the Company believes that all segments of the operations will benefit from ShipTime.
Although there can be no assurances, the Company believes that the above management plan will be sufficient to meet the Company's working capital requirements through the end of 2018 and will have a positive impact on the Company for 2019 and future years.
Principles of Consolidation
The condensed consolidated financial statements include the accounts of PAID, Inc. and its wholly owned subsidiaries, PAID Run, LLC and ShipTime Canada, Inc. All intercompany accounts and transactions have been eliminated.
Foreign Currency
The currencies of ShipTime, the Company’s international subsidiary, are in Canadian dollars. Foreign currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at June 30, 2018. Results of operations and cash flows are translated using the average exchange rates throughout the period. The effect of exchange rate fluctuations on translation of assets and liabilities is included as a separate component of shareholders’ equity in accumulated other comprehensive income.
Geographic Concentrations
The Company conducts business in the U.S. and Canada. For customers headquartered in their respective countries, the Company derived approximately 95% of its revenues from Canada and 5% from the U.S. during the three months ended June 30, 2018, compared to 93% from Canada and 7% from the U.S. during the three months ended June 30, 2017. For the six months ended June 30, 2018 the Company derived 94% of its revenues from Canada and 6% from the U.S. compared to 92% from Canada and 8% from the U.S. during the same period in 2017.
At June 30, 2018, the Company maintained 99% of its net property and equipment in Canada and the remaining 1% in the U.S.
Long-Lived Assets
The Company reviews the carrying values of its long-lived assets for possible impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the expected future cash flow from the use of the asset and its eventual disposition is less than the carrying amount of the asset, an impairment loss is recognized and measured using the fair value of the related asset. No impairment charges were recognized during the three and six months ended June 30, 2018 and 2017. There can be no assurance, however, that market conditions will not change or demand for the Company’s services will continue, which could result in impairment of long-lived assets in the future.
Revenue Recognition
The Company generates revenue principally from fees for coordinating shipping services, sales of shipping calculator subscriptions, brewery management software subscriptions, and client services (See Note 5).
Earnings (Loss) Per Common Share
Basic earnings (loss) per share represent income (loss) available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income (loss) that would result from the assumed issuance. The potential common shares that may be issued by the Company relate to outstanding stock options and have been excluded from the computation of diluted earnings (loss) per share because they would reduce the reported loss per share and therefore have an anti-dilutive effect.
For the three months ended June 30, 2018 and 2017 and the six months ended June 30, 2018 and 2017, there were approximately 61,000 and 60,000 and 62,000 and 61,000, respectively, dilutive shares that were excluded from the diluted earnings (loss) per share as their effect would have been antidilutive for the periods then ended.
The Company computes its loss applicable to common stockholders by adding/subtracting dividends on preferred stock, including undeclared or unpaid dividends if cumulative, and any deemed dividends or discounts on redeemed preferred stock from its reported net loss and reports the same on the face of the condensed consolidated statements of operations and comprehensive loss.
Segment Reporting
The Company reports information about segments of its business in its annual consolidated financial statements and reports selected segment information in its quarterly reports issued to shareholders. The Company also reports on its entity-wide disclosures about the products and services it provides and reports revenues and its major customers. The Company’s four reportable segments are managed separately based on fundamental differences in their operations. At June 30, 2018, the Company operated in the following four reportable segments:
The Company evaluates performance and allocates resources based upon operating income. The accounting policies of the reportable segments are the same as those described in this summary of significant accounting policies. The Company’s chief operating decision makers are the Chief Executive Officer and Chief Financial Officer.
The following table compares total revenue for the periods indicated.
The following table compares total loss from operations for the periods indicated.
Reclassification
Certain amounts were reclassified in the accompanying condensed consolidated statements of operations and comprehensive loss for the three and six months ended June 30, 2017 in order to conform to the current period presentation.
Recent Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases”, which requires the lease rights and obligations arising from lease contracts, including existing and new arrangements, to be recognized as assets and liabilities on the balance sheet. ASU 2016-02 is effective for reporting periods beginning after December 15, 2018 with early adoption permitted. While the Company is still evaluating ASU 2016-02, the Company expects the adoption of ASU 2016-02 to have a material effect on the Company’s financial condition due to the recognition of the lease rights and obligations as assets and liabilities. The Company does not expect ASU 2016-02 to have a material effect on the Company’s results of operations and cash flows.
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments: Recognition and Measurement of Financial Assets and Financial Liabilities”, which addresses certain aspects of recognition, measurement, presentation and disclosure of financial statements. This guidance will be effective in the first quarter of fiscal year 2019 and early adoption is not permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This updated guidance supersedes the current revenue recognition guidance, including industry-specific guidance. The updated guidance introduces a five-step model to achieve its core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The updated guidance is effective for interim and annual periods beginning after December 15, 2016, and early adoption is not permitted. In July 2015, the FASB decided to delay the effective date of ASU 2014-09 until December 15, 2017. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date. On January 1, 2018, the Company elected to adopt the Cumulative-Effect Adjustment method and has determined there is no impact on its consolidated financial statements (see Note 5 for additional details on this implementation and the required disclosures).
In January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business”. The amendments in this updated guidance clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of businesses. The guidance in this update is effective for fiscal years beginning after December 15, 2017, and interim periods within those years. The Company adopted ASU 2017-01 as of January 1, 2018, which had no impact on the Company’s financial statements as of and for the three and six months ended June 30, 2018.
In January 2017, the FASB also issued ASU 2017-04, “Intangibles - Goodwill and other (Topic 350): Simplifying the Test for Goodwill Impairment”. The amendments in this Update remove the second step of the current goodwill impairment test. An entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The new guidance does not amend the optional qualitative assessment of goodwill impairment. This guidance is effective for impairment tests in fiscal years beginning after December 15, 2019.
In June 2018, the FASB issued ASU 2018-07, “Compensation – Stock Compensation (Topic 718): Improvements to Non-Employee Share Based Payment Accounting”. The amendments in this update expand the scope of the employee based share payments to non-employees and are intended to reduce cost and complexity for share base payments to non-employees. ASU 2018-07 will take effect for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted. The Company has elected to early adopt ASU 2018-07 as of June 30, 2018, which required the Company to measure the fair value of the awards for one non-employee as of the adoption date. The new measurement did not have a material effect on the Company’s condensed consolidated financial statements.
|
Accrued Expenses |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accrued Expenses | Accrued expenses are comprised of the following:
|
Acquisition and Intangible Assets |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions and Intangible Assets | The Company holds several patents for the real-time calculation of shipping costs for items purchased through online auctions using a zip code as a destination location indicator. It includes shipping charge calculations across multiple carriers and accounts for additional characteristics of the item being shipped, such as weight, special packaging or handling, and insurance costs. These patents help facilitate rapid and accurate estimation of shipping costs across multiple shipping carriers and also include real-time calculation of shipping.
On October 7, 2015, the Company, through a newly formed limited liability company named PAID Run, LLC, entered into an asset purchase agreement to purchase assets related to BeerRun Software and SpiritRun Software and related intellectual property. The purchase price and additional development for these assets was $297,500, which include all of the client lists, along with all rights, benefits and privileges associated with the software and intellectual property, associated contracts, and books and records.
On December 30, 2016, the Company completed a merger with ShipTime Canada Inc. and its subsidiary (“ShipTime”) to acquire assets related to the technology, client base and other intellectual property. The Company engaged an outside independent third party valuation firm to assist in establishing a value for the ShipTime acquisition.
At June 30, 2018 and December 31, 2017, intangible assets consisted of the following:
Amortization expense of intangible assets for all subsidiaries for the six months ended June 30, 2018 and 2017 was $424,674 and $406,138, respectively.
Goodwill
Goodwill represents the excess of the purchase price of the acquired business over the estimated fair value of the underlying net tangible and intangible assets acquired. In the event the Company determines that the value of goodwill has become impaired, it will incur an accounting charge for the amount of the impairment during the fiscal quarter in which the determination is made. None of the goodwill is expected to be deductible for income tax purposes.
For the six months ended June 30, 2018, goodwill activity was as follows:
|
Commitments and Contingencies |
6 Months Ended |
---|---|
Jun. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Notes Payable
In 2017, the Company entered into two notes payable with a shareholder to repurchase common and preferred shares. The first note is for a period of one year for CAD $120,000 with payment terms of twelve equal installments of CAD $10,328 at an interest rate of 6%. The second note is an interest-free seven-month note for CAD $70,992 with payment terms of one payment of CAD $10,000 followed by six equal installments of CAD $10,165.
In January 2018, the Company entered into a note payable with a shareholder to repurchase common and preferred shares. The note is an interest-free eight-month note for CAD $66,708 with payment terms of one payment of CAD $10,000 followed by eight equal installments of CAD $8,101. In April 2018, the Company entered into a note payable with a shareholder to repurchase common and preferred shares. The note is an interest-free fifteen-month note for CAD $72,500 with payment terms of fourteen equal installments of CAD $5,000 followed by one final payment of CAD $2,500.
The balance of the notes on June 30, 2018 is USD $60,161. Two of the three outstanding notes are expected to be paid in full in the third quarter of 2018; the third note is scheduled to be paid in full in the second quarter of 2019.
Related Party Note Payable
In June 2017, the Company agreed to make monthly payments of $5,000 CAD to related parties for seven months followed by monthly payments of $15,000 CAD with one final payment in March 2018. As of March 31, 2018, the note was paid in full.
Notes Receivable
In April 2018, the Company entered into an agreement with a third party to develop a software to assist with the growth of the PaidCart platform. The agreement contains a loan to a third party in the form of a promissory note in the amount of USD $144,000 to be loaned by the Company in eighteen installments of USD $8,000. The Company has made four installment payments to notes receivable for USD $31,925 for the period ended June 30, 2018. The note receivable is due to be paid back by the third party beginning the 19th month from the date of the first loan installment with eighteen equal installments of USD $8,000. The note receivable earns interest at 10% per annum and is due to mature 36 months from the effective date of the note.
Stock Price Guarantee
In connection with the Company’s advance royalties with a client, the Company guaranteed that shares of common stock would sell for at least $60.00 per share as adjusted for the reverse stock split. If the shares are not at the required $60.00 per share when they are sold, the Company has the option of issuing additional shares at their fair value or making cash payments for the difference between the guaranteed price per share and the fair value of the stock. As of June 30, 2018 and December 31, 2017, the maximum value of the stock price guarantee was $872,215 and $880,713, respectively, as the Company’s stock price was below $60.00 per share at June 30, 2018 and December 31, 2017, although some or all of the stock may already be sold and no longer subject to a guaranty and any required payment would be disputed by the Company. For the six months ended June 30, 2018 and 2017, the Company recorded an unrealized gain (loss) on stock price guarantee of $8,498 and ($12,707), respectively.
Legal Matters
In the normal course of business, the Company periodically becomes involved in litigation. As of June 30, 2018, in the opinion of management, the Company had no pending litigation that would have a material adverse effect on the Company's consolidated financial position, results of operations, or cash flows.
Indemnities and Guarantees
The Company has made certain indemnities and guarantees, under which it may be required to make payments to a guaranteed or indemnified party, in relation to certain actions or transactions. The Company indemnifies its directors, officers, employees and agents, as permitted under the laws of the State of Delaware. In connection with its facility leases, the Company has agreed to indemnify its lessors for certain claims arising from the use of the facilities. The duration of the guarantees and indemnities varies, and is generally tied to the life of the agreements. These guarantees and indemnities do not provide for any limitation of the maximum potential future payments the Company could be obligated to make. Historically, the Company has not been obligated nor incurred any payments for these obligations and, therefore, no liabilities have been recorded for these indemnities and guarantees in the accompanying consolidated balance sheets.
|
Revenue from Contracts with Customers |
6 Months Ended | ||||
---|---|---|---|---|---|
Jun. 30, 2018 | |||||
Revenue from Contract with Customer [Abstract] | |||||
Revenue from Contracts with Customers | Revenue Recognition
In May 2014, the FASB issued Accounting Standards Update ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),” which modifies how all entities recognize revenue. Topic 606 introduces a five-step model to achieve its core principle of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. We adopted Topic 606 on January 1, 2018 and have evaluated the Company’s current revenue recognition process in comparison to the adoption of Topic 606. The Company reviewed the principles of Topic 606 by taking into consideration the following five steps: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation. Due to the nature of the Company’s product offerings and contracts associated with those products, the Company’s deliverables do not fluctuate and its revenue recognition is consistent.
The Company adopted Topic 606 on January 1, 2018 using the modified retrospective transition method. The adoption of Topic 606 did not have a material effect on the Company’s financial statements or results of operations, and no cumulative catch-up adjustment to the opening balance of retained earnings was required. The Company used the related practical expedients to not disclose the transaction price allocated to remaining unsatisfied obligations and when the Company expects to recognize the related revenue.
Nature of Goods and Services
For label generation service revenues the Company recognizes revenue when a customer has successfully prepared a shipping label and had a pickup. Customers with pickups after the end of the reporting period are recorded as contract liabilities on the condensed consolidated balance sheets. The service is offered to consumers via an online registration and allows users to create a shipping label using a credit card on their account. ShipTime, in partnership with the Canadian Federation of Independent Businesses, offers a rebate to its customers. Revenues are recognized net of the rebates, which are held in “funds held in trust” account in the accompanying condensed consolidated balance sheets. The rebate is held in the trust account for twelve months for future use. Rebate revenue is recognized when the rebate is used. All clients must have a valid credit card on file to process shipments on the ShipTime platform.
For shipping calculator revenues and brewery management software revenues, the Company recognizes subscription revenue on a monthly basis. Shipping calculator customers’ renewal dates are based on their date of installation and registration of the shipping calculator line of products. The timing of the revenue recognition and cash collection may vary within a given quarter and the deposits for future services are recorded as contract liabilities on the condensed consolidated balance sheets. Brewery management software subscribers are billed monthly at the first of the month. All payments are made via credit card for the month following.
Revenue Disaggregation
The Company operates in four reportable segments (see Note 2).
Performance Obligations
At contract inception, an assessment of the goods and services promised in the contracts with customers is performed and a performance obligation is identified for each distinct promise to transfer to the customer a good or service (or bundle of goods or services). To identify the performance obligations, the Company considers all of the goods or services promised in the contract regardless of whether they are explicitly stated or are implied by customary business practices. Revenue is recognized when the performance obligation has been met, which is when the customer has successfully prepared a shipping label and had a pickup for shipping coordination and label generation services. The Company considers control to have transferred at that time because the Company has a present right to payment at that time, the Company has provided the shipping label, and the customer is able to direct the use of, and obtain substantially all of the remaining benefits from the shipping label.
For arrangements under which the Company provides a subscription for shipping calculator services and brewery management software, the Company satisfies its performance obligations over the life of the subscription, typically twelve months or less.
The Company has no shipping and handling activities related to contracts with customers.
Significant Payment Terms
Pursuant to the Company’s contracts with its customers, amounts are collected up front primarily through credit/debit card transactions. Accordingly, the Company determined that its contracts with customers do not include extended payment terms or a significant financing component.
Variable Consideration
In some cases, the nature of the Company’s contracts may give rise to variable consideration, including rebates and cancellations or other similar items that generally decrease the transaction price.
Variable consideration is estimated at the most likely amount that is expected to be earned. Estimated amounts are included in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. Estimates of variable consideration and determination of whether to include estimated amounts in the transaction price are based largely on an assessment of the anticipated performance and all information (historical, current and forecasted) that is reasonably available.
Revenues are recorded net of variable consideration, such as rebates and cancellations.
Warranties
The Company’s products and services are provided on an “as is” basis and no warranties are included in the contracts with customers. Also, the Company does not offer separately priced extended warranty or product maintenance contracts.
Contract Assets
Typically, the Company has already collected revenue from the customer at the time it has satisfied its performance obligation. Accordingly, contract assets consist of only a small balance of accounts receivable, totaling $62,878 and $38,287 as of June 30, 2018 and December 31, 2017, respectively. Generally, the Company does not have material amounts of other contract assets since revenue is recognized as control of goods is transferred or as services are performed.
Contract Liabilities (Deferred Revenue)
Contract liabilities are recorded when cash payments are received in advance of the Company’s performance (including rebates). Contract liabilities were $258,972 and $279,250 at June 30, 2018 and December 31, 2017, respectively.
Practical Expedients and Exemptions
The Company has elected the following practical expedients allowed under Topic 606:
|
Shareholder's Equity |
6 Months Ended |
---|---|
Jun. 30, 2018 | |
Equity [Abstract] | |
Shareholder's Equity | Preferred Stock
On December 19, 2016, the Company filed an amendment to its Certificate of Incorporation to authorize the issuance of 20,000,000 shares of blank-check preferred stock at $0.001 par value, of which 3,825,000 shares have been reserved for future issuance. The Board of Directors will be authorized to fix the designations, rights, preferences, powers and limitations of each series of the preferred stock.
The Company filed a Certificate of Designations effective on December 30, 2016 which sets aside 5,000,000 shares of Preferred Stock as Series A Preferred Stock. The Series A Preferred Stock holders have no voting rights and have an aggregate liquidation value of $11,098,698 at June 30, 2018. The Series A Preferred Stock also carries a coupon payment obligation of 1.5% per year calculated by taking the 30-day average closing price for an equal number of shares of common stock for the month immediately preceding the coupon payment date, which is made annually. Payout of the coupon may be made out of existing cash or in shares of Series A Preferred stock of the Company. For the three and six month periods ended June 30, 2018 and 2017, the estimated portion of the annual coupon is $6,102 and $6,455 and $12,330 and $12,910, respectively, which has been added to the liquidation value of the preferred stock as the Company does not anticipate paying the coupon in cash. The Series A Preferred Stock have no voting or conversion rights. If purchased, redeemed, or otherwise acquired (other than conversion), the preferred stock may be reissued.
Common Stock
In November 2016, the majority shareholders approved an amendment to the Company’s Certificate of Incorporation to increase the Company’s authorized shares of common stock from 1,100,000 to 25,000,000, to issue up to 2,000,000 shares of blank check preferred stock and to make effective, a reverse stock split at a range of 1 for 500 through 1 for 3,000 immediately followed by a forward split of the outstanding common stock at an exchange rate of 50 for 1 through 300 for 1 to reduce the number of authorized shares of the Company’s common stock, subject to the Board of Directors’ discretion.
In January 2017, the Company completed a reverse split of 1-for-3,000 immediately followed by a forward split of 300-for-1. As a result of the split every ten shares of common stock outstanding were consolidated into one share, reducing the number of common shares outstanding on the effective date from 10,989,608 to 1,098,960. All share and per share information on this Form 10-Q have been retroactively adjusted to reflect the reverse stock split.
The Company has authorized and reserved for future issuance 489,880 shares of common stock and 3,409,504 shares of preferred stock with respect to the remaining exchangeable shares to be issued as a result of the ShipTime acquisition.
Share Repurchase
During 2017, the Company entered into three agreements to repurchase exchangeable shares of ShipTime common stock. Each ShipTime exchangeable share exchanges into 311 preferred shares and 45 common shares of the Company. The total shares exchanged in these transactions were 14,535 common shares and 100,453 preferred shares. The allocated discount on the repurchase of the preferred stock was $1.77 per share of preferred stock and has been recorded in accumulated deficit, and was added to the net loss available to common stockholders in accordance with ASC 260-10-S99-2. The repurchase of the common shares was recorded at an allocated cost of $1.83 per share.
In January 2018, the Company entered into an agreement to repurchase 109 exchangeable shares of ShipTime common stock. The total shares exchanged in this transaction were 4,905 common shares and 33,899 preferred shares of the Company. The allocated discount on the repurchase of the preferred stock was $1.87 per share and has been recorded in accumulated deficit, and was added to the net loss available to common stockholders. The repurchase of the common shares was recorded at an allocated cost of $1.59 per share. In April 2018, the Company entered in a second agreement with a shareholder to purchase 120 exchangeable shares of ShipTime common stock. The total shares exchanged in this transaction were 5,400 common shares and 37,320 preferred shares of the Company. The discount on the repurchase of preferred stock was $1.90 per share and has been recorded in accumulated deficit, and was added to the net loss available to common stockholders. The repurchase of the common shares was recorded at an allocated cost of $1.58 per share.
Share-based Incentive Plans
During the period ended March 31, 2018, the Board of Directors voted to approve the 2018 Stock Option Plan which reserves 450,000 non-qualified stock options to be granted to employees. The Company has three additional stock option plans that include both incentive and non-qualified stock options to be granted to certain eligible employees, non-employee directors, or consultants of the Company. The Company granted 183,700 stock options to employees and consultants during the quarter ended March 31, 2018. The options have vesting periods of immediately and over a two-year period, they expire if not exercised within ten years from grant date, and the exercise price is $4.10 per share. As a result of the issuance, during the three and six month periods ended June 30, 2018 the Company recorded share-based compensation expense of $63,095 and $419,449, respectively.
|
Subsequent Events |
6 Months Ended |
---|---|
Jun. 30, 2018 | |
Subsequent Events [Abstract] | |
Subsequent Events | The Company has evaluated subsequent events through the filing date of this Form 10-Q, and has determined that no subsequent events have occurred that would require recognition in the condensed consolidated financial statements or disclosure in the notes thereto, other than as disclosed herein.
|
Organization and Significant Accounting Policies (Policies) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General Presentation and Basis of Consolidated Financial Statements | The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), and with the rules and regulations of the Securities and Exchange Commission ("SEC") regarding interim financial reporting. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2017 that was filed on March 30, 2018.
In the opinion of management, the Company has prepared the accompanying unaudited condensed consolidated financial statements on the same basis as its audited consolidated financial statements, and these unaudited condensed consolidated financial statements include all adjustments, consisting of normal recurring adjustments necessary for a fair presentation of the results of the interim periods presented. The operating results for the interim periods presented are not necessarily indicative of the results expected for the full year 2018.
On November 9, 2016, the Company’s board of directors agreed to effectuate a reverse split immediately followed by a forward split. The process was completed with FINRA on January 23, 2017. As a result of the split, every ten shares of common stock outstanding prior to the reverse split were consolidated into one share, reducing the number of common shares outstanding on the effective date from 10,989,608 to 1,098,960. All share and per share information in this Form 10-Q have been retroactively adjusted to reflect the reverse stock split.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Going Concern And Management Plan | The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has continued to incur losses, although it has taken significant steps to reduce them. For the six months ended June 30, 2018, the Company reported a net loss of $702,706. The Company has an accumulated deficit of $56,414,319 and has a working capital deficit of $(1,292,568) as of June 30, 2018. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
Management feels that the addition of ShipTime’s services will return a valuable impact on the Company’s growth in the near future. The positive cash flow from operations is a significant indicator of our successful transition to the new shipping services. In addition to the existing services provided, ShipTime will launch products that are complementary to the current offerings of AuctionInc, BeerRun and SpiritRun. Combined, the Company believes that all segments of the operations will benefit from ShipTime.
Although there can be no assurances, the Company believes that the above management plan will be sufficient to meet the Company's working capital requirements through the end of 2018 and will have a positive impact on the Company for 2019 and future years.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Principles of Consolidation | The condensed consolidated financial statements include the accounts of PAID, Inc. and its wholly owned subsidiaries, PAID Run, LLC and ShipTime Canada, Inc. All intercompany accounts and transactions have been eliminated.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign Currency | The currencies of ShipTime, the Company’s international subsidiary, are in Canadian dollars. Foreign currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at June 30, 2018. Results of operations and cash flows are translated using the average exchange rates throughout the period. The effect of exchange rate fluctuations on translation of assets and liabilities is included as a separate component of shareholders’ equity in accumulated other comprehensive income. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Geographic Concentrations | The Company conducts business in the U.S. and Canada. For customers headquartered in their respective countries, the Company derived approximately 95% of its revenues from Canada and 5% from the U.S. during the three months ended June 30, 2018, compared to 93% from Canada and 7% from the U.S. during the three months ended June 30, 2017. For the six months ended June 30, 2018 the Company derived 94% of its revenues from Canada and 6% from the U.S. compared to 92% from Canada and 8% from the U.S. during the same period in 2017.
At June 30, 2018, the Company maintained 99% of its net property and equipment in Canada and the remaining 1% in the U.S.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-Lived Assets | The Company reviews the carrying values of its long-lived assets for possible impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If the expected future cash flow from the use of the asset and its eventual disposition is less than the carrying amount of the asset, an impairment loss is recognized and measured using the fair value of the related asset. No impairment charges were recognized during the three and six months ended June 30, 2018 and 2017. There can be no assurance, however, that market conditions will not change or demand for the Company’s services will continue, which could result in impairment of long-lived assets in the future.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue Recognition | The Company generates revenue principally from fees for coordinating shipping services, sales of shipping calculator subscriptions, brewery management software subscriptions, and client services (See Note 5).
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings (Loss) Per Common Share | Basic earnings (loss) per share represent income (loss) available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income (loss) that would result from the assumed issuance. The potential common shares that may be issued by the Company relate to outstanding stock options and have been excluded from the computation of diluted earnings (loss) per share because they would reduce the reported loss per share and therefore have an anti-dilutive effect.
For the three months ended June 30, 2018 and 2017 and the six months ended June 30, 2018 and 2017, there were approximately 61,000 and 60,000 and 62,000 and 61,000, respectively, dilutive shares that were excluded from the diluted earnings (loss) per share as their effect would have been antidilutive for the periods then ended.
The Company computes its loss applicable to common stockholders by adding/subtracting dividends on preferred stock, including undeclared or unpaid dividends if cumulative, and any deemed dividends or discounts on redeemed preferred stock from its reported net loss and reports the same on the face of the condensed consolidated statements of operations and comprehensive loss.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting | The Company reports information about segments of its business in its annual consolidated financial statements and reports selected segment information in its quarterly reports issued to shareholders. The Company also reports on its entity-wide disclosures about the products and services it provides and reports revenues and its major customers. The Company’s four reportable segments are managed separately based on fundamental differences in their operations. At June 30, 2018, the Company operated in the following four reportable segments:
The Company evaluates performance and allocates resources based upon operating income. The accounting policies of the reportable segments are the same as those described in this summary of significant accounting policies. The Company’s chief operating decision makers are the Chief Executive Officer and Chief Financial Officer.
The following table compares total revenue for the periods indicated.
The following table compares total loss from operations for the periods indicated.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reclassification | Certain amounts were reclassified in the accompanying condensed consolidated statements of operations and comprehensive loss for the three and six months ended June 30, 2017 in order to conform to the current period presentation.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Recent Accounting Pronouncements | In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases”, which requires the lease rights and obligations arising from lease contracts, including existing and new arrangements, to be recognized as assets and liabilities on the balance sheet. ASU 2016-02 is effective for reporting periods beginning after December 15, 2018 with early adoption permitted. While the Company is still evaluating ASU 2016-02, the Company expects the adoption of ASU 2016-02 to have a material effect on the Company’s financial condition due to the recognition of the lease rights and obligations as assets and liabilities. The Company does not expect ASU 2016-02 to have a material effect on the Company’s results of operations and cash flows.
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments: Recognition and Measurement of Financial Assets and Financial Liabilities”, which addresses certain aspects of recognition, measurement, presentation and disclosure of financial statements. This guidance will be effective in the first quarter of fiscal year 2019 and early adoption is not permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This updated guidance supersedes the current revenue recognition guidance, including industry-specific guidance. The updated guidance introduces a five-step model to achieve its core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The updated guidance is effective for interim and annual periods beginning after December 15, 2016, and early adoption is not permitted. In July 2015, the FASB decided to delay the effective date of ASU 2014-09 until December 15, 2017. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date. On January 1, 2018, the Company elected to adopt the Cumulative-Effect Adjustment method and has determined there is no impact on its consolidated financial statements (see Note 5 for additional details on this implementation and the required disclosures).
In January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business”. The amendments in this updated guidance clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of businesses. The guidance in this update is effective for fiscal years beginning after December 15, 2017, and interim periods within those years. The Company adopted ASU 2017-01 as of January 1, 2018, which had no impact on the Company’s financial statements as of and for the three and six months ended June 30, 2018.
In January 2017, the FASB also issued ASU 2017-04, “Intangibles - Goodwill and other (Topic 350): Simplifying the Test for Goodwill Impairment”. The amendments in this Update remove the second step of the current goodwill impairment test. An entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The new guidance does not amend the optional qualitative assessment of goodwill impairment. This guidance is effective for impairment tests in fiscal years beginning after December 15, 2019.
In June 2018, the FASB issued ASU 2018-07, “Compensation – Stock Compensation (Topic 718): Improvements to Non-Employee Share Based Payment Accounting”. The amendments in this update expand the scope of the employee based share payments to non-employees and are intended to reduce cost and complexity for share base payments to non-employees. ASU 2018-07 will take effect for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted. The Company has elected to early adopt ASU 2018-07 as of June 30, 2018, which required the Company to measure the fair value of the awards for one non-employee as of the adoption date. The new measurement did not have a material effect on the Company’s condensed consolidated financial statements.
|
Organization and Significant Accounting Policies (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Income Statement | The following table compares total revenue for the periods indicated.
The following table compares total loss from operations for the periods indicated.
|
Accrued Expenses (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accrued Expenses |
|
Acquisitions and Intangible Assets (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets Tables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of intangible assets |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill activity |
|
Organization and Significant Accounting Policies (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Accounting Policies [Line Items] | ||||
Total revenue | $ 2,336,460 | $ 1,926,310 | $ 4,334,396 | $ 3,515,992 |
Total loss from operations | (190,191) | (146,751) | (706,295) | (345,969) |
Client Services [Member] | ||||
Accounting Policies [Line Items] | ||||
Total revenue | 5,182 | 3,144 | 10,565 | 16,553 |
Total loss from operations | 3,943 | 2,444 | 8,132 | 12,601 |
Shipping Calculator services [Member] | ||||
Accounting Policies [Line Items] | ||||
Total revenue | 45,569 | 49,727 | 93,695 | 3,236,591 |
Total loss from operations | (113,177) | (243,143) | (548,436) | 128,614 |
Brewery Management Software [Member] | ||||
Accounting Policies [Line Items] | ||||
Total revenue | 70,960 | 78,974 | 143,023 | 156,815 |
Total loss from operations | (10,608) | 287 | (10,837) | 12,566 |
Shipping coordination and label generation services [Member] | ||||
Accounting Policies [Line Items] | ||||
Total revenue | 2,214,749 | 1,794,465 | 4,087,113 | 106,033 |
Total loss from operations | $ (70,349) | $ 93,661 | $ (155,154) | $ (499,750) |
Organization and Significant Accounting Policies (Details Narrative) - USD ($) |
3 Months Ended | 6 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
Dec. 31, 2017 |
|
Organization And Significant Accounting Policies Details Narrative | |||||
Net loss | $ (193,336) | $ (153,210) | $ (702,706) | $ (356,583) | |
Accumulated deficit | $ (56,414,319) | (56,414,319) | $ (55,845,766) | ||
Cash used in operations | $ 15,117 | $ 270,647 |
Accrued Expenses (Details) - USD ($) |
Jun. 30, 2018 |
Dec. 31, 2017 |
---|---|---|
Payables and Accruals [Abstract] | ||
Payroll and related costs | $ 2,179 | $ 3,448 |
Royalties | 51,838 | 51,838 |
Stock price guarantee | 872,215 | 880,713 |
Other | 161,541 | 130,995 |
Total | $ 1,087,773 | $ 1,066,994 |
Acquisitions and Intangible Assets (Details) - USD ($) |
Jun. 30, 2018 |
Dec. 31, 2017 |
---|---|---|
Intangible Assets Details | ||
Patents | $ 16,000 | $ 16,000 |
Software | 83,750 | 83,750 |
Trade Name | 815,778 | 850,311 |
Technology | 520,992 | 540,201 |
Client list / relationship | 4,793,164 | 4,998,130 |
Accumulated amortization | (1,367,770) | (986,070) |
Intangible asset, net | $ 4,861,914 | $ 5,502,322 |
Acquisitions and Intangible Assets (Details 1) |
6 Months Ended |
---|---|
Jun. 30, 2018
USD ($)
| |
Acquisitions And Intangible Assets Details 1 | |
Beginning Balance | $ 10,695,120 |
Effect of exchange rate changes | (470,375) |
Ending Balance | $ 10,224,745 |
Acquisitions and Intangible Assets (Details Narrative) - USD ($) |
6 Months Ended | |
---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Intangible Assets Details Narrative | ||
Amortization of Intangible Assets | $ 424,674 | $ 406,138 |
Commitments and Contingencies (Details Narrative) - USD ($) |
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Dec. 31, 2017 |
|
Commitments and Contingencies Disclosure [Abstract] | |||
Note Payable | $ 60,161 | $ 113,033 | |
Stock price guarantee | 872,215 | $ 880,713 | |
Unrealized loss on stock price guarantee | $ 8,498 | $ (12,707) |
Revenue from Contracts with Customers (Details Narrative) - USD ($) |
Jun. 30, 2018 |
Dec. 31, 2017 |
---|---|---|
Revenue from Contract with Customer [Abstract] | ||
Contract assets | $ 62,878 | $ 38,287 |
Contract Liabilities | $ 258,972 | $ 279,250 |
Shareholder's Equity (Details Narrative) - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Shareholders Deficit Details Narrative | ||||
Common stock issued | 183,700 | |||
Share-based compensation expense | $ 63,095 | $ 0 | $ 419,449 | $ 0 |
Authorized and reserved stock for future issuance | 489,880 | 489,880 | ||
Authorized and reserved preferred stock for future issuance | 3,409,504 | 3,409,504 |
"<)ZR1AG$C/24*&
M6"4J33PC5"7=<@@LNY0UDS)FO+VQ2^DPJ?8<9U04F!0I> H(Q@GZ&!"?C#+Z
M8"12( 2\!(@DZ>*7*A"")<@4 Y*\'
M^+\,3)@6-ORN",K8AW*-ZA]U(DUSQC
MET TQQRG&+Z.62(8LB\I^%:*(_\/SK?A^TV%^PC?_Z5POTV0;A*DD2#]L,2M
MF/2?)&S54PVVB=/D2&F&+D[RRKL,[!V/;_(G?)KVK\(VLG/D;#R^;.Q_;8P'
ME+*[PA%J\8,MAH+:A^,G/-MIS";#FW[^06SYQL5O4$L#!!0 ( )N*#4UP
M,RW^M0$ -(# 9 >&PO=V]R:W-H965TA)CBZ_[P5D8
M3-:38+Y8G?<%&='D<)D0YD@XRBA%_#K^[-U
ML)PL0?%NLYC+ (QM.I=P1?_>48_5/^AL];Q&?9#CQL8HUVUFAXY(5O>E)G8[._*>(SGMFSUN(H"?G/;L8K\UY
MJQF4'15*DS@&ZLIXE
K9@33R*J\Y@\3'=A,;7;HB!$ '@R^GY]:]8)$ETJ8 <"CPTNSO2*L>IPA$:?J P:QN#(A$;6!:;#"N5E)3AJAQA2T16Y;I%QKLG$8
MEU[^KJ^WL)74F[S6C GW-I7Z+
;,<#P4T3?&)MUZ\I)KB3;NPU:D$
V,VDNYO5$5B1$B[>AC17U:D^(B%ZE%C =2_6:[-<
M%!:UV0+-BGB]U\*PSFH:80%^^*WOXE@;M]\6^=W%6P)-;T.;IW&:Z^-PN7W3
MA8UBSBI=.I8;O,@8$6V; &"65:I"FQ2AQUAXU(/4I(JW0,JLHXDH+>$"HRRZ
M26S+<2LZMIO 8008E^DBTZN4;3'E,JV6SJRX)?;A*TYE-.Z>HDR0UH=&)*R%
M*!7T,':1TG#)_$K25KLKG3-40#6B[=9)$6@E*2=,C-!K#0
MKSLP-P"P[;MU]./.@^-!CD3B74'--X):X-T7#WB& 1_,+BH_)Q1&'Z>.($BA
M]