|
North Carolina
|
| |
6531
|
| |
82-1518164
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Please send copies of all communications to:
|
| |||
|
Donald R. Reynolds
Andrew J. Gibbons Lorna A. Knick Wyrick Robbins Yates & Ponton LLP 4101 Lake Boone Trail, Suite 300 Raleigh, North Carolina 27607 (919) 781-4000 |
| |
M. Ali Panjwani, Esq.
Pryor Cashman LLP 7 Times Square New York, New York 10036 (212) 421-4100 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 44 | | | |
| | | | 46 | | | |
| | | | 56 | | | |
| | | | 61 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 77 | | | |
| | | | 80 | | | |
| | | | 88 | | | |
| | | | 88 | | | |
| | | | 88 | | | |
| | | | F-1 | | |
| Arizona | | | Indiana | | | Ohio | |
| Arkansas | | | Kentucky | | | Oklahoma | |
| California | | | Louisiana | | | Oregon | |
| Colorado | | | Maryland | | | South Carolina | |
| District of Columbia | | | Missouri | | | Tennessee | |
| Florida | | | Nevada | | | Texas | |
| Georgia | | | New Jersey | | | Virginia | |
| Illinois | | | North Carolina | | | Washington | |
| | |
Years ended December 31,
|
| |
Three months ended March 31,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 77,305,562 | | | | | $ | 109,621,943 | | | | | $ | 18,134,726 | | | | | $ | 28,838,831 | | |
Cost of revenue
|
| | | | 73,436,660 | | | | | | 103,672,899 | | | | | | 16,852,772 | | | | | | 26,687,256 | | |
Gross profit
|
| | | | 3,868,902 | | | | | | 5,949,044 | | | | | | 1,281,954 | | | | | | 2,151,575 | | |
General and administrative
|
| | | | 5,130,920 | | | | | | 9,599,050 | | | | | | 2,662,045 | | | | | | 1,930,076 | | |
Marketing
|
| | | | 255,090 | | | | | | 340,582 | | | | | | 57,762 | | | | | | 230,433 | | |
Total operating expenses
|
| | | | 5,386,010 | | | | | | 9,939,632 | | | | | | 2,719,807 | | | | | | 2,160,509 | | |
Loss from operations
|
| | | | (1,517,108) | | | | | | (3,990,588) | | | | | | (1,437,853) | | | | | | (8,934) | | |
Other expense, net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 102,123 | | | | | | 109,709 | | | | | | 27,370 | | | | | | 32,837 | | |
Other expense
|
| | | | 16,819 | | | | | | — | | | | | | — | | | | | | — | | |
Other expense, net
|
| | | | 118,942 | | | | | | 109,709 | | | | | | 27,370 | | | | | | 32,837 | | |
Loss from operations before income taxes
|
| | | | (1,636,050) | | | | | | (4,100,297) | | | | | | (1,465,223) | | | | | | (41,771) | | |
Income tax (expense) benefit
|
| | | | (27,155) | | | | | | 8,000 | | | | | | (4,020) | | | | | | (1,000) | | |
Net loss
|
| | | $ | (1,663,205) | | | | | $ | (4,092,297) | | | | | $ | (1,469,243) | | | | | $ | (42,771) | | |
Net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.04) | | | | | $ | (0.09) | | | | | $ | (0.03) | | | | | $ | (0.00) | | |
Weighted average common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 38,955,107 | | | | | | 46,216,001 | | | | | | 45,512,069 | | | | | | 47,106,286 | | |
| | |
As of December 31,
|
| | ||||||||||||||
| | |
2018
|
| |
2019
|
| |
As of March 31, 2020
|
| |||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Balance Sheet Data: | | | | | |||||||||||||||
Cash and cash equivalents
|
| | | $ | 1,008,538 | | | | | $ | 579,416 | | | | | $ | 844,449 | | |
Working capital
|
| | | | 525,791 | | | | | | (1,282,468) | | | | | | (1,229,223) | | |
Total assets
|
| | | | 3,834,139 | | | | | | 2,490,033 | | | | | | 3,901,027 | | |
Loan payable, net of current portion
|
| | | | 52,188 | | | | | | 35,093 | | | | | | 30,773 | | |
Note payable
|
| | | | 500,000 | | | | | | 500,000 | | | | | | 500,000 | | |
Lease liability, net of current portion
|
| | | | — | | | | | | 177,578 | | | | | | 167,261 | | |
Total stockholders’ equity (deficit)
|
| | | | 232,042 | | | | | | (1,159,185) | | | | | | (994,221) | | |
| | |
As of March 31, 2020
(Unaudited) |
| |||||||||
| | |
Actual
|
| |
Pro Forma
as Adjusted |
| |
Pro Forma
|
| |||
Cash and cash equivalents
|
| | | $ | 844,449 | | | |
|
| |
|
|
Notes Payable
|
| | | | 500,000 | | | | | | | | |
Loan Payable (including short-term maturities of $17,169)
|
| | | | 47,942 | | | | | | | | |
Total Debt
|
| | | | 547,942 | | | | | | | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.00 par value, 100,000,000 authorized and 48,178,852 shares issued and outstanding, actual; [•] shares authorized, [•] shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Additional paid-in-capital
|
| | | | 5,196,117 | | | | | | | | |
Accumulated deficit
|
| | | | (6,190,338) | | | | | | | | |
Total stockholders’ deficit
|
| | | | (994,221) | | | | | | | | |
Total Capitalization
|
| | | $ | (446,279) | | | | | | | | |
|
Assumed initial public offering price
|
| | | $ | | | |
|
Pro forma net tangible book value per share as of March 31, 2020
|
| | | $ | (0.02) | | |
|
Increase per share attributable to this offering
|
| | | $ | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | $ | | | |
|
Net tangible book value dilution per share to investors in this offering
|
| | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing Shareholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||||
New Investors
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | | | | |||
Total
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | | | |
| | |
December 31,
|
| |
December 31,
|
| | | | | | | |
March 31,
|
| |
March 31,
|
| | | | | | | ||||||||||||
| | |
2018
|
| |
2019
|
| |
Change
|
| |
2018
|
| |
2019
|
| |
Change
|
| ||||||||||||||||||
Agents
|
| | | | 2,724 | | | | | | 4,006 | | | | | | 47% | | | | | | 3,089 | | | | | | 4,258 | | | | | | 38% | | |
| | |
Three months ended March 31,
|
| |
Change
|
| | ||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Dollars
|
| |
Percentage
|
| | ||||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | | | | |||||||||
Revenue
|
| | | $ | 18,134,726 | | | | | $ | 28,838,831 | | | | | $ | 10,704,105 | | | | | | 59% | | | |
| | |
Three months ended March 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | |
(Unaudited)
|
| | | |||||||||||||||||||
Cost of revenue
|
| | | $ | 16,852,772 | | | | | $ | 26,687,256 | | | | | $ | 9,834,484 | | | | | | 58% | | |
| | |
Three months ended March 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||||||||
General and administrative
|
| | | $ | 2,662,045 | | | | | $ | 1,930,076 | | | | | $ | (731,969) | | | | | | (27)% | | |
Marketing
|
| | | | 57,762 | | | | | | 230,433 | | | | | | 172,671 | | | | | | 299% | | |
Total operating expenses
|
| | | $ | 2,719,807 | | | | | $ | 2,160,509 | | | | | $ | (559,298) | | | | | | (21)% | | |
| | |
Years ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
Revenue
|
| | | $ | 77,305,562 | | | | | $ | 109,621,943 | | | | | $ | 32,316,381 | | | | | | 42% | | |
| | |
Years ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
Cost of revenue
|
| | | $ | 73,436,660 | | | | | $ | 103,672,899 | | | | | $ | 30,236,239 | | | | | | 41% | | |
| | |
Years ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
General and administrative
|
| | | $ | 5,130,920 | | | | | $ | 9,599,050 | | | | | $ | 4,468,130 | | | | | | 87% | | |
Marketing
|
| | | | 255,090 | | | | | | 340,582 | | | | | | 85,492 | | | | | | 34% | | |
Total operating expenses
|
| | | $ | 5,386,010 | | | | | $ | 9,939,632 | | | | | $ | 4,553,622 | | | | | | 85% | | |
| | | | | | | | | | | | | | |
Change
|
| |||||||||
| | |
December 31, 2019
|
| |
March 31, 2020
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | | | | | | | |
(Unaudited)
|
| | | |||||||||||||
Current assets
|
| | | $ | 1,654,079 | | | | | $ | 2,967,991 | | | | | $ | 1,313,912 | | | | | | 79% | | |
Current liabilities
|
| | | | 2,936,547 | | | | | | 4,197,214 | | | | | | 1,260,667 | | | | | | 43% | | |
Net working capital
|
| | | $ | (1,282,468) | | | | | $ | (1,229,223) | | | | | $ | 53,245 | | | | | | 4% | | |
| | | | | |
Three months ended March 31,
|
| |
Change
|
| ||||||||||||||||||
| | | | | |
2019
|
| |
2020
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
| | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |||||||||
Net cash (used in) provided by operating activities
|
| | | | | | $ | (411,944) | | | | | $ | 303,083 | | | | | $ | 715,027 | | | | | | 174% | | |
Net cash used in investing activities
|
| | | | | | $ | (61,900) | | | | | $ | (116,818) | | | | | $ | (54,918) | | | | | | (89)% | | |
Net cash provided by financing activities
|
| | | | | | $ | 571,827 | | | | | $ | 78,768 | | | | | $ | (493,059) | | | | | | (86)% | | |
| | |
Years ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
Dollars
|
| |
Percentage
|
| ||||||||||||
Net cash used in operating activities
|
| | | $ | (689,173) | | | | | $ | (1,110,972) | | | | | $ | (421,799) | | | | | | (61)% | | |
Net cash used in investing activities
|
| | | $ | (180,217) | | | | | $ | (372,816) | | | | | $ | (192,599) | | | | | | (107)% | | |
Net cash provided by financing activities
|
| | | $ | 1,723,490 | | | | | $ | 1,054,666 | | | | | $ | (668,824) | | | | | | (39)% | | |
| | |
For the Year Ended
|
| |
For the Three Months Ended
|
| ||||||||||||||||||
| | |
December 31, 2018
|
| |
December 31, 2019
|
| |
March 31, 2019
|
| |
March 31, 2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Net loss
|
| | | $ | (1,663,205) | | | | | $ | (4,092,297) | | | | | $ | (1,469,243) | | | | | $ | (42,771) | | |
Other expense, net
|
| | | | 118,942 | | | | | | 109,709 | | | | | | 27,370 | | | | | | 32,837 | | |
Income tax expense (benefit)
|
| | | | 27,155 | | | | | | (8,000) | | | | | | 4,020 | | | | | | 1,000 | | |
Depreciation & amortization
|
| | | | 23,400 | | | | | | 60,441 | | | | | | 6,022 | | | | | | 19,275 | | |
Restricted stock award compensation expense
|
| | | | 253,353 | | | | | | 1,570,151 | | | | | | 910,092 | | | | | | 103,158 | | |
Stock option compensation expense
|
| | | | — | | | | | | 59,453 | | | | | | — | | | | | | 21,563 | | |
Adjusted EBITDA
|
| | | $ | (1,240,355) | | | | | $ | (2,300,543) | | | | | $ | (521,739) | | | | | $ | 135,062 | | |
|
Arizona
|
| | Indiana | | | Ohio | |
|
Arkansas
|
| | Kentucky | | | Oklahoma | |
|
California
|
| | Louisiana | | | Oregon | |
|
Colorado
|
| | Maryland | | | South Carolina | |
|
District of Columbia
|
| | Missouri | | | Tennessee | |
|
Florida
|
| | Nevada | | | Texas | |
|
Georgia
|
| | New Jersey | | | Virginia | |
|
Illinois
|
| | North Carolina | | | Washington | |
Name
|
| |
Age
|
| |
Position
|
|
Joshua Harley | | |
43
|
| | Chairman, Chief Executive Officer, Director | |
Marco Fregenal | | |
56
|
| | President and Chief Financial Officer, and Director | |
Samantha Giuggio | | |
50
|
| | Chief Broker Operations Officer | |
Chris Bennett | | |
39
|
| | Director | |
Jeffrey Coats | | |
62
|
| | Director | |
David C. Hood | | |
58
|
| | Director | |
Glenn Sampson | | |
79
|
| | Director | |
Jennifer Venable | | |
49
|
| | Director | |
Name and principal position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Bonus
($) |
| |
Stock
awards ($) |
| |
Option
awards ($) |
| |
All other
compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Joshua Harley,
Chief Executive Officer |
| | | | 2019 | | | | | $ | 379,167 | | | | | $ | 176,050 | | | | | | — | | | | | | — | | | | | $ | 11,112(2) | | | | | $ | 566,329 | | |
| | | 2018 | | | | | $ | 381,095 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 31,140(3) | | | | | $ | 412,235 | | | ||
| | | 2017 | | | | | $ | 372,500 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 7,802 (4) | | | | | $ | 380,302 | | | ||
Marco Fregenal,
President and Chief Financial Officer |
| | | | 2019 | | | | | $ | 416,846 | | | | | $ | 164,830 | | | | | | — | | | | | | — | | | | | $ | 8,128(5) | | | | | $ | 589,804 | | |
| | | 2018 | | | | | $ | 397,157 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 22,808 (6) | | | | | $ | 419,965 | | | ||
| | | 2017 | | | | | $ | 283,397 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 28,830 (7) | | | | | $ | 312,227 | | | ||
Samantha Giuggio,
Chief Broker Operations Officer |
| | | | 2019 | | | | | $ | 177,000 | | | | | | — | | | | | $ | 75,000 | | | | | | — | | | | | $ | 11,850(8) | | | | | $ | 263,850 | | |
| | | 2018 | | | | | $ | 140,000 | | | | | | — | | | | | $ | 43,000 | | | | | | — | | | | | $ | 22,422 (9) | | | | | $ | 205,422 | | | ||
| | | 2017 | | | | | $ | 120,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,510 (10) | | | | | $ | 121,510 | | |
Plan
|
| |
Number of
Shares Issued |
| |
Number of
Shares Reserved for Issuance |
| |
Number of
Shares Underlying Outstanding Options or Warrant |
| |
Number of
Shares Remaining Available for Future Issuance |
| ||||||||||||
2017 Stock Plan
|
| | | | 1,911,624 | | | | | | 15,000,000 | | | | | | 175,000 | | | | | | 12,913,376 | | |
2019 Omnibus Stock Incentive Plan
|
| | | | 1,571,232 | | | | | | 5,000,000 | | | | | | — | | | | | | 3,428,768 | | |
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($) |
| |
Total
($) |
| ||||||||||||
Chris Bennett
|
| | | $ | 3,750 | | | | | $ | 25,000 | | | | | | — | | | | | $ | 28,750 | | |
Jeffrey H. Coats
|
| | | $ | 18,750 | | | | | $ | 40,000 | | | | | | — | | | | | $ | 58,750 | | |
Hoshi Printer(2)
|
| | | $ | 30,000 | | | | | $ | 40,000 | | | | | | — | | | | | $ | 70,000 | | |
David C. Hood
|
| | | $ | 15,000 | | | | | $ | 40,000 | | | | | | — | | | | | $ | 55,000 | | |
Glenn Sampson
|
| | | $ | 3,750 | | | | | $ | 25,000 | | | | | | — | | | | | $ | 28,750 | | |
Jennifer Venable
|
| | | $ | 3,750 | | | | | $ | 25,000 | | | | | | — | | | | | $ | 28,750 | | |
| | | | | |
No Exercise
of Underwriters’ Option |
| |
Full Exercise
of Underwriters’ Option |
| | |||||||||||||||||||||||||||||||||||||||||
| | |
Shares Beneficially
Owned before the Offering |
| | | | | | | |
Shares Beneficially
Owned after the Offering |
| | | | | | | |
Shares Beneficially
Owned after the Offering |
| | |||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percent(1)
|
| |
Shares
Offered Hereby |
| |
Number
|
| |
Percent(1)
|
| |
Shares
Offered Hereby |
| |
Number
|
| |
Percent(1)
|
| | ||||||||||||||||||||||||||
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||
Joshua Harley
|
| | | | 23,546,195(2) | | | | | | 48.9% | | | | | | — | | | | | | 23,546,195(2) | | | | | | [ ]% | | | | | | — | | | | | | 23,546,195(2) | | | | | | [ ]% | | | | ||
Marco Fregenal
|
| | | | 7,016,710 | | | | | | 14.6% | | | | | | — | | | | | | 7,016,710 | | | | | | [ ]% | | | | | | — | | | | | | 7,016,710 | | | | | | [ ]% | | | | ||
Samantha Giuggio
|
| | | | 147,770(3) | | | | | | * | | | | | | — | | | | | | 147,770(3) | | | | | | * | | | | | | — | | | | | | 147,770(3) | | | | | | * | | | | ||
Christopher Bennett
|
| | | | 25,000(4) | | | | | | * | | | | | | — | | | | | | 25,000(4) | | | | | | * | | | | | | — | | | | | | 25,000(4) | | | | | | * | | | | ||
Jeffrey H. Coats
|
| | | | 40,000(4) | | | | | | * | | | | | | — | | | | | | 40,000(4) | | | | | | * | | | | | | — | | | | | | 40,000(4) | | | | | | * | | | | ||
David C. Hood
|
| | | | 40,000(4) | | | | | | * | | | | | | — | | | | | | 40,000(4) | | | | | | * | | | | | | — | | | | | | 40,000(4) | | | | | | * | | | | ||
Glenn Sampson
|
| | | | 11,108,983(5) | | | | | | 23.1% | | | | | | — | | | | | | 11,108,983(5) | | | | | | [ ]% | | | | | | [ ] | | | | | | [ ](5) | | | | | | [ ]% | | | | ||
Jennifer B. Venable
|
| | | | 25,000(4) | | | | | | * | | | | | | — | | | | | | 25,000(4) | | | | | | * | | | | | | — | | | | | | 25,000(4) | | | | | | * | | | | ||
All directors and executive officers
as a group (8 individuals) |
| | | | 41,949,658 | | | | | | 86.9% | | | | | | | | | | | | 41,949,658 | | | | | | [ ]% | | | | | | | | | | | | [ ] | | | | | | [ ]% | | | | | |
Underwriter
|
| |
Number of Shares
|
|
Roth Capital Partners, LLC
|
| | | |
Total
|
| | | |
| | |
Total
|
| | | | | | | |||||||||||||||
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| | | |||||||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | | | |||||||
Underwriting discounts and commissions (7%)
|
| | | $ | | | | | $ | | | | | $ | | | | | |||||||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | | |
| | | | | F-2 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,008,538 | | | | | $ | 579,416 | | |
Accounts receivable
|
| | | | 1,494,580 | | | | | | 304,769 | | |
Agent annual fee receivable, net of allowance of $138,030 and $349,420
|
| | | | 322,070 | | | | | | 356,131 | | |
Due from affiliates
|
| | | | 668,597 | | | | | | 2,561 | | |
Prepaid and other current assets
|
| | | | 81,915 | | | | | | 411,202 | | |
Total current assets
|
| | | | 3,575,700 | | | | | | 1,654,079 | | |
Property and equipment, net
|
| | | | 90,619 | | | | | | 105,972 | | |
Capitalized software, net
|
| | | | 167,820 | | | | | | 464,842 | | |
Lease right of use assets
|
| | | | — | | | | | | 265,140 | | |
Total assets
|
| | | $ | 3,834,139 | | | | | $ | 2,490,033 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 3,023,045 | | | | | $ | 2,806,228 | | |
Due to affiliates
|
| | | | 10,064 | | | | | | 23,658 | | |
Loan payable – current portion
|
| | | | 16,800 | | | | | | 17,095 | | |
Lease liability – current portion
|
| | | | — | | | | | | 89,566 | | |
Total current liabilities
|
| | | | 3,049,909 | | | | | | 2,936,547 | | |
Loan payable, net of current portion
|
| | | | 52,188 | | | | | | 35,093 | | |
Note payable
|
| | | | 500,000 | | | | | | 500,000 | | |
Lease liability, net of current portion
|
| | | | — | | | | | | 177,578 | | |
Total liabilities
|
| | | | 3,602,097 | | | | | | 3,649,218 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ Equity (Deficit): | | | | | | | | | | | | | |
Common stock, $0.00 par value, 100,000,000 authorized and 44,488,311 and 48,124,613 issued and outstanding as of December 31, 2018 and December 31, 2019
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 2,287,312 | | | | | | 4,988,382 | | |
Accumulated deficit
|
| | | | (2,055,270) | | | | | | (6,147,567) | | |
Total stockholders’ equity (deficit)
|
| | | | 232,042 | | | | | | (1,159,185) | | |
Total liabilities and stockholders’ equity
|
| | | $ | 3,834,139 | | | | | $ | 2,490,033 | | |
| | |
Years ended December 31,
|
| | | | |||||||||
| | |
2018
|
| |
2019
|
| | ||||||||
Revenue
|
| | | $ | 77,305,562 | | | | | $ | 109,621,943 | | | | ||
Cost of revenue
|
| | | | 73,436,660 | | | | | | 103,672,899 | | | | ||
Gross profit
|
| | | | 3,868,902 | | | | | | 5,949,044 | | | | ||
General and administrative
|
| | | | 5,130,920 | | | | | | 9,599,050 | | | | ||
Marketing
|
| | | | 255,090 | | | | | | 340,582 | | | | ||
Total operating expenses
|
| | | | 5,386,010 | | | | | | 9,939,632 | | | | ||
Loss from operations
|
| | | | (1,517,108) | | | | | | (3,990,588) | | | | ||
Other expense, net | | | | | | | | | | | | | | | ||
Interest expense, net
|
| | | | 102,123 | | | | | | 109,709 | | | | ||
Other expense
|
| | | | 16,819 | | | | | | — | | | | ||
Other expense, net
|
| | | | 118,942 | | | | | | 109,709 | | | | ||
Loss from operations before income taxes
|
| | | | (1,636,050) | | | | | | (4,100,297) | | | | ||
Income tax (expense) benefit
|
| | | | (27,155) | | | | | | 8,000 | | | | ||
Net loss
|
| | | $ | (1,663,205) | | | | | $ | (4,092,297) | | | | ||
Net loss per share | | | | | | | | | | | | | | | ||
Basic and Diluted
|
| | | $ | (0.04) | | | | | $ | (0.09) | | | | ||
Weighted average common shares outstanding | | | | | | | | | | | | | | | ||
Basic and Diluted
|
| | | | 38,955,107 | | | | | | 46,216,001 | | | |
| | |
Fathom
Realty Holdings, LLC |
| |
Fathom Realty Group, Inc.
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Common
Stock and capital in excess of par |
| | | | | | | |
Fathom Holdings Inc.
|
| | |||||||||||||||||||||||||||||||||||||||||
| | |
Members’
equity |
| |
Retained
earnings |
| |
Series A
Shares |
| |
Common
Stock |
| |
Par
Value |
| |
APIC
|
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | $ | (179,213) | | | | | $ | — | | | | | $ | 256,364 | | | | | | 85,000,000 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (75,431) | | | | | $ | 1,720 | | |
Cancellation of Series A
|
| | | | — | | | | | | — | | | | | | — | | | | | | (85,000,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exchange agreement Fathom Realty Group, Inc.
|
| | | | 325,447 | | | | | | — | | | | | | (325,447) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of membership units Fathom Realty Holdings , LLC
|
| | | | (70,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,000) | | |
Issuance of common shares for Intelliagent, LLC (related party)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,302,650 | | | | | | — | | | | | | 174 | | | | | | — | | | | | | 174 | | |
Issuance of common shares for Fathom Realty Holdings, LLC
|
| | | | (323,785) | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,197,344 | | | | | | — | | | | | | 323,785 | | | | | | — | | | | | | — | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,710,000 | | | | | | — | | | | | | 1,710,000 | | | | | | — | | | | | | 1,710,000 | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 278,317 | | | | | | — | | | | | | 253,353 | | | | | | — | | | | | | 253,353 | | |
Net income (loss)
|
| | | | 247,551 | | | | | | — | | | | | | 69,083 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,979,839) | | | | | | (1,663,205) | | |
Balance at December 31, 2018
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,488,311 | | | | | | — | | | | | | 2,287,312 | | | | | | (2,055,270) | | | | | | 232,042 | | |
Issuance of common stock, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,018,399 | | | | | | — | | | | | | 1,071,466 | | | | | | — | | | | | | 1,071,466 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,617,903 | | | | | | — | | | | | | 1,629,604 | | | | | | — | | | | | | 1,629,604 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,092,297) | | | | | | (4,092,297) | | |
Balance at December 31, 2019
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | | 48,124,613 | | | | | $ | — | | | | | $ | 4,988,382 | | | | | $ | (6,147,567) | | | | | $ | (1,159,185) | | |
|
| | |
Years ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,663,205) | | | | | $ | (4,092,297) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 23,400 | | | | | | 60,441 | | |
Bad debt expense
|
| | | | 111,467 | | | | | | 211,390 | | |
Share-based compensation
|
| | | | 253,353 | | | | | | 1,629,604 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (134,223) | | | | | | 1,189,811 | | |
Agent annual fees receivable
|
| | | | (88,654) | | | | | | (245,451) | | |
Due from affiliates
|
| | | | (72,191) | | | | | | 666,036 | | |
Prepaid and other assets
|
| | | | (4,127) | | | | | | (329,287) | | |
Accounts payable and accrued liabilities
|
| | | | 885,008 | | | | | | (216,817) | | |
Operating lease right of use assets
|
| | | | — | | | | | | (3,326) | | |
Operating lease liabilities
|
| | | | — | | | | | | 5,330 | | |
Due to affiliates
|
| | | | (1) | | | | | | 13,594 | | |
Net cash used in operating activities
|
| | | | (689,173) | | | | | | (1,110,972) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (12,397) | | | | | | (41,336) | | |
Purchase of capitalized software
|
| | | | (167,820) | | | | | | (331,480) | | |
Net cash used in investing activities
|
| | | | (180,217) | | | | | | (372,816) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Principal payments on loan payable
|
| | | | (16,510) | | | | | | (16,800) | | |
Proceeds from issuance of common stock
|
| | | | 1,710,000 | | | | | | 1,071,466 | | |
Proceeds from note payable
|
| | | | 500,000 | | | | | | — | | |
Payments on note payable
|
| | | | (400,000) | | | | | | — | | |
Purchase of Fathom Realty Holdings, LLC membership interest
|
| | | | (70,000) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,723,490 | | | | | | 1,054,666 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 854,100 | | | | | | (429,122) | | |
Cash and cash equivalents at beginning of period
|
| | | | 154,438 | | | | | | 1,008,538 | | |
Cash and cash equivalents at end of period
|
| | | $ | 1,008,538 | | | | | $ | 579,416 | | |
Supplemental disclosure of cash and non-cash transactions: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 102,151 | | | | | $ | 109,856 | | |
Income taxes paid
|
| | | $ | 12,505 | | | | | $ | 1,250 | | |
Issuance of non-voting units for Fathom Realty Group Inc.
|
| | | $ | 325,447 | | | | | $ | — | | |
Issuance of common stock for Fathom Realty Holdings LLC
|
| | | $ | 323,785 | | | | | $ | — | | |
Right of use assets obtained in exchange for lease liabilities
|
| | | $ | — | | | | | $ | 261,814 | | |
Asset category
|
| |
Depreciable life
|
|
Vehicles | | |
7 years
|
|
Computers and equipment | | |
5 years
|
|
Furniture and fixtures | | |
7 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Shares issuable upon exercise of stock options
|
| | | | — | | | | | | 175,000 | | |
Non-vested shares under restricted stock grants
|
| | | | — | | | | | | 1,074,594 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Vehicles
|
| | | $ | 119,324 | | | | | $ | 119,324 | | |
Computers and equipment
|
| | | | 45,545 | | | | | | 73,115 | | |
Furniture and fixtures
|
| | | | 16,292 | | | | | | 30,058 | | |
Total property and equipment
|
| | | | 181,161 | | | | | | 222,497 | | |
Accumulated depreciation
|
| | | | (90,542) | | | | | | (116,525) | | |
Total property and equipment, net
|
| | | $ | 90,619 | | | | | $ | 105,972 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Software Development
|
| | | $ | 167,820 | | | | | $ | 499,300 | | |
Total capitalized software
|
| | | | 167,820 | | | | | | 499,300 | | |
Accumulated amortization
|
| | | | — | | | | | | (34,458) | | |
Total capitalized software, net
|
| | | $ | 167,820 | | | | | $ | 464,842 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Accounts payable
|
| | | $ | 817,814 | | | | | $ | 922,373 | | |
Accrued professional fees
|
| | | | — | | | | | | 601,797 | | |
Deferred annual fee
|
| | | | 299,291 | | | | | | 463,667 | | |
Accrued commissions
|
| | | | 1,489,246 | | | | | | 261,161 | | |
Accrued compensation
|
| | | | 179,322 | | | | | | 196,948 | | |
Insurance premium liabilities
|
| | | | — | | | | | | 139,891 | | |
Other accrued liabilities
|
| | | | 21,715 | | | | | | 72,836 | | |
Accrued legal fees
|
| | | | — | | | | | | 71,724 | | |
Credit card liability
|
| | | | 71,757 | | | | | | 70,431 | | |
Accrued bonuses
|
| | | | 143,900 | | | | | | 5,400 | | |
Total accounts payable and accrued liabilities
|
| | | $ | 3,023,045 | | | | | $ | 2,806,228 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Loan payable – Automobile loan
|
| | | $ | 68,988 | | | | | $ | 52,188 | | |
Less current portion
|
| | | | (16,800) | | | | | | (17,095) | | |
Loan payable, net of current portion
|
| | | $ | 52,188 | | | | | $ | 35,093 | | |
Year ending December 31,
|
| |
Maturities of
Loan Payable |
| |||
2020
|
| | | $ | 17,095 | | |
2021
|
| | | | 17,394 | | |
2022
|
| | | | 17,699 | | |
| | | | $ | 52,188 | | |
| | |
Shares
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Nonvested at December 31, 2018
|
| | | | — | | | | | | | | |
Granted
|
| | | | 2,617,903 | | | | | $ | 1.05 | | |
Vested
|
| | | | (1,543,309) | | | | | $ | (1.00) | | |
Forfeited
|
| | | | — | | | | | | | | |
Nonvested at December 31, 2019
|
| | | | 1,074,594 | | | | | $ | 1.12 | | |
|
Annual dividend yield
|
| | | | — | | |
|
Expected life (years)
|
| | | | 5.5 | | |
|
Risk-free interest rate
|
| | | | 2.43% | | |
|
Expected volatility
|
| | | | 45.0% | | |
Components of total lease cost:
|
| |
Year ended
December 31, 2019 |
| |||
Operating lease expense
|
| | | $ | 104,794 | | |
Short-term lease expense
|
| | | | 38,414 | | |
Total lease cost
|
| | | $ | 143,208 | | |
|
| | |
As of
December 31, 2019 |
| |||
Assets | | | |||||
Lease right of use assets
|
| | | $ | 265,140 | | |
Total lease assets
|
| | | $ | 265,140 | | |
|
| | |
As of
December 31, 2019 |
| |||
Liabilities | | | |||||
Current liabilities: | | | |||||
Lease liability – current portion
|
| | | $ | 89,566 | | |
Noncurrent liabilities: | | | | | | | |
Lease liability, net of current portion
|
| | | | 177,578 | | |
Total lease liability
|
| | | $ | 267,144 | | |
|
Weighted average remaining lease term (in years) – operating leases
|
| | | | 4.51 | | |
|
Weighted average discount rate – operating leases
|
| | | | 8% | | |
Year ending December 31,
|
| |
Operating Leases
|
| |||
2020
|
| | | $ | 107,604 | | |
2021
|
| | | | 51,275 | | |
2022
|
| | | | 40,175 | | |
2023
|
| | | | 41,686 | | |
2024
|
| | | | 43,243 | | |
2025 and thereafter
|
| | | | 37,353 | | |
Total Minimum Lease Payments
|
| | | $ | 321,336 | | |
Less effects of discounting
|
| | | | (54,192) | | |
Present value of future minimum lease payments
|
| | | $ | 267,144 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Hometown Heroes Holdings, LLC
|
| | | $ | 601,729 | | | | | $ | — | | |
On Target Transactions LLC
|
| | | | 66,868 | | | | | | 2,561 | | |
Total due from affiliates
|
| | | $ | 668,597 | | | | | $ | 2,561 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Hometown Heroes Holdings, LLC
|
| | | $ | 10,064 | | | | | $ | 23,658 | | |
Total due to affiliates
|
| | | $ | 10,064 | | | | | $ | 23,658 | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Current (provision) benefit: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (27,155) | | | | | | 8,000 | | |
Total Current
|
| | | | (27,155) | | | | | | 8,000 | | |
Deferred provision benefit: | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Total deferred
|
| | | | — | | | | | | — | | |
Income tax (expense) benefit
|
| | | $ | (27,155) | | | | | $ | 8,000 | | |
| | |
Period/Year Ended
|
| |||||||||||||||||||||
| | |
12/31/2018
|
| |
12/31/2019
|
| ||||||||||||||||||
Provision for federal income taxes at statutory rates
|
| | | $ | 343,571 | | | | | | (21)% | | | | | $ | 861,062 | | | | | | (21)% | | |
Provision for state income taxes, net of federal benefit
|
| | | | 9,699 | | | | | | (1)% | | | | | | 79,435 | | | | | | (2)% | | |
Effect of flow-through entity
|
| | | | 2,542 | | | | | | 0% | | | | | | — | | | | | | 0% | | |
Change in valuation allowance
|
| | | | (410,754) | | | | | | 26% | | | | | | (926,681) | | | | | | 23% | | |
Nondeductible expenses
|
| | | | (698) | | | | | | 0% | | | | | | (7,437) | | | | | | 0% | | |
Tax effect of entities not included in consolidated return
|
| | | | 25,573 | | | | | | (2)% | | | | | | — | | | | | | 0% | | |
Return to provision adjustments
|
| | | | — | | | | | | 0% | | | | | | 2,172 | | | | | | 0% | | |
Other
|
| | | | 2,912 | | | | | | 0% | | | | | | (551) | | | | | | 0% | | |
Income tax (expense) benefit
|
| | | $ | (27,155) | | | | | | 2% | | | | | $ | 8,000 | | | | | | 0% | | |
Effective Tax Rate
|
| | | | 1.96% | | | | | | | | | | | | 0.20% | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net Operating Loss Carryforward
|
| | | $ | 484,058 | | | | | $ | 1,469,052 | | |
Property and equipment
|
| | | | 1,576 | | | | | | 430 | | |
Intangibles
|
| | | | 930 | | | | | | — | | |
Interest Expense Carryforward
|
| | | | 8,374 | | | | | | 33,741 | | |
Charitable Contributions Carryover
|
| | | | 322 | | | | | | 5,189 | | |
Other Accrued liabilities
|
| | | | — | | | | | | 457 | | |
Total deferred tax assets
|
| | | | 495,260 | | | | | | 1,508,869 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Internally Developed Software
|
| | | | (38,186) | | | | | | (105,869) | | |
Stock Compensation
|
| | | | — | | | | | | (19,093) | | |
Prepaid Expenses
|
| | | | (7,301) | | | | | | (7,453) | | |
Total deferred tax liabilities
|
| | | | (45,487) | | | | | | (132,415) | | |
Valuation Allowance
|
| | | | (449,773) | | | | | | (1,376,454) | | |
Deferred tax asset, net
|
| | | $ | — | | | | | $ | — | | |
| | |
December 31, 2019
|
| |
March 31, 2020
|
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 579,416 | | | | | $ | 844,449 | | |
Accounts receivable
|
| | | | 304,769 | | | | | | 743,193 | | |
Agent annual fees receivable, net of allowance of $349,420 and
$384,690 |
| | | | 356,131 | | | | | | 926,835 | | |
Due from affiliates
|
| | | | 2,561 | | | | | | 1,466 | | |
Prepaid and other current assets
|
| | | | 411,202 | | | | | | 452,048 | | |
Total current assets
|
| | | | 1,654,079 | | | | | | 2,967,991 | | |
Property and equipment, net
|
| | | | 105,972 | | | | | | 101,300 | | |
Capitalized software, net
|
| | | | 464,842 | | | | | | 567,057 | | |
Lease right of use assets
|
| | | | 265,140 | | | | | | 264,679 | | |
Total assets
|
| | | $ | 2,490,033 | | | | | $ | 3,901,027 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 2,806,228 | | | | | $ | 4,054,983 | | |
Due to affiliates
|
| | | | 23,658 | | | | | | 25,102 | | |
Loan payable – current portion
|
| | | | 17,095 | | | | | | 17,169 | | |
Lease liability – current portion
|
| | | | 89,566 | | | | | | 99,960 | | |
Total current liabilities
|
| | | | 2,936,547 | | | | | | 4,197,214 | | |
Loan payable, net of current portion
|
| | | | 35,093 | | | | | | 30,773 | | |
Note payable
|
| | | | 500,000 | | | | | | 500,000 | | |
Lease liability, net of current portion
|
| | | | 177,578 | | | | | | 167,261 | | |
Total liabilities
|
| | | | 3,649,218 | | | | | | 4,895,248 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ Deficit: | | | | | | | | | | | | | |
Common stock, $0.00 par value, 100,000,000 authorized and
48,124,613 and 48,178,852 issued and outstanding as of December 31, 2019 and March 31, 2020 |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 4,988,382 | | | | | | 5,196,117 | | |
Accumulated deficit
|
| | | | (6,147,567) | | | | | | (6,190,338) | | |
Total stockholders’ deficit
|
| | | | (1,159,185) | | | | | | (994,221) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 2,490,033 | | | | | $ | 3,901,027 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 18,134,726 | | | | | $ | 28,838,831 | | |
Cost of revenue
|
| | | | 16,852,772 | | | | | | 26,687,256 | | |
Gross profit
|
| | | | 1,281,954 | | | | | | 2,151,575 | | |
General and administrative
|
| | | | 2,662,045 | | | | | | 1,930,076 | | |
Marketing
|
| | | | 57,762 | | | | | | 230,433 | | |
Total operating expenses
|
| | | | 2,719,807 | | | | | | 2,160,509 | | |
Loss from operations
|
| | | | (1,437,853) | | | | | | (8,934) | | |
Other expense, net | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 27,370 | | | | | | 32,837 | | |
Other expense, net
|
| | | | 27,370 | | | | | | 32,837 | | |
Loss from operations before income taxes
|
| | | | (1,465,223) | | | | | | (41,771) | | |
Income tax expense
|
| | | | 4,020 | | | | | | 1,000 | | |
Net loss
|
| | | $ | (1,469,243) | | | | | $ | (42,771) | | |
Net loss per share | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (0.03) | | | | | $ | (0.00) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 45,512,069 | | | | | | 47,106,286 | | |
| | |
Three months ended March 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 44,488,311 | | | | | $ | — | | | | | $ | 2,287,312 | | | | | $ | (2,055,270) | | | | | $ | 232,042 | | |
Issuance of common stock
|
| | | | 576,000 | | | | | | — | | | | | | 576,000 | | | | | | — | | | | | | 576,000 | | |
Share-based compensation
|
| | | | 910,092 | | | | | | — | | | | | | 910,092 | | | | | | — | | | | | | 910,092 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,469,243) | | | | | | (1,469,243) | | |
Balance at March 31, 2019
|
| | | | 45,974,403 | | | | | $ | — | | | | | $ | 3,773,404 | | | | | $ | (3,524,513) | | | | | $ | 248,891 | | |
|
| | |
Three months ended March 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 48,124,613 | | | | | $ | — | | | | | $ | 4,988,382 | | | | | $ | (6,147,567) | | | | | $ | (1,159,185) | | |
Issuance of common stock
|
| | | | 74,112 | | | | | | — | | | | | | 83,014 | | | | | | — | | | | | | 83,014 | | |
Share-based compensation
|
| | | | (19,873) | | | | | | — | | | | | | 124,721 | | | | | | — | | | | | | 124,721 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (42,771) | | | | | | (42,771) | | |
Balance at March 31, 2020
|
| | | | 48,178,852 | | | | | $ | — | | | | | $ | 5,196,117 | | | | | $ | (6,190,338) | | | | | $ | (994,221) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,469,243) | | | | | $ | (42,771) | | |
Adjustments to reconcile net loss to net cash (used in) provided by operating
activities: |
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 6,022 | | | | | | 19,275 | | |
Bad debt expense
|
| | | | 54,450 | | | | | | 35,270 | | |
Share-based compensation
|
| | | | 910,092 | | | | | | 124,721 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 924,911 | | | | | | (438,424) | | |
Agent annual fees receivable
|
| | | | (251,905) | | | | | | (605,974) | | |
Due from affiliates
|
| | | | (25,679) | | | | | | 1,095 | | |
Prepaid and other assets
|
| | | | 3,299 | | | | | | (40,846) | | |
Accounts payable and accrued liabilities
|
| | | | (564,380) | | | | | | 1,248,755 | | |
Operating lease right of use assets
|
| | | | 21,129 | | | | | | 461 | | |
Operating lease liabilities
|
| | | | (20,641) | | | | | | 77 | | |
Due to affiliates
|
| | | | 1 | | | | | | 1,444 | | |
Net cash (used in) provided by operating activities
|
| | | | (411,944) | | | | | | 303,083 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | — | | | | | | (3,117) | | |
Purchase of capitalized software
|
| | | | (61,900) | | | | | | (113,701) | | |
Net cash used in investing activities
|
| | | | (61,900) | | | | | | (116,818) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Principal payments on loan payable
|
| | | | (4,173) | | | | | | (4,246) | | |
Proceeds from issuance of common stock
|
| | | | 576,000 | | | | | | 83,014 | | |
Net cash provided by financing activities
|
| | | | 571,827 | | | | | | 78,768 | | |
Net increase in cash and cash equivalents
|
| | | | 97,983 | | | | | | 265,033 | | |
Cash and cash equivalents at beginning of period
|
| | | | 1,008,538 | | | | | | 579,416 | | |
Cash and cash equivalents at end of period
|
| | | $ | 1,106,521 | | | | | $ | 844,449 | | |
Supplemental disclosure of cash and non-cash transactions: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 27,394 | | | | | $ | 32,868 | | |
Income taxes paid
|
| | | $ | 12,505 | | | | | $ | 2,261 | | |
Right of use assets obtained in exchange for lease liabilities
|
| | | $ | 261,814 | | | | | $ | — | | |
Asset category
|
| |
Depreciable life
|
|
Vehicles | | |
7 years
|
|
Computers and equipment | | |
5 years
|
|
Furniture and fixtures | | |
7 years
|
|
| | |
March 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Shares issuable upon exercise of stock options
|
| | | | — | | | | | | 175,000 | | |
Non-vested shares under restricted stock grants
|
| | | | — | | | | | | 1,054,721 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Vehicles
|
| | | $ | 119,324 | | | | | $ | 119,324 | | |
Computers and equipment
|
| | | | 73,115 | | | | | | 76,232 | | |
Furniture and fixtures
|
| | | | 30,058 | | | | | | 30,058 | | |
Total property and equipment
|
| | | | 222,497 | | | | | | 225,614 | | |
Accumulated depreciation
|
| | | | (116,525) | | | | | | (124,314) | | |
Total property and equipment, net
|
| | | $ | 105,972 | | | | | $ | 101,300 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Software Development
|
| | | $ | 499,300 | | | | | $ | 613,000 | | |
Total capitalized software
|
| | | | 499,300 | | | | | | 613,000 | | |
Accumulated amortization
|
| | | | (34,458) | | | | | | (45,943) | | |
Total capitalized software, net
|
| | | $ | 464,842 | | | | | $ | 567,057 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Accounts payable
|
| | | $ | 922,373 | | | | | $ | 1,305,358 | | |
Deferred annual fee
|
| | | | 463,667 | | | | | | 1,122,266 | | |
Accrued professional fees
|
| | | | 601,797 | | | | | | 459,923 | | |
Accrued commissions
|
| | | | 261,161 | | | | | | 402,324 | | |
Accrued legal fees
|
| | | | 71,724 | | | | | | 190,160 | | |
Accrued compensation
|
| | | | 196,948 | | | | | | 188,236 | | |
Credit card liability
|
| | | | 70,431 | | | | | | 187,768 | | |
Other accrued liabilities
|
| | | | 72,836 | | | | | | 100,422 | | |
Insurance premium liabilities
|
| | | | 139,891 | | | | | | 89,326 | | |
Accrued bonuses
|
| | | | 5,400 | | | | | | 9,200 | | |
Total accounts payable and accrued liabilities
|
| | | $ | 2,806,228 | | | | | $ | 4,054,983 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Loan payable – Automobile loan
|
| | | $ | 52,188 | | | | | $ | 47,942 | | |
Less current portion
|
| | | | (17,095) | | | | | | (17,169) | | |
Loan payable, net of current portion
|
| | | $ | 35,093 | | | | | $ | 30,773 | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Nonvested at December 31, 2019
|
| | | | 1,074,594 | | | | | $ | 1.12 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (19,873) | | | | | | 1.12 | | |
Nonvested at March 31, 2020
|
| | | | 1,054,721 | | | | | $ | 1.12 | | |
| | |
Three months ended March 31,
|
| |||||||||
Components of total lease cost:
|
| |
2019
|
| |
2020
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Operating lease expense
|
| | | $ | 27,228 | | | | | $ | 35,350 | | |
Short-term lease expense
|
| | | | 15,399 | | | | | | 17,003 | | |
Total lease cost
|
| | | $ | 42,627 | | | | | $ | 52,353 | | |
| | |
As of
March 31, 2020 |
| |||
| | |
(Unaudited)
|
| |||
Assets | | | | | | | |
Lease right of use assets
|
| | | $ | 264,679 | | |
Total lease assets
|
| | | $ | 264,679 | | |
Liabilities | | | | | | | |
Current liabilities: | | | | | | | |
Lease liability – current portion
|
| | | $ | 99,960 | | |
Noncurrent liabilities: | | | | | | | |
Lease liability, net of current portion
|
| | | | 167,261 | | |
Total lease liability
|
| | | $ | 267,221 | | |
|
Weighted average remaining lease term (in years) – operating leases . . . . . . . . . . . . . . . . .
|
| | | | 4.14 | | |
|
Weighted average discount rate – operating leases . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 8% | | |
Year ending December 31,
|
| |
Operating
Leases |
| |||
2020 (remaining)
|
| | | | 103,180 | | |
2021
|
| | | | 51,275 | | |
2022
|
| | | | 40,175 | | |
2023
|
| | | | 41,686 | | |
2024
|
| | | | 43,243 | | |
2025 and thereafter
|
| | | | 37,353 | | |
Total Minimum Lease Payments
|
| | | $ | 316,912 | | |
Less effects of discounting
|
| | | | (49,691) | | |
Present value of future minimum lease payments
|
| | | $ | 267,221 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
On Target Transactions LLC
|
| | | $ | 2,561 | | | | | $ | 1,466 | | |
Total due from affiliates
|
| | | $ | 2,561 | | | | | $ | 1,466 | | |
| | |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||
| | | | | | | | |
(Unaudited)
|
| |||
Hometown Heroes Holdings, LLC
|
| | | $ | 23,658 | | | | | $ | 25,102 | | |
Total due to affiliates
|
| | | $ | 23,658 | | | | | $ | 25,102 | | |
Expense
|
| |
Amount Paid
or to be Paid |
| |||
SEC registration fee
|
| | | $ | * | | |
Financial Industry Regulatory Authority, Inc. Filing Fee
|
| | | $ | * | | |
Exchange Listing Fee
|
| | | $ | * | | |
Printing expenses
|
| | | $ | * | | |
Legal fees and expenses
|
| | | $ | * | | |
Transfer agent and registrar fees
|
| | | $ | * | | |
Accounting fees and expenses
|
| | | $ | * | | |
Miscellaneous expenses
|
| | | $ | * | | |
Total
|
| | | $ | * | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Joshua Harley
Joshua Harley
|
| |
Chief Executive Officer, Director (Principal Executive Officer)
|
| |
July 1, 2020
|
|
|
/s/ Marco Fregenal
Marco Fregenal
|
| |
President and Chief Financial Officer, Director (Principal Financial Officer and Principal Accounting Officer)
|
| |
July 1, 2020
|
|
|
*
Chris Bennett
|
| |
Director
|
| |
July 1, 2020
|
|
|
*
Jeffrey H. Coats
|
| |
Director
|
| |
July 1, 2020
|
|
|
*
David C. Hood
|
| |
Director
|
| |
July 1, 2020
|
|
|
*
Glenn Sampson
|
| |
Director
|
| |
July 1, 2020
|
|
|
*
Jennifer B. Venable
|
| |
Director
|
| |
July 1, 2020
|
|
|
*By:
/s/ Marco Fregenal
Marco Fregenal,
as Attorney-in-Fact |
| | |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated June 15, 2020, relating to the consolidated financial statements of Fathom Holdings Inc. (formerly known as Fathom Holdings, LLC) which is contained in that Prospectus.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA, LLP | |
Raleigh, North Carolina | |
July 1, 2020 |
:IQE()6 %.=(O5?R6T4FFZ=
M^$U>J5%8B+O01N[AJ_GR)C[4L#/F4!E FFD=FU9J#2%_OT:.S6UB)11IO2OC
MPDG3KXMB]:G550(7E 90+ V):K^8-:003/R4%V1*2HQWD>Y?U+^T_N>PJ@:F
M( &=NDHF.JK7S'X9Y8%190&4#7>RG^W=AYJG&4@E8 1O:3]0=
M0 Q-]0JP?N8V:^1__ ,FJ^-(/2L.SW25@J_E=GHY*294P=DJ:E6N3
MK/8Z1S'>V0"@]LR?\E7C_+?TL140G* R@;/H?X*G[VSBH17, *!Z2:8WR
MS 28/07U1B.Y:],6"U5#JBW4,=-,]BQND8BXJU5153=7KM0
M#TP .K<[5;KI3I37"!M3 CD>D;][,F*(OX0/*^@.CO),'H+ZHQ#Z Z
M.\DP>@OJC$>E:K):;3&^.W4S*9DJHZ1K,=U43#'= [H 'Q-##-&L(PDJL4@ 9(VR?W+OG?8_>6&F
MU/B2_4=A?9Y?%/OE##X-L .2FIJFJG93TT3YZB54;%#&U7O
Z HW;/;K3](8[O;*J"HCN#/WEL$C'Y9
MHT1JJJ-5<,[<.VBEA%>Y"AD O[8?J3Y?IR2T3/QJ;6["/%=U8)%56?HNQ;P)
M@25600 !16W]N.I+=S/X5Y8%79"H9 -0[-4PT)9>;IZ:F*I* '@:_
M^I-[YG-Q% RQD,D,@$CT+HN35EWFMT=4VD=%3NJ.4
M=HEHTU"Z)')575R?JJ-J^M5=YTJIZ
MU/PJ!0-ZO-QO5QEN%PE66HE7=7>:UJ;S6IU&IU$,D='* R@6OL9T6Z2?Z25L
M?ZJ/%EN8[V3]UKY<.LW>;PX]8DBX2* ,G5C?WN?OCN,IDCAR@2+9VW_ 'M9
M^<)Z2D&E2* &?MK.EOF?4KZJ!F6AN>,\6&\V3']:S])FIBJ0 !XFM_JA>.:2\50,V93)#*!86Q),-5U?,)/?HB20NPB
M@ ()MG3'2#.=Q<5Y8)49E*AE N+8:F%JN??V<0DD+,(H 0S7FSFBU
M&Q:RE5M-=V)@DOL)43>;)A^!Q11]UL]QM58^CN$#J>H9OM
O
])U2@ 8M$
MUU+V$ &8$M*LLTE
M \T5II%)9Q)80OU ?S*E3EY ;%FSX_PF\?Y
M@$-UBD2PXBC-8CUT^VXV^;O4EPFU(D(C;F]B4D,#ZV29E]*M6E0I0J96TXL<
MA8K<1(N!J6T9L,UG%>Z-;IC7$:\/$>;GPS"KQ8C#XHP_U:=)A19>*;",L-(K
M<.9$S4BMPY1'":6T:#@C5>Z+ 289Q&NZ3Z1?'\7/.J,,SKC\;8CLEI,B4LDO
M-S7]MRV\+X._:%F#X>P=^T&Z*W$T%>.DMHPXN>C1'JA+R$1M\_HT^),-?+?I
MF'[Q?Q\9NK$&OVF;?# KY;^A4L>+,>_,_[5D/"-<[%>$#[_H V;E:9
M%XX/#<[B'+6/]&.>9+-LDL,=@3M2VR&6Q:)4"3+*4J)$+*D#GEN?RU 6TR^L[9+GK3LA=@H
M Y^F%!;/4U7KP>S#]+<;9IOEJN2F&KIBAF-B"Y[4J.7
*ZL$G,OQ3WY&
M8FB?I!%1/4$@UY:>1.S$74E4OZR(B?3)7K^8S86?]C0,OD#ZIUP-32X\TEE;H)DS+K?[9D)EOJ2\A<019VFB5?]$>$Q5KK>3R-
M6C2@5D)DZ73"ES:CEZ84UN&2V@R(KM\(.IEN7