XML 20 R8.htm IDEA: XBRL DOCUMENT v3.20.2
Overview of the Business and Basis of Presentation
12 Months Ended
Jun. 30, 2020
Overview of the Business and Basis of Presentation  
Overview of the Business and Basis of Presentation

1.         Overview of the Business and Basis of Presentation

References herein to “CCUR Holdings,” the “Company,” “we,” “us,” or “our” refer to CCUR Holdings, Inc. and its subsidiaries on a consolidated basis, unless the context specifically indicates otherwise.

We are a holding company owning and seeking to own subsidiaries engaged in a variety of business operations. Following the disposition of our legacy operating businesses in calendar year 2017, we began identifying business alternatives to redeploy the proceeds of such divestitures. As of June 30, 2020, we had two existing operating segments: (i) merchant cash advance ("MCA") operations, conducted primarily through our subsidiary LM Capital Solutions, LLC (d/b/a "LuxeMark Capital") ("LMCS"), and (ii) real estate operations, conducted through our subsidiary Recur Holdings LLC ("Recur") and its subsidiaries.

As of June 30, 2020, we hold an 80% interest in LMCS, with the remaining 20% held by AZOKKB, LLC (formerly named LuxeMark Capital, LLC and herein referenced as "Old LuxeMark"). Through LMCS, we manage a network of MCA originators and syndicate participants who provide those originators with capital by purchasing participation interests in or co-funding MCA transactions. In addition, we provide loans to MCA originators, the proceeds of which are used by the MCA originators to fund MCAs. LMCS' daily operations are led by the three principals of Old LuxeMark. CCUR provides operational, accounting, and legal support to LMCS. On July 17, 2020, we entered into a series of agreements with Old LuxeMark pursuant to which our interest in LMCS was reduced from 80% to 51%. After the repayment of the outstanding balance of a master promissory note issued by LMCS to the Company, Old LuxeMark has the right to purchase the remaining 51% equity interest in LMCS for nominal consideration. We are reviewing our strategic options with respect to continued participation in the MCA industry.

Recur provides commercial loans to local, regional, and national builders, developers, and commercial landowners and also acquires, owns, and manages a portfolio of real property for development. Recur does not provide consumer mortgages.

The global outbreak of the novel coronavirus (“COVID-19”) was declared a pandemic by the World Health Organization and a national emergency by the U.S. government in March 2020 and has negatively impacted the U.S. and global economy, disrupted global supply chains, resulted in significant travel and transport restrictions, including mandated closures and orders to "shelter-in-place," and created significant disruption of the financial markets. The extent of the impact of the COVID-19 pandemic on our operational and financial performance will depend on future developments, including the duration and spread of the pandemic and related actions taken by the U.S. government, state and local government officials, and international governments to prevent disease spread, all of which are uncertain and cannot be predicted.

During the third quarter of our fiscal year 2020, the Company declared and paid a one-time dividend of $0.50 per share. We paid  $4,411,000 of cash dividends during the fiscal year.

Smaller Reporting Company

We meet the Securities and Exchange Commission's (the "SEC’s") definition of a “Smaller Reporting Company,” and therefore qualify for the SEC’s reduced disclosure requirements for smaller reporting companies.

Principles of Consolidation and Reclassifications

The consolidated financial statements include the Company and its subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. Certain prior period amounts were reclassified to conform to the current period presentation.  These reclassifications did not affect total revenues, costs and expenses, net income, assets, liabilities, stockholders’ deficit, or net operating, investing, or financing cash flows.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States ("U.S. GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 Business Combinations

The Company accounts for acquisitions of entities that include inputs and processes and have the ability to create outputs as business combinations. The Company allocates the purchase price of the acquisition to the tangible assets acquired, liabilities assumed, and identifiable intangible assets acquired based on their estimated fair values. The excess of the purchase price over those fair values is recorded as goodwill. Acquisition-related expenses and restructuring costs are expensed as incurred. During the measurement period, the Company records adjustments to provisional amounts recorded for assets acquired and liabilities assumed with the corresponding offset to goodwill. After the measurement period, which could be up to one year after the transaction date, subsequent adjustments are recorded to the Company's consolidated statements of operations. The Company recognizes the fair value of contingent consideration as of the acquisition date as part of the consideration transferred in exchange for an acquired business. The fair value of the contingent consideration is recorded as a liability and remeasured each accounting period, with any resulting change being recorded as an operating income or loss item within the statement of operations.

Foreign Currency

The functional currency of all our foreign subsidiaries is the applicable local currency. The translation of the applicable foreign currencies into U.S. dollars is performed for balance sheet accounts using current exchange rates in effect at the balance sheet date and for revenue and expense accounts using average rates of exchange prevailing during the fiscal year. Adjustments resulting from the translation of foreign currency financial statements are accumulated in a separate component of stockholders’ equity. Gains or losses resulting from foreign currency transactions are included in the consolidated statements of operations, except for those relating to intercompany transactions of a long-term investment nature, which are accumulated in a separate component of stockholders’ equity.

Cash and Cash Equivalents

Cash balances and short-term investments with original maturities of 90 days or less at the date of purchase are considered cash equivalents. Cash equivalents are stated at fair value, and represent cash and cash invested in money market funds and commercial paper.

Concentration of Credit Risk

Financial instruments that subject the Company to a concentration of credit risk include cash and cash equivalents on deposit that exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance limit. Concentration of credit risk consists of cash and cash equivalents maintained in financial institutions that are, in part, in excess of the FDIC limits. At times, the Company may hold cash balances in excess of the FDIC insurance limits.

Goodwill and Intangible Assets

Goodwill represents the excess of purchase price over the fair value of the net assets of businesses acquired. We review goodwill at least annually for impairment. In our evaluation of goodwill impairment, we perform a qualitative assessment that requires management judgment and the use of estimates to determine if it is more likely than not that the fair value of a reporting unit is less than the reporting unit's carrying amount. An entity has an unconditional option to bypass the qualitative assessment for any reporting unit and proceed directly to performing the quantitative goodwill impairment test. An entity may resume performing the qualitative assessment in any subsequent period. We perform our annual impairment tests as of December 31 of each year, unless circumstances indicate the need to accelerate the timing of the tests. We completed our annual impairment test of goodwill as of December 31, 2019 and concluded that there was no impairment.

Intangible assets include trade name, non-competition agreements, and syndicate participant/originator relationships, are subject to amortization over their respective useful lives, and are classified in definite-lived intangibles, net, in the accompanying consolidated balance sheets. These intangibles are evaluated for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be fully recoverable. If facts and circumstances indicate that the carrying value might not be recoverable, projected undiscounted net cash flows associated with the related assets or groups of assets over their estimated remaining useful lives is compared against their respective carrying amounts. If an asset is found to be impaired, the impairment charge will be measured as the amount by which the carrying amount of an asset exceeds its fair value.

Subsequent to completion of our annual goodwill impairment analysis, the COVID-19 virus developed into a pandemic that significantly impacted the global economy. Our MCA segment experienced a decline in revenues during the last quarter of our fiscal year ended June 30, 2020, which management believes is predominantly due to the economic uncertainties caused by the pandemic, and we anticipate our MCA revenues will continue to be adversely affected while major parts of the U.S. economy are restricted by mandatory business shut-downs and/or stay-at-home orders, as well as other effects of the pandemic. We decreased our volume of new funding arrangements while evaluating the effect of the current economic uncertainties on the MCA business and its customers during the third quarter of our fiscal year 2020. During the fourth quarter of our fiscal year 2020, management concluded that it would not resume funding MCAs with MCA originators and would focus our MCA segment exclusively on MCA syndication fee income generated by our LMCS business unit and funding aviation purchase deposits for fees. Our reduced participation in MCA funding through originators reduces our syndication fee income and revenue from direct funding of MCAs. We anticipate continued lower funding of new MCAs and reduced collection volume on outstanding MCAs until the economic situation caused by the pandemic stabilizes and a greater level of economic activity returns.

The economic impact of the ongoing pandemic on the LMCS business and our decision to not provide additional resources to LMCS to fund MCAs through MCA originators in the future triggered the requirement for a quantitative impairment test of the goodwill and long-lived assets attributable to our LMCS business unit during the fourth quarter of our fiscal year ended June 30, 2020. As a result of the impairment tests, we concluded that the goodwill, definite-lived intangible assets, and right-of-use lease assets attributable to our LMCS business unit were impaired as of June 30, 2020. See Note 6 for further discussion.

Investments in Debt and Equity Securities

We determine the appropriate classification of investments in debt securities at the time of purchase and reevaluate such determinations at each balance sheet date. Debt securities are classified as held-to-maturity when the Company has the positive intent and ability to hold the securities to maturity. Held-to-maturity securities are recorded as either short-term or long-term in the consolidated balance sheet based on contractual maturity date and are stated at amortized cost. Marketable securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt securities not classified as held-to-maturity or as trading are classified as available-for-sale, and are carried at fair market value, with the unrealized gains and losses, net of tax, included in the determination of comprehensive income and reported in stockholders’ equity.

Premiums and discounts on fixed maturity securities are amortized using the effective interest method. Prepayment assumptions are reviewed periodically and adjusted to reflect actual prepayments and changes in expectations. Dividends on equity securities are recognized when declared. When the Company sells a security, the difference between the sale proceeds and amortized cost (determined based on specific identification) is reported as a realized investment gain or loss. When a decline in the value of a specific investment is other than temporary at the balance sheet date, a provision for impairment is charged to earnings (included in realized gains (losses) on investments) and the cost basis of that investment is reduced. If the Company can assert that it does not intend to sell an impaired fixed maturity security and it is not more likely than not that it will have to sell the security before recovery of its amortized cost basis, then the other-than-temporary impairment is separated into two components: (i) the amount related to credit losses (recorded in earnings), and (ii) the amount related to all other factors (recorded in accumulated other comprehensive income, or “AOCI”). The credit-related portion of any other-than-temporary impairment is measured by comparing a security’s amortized cost to the present value of its current expected cash flows discounted at its effective yield prior to the impairment charge. If the Company intends to sell an impaired security, or if it is more likely than not that the Company will be required to sell the security before recovery, an impairment charge to earnings is recorded to reduce the amortized cost of that security to fair value.

In some cases, our debt investments may provide for a portion of the interest payable to be payment-in-kind (“PIK”) interest. To the extent interest is PIK, it is payable through the increase of the principal amount of the loan by the amount of the interest due on the then-outstanding principal amount of the loan.

Commercial and Mortgage Loans and Loan Losses

We have potential exposure to transaction losses as a result of uncollectibility of commercial mortgage and other loans. We base our reserve estimates on prior charge-off history and currently available information that is indicative of a transaction loss. We reflect additions to the reserve in current operating results, while we make charges to the reserve when we incur losses. We reflect recoveries in the reserve for transaction losses as collected.

We have the intent and ability to hold these loans to maturity or payoff, and as such, have classified these loans as held-for-investment. These loans are reported on the balance sheet at the outstanding principal balance adjusted for any charge-offs, allowance for loan losses, and deferred fees or costs. As of June 30, 2020, we have not recorded any charge-offs, and believe that an allowance for loan losses is not required.

Advances Receivable

In December 2018, we began purchasing participation interests in MCAs from third parties whose principal activity is originating MCAs to small businesses. MCAs are contracts formed through future receivables purchase and sale agreements, which stipulate the purchase price, or the amount advanced, and the specified amount, or the advance amount plus the factored receivable balance that will be repaid, on the face of the contract. Generally, a specified amount will be withdrawn from the merchant's bank account via daily or weekly automatic transactions in order to pay down the merchant's advance. These are not consumer loan contracts, nor are they installment loan contracts to businesses for business use only. In addition, there is no monthly minimum payment, nor is there a specific repayment schedule.

Allowance for MCA credit losses

We establish an allowance for credit losses for MCAs at the time of funding through a provision for losses charged to our consolidated statement of operations. The provision amount is based on an analysis of our charge-off history and historical performance experienced by an industry peer group. Losses are charged against the allowance when management believes that the future collection in full of purchased receivables is unlikely. We review our MCA receivables on a regular basis and charge off any MCA receivables for which the merchant has not made a payment in 90 days or more. Subsequent recoveries, if any, are credited to the provision for credit losses on advances. The establishment of appropriate reserves is an inherently uncertain process, and ultimate losses may vary from the current estimates. We regularly update our reserve estimates as new facts become known and events occur that may affect the settlement or recovery of losses. In addition, new facts and circumstances may adversely affect our MCA portfolio resulting in increased delinquencies and losses and could require additional provisions for credit losses, which could impact future periods.

Revenue Recognition for MCA Syndication Fee Income

We recognize revenue when our performance obligations with our customers have been satisfied. Our performance obligation is to facilitate funding for MCA originators through the LuxeMark Capital syndication network.The performance obligation is satisfied at a point in time when the syndicate participants provide MCA originators with capital by purchasing participation interests in funded MCAs.

We determine the transaction price based on the fixed consideration in our contractual agreements, which do not contain any variable consideration. As we have identified only one distinct performance obligation, the transaction price is allocated entirely to this service. In determining the transaction price, a significant financing component does not exist, since the timing from when we perform this service to when the syndicate participants fund the MCA is less than one year, and we are not paid in advance for the performance of our services.

We recognized $1,288,000 and $693,000 of syndication fee income during the fiscal years ended June 30, 2020 and 2019, respectively, which is included in MCA fees and other revenue on the accompanying consolidated statement of operations.

Revenue Recognition - Advance Income

We earn MCA income based on the amount advanced multiplied by the factor rate, net of any commissions or fees related to the participation. The factor rate is stipulated in the funding agreement, which is an agreement between the funder and the merchant. As repayments on the advances are received from the merchants, we apply a portion of the cash payment against the advanced amount, and the remaining portion of the cash payment is recognized as MCA income. We will cease recognizing MCA income when, in our opinion, the advanced amount is not probable of being collected.

Revenue Recognition - Interest Income

Interest income is earned on commercial mortgages and other loans based on the contractual terms of the loan. We evaluate loans for non-accrual status each reporting period.  A loan is placed on a non-accrual status at the earlier of the date when the loan payment deficiencies exceed 90 days or when, in our opinion, the collection of interest in full becomes doubtful.  Interest income recognition for non-accrual loans is generally resumed when the non-accrual loan is making current contractual interest payments.

Loan origination fees are deferred and amortized to interest income, using the effective interest method, over the contractual life of the loan, in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC")310, Receivables.

Land Investment

Land investment assets are stated at acquired cost.  Pre-acquisition and development costs are capitalized.  Gains and losses resulting from the disposition of real estate are included in operations.  As of June 30, 2020, all land held by the Company is considered to be held for use and development.

Defined-Benefit Pension Plan

We maintain defined-benefit pension plans (the “Pension Plans”) for a number of former employees (“participants”) of our German subsidiary. In 1998, the Pension Plans were closed to new employees, and no existing employees are eligible to participate, as all eligible participants are no longer employed by us. The Pension Plans provide benefits to be paid to all participants at retirement based primarily on years of service with the Company. Our policy is to fund benefits attributed to participants’ service to date. The determination of our Pension Plans’ benefit obligations and expenses is dependent on our selection of certain assumptions used by actuaries in calculating such amounts. Those assumptions include, among others, the weighted-average discount rate and the weighted-average expected rate of return on plan assets. To the extent that these assumptions change, our future benefit obligation and net periodic pension expense may be positively or negatively impacted.

Basic and Diluted Earnings  per Share

Basic earnings per share is computed by dividing net income by the weighted-average number of common shares outstanding during each fiscal period. Diluted earnings per share is computed by dividing net income by the weighted-average number of common shares outstanding during each fiscal period including dilutive common share equivalents.  Under the treasury stock method, incremental shares representing the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued are included in the computation.  Weighted-average common share equivalents of 8,123 and 10,004 for the fiscal years ended June 30, 2020 and 2019, respectively, were excluded from the calculation, as their effect would have been anti-dilutive.

The following table presents a reconciliation of the numerators and denominators of basic and diluted net income per share for the periods indicated:

 

 

 

 

 

 

 

 

Fiscal Year Ended June 30,

 

    

2020

    

2019

 

 

 

 

 

Basic weighted-average number of shares outstanding

 

8,772,969

 

8,941,413

Effect of dilutive securities:

 

  

 

  

Restricted stock

 

59,550

 

17,049

Diluted weighted-average number of shares outstanding

 

8,832,519

 

8,958,462

 

Fair Value Measurements

Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly fashion between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be either recorded or disclosed at fair value, we consider the most advantageous market in which transactions would occur and we consider assumptions that market participants would use when pricing the asset or liability.

ASC Topic 820, Fair Value Measurements and Disclosurs requires certain disclosures regarding fair value and establishes a fair value hierarchy for valuation inputs. The hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market. Each fair value measurement is reported in one of the three levels, which are determined by the lowest level input that is significant to the fair value measurement in its entirety. The levels are:

 

·

Level 1      Quoted prices (unadjusted) in active markets for identical assets or liabilities;

·

Level 2      Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable; and

·

Level 3      Assets or liabilities for which fair value is based on valuation models with significant unobservable pricing inputs and which include the use of management estimates.

 

Our investment portfolio consists of money market funds, equity securities, mortgage loans, and corporate debt.  All highly liquid investments with an original maturity of three months or less when purchased are considered to be cash equivalents.  All cash equivalents are carried at cost less any unamortized premium or discount, which approximates fair value.  All investments with original maturities of more than three months are classified as available-for-sale, trading, or held-to-maturity investments.  Our marketable securities, other than equity securities, are classified as available-for-sale, and are reported at fair value, with unrealized gains and losses, net of tax, reported in stockholders’ equity as a component of accumulated other comprehensive income or loss.  Interest on securities is reported in the accompanying consolidated statements of operations in interest income.  Dividends paid by securities are reported in the accompanying consolidated statements of operations in other income.  Realized gains or losses are reported in the accompanying consolidated statements of operations in net realized gain on investments.

We used Level 3 inputs to determine the fair value of our preferred stock investments.  The Company has elected the measurement alternative and will record the investments at cost adjusted for observable price changes for an identical or similar investment of the same issuer.  Observable price changes and impairment indicators will be assessed each reporting period.

We also used Level 3 inputs to determine the fair value of our contingent consideration and common stock purchase warrants related to our acquisition of the assets of Old LuxeMark (the “LuxeMark Acquisition”).  The Company used a Monte Carlo simulation technique to value the performance-based contingent consideration and common stock purchase warrants.  This technique is a probabilistic model which relies on repeated random sampling to obtain numerical results.  We reduced the fair value of contingent consideration related to the LuxeMark Acquisition to zero as of June 30, 2020 as we reduced our funding of MCAs and the contingent consideration agreements and warrants were terminated on July 17, 2020.

We provide fair value measurement disclosures of our available-for-sale securities in accordance with one of the three levels of fair value measurement.

Our financial assets and liabilities that were measured at fair value on a recurring basis as of June 30, 2020 and 2019 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted 

 

 

 

 

 

 

 

 

As of 

 

Prices in 

 

Observable

 

Unobservable

 

 

June 30, 2020

 

Active Markets

 

Inputs

 

Inputs 

 

    

Fair Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

4,473

 

$

4,473

 

$

 —

 

$

 —

Money market funds

 

 

4,863

 

 

4,863

 

 

 —

 

 

 —

Cash and cash equivalents

 

$

9,336

 

$

9,336

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock and common stock options

 

$

4,489

 

$

4,489

 

$

 —

 

$

 —

Preferred stock

 

 

2,883

 

 

 —

 

 

 —

 

 

2,883

Equity investments

 

$

7,372

 

$

4,489

 

$

 —

 

$

2,883

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt

 

$

21,429

 

$

 —

 

$

21,429

 

$

 —

Available-for-sale investments

 

$

21,429

 

$

 —

 

$

21,429

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted 

 

 

 

 

 

 

 

 

As of 

 

Prices in 

 

Observable

 

Unobservable 

 

 

June 30, 2019

 

Active Markets 

 

 Inputs 

 

Inputs 

 

    

Fair Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

5,223

 

$

5,223

 

$

 —

 

$

 —

Money market funds

 

 

2,860

 

 

2,860

 

 

 —

 

 

 —

Cash and cash equivalents

 

$

8,083

 

$

8,083

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock and common stock warrants

 

 

4,522

 

 

4,522

 

 

 —

 

 

 —

Preferred stock

 

 

2,883

 

 

 —

 

 

 —

 

 

2,883

Equity investments

 

$

7,405

 

$

4,522

 

$

 —

 

$

2,883

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt

 

$

20,393

 

$

 —

 

$

20,393

 

$

 —

Available-for-sale investments

 

$

20,393

 

$

 —

 

$

20,393

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration - cash earn-out

 

$

2,890

 

$

 —

 

$

 —

 

$

2,890

Contingent consideration - warrants

 

 

200

 

 

 —

 

 

 —

 

 

200

Liabilities

 

$

3,090

 

$

 —

 

$

 —

 

$

3,090

 

The carrying amounts of certain financial instruments, including cash equivalents and MCAs, approximate their fair values due to their short-term nature. Included in available for sale securities is a loan which we purchased from, and for which quotations are available on, the syndicated loan market. The fair value of our syndicated portion of this loan is $3,240,000 and $1,663,000 as of June 30, 2020 and 2019, respectively. The following table provides a reconciliation of the beginning and ending balances for the Company’s assets and obligations measured at fair value using Level 3 inputs:

 

 

 

 

 

 

 

 

 

 

Assets

 

Obligations

 

 

Preferred

 

Contingent 

 

    

Stock

    

Consideration

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

Balance at June 30, 2019

 

$

2,883

 

$

3,090

Fair value adjustment to contingent consideration (Note 6)

 

 

 —

 

 

(3,090)

Balance at June 30, 2020

 

$

2,883

 

$

 —

 

The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring basis as of June 30, 2020 ($ amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Unobservable

    

Range of

 

 

 

Fair Value

 

Valuation Methodology

 

Inputs

 

Inputs

 

Equity securities, fair value

 

 

  

 

  

 

  

 

  

 

Preferred stock

 

$

2,883

 

cost, or observable price changes

 

not applicable

 

not applicable

 

 

 

 

 

 

 

 

 

 

 

 

LMCS Business Unit

 

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Contingent cash payments

 

$

 —

 

Monte Carlo simulations

 

discount rate

 

10.5

%

 

 

 

  

 

  

 

expected volatility

 

25.0

%

 

 

 

  

 

  

 

drift rate

 

0.2

%

 

 

 

  

 

  

 

credit spread

 

7.0

%

 

 

 

 

 

 

 

 

 

 

 

Contingent warrants

 

$

 —

 

Black-Scholes, Monte Carlo simulations

 

expected term

 

6.25

years

 

 

 

  

 

  

 

expected volatility

 

25.0

%

 

 

 

  

 

  

 

risk free rate

 

0.4

%

 

 

 

  

 

  

 

dividend yield

 

0.0

%

 

The following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on a recurring basis as of June 30, 2019 ($ amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Unobservable

    

Range of

 

 

 

Fair Value

 

Valuation Methodology

 

Inputs

 

Inputs

 

Equity securities, fair value

 

 

  

 

  

 

  

 

  

 

Preferred stock

 

$

2,883

 

cost, or observable price changes

 

not applicable

 

not applicable

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

 

  

 

  

 

  

 

  

 

Contingent cash payments

 

$

2,890

 

Monte Carlo simulations

 

discount rate

 

12.0

%

 

 

 

  

 

  

 

expected volatility

 

25.0

%

 

 

 

  

 

  

 

drift rate

 

1.7

%

 

 

 

  

 

  

 

credit spread

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

Contingent warrants

 

$

200

 

Black-Scholes, Monte Carlo simulations

 

expected term

 

6.25

years

 

 

 

  

 

  

 

expected volatility

 

30.0

%

 

 

 

  

 

  

 

risk free rate

 

2.6

%

 

 

 

  

 

  

 

dividend yield

 

0.0

%

 

As further described in Note 6 to these financial statements, we recorded impairment charges of $780,000 and $562,000 against the goodwill and definite-lived assets of our LMCS business unit, respectively, and also reduced the fair value of this business unit’s contingent cash payments and contingent warrants payable to Old LuxeMark from $3,090,000 to zero during our fiscal year ended June 30, 2020. The following table shows the valuation methodology for Level3 assets and liabilities measured at fair value as of June 30, 2020 ($ amounts in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair

    

 

    

Unobservable

    

Range of

 

 

 

Value

 

Valuation Methodology

 

Inputs

 

Inputs

 

LMCS Business Unit

 

 

  

 

  

 

  

 

  

 

Goodwill

 

$

480

 

Discounted cash flows

 

Weighted average cost of capital

 

27.0

%

 

 

 

 

 

 

 

 

 

 

 

Investor/funder relationships

 

$

1,640

 

Multi-period excess earnings

 

Discount rate

 

28.0

%

 

 

 

 

 

 

 

 

 

 

 

Right of use leased asset

 

$

320

 

Discounted cash flows

 

Discount rate

 

8.5

%

 

 

 

 

 

 

 

 

 

 

 

Trade name

 

$

130

 

Relief from royalty

 

Royalty rate

 

1.5

%

 

 

 

 

 

 

 

 

 

 

 

Non-compete agreements

 

$

100

 

Discounted cash flows

 

Discount rate

 

28.0

%

 

Income Taxes

The Company and its domestic subsidiaries file a consolidated federal income tax return. All foreign subsidiaries file individual or consolidated tax returns pursuant to local tax laws. We follow the asset and liability method of accounting for income taxes. Under the asset and liability method, a deferred tax asset or liability is recognized for temporary differences between financial reporting and income tax basis of assets and liabilities, tax credit carryforwards, and operating loss carryforwards. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that such deferred tax assets will not be realized.

Stock-Based Compensation

We account for stock-based compensation in accordance with ASC Topic 718‑10, Stock Compensation (“ASC 718‑10”), which requires the recognition of the fair value of stock compensation in the statement of operations. We recognize stock compensation expense over the requisite service period of the individual grantees, which generally equals the vesting period. All our stock compensation is accounted for as equity instruments. Refer to Note 10 to the consolidated financial statements for assumptions used in calculation of fair value.

Comprehensive Income

Comprehensive income is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net income. Comprehensive income is defined as a change in equity during the financial reporting period of a business enterprise resulting from non-owner sources. Components of accumulated other comprehensive income are disclosed in the accompanying consolidated statements of comprehensive income (loss).