Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
I SSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
September 30,
December 31,
2021
2020
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$ 22,415
$ 19,556
Accounts receivable (net of allowance for doubtful accounts of $ 702 and $ 657 , respectively)
3,037
2,514
Income tax receivable
28
—
Other current assets
761
298
Total current assets
26,241
22,368
Capitalized software (net of accumulated amortization of $ 3,159 and $ 2,761 , respectively)
343
526
Fixed assets (net of accumulated depreciation of $ 419 and $ 312 , respectively)
737
795
Right-of-use asset – leases
1,607
1,830
Other long-term assets
93
88
Goodwill
6,376
6,376
Intangible assets (net of accumulated amortization of $ 5,895 and $ 5,546 , respectively)
2,557
2,906
Total assets
$ 37,954
$ 34,889
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 667
$ 304
Accrued expenses
1,654
1,805
Income taxes payable
61
258
Deferred revenue
2,696
2,212
Total current liabilities
5,078
4,579
Deferred income tax liability
262
197
Lease liabilities – long-term
1,738
1,971
Total liabilities
7,078
6,747
Commitments and contingencies
Stockholders' equity:
Preferred stock, $ 0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively.
—
—
Common stock $ 0.001 par value, 20,000,000 shares authorized, 3,791,038 and 3,770,752 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively.
4
4
Additional paid-in capital
22,268
22,214
Other accumulated comprehensive loss
( 14 )
( 19 )
Retained earnings
8,618
5,943
Total stockholders' equity
30,876
28,142
Total liabilities and stockholders’ equity
$ 37,954
$ 34,889
The accompanying notes are an integral part of these unaudited financial statements.
3
Table of Contents
I SSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(in thousands, except share and per share amounts)
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2021
2020
2021
2020
Revenues
$ 5,465
$ 4,882
$ 16,165
$ 13,782
Cost of revenues
1,355
1,387
4,229
4,002
Gross profit
4,110
3,495
11,936
9,780
Operating costs and expenses:
General and administrative
1,258
1,052
3,923
3,465
Sales and marketing expenses
1,349
973
3,633
2,819
Product development
373
212
878
571
Depreciation and amortization
153
182
457
600
Total operating costs and expenses
3,133
2,419
8,891
7,455
Operating income
977
1,076
3,045
2,325
Other income, net
366
( 4 )
368
55
Income before taxes
1,343
1,072
3,413
2,380
Income tax expense
319
283
738
593
Net income
$ 1,024
$ 789
$ 2,675
$ 1,787
Income per share – basic
$ 0.27
$ 0.21
$ 0.71
$ 0.48
Income per share – fully diluted
$ 0.27
$ 0.21
$ 0.70
$ 0.47
Weighted average number of common shares outstanding – basic
3,788
3,740
3,776
3,754
Weighted average number of common shares outstanding – fully diluted
3,821
3,768
3,818
3,778
The accompanying notes are an integral part of these unaudited financial statements.
4
Table of Contents
I SSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(in thousands)
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2021
2020
2021
2020
Net income
$ 1,024
$ 789
$ 2,675
$ 1,787
Foreign currency translation adjustment
7
( 42 )
5
( 5 )
Comprehensive income
$ 1,031
$ 747
$ 2,680
$ 1,782
The accompanying notes are an integral part of these unaudited financial statements.
5
Table of Contents
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
C ONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)
(in thousands, except share and per share amounts)
Common Stock
Additional
Paid-in
Other Accumulated Comprehensive
Income
Retained
Total Stockholders’
Shares
Amount
Capital
(Loss)
Earnings
Equity
Balance at December 31, 2019
3,786,398
$ 4
$ 22,275
$ ( 16 )
$ 3,837
$ 26,100
Stock-based compensation expense
—
—
45
—
—
45
Exercise of stock awards, net of tax
8,002
—
—
—
—
—
Stock repurchase and retirement
( 21,700 )
—
( 203 )
—
—
( 203 )
Foreign currency translation
—
—
—
40
—
40
Net income
—
—
—
—
226
226
Balance at March 31, 2020
3,772,700
$ 4
$ 22,117
$ 24
$ 4,063
$ 26,208
Stock-based compensation expense
—
—
84
—
—
84
Exercise of stock awards, net of tax
24,000
—
—
—
—
—
Stock repurchase and retirement
( 62,198 )
—
( 582 )
—
—
( 582 )
Foreign currency translation
—
—
—
( 3 )
—
( 3 )
Net income
—
—
—
—
772
772
Balance at June 30, 2020
3,734,502
$ 4
$ 21,619
$ 21
$ 4,835
$ 26,479
Stock-based compensation expense
—
—
72
—
—
72
Exercise of stock awards, net of tax
7,250
—
66
—
—
66
Foreign currency translation
—
—
—
( 42 )
—
( 42 )
Net income
—
—
—
—
789
789
Balance at September 30, 2020
3,741,752
$ 4
$ 21,757
$ ( 21 )
$ 5,624
$ 27,364
Balance at December 31, 2020
3,770,752
$ 4
$ 22,214
$ ( 19 )
$ 5,943
$ 28,142
Stock-based compensation expense
—
—
63
—
—
63
Exercise of stock awards, net of tax
15,000
—
199
—
—
199
Stock repurchase and retirement
( 19,777 )
—
( 452 )
—
—
( 452 )
Foreign currency translation
—
—
—
3
—
3
Net income
—
—
—
—
545
545
Balance at March 31, 2021
3,765,975
$ 4
$ 22,024
$ ( 16 )
$ 6,488
$ 28,500
Stock-based compensation expense
—
—
69
—
—
69
Exercise of stock awards, net of tax
20,550
—
20
—
—
20
Foreign currency translation
—
—
—
( 5 )
—
( 5 )
Net income
—
—
—
—
1,106
1,106
Balance at June 30, 2021
3,786,525
$ 4
$ 22,113
$ ( 21 )
$ 7,594
$ 29,690
Stock-based compensation expense
—
—
100
—
—
100
Exercise of stock awards, net of tax
4,513
—
55
—
—
55
Foreign currency translation
—
—
—
7
—
7
Net income
—
—
—
—
1,024
1,024
Balance at September 30, 2021
3,791,038
$ 4
$ 22,268
$ ( 14 )
$ 8,618
$ 30,876
The accompanying notes are an integral part of these unaudited financial statements.
6
Table of Contents
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
C ONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
For the Nine Months Ended
September 30,
September 30,
2021
2020
Cash flows from operating activities:
Net income
$ 2,675
$ 1,787
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
854
1,052
Bad debt expense
236
242
Deferred income taxes
( 14 )
( 27 )
Non-cash interest expense
—
19
Stock-based compensation expense
232
201
Changes in operating assets and liabilities:
Decrease (increase) in accounts receivable
( 767 )
( 634 )
Decrease (increase) in other assets
( 273 )
191
Increase (decrease) in accounts payable
365
89
Increase (decrease) in accrued expenses
( 489 )
195
Increase (decrease) in deferred revenue
500
285
Net cash provided by operating activities
3,319
3,400
Cash flows from investing activities:
Capitalized software
( 215 )
—
Purchase of fixed assets
( 49 )
( 15 )
Net cash used in investing activities
( 264 )
( 15 )
Cash flows from financing activities:
Exercise of stock options
274
66
Payment for stock repurchase and retirement
( 452 )
( 785 )
Net cash used in financing activities
( 178 )
( 719 )
Net change in cash and cash equivalents
2,877
2,666
Cash – beginning
19,556
15,766
Currency translation adjustment
( 18 )
( 3 )
Cash and cash equivalents – ending
$ 22,415
$ 18,429
Supplemental disclosures:
Cash paid for income taxes
$ 893
$ 323
The accompanying notes are an integral part of these unaudited financial statements.
7
Table of Contents
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
N OTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1. Basis of Presentation
The unaudited interim consolidated balance sheet as of September 30, 2021 and consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for the three-month and nine-month periods ended September 30, 2021 and 2020 included herein, have been prepared in accordance with the instructions for Form 10-Q under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Article 10 of Regulation S-X under the Exchange Act. In the opinion of management, they include all normal recurring adjustments necessary for a fair presentation of the financial statements. Results of operations reported for the interim periods are not necessarily indicative of results for the entire year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States ("US GAAP") have been condensed or omitted pursuant to such rules and regulations relating to interim financial statements. The interim financial information should be read in conjunction with the 2020 audited financial statements of Issuer Direct Corporation (the “Company”, “We”, or “Our”) filed on Form 10-K.
Note 2. Summary of Significant Accounting Policies
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Significant intercompany accounts and transactions are eliminated in consolidation.
Earnings Per Share (EPS)
Earnings per share accounting guidance requires that basic net income per common share be computed by dividing net income for the period by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing the net income for the period by the weighted average number of common and dilutive common equivalent shares outstanding during the period. There were no shares issuable upon the exercise of stock options excluded in the computation of diluted earnings per common share during the three and nine-month period ended September 30, 2021, because their impact was anti-dilutive. Shares issuable upon the exercise of stock options totaling 25,000 and 75,000 were excluded in the computation of diluted earnings per common share during the three and nine-month periods ended September 30, 2020, respectively, because their impact was anti-dilutive.
Revenue Recognition
Substantially all the Company’s revenue comes from contracts with customers for subscriptions to its cloud-based products or contracts for Communications and Compliance products and services. Customers consist of public corporate issuers and professional firms, such as investor and public relations firms. In the case of our news distribution and webcasting offerings, our customers also include private companies. The Company accounts for a contract with a customer when there is an enforceable contract between the Company and the customer, the rights of the parties are identified, the contract has economic substance, and collectability of the contract consideration is probable. The Company's revenues are measured based on consideration specified in the contract with each customer.
The Company's contracts include either a subscription to our entire platform or certain modules within our platform, or an agreement to perform services, or any combination thereof, and often contain multiple subscriptions and services. For these bundled contracts, the Company accounts for individual subscriptions and services as separate performance obligations if they are distinct, which is when a product or service is separately identifiable from other items in the bundled package, and a customer can benefit from it on its own or with other resources that are readily available to the customer. The Company separates revenue from its contracts into two revenue streams: i) Communications and ii) Compliance. Performance obligations of Communications contracts include providing subscriptions to certain modules or the entire Platform id. Communications module, distributing press releases on a per release basis or conducting webcasts, virtual annual meetings or other events on a per event basis. Performance obligations of Compliance contracts include providing subscriptions to our cloud-based Platform id. Compliance module, Whistleblower module or other stand-ready obligations to deliver services and annual report printing and distribution. Additionally, services are provided on a per project basis. Set up fees for disclosure services are considered a separate performance obligation and are satisfied upfront. Set up fees for our transfer agent module and investor relations content management module are immaterial. The Company’s subscription and service contracts are generally for one year, with automatic renewal clauses included in the contract until the contract is cancelled. The contracts do not contain any rights of returns, guarantees or warranties. Since contracts are generally for one year, all the revenue is expected to be recognized within one year from the contract start date. As such, the Company has elected the optional exemption that allows the Company not to disclose the transaction price allocated to performance obligations that are unsatisfied or partially satisfied at the end of each reporting period.
The Company recognizes revenue for subscriptions evenly over the contract period, upon distribution for per release contracts and upon event completion for webcasting and virtual annual meeting events. For service contracts that include stand ready obligations, revenue is recognized evenly over the contract period. For all other services delivered on a per project or event basis, the revenue is recognized at the completion of the event. The Company believes recognizing revenue for subscriptions and stand ready obligations using a time-based measure of progress, best reflects the Company’s performance in satisfying the obligations.
8
Table of Contents
For bundled contracts, revenue is allocated to each performance obligation based on its relative standalone selling price. Standalone selling prices are based on observable prices at which the Company separately sells the subscription or service. If a standalone selling price is not directly observable, the Company uses the residual method to allocate any remaining price to that subscription or service. The Company reviews standalone selling prices, at least annually, and updates these estimates if necessary.
The Company invoices its customers based on the billing schedules designated in its contracts, typically upfront on either a monthly, quarterly or annual basis or per transaction at the completion of the performance obligation. Deferred revenue for the periods presented was primarily related to subscription and service contracts, which are billed upfront, quarterly or annually, however the revenue has not yet been recognized and press release packages which have been prepaid, however the releases have not yet been disseminated. The associated deferred revenue is generally recognized ratably over the billing period for subscriptions and as releases are disseminated for press release packages. Deferred revenue as of September 30, 2021, and December 31, 2020, was $2,696,000 and $ 2,212,000 , respectively, and is expected to be recognized within one year. Revenue recognized for the nine months ended September 30, 2021, and 2020, that was included in the deferred revenue balance at the beginning of each reporting period, was approximately $ 1,948,000 and $ 1,663,000 , respectively. Accounts receivable, net of allowance for doubtful accounts, related to contracts with customers was $ 3,037,000 and $ 2,514,000 as of September 30, 2021, and December 31, 2020, respectively. Since substantially all the contracts have terms of one year or less, the Company has elected to use the practical expedient regarding the existence of a significant financing.
Costs to obtain contracts with customers consist primarily of sales commissions. As of September 30, 2021, and December 31, 2020, the Company has capitalized $ 52,000 and $ 44,000 , respectively, of costs to obtain contracts that are expected to be amortized over more than one year. For contract costs expected to be amortized in less than one year, the Company has elected to use the practical expedient allowing the recognition of incremental costs of obtaining a contract as an expense when incurred. The Company has considered historical renewal rates, expectations of future renewals and economic factors in making these determinations.
Cash Equivalents
For purposes of the Company’s financial statements, the Company considers all highly liquid investments purchased with an original maturity date of three months or less to be cash equivalents.
Accounts Receivable and Allowance for Doubtful Accounts
The Company monitors outstanding receivables based on factors surrounding the credit risk of specific customers, historical trends, and other information. Credit is granted on an unsecured basis. The allowance for doubtful accounts is estimated based on an assessment of the Company’s ability to collect on customer accounts receivable. There is judgment involved with estimating the allowance for doubtful accounts and if the financial condition of the Company’s customers were to deteriorate, resulting in their inability to make the required payments, the Company may be required to record additional allowances or charges against revenues. Given the current environment of the COVID-19 pandemic, additional attention has been paid to the financial viability of our customers. The Company generally writes off accounts receivable against the allowance when it determines a balance is uncollectible and no longer actively pursues its collection.
Concentration of Credit Risk
Financial instruments and related items which potentially subject the Company to concentrations of credit risk consist primarily of cash, cash equivalents and accounts receivable. The Company places its cash and temporary cash investments with credit quality institutions. Such cash balances are currently in excess of the FDIC insurance limit of $ 250,000 . To reduce its risk associated with the failure of such financial institutions, each quarter the Company evaluates the rating of the financial institution in which it holds deposits. As of September 30, 2021, the total amount exceeding such limit was $ 20,731,000 . The Company also had cash-on-hand of $ 143,000 in Europe and $ 1,117,000 in Canada as of September 30, 2021.
The Company believes it did not have any financial instruments that could have potentially subjected us to significant concentrations of credit risk for any relevant period.
Use of Estimates
The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the allowance for doubtful accounts and the valuation of goodwill, intangible assets, deferred tax assets, and stock-based compensation. Actual results could differ from those estimates.
9
Table of Contents
Income Taxes
We comply with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) No. 740 – Income Taxes which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amounts expected to be realized. For any uncertain tax positions, we recognize the impact of a tax position, only if it is more likely than not of being sustained upon examination, based on the technical merits of the position. Our policy regarding the classification of interest and penalties is to classify them as income tax expense in our financial statements, if applicable.
Capitalized Software
Costs incurred to develop our cloud-based platform products are capitalized when the preliminary project phase is complete, management commits to fund the project and it is probable the project will be completed and used for its intended purposes. Once the software is substantially complete and ready for its intended use, the software is amortized over its estimated useful life, which is typically four years. Costs related to design or maintenance of the software are expensed as incurred. Capitalized costs and amortization for the three and nine-month periods ended September 30, 2021 and 2020, are as follows (in thousands):
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2021
2020
2021
2020
Capitalized software development costs
$ 54
$ —
$ 215
$ —
Amortization included in cost of revenues
137
143
398
454
Amortization included in depreciation and amortization
—
1
—
9
Impairment of Long-lived Assets
In accordance with the authoritative guidance for accounting for long-lived assets, assets such as property and equipment, trademarks, and intangible assets subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable. Recoverability of asset groups to be held and used is measured by a comparison of the carrying amount of an asset group to estimated undiscounted future cash flows expected to be generated by the asset group. If the carrying amount of an asset group exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of an asset group exceeds fair value of the asset group.
Lease Accounting
We determine if an arrangement is a lease at inception. Our operating lease agreements are primarily for office space and are included within lease right-of-use (“ROU”) assets and lease liabilities on the consolidated balance sheets.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. Our variable lease payments consist of non-lease services related to the lease and payments under operating leases classified as short-term. Variable lease payments are excluded from the ROU assets and lease liabilities and are recognized in the period in which the obligation for those payments is incurred. As most of our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. ROU assets include any lease payments made and exclude lease incentives. Rental expense for lease payments related to operating leases is recognized on a straight-line basis over the lease term.
Fair Value Measurements
ASC Topic 820 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities recorded at fair value in the financial statements are categorized based upon the hierarchy of levels of judgment associated with the inputs used to measure their fair value. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities, are as follows:
·
Level 1 – Quoted prices are available in active markets for identical assets or liabilities at the reporting date. Generally, this includes debt and equity securities that are traded in an active market. Our cash and cash equivalents are quoted at Level 1.
·
Level 2 – Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Generally, this includes debt and equity securities that are not traded in an active market.
·
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or other valuation techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.
As of September 30, 2021 and December 31, 2020, we believe that the fair value of our financial instruments, such as, accounts receivable, our line of credit, and accounts payable approximate their carrying amounts.
10
Table of Contents
Translation of Foreign Financial Statements
The financial statements of the foreign subsidiaries of the Company have been translated into U.S. dollars. All assets and liabilities have been translated at current rates of exchange in effect at the end of the period. Income and expense items have been translated at the average exchange rates for the year or the applicable interim period. The gains or losses that result from this process are recorded as a separate component of other accumulated comprehensive income until the entity is sold or substantially liquidated.
Business Combinations, Goodwill and Intangible Assets
We account for business combinations under FASB ASC No. 805 – Business Combinations and the related acquired intangible assets and goodwill under FASB ASC No. 350 – Intangibles – Goodwill and Other. The authoritative guidance for business combinations specifies the criteria for recognizing and reporting intangible assets apart from goodwill. We record the assets acquired and liabilities assumed in business combinations at their respective fair values at the date of acquisition, with any excess purchase price recorded as goodwill. Goodwill is an asset representing the future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Intangible assets consist of client relationships, customer lists, distribution partner relationships, software, technology, non-compete agreements and trademarks that are initially measured at fair value. At the time of the business combination, trademarks are considered an indefinite-lived asset and, as such, are not amortized as there is no foreseeable limit to cash flows generated from them. The goodwill and intangible assets are assessed annually for impairment, or whenever conditions indicate the asset may be impaired, and any such impairment will be recognized in the period identified. The client relationships ( 7 - 10 years), customer lists ( 3 years), distribution partner relationships ( 10 years), non-compete agreements ( 5 years) and software and technology ( 3 - 6 years) are amortized over their estimated useful lives.
Comprehensive Income
Comprehensive income consists of net income and other comprehensive income related to changes in the cumulative foreign currency translation adjustment.
Advertising
The Company expenses advertising as incurred.
Stock-based Compensation
The authoritative guidance for stock compensation requires that companies estimate the fair value of share-based payment awards on the date of the grant using an option-pricing model. The associated cost is recognized over the period during which an employee or director is required to provide service in exchange for the award.
Employee Retention Credit
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was signed into law providing numerous tax provisions and other stimulus measures, including an employee retention credit (“ERC”), which is a refundable tax credit against certain employment taxes. The Taxpayer Certainty and Disaster Tax Relief Act of 2020 and the American Rescue Plan Act of 2021 extended and expanded the availability of the ERC.
We are eligible under the CARES Act ERC as an employer that carried on a trade or business during calendar year 2020 and whose business operations were fully or partially suspended during any calendar quarter in 2020 due to orders from an appropriate governmental authority limiting commerce, travel, or group meetings (for commercial, social, religious, or other purposes) due to COVID-19.
ASC 105, Generally Accepted Accounting Principles, describes the decision-making framework when no guidance exists in US GAAP for a particular transaction. Specifically, ASC 105-10-05-2 instructs companies to look for guidance for a similar transaction within US GAAP and apply that guidance by analogy. As such, forms of government assistance, such as the ERC, provided to business entities would not be within the scope of ASC 958, but it may be applied by analogy under ASC 105-10-05-2. We accounted for the ERC as a government grant in accordance with Accounting Standards Update 2013-06, Not-for-Profit Entities (Topic 958) by analogy under ASC 105-10-05-2. Under this standard, government grants are recognized when the conditions or conditions on which they depend are substantially met. The conditions for recognition of the ERC include, but are not limited to:
·
An entity has been adversely affected by the COVID-19 pandemic
·
We have not used qualifying payroll for both the Paycheck Protection Program and the ERC
·
We incurred payroll costs to retain employees
During the three and nine months ended September 30, 2021, we recorded an ERC benefit of 366,000 in other income, net in our Consolidated statements of operations and in other current assets in our Consolidated balance sheets as of September 30, 2021.
11
Table of Contents
Note 3: Equity
2014 Equity Incentive Plan
On May 23, 2014, the shareholders of the Company approved the 2014 Equity Incentive Plan (the “2014 Plan”). Under the terms of the 2014 Plan, the Company is authorized to issue incentive awards for common stock up to 200,000 shares to employees and other personnel. On June 10, 2016 and June 17, 2020, the shareholders of the Company approved an additional 200,000 and 200,000 awards, respectively, to be issued under the 2014 Plan, bringing the total number of shares to be awarded to 600,000 . The awards may be in the form of incentive stock options, nonqualified stock options, restricted stock, restricted stock units and performance awards. The 2014 Plan is effective through March 31, 2024. As of September 30, 2021, there are 223,818 shares which remain eligible to be granted under the 2014 Plan.
The following table summarizes information about stock options outstanding and exercisable at September 30, 2021:
Options Outstanding
Options Exercisable
Exercise Price Range
Number
Weighted Average
Remaining Contractual
Life (in Years)
Weighted Average
Exercise Price
Number
$
0.01 - 7.00
5,000
4.14
$ 6.80
5,000
$
7.01 - 8.00
10,000
1.99
$ 7.76
10,000
$
8.01 - 12.00
3,667
5.70
$ 10.07
3,667
$
12.01 - 15.00
23,000
6.92
$ 13.14
23,000
$
15.01 - 17.40
8,000
6.67
$ 17.40
8,000
Total
49,667
5.52
$ 11.88
49,667
As of September 30, 2021, the Company did not have any unrecognized stock compensation related to the options.
During the nine months ended September 30, 2021, the Company granted 17,765 restricted stock units with an intrinsic value of $ 25.92 per share. No restricted stock units were granted during the three months ended September 30, 2021. Non-employee directors were granted 12,765 restricted stock units, which vest on the earlier of the 2022 annual meeting of the shareholders or one year. The other 5,000 restricted stock units were granted to an employee and vest 50 % during each of the first and second anniversary dates of the date of grant, which was May 17, 2021. No restricted stock units vested during the three months ended September 30, 2021. During the nine months ended September 30, 2021, 19,000 restricted stock units with an intrinsic value of $ 10.78 vested. As of September 30, 2021, there was $ 334,000 of unrecognized compensation cost related to our unvested restricted stock units, which will be recognized through 2023.
Stock repurchase and retirement
On August 7, 2019, the Company publicly announced a share repurchase program under which the Company is authorized to repurchase up to $ 1,000,000 of its common shares. On March 16, 2020, the Company publicly announced that the Company increased the share repurchase program to repurchase up to $ 2,000,000 of its common shares. As of March 31, 2021, the Company completed the repurchase program by purchasing 179,845 shares as shown in the table below ($ in 000’s, except share or per share amounts):
Shares Repurchased
Period
Total Number of Shares
Repurchased
Average Price Paid Per Share
Total Number of Shares Purchased as Part of Publicly Announced Program
Maximum Dollar Value of Shares that May Yet Be Purchased Under the Program
August 7-31, 2019
22,150
$
9.34
22,150
$
793
September 1-30, 2019
2,830
$
10.00
2,830
$
765
October 1-31, 2019
39,363
$
10.44
39,363
$
354
November 1-30, 2019
11,827
$
10.43
11,827
$
231
December 1-31, 2019
—
—
—
$
231
January 1-31, 2020
—
—
—
$
231
February 1-29, 2020
—
—
—
$
231
March 1-31, 2020
21,700
$
9.33
21,700
$
1,028
April 1-30, 2020
22,698
$
9.02
22,698
$
823
May 1-31, 2020
39,500
$
9.51
39,500
$
448
No shares repurchased between June 2020 and February 2021
March 1-31, 2021
19,777
$
22.89
19,777
$
—
Total
179,845
$
11.15
179,845
$
—
12
Table of Contents
Note 4: Income taxes
We recognized income tax expense of $ 319,000 and $ 738,000 for the three and nine-month periods ended September 30, 2021, respectively, compared to $ 283,000 and $ 593,000 during the same periods of 2020. At the end of each interim period, we estimate the effective tax rate we expect to be applicable for the full fiscal year and this rate is applied to our results for the year-to-date period, and then adjusted for any discrete period items. For the three and nine-month periods ended September 30, 2021, the variance between the Company’s effective tax rate and the U.S. statutory rate of 21 % is primarily attributable to state income tax, partially offset by an excess stock-based compensation benefit, as well as foreign statutory tax rate differentials.
Note 5: Leases
Generally, our leasing activity consists of office leases. In March 2019, we signed a new lease to move our corporate headquarters to Raleigh, North Carolina. As we continue our transition from a services-based company to a cloud-based platform company, the new lease affords us the ability to separate our warehouse from our corporate office. The new lease, which had a lease commencement date of October 2, 2019, is for 9,766 square feet and expires December 31, 2027. Minimum lease payments are $ 2,997,000 , not including a tenant improvement allowance of $ 488,000 , which is included in fixed assets as of September 30, 2021. We recognized a ROU asset and corresponding lease liability of $ 2,596,000 , which represents the present value of minimum lease payments discounted at 3.77 %, the Company’s incremental borrowing rate at lease inception.
Additionally, we have a three-year office lease in Florida, which was signed on January 4, 2019, at which time we recognized a ROU asset and corresponding lease liability of $ 125,000 , which represents the present value of minimum lease payments discounted at 4.25 %, the Company’s incremental borrowing rate at lease inception. We also have facilities in Salt Lake City, Utah, and New York, which are on short-term leases that are less than twelve months. As a result, we have elected the short-term lease recognition exemption for these leases, which means, for those leases we do not expect to extend beyond twelve months, we will not recognize ROU assets or lease liabilities.
Lease liabilities totaled $ 2,105,000 as of September 30, 2021. The current portion of this liability of $ 367,000 is included in Accrued expenses on the Consolidated balance sheets and the long-term portion of $ 1,738,000 is included in Lease liabilities on the Consolidated Balance Sheets. Rent expense consists of both operating lease expense from amortization of our ROU assets as well as variable lease expense which consists of non-lease components of office leases (i.e. common area maintenance) or rent expense associated with short-term leases. The components of lease expense were as follows (in 000’s):
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2021
2020
2021
2020
Lease expense
Operating lease expense
$ 87
$ 87
$ 261
$ 261
Variable lease expense
29
33
86
99
Total lease expense
$ 116
$ 120
$ 347
$ 360
The weighted-average remaining non-cancelable lease term for our operating leases was 6.2 years as of September 30, 2021. As of September 30, 2021, the weighted-average discount rate used to determine the lease liability was 3.8 %. The future minimum lease payments to be made under non-cancelable operating leases on September 30, 2021, are as follows (in 000’s):
Year Ended December 31:
2021
$ 100
2022
359
2023
369
2024
379
2025
389
Thereafter
813
Total lease payments
2,409
Present value adjustment
( 304 )
Lease liability
$ 2,105
13
Table of Contents
We have performed an evaluation of our other contracts with customers and suppliers in accordance with Topic 842 and have determined that, except for the leases described above, none of our contracts contain a lease.
Note 6: Revenue
We consider ourselves to be in a single reportable segment under the authoritative guidance for segment reporting, specifically a communications and compliance company for publicly traded and private companies. The following tables present revenue disaggregated by revenue stream in (000’s):
Three months ended September 30,
Revenue Streams
2021
2020
Communications
$ 3,686
67.4 %
$ 3,356
68.7 %
Compliance
1,779
32.6 %
1,526
31.3 %
Total
$ 5,465
100.0 %
$ 4,882
100.0 %
Nine months ended September 30,
Revenue Streams
2021
2020
Communications
$ 10,383
64.2 %
$ 8,777
63.7 %
Compliance
5,782
35.8 %
5,005
36.3 %
Total
$ 16,165
100.0 %
$ 13,782
100.0 %
We did not have any customers during the three and nine-month periods ended September 30, 2021 or 2020 that accounted for more than 10% of our revenue.
Note 7: Line of Credit
Effective October 3, 2019, the Company renewed its unsecured Line of Credit, which increased the term to two years, with all other provisions remaining the same. The amount of funds available for borrowing are $ 3,000,000 and the interest rate is LIBOR plus 1.75 %. As of September 30, 2021, the interest rate was 1.84 % and the Company did not owe any amounts on the Line of Credit.
Effective October 3, 2021, the Company renewed its unsecured Line of Credit, which changed the interest rate from LIBOR plus 1.75% to SOFR (Secured Overnight Financing Rate) plus 1.75%. All other provisions remained the same.
14
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.