UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
Quarterly
Report UNDER Section 13 or 15( d )
of the Securities Exchange Act of 1934
For
the quarterly period ended September 30, 2021
OR
☐
Transition
Report UNDER Section 13 or 15( d )
of the Securities Exchange Act of 1934
For
the transition period from ______________ to ______________
Commission
file number 001-37564
BOXLIGHT
CORPORATION
(Exact
name of registrant as specified in its charter)
Nevada
8211
46-4116523
(State
or other jurisdiction of
(Primary
Standard Industrial
(I.R.S.
Employer
incorporation
or organization)
Classification
Code Number)
Identification
Number)
1045
Progress Circle
Lawrenceville ,
Georgia 30043
Phone:
(678) 367-0809
(Address,
including zip code, and telephone number, including area code, of the registrant’s principal executive offices)
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock
BOXL
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data
File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”,
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided to Section 7(a)(2)(B) of the Securities Act. ☐
Indicate
by check mark if the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
The
number of shares outstanding of the registrant’s common stock on November 9, 2021 was 62,059,906 .
BOXLIGHT
CORPORATION
TABLE
OF CONTENTS
Page
No.
PART I. Financial Information
Item
1.
Unaudited Consolidated Condensed Financial Statements
3
Unaudited Consolidated Condensed Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2021 and 2020
3
Unaudited Consolidated Condensed Balance Sheets as of September 30, 2021 and December 31, 2020
4
Unaudited Consolidated Condensed Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2021 and 2020
5
Unaudited Consolidated Condensed Statements of Cash Flows for the nine months ended September 30, 2021 and 2020
7
Notes to Unaudited Consolidated Condensed Financial Statements
8
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
27
Item
3.
Quantitative and Qualitative Disclosure About Market Risk
36
Item
4.
Controls and Procedures
36
PART II. Other Information
Item
1.
Legal Proceedings
36
Item
1A.
Risk Factors
36
Item
2.
Unregistered Sale of Equity Securities and Use of Proceeds
37
Item
3.
Defaults Upon Senior Securities
37
Item
4.
Mine Safety Disclosures
37
Item
5.
Other Information
37
Item
6.
Exhibits
38
Signatures
39
2
PART
I. Financial Information
Item
1. Financial Statements
Boxlight
Corporation
Consolidated
Condensed Statements of Operations and Comprehensive Loss
For
the nine months ended September 30, 2021, and 2020
(Unaudited)
(in
thousands, except per share amounts)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2021
2020
2021
2020
Revenues, net
$ 61,008
$ 9,477
$ 141,186
$ 23,028
Cost of revenues
45,210
7,452
104,002
16,722
Gross profit
15,798
2,025
37,184
6,306
Operating expense:
General and administrative expenses
11,933
3,307
32,844
10,444
Research and development
355
471
1,310
1,073
Total operating expense
12,288
3,778
34,154
11,517
Income (loss) from operations
3,510
( 1,753 )
3,030
( 5,211 )
Other income (expense):
Interest expense, net
( 870 )
( 531 )
( 2,652 )
( 1,619 )
Other income (expense), net
34
( 15 )
54
61
Changes in fair value of derivative liabilities
60
( 194 )
( 164 )
( 239 )
Loss from settlements of liabilities
( 614 )
( 1,718 )
( 2,992 )
( 579 )
Total other income (expense)
( 1,390 )
( 2,458 )
( 5,754 )
( 2,376 )
Income (loss) before income taxes
$ 2,120
$ ( 4,211 )
$ ( 2,724 )
$ ( 7,587 )
Income tax expense
( 1,391 )
-
( 3,936 )
-
Net income (loss)
$ 729
$ ( 4,211 )
$ ( 6,660 )
$ ( 7,587 )
Fixed dividends - Series B Preferred
( 317 )
-
( 952 )
-
Deemed Contribution -Series B Preferred
-
-
367
-
Net income (loss) attributable to common stockholders
$ 412
$ ( 4,211 )
$ ( 7,245 )
$ ( 7,587 )
Comprehensive loss:
Net income (loss)
$ 729
$ ( 4,211 )
$ ( 6,660 )
$ ( 7,587 )
Foreign currency translation (loss) gain
( 2,008 )
536
( 1,738 )
428
Total comprehensive loss
$ ( 1,279 )
$ ( 3,675 )
$ ( 8,398 )
$ ( 7,159 )
Net income (loss) per common share – basic
$ 0.01
$ ( 0.10 )
$ ( 0.12 )
$ ( 0.31 )
Net income (loss) per common share – diluted
$ 0.01
$ ( 0.10 )
$ ( 0.12 )
$ ( 0.31 )
Weighted average number of common shares outstanding – basic
60,094
44,215
57,723
24,853
Weighted average number of common shares outstanding – diluted
64,710
44,215
57,723
24,853
See
accompanying notes to unaudited consolidated condensed financial statements.
3
Boxlight
Corporation
Consolidated
Condensed Balance Sheets
As
of September 30, 2021 and December 31, 2020
(Unaudited)
(in
thousands)
September 30, 2021
December 31, 2020
ASSETS
Current assets:
Cash and cash equivalents
$ 6,223
$ 13,460
Accounts receivable – trade, net of allowances
47,913
20,869
Inventories, net of reserves
30,896
20,913
Prepaid expenses and other current assets
14,399
6,161
Total current assets
99,431
61,403
Property and equipment, net of accumulated depreciation
627
562
Intangible assets, net of accumulated amortization
50,261
55,156
Goodwill
23,076
22,742
Other assets
245
90
Total assets
$ 173,640
$ 139,953
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses
$ 32,946
$ 14,246
Accounts payable and accrued expenses – related parties
-
1,967
Short-term debt
23,932
16,817
Earn-out payable – related party
-
119
Deferred revenues – short-term
6,566
5,671
Derivative liabilities
356
363
Other short-term liabilities
3,605
1,209
Total current liabilities
67,405
40,392
Deferred revenues – long-term
13,405
10,482
Long-term debt
-
7,831
Deferred tax liability
9,044
7,902
Other long-term liabilities
350
2
Total liabilities
90,204
66,609
Commitments and contingencies (Note 13)
-
-
Mezzanine equity:
Preferred Series B
16,146
16,513
Preferred Series C
12,363
12,363
Total mezzanine equity
28,509
28,876
Stockholders’ equity:
Preferred stock, $ 0.0001 par value, 50,000,000 shares authorized; 167,972 and 167,972 shares issued and outstanding, respectively
-
-
Common stock, $ 0.0001 par value, 200,000,000 shares authorized; 61,310,899 and 53,343,518 Class A shares issued and outstanding, respectively
6
6
Additional paid-in capital
105,625
86,768
Accumulated deficit
( 54,157 )
( 47,498 )
Accumulated other comprehensive loss
3,453
5,192
Total stockholders’ equity
54,927
44,468
Total liabilities and stockholders’ equity
$ 173,640
$ 139,953
See
accompanying notes to unaudited consolidated condensed financial statements.
4
Boxlight
Corporation
Consolidated
Condensed Statements of Changes in Stockholders’ Equity
For
the three and nine months ended September 30, 2021
(unaudited)
(in
thousands)
Series
A
Class
A
Additional
Accumulated
Other
Preferred
Stock
Common
Stock
Paid-in
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Capital
Income
Deficit
Total
Balance
as of December 31, 2020
168
$
-
53,344
$
6
$
86,768
$
5,192
$
( 47,498
)
$
44,468
Shares
issued for:
Stock
options exercised
-
-
319
-
246
-
-
246
In
lieu of payment for services rendered
In
lieu of payment for services rendered, shares
Conversion
of accounts payable liabilities
-
-
793
-
1,626
-
-
1,626
Conversion
of debt obligations
-
-
2,251
-
6,033
-
-
6,033
Conversion
of Restricted Shares
-
-
59
-
-
-
-
-
Warrants
exercised
-
-
21
-
51
-
-
51
Cash
Conversion
of notes payable
Conversion
of notes payable, shares
Closing
fees for issuance of notes payable
Closing
fees for issuance of notes payable, shares
Stock
compensation
-
-
-
-
677
-
-
677
Shares
issued for Stemify acquisition
Shares
issued for Stemify acquisition, shares
Public
offering
Public
offering, shares
Shares
issued for Interactive Concepts acquisition
Shares
issued for Interactive Concepts acquisition, shares
Foreign
currency translation
-
-
-
-
-
( 261
)
-
( 261
)
Deemed
Contribution - Preferred Series B
Fixed
dividends Preferred Series B
-
-
-
-
( 317
)
-
-
( 317
)
Net
loss
-
-
-
-
-
-
( 5,168
)
( 5,168
)
Balance
as of March 31, 2021
168
-
56,787
$
6
$
95,084
$
4,931
$
( 52,666
)
$
47,355
Shares
issued for:
Conversion
of debt obligations
-
-
1,688
-
3,839
-
-
3,839
Conversion
of Restricted Shares
-
-
484
-
-
-
-
-
Stock
compensation
-
-
-
-
1,182
-
-
1,182
Shares
issued for Interactive Concepts acquisition
-
-
143
-
404
-
-
404
Foreign
currency translation
-
-
-
-
-
530
-
530
Deemed
Contribution - Preferred Series B
-
-
-
-
367
-
-
367
Fixed
dividends - Preferred Series B
-
-
-
-
( 317
)
-
-
( 317
)
Net
loss
-
-
-
-
-
-
( 2,220
)
( 2,220
)
Balance
as of June 30, 2021
168
$
-
59,102
$
6
$
100,559
$
5,461
$
( 54,886
)
$
51,140
Shares
issued for:
Conversion
of debt obligations
-
-
1,755
-
3,911
-
-
3,911
Conversion of Restricted Shares
-
-
217
-
-
-
-
-
Stock
options exercised
-
-
162
-
159
-
-
159
Warrants
exercised
75
152
-
-
152
Stock
compensation
-
-
-
-
1,161
-
-
1,161
Foreign
currency translation
-
-
-
-
-
( 2,008
)
-
( 2,008
)
Fixed
dividends Preferred Series B
-
-
-
-
( 317
)
-
-
( 317
)
Net
income
-
-
-
-
-
-
729
729
Balance
as of September 30, 2021
168
$
-
61,311
$
6
$
105,625
$
3,453
$
( 54,157
)
$
54,927
See
accompanying notes to unaudited consolidated condensed financial statements.
5
Boxlight
Corporation
Consolidated
Condensed Statements of Changes in Stockholders’ Equity
For
the three and nine Months Ended September 30, 2020
(unaudited)
(in
thousands)
Series
A
Class
A
Additional
Accumulated
Other
Preferred
Stock
Common
Stock
Paid-in
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Capital
Income
Deficit
Total
Balance
as of December 31, 2019
168
$
-
11,699
$
1
$
30,736
$
( 38
)
$
( 31,346
)
$
( 647
)
Shares
issued for:
In
lieu of payment for services rendered
-
-
-
7
-
8
-
-
8
Conversion
of accounts payable liabilities
-
-
-
1,333
-
567
-
-
567
Conversion
of debt obligations
-
-
832
-
1,182
-
-
1,182
Stock
compensation
-
-
-
-
271
-
-
271
Foreign
currency translation
-
-
-
-
-
( 103
)
-
( 103
)
Net
loss
-
-
-
-
-
-
( 1,950
)
( 1,950
)
Balance
as of March 31, 2020
168
-
13,871
$
1
$
32,764
$
( 141
)
$
( 33,296
)
$
( 672
)
Shares
issued for:
Conversion
of accounts payable liabilities
-
-
870
-
703
-
-
703
Conversion
of debt obligations
-
-
1,588
-
1,189
-
-
1,189
Conversion
of Restricted Shares
-
-
52
-
-
-
-
-
Stock
compensation
-
-
-
-
249
-
-
249
Shares
issued for Stemify acquisition
-
-
143
-
100
-
-
100
Public
Offering
-
-
15,333
2
10,592
-
-
10,594
Foreign
currency translation
-
-
-
-
-
( 5 )
-
( 5
)
Net
loss
-
-
-
-
-
-
( 1,426
)
( 1,426
)
Balance
as of June 30, 2020
168
-
31,857
$
3
$
45,597
$
( 146
)
$
( 34,722
)
$
10,732
Shares
issued for:
Acquisition of Preferred C shares
-
-
-
-
424
-
-
424
Conversion
of notes payable
-
-
1,407
-
4,034
-
-
4,034
Closing
fees for issuance of notes payable
-
-
310
-
438
-
-
438
Public
offering
-
-
17,250
2
32,023
-
-
32,025
Stock
compensation
-
-
47
-
346
-
-
346
Foreign
currency translation
-
-
-
-
-
536
-
536
Net
loss
-
-
-
-
-
-
( 4,211
)
( 4,211
)
Net
income (loss)
-
-
-
-
-
-
( 4,211
)
( 4,211
)
Balance
as of September 30, 2020
168
-
50,871
$
5
$
82,862
$
390
$
( 38,933
)
$
44,324
6
Boxlight
Corporation
Consolidated
Condensed Statements of Cash Flows
For
the nine months ended September 30, 2021 and 2020
(unaudited)
(in
thousands)
Nine Months Ended
September 30, 2021
September 30, 2020
Cash flows from operating activities:
Net loss
$ ( 6,660 )
$ ( 7,587 )
Adjustments to reconcile net loss to net cash (used) in operating activities:
Amortization of debt discount and issuance cost
1,473
768
Bad debt (recovery) expense
( 114 )
168
Loss on settlement of liabilities
2,992
579
Change in allowance for sales returns and volume rebate
542
( 91 )
Change in inventory reserve
56
35
Change in deferred tax assets and liabilities
912
-
Change in fair value of derivative liability
164
239
Shares issued for interest payment on notes payable
512
247
Stock compensation expense
3,020
866
Other share-based payments
-
8
Depreciation and amortization
5,264
758
Changes in operating assets and liabilities:
Accounts receivable – trade
( 26,658 )
( 1,442 )
Inventories
( 10,084 )
( 996 )
Prepaid expenses and other current assets
( 8,219 )
224
Other assets
( 156 )
( 14 )
Accounts payable and accrued expenses
17,865
( 1,323 )
Warranty liability
( 88 )
4
Accounts payable and accrued expenses - related parties
-
19
Other short-term liabilities
2,233
803
Deferred revenues
3,875
( 271 )
Other liabilities
( 11 )
( 11 )
Net cash used in operating activities
$ ( 13,082 )
$ ( 7,017 )
Cash flows from investing activities:
Business acquisitions (net of cash acquired)
( 685 )
( 44,953 )
Cash paid for patents
-
( 100 )
Cash paid to settle earnout obligations
( 119 )
-
Purchases of furniture and fixtures, net
( 139 )
-
Net cash used in investing activities
( 943 )
( 45,053 )
Cash flows from financing activities:
Net proceeds from issuance of common stock
405
42,719
Proceeds from payment protection plan loan
-
1,008
Proceeds from short-term debt
43,269
5,667
Principal payments on short-term debt
( 35,487 )
( 8,953 )
Payment on fixed dividends of class B preferred stock
( 952 )
-
Proceeds from convertible debt
-
20,750
Debt issuance costs
( 70 )
( 461 )
Net cash provided by financing activities
$ 7,165
$ 60,730
Effect of foreign currency exchange rates
( 377 )
( 223 )
Net (decrease) increase in cash and cash equivalents
( 7,237 )
8,437
Cash and cash equivalents, beginning of the period
13,460
1,173
Cash and cash equivalents, end of the period
$ 6,223
$ 9,610
Supplemental cash flow disclosures:
Cash paid for income taxes
$ 1,458
$ -
Cash paid for interest
$ 2,130
$ 1,364
Non-cash investing and financing transactions:
Shares issued to settle accounts payable
$ 1,626
$ 1,269
Shares issued for conversion of notes payable and accrued interest
$ 13,786
$ 6,326
Shares issued for closing fees related to outstanding notes payable
517
Shares issued for acquisition
$ 403
$ -
Preferred share issued as consideration for acquisition of Sahara
29,295
Exercise of warrants
$ 203
$ -
Deemed contribution - Series B Preferred
$ 367
$ -
Deferred consideration for acquisition
$ 537
$ -
Notes payable issued as consideration for acquisition of MyStemKit
$ -
$ 350
See
accompanying notes to unaudited consolidated condensed financial statements.
7
Boxlight
Corporation
Notes
to the Unaudited Consolidated Condensed Financial Statements
NOTE
1 – ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
THE
COMPANY AND RECENT ACQUISITIVE GROWTH
Boxlight
Corporation (“Boxlight”) designs, produces, and distributes interactive technology solutions to the education, corporate
and government markets under its Clevertouch and Mimio brands. The Company’s solutions include interactive displays, collaboration
software, supporting accessories and professional services.
BASIS
OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
The
accompanying unaudited condensed consolidated financial statements include the accounts of Boxlight and its wholly owned subsidiaries
(collectively, the “Company”). All significant intercompany balances and transactions have been eliminated in consolidation.
The
accompanying unaudited consolidated condensed financial statements and related notes have been prepared in accordance with accounting
principles generally accepted in the United States of America (“GAAP”) for interim unaudited consolidated condensed financial
information and interim financial reporting guidelines and rules and regulations of the Securities and Exchange Commission (“SEC”).
Accordingly, they do not include all the information and notes required by GAAP for complete consolidated condensed financial statements.
The unaudited consolidated condensed financial statements reflect all adjustments (consisting of normal recurring adjustments) which
are, in the opinion of management, necessary for a fair statement of the results for the interim periods presented. Interim results are
not necessarily indicative of the results for the full year. These unaudited consolidated condensed financial statements should be read
in conjunction with the audited consolidated financial statements of the Company for the year ended December 31, 2020 and notes
thereto contained in the Company’s Annual Report on Form 10-K. Certain information and note disclosures normally included in consolidated
financial statements have been condensed. The December 31, 2020, balance sheet included herein was derived from the audited consolidated
financial statements, but does not include all disclosures, including notes, required by GAAP for complete financial statements.
ESTIMATES
AND ASSUMPTIONS
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of certain assets and liabilities, 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. Note 1 in the Notes to the Consolidated Financial Statements
for 2020 contained in the Annual Report on Form 10-K, filed with the SEC on March 31, 2021, describes the significant accounting policies
that the Company used in preparing our consolidated condensed financial statements. On an ongoing basis, the Company evaluates our estimates,
including, but not limited to, those related to revenue/reserves and allowances. The Company bases estimates on historical experience
and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results
could differ materially from these estimates under different assumptions or conditions.
FAIR
VALUE OF FINANCIAL INSTRUMENTS
The
Company’s financial instruments primarily include cash, accounts receivable, derivative liabilities, accounts payable and debt.
Due to the short-term nature of cash, accounts receivables and accounts payable, the carrying amounts of these assets and liabilities
approximate their fair value. Debt approximates fair value due to either the short-term nature or recent execution of the debt agreement.
The amount of consideration received is deemed to approximate the fair value of long-term debt net of any debt discount and issuance
cost.
8
Fair
value is defined as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between
market participants. A fair value hierarchy has been established for valuation inputs that gives the highest priority to quoted prices
in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as
follows:
●
Level
1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability
to access at the measurement date.
●
Level
2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or
indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or
similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or
liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from
or corroborated by market data by correlation or other means.
●
Level
3 Inputs - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable
(supported by little or no market activity).
Financial
assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement. The Company’s
assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of
the fair value of assets and liabilities and their placement within the fair value hierarchy levels.
The
following table sets forth, by level within the fair value hierarchy, the Company’s financial liabilities that were accounted for
at fair value on a recurring basis as of September 30, 2021, and December 31, 2020 (in thousands):
SCHEDULE
OF FINANCIAL LIABILITIES MEASURED ON A RECURRING BASIS
Markets for
Identical
Assets
Other
Observable
Inputs
Significant
Unobservable
Inputs
Carrying
Value as of September 30,
Description
(Level 1)
(Level 2)
(Level 3)
2021
Derivative liabilities - warrant instruments
$ -
$ -
$ 356
$ 356
$ 356
$ 356
Markets for
Identical
Assets
Other
Observable
Inputs
Significant
Unobservable
Inputs
Carrying
Value as of December 31,
Description
(Level 1)
(Level 2)
(Level 3)
2020
Derivative liabilities - warrant instruments
$ -
$ -
$ 363
$ 363
Earn-out payable – related party
-
-
119
119
$ 482
$ 482
9
The
following table shows the change in the Company’s warrant instruments rollforward for the nine months ended September 30, 2021:
SUMMARY
OF WARRANT INSTRUMENTS ROLLFORWARD
Amount
(in thousands)
Balance, December 31, 2020
$ 363
Exercise of warrants
( 171 )
Change in fair value of derivative liabilities
164
Balance, September 30, 2021
$ 356
GAIN (LOSS) PER COMMON SHARE
Basic net income (loss) per common share is
computed by dividing net income (loss) available to common shareholders by the weighted-average number of common shares outstanding
during the period. For purposes of this calculation, options to purchase common stock, restricted stock units subject to vesting and
warrants to purchase common stock were considered to be common stock equivalents. Diluted net income (loss) per common share is
determined using the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of
common stock equivalents. In periods when losses are reported, the weighted-average number of common shares outstanding excludes
common stock equivalents, because their inclusion would be anti-dilutive. For the quarter ended September 30, 2021, where the
company had income, approximately 1.8 million
of potentially dilutive shares were excluded from the computation of diluted earnings per share due to their antidilutive
effect.
REVENUE
RECOGNITION
In
accordance with the FASB’s Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers
(Topic 606) , the Company recognizes revenue at the amount to which it expects to be entitled when control of the products or services
is transferred to its customers. Control is generally transferred when the Company has a present right to payment and the title, and
the significant risks and rewards of ownership of products or services are transferred to its customers. Product revenue is derived from
the sale of projectors, interactive panels and related software and accessories to distributors, resellers, and end users. Service revenue
is derived from hardware maintenance services, product installation, training, software maintenance, and subscription services.
Nature
of Products and Services and Related Contractual Provisions
The
Company’s sales of interactive devices, including panels, projectors, and other interactive devices generally include hardware
maintenance services, a license to software, and the provision of related software maintenance. In most cases, interactive devices are
sold with hardware maintenance services with terms of approximately 60 months. Software maintenance includes technical support, product
updates on a when and if available basis, and error correction services. At times, non-interactive projectors are also sold with hardware
maintenance services with terms of approximately 60 months. The Company also licenses software independently of its interactive devices,
in which case it is bundled with software maintenance, and in some cases, subscription services that include access to on-line content,
and cloud-based applications. The Company’s software subscription services provide access to content and software applications
on an as needed basis over the Internet, but do not provide the right to take delivery of the software applications.
The
Company’s product sales, including those with software and related services, generally include a single payment up front for the
products and services, and revenue is recorded net of estimated sales returns and rebates based on the Company’s expectations and
historical experience. For most of the Company’s product sales, control transfers, and therefore, revenue is recognized when products
are shipped at the point of origin. When the Company transfers control of its products to the customer prior to the related shipping
and handling activities, the Company has adopted a policy of accounting for shipping and handling activities as a fulfillment cost rather
than a performance obligation. For many of the Company’s software product sales, control is transferred when shipped at the point
of origin since the software is installed on the interactive hardware device in advance of shipping. For software product sales, control
is transferred when the customer receives the related interactive hardware since the customer’s connection to the interactive hardware
activates the software license at which time the software is made available to the customer. For the Company’s software maintenance,
hardware maintenance, and subscription services, revenue is recognized ratably over time as the services are provided since time is the
best output measure of how those services are transferred to the customer.
The
Company’s installation, training and professional development services are generally sold separately from the Company’s products.
Control of these services is transferred to our customers over time with hours/time incurred in providing the service being the best
depiction of the transfer of services since the customer is receiving the benefit of the services as the work is performed.
10
For
the sale of third-party products and services where the Company obtains control of the products and services before transferring it to
the customer, the Company recognizes revenue based on the gross amount billed to customers. The Company considers multiple factors when
determining whether it obtains control of the third-party products and services including, but not limited to, evaluating if it can establish
the price of the product, retains inventory risk for tangible products or has the responsibility for ensuring acceptability of the product
or service. The Company has not historically entered into transactions where it does not take control of the product or service prior
to transfer to the customer.
The
Company excludes all taxes assessed by a governmental agency that are both imposed on and concurrent with the specific revenue-producing
transaction from revenue (for example, sales and use taxes). In essence, the Company is reporting these amounts collected on behalf of
the applicable government agency on a net basis as though they are acting as an agent. The taxes collected and not yet remitted to the
governmental agency are included in accounts payable and accrued expenses in the accompanying consolidated balance sheets.
Customer
Financing Arrangements
Through
a third-party leasing partner, we provide financing programs that are designed to offer customers a variety of options to purchase interactive
technology solutions whereby customers enter into purchase agreements with us along with a separate financing or leasing contract
with a third-party lender, who advances the proceeds from the sale to us upon contract execution and shipment of goods. In such situations,
the sales to the customer are final and the Company bears no risk of loss regarding subsequent payments.
Significant
Judgments
For
contracts with multiple performance obligations, each of which represent promises within a contract that are distinct, the Company allocates
revenue to all distinct performance obligations based on their relative stand-alone selling prices (“SSPs”). The Company’s
products and services included in its contracts with multiple performance obligations generally are not sold separately and there are
no observable prices available to determine the SSP for those products and services. Since observable prices are not available, SSPs
are established that reflect the Company’s best estimates of what the selling prices of the performance obligations would be if
they were sold regularly on a stand-alone basis. The Company’s process for estimating SSPs without observable prices considers
multiple factors that may vary depending upon the unique facts and circumstances related to each performance obligation including, when
applicable, the estimated cost to provide the performance obligation, market trends in the pricing for similar offerings, product-specific
business objectives, and competitor or other relevant market pricing and margins. Because observable prices are generally not available
for the Company’s performance obligations that are sold in bundled arrangements, the Company does not apply the residual approach
to determining SSP. However, the Company does have certain performance obligations for which pricing is highly variable or uncertain,
and contracts with those performance obligations generally contain multiple performance obligations with highly variable or uncertain
pricing. For these contracts the Company allocates the transaction price to those performance obligations using an alternative method
of allocation that is consistent with the allocation objective and the guidance on determining SSPs in Topic 606 considering, when applicable,
the estimated cost to provide the performance obligation, market pricing for competing product or service offerings, residual values
based on the estimated SSP for certain goods, product-specific business objectives, incremental values for bundled transactions that
include a service relative to similar transactions that exclude the service, and competitor pricing and margins. A separate price has
not been established by the Company for its hardware maintenance services and software maintenance services. In addition, hardware maintenance
services, software solutions, and the related maintenance services are never sold separately and are proprietary in nature, and the related
selling price of these products and services is highly variable or uncertain. Therefore, the SSP of these products and services is estimated
using the alternative method described above, which includes residual value techniques.
The
Company has applied the portfolio approach to its allocation of the transaction price for certain portfolios of contracts that are executed
in the same manner, contain the same performance obligations, and are priced in a consistent manner. The Company believes that the application
of the portfolio approach produces the same result as if they were applied at the contract level.
11
Contract
Balances
The
timing of invoicing to customers often differs from the timing of revenue recognition and these timing differences can result in receivables,
contract assets, or contract liabilities (deferred revenue) on the Company’s consolidated balance sheets. Fees for the Company’s
product and most service contracts are fixed, except as adjusted for rebate programs when applicable, and are generally due within 30-60
days of contract execution. Fees for installation, training, and professional development services are fixed and generally become due
as the services are performed. The Company has an established history of collecting under the terms of its contracts without providing
refunds or concessions to its customers. The Company’s contractual payment terms do not vary when products are bundled with services
that are provided over multiple years. In these contracts where services are expected to be transferred on an ongoing basis for several
years after the related payment, the Company has determined that the contracts generally do not include a significant financing component.
The upfront invoicing terms are designed 1) to provide customers with a predictable way to purchase products and services where the payment
is due in the same timeframe as when the products, which constitute the predominant portion of the contractual value, are transferred,
and 2) to ensure that the customer continues to use the related services; so that the customer will receive the optimal benefit
from the products during the course of such product’s lifetime. Additionally, the Company has elected the practical expedient to
exclude any financing component from consideration for contracts where, at contract inception, the period between the transfer of services
and the timing of the related payment is not expected to exceed one year.
The
Company has an unconditional right to consideration for all products and services transferred to the customer. That unconditional right
to consideration is reflected in accounts receivable in the accompanying consolidated balance sheets in accordance with Topic 606. Contract
liabilities are reflected in deferred revenue in the accompanying consolidated balance sheets and reflect amounts allocated to performance
obligations that have not yet been transferred to the customer related to software maintenance, hardware maintenance, and subscription
services. The Company has no material contract assets on September 30, 2021, or December 31, 2020. During the nine months ended
September 30, 2021 and September 30, 2020, the Company recognized $ 4.4
million and $ 0.9
million, respectively of revenue that was included
in the deferred revenue balance as of December 31, 2020, and December 31, 2019, respectively.
Variable
Consideration
The
Company’s otherwise fixed consideration in its customer contracts may vary when refunds or credits are provided for sales returns,
stock rotation rights, price protection provisions, or in connection with certain other rebate provisions. The Company generally does
not allow product returns other than under assurance warranties or hardware maintenance contracts. However, the Company, on a case-by-case
basis, will grant exceptions, mostly for “buyer’s remorse” where the distributor or reseller’s end customer either
did not understand what they were ordering or otherwise determined that the product did not meet their needs. An allowance for sales
returns is estimated based on an analysis of historical trends. In very limited situations, a customer may return previous purchases
held in inventory for a specified period of time in exchange for credits toward additional purchases. The Company includes variable consideration
in its transaction price when there is a basis to reasonably estimate the amount of the fee and it is probable there will not be a significant
reversal. These estimates are generally made using the expected value method based on historical experience and are measured at each
reporting date. There was no material revenue recognized in the third quarter of 2021 related to changes in estimated variable consideration
that existed at December 31, 2020.
Remaining
Performance Obligations
A
performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting
within the contract. The transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as,
the performance obligation is satisfied by transferring the promised good or service to the customer. The Company identifies performance
obligations at contract inception so that it can monitor and account for the obligations over the life of the contract. Remaining performance
obligations represent the portion of the transaction price in a contract allocated to products and services not yet transferred to the
customer. As of September 30, 2021 and December 31, 2020, the aggregate amount of the contractual transaction prices allocated
to remaining performance obligations was $ 20.0
million and $ 16.1
million, respectively. The Company expects to
recognize revenue on 9 %
of the remaining performance obligations during the fourth quarter of 2021, 24 %
in 2022, 47 %
in 2023 and 2024, with the remaining 20 %
recognized thereafter.
12
In
accordance with Topic 606, the Company has elected not to disclose the value of remaining performance obligations for contracts for which
the Company recognizes revenue at the amount to which it has the right to invoice for services performed (for example, a time-and-materials
professional services contracts). In addition, the Company has elected not to disclose the value of remaining performance obligations
for contracts with performance obligations that are expected, at contract inception, to be satisfied over a period that does not exceed
one year.
Disaggregated
Revenue
The
Company disaggregates revenue based upon the nature of its products and services and the timing and in the manner which it is transferred
to the customer. Although all products are transferred to the customer at a point in time, hardware and some software is pre-installed
on the interactive device are transferred at the point of shipment, while some software is transferred to the customer at the time the
hardware is received by the customer or when software product keys are delivered electronically to the customer. All service revenue
is transferred over time to the customer; however, professional services are generally transferred to the customer within a year from
the contract date as measured based upon hours or time incurred while software maintenance, hardware maintenance, and subscription services
are generally transferred over five years from the contract execution date as measured based upon the passage of time.
SCHEDULE
OF DISAGGREGATES REVENUE
2021
2020
2021
2020
Three Months Ended
Nine Months Ended
September 30, 2021
(in thousands)
September 30, 2020
(in thousands)
2021
2020
2021
2020
Product Revenues:
Hardware
$ 57,400
$ 8,249
$ 131,865
$ 19,695
Software
1,395
411
3,445
855
Service Revenues:
Professional Services
534
329
1,103
1,026
Maintenance and Subscription Services
1,679
488
4,773
1,452
Revenue
$ 61,008
$ 9,477
$ 141,186
$ 23,028
Contract
Costs
The
Company capitalizes incremental costs to obtain a contract with a customer if the Company expects to recover those costs. The incremental
costs to obtain a contract are those that the Company incurs to obtain a contract with a customer that it would not have otherwise incurred
if the contract were not obtained (e.g., a sales commission). The Company capitalizes the costs incurred to fulfill a contract only if
those costs meet all the following criteria:
●
The
costs relate directly to a contract or to an anticipated contract that the Company can specifically identify.
●
The
costs generate or enhance resources of the Company that will be used in satisfying (or in continuing to satisfy) performance obligations
in the future.
●
The
costs are expected to be recovered.
Certain
sales commissions incurred by the Company are determined to be incremental costs to obtain the related contracts, which are deferred
and amortized ratably over the estimated economic benefit period. For these sales commissions that are incremental costs to obtain where
the period of amortization would be recognized over a period that is one year or less, the Company has elected the practical expedient
to expense those costs as incurred. Commission costs that are deferred are classified as current or non-current assets based on the timing
of when the Company expects to recognize the expense and are included in prepaid and other assets and other assets, respectively, in
the accompanying condensed consolidated balance sheets. Total deferred commissions, net of accumulated amortization, was $ 253 thousand
at September 30, 2021.
13
SUBSEQUENT
EVENTS
We
reviewed all material events through the date on which these consolidated condensed financial statements were issued for subsequent event
disclosure consideration as described in Note 15.
ACCOUNTING
STANDARDS PENDING ADOPTION
In
October 2021, The FASB issued Accounting Standards Update (ASU) No. 2021-08, “ Accounting for Contract Assets and Contract Liabilities
From Contracts With Customers ”, which amends the guidance in ASC 805 to require that “an entity (acquirer) recognize
and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606.” At the acquisition
date, an acquirer would account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts.
To achieve this, an acquirer may assess how the acquiree applied Topic 606 to determine what to record for the acquired revenue contracts.
The Company is currently evaluating the impact that this standard update will have on its financial statements.
In
August 2021, The FASB issued Accounting Standards Update (ASU) 2021-06, “ Amendments to SEC Paragraphs Pursuant to SEC Final
Rule Releases No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses ” to amend SEC paragraphs
in the Accounting Standards Codification to reflect the issuance of SEC Release No. 33-10786, Amendments to Financial Disclosures
about Acquired and Disposed Businesses. Among other changes, the final rule modifies the significance tests and improves the disclosure
requirements for (1) acquired or to be acquired businesses, (2) real estate operations, and (3) pro forma financial information. In addition,
the final rule includes amendments to financial disclosures specific to smaller reporting companies (SRCs). The Company is currently
evaluating the impact that this standard update will have on its financial statements.
In
May 2021, the FASB issued ASU No. 2021-04, “ Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding
Equity-Classified Written Call Options .” The FASB issued this update to clarify and reduce diversity in an issuer’s accounting
for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified
after modification or exchange. The amendments in this will be effective for all entities for fiscal years beginning after December 15,
2021, including interim periods within those fiscal years. An entity should apply the amendments prospectively to modifications or exchanges
occurring on or after the effective date of the amendments. Early adoption is permitted for all entities, including adoption in an interim
period. The Company is currently evaluating the impact that this standard will have on its financial statements.
In
August 2020, the FASB issued ASU No. 2020-06, “ Accounting for Convertible Instruments and Contracts in an Entity’s Own
Equity .” The new guidance simplifies the accounting for certain convertible instruments and for contracts in an entity’s
own equity. Key provisions include the elimination of the “cash conversion” guidance and the “beneficial conversion
feature” guidance in ASC 470-20 as well as a simplification of the settlement assessment that entities are required to perform
to determine whether a contract qualifies for equity classification by removing certain conditions in ASC 815-40-25. Since the Company
is an Emerging Growth Company, the ASU is not effective until annual reporting periods beginning after December 15, 2023. Earlier application
is permitted. The Company is currently evaluating the impact that this standard will have on its financial statements, and whether it
will adopt the new standard earlier than January 2024.
In
December 2019, the FASB issued ASU No. 2019-12, “Income Taxes” (Topic 740). The new guidance modifies the requirements
for the timing of adoption of enacted changes in tax law. The effects of changes on taxes currently payable or refundable for the current
year must be reflected in the computation of the annual effective tax rate. Since the Company is an Emerging Growth Company, the ASU
is not effective until fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December
15, 2022. Early adoption is permitted.
In
June 2016, the FASB issued ASU No. 2016-13, “ Financial Instruments Credit Losses” (Topic 326): Measurement of Credit Losses
on Financial Instruments.” The new guidance replaces the incurred loss methodology with the current expected credit loss (CECL)
methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized
cost, including trade accounts receivable. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan
commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in leases recognized
by a lessor in accordance with Topic 842. This new guidance changes the impairment model for most financial assets and certain other
instruments. Since the Company is an Emerging Growth Company, the ASU is not effective until fiscal years beginning after December 15,
2022, and interim periods within that fiscal year. The Company continues to evaluate the impact that this standard will have, if any,
on its financial statements.
In
February 2016, the FASB issued ASC 842 “ Leases ” that creates new accounting and reporting guidelines for leasing arrangements.
The new guidance requires organizations that lease assets to recognize assets and liabilities on the balance sheet related to the rights
and obligations created by those leases, regardless of whether they are classified as finance or operating leases. Under the previous
guidance, the recognition, measurement, and presentation of expenses and cash flows arising from a lease primarily depended on its classification
as a finance or operating lease. The new guidance also requires disclosures to help financial statement users better understand the amount,
timing, and uncertainty of cash flows arising from leases. For Emerging Growth Companies, the new standard is not effective until annual
reporting periods beginning after December 15, 2021, including interim periods within that reporting period. Earlier application is permitted.
14
There
were various other accounting standards and interpretations issued recently, some of which although applicable, are not expected to a
have a material impact on our financial position, operations, or cash flows.
NOTE
2 – RECENT BUSINESS ACQUISITION
Interactive
Concepts
On
March 23, 2021 , the Company acquired 100 % of the outstanding shares of Interactive Concepts BV, a company incorporated and registered
in Belgium and a distributor of interactive technologies (“Interactive”), for total consideration of approximately $ 3.3 million
in cash, common stock and deferred consideration. The company has been Boxlight’s key distributor in Belgium and Luxembourg.
The
following table summarizes the estimated acquisition date fair values of the net assets acquired and liabilities assumed, and the estimate
of the fair value of consideration paid:
SCHEDULE
OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES ASSUMED
(in thousands)
Assets acquired:
Cash
$ 1,647
Accounts receivable
1,045
Inventories
191
Prepaid expenses and other current assets
Property and equipment
37
Total assets acquired
2,920
Accounts payable and accrued expenses
( 821 )
Deferred revenue
Deferred tax liability
( 230 )
Other liabilities
Total liabilities assumed
( 1,051 )
Net tangible assets acquired
1,869
Identifiable intangible assets:
Tradename
220
Technology
Customer relationships
745
Total intangible assets subject to amortization
965
Goodwill
439
Total net assets acquired
$ 3,273
Consideration paid:
Cash
$ 1,795
Preferred shares issued
Deferred cash consideration
1,075
Common shares issued
403
Total consideration paid
$ 3,273
Sahara
Presentation Systems PLC
On
September 24, 2020, the Company acquired 100 % of the outstanding shares of Sahara Holdings Limited, a private limited company operating
under the laws of the UK and all its subsidiaries, including Sahara Presentation Systems PLC (collectively, “Sahara”). Sahara
is a distributor of audio and video software and equipment including the Clevertouch branded product line of interactive touch screens.
This strategic acquisition expanded the Company’s geographic footprint, industry verticals served, and enhanced the Company’s
technology and product offerings.
15
As
consideration for the purchase of Sahara, the Company transferred GBP 74.0 million (approximately USD $ 94.9 million) in the form of GBP
52.0 million (approximately USD $ 66.7 million) in cash and GBP 22.0 million (approximately USD $ 28.2 million) in our Series B convertible
preferred stock and our Series C convertible preferred stock. The convertible preferred stock was comprised of 1,586,620 shares of Series
B convertible redeemable preferred stock (the “Series B Preferred Stock”) and 1,320,850 shares of Series C convertible redeemable
preferred stock (the “Series C Preferred Stock”). The fair value of the preferred shares issued was $ 16.5 million and $ 12.4
million for the Series B Preferred Stock and Series C Preferred Stock, respectively. See further discussion of the features of the preferred
shares in Note 10.
The
consideration transferred to the selling shareholders along with the assets acquired and liabilities assumed were recorded at their estimated
fair values at the acquisition date. The excess consideration over the net fair values of the assets acquired and liabilities assumed
was recognized as goodwill.
The
fair value of the deferred revenue at the date of acquisition was determined based on the estimated direct and incremental costs to fulfill
the remaining performance obligations associated with the deferred revenue, plus a reasonable profit margin. Accordingly, the carrying
amount of deferred revenue at the acquisition date was reduced to its estimated fair value based on the assumptions above which has resulted
in and will result in a reduction in revenue that otherwise would have been recognized in periods subsequent to the acquisition date.
The
following table summarizes the estimated fair values of the net assets acquired and liabilities assumed, and the estimate of the fair
value of consideration paid:
SCHEDULE
OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES ASSUMED
(in thousands)
Assets acquired:
Cash
$ 6,049
Accounts receivable
16,066
Inventories
17,257
Prepaid expenses and other current assets
2,277
Property and equipment
183
Total assets acquired
41,832
Accounts payable and accrued expenses
( 8,624 )
Deferred revenue
( 9,435 )
Deferred tax liability
( 8,794 )
Other liabilities
( 293 )
Total liabilities assumed
( 27,146 )
Net tangible assets acquired
14,686
Identifiable intangible assets:
Customer relationships
39,629
Trademarks
5,319
Technology
3,372
Total intangible assets subject to amortization
48,320
Goodwill
16,774
Total net assets acquired
$ 79,780
Consideration paid:
Cash
$ 50,903
Preferred shares issued
28,877
Total consideration paid
$ 79,780
16
The
results of operations of Sahara following the acquisition are included in the Condensed Consolidated Statement of Operations and Comprehensive
Loss for the nine months ended September 30, 2021.
Pro
Forma Financial Results
The
following unaudited pro forma information reflects our consolidated results of operations for the three and nine months ending September
30, 2020, as if the acquisition of Sahara had taken place on January 1, 2020. The unaudited pro forma information is not necessarily
indicative of the results of operations that the Company would have reported had the acquisition actually occurred at the beginning of
these periods nor is it necessarily indicative of future results. The unaudited pro forma financial information does not reflect the
impact of future events that may occur after the acquisition, including, but not limited to, anticipated costs savings from synergies
or other operational improvements. The nature and amount of any material, nonrecurring pro forma adjustments directly attributable to
the business combination are included in the pro forma revenue and net earnings reflected below.
SCHEDULE
OF PRO FORMA INFORMATION
(Unaudited) in thousands As Reported
(Unaudited) in thousands Proforma
Three months ended September 30, 2020
(Unaudited) in thousands as
Reported
(Unaudited) in thousands Proforma
Revenues, net
$ 9,477
$ 33,753
Net loss attributable to common shareholders
$ ( 4,211 )
$ ( 3,340 )
(Unaudited) in thousands As Reported
(Unaudited) in thousands Proforma
Nine months ended September 30, 2020
(Unaudited) in thousands As Reported
(Unaudited) in thousands Proforma
Revenues, net
$ 23,028
$ 86,310
Net loss attributable to common shareholders
$ ( 7,587 )
$ ( 8,384 )
NOTE
3 – ACCOUNTS RECEIVABLE - TRADE
Accounts
receivable consisted of the following at September 30, 2021 and December 31, 2020 (in thousands):
SCHEDULE
OF ACCOUNTS RECEIVABLE - TRADE
2021
2020
Accounts receivable – trade
$ 49,232
$ 21,768
Allowance for doubtful accounts
( 360 )
( 473 )
Allowance for sales returns and volume rebates
( 959 )
( 426 )
Accounts receivable - trade, net of allowances
$ 47,913
$ 20,869
NOTE
4 – INVENTORIES
Inventories
are stated at the lower of cost or net realizable value and include spare parts and finished goods. Inventories are primarily determined
using specific identification and the first-in, first-out (“FIFO”) cost methods. Cost includes direct cost from the Current
Manufacturer (“CM”) or Original Equipment Manufacturer (“OEM”), plus material overhead related to the purchase,
inbound freight and import duty costs.
Inventories
consisted of the following at September 30, 2021, and December 31, 2020 (in thousands):
SCHEDULE
OF INVENTORIES
2021
2020
Finished
goods
$ 30,455
$ 20,997
Spare
parts
261
265
Reserve
for inventory obsolescence
( 406 )
( 349 )
Advanced
shipping costs
586
-
Inventories,
net
$ 30,896
$ 20,913
17
NOTE
5 – PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of the following at September 30, 2021, and December 31, 2020 (in thousands):
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
2021
2020
Prepayments to vendors
$ 10,599
$ 5,727
Prepaid licenses and other
3,800
339
Unbilled revenue
-
95
Prepaid expenses and other current assets
$ 14,399
$ 6,161
NOTE
6 – INTANGIBLE ASSETS
Intangible
assets consisted of the following at September 30, 2021 and December 31, 2020 (in thousands):
SCHEDULE
OF INTANGIBLE ASSETS
Useful lives
2021
2020
Patents
4 - 10 years
$ 182
$ 182
Customer relationships
8 - 15 years
46,796
46,614
Technology
3 to 5 years
3,851
3,900
Domain
7 years
14
14
Tradenames
2 - 10 years
9,824
9,682
Intangible assets, at cost
60,667
60,392
Accumulated amortization
( 10,406 )
( 5,236 )
Intangible assets, net of accumulated amortization
$ 50,261
$ 55,156
For
the nine months ended September 30, 2021, and 2020, the Company recorded amortization expense of $ 5.2
million and $ 747
thousand, respectively.
NOTE
7 – DEBT
The
following is a summary of our debt as of September 30, 2021, and December 31, 2020:
SCHEDULE
OF DEBT
2021
2020
Debt – Third Parties
Note payable – Lind Global
$ 11,183
$ 21,085
Paycheck Protection Program
1,009
1,008
Accounts receivable financing – Sallyport Commercial
12,470
4,512
Note payable – STEM Education Holdings
-
175
Total debt
24,662
26,780
Less: Discount and issuance cost
730
2,132
Current portion of debt
23,932
16,817
Long-term debt
$ -
$ 7,831
Total debt (net of discount)
$ 23,932
$ 24,648
18
Debt
- Third Parties:
Lind
Global Marco Fund and Lind Global Asset Management
On
February 4, 2020, the Company and Lind Global Macro Fund L.P. (“Lind”) entered into a securities purchase agreement pursuant
to which the Company received $ 750
thousand in exchange for the issuance to Lind
of (1) $ 825
thousand convertible promissory note, payable
at an 8 %
interest rate, compounded monthly, (2) certain shares of restricted Class A common stock valued at $ 60
thousand, calculated based on the 20-day volume
average weighted price of the Class A common stock for the period ended February 4, 2020, and (3) a commitment fee of $ 26.25
thousand. The
Note matures over 24
months,
with repayment that commenced on August 4, 2020, after which time the Company is obligated to make monthly payments of $45,833 thousand
plus interest. Interest accrued during the first six
months of the note, after which time the interest payments, including accrued interest, is payable monthly in either conversion
shares or in cash. A commitment fee in the amount of $ 26
thousand was paid to Lind, along with legal fees
in the amount of $ 15
thousand. The Company paid Lind $ 60
thousand for closing fees by issuing 44,557
shares of restricted Class A common stock.
On
September 21, 2020, the Company and Lind Global Asset Management, LLC (“Lind Global”) entered into a securities purchase
agreement (the “Lind SPA”) pursuant to which the Company received $ 20.0
million in exchange for the issuance to Lind
of (1)
a $ 22.0
million
convertible promissory note, payable at a 4 %
interest rate, compounded monthly, (2) 310,399
shares
of restricted Class A common stock valued at $ 900
thousand,
calculated based on the 20-day volume average weighted price of the Class A common stock for the period ended September 21, 2020, and
(3) a commitment fee of $ 400
thousand.
The
Note matures over 24
months,
with repayment commencing on November 22, 2020, after which time the Company became obligated to make monthly payments of $ 1.0
million,
plus interest. Interest accrued during the first two
months of the note, after which time the interest payments, including accrued interest is payable monthly in either conversion shares
or in cash. The commitment fee in the amount of $400 thousand was paid to Lind Global, along with legal fees in the amount of $ 20
thousand. The Company paid Lind a total of
$ 500
thousand in closing fees consisting
of commitment and legal fees, by issuing 310,399
shares of Class A common stock. The shares of
Class A common stock issuable to Lind under the Note are registered pursuant to our effective shelf registration statement on Form S-3.
During
the nine months ended September 30, 2021, as payment for the Lind and Lind Global convertible notes, the Company repaid combined
principal of $ 9.9
million and interest of $ 510.9
thousand to Lind and Lind Global by issuing a
total of 5.7
million shares Class A common stock with an aggregate
value of $ 13.8
million to Lind and recognized a $ 3.4
million loss.
Paycheck
Protection Program Loan
On
May 22, 2020, the Company received loan proceeds of $ 1.09 million
under the Paycheck Protection Program (“PPP”) established as part of the Coronavirus Aid, Relief and Economic Security
Act (“CARES Act”). The loans and accrued interest received under the PPP are forgivable to the extent borrowers use the
loan proceeds for eligible purposes, including payroll, benefits, rent and utilities, and maintains their payroll levels during the
designated period prior to which the PPP would otherwise be repayable. The Company used the proceeds for purposes consistent with
the PPP. The
unforgiven portion of the PPP loan is payable over two years at an interest rate of 1 %,
with a deferral of payments for the first six months.
Everest
Display, Inc .
On
June 22, 2020, the Company entered into an agreement with Everest Display, Inc., a Taiwan corporation (“EDI”), and EDI’s
subsidiary, AMAGIC Holographics, Inc., a California corporation (“AMAGIC”), effective June 11, 2020, pursuant to which $ 1,000,000
in accounts payable owed by the Company to EDI was settled in exchange for the Company’s issuance of 869,565 shares (the “Shares”)
of its Class A common stock to AMAGIC at a $ 1.15 per share purchase price. The Shares were issued to AMAGIC pursuant to an exemption
from registration provided by Rule 506 of Regulation D under Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities
Act”).
On
January 26, 2021, the Company entered into an agreement with EDI and EDI’s subsidiary, AMAGIC, pursuant to which $ 1,983,436 in
accounts payable owed by the Company to EDI was settled in exchange for the Company’s issuance of 793,375 shares (the “2021
Shares”) of its Class A common stock to AMAGIC at a $ 2.50 per share purchase price. The 2021 Shares were issued to AMAGIC pursuant
to an exemption from registration provided by Rule 506 of Regulation D under Section 4(a)(2) of the Securities Act.
19
Accounts
Receivable Financing – Sallyport Commercial Finance
On
September 30, 2020, the Company’s wholly owned subsidiaries, Boxlight Inc. (“Boxlight”), and EOS EDU
LLC. (“EOSEDU”) (Boxlight and EOSEDU together, the “Subsidiaries”), entered into an asset-based lending
agreement with Sallyport Commercial Finance, LLC (“Sallyport”), which agreement has a 12-month term (the “Term”).
Pursuant to the agreement, Sallyport agreed to purchase 90% of the eligible accounts receivable of the Subsidiaries during the
Term with a right of recourse back to the Subsidiaries if the receivables are not collectible. This agreement requires a minimum
monthly sales volume of $1,250,000 with a maximum facility limit of $ 8,000,000 .
Advances against this agreement accrue interest at the rate of 3.50 %
in excess of the highest prime rate publicly announced from time to time with a floor of 3.25 %.
In addition, the Subsidiaries are required to pay a daily audit fee of $ 950
per day. The Subsidiaries granted Sallyport
a security interest in all - the assets of Boxlight Inc. and Genesis Collaboration, LLC.
On
July 20, 2021, Boxlight and Sallyport amended the Accounts Receivable Agreement (the “ARC Amendment”) for purposes of increasing
the Maximum Facility Limit Amount to $ 13,000,000 , as well as increasing the minimum monthly sales from $ 1,250,000 to $ 3,000,000 . In exchange
for entry into the ARC Amendment, Boxlight agreed to a fee of $ 50,000 , representing one percent of the increased Maximum Facility Limit
Amount. Other terms of the Accounts Receivable Agreement remain unchanged. On August 6, 2021, Boxlight and Sallyport entered into an
additional amendment of the Accounts Receivable Agreement (the “Second ARC Amendment”), which further increased the Maximum
Facility Limit Amount to $ 15,000,000 . In exchange for entry into the Second ARC Amendment, Boxlight agreed to a fee of $ 20,000 , representing
one percent of the increased Maximum Facility Limit Amount. Other terms of the Accounts Receivable Agreement remained unchanged. On
August 23, 2021, the Company and Sallyport, as first lien creditor, and Lind Global Macro Fund, LP (“LGMF”) and Lind Global
Asset Management, LLC (“Lind Global”), together as second lien creditors, entered into the fourth amended and restated intercreditor
agreement (the “Fourth A&R Intercreditor Agreement”) for the sole purpose of increasing the permitted first lien cap
thereunder from $ 6 million to $ 20 million.
NOTE
8 – DERIVATIVE LIABILITIES
The
Company determined that certain warrants to purchase common stock do not satisfy the criteria for classification as equity instruments
due to the existence of certain net cash and non-fixed settlement provisions that are not within the sole control of the Company. Conversion
and exercise prices may be lowered if the Company issues securities at lower prices in the future. Such warrants are measured at fair
value at each reporting date, and the changes in fair value are included in determining net income (loss) for the period. In determining
the fair value of the derivative liabilities, the Company used the Black-Scholes option pricing model at September 30, 2021 and December
31, 2020:
SCHEDULE
OF FAIR VALUE OF DERIVATIVE LIABILITIES
September
30, 2021
Common
stock issuable upon exercise of warrants
195,000
Market
value of common stock on measurement date
$
2.25
Exercise
price
$
0.42
Risk
free interest rate (1)
.04
%
Expected
life in years
0.25
years
Expected
volatility (2)
60
%
Expected
dividend yields (3)
0
%
December 31, 2020
Common stock issuable upon exercise of warrants
295,000
Market value of common stock on measurement date
$ 1.53
Exercise price
$ 0.42
Risk free interest rate (1)
0.13 %
Expected life in years
1 year
Expected volatility (2)
160 %
Expected dividend yields (3)
0 %
(1)
The
risk-free interest rate was determined by management using the applicable Treasury Bill as of the measurement date.
(2)
The
expected volatility was determined by calculating the volatility of the Company’s common stock.
(3)
The
Company does not expect to pay a dividend in the foreseeable future.
20
The
following table shows the change in the Company’s derivative liabilities rollforward for the nine months ended September 30, 2021,
and 2020 (in thousands):
SCHEDULE
OF CHANGE IN DERIVATIVE LIABILITIES
Amount
Balance, December 31, 2020
$ 363
Exercise of warrants
( 171 )
Change in fair value of derivative liabilities
164
Balance, September 30, 2021
$ 356
Amount
Balance, December 31, 2019
$ 147
Change in fair value of derivative liabilities
239
Balance, September 30, 2020
$ 386
The
change in fair value of derivative liabilities includes losses from exercise price modifications.
NOTE
9 – INCOME TAXES
Pretax
(loss) income resulting from domestic and foreign operations is as follows (in thousands):
SCHEDULE
OF PRETAX INCOME (LOSS)
Three Months Ended
September 30
Three Months Ended
September 30,
2021
2020
United States
$ ( 3,114 )
$ ( 4,211 )
Foreign
5,234
-
Total pretax book income, (loss)
$ 2,120
$ ( 4,211 )
Nine Months Ended
September 30
Nine Months Ended
September 30,
2021
2020
United States
$ ( 8,541 )
$ ( 7,587 )
Foreign
5,817
-
Total pretax book loss
$ ( 2,724 )
$ ( 7,587 )
Total pretax book income, (loss)
$ ( 2,724 )
$ ( 7,587 )
The
Company recorded income tax expense of $ 3.9
million and zero
tax for the nine months ended September 30, 2021
and September 30, 2020, respectively. The company recorded a significant tax impact of $ 2.2
million in second quarter of this year to reflect
a discrete event directly pertaining to the tax impact on our UK deferred tax liability associated with the intangible assets acquired
as part of the Sahara business combination, and the effect of a recent UK rate income tax rate change. Finance Bill 2021 (“the
Bill”) provides for an increase in the UK statutory tax rate to 25 %
for taxpayers with profits over £ 250 K
beginning April 1, 2023. We expect this rate to apply to the earnings of our Sahara operations in the UK. The Bill received Royal Assent
on June 10, 2021, and it is considered enacted on that date under U.S. GAAP. As such, we had to reflect the tax impact as a discrete
event in our results. The year-to-date effective tax rate is (139.3)% due to there being no tax expense/benefit for
the legacy Boxlight entities, but the Sahara entities are fully taxable.
The
Company operates in the United States, United Kingdom, and other jurisdictions. Income taxes have been provided based upon the tax laws
and rates of the countries in which operations are conducted and income is earned.
Prior
to the Sahara acquisition, the Company had a net deferred tax asset position in the United States, the United Kingdom, and other jurisdictions,
primarily driven by net operating losses. The recoverability of these deferred tax assets depends on the Company’s ability to generate
taxable income in the jurisdiction to which the loss carryforward applies. The Company also depends on specific tax provisions in each
jurisdiction that could impact utilization. The Company has evaluated both positive and negative evidence as to the ability of its legacy
entities in each jurisdiction to generate future taxable income. Based on its history of cumulative losses in those jurisdictions, we
believe it is appropriate to maintain a full valuation allowance on the Company’s net deferred tax asset at September 30, 2021
and December 31, 2020.
21
Due
to the Sahara and Interactive Concepts acquisitions, the Company has recognized a net deferred tax liability for the acquired entities,
primarily driven by acquired intangible assets for which it does not have tax basis in the jurisdictions in which operates (primarily
the United Kingdom, the Netherlands, and the United States). The Company does not expect to qualify for any consolidated filing positions
in any of these countries, so there is no ability to net the deferred tax liabilities of the Sahara companies against the deferred tax
assets of the legacy Boxlight companies.
The
tax years from 2016 to 2020 remain open to examination by the major taxing jurisdictions to which the Company is subject. The Company
has not identified any uncertain tax positions at this time.
During
the second quarter of 2021, the Company became aware of a potential state tax exposure for failure to file minimum tax returns in a
state for several years. The Company has tentatively agreed to the proposed tax assessment, but it is appealing the associated
interest and penalty assessment. The Company has recorded an exposure item of $ 82 K
for its best estimate of the amount for which it will settle the exposure. This amount includes $ 24 K
of income tax and $ 58 K
of penalties and interest.
NOTE
10 – EQUITY
Preferred
Shares
The
Company’s articles of incorporation provide that the Company is authorized to issue 50,000,000 shares of preferred stock consisting
of: 1) 250,000 shares of non-voting Series A preferred stock, with a par value of $ 0.0001 per share; 2) 1,200,000 shares of voting Series
B preferred stock, with a par value of $ 0.0001 per share; 3) 270,000 shares of voting Series C preferred stock, with a par value of $ 0.0001
per share; and 4) 48,280,000 shares of “blank check” preferred stock to be designated by the Company’s Board of Directors.
Issuance
of preferred shares
Series
A Preferred Stock
At
the time of the Company’s initial public offering, the Company issued 250,000
shares of the Company’s non-voting convertible
Series A preferred stock to Vert Capital for the acquisition of Genesis. All of the Series A preferred stock was convertible
into 398,406
shares of Class A common stock. On August 5,
2019, a total of 82,028
shares of Series A preferred stock were converted
into a total of 130,721
shares of Class A common stock.
Series
B Preferred Stock and Series C Preferred Stock
As
discussed in Note 2 above, on September 25, 2020, in connection with the acquisition of Sahara, the Company issued 1,586,620 shares of
Series B Preferred Stock and 1,320,850 shares of Series C Preferred Stock. The Series B Preferred Stock has a stated and liquidation
value of $ 10.00 per share and pays a dividend out of the earnings and profits of the Company at the rate of 8 % per annum, payable quarterly.
The Series B Preferred Stock is convertible into the Company’s Class A common stock at a conversion price of $1.66 per share which
was the closing price of the Company’s Class A common stock on the Nasdaq Stock Market on September 25, 2020 (the “Conversion
Price”). Such conversion may occur either (i) at the option of the holder at any time after January 1, 2024, or (ii) automatically
upon the Company’s Class A common stock trading at 200% of the Conversion Price for 20 consecutive trading days (based on a volume
weighted average price). The Series C Preferred Stock has a stated and liquidation value of $10.00 per share and is convertible into
the Company’s Class A common stock at the Conversion Price either (i) at the option of the holder at any time after January 1,
2026, or (ii) automatically upon the Company’s Class A common stock trading at 200% of the Conversion Price for 20 consecutive
trading days (based on a volume weighted average price).
To
the extent not previously converted into the Company’s Class A common stock, the outstanding shares of Series B Preferred Stock
shall be redeemable at the option of the holders at any time or from time to time commencing on January 1, 2024, upon thirty (30) days
prior written notice to the holders, for a redemption price, payable in cash, equal to the sum of (a) ($10.00) multiplied by the number
of shares of Series B Preferred Stock being redeemed (the “Redeemed Shares”), plus (b) all accrued and unpaid dividends,
if any, on such Redeemed Shares. The Series C Preferred Stock is also subject to redemption on the same terms commencing January 1, 2026.
22
As
disclosed in in Note 2, the aggregate estimated fair value of the Series B and C Preferred Stock of $ 28.9 million was included as part
of the total $ 94.9 million consideration paid for the purchase of Sahara.
As
the redemption features in the Series B Preferred Stock and Series C Preferred Stock are not solely within the control of the Company,
the Company has classified the Series B Preferred Stock and Series C Preferred Stock as mezzanine or temporary equity in the Company’s
condensed consolidated balance sheet.
On
March 24, 2021, the Company entered into a share redemption and conversion agreement with certain holders of Series B and Series C preferred
stock (the “Redemption Agreement”) which allows the Company to redeem and repurchase each such stockholder’s
shares of Series B preferred stock on or before June 30, 2021 for the stated or liquidation value of approximately £ 11.5
million (or approximately $ 15.9
million) plus accrued dividends from January
1, 2021 to the date of purchase. Such stockholders hold 96% of the Series C preferred stock. Upon redemption, the Series C shares
held by such stockholders would convert into approximately 7.6
million shares of Class A Common Stock at the
stated conversion price of $ 1.66
per share.
On
June 14, 2021, the Company entered into an amendment to the Redemption Agreement (the “Amended Redemption Agreement”) for
purposes of extending the completion date to on or before December 31, 2021. In addition, the Amended Redemption Agreement changed the
definition of “Redemption Payments” such that the redemption payment schedule would begin on or before May 31, 2021, for
the quarter then ended and continue quarterly until the date of completion.
Regarding
these amendments, the Company applied the accounting guidance from ASC 470-50 pertaining to determining whether an amendment to an equity-classified
preferred share is an extinguishment or modification, and concluded that the Amended Redemption Agreement on June 14, 2021, as it effected
the Series B Preferred Stock, resulted in an extinguishment of the original equity instruments subject to redemption agreement. Accordingly,
the Series B Preferred Stock subject to the Amended Redemption Agreement was recorded at its fair value as of June 14, 2021, and a $367
thousand deemed contribution was credited to additional-paid-in-capital. With the Redemption Agreement, the Series B Preferred Stock
includes a beneficial conversion feature, but in accordance with ASC 470-20, since it is dependent upon contingencies that are not solely
in the control of the holder, the beneficial conversion feature was not recognized for accounting purposes.
Common
Stock
The
Company’s common stock consists of 1) 150,000,000 shares of Class A voting common stock and 2) 50,000,000 shares of Class B non-voting
common stock. Class A and Class B common stock have the same rights except that Class A common stock is entitled to one vote per share
while Class B common stock has no voting rights. Upon any public or private sale or disposition by any holder of Class B common stock,
such shares of Class B common stock would automatically convert into shares of Class A common stock. As of September 30, 2021, and December
31, 2020, the Company had 61,310,899 and 53,343,518 shares of Class A common stock issued and outstanding, respectively. No Class B shares
were outstanding at September 30, 2021 or December 31, 2020.
Issuance
of common stock
Public
Offering
On
July 31, 2020, the Company issued 17,250,000 shares of the Company’s Class A common stock at a public offering price of $ 2.00 per
share. Gross proceeds from the issuances were $ 34,500,000 , including the underwriting overallotment. Net proceeds were $ 32.0 million
after deducting underwriting discounts and offering expenses of $ 2.5 million.
On
June 11, 2020, the Company issued 13,333,333 shares of the Company’s Class A common stock at a public offering price of $ 0.75 per
share. In addition, on June 24, 2020, the Company issued an additional 1,999,667 shares of Class A common stock to the underwriter at
$ 0.75 per share. Gross proceeds from the issuances were $ 11.5 million. Net proceeds were $ 10.6 million after deducting underwriting discounts
and offering expenses of $ 906 thousand.
23
Debt
Conversion
During
the nine months ended September 30, 2021, the Company repaid principal of $ 9.9 million and interest of $ 511 thousand by issuing 5.7 million
shares Class A common stock with an aggregate value of $ 13.8 million to Lind and recognized a $ 3.4 million loss.
Accounts
Payable and Other Liabilities Conversions
During
the nine months ended September 30, 2021, the Company converted $ 2.0 million of EDI accounts payable in exchange for 793 thousand shares
of Class A common stock with an aggregate value of $ 1.6 million and recognized a $ 357 thousand gain.
Compensation
During
the nine months ended September 30, 2021, and in accordance with the terms of his employment agreement, Michael Pope, our Chairman and
Chief Executive Officer, received 875,000 shares of restricted Class A common stock, which shares remain subject to certain vesting conditions.
The shares will vest in substantially equal monthly installments over a period of 12 months.
Exercise
of stock options
During
the nine months ended September 30, 2021, options to purchase a total of 485 thousand shares of Class A common stock were exercised.
NOTE
11 – STOCK COMPENSATION
The
total number of underlying shares of the Company’s Class A common stock available for grant to directors, officers, key employees
and consultants of the Company or a subsidiary of the Company under the Company’s 2021 Equity Incentive Plan and 2014 Equity Inventive
Plan, as amended (together “Equity Incentive Plans”), in the aggregate were 5,000,000
and 725,381
shares, respectively. The 2021 Equity Incentive
Plan was approved by the Company’s Board on April 12, 2021 and approved by the shareholders at the Company’s Annual
Shareholders Meeting held on June 11, 2021. All grants made under the Equity Incentive Plans must be approved by the Company’s
Board prior to issuance.
Stock
Options
Under
our stock option program, pursuant to the Equity Incentive Plans, an employee receives an award that provides the opportunity in the
future to purchase the Company’s shares at the market price of our stock on the date the award is granted (the strike price). The
options become exercisable over a range of immediately vested to four-year vesting periods and expire five years from the grant date,
unless stated differently in the option agreements, if they are not exercised. Stock options have no financial statement effect on the
date they are granted but rather are reflected over time through compensation expense. We record compensation expense based on the estimated
fair value of the awards which is amortized as compensation expense on a straight-line basis over the vesting period. Accordingly, total
expense related to the award is reduced by the fair value of options that are forfeited by employees that leave the Company prior to
vesting.
The
following is a summary of the option activities during the nine months ended September 30, 2021:
SCHEDULE OF STOCK OPTION ACTIVITY
Number of Units
Weighted
Average
Exercise Price
Weighted Average
Remaining Contractual
Term (in years)
Outstanding, December 31, 2020
4,850,784
$ 1.76
3.51
Granted
-
-
-
Exercised
( 484,543 )
0.84
-
Cancelled
( 275,625 )
1.02
-
Outstanding, September 30, 2021
4,090,616
$ 1.91
2.58
Exercisable, September 30, 2021
2,716,468
$ 2.42
2.06
24
The
Company estimates the fair value of each stock option award on the date of grant using a Black-Scholes option pricing model. As of September
30, 2021, and December 31, 2020, the stock options had an intrinsic value of approximately $ 4.5 million and $ 2.9 million, respectively.
Restricted
Stock Units
Under
our Equity Incentive Plans the Company may grant restricted stock units (“RSUs”) to certain employees and non-employee directors.
Upon granting the RSUs, the Company recognizes a fixed compensation expense equal to the fair market value of the underlying shares of
RSUs granted on a straight-line basis over the requisite services period for the RSUs. Compensation expense related to the RSUs is reduced
by the fair value of units that are forfeited by employees that leave the Company prior to vesting. The restricted stock units vest over
a range of immediately vested to four-year vesting periods in accordance with the terms of the applicable RSU grant agreement.
The
following is a summary of the restricted stock activities during the nine months ended September 30, 2021.
SCHEDULE OF RSU ACTIVITIES
Number of Units
Weighted
Average
Grant Date Fair Value
Outstanding, December 31, 2020
2,721,347
$ 1.62
Granted
1,005,790
2.83
Vested
( 1,126,391 )
2.19
Outstanding, September 30, 2021
2,600,746
$ 1.88
On
February 24, 2021, the Company granted an aggregate of 130,547 RSUs to its board members. These RSUs vest ratably over one year and had
an aggregated fair value of approximately $ 374 thousand on the grant date.
In
addition, on March 20, 2021, the Company granted an aggregate of 875,245
shares of restricted common stock to Michael
Pope, the Company’s CEO and Chairman, pursuant to his employment agreement. These shares were issued pursuant to the 2014
Equity Incentive Plan, vest ratably over one
year , are issued monthly as they vest, and had
an aggregated fair value of approximately $ 2.5
million on the grant date.
Warrants
The following
is a summary of the warrant activities during the nine months ended September 30, 2021:
SCHEDULE OF WARRANT ACTIVITY
Number of Units
Weighted
Average
Exercise Price
Weighted Average
Remaining
Contractual
Term (in years)
Outstanding, December 31, 2020
365,000
$ 1.44
1.27
Granted
-
-
-
Exercised
( 100,000 )
0.43
-
Outstanding, September 30, 2021
265,000
$ 1.82
0.63
Exercisable, September 30, 2021
251,250
$ 1.88
0.47
25
Stock
compensation expense
For
the nine months ended September 30, 2021, and 2020, the Company recorded the following stock compensation in general and administrative
expense (in thousands):
SCHEDULE OF STOCK COMPENSATION EXPENSES
2021
2020
Stock options
$ 544
$ 780
Restricted stock units
2,472
85
Warrants
4
1
Total stock compensation expense
$ 3,020
$ 866
As
of September 30, 2021, there was approximately $ 5.7 million of unrecognized compensation expense related to unvested options, restricted
stock units, and warrants, which will be amortized over the remaining vesting period. Of that total, approximately $ 1.1 million is
estimated to be recorded as compensation expense in the remaining three months of 2021.
NOTE
12 – RELATED PARTY TRANSACTIONS
Management
Agreement
On
January 31, 2018, the Company entered into a management agreement (the “Management Agreement”) with an entity owned and controlled
by our Chief Executive Officer and Chairman, Michael Pope. The Management Agreement is separate and apart from Mr. Pope’s employment
agreement with the Company. Under the Management Agreement, effective as of the first day of the same month that Mr. Pope’s employment
with the Company shall terminate. Thereafter, and for a term of 13 months, Mr. Pope shall provide consulting services to the Company
including sourcing and analyzing strategic acquisitions, assisting with financing activities, and other services. As consideration for
the services provided, the Company shall pay a management fee equal to 0.375 % of the consolidated net revenues of the Company, payable
in monthly installments, not to exceed $ 250,000 in any calendar year. At his option, Mr. Pope may defer payment until the end of each
year and receive payment in the form of shares of Class A common stock of the Company.
On
June 21, 2018, the Company issued a warrant to purchase 270,000
Class A common stock, at an exercise price of
$ 1.20
per share, to an entity wholly owned by Mr. Pope
in exchange for the cancellation of a warrant that had been issued to him in November 2014 as compensation for certain advisory
services rendered.
NOTE
13 – COMMITMENTS AND CONTINGENCIES
Operating
Lease Commitments
The
Company leases six office building facilities located in Lawrenceville, Georgia; Poulsbo, Washington; Lexington, Massachusetts;
Scottsdale, Arizona; Miami, Florida and Utica, New York in the U.S., and two office building facilities in Dartford and Kent
in the U.K. for sales, marketing, technical support, and service staff. All such facilities are under non-cancelable lease agreements
with terms ending in 2023.
For
the nine months ended September 30, 2021, and 2020, aggregate rent expense was $ 1.3 million and $ 351 thousand respectively.
Purchase
Commitments
The
Company is legally obligated to fulfill certain purchase commitments made to vendors that supply materials used in the Company’s
products. As of September 30, 2021, the total amount of such open inventory purchase orders was $51.5 million.
NOTE
14 – CUSTOMER AND SUPPLIER CONCENTRATION
There
were two customers that account for greater than 10% of the Company’s consolidated revenues for the nine months ended September
30, 2021. Details are as follows:
SCHEDULE OF CONCENTRATION RISK
Customer
Total
revenues
from
the customer
as a percentage of total revenues
for
the nine months ended September 30, 2021
Accounts
receivable
from this customer as of
September
30, 2021 (in thousands)
1
12.8
%
$
9,815
2
10.1
%
$
5,142
For
the nine months ended September 30, 2021, the Company’s purchases were concentrated amongst two vendors. Details are as follows:
Vendor
Total
purchases
from the vendor
as a percentage of
total
cost of sales
for
the
nine
months ended
September
30, 2021
Accounts
payable
(prepayment)
to the
vendor
as of
September
30, 2021
(in
thousands)
1
47.0
%
$
4,188
2
18.4
%
$
(2,070
)
The
Company believes there are other suppliers that could be substituted should the above cited suppliers become unavailable or non-competitive.
NOTE
15 – SUBSEQUENT EVENTS
The
Company signed an agreement on October 29, 2021 to acquire FrontRow Calypso LLC, a leader in classroom and campus communication solutions
for the education market. The acquisition will be effective as of October 31, 2021, and is expected to close in the fourth quarter.
26
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following Management’s Discussion and Analysis should be read in conjunction with our financial statements and the related notes
thereto included elsewhere herein. The Management’s Discussion and Analysis (“MD&A”) contains forward-looking statements
that involve risks and uncertainties, such as statements of our plans, objectives, expectations, and intentions. Any statements that
are not statements of historical fact are forward-looking statements. When used, the words “believe,” “plan,”
“intend,” “anticipate,” “target,” “estimate,” “expect,” and the like, and/or
future-tense or conditional constructions (“will,” “may,” “could,” “should,” etc.), or
similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and
uncertainties that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements
in this form. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements
as a result of several factors.
Historical
results may not indicate future performance. Our forward-looking statements reflect our current views about future events, are based
on assumptions and are subject to known and unknown risks and uncertainties that could cause actual results to differ materially from
those contemplated by these statements. We undertake no obligation to publicly update or revise any forward-looking statements, including
any changes that might result from any facts, events, or circumstances after the date hereof that may bear upon forward-looking statements.
Furthermore, we cannot guarantee future results, events, levels of activity, performance, or achievements.
Overview
We
are a technology company that is seeking to become a world leading innovator and integrator of interactive products and software for
schools, education, business, and government interactive spaces. We currently design, produce and distribute interactive displays, collaboration
software, supporting accessories and professional services. We also distribute science, technology, engineering, and math (or “STEM”)
products, including our robotics and coding system, 3D printing solution and portable science lab. Our products are integrated into our
software suite that provides tools for presentation creation and delivery, assessment, and collaboration.
To
date, we have generated substantially all our revenue from the sale of our hardware (primarily consisting of interactive displays) and
software to the educational market in the United States and Europe.
We
have also implemented a comprehensive plan to reach and maintain profitability both from our core business operations and as a result
of making strategic business acquisitions. Highlights of our plan include:
●
Integrating
products of the acquired companies and cross training our sales reps to increase their offerings and productivity.
●
Hiring
new sales representatives with significant industry experience in their respective territories.
●
Expanding
our reseller partner network both in key territories and in new markets, thereby increasing our penetration and reach.
Recent
Acquisitions
On
March 23, 2021, the Company acquired 100% of the outstanding shares of Interactive Concepts BV, a company incorporated and registered
in Belgium and a distributor of interactive technologies (“Interactive”), for total consideration of approximately $3.3 million
in cash, common stock, and deferred consideration. Interactive has been the Company’s key distributor in Belgium
and Luxembourg.
27
On
September 24, 2020, the Company acquired Sahara Presentation Systems PLC, a leader in distributed and manufactured AV solutions (“Sahara”).
Headquartered in the United Kingdom, Sahara is a leader in distributed AV products and a manufacturer of multi-award-winning touchscreens
and digital signage products, including the globally renowned Clevertouch and Sedao brands. In consideration for the acquisition, the
Company paid to the shareholders of Sahara a total purchase price of GBP 74.0 million (approximately USD $94.9 million) in the form of
GBP 52.0 million (approximately USD $66.7 million) in cash and GBP 22.0 million (approximately USD $28.2 million) in our Series B convertible
preferred stock and our Series C convertible preferred stock.
Acquisition
Strategy and Challenges
Our
growth strategy includes acquiring assets and technologies of companies that have products, technologies, industry specializations or
geographic coverage that extend or complement our existing business. The process to undertake a potential acquisition is time-consuming
and costly. We expect to expend significant resources to undertake business, financial and legal due diligence on our potential acquisition
targets, and there is no guarantee that we will complete any acquisition that we pursue.
We
believe we can achieve significant cost-savings by merging the operations of the companies we acquire and after their acquisition leverage
the opportunity to reduce costs through the following methods:
●
Staff
reductions – consolidating resources, such as accounting, marketing, and human resources.
●
Economies
of scale – improved purchasing power with a greater ability to negotiate prices with suppliers.
●
Improved
market reach and industry visibility – increase in customer base and entry into new markets.
Components
of our Results of Operations and Financial Condition
Revenues
are comprised of hardware products, software services, and professional development revenues less sales discounts.
●
Product
revenue. Product revenue is derived from the sale of our hardware (interactive projectors), flat panels, peripherals, and accessories,
along with other third-party products, directly to our customers, as well as through our network of domestic and international distributors.
●
Professional
development revenue. We receive revenue from providing professional development services through third parties and our network
of distributors.
Cost
of revenues
Our
cost of revenues is comprised of the following:
●
costs
to purchase components and finished goods directly;
●
third-party
logistics costs;
●
inbound
and outbound freight costs, and customs and duties charges;
●
costs
associated with the repair of products under warranty;
●
write-downs
of inventory carrying value to adjust for excess and obsolete inventory and periodic physical inventory counts; and
●
cost
of professionals to deliver professional development training related to the use of our products.
We
outsource some of our warehouse operations and order fulfillment and purchase products from related and third parties. Our product costs
will vary directly with volume and the costs of underlying product components as well as the prices we are able to negotiate with our
contract manufacturers. Shipping costs fluctuate with volume as well as with the method of shipping chosen in order to meet customer
demand. As a global company with suppliers centered in Asia and customers located worldwide, we have used, and may in the future use,
air shipping to deliver our products directly to our customers. Air shipping is more costly than sea or ground shipping or other delivery
options. We primarily use air shipping to meet the demand of our products during peak seasons and new product launches.
28
Gross
profit and gross profit margin
Our
gross profit and gross profit margin have been, and may in the future be, influenced by several factors including: product, channel,
and geographical revenue mix; changes in product costs related to the release of projector models; component, contract manufacturing
and supplier pricing and foreign currency exchange. As we primarily procure our product components and manufacture our products in Asia,
our suppliers incur many costs, including labor costs, in other currencies. To the extent that exchange rates move unfavorably for our
suppliers, they may seek to pass these additional costs on to us, which could have a material impact on our future average selling prices
and unit costs. Gross profit and gross profit margin may fluctuate over time based on the factors described above.
Operating
expenses
We
classify our operating expenses into two categories: general and administrative and research and development.
General
and administrative. General and administrative expense consists of personnel related costs, which include salaries and stock-based
compensation, as well as the costs of professional services, such as accounting and legal, facilities, information technology, depreciation
and amortization and other administrative expenses. General and administrative expense may fluctuate as a percentage of revenue, notably
in the second and third quarters of our fiscal year when we have historically experienced our highest levels of revenue.
Research
and development. Research and development expense consists primarily of personnel related costs, prototype and sample costs, design
costs and global product certifications mostly for wireless certifications.
Other
income (expense), net
Other
income (expense), net primarily consists of interest expense associated with our debt financing arrangements, gains (losses) on the settlements
of debt and trade payable obligations exchanged for common shares, and the effects of changes in the fair value of derivative liabilities.
Income
tax expense
We
are subject to income taxes in the jurisdictions in which we do business, including the United States, United Kingdom, Mexico,
Sweden, Finland, Holland, and Germany. The United Kingdom, Mexico, Sweden, Finland, Holland, and Germany have a
statutory tax rate different from that in the United States. Additionally, certain of our international earnings are also taxable in
the United States. Accordingly, our effective tax rates will vary depending on the relative proportion of foreign to U.S. income, the
absorption of foreign tax credits, changes in the valuation of our deferred tax assets and liabilities and changes in tax laws. We regularly
assess the likelihood of adverse outcomes resulting from the examination of our tax returns by the U.S. Internal Revenue Service, or
IRS, and other tax authorities to determine the adequacy of our income tax reserves and expense. Should actual events or results differ
from our current expectations, charges or credits to our income tax expense may become necessary. Any such adjustments could have a significant
impact on our results of operations.
Operating
Results – Boxlight Corporation
For
the three-month periods ended September 30, 2021 and 2020
Revenues.
Total revenues for the three months ended September 30, 2021 were $61.0 million as compared to $9.5 million for the three months
ended September 30, 2020, resulting in a 544% increase in revenue. Revenues primarily consist of hardware revenue, software revenue,
and professional development. The increase in revenues was primarily due to the acquisitions of Sahara Presentation Systems in September
2020 and Interactive Concepts in March 2021 as well as increased demand for our solutions in the U.S. and Europe.
29
Cost
of Revenues. Cost of revenues for the three months ended September 30, 2021 was $ 45.2 million compared to $7.5 million for the three
months ended September 30, 2020, resulting in a 507% increase. Cost of revenues consists primarily of product cost, freight expenses,
customs expense, and inventory adjustments. The increase in cost of revenues was associated with the acquisitions and growth of the business
as outlined above and was also due to additional increases in global freight/shipping which the company has experienced (as have many
others) as a result of supply chain issues arising as a result of the COVID-19 pandemic. In the first quarter of 2021 we reported
the cost increase to be approximately four times normal costs as compared to pre-pandemic levels. We expect such cost increases
to continue throughout 2021.
Gross
Profit. Gross profit for the three months ended September 30, 2021, was $15.8 million, as compared to $2.0 million for the three
months ended September 30, 2020. Gross profit margin increased from 21% to 26% despite the effects of increased freight and
shipping expenses discussed above, product cost increases (which have been partially offset by increased sales prices) and certain
purchase accounting adjustments stemming from the Sahara acquisition and effecting recognized revenues.
General
and Administrative Expenses. General and administrative expenses for the three months ended September 30, 2021 were $11.9 million
and 20% of revenues, as compared to $3.3 million and 35% of revenues for the three months ended September 30, 2020. The increase was
mainly a result of the additional personnel costs associated with the acquired Sahara operations, new hires for planned growth and stock
compensation issuances.
Research
and Development Expenses. Research and development expenses were $355 thousand and 0.6% of revenues for the three months ended
September 30, 2021, as compared to $471 thousand and 5% of revenues for the three months ended September 30, 2020. Research and development
expense primarily consists of costs associated with development of our proprietary hardware and software technologies.
Other
Expense (net). Other expense (net) for the three months ended September 30, 2021 was $1.4 million, as compared to $2.5 million for
the three months ended September 30, 2020. Other expense decreased primarily due to $1.1 million less in losses recognized upon the settlement
of certain debt obligations in exchange for issuance of common shares, offset by a $339 thousand increase in interest expense associated
with increased borrowings.
Income
Tax Expense. Income tax expense for the three months ending September 30, 2021 was $1.4 million, as compared no income tax expenses
for the three months ended September 30, 2020. Income tax have been recognized in connection with our acquired Sahara operations.
Net
Income (Loss). Net income was $729 thousand in the three months ended September 30, 2021 and net loss was $4.2 million for
the three months ended September 30, 2020, respectively. The Company had net income in the quarter, a result of achieving positive operating
income and operating margin in the quarter.
For
the nine-month periods ended September 30, 2021 and 2020
Revenues.
Total revenues for the nine months ended September 30, 2021 were $141.2 million as compared to $23.0 million for the nine months
ended September 30, 2020, resulting in a 514% increase in revenue. The increase in revenues was primarily due to the acquisitions
of Sahara Presentation Systems in September 2020 and Interactive Concepts in March 2021, and increased demand for our solutions in the
U.S., Europe, and Australia. Organic revenue growth for the nine months of 2021 was 125%.
30
Cost
of Revenues. Cost of revenues for the nine months ended September 30, 2021, were $104.0 million as compared to $16.7 million for
the nine months ended September 30, 2020, resulting in an 52 2% increase. The increase in cost of revenues was associated
with the acquisitions and growth of the business as outlined above and was also due to additional increases in global freight/shipping
which the company has experienced as have many others as following the COVID-10 pandemic. In the first quarter of 2021 we reported the
cost increase to be approximately four times higher as compared to pre-pandemic levels, this is expected to continue throughout
2021.
Gross
Profit. Gross profit for the nine months ended September 30, 2021 was $37.2 million as compared to $6.3 million for the nine months
ended September 30, 2020. The gross profit margin decreased from 27% for the nine months ended September 30, 2020 to 26% in for the
nine months ending September 30, 2021, primarily driven by the effects of customs and freight expenses discussed above, and certain purchase
accounting adjustments stemming from the Sahara acquisition and effecting recognized revenues.
General
and Administrative Expenses. General and administrative (“G&A”) expenses for the nine months ended September 30,
2021 were $32.8 million and 23% of revenue as compared to $10.4 million and 45% of revenue for the nine months ended September 30, 2020.
The increase in G&A expenses resulted from additional personnel costs associated with the acquired Sahara operations, new hires for
planned growth and stock compensation issuances.
Research
and Development Expenses. Research and development expenses were $1.3 million and 0.9% of revenue for the nine months ended
September 30, 2021, as compared to $1.1 million and 5% of revenue for the nine months ended September 30, 2020. The absolute increase
in research and development expense was primarily driven by an increase in contract services related to software development.
Other
Income (Expense) Net. Other expense, net, for the nine months ended September 30, 2021 was $5.8 million as compared to other expense,
net, of $2.4 million for the nine months ended September 30, 2020. Other expense increased primarily due to a $1.0 million increase in
interest expense associated with increased borrowings, and net movement year on year of $2.4 million of additional losses recognized
upon the settlement of certain debt obligations in exchange for issuance of common shares.
Income
Tax Expense. Income tax expense for the nine months ending September 30, 2021 was $3.9 million, as compared no income tax expenses
for the nine months ended September 30, 2020. Income tax was recognized in connection with our acquired Sahara operations. The Company
recorded a significant tax impact of $2.2 million during the second quarter of 2021 to reflect a discrete event directly pertaining to
the tax impact on our UK deferred tax liability associated with the intangible assets acquired as part of the Sahara business combination,
and the effect of a recent UK rate income tax rate change. Finance Bill 2021 (“the Bill”) provides for an increase in the
UK statutory tax rate to 25% for taxpayers with profits over £250K beginning April 1, 2023. We expect this rate to apply to the
earnings of our Sahara operations in the UK. The Bill received Royal Assent on June 10, 2021 and it is considered enacted on that date
under U.S. GAAP. As such, we reflected the tax impact as a discrete event in our second quarter results. The effective tax rate is (139.3)%
due to there being no tax expense/benefit for the legacy Boxlight entities, but the Sahara entities are fully taxable.
Net
Loss. Net loss was $6.6 million and $7.6 million for the nine months ended September 30, 2021 and 2020, respectively. The slight
decrease in the net loss was primarily due to the slightly lower gross profit margins, increased interest expense, increased tax expense,
amortization of intangible assets following the Sahara acquisition, stock compensation expense, and losses incurred on the settlement
of certain debt obligations in exchange for shares of our common stock.
To
provide investors with additional insight and allow for a more comprehensive understanding of the information used by management in its
financial and decision-making surrounding operations, we supplement our consolidated condensed financial statements, which are prepared
in accordance with GAAP with EBITDA and Adjusted EBITDA, with both non-GAAP financial measures of earnings.
31
EBITDA
represents net income (loss) before income tax expense, interest income, interest expense, depreciation, and amortization. Adjusted EBITDA
represents EBITDA, plus stock compensation expense, the change in fair value of derivative liabilities, purchase accounting impact of
fair valuing inventory and deferred revenue, and non-cash losses associated with debt settlement. Our management uses EBITDA and Adjusted
EBITDA as financial measures to evaluate the profitability and efficiency of our business model, and to assess the strength of the underlying
operations of our business. These adjustments, and the non-GAAP financial measure that is derived from them, provide supplemental information
to analyze our operations between periods and over time. Investors should consider our non-GAAP financial measures in addition to, and
not as a substitute for, financial measures prepared in accordance with GAAP.
The
following tables contains reconciliations of net losses to EBITDA for the periods presented.
Reconciliation
of net loss for the three months ended
September
30, 2021 and 2020 to EBITDA and adjusted EBITDA
(in thousands)
September 30, 2021
September 30, 2020
Net income
$ 729
$ (4,211 )
Depreciation and amortization
1,697
318
Interest expense
870
531
Income tax expense
1,391
-
EBITDA
$ 4,687
$ (3,362 )
Stock compensation expense
1,161
346
Change in fair value of derivative liabilities
(60 )
194
Purchase accounting impact of fair valuing inventory
15
217
Purchase accounting impact of fair valuing deferred revenue
715
-
Net loss on settlement of Lind debt in stock
638
1,748
Adjusted EBITDA
$ 7,156
$ (857 )
Reconciliation
of net loss for the nine months ended
September
30, 2021 and 2020 to EBITDA and adjusted EBITDA
(in thousands)
September 30, 2021
September 30, 2020
Net loss
$ (6,660 )
$ (7,587 )
Depreciation and amortization
5,264
758
Interest expense
2,652
1,618
Income tax expense
3,936
-
EBITDA
$ 5,192
$ (5,211 )
Stock compensation expense
3,020
866
Change in fair value of derivative liabilities
164
239
Purchase accounting impact of fair valuing inventory
45
236
Purchase accounting impact of fair valuing deferred revenue
2,312
-
Net loss on settlement of Lind debt in stock
3,373
2,340
Adjusted EBITDA
$ 14,106
$ (1,530 )
Discussion
of Effect of Seasonality on Financial Condition
Certain
accounts on our financial statements are subject to seasonal fluctuations. As our business and revenues grow, we expect these seasonal
trends to be reduced. The bulk of our products are shipped to our educational customers prior to the beginning of the school year, usually
in, July, August, or September. To prepare for the upcoming school year, we generally build up inventories during the second
quarter of the year. Therefore, inventories tend to be at the highest levels at that point in time. In the first quarter of the year,
inventories tend to decline significantly as products are delivered to customers and we do not need the same inventory levels during
the first quarter. Accounts receivable balances tend to be at the highest levels in the third quarter, in which we record the highest
level of sales.
32
Due
to some continuing travel restrictions and concerns for the safety for our employees during the ongoing COVID-19 pandemic, we have reduced
face-to-face meetings with customers and attendance at tradeshow events. We have assessed the impact that these changes will have on
our peak season sales and have concluded that funding priority will be given to initiatives that provide for continuity of learning which
may result in lower priority on total learning solution sales including hardware, software, and teacher training.
Liquidity
and Capital Resources
As
of September 30, 2021, we had cash and cash equivalents of $6.2 million, a working capital balance of $32.0 million, and a current
ratio of 1.48. This financial position represents a significant improvement from a year ago at September 30, 2020 when we had $9.6
million of cash and cash equivalents, a working capital balance of $25.1 million, and a current ratio of 1.80.
For
the nine months ended September 30, 2021 and 2020, we had net cash used in operating activities of $13.1 million and $7.0 million, respectively,
net cash used for investing activities of $943 thousand and $45.0 million respectively, and net cash provided by financing activities
of $7.2 million and $60.7 million, respectively. We had accounts receivable net of allowances of $47.9 million and $20.9
million as of September 30, 2021, and year ended December 31, 2020, respectively.
In
addition to the cash flows generated by our ongoing operating activities we financed our operations during 2021 with a new $20.0 million
tranche of debt funded by our primary lender, and from a pre-existing accounts receivable financing arrangement with another lender who
purchases 85% of the eligible accounts receivable of the Company, for up to $15.0 million, with the right of recourse. Our accounts receivable
and our ability to borrow against accounts receivable provides us with an additional source of liquidity as cash payments are collected
from customers in the normal course of business. Our accounts receivable balance fluctuates throughout the year based on the seasonality
of our business.
In
the current lingering COVID-19 pandemic environment, the availability of debt and equity capital has been reduced and the cost of capital
has increased. Increasing our capital through equity issuance at this time could cause significant dilution to our existing stockholders.
However, we are confident that the Company will be able to manage through the current challenges in the equity and debt finance markets
by managing payment terms with customers and vendors.
Our
cash requirements consist primarily of day-to-day operating expenses, capital expenditures and contractual obligations with respect to
facility leases. We lease all our office facilities. We expect to make future payments on existing leases from cash generated from operations.
We have limited credit available from our major vendors and are required to prepay for the majority of our inventory purchases, which
further constrains our cash liquidity.
Recent
Financing
As
disclosed below, the Company entered into an accounts receivable agreement, effective September 30, 2020 (the “Accounts Receivable
Agreement”), between Sallyport Commercial Finance LLC (“Sallyport”) and the Company’s subsidiaries, Boxlight,
Inc. and EOSEDU LLC (the Subsidiaries”). Under the terms of the Accounts Receivable Agreement, the Subsidiaries were originally
able to sell up to $6,000,000 (the “Maximum Facility Limit Amount”) of eligible accounts receivable that are accepted by
Sallyport for up to 90% of the face amount of each such eligible account. On July 20, 2021, Boxlight and Sallyport amended the Accounts
Receivable Agreement (the “ARC Amendment”) for purposes of increasing the Maximum Facility Limit Amount to $13,000,000, as
well as increasing the minimum monthly sales from $1,250,000 to $3,000,000. In exchange for entry into the ARC Amendment, Boxlight agreed
to a fee of $50,000, representing one percent of the increased Maximum Facility Limit Amount. Other terms of the Accounts Receivable
Agreement remained unchanged. On August 6, 2021, Boxlight and Sallyport entered into an additional amendment of the Accounts Receivable
Agreement (the “Second ARC Amendment”), which further increased the Maximum Facility Limit Amount to $15,000,000. In exchange
for entry into the Second ARC Amendment, Boxlight agreed to a fee of $20,000, representing one percent of the increased Maximum Facility
Limit Amount. Other terms of the Accounts Receivable Agreement remained unchanged. On August 23,
2021, the Company and Sallyport, as first lien creditor, and Lind Global Macro Fund, LP (“LGMF”) and Lind Global Asset Management,
LLC (“Lind Global”), together as second lien creditors, entered into the fourth amended and restated intercreditor agreement
(the “Fourth A&R Intercreditor Agreement”) for the sole purpose of increasing the permitted first lien cap thereunder
from $6 million to $20 million.
On
January 26, 2021, we entered into an agreement with Everest Display Inc., a Taiwan corporation (“EDI”), and EDI’s subsidiary,
AMAGIC Holographics Inc., a California corporation (“AMAGIC”), pursuant to which $1,983,436 in accounts payable owed by us
to EDI was settled in exchange for our issuance of 793,375 shares (the “2021 Shares”) of its Class A common stock to AMAGIC
at a $2.50 per share purchase price. The 2021 Shares were issued to AMAGIC pursuant to an exemption from registration provided by Rule
506 of Regulation D under Section 4(a)(2) of the Securities Act.
33
On
September 21, 2020, we and Lind Global entered into a securities purchase agreement (the “Lind Global SPA”), pursuant to
which Lind Global purchased from the Company a $22,000,000 secured convertible note (the “Convertible Note”) in exchange
for payment to us of $20,000,000 (the “Funding”). Under the terms of the Lind Global SPA, in addition to the issuance of
the Convertible Note, the Company paid to Lind (i) a commitment fee of $400,000 and (ii) a bonus fee (the “Bonus Payment”)
of $500,000 payable in shares of Class A common stock of the Company, with the per share price of the Bonus Payment shares calculated
based on the 20-day VWAP of the Class A Common Stock prior to closing. The Convertible Note has a term of 24-months, bears a 4% interest
rate (0% interest so long as the Class A Common Stock trades at $3.50 or more per share), is repayable in 22 equal instalments commencing
60 days after the Funding and, at the option of the Company, may be repaid in either cash or Class A common stock. Class A common stock
issuable to Lind Global in conjunction with the Bonus Payment and the Convertible Note was registered pursuant to a shelf takedown on
the Company’s existing shelf registration statement on Form S-3 (SEC File No. 333-239939).
In
conjunction with our entry into the Lind Global SPA and the issuance of the Convertible Note, on September 21, 2020, the Company and
Lind Global Macro Fund, LP, an affiliate of Lind Global, entered into a third amended and restated security agreement (the “Third
A&R Security Agreement”) for purposes of amending and restating a prior security agreement, dated as of February 4, 2020, between
the Company and Lind in order to incorporate the Lind Global SPA and the Convertible Note therein. In addition, on September 21, 2020,
the Company, Sallyport Commercial Finance, LLC (“Sallyport”), as first lien creditor, and Lind and Lind Global, as second
lien creditors, entered into a third amended and restated intercreditor agreement (the “Third A&R Intercreditor Agreement”)
for purposes of amending and restating the second amended and restated intercreditor agreement, dated as of February 4, 2020, between
the Company, Sallyport and Lind, in order to (i) incorporate Lind Global as a second lien creditor and (ii) reaffirm and confirm the
relative priority of each creditor’s respective security interests in the Company’s assets, among other matters.
On
July 28, 2020, the Company entered into an underwriting agreement (the “Underwriting Agreement”) with Maxim Group, LLC, a
Delaware limited liability company (“Maxim”), pursuant to which Maxim, as representative of the underwriters, agreed to underwrite
the public offering (the “Offering”) of up to 15,000,00 shares of the Company’s Class A common stock, at a public offering
price of $2.00 per share, in addition to an overallotment option (the “Overallotment Option”) of 2,250,000 shares of Common
Stock. The Offering closed on July 31, 2020, with the sale of all 17,250,000 shares of the Company’s Common Stock, including the
Overallotment Option, for gross proceeds of $34,500,000. Maxim acted as sole book-running manager, National Securities Corporation acted
as a co-manager for the Offering, and A.G.P./Alliance Global Partners (“A.G.P.”) acted as financial advisor. As compensation
for underwriting the Offering, the underwriters received an underwriting discount of 7%, equaling approximately $2,415,000, in addition
to $60,000 in expenses. A.G.P.’s compensation was paid out of the underwriting discount. The Offering was made pursuant to the
Company’s effective shelf registration statement on Form S-3 (SEC File No. 333-239939) (the “Registration Statement”)
and the related base prospectus included therein, as supplemented by the prospectus supplement dated July 28, 2020 (the “Preliminary
Prospectus”) and the final prospectus supplement, filed July 29, 2020 (the “Final Prospectus” and collectively with
the Preliminary Prospectus, the “Prospectus”).
On
September 8, 2020, the Company entered into an underwriting agreement (the “September Underwriting Agreement”) with Maxim
pursuant to which Maxim agreed to underwrite the public offering (the “September Offering”) of 13,333,333 shares (the “Shares”)
of the Company’s Class A common stock at a public offering price of $0.75 per share. The September Offering closed on September
11, 2020, and the Company sold the Shares for gross proceeds of $10,000,000. In addition, the Company granted the underwriters
a 45-day option to purchase up to an additional 2,000,000 shares of Class A common stock at the public offering price less discounts
and commissions (the “September Over-Allotment Option”). The September Over-Allotment Option was exercised in full on September
24, 2020, for additional proceeds of $1,500,000, through the sale of an additional 1,999,667 shares of Class A common stock. Maxim acted
as sole-bookrunner and National acted as co-manager for the September Offering. Gross proceeds, before underwriting discounts
and commissions and estimated offering expenses, totaled $11.5 million. As compensation for underwriting the Offering, Maxim and National
together received an underwriting discount of 7% of the Offering and the Over-Allotment Option and were reimbursed for up to $85,000
in underwriting expenses. The September Offering was conducted pursuant to the Company’s registration statement on Form S-1 (SEC
File No. 333-238634) previously filed with and declared effective by the SEC.
34
Off
Balance Sheet Arrangements
We
have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, results of operations or liquidity and capital resources.
Critical
Accounting Policies and Estimates
Our
consolidated condensed financial statements are prepared in accordance with accounting principles generally accepted in the United States
(“GAAP”). In connection with the preparation of our financial statements, we are required to make assumptions and estimates
about future events and apply judgments that affect the reported amounts of assets, liabilities, revenue, expenses, and the related disclosures.
We base our assumptions, estimates and judgments on historical experience, current trends, and other factors that management believes
to be relevant at the time our consolidated condensed financial statements are prepared. On a regular basis, we review the accounting
policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP.
However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions
and estimates, and such differences could be material.
Our
significant accounting policies are discussed in the notes to the unaudited consolidated condensed financial statements. We believe that
the following accounting estimates are the most critical to aid in fully understanding and evaluating our reported financial results,
and they require our most difficult, subjective, or complex judgments, resulting from the need to make estimates about the effect of
matters that are inherently uncertain :
1.
Revenue
recognition
2.
Business
acquisitions
3.
Goodwill
and Intangible assets
4.
Stock-based
compensation expense
Emerging
Growth Company
We
are an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act. As an emerging
growth company, we may take advantage of certain specified reduced reporting and other regulatory requirements that are available to
public companies that are emerging growth companies.
These
provisions include:
(1)
an
exemption from the auditor attestation requirement in the assessment of our internal controls over financial reporting required by
Section 404 of the Sarbanes-Oxley Act of 2002;
(2)
an
exemption from the adoption of new or revised financial accounting standards until they would apply to private companies;
(3)
an
exemption from compliance with any new requirements adopted by the Public Company Accounting Oversight Board, or the PCAOB, requiring
mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional
information about our audit and our financial statements; and
(4)
reduced
disclosure about our executive compensation arrangements.
35
We
have elected to take advantage of the exemption from the adoption of new or revised financial accounting standards until they would apply
to private companies. As a result of this election, our financial statements may not be comparable to companies that comply with public
company effective dates.
Under
Section 2(a)(19) of the Securities Act of 1933 and Section 3(a)(80) of the Securities Exchange Act of 1934, as amended, an emerging growth
company will lose its status upon the earliest of several conditions, one of which is reaching the last day of the fiscal year in which
the fifth anniversary of the company’s first sale of equity securities pursuant to an effective registration statement occurs.
For the Company, this will occur on January 1, 2022.
Item
3. Quantitative and Qualitative Disclosure About Market Risk
As
a “smaller reporting company,” this item is not required.
Item
4. Controls and Procedures
(a)
Evaluation of disclosure controls and procedures.
We
maintain disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act that are designed to ensure
that information required to be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified by the SEC’s rules and forms, and that information is accumulated and
communicated to management, including the principal executive and financial officer as appropriate, to allow timely decisions regarding
required disclosures. Our principal executive officer and principal financial officer evaluated the effectiveness of disclosure controls
and procedures as of the end of the period covered by this report (“Evaluation Date”), pursuant to Rule 13a-15(b) under the
Exchange Act. Based on that evaluation, our principal executive officer and principal financial officer concluded that, as of the Evaluation
Date, our disclosure controls and procedures were not effective due to material weaknesses described in our 2020 Annual Report on Form
10-K.
Notwithstanding
the existence of these material weaknesses, we believe that the consolidated condensed financial statements included in this interim
report on Form 10-Q fairly present in accordance with U.S. GAAP, in all material respects, our financial condition, results of operations
and cash flows for the periods presented in this report.
Limitations
on Effectiveness of Controls.
A
control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of
the control system are met. Because of the inherent limitations in all controls systems, no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within a company have been detected. Our disclosure controls and procedures
are designed to provide reasonable assurance of achieving its objectives.
(b)
Changes in internal controls over financial reporting.
There
were no changes in our internal control over financial reporting that occurred during the nine-month period ended September 30, 2021
that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART
II — OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
None.
ITEM
1A. RISK FACTORS
The
Company has experienced challenges within the global supply chain which has impacted the business in three key areas: (i) movement and/or
delay in production schedules due to component shortages, (ii) continued delays to global shipping and receipt of goods and (iii) increased
shipping costs which has reduced gross profit margin. In addition, there is presently a global silicon chip supply shortage that could
potentially cause disruptions in our supply chain. While the Company’s business has not yet been affected by such disruption, in
the event any of our suppliers experience such supply chain disruption, there is potential that such disruption could ultimately affect
our ability to timely obtain and deliver finished goods and products.
36
For
additional risk factors pertinent our business please refer to the Part I Item 1A of the Company’s 2020 Annual Report on Form 10-K,
which is incorporated by reference herein.
ITEM
2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
Applicable.
ITEM
5. OTHER INFORMATION
None.
37
Item
6. Exhibits
The
following exhibits are filed or furnished with this report:
Exhibit
No.
Description
of Exhibit
10.1
Employment Agreement, dated September 15, 2021, between Boxlight Corporation and Aleksandra Leis (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed September 20, 2021).
10.2
Boxlight Inc. 2021 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-8 filed October 14, 2021).
10.3
Membership
Interest Purchase Agreement, dated October 29, 2021, between Boxlight Corporation, Boxlight, Inc., FrontRow Calypso LLC, Phonic
Ear, Inc., and Calypso Systems LLC. (incorporated by reference to the Current Report on Form 8-K filed November 1, 2021).
31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline XBRL
Instance Document
101.SCH
Inline XBRL
Taxonomy Extension Schema Document
101.CAL
Inline XBRL
Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline XBRL
Taxonomy Extension Definition Linkbase Document
101.LAB
Inline XBRL
Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL
Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
38
SIGNATURES
In
accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
BOXLIGHT
CORPORATION
November
10, 2021
By:
/s/
Michael Pope
Michael
Pope
Chief
Executive Officer
November
10, 2021
By:
/s/
Patrick Foley
Patrick
Foley
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
39
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.