Flash Sports & Media Holdings, Inc. 10-Q

ITEM 1. FINANCIAL STATEMENTS urban-gro, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) March 31, 2022 December 31, 2021 Assets Current assets: Cash $ 27,052,203 $ 34,592,190 Accounts receivable, net 13,467,120 13,125,685 Inventories 354,320 514,756 Prepaid expenses and other current assets 10,081,436 11,248,266 Total current assets 50,955,079 59,480,897 Non-current assets: Property and equipment, net 207,638 207,496 Operating lease right of use assets, net 693,524 689,704 Investments 4,210,358 4,210,358 Goodwill 7,992,121 7,992,121 Intangible assets, net 1,412,965 1,575,466 Total non-current assets 14,516,606 14,675,145 Total assets $ 65,471,685 $ 74,156,042 Liabilities Current liabilities: Accounts payable $ 7,930,985 $ 6,066,896 Accrued expenses 3,106,790 3,878,278 Customer deposits 7,234,914 13,345,451 Contingent consideration 1,563,000 1,563,000 Operating lease liabilities 219,836 152,459 Total current liabilities 20,055,525 25,006,084 Non-current liabilities: Operating lease liabilities 474,862 542,003 Deferred tax liability 332,565 440,625 Total non-current liabilities 807,427 982,628 Total liabilities 20,862,952 25,988,712 Preferred stock, $ 0.10 par value; 10,000,000 shares authorized; 0 shares issued and outstanding - – Common stock, $ 0.001 par value; 100,000,000 shares authorized; 11,627,528 issued and 10,353,525 outstanding as of March 31, 2022, and 11,588,110 issued and 10,733,195 outstanding as of December 31, 2021 11,628 11,588 Additional paid in capital 79,589,977 78,679,220 Treasury shares, cost basis: 1,274,003 shares as of March 31, 2022 and 854,915 shares as of December 31, 2021 ( 11,456,667 ) ( 7,683,490 ) Accumulated deficit ( 23,536,205 ) ( 22,839,988 ) Total shareholders’ equity 44,608,733 48,167,330 Total liabilities and shareholders’ equity $ 65,471,685 $ 74,156,042 See accompanying notes to unaudited condensed consolidated financial statements 4 urban-gro, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (unaudited) 2022 2021 Three Months Ended March 31, 2022 2021 Revenue Equipment systems $ 17,067,344 $ 11,344,752 Services 3,638,507 260,513 Consumable products 347,018 429,093 Total Revenue 21,052,869 12,034,358 Cost of Revenue 16,150,849 9,393,713 Gross profit 4,902,020 2,640,645 Operating expenses: General and administrative 4,887,801 2,197,009 Stock-based compensation 882,000 290,805 Total operating expenses 5,769,801 2,487,814 Income (loss) from operations ( 867,781 ) 152,831 Non-operating income (expenses): Interest expense ( 7,658 ) ( 317,443 ) Interest income 79,852 - Interest expense – beneficial conversion of notes payable - ( 636,075 ) Loss on extinguishment of debt - ( 790,723 ) Other income (expense) ( 8,690 ) 2,828 Total non-operating income (expenses) 63,504 ( 1,741,413 ) Income (loss) before income taxes ( 804,277 ) ( 1,588,582 ) Deferred income tax benefit 108,060 - Net income (loss) $ ( 696,217 ) $ ( 1,588,582 ) Comprehensive income (loss) $ ( 696,217 ) $ ( 1,588,582 ) Earnings (loss) per share: Net loss per share - basic and diluted $ ( 0.07 ) $ ( 0.20 ) Weighted average shares used in computation 10,508,972 7,831,959 See accompanying notes to unaudited condensed consolidated financial statements 5 urban-gro, Inc. CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT) (unaudited) Shares Amount Capital Deficit Stock (Deficit) Common Stock Additional Paid in Accumulated Treasury Total Shareholders’ Equity Shares Amount Capital Deficit Stock (Deficit) Balance, December 31, 2021 11,588,110 $ 11,588 $ 78,679,220 $ ( 22,839,988 ) $ ( 7,683,490 ) $ 48,167,330 Stock-based compensation - - 882,000 - - 882,000 Treasury stock - - - - ( 3,773,177 ) ( 3,773,177 ) Stock options exercised 4,555 5 28,792 - - 28,797 Stock issued with exercise of warrants 34,863 35 ( 35 ) - Net income (loss) - - - ( 696,217 ) - ( 696,217 ) Net income (loss) - - - ( 696,217 ) - ( 696,217 ) Balance, March 31, 2022 11,627,528 $ 11,628 $ 79,589,977 $ ( 23,536,205 ) $ ( 11,456,667 ) $ 44,608,733 Shares Amount Capital Deficit Stock (Deficit) Common Stock Additional Paid in Accumulated Treasury Total Shareholders’ Equity Shares Amount Capital Deficit Stock (Deficit) Balance, December 31, 2020 4,718,714 $ 4,719 $ 14,553,438 $ ( 21,964,321 ) – $ ( 7,406,164 ) Stock-based compensation – – 290,805 – – 290,805 Beneficial conversion feature – – 636,075 – – 636,075 Conversion of Bridge Financing 254,425 254 1,907,971 – – 1,908,225 Stock grant program vesting 16,586 17 ( 17 ) – – – Stock issuance related to offering, net of offering costs of $ 4,400,683 6,210,000 6,210 57,693,107 – – 57,699,317 Treasury stock – – - – ( 2,975,000 ) ( 2,975,000 ) Stock issued with exercise of warrants 18,412 18 9,978 – – 9,996 Net income (loss) – – – ( 1,588,582 ) – ( 1,588,582 ) Net income (loss) – – – ( 1,588,582 ) – ( 1,588,582 ) Balance, March 31, 2021 11,218,137 $ 11,218 $ 75,091,357 $ ( 23,552,903 ) $ ( 2,975,000 ) $ 48,574,672 See accompanying notes to unaudited condensed consolidated financial statements 6 urban-gro, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) 2022 2021 Three Months Ended March 31, 2022 2021 Cash Flows from Operating Activities Net income (loss) $ ( 696,217 ) $ ( 1,588,582 ) Adjustments to reconcile net income (loss) from operations: Depreciation and amortization 218,278 55,685 Amortization of deferred financing costs - 103,632 Loss on extinguishment of debt - 790,723 Interest on convertible notes - 53,725 Stock-based compensation expense 882,000 290,805 Beneficial conversion of Bridge notes - 636,075 Inventory write-offs ( 69,667 ) 14,539 Bad debt expense 12,746 15,000 Changes in operating assets and liabilities (net of acquired amounts): Accounts receivable ( 354,181 ) 204,242 Inventories 230,103 ( 111,770 ) Prepayments and other assets 1,209,576 ( 1,178,239 ) Accounts payable and accrued expenses 1,092,601 1,162,059 Operating leases ( 33,913 ) - Deferred tax liability ( 108,060 ) - Customer deposits ( 6,110,537 ) ( 149,412 ) Net Cash Provided By (Used In) Operating Activities ( 3,727,271 ) 298,482 Cash Flows from Investing Activities Purchases of property and equipment ( 32,336 ) - Net Cash Used In Investing Activities ( 32,336 ) - Cash Flows from Financing Activities Proceeds from issuance of Common Stock, net of offering costs 28,797 58,170,696 Repurchase of Common Stock ( 3,773,177 ) ( 2,975,000 ) Repayment of notes payable - ( 5,755,845 ) Payment of finance lease ROU liability ( 36,000 ) - Net Cash Provided By (Used In) Financing Activities ( 3,780,380 ) 49,439,851 Net Increase (Decrease) in Cash ( 7,539,987 ) 49,738,333 Cash at Beginning of Period 34,592,190 184,469 Cash at End of Period $ 27,052,203 $ 49,922,802 Supplemental Cash Flow Information: Interest paid $ 7,658 $ 317,443 Income taxes - - Operating lease right of use asset $ 55,120 $ - See accompanying notes to unaudited condensed consolidated financial statements 7 urban-gro, Inc. NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS NOTE 1 – ORGANIZATION AND ACQUISITIONS, BUSINESS PLAN, AND LIQUIDITY Organization urban-gro, Inc. (“our,” the “Company,” or “urban-gro”) is a fully integrated architectural design, engineering, procurement, and construction management (“E.P.C.”) design-build firm specializing in the indoor controlled environment agriculture (“CEA”) industry. To serve our horticulture clients, we engineer and design indoor CEA facilities and then integrate complex environmental equipment systems into those facilities. Through this work, we create high-performance indoor cultivation facilities for our clients to grow specialty crops, including leafy greens, vegetables, herbs, and plant-based medicines. Our custom-tailored approach to design, procurement, and equipment integration provides a single point of accountability across all aspects of indoor growing operations. We also help our clients achieve operational efficiency and economic advantages through a full spectrum of professional services and programs focused on facility optimization and environmental health which establish facilities that allow clients to manage, operate and perform at the highest level throughout their entire cultivation lifecycle once they are up and running. We also serve a broad range of commercial and governmental entities, providing them with planning, consulting, architectural and engineering design services for their facilities. We aim to work with our clients from inception of their project in a way that provides value throughout the life of their facility. We are a trusted partner and advisor to our clients and offer a complete set of engineering and managed services complemented by a vetted suite of select cultivation equipment systems. Acquisitions On June 28, 2021, the Company’s wholly-owned subsidiary, urban-gro Architect Holdings, LLC (the “Buyer”), and the 2WRCO Shareholders, the 2WRGA Shareholders, the MJ12 Shareholders, and the 2WRMS Shareholders (collectively, the “Sellers”), and Sam Andras, an individual (the “Sellers Representative”) entered into a Stock Purchase Agreement (the “Purchase Agreement”), pursuant to which the Buyer would purchase all of the issued and outstanding capital stock of 2WR of Colorado, Inc., a Colorado corporation (“2WRCO”), 2WR of Georgia, Inc., a Georgia corporation (“2WRGA”), MJ12 Design Studio, Inc., a Colorado corporation (“MJ12”) (collectively, the “Purchased Shares”) from the Sellers. In connection with the acquisition of the Purchased Shares, Buyer entered into an affiliate relationship with 2WR of Mississippi, P.C., a Mississippi professional corporation (“2WRMS” and together with 2WRCO, 2WRGA and MJ12, the “2WR Entities”). The transaction closed on July 30, 2021. The Purchased Shares had an initial purchase price of up to $ 7.1 million, which purchase price was subject to customary working capital adjustments (the “Purchase Price”). At closing, the Purchase Price was paid in the form of wire transfer of immediately available funds and the issuance of unregistered shares (the “Closing Payment Shares”) of the Company’s common stock, par value $ 0.001 , which Closing Payment Shares had an aggregate stated value of $ 2.0 million. Additionally, the Purchase Agreement provides for additional earnout payments (“Earnout Payments”) to the Sellers of up to an aggregate amount of $ 2.0 million, payable in cash or unregistered shares of the Company’s Common Stock in the Buyer’s sole discretion. The Earnout Payments are payable quarterly for a two-year period and will be equal to twenty percent of the 2WR Entities’ Quarterly Gross Profit (as defined in the Purchase Agreement). The value of the shares of the Company’s Common Stock issued in the transaction was determined based upon the daily volume weighted average closing price of the Company’s Common Stock in the ten trading days prior to the issuance of such shares. The Company accounted for the acquisition of the 2WR Entities as follows: SCHEDULE OF INITIAL ACQUISITION OF TARGET COMPANIES Purchase Price $ 10,058,536 Allocation of Purchase Price: Cash $ 950,690 Accounts receivable, net $ 1,676,208 Prepayments and other assets $ 42,752 Property and equipment $ 9,351 Goodwill $ 7,090,054 Intangible assets $ 1,762,500 Accrued expenses $ 1,032,394 Deferred tax liability $ 440,625 8 The following pro forma amounts reflect the Company’s results as if the acquisition of the 2WR Entities had occurred on January 1, 2020. These pro forma amounts have been calculated after applying the Company’s accounting policies and adjusting the results of the acquisition to reflect the additional amortization of intangibles. SCHEDULE OF SUPPLEMENTAL INFORMATION ON UNAUDITED PRO-FORMA BASIC OF ACQUISITION 2022 2021 Three Months Ended March 31, 2022 2021 Revenues 21,052,869 13,748,802 Net income (loss) ( 696,217 ) ( 625,803 ) Acquired goodwill from the 2WR Entities represents the value expected to arise from organic growth and an opportunity to expand into a well-established market for the Company. Liquidity and Going Concern The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates realization of assets and the satisfaction of liabilities in the normal course of business within one year after the date the consolidated financial statements are available to be issued. NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Unaudited Condensed Consolidated Financial Statements The Company has prepared the accompanying condensed consolidated financial statements pursuant to the rules and regulations of the SEC for condensed financial reporting. The condensed consolidated financial statements are unaudited and, in the Company’s opinion, include all adjustments, consisting of normal recurring adjustments and accruals necessary for a fair presentation of the Company’s condensed consolidated balance sheets, condensed consolidated statements of operations and comprehensive income (loss), condensed consolidated statements of shareholders’ equity (deficit) and condensed consolidated statements of cash flows for the periods presented. The results reported in these condensed consolidated financial statements should not be regarded as necessarily indicative of results that may be expected for the entire year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted in accordance with regulations of the SEC. These condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s consolidated financial statements in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Significant Accounting Policies For a detailed discussion about the Company’s significant accounting policies, refer to Note 2 — “Summary of Significant Accounting Policies,” in the Company’s consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. During the three months ended March 31, 2022, there were no material changes made to the Company’s significant accounting policies. 9 Use of Estimates In preparing condensed consolidated financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of assets and liabilities at the date of the condensed consolidated financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates. Significant estimates include: estimated revenues earned under design contracts; estimated useful lives and potential impairment of long-lived assets , intangibles and goodwill; inventory write offs; allowance for deferred tax assets; and allowance for bad debt. Reclassification Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations. NOTE 3 – RELATED PARTY TRANSACTIONS Cloud 9 Support, LLC (“Cloud 9”) is an entity owned by James Lowe, a director of the Company. Cloud 9 purchases materials from the Company for use with its customers. Total sales to Cloud 9 from the Company were $ 6,207 and $ 14,006 during the three months ended March 31, 2022, and 2021, respectively. Outstanding receivables from Cloud 9 as of March 31, 2022 and 2021 totaled $ 5,807 and $ 4,263 , respectively. NOTE 4 – PREPAYMENTS AND OTHER ASSETS Prepayments and other assets are comprised of prepayments paid to vendors to initiate orders and prepaid services and fees. The prepaid balances are summarized as follows: SCHEDULE OF PREPAID BALANCES March 31, 2022 December 31, 2021 Vendor prepayments $ 9,586,885 $ 10,652,962 Prepaid services and fees 486,752 587,505 Other assets 7,799 7,799 Prepayments and other assets $ 10,081,436 $ 11,248,266 NOTE 5 – INVESTMENTS The components of investments are summarized as follows: SCHEDULE OF COST METHOD INVESTMENTS March 31, 2022 December 31, 2021 Investment in Edyza $ 1,710,358 $ 1,710,358 Investment in XSF 2,500,000 2,500,000 Investment $ 4,210,358 $ 4,210,358 Edyza The Company has a strategic investment in Edyza, Inc. (“Edyza”), a hardware and software technology company that enables dense sensor networks in agriculture, healthcare, and other environments that require precise micro-climate monitoring. The Company measures this investment at cost, less any impairment changes resulting from observable price changes in orderly transactions for an identical or similar investment of the same issuer. 10 XS Financial On October 30, 2021, the Company’s wholly owned subsidiary UGFS, LLC, a Colorado limited liability company (“UGFS”), participated in a convertible note offering of Xtraction Services, Inc., a/k/a XS Financial Inc. (CSE: XSF) (OTCQB: XSHLF) (“XSF”), a specialty finance company providing CAPEX financing solutions, including equipment leasing, to Controlled Environment Agriculture (CEA) companies in the United States. UGFS, LLC invested $ 2,500,000 of a total $ 43,500,000 raised by XSF. The investment is convertible into equity and incurs 9.50 % interest payable in cash ( 8.0 %) and payment-in-kind Notes ( 1.5 %) prior to any Nasdaq listing and 8.0 % interest after any listing, pursuant to the Note Purchase Agreement. The debt matures on October 28, 2023 , with a one-year option to extend the maturity date at the option of XSF. In addition, UGFS received 1,250,000 warrants with a CAD$ 0.45 exercise price pursuant to the Warrant instrument. No value was attributed to the warrants at the time of the investment in XFS. NOTE 6 – GOODWILL & INTANGIBLE ASSETS Goodwill The Company recorded goodwill in conjunction with the initial acquisition of Impact Engineering, Inc. (“Impact”) on March 7, 2019 and the 2WR Entities on July 30, 2021. The goodwill balance as of March 31, 2022 and December 31, 2021 is $ 7,992,121 . Goodwill is not amortized. There is no goodwill for income tax purposes. The Company did not record any impairment charges related to goodwill for the periods ended March 31, 2022 and 2021. Intangible Assets Other Than Goodwill Intangible assets as of March 31, 2022 and December 31, 2021 consisted of the following: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS March 31, 2022 Cost Accumulated Amortization Net Book Value Finite-lived intangible assets: Customer relationships 834,100 79,438 754,662 Trademarks and trade names 499,000 66,533 432,467 Backlog and Other 445,837 292,568 153,269 Total finite-lived intangible assets: 1,778,937 438,539 1,340,398 Indefinite-lived intangible assets: Patents 44,276 - 44,276 Trade name 28,291 - 28,291 Total Intangible assets, net 1,851,504 438,539 1,412,965 December 31, 2021 Cost Accumulated Amortization Net Book Value Customer relationships 834,100 49,649 784,451 Trademarks and trade names 499,000 41,583 457,417 Backlog and Other 518,404 184,806 333,598 1,851,504 276,039 1,575,466 The estimated future amortization expense for intangible assets subject to amortization as of March 31, 2022, is summarized below: SCHEDULE OF FUTURE AMORTIZATION EXPENSES OF INTANGIBLE ASSETS Estimated Future Amortization Expense Remainder of 2022 308,584 2023 220,601 2024 220,601 2025 220,464 Thereafter 370,148 Total 1,340,398 Amortization expense for intangible assets for the three months ended March 31, 2022 and 2021 was $ 162,500 and $ 168 , respectively. NOTE 7 – ACCRUED EXPENSES Accrued expenses are summarized as follows: SCHEDULE OF ACCRUED EXPENSES March 31, December 31, 2022 2021 Accrued operating expenses $ 852,026 $ 628,871 Accrued wages and related expenses 1,060,846 1,887,124 Accrued 401(k) 4,675 23,520 Accrued sales tax payable 1,189,243 1,338,763 Accrued expenses $ 3,106,790 $ 3,878,278 11 NOTE 8 – RISKS AND UNCERTAINTIES Concentration Risk The table below shows customers who account for 10% or more of the Company’s total revenues and 10% or more of the Company’s accounts receivable for the periods presented: Customers exceeding 10% of revenue: SCHEDULES OF CONCENTRATION OF RISK March 31, March 31, Company Customer Number 2022 2021 C000001462 25 % 31 % C000001140 16 % * C000000114 11 % * C000001472 11 % * C000001660 * 26 % C000001210 * 14 % Customers exceeding 10% of accounts receivable: March 31, December 31, Company Customer Number 2022 2021 C000001462 37 % 41 % C000001140 * 23 % C000000114 50 % * The table below shows vendors who account for 10% or more of the Company’s total purchases and 10% or more of the Company’s accounts payable for the periods presented: Vendors exceeding 10% of purchases: March 31, March 31, Company Vendor Number 2022 2021 V000001029 26 % 18 % V000000453 19 % 14 % V000001372 11 % 15 % V000001326 * 11 % Vendors exceeding 10% of accounts payable: March 31, December 31, Company Vendor Number 2022 2021 V000001029 42 % * V000000453 18 % 20 % V000001372 * 33 % V000001326 * 12 % *Amounts less than 10% Foreign Exchange Risk Although the Company’s revenues and expenses are expected to be predominantly denominated in United States dollars, the Company may be exposed to currency exchange fluctuations. Recent events in the global financial markets have been coupled with increased volatility in the currency markets. Fluctuations in the exchange rate between the U.S. dollar, the Canadian dollar, the Euro, the Swiss franc, and the currency of other regions in which the Company may operate may have a material adverse effect on the Company’s business, financial condition and operating results. The Company may, in the future, establish a program to hedge a portion of the Company’s foreign currency exposure with the objective of minimizing the impact of adverse foreign currency exchange movements. However, even if the Company develops a hedging program, there can be no assurance that it will effectively mitigate currency risks. NOTE 9 – STOCK-BASED COMPENSATION Stock-based compensation expense for the three months ended March 31, 2022 and 2021 was $ 882,000 and $ 290,805 , respectively, based on the vesting schedule of the stock grants and options. The following schedule shows stock grant activity for the three months ended March 31, 2022. SCHEDULE OF STOCK GRANT ACTIVITY Grants unissued as of December 31, 2021 153,673 Grants awarded 311,500 Forfeiture/Cancelled ( 7,200 ) Grants Vested ( 16,667 ) Grants unissued as of March 31, 2022 441,306 12 As of March 31, 2022, the Company has $ 2.2 million in unrecognized share-based compensation expense related to these stock grants. The following schedule shows stock option activity for the three months ended March 31, 2022. SCHEDULE OF STOCK GRANT VESTING PERIODS Number of Shares Weighted Average Remaining Life (Years) Weighted Average Exercise Price Stock options outstanding as of December 31, 2021 641,337 7.55 $ 6.27 Issued 44,410 9.8 $ 10.48 Expired - - $ - Exercised ( 4,555 ) - $ 6.00 Stock options outstanding as of March 31, 2022 681,192 7.75 $ 6.63 Stock options exercisable as of March 31, 2022 579,169 7.41 $ 6.44 The fair value of the options is calculated using the Black-Scholes pricing model based on the market value of the underlying common stock at the valuation measurement date of $ 10.48 , the remaining contractual term of the options of 10 years, risk-free interest rate of 0.66 % and expected volatility of the price of the underlying common stock of 100 %. As of March 31, 2022, the Company has $ 0.7 million in unrecognized share-based compensation expense related to these stock options. The aggregate intrinsic value of the options outstanding and exercisable at March 31, 2022 is $ 0 . NOTE 10 – SHAREHOLDERS’ EQUITY On May 24, 2021, the Board of Directors authorized a stock repurchase program to purchase up to $ 5.0 million of the currently outstanding shares of the Company’s common stock, over a period of 12 months through open market purchases, in compliance with Rule 10b-18 under the Securities Exchange Act of 1934. On January 18, 2022, the Board of Directors authorized a $ 2.0 million increase to the stock repurchase program, to a total of $ 7.0 million. On February 2, 2022, the Board of Directors authorized an additional $ 1.5 million increase to the stock repurchase, to a total of $ 8.5 million. During the three months ended March 31, 2022, the Company repurchased 419,088 shares of common stock at an average price per share of $ 9.02 , for a total price of $ 3.8 million under this program. In total, the Company has repurchased 924,003 shares of common stock at an average of $ 9.20 per share, for a total price of $ 8.5 million, under this program. During the three months ended March 31, 2021, the Company repurchased 350,000 shares of common stock at an average price of $ 8.50 per share, for a total price of $ 3.0 million. NOTE 11 – WARRANTS The following table shows warrant activity for the three months ended March 31, 2022. SCHEDULE OF WARRANT ACTIVITY Number of shares Weighted Average Exercise Price Warrants outstanding as of December 31, 2021 374,088 $ 11.26 Exercised ( 18,196 ) $ 6.00 Terminated – cashless exercise ( 44,393 ) $ 6.00 Warrants outstanding as of March 31, 2022 311,499 $ 12.23 Warrants exercisable as of March 31, 2022 311,499 $ 12.23 13 The weighted-average life of the warrants is 2.6 years. The aggregate intrinsic value of the warrants outstanding and exercisable as of March 31, 2022 is $ 0 . NOTE 12 – INCOME TAXES The Company has experienced losses for both book and tax purposes since inception. The deferred income tax benefit for the three months ended March 31, 2022 relates to the reduction in the deferred tax liability associated with the amortization of the intangible assets from the acquisition of the 2WR Entities. NOTE 13 – SUBSEQUENT EVENTS The Company has evaluated events and transaction occurring subsequent to March 31, 2022 up to the date of this filing of these condensed consolidated financial statements. These statements contain all necessary adjustments and disclosures resulting from that evaluation. On March 13, 2022, the Company, Emerald Merger Sub, Inc. (“Merger Sub”), Emerald Construction Management, Inc. (“Emerald”), Christopher W. Cullens, Charles W. Cullens, and Green Stone Property LLC (“Green Stone” and, collectively with Christopher W. Cullens and Charles W. Cullens, the “Sellers”), and, solely in his capacity as the Seller Representative, Christopher W. Cullens (the “Seller Representative”) entered into an Acquisition Agreement and Plan of Merger (the “Acquisition Agreement”), pursuant to which Emerald merged with and into Merger Sub and the Company purchased all of Sellers’ membership interest in CTS Strategies, LLC (the “CTS Interest”). The transactions pursuant to the Acquisition Agreement were completed on April 29, 2022. Pursuant to the Acquisition Agreement, the initial purchase price for Emerald (the “Initial Purchase Price”) was $ 5.0 million, consisting of $ 2.5 million in unregistered shares (the “Closing Payment Shares”) of the Company’s common stock, par value $ 0.001 (“Company Common Stock”) and $ 2.5 million of cash, and the purchase price for the CTS Interest was $ 1,000 . The Initial Purchase Price was subject to certain adjustments, including a working capital adjustment. At closing, the Initial Purchase Price was paid in the form of wire transfer of immediately available funds and the issuance of the Closing Payment Shares. Additionally, the Acquisition Agreement provides for additional earnout payments (“Earnout Payments”) to the Sellers of up to an aggregate amount of $ 2.0 million, payable in unregistered shares of Company Common Stock. The Earnout Payments are payable quarterly for a two-year period and will be equal to 35% of the Quarterly Gross Profit of Emerald (as defined in the Acquisition Agreement). The value of the shares of Company Common Stock to be issued for the Closing Payment Shares was determined based upon the daily volume weighted average closing price of the Company Common Stock in the ten trading days prior the signing date of the Acquisition Agreement. The value of the shares of Company Common Stock to be issued for the Earnout Payments are determined based upon the daily volume weighted average closing price of the Company Common Stock in the ten trading days prior to the end of the applicable annual quarter the Quarterly Gross Profit was calculated. 14