UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2022
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _________ to _________.
Commission
File Number: 001-39933
urban-gro,
Inc.
(Exact
name of registrant as specified in its charter)
Delaware
46-5158469
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
1751
Panorama Point , Unit G
Lafayette ,
CO
80026
(Address
of principal executive offices)
(Zip
Code)
(720)
390-3880
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock, $0.001 par value
UGRO
NASDAQ
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 pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit 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 pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The
number of shares of the registrant’s only class of common stock outstanding as of August 15, 2022 was 10,637,040 shares.
urban-gro,
Inc.
FORM
10-Q
For
the Quarterly Period Ended June 30, 2022
INDEX
Page
PART I. FINANCIAL INFORMATION
Item
1.
Financial Statements (Unaudited)
4
Unaudited Condensed Consolidated Balance Sheets
4
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
5
Unaudited Condensed Consolidated Statements of Shareholders’ Equity (Deficit)
6
Unaudited Condensed Consolidated Statements of Cash Flows
7
Notes to Unaudited Condensed Consolidated Financial Statements
8
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
Item
3.
Quantitative and Qualitative Disclosures About Market Risk
18
Item
4.
Controls and Procedures
18
PART II. OTHER INFORMATION
Item
1.
Legal Proceedings
19
Item
1A.
Risk Factors
19
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
19
Item
3.
Defaults Upon Senior Securities
19
Item
4.
Mine Safety Disclosures
19
Item
5.
Other Information
19
Item
6.
Exhibits
19
Signatures
20
2
FORWARD
LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q (this “Report”) contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended
(the “Exchange Act”). Forward looking statements are statements not based on historical information and which relate to future
operations, strategies, financial results or other developments. The statements regarding urban-gro, Inc. contained in this Report that
are not historical in nature, particularly those that utilize terminology such as “may,” “will,” “should,”
“likely,” “expects,” “anticipates,” “estimates,” “believes” or “plans,”
or comparable terminology, are forward-looking statements based on current expectations and assumptions that are inherently subject to
significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control and many of which,
with respect to future business decisions, are subject to change. These uncertainties and contingencies can affect actual results and
could cause actual results to differ materially from those expressed in any forward-looking statements made by, or on our behalf. We
caution readers regarding certain forward-looking statements in this Report and in any other statement made by, or on our behalf, whether
or not in future filings with the Securities and Exchange Commission (the “SEC”).
Important
factors known to us that could cause such material differences are identified in this Report, including the factors described in Part
I, Item 1A, Risk Factors, of our Annual Report on Form 10-K for the year ended December 31, 2021. Except as required by applicable law,
we undertake no obligation to correct or update any forward-looking statements, whether as a result of new information, future events
or otherwise. You are advised, however, to consult any future disclosures we make on related subjects in future reports to the SEC.
3
PART
I. FINANCIAL INFORMATION
ITEM
1. FINANCIAL STATEMENTS
urban-gro,
Inc.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(unaudited)
June 30, 2022
December 31, 2021
Assets
Current assets:
Cash
$ 22,767,595
$ 34,592,190
Accounts receivable, net
14,903,543
13,125,685
Contract receivables
543,687
—
Inventories
398,098
514,756
Prepaid expenses and other current assets
6,142,613
11,248,266
Total current assets
44,755,536
59,480,897
Non-current assets:
Property and equipment, net
864,022
207,496
Operating lease right of use assets, net
708,876
689,704
Investments
4,210,358
4,210,358
Goodwill
10,636,284
7,992,121
Intangible assets, net
4,886,740
1,575,466
Total non-current assets
21,306,280
14,675,145
Total assets
$ 66,061,816
$ 74,156,042
Liabilities
Current liabilities:
Accounts payable
$ 7,946,023
$ 6,066,896
Contract liabilities
671,685
—
Accrued expenses
3,381,263
3,878,278
Customer deposits
3,286,073
13,345,451
Contingent consideration
2,612,678
1,563,000
Operating lease liabilities
283,727
152,459
Total current liabilities
18,181,449
25,006,084
Non-current liabilities:
Operating lease liabilities
427,826
542,003
Deferred tax liability
1,201,112
440,625
Total non-current liabilities
1,628,938
982,628
Total liabilities
19,810,387
25,988,712
Shareholders’ Equity
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; 11,911,043 issued and 10,637,040 outstanding as of June 30, 2022, and 11,588,110 issued and 10,733,195 outstanding as of December 31, 2021
11,911
11,588
Additional paid in capital
82,971,694
78,679,220
Treasury shares, cost basis: 1,274,003 shares as of June 30, 2022 and 854,915 shares as of December 31, 2021
( 11,456,667 )
( 7,683,490 )
Accumulated deficit
( 25,275,509 )
( 22,839,988 )
Total shareholders’ equity
46,251,429
48,167,330
Total liabilities and shareholders’ equity
$ 66,061,816
$ 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)
1
2
3
4
Three Months Ended June 30,
Six Months Ended June 30,
2022
2021
2022
2021
Revenue
Equipment systems
$ 10,077,572
$ 12,179,316
$ 27,144,916
$ 23,524,066
Construction design-build
2,917,321
-
2,917,321
-
Services
3,027,556
288,407
6,666,062
548,920
Consumable products
259,054
363,574
606,072
792,667
Total Revenue
16,281,503
12,831,297
37,334,371
24,865,653
Cost of Revenue
12,779,557
9,908,913
28,930,405
19,302,626
Gross profit
3,501,946
2,922,384
8,403,966
5,563,027
Operating expenses:
General and administrative
4,240,658
2,400,417
8,965,957
4,597,257
Intangible asset amortization
306,225
411
468,725
578
Stock-based compensation
882,000
299,602
1,764,000
590,407
Total operating expenses
5,428,883
2,700,430
11,198,682
5,188,242
Income (loss) from operations
( 1,926,937 )
221,954
( 2,794,716 )
374,784
Non-operating income (expenses):
Interest expense
( 7,658 )
( 4,624 )
( 15,317 )
( 322,067 )
Interest income
47,275
11,531
127,126
14,390
Interest expense – beneficial conversion of notes payable
-
-
-
( 636,075 )
Loss on extinguishment of debt
-
-
-
( 790,723 )
PPP Loan Forgiveness
-
1,032,316
-
1,032,316
Other income (expense)
71,563
( 3,733 )
62,874
( 3,764 )
Total non-operating income (expenses)
111,180
1,035,490
174,683
( 705,923 )
Income (loss) before income taxes
( 1,815,757 )
1,257,444
( 2,620,033 )
( 331,138 )
Income tax expense (benefit)
( 76,453 )
-
( 184,512 )
-
Net income (loss)
$ ( 1,739,304 )
$ 1,257,444
$ ( 2,435,521 )
$ ( 331,138 )
Comprehensive income (loss)
$ ( 1,739,304 )
$ 1,257,444
$ ( 2,435,521 )
$ ( 331,138 )
Earnings (loss) per share:
Earnings (loss) per share - basic
$
( 0.17
)
$ 0.11
$ ( 0.23
)
$ ( 0.03
)
Earnings (loss) per share - dilutive
$ ( 0.17 )
$ 0.11
$ ( 0.23 )
$ ( 0.03 )
Weighted average share - basic
10,508,972
11,220,580
10,527,975
9,535,630
Weighted average shares - dilutive
10,508,972
11,725,282
10,527,975
9,535,630
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, March 31, 2022
11,627,528
$ 11,628
$ 79,589,977
$ ( 23,536,205 )
$ ( 11,456,667 )
$ 44,608,733
Stock-based compensation
-
-
882,000
-
-
882,000
Treasury stock
-
-
-
-
-
-
Stock options exercised
-
-
-
-
-
-
Stock issuance related to acquisition
283,515
283
2,499,717
-
-
2,500,000
Net income (loss) for period ended June 30, 2022
-
-
-
( 1,739,304 )
-
( 1,739,304 )
Balance, June 30, 2022
11,911,043
$ 11,911
$ 82,971,694
$ ( 25,275,509 )
$ ( 11,456,667 )
$ 46,251,429
Common Stock
Additional
Paid in
Accumulated
Treasury
Total
Shareholders’
Equity
Shares
Amount
Capital
Deficit
Stock
(Deficit)
Balance, March 31, 2021
11,218,137
$ 11,218
$ 75,091,357
$ ( 23,552,903 )
$ ( 2,975,000 )
$ 48,574,672
Stock-based compensation
-
-
299,602
-
-
299,602
Stock issuance related to offering, net of offering costs of $ 195,574
-
-
( 195,574 )
-
-
( 195,574 )
Common stock repurchased
-
-
-
-
( 499,270 )
( 499,270 )
Stock Options Exercised
4,777
5
32,390
-
-
32,395
Net income (loss) for period ended June 30, 2021
-
-
-
1,257,444
-
1,257,444
Balance, June 30, 2021
11,222,914
11,223
$ 75,227,775
$ ( 22,295,459 )
$ ( 3,474,270 )
$ 49,469,269
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
-
-
1,764,000
-
-
1,764,000
Treasury stock
-
-
-
-
( 3,773,177 )
( 3,773,177 )
Stock option exercised
-
-
-
-
-
-
Stock exercised
4,555
5
28,792
-
-
28,797
Stock Issuance related to acquisition
283,515
283
2,499,717
-
-
2,500,000
Stock issued with exercise of warrants
34,863
35
( 35 )
-
-
-
Net income (loss) for period ended June 30, 2022
-
-
-
( 2,435,521 )
-
( 2,435,521 )
Balance, June 30, 2022
11,911,043
$ 11,911
$ 82,971,694
$ ( 25,275,509 )
$ ( 11,456,667 )
$ 46,251,429
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
-
-
590,407
-
-
590,407
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 $ 4,596,257
6,210,000
6,210
57,497,533
-
-
57,503,743
Stock issuance related to offering, net of offering costs
6,210,000
6,210
57,497,533
-
-
57,503,743
Common stock repurchased
-
-
-
-
( 3,474,270 )
( 3,474,270 )
Stock issued with exercise of warrants
18,412
18
9,978
-
-
9,996
Stock Options Exercised
4,777
5
32,390
-
-
32,395
Net income (loss) for period ended June 30, 2021
-
-
-
( 331,138 )
-
( 331,138 )
Net income (loss)
-
-
-
( 331,138 )
-
( 331,138 )
Balance, June 30, 2021
11,222,914
$ 11,223
$ 75,227,775
$ ( 22,295,459 )
$ ( 3,474,270 )
$ 49,469,269
See
accompanying notes to unaudited condensed consolidated financial statements
6
urban-gro,
Inc.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
1
2
Six
Months Ended June 30,
2022
2021
Cash
Flows from Operating Activities
Net
income (loss)
$
( 2,435,521
)
$
( 331,138
)
Adjustments
to reconcile net income (loss) from operations:
Depreciation
and amortization
589,835
109,625
Deferred income tax benefit
( 184,512
)
Amortization
of deferred financing costs
-
103,632
Loss
on extinguishment of debt
-
790,723
Interest
on convertible notes
-
53,725
Stock-based
compensation expense
1,764,000
590,407
Beneficial
conversion of Bridge notes
-
636,075
Inventory
write-offs
( 84,942
)
26,792
Bad
debt expense
30,000
28,248
PPP
loan forgiveness
-
( 1,032,316
)
Changes
in operating assets and liabilities (net of acquired amounts):
Accounts
receivable
663,955
( 2,034,311
)
Inventories
201,600
( 116,964
)
Prepayments
and other assets
6,073,732
( 3,732,753
)
Accounts
payable and accrued expenses
( 1,320,152
)
1,729,802
Operating
leases
( 163,054
)
-
Customer
deposits
( 10,059,378
)
4,475,416
Net
Cash Provided By (Used In) Operating Activities
( 4,924,437
)
1,296,963
Cash
Flows from Investing Activities
Business combinations, net of cash acquired
( 2,709,148
)
-
Purchases
of property and equipment
( 374,630
)
( 9,670
)
Net
Cash Used In Investing Activities
( 3,083,778
)
( 9,670
)
Cash
Flows from Financing Activities
Proceeds
from issuance of Common Stock, net of offering costs
-
58,203,091
Repurchase
of Common Stock
( 3,773,177
)
( 3,474,270
)
Repayment
of notes payable
-
( 5,755,845
)
Proceeds from stock issuance
28,797
-
Payment
of finance lease ROU liability
( 72,000
)
-
Net
Cash Provided By (Used In) Financing Activities
( 3,816,380
)
48,972,976
Net
Increase (Decrease) in Cash
( 11,824,595
)
50,260,269
Cash
at Beginning of Period
34,592,190
184,469
Cash
at End of Period
$
22,767,595
$
50,444,738
Supplemental
Cash Flow Information:
Interest
paid
$
15,317
$
218,453
Operating
lease right of use asset
$
52,733
$
-
Supplemental
disclosure of non-cash investing and financing activities:
Stock issued related to acquisitions
$
2,500,000
$
-
PPP
Loan Forgiveness
$
-
$
1,032,316
See
accompanying notes to unaudited condensed consolidated financial statements
7
urban-gro,
Inc.
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – ORGANIZATION, ACQUISITIONS, AND LIQUIDITY
Organization
urban-gro,
Inc. (“our,” the “Company,” or “urban-gro”) is an integrated professional services and
design-build firm. We offer value-added architectural, engineering, and construction management solutions to the Controlled Environment Agriculture (“CEA”), industrial, healthcare, and other commercial sectors. Innovation, collaboration, and a commitment to sustainability
drive our team to provide exceptional customer experiences. 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
Emerald
On
April 29, 2022 (the “Emerald Closing Date”), the Company acquired all of the issued and outstanding capital stock (the
“Emerald Acquisition”) of Emerald Construction Management, Inc. (“Emerald”) from their shareholders
(collectively, the “Emerald Sellers”). The aggregate purchase price for the Emerald Acquisition was $ 7.8
million (the “Emerald Purchase Price”), which represented $ 7.0
million in initial purchase price and an estimated $ 0.8
million in working capital adjustments.
The
Emerald Purchase Price was payable as follows: $ 3.3
million in cash to the Emerald Sellers, net of satisfaction of Emerald’s entire outstanding debt of approximately $ 0.4
million; 283,515
shares of the Company’s common stock valued at $ 2.5
million transferred to the Emerald Sellers; and up to $ 2.0
million of contingent consideration (the “Emerald Contingent Consideration”) which can be earned by and payable to the
Emerald Sellers based on the performance of Emerald during the 2-year period following the Emerald Closing Date. The
Emerald Contingent Consideration is payable quarterly for a two-year period and will be equal to 35% of the Quarterly Gross Profit
(as defined in the Emerald Acquisition Agreement). The value of the shares of the Company’s common stock to be issued
for the Closing Payment Shares (as defined in the Emerald Acquisition Agreement) was determined based upon the daily volume weighted
average closing price of the Company’s common stock in the ten trading days prior the signing date of the Emerald Acquisition
Agreement. Any Emerald Contingent Consideration amounts earned by and payable to the Emerald Sellers is payable in shares of the
Company’s common stock. The value of the shares of the Company’s common stock to be issued for the Emerald Contingent
Consideration will be determined based upon the daily volume weighted average closing price of the Company’s common stock in
the ten trading days prior to the end of the applicable annual quarter the Quarterly Gross Profit is calculated.
SCHEDULE OF INITIAL ACQUISITION OF TARGET COMPANIES
1
Purchase Price
$ 7,667,328
Allocation of Purchase Price:
Cash
$ 622,641
Accounts receivable, net
$ 3,015,500
Contract receivable
$ 697,019
Prepayments and other assets
$ 38,086
Property and equipment
$ 403,008
ROU asset
$ 82,408
Goodwill
$ 2,644,162
Intangible assets
$ 3,780,000
Accrued expenses
$ 2,111,302
Contract liabilities
$ 476,786
ROU liability
$ 82,408
Deferred tax liability
$ 945,000
The
following pro forma amounts reflect the Company’s results as if the acquisition of Emerald had occurred on January 1, 2021. 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
1
2
3
4
Three Months Ended
June 30,
Six Months Ended
June 30,
2022
2021
2022
2021
Revenue
18,718,087
16,775,744
49,015,819
33,062,834
Net Income (loss)
( 1,556,748 )
1,040,701
( 1,456,161 )
( 263,650 )
Acquired goodwill from Emerald represents the
value expected to arise from organic growth and an opportunity to expand into a well-established market for the Company.
2WR
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 “2WR
Sellers”), and Sam Andras, an individual (the “Sellers Representative”) entered into a Stock Purchase Agreement
(the “2WR 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 “2WR Purchased
Shares”) from the 2WR Sellers. In connection with the acquisition of the 2WR Purchased Shares, the 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
2WR Purchased Shares had an initial purchase price of up to $ 7.1 million, which purchase price was subject to customary working capital
adjustments (the “2WR Purchase Price”). At closing, the 2WR Purchase Price was paid in the form of wire transfer of immediately
available funds and the issuance of unregistered shares (the “2WR Closing Payment Shares”) of the Company’s common
stock, par value $ 0.001 , which 2WR Closing Payment Shares had an aggregate stated value of $ 2.0 million. Additionally, the 2WR Purchase
Agreement provides for additional earnout payments (“2WR Earnout Payments”) to the 2WR 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
2WR Earnout Payments are payable quarterly for a two-year period and will be equal to 20% of the 2WR Entities’ Quarterly
Gross Profit (as defined in the 2WR 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
1
2
3
4
Three Months Ended
June 30,
Six Months Ended
June 30,
2022
2021
2022
2021
Revenue
16,281,503
14,868,933
37,334,371
28,617,733
Net Income (loss)
( 1,739,304 )
1,358,395
( 2,435,521 )
732,592
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 six months ended June 30, 2022, there were no material changes made to
the Company’s significant accounting policies.
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 construction design-build 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.
Balance
Sheet Classifications
The
Company includes in current assets and liabilities the following amounts that are in connection with construction contracts that may
extend beyond one year: contract assets and contract liabilities (including retainage invoiced to customers contingent upon anything
other than the passage of time), capitalized costs to fulfill contracts, retainage payable to sub-contractors and accrued losses on uncompleted
contracts. A one-year time period is used to classify all other current assets and liabilities when not otherwise prescribed by the applicable
accounting principles.
Contracts
Receivable
Contracts
receivable includes billed and unbilled amounts for services provided to customers for which the Company has an unconditional right to
payment. Billed and unbilled amounts for which payment is contingent on anything other than the passage of time are included in contract
assets and contract liabilities on a contract-by-contract basis. When payment of the retainage is contingent upon the Company fulfilling
its obligations under the contract it does not meet the criteria to be included in contracts receivable and remains in the contract’s
respective contract asset or contract liability, determined on a contract-by-contract basis. Retainage for which the Company has an unconditional
right to payment that is only subject to the passage of time are included in contracts receivable.
The
Company provides an allowance for doubtful accounts, which is based upon a review of outstanding receivables, historical collection information
and existing economic conditions. Contracts receivable is ordinarily due 30 days after the issuance of the invoice. Accounts past due
more than 60 days are considered delinquent. Interest continues to accrue on delinquent accounts until the account is past due more than
one year, at which time interest accrual ceases and does not resume until the account is no longer classified as delinquent, Delinquent
receivables are written off based on individual credit evaluation and specific circumstances of the customer.
9
Contract
Assets and Liabilities
The
timing of when the Company bills their customers on long-term construction contracts is generally dependent upon agreed-upon contractual
terms, which may include milestone billings based on the completion of certain phases of the work, or when services are provided. When
as a result of contingencies, billings cannot occur until after the related revenue has been recognized, the result is in unbilled revenue,
which is included in contract assets. Additionally, the Company may receive advances or deposits from customers before revenue is recognized,
resulting in deferred revenue, which is included in contract liabilities.
Retainage
for which the Company has an unconditional right to payment that is only subject to the passage of time are classified as contracts receivable.
Retainage subject to conditions other than the passage of time do not meet the definition of a receivable and are therefore included
in contract assets and contract liabilities, as determined on a contract-by-contract basis.
Contract
assets represent revenues recognized in excess of amounts paid or payable (contract receivables) to the Company on uncompleted contracts.
Contract liabilities represent the Company’s obligation to perform on uncompleted contracts with customers for which the Company
has received payment or for which contract receivables are outstanding.
SCHEDULE
OF CONTRACT ASSETS AND LIABILITIES
Contract
assets
Revenue
recognized in excess of amounts paid or payable (contract receivables) to the Company on uncompleted contracts (contract asset),
excluding retainage
$
261,920
Retainage
included in contract assets due to being conditional on something other than solely passage of time
281,767
Total
contract assets
$ 543,687
Contract
liabilities
Payments
received or receivable (contract receivables) in excess of revenue recognized on uncompleted contracts (contract liability), excluding
retainage
$ ( 672,699 )
Retainage
included in contract liabilities due to being conditional on something other than solely passage of time
1,014
Total
contract liabilities
$ ( 671,685 )
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 $ 11,813
and $ 93,205
during the six months ended June 30, 2022, and 2021, respectively, and $ 5,606 and $ 79,199 during the three months ended June 30,
2022 and 2021, respectively. Outstanding receivables from Cloud 9 as of June 30, 2022 and December 31, 2021 totaled $ 4,052
and $ 6,797 ,
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
June 30, 2022
December 31, 2021
Vendor prepayments
$ 5,348,733
$ 10,652,962
Prepaid services and fees
761,697
587,505
Other assets
32,183
7,799
Prepayments and other assets
$ 6,142,613
$ 11,248,266
NOTE
5 – INVESTMENTS
The
components of investments are summarized as follows:
SCHEDULE OF COST METHOD INVESTMENTS
June 30, 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 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 has recorded goodwill in conjunction with the acquisitions it has completed. The goodwill balances as of June 30, 2022 and
December 31, 2021 were $ 10,636,284 and $ 7,992,121 ,
respectively. 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 June 30, 2022 and 2021.
Intangible
Assets Other Than Goodwill
Intangible
assets as of June 30, 2022 and December 31, 2021 consisted of the following:
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS
June 30, 2022
Cost
Accumulated Amortization
Net Book Value
Finite-lived intangible assets:
Customer relationships
$ 2,665,100
$ 152,584
$ 2,502,516
Trademarks and trade names
2,195,000
148,018
2,046,982
Backlog and Other
708,837
444,162
264,675
Total finite-lived intangible assets:
5,558,937
744,764
4,814,173
Indefinite-lived intangible assets:
Patents
44,276
-
44,276
Trade name
28,291
-
28,291
Total Intangible assets, net
$ 5,631,504
$ 744,764
$ 4,886,740
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 June 30, 2022, is summarized below:
SCHEDULE OF FUTURE AMORTIZATION EXPENSES OF INTANGIBLE ASSETS
Estimated
Future
Amortization
Expense
Remainder
of 2022
$
577,253
2023
907,610
2024
819,944
2025
819,944
Thereafter
1,689,422
Total
$
4,814,173
Amortization
expense for intangible assets for the six months ended June 30, 2022 and 2021 was $ 468,725
and $ 578 ,
respectively. Amortization expense for intangible assets for the three months ended June 30, 2022 and 2021 was $ 306,225 and $ 411 ,
respectively.
NOTE
7 – ACCRUED EXPENSES
Accrued
expenses are summarized as follows:
SCHEDULE OF ACCRUED EXPENSES
June 30,
December 31,
2022
2021
Accrued operating expenses
$ 673,034
$ 628,871
Accrued wages and related expenses
800,322
1,887,124
Accrued 401(k)
163,941
23,520
Accrued sales tax payable
1,743,966
1,338,763
Accrued expenses
$ 3,381,263
$ 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
Three Months Ended
June 30,
Three Months Ended
June 30,
Six Months Ended
June 30,
Six Months Ended
June 30,
Company Customer Number
2022
2021
2022
2021
C000001462
*
59 %
16 %
46 %
C000001140
25 %
*
20 %
*
C000001660
*
*
*
15 %
C000001661
*
11 %
*
*
C000000819
14 %
*
*
*
Customers
exceeding 10% of accounts receivable:
June 30,
December 31,
Company Customer Number
2022
2021
C000001462
*
41 %
C000001140
23 %
23 %
C000002151
12 %
*
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:
Three Months Ended
June 30,
Three Months Ended
June 30,
Six
Months Ended
June 30,
Six Months Ended
June 30,
Company Vendor Number
2022
2021
2022
2021
V000001029
23 %
*
25 %
10 %
V000001350
*
17 %
*
16 %
V000000453
*
*
12 %
*
V000001372
*
25 %
*
15 %
V000001326
*
*
*
10 %
V000001280
19 %
*
*
*
Vendors
exceeding 10% of accounts payable:
June 30,
December 31,
Company Vendor Number
2022
2021
V000001029
33 %
*
V000000453
*
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, 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 six months ended June 30, 2022, and 2021 was $ 1,764,000 and $ 590,407 , respectively, based on the vesting schedule
of the stock grants and options. Stock-based compensation expense for the three months ended June 30, 2022 and 2021 was $ 882,000 and $ 299,602 ,
respectively, based on the vesting schedule of the stock grants and options. No cash flow effects are anticipated for stock grants.
The
following schedule shows stock grant activity for the six months ended June 30, 2022.
SCHEDULE OF STOCK GRANT ACTIVITY
Grants unissued as of December 31, 2021
153,673
Grants outstanding, beginning
153,673
Grants awarded
628,760
Forfeiture/Cancelled
( 7,200 )
Grants Vested
( 16,667 )
Grants unissued as of June 30, 2022
758,566
Grants outstanding, ending
758,566
12
As
of June 30, 2022, the Company has $ 1.8 million in unrecognized share-based compensation expense related to these stock grants.
The
following schedule shows stock option activity for the six months ended June 30, 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
7.20
$
6.27
Issued
44,410
9.50
$
10.48
Expired
-
-
$
-
Exercised
( 4,555 )
-
$
( 6.00 )
Stock options outstanding as of June 30, 2022
681,192
7.40
$
6.55
Stock options exercisable as of June 30, 2022
579,169
7.20
$
6.41
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 June 30, 2022, the Company has $ 0.6 million in unrecognized share-based compensation expense related to these stock options. The aggregate
intrinsic value of the options outstanding and exercisable at June 30, 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 six months ended June 30, 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. The Company did not repurchase
any shares during the three-months ended June 30, 2022. 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.
For
the three and six months ended June 30, 2021, the Company repurchased 52,895 under
this program, and repurchased 350,000 shares
of common stock at an average price of $ 8.50 per
share, for a total price of $ 3.0 million
outside of the stock repurchase program.
NOTE
11 – WARRANTS
The
following table shows warrant activity for the six months ended June 30, 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 June 30, 2022
311,499
$ 12.32
Warrants exercisable as of June 30, 2022
311,499
$ 12.32
13
The
weighted-average life of the warrants is 2.3 years. The aggregate intrinsic value of the warrants outstanding and exercisable as of June
30, 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 and six
month periods ended June 30, 2022 relates to the reduction in the deferred tax liability associated with the amortization of the
intangible assets from the acquisitions of the Emerald and 2WR Entities.
NOTE
13 – SUBSEQUENT EVENTS
The
Company has evaluated events and transaction occurring subsequent to June 30, 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.
During 2021, the Company purchased lights from
one of its international vendors to fulfill an order for a major customer. Subsequent to the sale, delivery and installation of the
lights, the customer noted the lights were not performing as the manufacturer had stipulated. The Company performed tests of the
lights and confirmed the performance metrics did not meet the manufacturer’s specifications. The Company worked with the
customer to determine a lighting solution of replacement lights, sourced from the vendor, that would meet their needs. The customer
has been a key customer to the Company and the Company expects to continue to do significant business with the customer in the
future. In order to immediately satisfy the customer in this matter, during the third quarter of 2022, the Company agreed to supply
the replacement lighting solution to the customer at the Company’s expense while the Company continues to work with the vendor to resolve the original defective lighting issue. The cost of the replacement lighting solution is
expected to be $ 3.2
million. The Company is still evaluating
the net amount of the expense it expects to record in the third quarter related to this transaction.
14
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following discussion should be read in conjunction with our condensed consolidated financial statements and notes thereto included herein.
See also “Forward Looking Statements” on page 3 of this Report.
Overview
and History
urban-gro,
Inc. (“we,” “us,” “our,” the “Company,” or “urban-gro”) is an integrated
professional services and design-build firm. We offer value-added architectural, engineering, and construction management solutions to
the Controlled Environment Agriculture (“CEA”), industrial, healthcare, and other commercial sectors. Innovation, collaboration,
and a commitment to sustainability drive our team to provide exceptional customer experiences.
On
April 29, 2022, we acquired Emerald Construction Management, a general contracting and construction management firm. On July 30, 2021,
we acquired three architecture design firms (2WR Colorado, Inc, 2WR Georgia, Inc. and MJ12 Design Studios, Inc., collectively the “2WR
Entities”) from their shareholders. The 2WR Entities were under common ownership and management. We design and build high performance
facilities in several sectors. Within the CEA sector, we design these facilities and while building them, we then integrate complex environmental
equipment systems into them. 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
aim to work with our clients in all sectors 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 design, engineering, construction management,
and managed services. Within the CEA sector, this is complemented by a vetted suite of select cultivation equipment systems. We provide
these services in a turnkey fashion, operating as a single point of responsibility for our clients, or they can pick and choose from
the variety of services we offer. Outlined below is an example of a complete project that demonstrate how we provide value to our clients
15
Our
indoor commercial cultivation solution offers an integrated suite of services and equipment systems that generally fall within the following
categories:
●
Service
Solutions:
●
Design,
Engineering, and Construction Design-Build Services – A comprehensive collection of services including:
i.
Pre-Construction
Services
ii.
Cultivation
Space Planning (“CSP”)
iii.
Architectural
Design
iv.
Engineering
v.
Integrated
Cultivation Design (“ICD”)
vi.
Construction
Management (“CM”)
●
An
ongoing service offering including:
i.
Facility
and Equipment Commissioning Services
ii.
Gro-Care
Crop and Asset Protection Services including Training Services, Equipment Maintenance Services, Crop Protection Program, and an Interactive
Online Operating Support System (“OSS”) for Gro-Care
●
Integrated
Equipment Solutions:
i.
Design,
Source, and Integration of Complex Environmental Equipment Systems Including Purpose-Built Heating, Ventilation, and Air Conditioning
(“HVAC”) solutions, Environmental Controls, Fertigation, and Irrigation Distribution.
ii.
Value-Added
Reselling (“VAR”) of Cultivation Equipment Systems
iii.
Strategic
Vendor Relationships with Premier Manufacturers
Historically,
the majority of our clients are commercial CEA cultivators. However, through our acquisitions we have seen our client base across the
industrial, healthcare, and other commercial sectors grow as well. We believe one of the key points of our differentiation that clients
value is the depth of experience of our employees and our Company. We currently employ approximately 125 individuals. Approximately two-thirds
of our employees are considered experts in their areas of focus, and our team includes Designers (Architects, Interior Designers, Cultivation
Space Planners), Professional Engineers (Mechanical, Electrical, Plumbing), Engineers (Controls, and Agricultural), Construction Managers
(superintendents, supervisors, project managers) and individuals with Masters Degrees in Plant Science, Horticulture, and Business Administration.
As a company, we have worked on 1000s of projects and well over 500 projects at indoor CEA facilities and believe that the experience
of our team and Company provides clients with the confidence that will proactively keep them from making common costly mistakes during
the build out process that impact operational stages. Our expertise translates into clients saving time, money, and resources through
expertise that they can leverage without having to add headcount to their own operations. We provide this experience in addition to offering
a platform of the highest quality equipment systems that can be integrated holistically into our clients’ facilities.
Results
of Operations
Comparison
of Results of Operations for the three months ended June 30, 2022 and 2021
During
the three months ended June 30, 2022, we generated revenues of $16.3 million compared to revenues of $12.8 million during the three months
ended June 30, 2021, an increase of $3.5 million, or 27%. This increase in revenues is a result of the following changes in individual revenue components:
●
Construction design-build revenue increased $2.9 million, exclusively from the acquisition of Emerald;
●
Services revenue increased
$2.7 million, primarily from the acquisition of the 2WR Entities:
●
Equipment systems revenue
decreased $2.1 million due to a reduction in capital equipment spending by customers: and
●
Consumable product sales
decreased $0.1 million.
During
the three months ended June 30, 2022, cost of revenues was $12.8 million compared to $9.9 million during the three months ended June
30, 2021, an increase of $2.9 million, or 29%. This increase is directly attributable to the overall increase in revenues indicated
above.
Gross
profit was $3.5 million (22% of revenues) during the three months ended June 30, 2022, compared to $2.9 million (23% of revenue) during
the three months ended June 30, 2021. Gross profit as a percentage of revenues decreased primarily due to an increase in lower margin
construction design/build revenue offset by an increase in higher margin services revenue.
Operating
expenses increased by $2.7 million, or 101%, to $5.4 million for the three months ended June 30, 2022 compared to $2.7 million for
the three months ended June 30, 2021. This was due to a $1.8 million increase in general operating expenses, mainly due to an
increase in salary, marketing, and travel expenses, in part related to the acquisitions of the 2WR Entities and Emerald, a $0.6
million increase in stock-based compensation expense, primarily due to an increase in the total number of employees and the number
of employees included under the plan, and a $0.3 million increase in intangible asset amortization primarily due to the acquisitions
of the 2WR Entities and Emerald.
16
Non-operating
income was $0.1 million for the three months ended June 30, 2022, compared to non-operating income of $1.0 million for the three months
ended June 30, 2021, a decrease of $0.9 million. Other income increased by $0.1 million due to the interest earned on the XS Financial
investment. The Company recorded a $1.0 million gain from the PPP loan forgiveness in the three months ended June 30, 2021.
Deferred
income tax benefit increased by $0.1 million due to the acquisitions of the 2WR Entities and Emerald.
As
a result of the above, we incurred a net loss of $1.7 million for the three months ended June 30, 2022, or a net loss per share of ($0.17),
compared to a net gain of $1.3 million for the three months ended June 30, 2021, or a net gain per share of $0.11.
Comparison
of Results of Operations for the six months ended June 30, 2022 and 2021
During
the six months ended June 30, 2022, we generated revenues of $37.3 million compared to revenues of $24.9 million during the six months
ended June 30, 2021, an increase of $12.4 million, or 50%. This increase in revenues is a result of the following changes in individual revenue components:
●
Services revenue
increased $6.2 million due primarily to the acquisition of the 2WR Entities;
●
Equipment systems revenue
increased $3.6 million primarily due to an increase in cultivation equipment capital expenditure purchases by our customers;
●
Construction
design-build revenue increased $2.9 million exclusively due to the acquisition of Emerald; and
●
Consumable product sales
decreased $0.2 million.
During
the six months ended June 30, 2022, cost of revenues was $28.9 million compared to $19.3 million during the six months ended June 30,
2021, an increase of $9.6 million, or 50%. This increase is directly attributable to the increase in revenues indicated above.
Gross
profit was $8.4 million (23% of revenues) during the six months ended June 30, 2022 compared to $5.6 million (22% of revenue) during
the six months ended June 30, 2021. Gross profit as a percentage of revenues increased primarily due to an increase in higher margin
services revenues offset by an increase in lower margin construction design/build revenue.
Operating
expenses increased by $6.0 million, or 116%, to $11.2 million for the six months ended June 30, 2022 compared to $5.2 million for
the six months ended June 30, 2021. This was due to a $4.4 million increase in general and administrative expenses, mainly due to an
increase in salary, marketing, and travel expenses, in part related to the acquisitions of the 2WR Entities and Emerald, a $1.2
million increase in stock-based compensation expense, primarily due to an increase in the number of total employees and an increase
in employees included under the plan, and a $0.5 million increase in intangible asset amortization from the acquisitions of Emerald
and 2WR.
Non-operating
income was $0.2 million for the six months ended June 30, 2022, compared to non-operating expense of $0.7 million for the six months
ended June 30, 2021, a change of $0.9 million. Interest expense decreased by $0.3 million to $0.0 million compared to $0.3 million
in the six months ended June 30, 2021, due to the elimination of debt. Interest income increased by $0.1 million due to the interest
earned on the XS Financial investment. For the six months ended June 30, 2021, the Company incurred a $1.0 million gain from the forgiveness
of the PPP loan, a $0.8 million loss on the extinguishment of debt, and a $0.6 million interest expense related to the conversion of
debt to equity at a discount to the offering price.
Deferred
income tax benefit increased by $0.2 million due to the acquisitions of the 2WR Entities and Emerald.
As
a result of the above, we incurred a net loss of $2.4 million for the six months ended June 30, 2022, or a net loss per share of ($0.23),
compared to a net loss of $0.3 million for the six months ended June 30, 2021, or a net loss per share of ($0.03).
NON-GAAP
FINANCIAL MEASURES
The
Company uses the supplemental financial measure of Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted
EBITDA”) as a measure of our operating performance. Adjusted EBITDA is not calculated in accordance with accounting principles
generally accepted in the United States of America (“GAAP”) and it is not a substitute for other measures prescribed by GAAP
such as net income (loss), income (loss) from operations, and cash flows from operating activities. We define Adjusted EBITDA as net
income (loss) attributable to urban-gro, Inc., determined in accordance with GAAP, excluding the effects of certain operating and non-operating
expenses including, but not limited to, interest expense, income taxes/benefit, depreciation of tangible assets, amortization of intangible
assets, impairment of investments, unrealized exchange losses, debt forgiveness and extinguishment, stock-based compensation expense,
and acquisition costs, that we do not believe reflect our core operating performance.
Our
board of directors and management team focus on Adjusted EBITDA as a key performance and compensation measure. We believe that Adjusted
EBITDA assists us in comparing our operating performance over various reporting periods because it removes from our operating results
the impact of items that our management believes do not reflect our core operating performance.
The
following table reconciles net loss attributable to the Company to Adjusted EBITDA for the periods presented:
Three months Ended June 30,
Six months Ended June 30,
2022
2021
2022
2021
Net Income (Loss)
$ (1,739,304 )
$ 1,257,444
$ (2,435,521 )
$ (331,138 )
Interest expense
7,658
4,624
15,317
322,067
Interest expense – BCF
–
–
–
636,075
Interest income
(47,275 )
–
(127,126 )
–
Income tax benefit
(76,453 )
–
(184,512 )
–
Loss on extinguishment of debt
–
–
–
790,723
Stock-based compensation
882,000
299,602
1,764,000
590,407
Depreciation and amortization
371,557
53,941
589,835
109,626
Transaction & new entity costs
15,535
-
70,760
–
Non-recurring legal fees
57,382
-
218,929
–
PPP Loan forgiveness
–
(1,032,316 )
–
(1,032,316 )
Adjusted EBITDA
$ (528,900 )
$ 583,295
$ (88,318 )
$ 1,085,444
BACKLOG
Backlog
is a financial measure that generally reflects the dollar value of revenue that the Company expects to realize in the future.
Although backlog is not a term recognized under generally accepted accounting principles in the United States (“GAAP”),
it is a common measure used by companies operating in our industries. We report backlog for the following revenue categories: (i)
Equipment Systems; (ii) Construction Design-Build; and (iii) Services. We define backlog for Equipment Systems and Services as
signed contracts for which customer deposits have been received. Construction Design-Build backlog is comprised of construction
projects once the contract is awarded and to the extent we believe funding is probable. Our Construction Design/Build backlog
consists of uncompleted work on contracts in progress and contracts for which we have executed a contract but have not commenced the
work. For uncompleted work on contracts in progress, we include (i) executed change orders, (ii) pending change orders for which we
expect to receive confirmation in the ordinary course of business, and (iii) claims that we have made against our customers for
which we have determined we have a legal basis under existing contractual arrangements and as to which we consider collection to be
probable.
Our
backlog as of June 30, 2022, March 31, 2022, and December 31, 2021 for each of our revenue categories is reflected in the following table
(in millions of $):
Revenue Category
June 30, 2022
March 31, 2022
December 31, 2021
Equipment Systems
$ 7
$ 16
$ 25
Construction Design-Build (1)
10
NA
NA
Services
5
6
5
Total
$ 22
$ 22
$ 30
(1)
- Construction Design-Build revenue and backlog relate to the operations of Emerald C.M. which was acquired by the Company on April
30, 2022.
Historically,
the majority of our Equipment Systems and Services backlog has been retired and converted into revenue within two quarters. At June 30,
2022, we expected approximately 85% of our Construction Design-Build backlog to be completed in the next 12 months.
Certain
Construction Design-Build contracts contain options that are exercisable at the discretion of our customer to award additional work
to us, without requiring us to go through an additional competitive bidding process. In addition, some customer contracts also
contain task orders that are signed under master contracts pursuant to which we perform work only when the customer awards specific
task orders to us.
Although
the majority of the contracts in our Construction Design-Build backlog may be canceled or modified at the election of the customer,
we have not experienced material amounts of contract cancellations or modifications. Many Construction Design/Build projects are
added to our contract backlog and completed within the same fiscal year and therefore may not be reflected in our beginning or
year-end Construction Design/Build backlog amounts.
Liquidity
and Capital Resources
As
of June 30, 2022, we had cash of $22.8 million, which represented a decrease of $11.8 million from December 31, 2021 due to the following
changes:
●
Net cash used by operating activities was $4.9 million. This
use of cash is primarily the net effects of a $10.1 million decrease in customer deposits, a $1.3 million decrease in accounts payable
and accrued expenses, and a $6.1 million decrease in prepayments and other assets. As of June 30, 2022, we had $3.3 million in customer
deposits compared to $13.3 million as of December 31, 2021. We require prepayments from customers before any design work is commenced
and before any material is ordered from the vendor. These prepayments are booked to the customer deposits liability account when received.
We expect customer deposits to be relieved from the deposits account no longer than 12 months for each project. As of June 30, 2022,
we had $6.1 million of vendor prepayments compared to $11.2 million as of December 31, 2021. As of June 30, 2022, we had $11.3 million
in accounts payable and accrued expenses compared to $9.9 million as of December 31, 2021.
●
Net cash used in investing activities was $3.1 million, primarily
from the acquisition of Emerald. We have no material commitments for capital expenditures as of June 30, 2022.
●
Net cash used by financing activities was $3.8 million, primarily
due to the repurchase of treasury shares.
Inflation
Although
our operations are influenced by general economic conditions, we do not believe that inflation had a material effect on our results of
operations during the six months ended June 30, 2022.
17
Critical
Accounting Policies and Estimates
Critical
Accounting Policies and Estimates
The
discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been
prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements
requires us to make estimates and judgments that affect the amounts of assets, liabilities, revenues and expenses, and related disclosure
of contingent assets and liabilities. On an on-going basis, we evaluate our estimates based 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 may differ from these
estimates under different assumptions or conditions 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 six months ended June 30,
2022, there were no material changes made to the Company’s significant accounting policies.
Off-Balance
Sheet Arrangements
We
have not entered into any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our
financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or
capital resources and would be considered material to investors.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
We
are a smaller reporting company and are not required to provide the information under this Item pursuant to Regulation S-K.
ITEM
4. CONTROLS AND PROCEDURES.
Disclosure
Controls and Procedures
Disclosure
Controls and Procedures – Our management, with the participation of our Chief Executive Officer (“CEO”) and
Chief Financial Officer (“CFO”), has evaluated the effectiveness of our disclosure controls and procedures (as such term
is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Report.
These
controls are designed to ensure that information required to be disclosed in the reports we file or submit pursuant to the Exchange Act
is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information
is accumulated and communicated to our management, including our CEO and CFO to allow timely decisions regarding required disclosure.
Based
on this evaluation, our CEO and CFO have concluded that our disclosure controls and procedures were effective as of June 30, 2022, at
reasonable assurance levels.
We
believe that our financial statements presented in this Form 10-Q fairly present, in all material respects, our financial position, results
of operations, and cash flows for all periods presented herein.
Inherent
Limitations – Our management team, including our CEO and CFO, does not expect that our disclosure controls and procedures
will prevent all error and all fraud. 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. The design of any system of controls is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions. Further, the design of a control system must reflect the fact that there are resource constraints, and
the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdown can occur because
of simple error or mistake. In particular, many of our current processes rely upon manual reviews and processes to ensure that neither
human error nor system weakness has resulted in erroneous reporting of financial data.
Changes
in Internal Control over Financial Reporting – There were no changes in our internal control over financial reporting during
the six months ended June 30, 2022, which were identified in conjunction with management’s evaluation required by paragraph (d)
of Rules 13a-15 and 15d-15 under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our
internal control over financial reporting.
18
PART
II. OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
From
time to time, we become involved in or are threatened with legal disputes. While most of these disputes are not likely to have a material
effect on our business, financial condition, or operations, the following matters are deemed by the Company to be material either due
to the costs of litigation or the potential negative impacts to the Company should these matters not be resolved in our favor:
●
Great Green Theory – Emerald filed a lien and brought a suit in the Superior Court of Berkshire, Massachusetts
to foreclose on the lien against Great Green Theory Land, LLC and Great Green Theory Cultivation, LLC who are the owners of the land and
a construction project in Lee, Massachusetts. Emerald is claiming breach of contract and quantum merit against Great Green Theory
for failure to pay approximately $1,326,286.28 in payment applications, of which approximately half of that amount is due and owning to
subcontractors on the project. Great Green Theory has filed counterclaims against Emerald claiming liquidated damages of approximately
$1,010,000 for alleged unjustifiable delays on the project and alleging construction defects in the project.
o Account
Receivable of $500,000 acquired in Emerald transaction – The selling Emerald shareholders
have agreed to indemnify and defend the Company for any litigation or judgement stemming from this lawsuit. The Company
has recorded the full $500,000 as a receivable on the opening balance sheet as of the date
of the acquisition.
o Legal
Costs to collect the Account Receivable of $500,000 – The Company has agreed to split
the legal costs of this claim until the funds are recovered or until the claim of liquidated
damages is relieved. Total estimated legal costs associated with this claim are approximately $250,000.
The Company recorded 50% of this amount as a liability on the opening balance sheet as of
the date of the acquisition.
● Pullar – urban-gro’s former Chief Financial Officer, George Pullar filed a suit in the District Court
of Boulder County, Colorado against urban-gro and Bradley Nattrass, in his capacity as urban-gro’s CEO, claiming breach of fiduciary
duty. urban-gro has since been dismissed without prejudice from the suit. The remaining claim stems from a settlement agreement with Mr.
Pullar and allegations that Mr. Natrrass failed to share enough non-public material information about urban-gro’s plans for fundraising
that would have impacted Mr. Pullar’s decision to enter into the settlement agreement. urban-gro’s director and officer liability
insurance carrier has indicated coverage is available to Mr. Nattrass for this suit. We believe we have substantial defenses to the claim
asserted in this lawsuit and intend to vigorously defend this action.
● Crest Ventures, LLC – We have been sued in a putative breach of contract case in the District Court for Arapahoe
County, Colorado. The allegations in the action are based on a claim that Crest Ventures, LLC is entitled to commission compensation on
the February 2021 uplisting of our common stock to the Nasdaq Capital Market. We believe we have substantial defenses to the claim asserted
in this lawsuit and intend to vigorously defend this action.
●
Sunflower
Bank – We have filed a lawsuit against Sunflower Bank related to fraudulent wire transfers of approximately $5.1 million that
were made from our accounts at Sunflower Bank in October 2021. As of the date of this Report, $1.8 million of these funds have been
returned to us. We are suing Sunflower Bank for the remaining $3.3 million as we believe that Sunflower Bank failed to follow industry
standard procedures designed to prevent such a theft and is therefore liable for the unrecovered balance. We expect Sunflower Bank,
Sunflower Bank’s insurers, and/or our insurer to reimburse us for the remaining balance.
ITEM
1A. RISK FACTORS
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this
item.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURE
Not
Applicable.
ITEM
5. OTHER INFORMATION
None.
ITEM
6. EXHIBITS
Exhibit
No.
Description
2.1
Acquisition Agreement and Plan of Merger (incorporated by reference to Exhibit 2.1 to Form 8-K filed March 14, 2022).
2.2
First Amendment to Acquisition Agreement and Plan of Merger (incorporated by reference to Exhibit 2.2 to Form 8-K filed May 2, 2022).
3.1
Certificate of Incorporation (incorporated by reference to Exhibit 3.3 to Form 8-K filed October 30, 2020).
3.2
Certificate of Amendment to Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to Form 8-K filed January 5, 2021).
3.3
Bylaws (incorporated by reference to Exhibit 3.4 to Form 8-K filed October 30, 2020).
3.4
Amendment No. 1 to Bylaws (incorporated by reference to Exhibit 3.1 to Form 8-K filed January 12, 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
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline
XBRL Instance Document
101.SCH
Inline
XBRL Schema Document
101.CAL
Inline
XBRL Calculation Linkbase Document
101.DEF
Inline
XBRL Definition Linkbase Document
101.LAB
Inline
XBRL Label Linkbase Document
101.PRE
Inline
XBRL Presentation Linkbase Document
104
Cover
Page Interactive Data File (Embedded within the Inline XBRL document)
19
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by
the undersigned, thereunto duly authorized, on August 15, 2022.
URBAN-GRO,
INC.
By:
/s/
Bradley Nattrass
Bradley
Nattrass,
Principal
Executive Officer, a duly authorized officer
By:
/s/
Richard Akright
Richard
A. Akright, Principal Financial Officer and Principal Accounting Officer
20
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.