REED'S, INC. 10-Q

Item 1. Financial Statements REED’S INC. CONDENSED BALANCE SHEETS (Amounts in thousands, except share amounts) June 30, 2020 December 31, 2019 (Unaudited) ASSETS Current assets: Cash $ 1,112 $ 913 Accounts receivable, net of allowance for doubtful accounts and returns and discounts of $ 259 and $ 375 , respectively 5,295 2,099 Receivable from related party 230 356 Inventory, net of reserve for obsolescence of $ 437 and $ 646 , respectively 8,411 10,508 Prepaid expenses and other current assets 939 420 Total current assets 15,987 14,296 Property and equipment, net of accumulated depreciation of $ 501 and $ 482 , respectively 1,023 1,053 Equipment held for sale, net of impairment reserves of $ 96 and $ 96 , respectively 67 67 Intangible assets 590 576 Total assets $ 17,667 $ 15,992 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 5,129 $ 5,539 Accrued expenses 555 646 Revolving line of credit 2,638 3,177 Current portion of note payable 342 - Convertible note to a related party 4,977 - Current portion of leases payable 89 49 Total current liabilities 13,730 9,411 Leases payable, less current portion 628 737 Convertible note to a related party - 4,689 Note payable 428 - Warrant liability 15 8 Total liabilities 14,801 14,845 Stockholders’ equity: Series A Convertible Preferred stock, $ 10 par value, 500,000 shares authorized, 9,411 shares issued and outstanding 94 94 Common stock, $ .0001 par value, 100,000,000 and 100,000,000 shares authorized, respectively; 62,928,540 and 47,595,206 shares issued and outstanding, respectively 6 5 Common stock issuable, 350,000 shares at June 30, 2020 285 - Additional paid in capital 83,364 77,596 Accumulated deficit ( 80,883 ) ( 76,548 ) Total stockholders’ equity 2,866 1,147 Total liabilities and stockholders’ equity $ 17,667 $ 15,992 The accompanying notes are an integral part of these condensed financial statements. F- 1 REED’S, INC. CONDENSED STATEMENTS OF OPERATIONS For the Three and Six Months Ended June 30, 2020 and 2019 (Unaudited) (Amounts in thousands, except share and per share amounts) 2020 2019 2020 2019 Three Months Ended June 30, Six Months Ended June 30, 2020 2019 2020 2019 Net Sales $ 10,853 $ 9,480 $ 20,376 $ 17,929 Cost of goods sold 7,865 7,207 14,518 13,152 Gross profit 2,988 2,273 5,858 4,777 Operating expenses: Delivery and handling expense 1,480 1,436 2,743 2,466 Selling and marketing expense 1,585 3,194 3,510 5,208 General and administrative expense 1,348 1,749 3,295 4,120 Gain on sale of assets 9 - ( 6 ) ( 30 ) Total operating expenses 4,422 6,379 9,542 11,764 Loss from operations ( 1,434 ) ( 4,106 ) ( 3,684 ) ( 6,987 ) Interest expense ( 303 ) ( 294 ) ( 639 ) ( 629 ) Change in fair value of warrant liability ( 13 ) ( 60 ) ( 7 ) ( 108 ) Net loss ( 1,750 ) ( 4,460 ) ( 4,330 ) ( 7,724 ) Dividends on Series A Convertible Preferred Stock ( 5 ) ( 5 ) ( 5 ) ( 5 ) Net Loss Attributable to Common Stockholders $ ( 1,755 ) $ ( 4,465 ) $ ( 4,335 ) $ ( 7,729 ) Loss per share – basic and diluted $ ( 0.03 ) $ ( 0.13 ) $ ( 0.08 ) $ ( 0.25 ) Weighted average number of shares outstanding – basic and diluted 59,514,620 33,666,664 53,554,913 31,397,760 The accompanying notes are an integral part of these condensed financial statements. F- 2 REED’S, INC. CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) For the Three and Six months Ended June 30, 2020 and 2019 (Unaudited) (Amounts in thousands except share amounts) Common Stock Shares Common Stock Amount Preferred Stock Shares Preferred Stock Amount Common Stock Issuable Shares Common Stock Issuable Amount Additional Paid In Capital Accumulated Deficit Total Stockholders’ Equity (Deficit) Common Stock Preferred Stock Common Stock Issuable Additional Paid In Accumulated Total Stockholders’ Equity Shares Amount Shares Amount Shares Amount Capital Deficit (Deficit) Balance, March 31, 2020 47,595,206 $ 5 9,411 $ 94 350,000 $ 285 $ 78,091 $ ( 79,128 ) $ ( 653 ) Fair value of vested options - - - ( 36 ) ( 36 ) Dividends on Series A Convertible Preferred Stock ( 5 ) ( 5 ) Common shares issued pursuant to the rights offering, net of offering costs 15,333,334 1 - - - 5,309 - 5,310 Shares granted to Directors for services Shares granted to Directors for services, shares Fair value of vested restricted shares granted to an officer for services Fair value of vested restricted shares granted to an officer for services, shares Fair value of vested restricted shares granted to officers Fair value of vested restricted shares granted to an officer for services, shares Dividends on Series A Convertible Preferred Stock, shares Exercise of warrants Exercise of warrants, shares Net Loss ( 1,750 ) ( 1,750 ) Balance, June 30, 2020 62,928,540 $ 6 9,411 $ 94 350,000 $ 285 $ 83,364 $ ( 80,883 ) $ 2,866 Common Stock Preferred Stock Common Stock Issuable Additional Paid In Accumulated Total Stockholders’ Equity Shares Amount Shares Amount Shares Amount Capital Deficit (Deficit) Balance, December 31, 2019 47,595,206 $ 5 9,411 $ 94 - $ - $ 77,596 $ ( 76,548 ) $ 1,147 Fair value of vested options - - 459 459 Fair value of vested restricted shares granted to officers - - 350,000 285 285 Dividends on Series A Convertible Preferred Stock - - ( 5 ) ( 5 ) Common shares issued pursuant to the rights offering, net of offering costs 15,333,334 1 - - 5,309 - 5,310 Net Loss ( 4,330 ) ( 4,330 ) Balance, June 30, 2020 62,928,540 $ 6 9,411 $ 94 350,000 $ 285 $ 83,364 $ ( 80,883 ) $ 2,866 Common Stock Preferred Stock Common Stock Issuable Additional Paid In Accumulated Total Stockholders’ Equity Shares Amount Shares Amount Shares Amount Capital Deficit (Deficit) Balance, March 31, 2019 33,513,947 $ 3 9,411 $ 94 - $ - $ 69,110 $ ( 63,695 ) $ 5,512 Fair value of vested options - 442 442 Shares granted to Directors for services 8,072 - - - - 42 42 Dividends on Series A Convertible Preferred Stock - ( 5 ) ( 5 ) Fair value of vested restricted shares granted to an officer for services - - - 139 139 Exercise of warrants 186,807 - 318 318 Net Loss ( 4,460 ) ( 4,460 ) Balance, June 30, 2019 33,708,826 $ 3 9,411 $ 94 - $ - $ 70,051 $ ( 68,160 ) $ 1,988 Common Stock Preferred Stock Common Stock Issuable Additional Paid In Accumulated Total Stockholders’ Equity Shares Amount Shares Amount Shares Amount Capital Deficit (Deficit) Balance, December 31, 2018 25,729,461 $ 3 9,411 $ 94 - $ - $ 53,591 $ ( 60,431 ) $ ( 6,743 ) Fair value of vested options 854 854 Shares granted to Directors for services 25,724 - - - - 86 86 Fair value of vested restricted shares granted to an officer for services - 289 289 Dividends on Series A Convertible Preferred Stock - - - - ( 5 ) ( 5 ) Common shares issued pursuant to the rights offering, net of offering costs 7,733,750 - - - 14,867 - 14,867 Exercise of warrants 219,891 364 364 Net Loss - ( 7,724 ) ( 7,724 ) Balance, June 30, 2019 33,708,826 $ 3 9,411 $ 94 - $ - $ 70,051 $ ( 68,160 ) $ 1,988 The accompanying notes are an integral part of these condensed financial statements. F- 3 REED’S, INC. CONDENSED STATEMENTS OF CASH FLOWS For the Six months Ended June 30, 2020 and 2019 (Unaudited) (Amounts in thousands) 2020 2019 June 30, 2020 June 30, 2019 Cash flows from operating activities: Net loss $ ( 4,330 ) $ ( 7,724 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation 24 25 (Gain)/loss on sale of property & equipment - ( 30 ) (Gain)/loss on termination of leases ( 6 ) 7 Amortization of debt discount 193 150 Amortization of right of use assets 62 45 Fair value of vested options 459 854 Fair value of vested restricted shares granted to officers 285 - Common stock issued for services - 375 Decrease in allowance for doubtful accounts ( 116 ) ( 189 ) Decrease (increase) in inventory reserve ( 209 ) 205 Change in fair value of warrant liability 7 108 Accrual of interest on convertible note to a related party 288 256 Lease liability ( 13 ) ( 10 ) Changes in operating assets and liabilities: Accounts receivable ( 3,080 ) ( 668 ) Inventory 2,306 ( 2,106 ) Prepaid expenses and other assets ( 393 ) ( 267 ) Accounts payable ( 410 ) ( 1,816 ) Accrued expenses ( 95 ) ( 735 ) Net cash used in operating activities ( 5,028 ) ( 11,520 ) Cash flows from investing activities: Trademark costs ( 14 ) - Proceeds from sale of property and equipment - 30 Purchase of property and equipment ( 102 ) ( 121 ) Net cash used in investing activities ( 116 ) ( 91 ) Cash flows from financing activities: Borrowings on line of credit 21,780 31,228 Repayments of line of credit ( 22,512 ) ( 34,030 ) Proceeds from note payable 770 - Repayment of amounts due to/from officers - 195 Principal repayments on capital lease obligation ( 5 ) ( 33 ) Exercise of warrants - 364 Proceeds from sale of common stock 5,310 14,867 Net cash provided by financing activities 5,343 12,591 Net increase in cash 199 980 Cash at beginning of period 913 624 Cash at end of period $ 1,112 $ 1,604 Supplemental disclosures of cash flow information: Cash paid for interest $ 157 $ 222 Non Cash Investing and Financing Activities Dividends on Series A Convertible Preferred Stock $ 5 $ 5 The accompanying notes are an integral part of these condensed financial statements. F- 4 REED’S, INC. NOTES TO CONDENSED FINANCIAL STATEMENTS Three and Six months Ended June 30, 2020 and 2019 (Unaudited) (In thousands, except share and per share amounts) 1. Basis of Presentation and Liquidity The accompanying interim condensed financial statements of Reed’s, Inc. (the “Company”, “we”, “us”, or “our”), are unaudited, but in the opinion of management contain all adjustments, including normal recurring adjustments, necessary to present fairly our financial position at June 30, 2020 and the results of operations and cash flows for the three and six months ended June 30, 2020 and 2019. The balance sheet as of December 31, 2019 is derived from the Company’s audited financial statements. Certain information and footnote disclosures normally included in financial statements that have been prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission regarding interim financial reporting. We believe that the disclosures contained in these condensed financial statements are adequate to make the information presented herein not misleading. For further information, refer to the financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019, as filed with the Securities and Exchange Commission on March 18, 2020 and amended on April 8, 2020. The results of operations for the six months ended June 30, 2020 are not necessarily indicative of the results of operations to be expected for the full fiscal year ending December 31, 2020. COVID-19 Considerations In the quarter ended June 30, 2020, the COVID-19 pandemic did not have a material net impact on our operating results. In the future, the pandemic may cause reduced demand for our products if, for example, the pandemic results in a recessionary economic environment which negatively effects the consumers who purchase our products. Based on the recent increase in demand for our products, we believe that over the long term, there will continue to be strong demand for our products. Our ability to operate without significant negative operational impact from the COVID-19 pandemic will in part depend on our ability to protect our employees and our supply chain. The Company has endeavored to follow the recommended actions of government and health authorities to protect our employees. For the three months ended June 30, 2020, we maintained the consistency of our operations during the onset of the COVID-19 pandemic. We will continue to innovate in managing our business, coordinating with our employees and suppliers to do our part in the infection prevention and remain flexible in responding to our customers and suppliers. However, the uncertainty resulting from the pandemic could result in an unforeseen disruption to our workforce and supply chain (for example an inability of a key supplier or transportation supplier to source and transport materials) that could negatively impact our operations. Through June 30, 2020, the COVID-19 pandemic has not negatively impacted the Company’s liquidity position as of such date. Shipments to customers in the second quarter were up 16% from the first quarter of the year. Through June 30, 2020, we continue to generate cash flows to meet our short-term liquidity needs, and we expect to maintain access to the capital markets. We have also not observed any material impairments of our assets or a significant change in the fair value of our assets due to the COVID-19 pandemic. For additional information on risk factors related to the pandemic or other risks that could impact our results, please refer to “Risk Factors” in Part II, Item 1A of this Form 10-Q. F- 5 Liquidity The accompanying financial statements have been prepared under the assumption that the Company will continue as a going concern. Such assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business. For the six months ended June 30, 2020, the Company recorded a net loss of $ 4,330 and used cash in operations of $ 5,028 . As of June 30, 2020, we had a cash balance of $ 1,112 with borrowing capacity of $ 6,704 , a stockholder’s equity of $ 2,866 and a working capital of $ 2,257 , compared to a cash balance of $ 913 with borrowing capacity of $ 3,235 , stockholders’ equity of $ 1,147 and a working capital of $ 4,885 at December 31, 2019. In April 2020, the Company conducted a public offering of 15,333,334 shares of its common stock at $ 0.375 per share, resulting in net proceeds to the Company of $ 5,310 . On April 20, 2020, the Company received loan proceeds in the amount of $ 770 pursuant to the Paycheck Protection Program under the Coronavirus Aid, Relief and Economic Security Act (the “Cares Act”) (see Note 8). Historically, we have financed our operations through public and private sales of common stock, issuance of preferred and common stock, convertible debt instruments, term loans and credit lines from financial institutions, and cash generated from operations. We have taken decisive action to improve our margins, including fully outsourcing our manufacturing process, streamlining our product portfolio, negotiating improved vendor contracts and restructuring our selling prices. 2. Significant Accounting Policies Use of estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Those estimates and assumptions include estimates for reserves of uncollectible accounts, inventory obsolescence, depreciable lives of property and equipment, analysis of impairments of recorded long-term tangible and intangible assets, realization of deferred tax assets, accruals for potential liabilities and assumptions made in valuing stock instruments issued for services. Revenue Recognition The Company recognizes revenue in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606), (“ASC 606”). The underlying principle of ASC 606 is to recognize revenue to depict the transfer of goods or services to customers at the amount expected to be collected. ASC 606 creates a five-step model that requires entities to exercise judgment when considering the terms of contract(s), which include (1) identifying the contract or agreement with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. The Company does not have any significant contracts with customers requiring performance beyond delivery, and contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. Shipping and handling activities are performed before the customer obtains control of the goods and therefore represent a fulfillment activity rather than a promised service to the customer. Revenue and costs of sales are recognized when control of the products transfers to our customer, which generally occurs upon shipment from our facilities. The Company’s performance obligations are satisfied at that time. All of the Company’s products are offered for sale as finished goods only, and there are no performance obligations required post-shipment for customers to derive the expected value from them. F- 6 The Company does not allow for returns, except for damaged products when the damage occurred pre-fulfillment. Damaged product returns have historically been insignificant. Because of this, the stand-alone nature of our products, and our assessment of performance obligations and transaction pricing for our sales contracts, we do not currently maintain a contract asset or liability balance for obligations. We assess our contracts and the reasonableness of our conclusions on a quarterly basis. Loss per Common Share Basic earnings (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted earnings (loss) per share is computed by dividing the net income applicable to common stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential common shares had been issued, using the treasury stock method. Potential common shares are excluded from the computation when their effect is antidilutive. For the periods ended June 30, 2020 and 2019, the calculations of basic and diluted loss per share are the same because potential dilutive securities would have had an anti-dilutive effect. The potentially dilutive securities consisted of the following: Schedule of Potentially Dilutive Securities June 30, 2020 June 30, 2019 Convertible note to a related party 2,266,667 2,266,667 Warrants 6,413,782 6,620,282 Common stock equivalent of Series A Convertible Preferred stock 37,644 37,644 Common stock issuable 350,000 - Unvested restricted common stock 150,000 614,514 Options 4,777,907 4,365,566 Total 13,996,000 13,904,673 The Series A Convertible Preferred Stock is convertible into Common shares at the rate of 1:4. Stock Compensation Expense The Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions for services and for financing costs. The Company accounts for such grants issued and vesting based on ASC 718, whereby the value of the award is measured on the date of grant and recognized as compensation expense on the straight-line basis over the vesting period. The Company recognizes the fair value of stock-based compensation within its Statements of Operations with classification depending on the nature of the services rendered. The fair value of the Company’s stock options is estimated using the Black-Scholes-Merton Option Pricing model, which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or restricted stock, and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model and based on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense recorded in future periods. Advertising Costs Advertising costs are expensed as incurred and are included in selling and marketing expense. Advertising costs for the three months ended June 30, 2020 and 2019, aggregated $ 303 and $ 1,227 , respectively. Advertising costs for the six months ended June 30, 2020 and 2019, aggregated $ 606 and $ 1,533 , respectively. Concentrations Gross sales. During the three months ended June 30, 2020, two customers accounted for 26 % and 13 % of gross sales, respectively, and during the six months ended June 30, 2020, two customers accounted for 25 % and 14 % of gross sales, respectively. During the three months ended June 30, 2019, two customers accounted for 29 % and 14 % of gross sales, respectively, and during the six months ended June 30, 2019, two customers accounted for 28 % and 12 % of gross sales, respectively. No other customers exceeded 10 % of sales in either period. F- 7 Accounts receivable. As of June 30, 2020, the Company had accounts receivable from one customer which comprised 23 % of its gross accounts receivable. As of December 31, 2019, the Company had accounts receivable from one customer which comprised 14 % of its gross accounts receivable. Purchases from vendors. During the three months ended June 30, 2020, no vendor exceeded 10 % of all purchases. During the six months ended June 30, 2020, one vendor accounted for 11 % of all purchases. During the three months ended June 30, 2019, each of the Company’s two largest vendors accounted for approximately 10 % of all purchases. During the six months ended June 30, 2019, one vendor accounted for 13 % of all purchases and another accounted for 10 % of all purchases. No other vendors exceeded 10 % of all purchases in either period. Accounts payable. As of June 30, 2020, of the Company’s three largest vendors, two each accounted for 12 %,of the total accounts payable and the third, 11 %. As of December 31, 2019, of the Company’s largest three vendors, one accounted for 19 % of the total accounts payable, the second, 15 %, and the third, 14 %. Fair Value of Financial Instruments The Company uses various inputs in determining the fair value of its financial assets and liabilities and measures these assets on a recurring basis. Financial assets recorded at fair value are categorized by the level of subjectivity associated with the inputs used to measure their fair value. ASC 820 defines the following levels of subjectivity associated with the inputs: Level 1—Quoted prices in active markets for identical assets or liabilities. Level 2—Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly. Level 3—Unobservable inputs based on the Company’s assumptions. The carrying amounts of financial assets and liabilities, such as cash and cash equivalents, accounts receivable, short-term bank loans, accounts payable, notes payable and other payables, approximate their fair values because of the short maturity of these instruments. The carrying values of capital lease obligations and long-term financing obligations approximate their fair values because interest rates on these obligations are based on prevailing market interest rates. As of June 30, 2020, and December 31, 2019, the Company’s balance sheets included Level 2 liabilities comprised of the fair value of warrant liabilities aggregating $ 15 and $ 8 , respectively (see Note 10). Recent Accounting Pronouncements In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments. ASU 2016-13 requires entities to use a forward-looking approach based on current expected credit losses (“CECL”) to estimate credit losses on certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses. ASU 2016-13 is effective for the Company beginning January 1, 2023, and early adoption is permitted. The Company does not believe the potential impact of the new guidance and related codification improvements will be material to its financial position, results of operations and cash flows. Other recent accounting pronouncements issued by the FASB, its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements. 3. Inventory Inventory is valued at the lower of cost (first-in, first-out) or net realizable value, and net of reserves is comprised of the following (in thousands): Schedule of Inventory F- 8 June 30, 2020 December 31, 2019 Raw materials and packaging $ 4,576 $ 4,261 Finished products 3,835 6,247 Total $ 8,411 $ 10,508 The Company has recorded a reserve for slow moving and potentially obsolete inventory. The reserve at June 30, 2020, and December 31, 2019, was $ 437 and $ 646 , respectively. 4. Property and Equipment Property and equipment is comprised of the following (in thousands): Schedule of Property and Equipment June 30, 2020 December 31, 2019 Right-of-use assets under operating leases $ 730 $ 730 Right-of-use assets under finance leases 66 179 Computer hardware and software 637 543 Machinery and equipment 91 83 Total cost 1,524 1,535 Accumulated depreciation and amortization ( 501 ) ( 482 ) Net book value $ 1,023 $ 1,053 Depreciation expense for the three months ended June 30, 2020 and 2019 was $ 12 and $ 12 , respectively. Depreciation expense for the six months then June 30, 2020 and 2019 was $ 24 and $ 25 , respectively. During the six months ended June 30, 2020, the Company disposed of right-of-use assets under finance leases with a net book value of $ 45 , and terminated $ 51 of related finance leases (see Note 9), resulting in a gain on sale of assets of $ 6 . Equipment held for sale consists of the following (in thousands): Schedule of Equipment Held for Sale June 30, 2020 December 31, 2019 Equipment held for sale $ 163 $ 163 Reserve ( 96 ) ( 96 ) Net book value $ 67 $ 67 The balance as of June 30, 2020, and December 31, 2019, consists of residual manufacturing equipment, at estimated net realizable value, which management anticipates selling during 2020. 5. Intangible Assets Intangible assets are comprised of brand names acquired, specifically Virgil’s, and costs related to trademarks. They have been assigned an indefinite life, as we currently anticipate that they will contribute cash flows to the Company perpetually. These indefinite-lived intangible assets are not amortized but are assessed for impairment annually and evaluated annually to determine whether the indefinite useful life remains appropriate. We first assess qualitative factors to determine whether it is more likely than not that the asset is impaired. If further testing is necessary, we compare the estimated fair value of our asset with its book value. If the carrying amount of the asset exceeds its fair value, as determined by the discounted cash flows expected to be generated by the asset, an impairment loss is recognized in an amount equal to that excess. Based on management’s measurement, there were no indications of impairment at June 30, 2020. Intangible assets consists of the following (in thousands): Summary of Intangible Assets F- 9 June 30, 2020 December 31, 2019 Brand names $ 576 $ 576 Trademarks 14 - Total $ 590 $ 576 6. Line of Credit Amounts outstanding under the Company’s credit facilities are as follows (in thousands): Schedule of Amount Outstanding Under Credit Facilities June 30, 2020 December 31, 2019 Line of Credit $ 2,929 $ 3,661 Capitalized finance costs ( 291 ) ( 484 ) Net balance $ 2,638 $ 3,177 On October 4, 2018, the Company entered into a financing agreement with Rosenthal & Rosenthal, Inc. The financing agreement provides a maximum borrowing capacity of $ 13,000 . Borrowings are based on a formula of eligible accounts receivable and inventories (the “permitted borrowings”) plus advances (an “over-advance” of up to $ 4,000 ) in excess of permitted borrowings. At June 30, 2020, the unused borrowing capacity under the financing agreement was $ 6,704 . The line of credit matures on March 30, 2021 . Borrowings under the Rosenthal financing agreement bear interest at the greater of prime or 4.75 %, plus an additional 2 % to 3.5 % depending on whether the borrowing is based upon receivables, inventory or is an over-advance. The effective interest rate as of June 30, 2020 on outstanding borrowings was 6.8 %. Additionally, the line of credit is subject to monthly facility and administration fees, and aggregate minimum monthly fees (including interest) of $ 4 . The line of credit is secured by substantially all of the assets excluding intellectual property of the Company. The over-advance is secured by all of Reed’s intellectual property collateral. Additionally, any over-advance is guaranteed by an irrevocable stand-by letter of credit in the amount of $ 1,500 , issued by Daniel J. Doherty III and the Daniel J. Doherty, III 2002 Family Trust, affiliates of Raptor/Harbor Reeds SPV LLC (“Raptor”). As of June 30, 2020, Raptor beneficially owns 11.6 % of the Company’s outstanding common stock and Mr. Doherty is a member of the Company’s Board of Directors. In the event of a default under the financing agreement, Raptor has a put option to purchase from Rosenthal the entire amount of any outstanding over-advance plus accrued interest, prior to Rosenthal declaring an event of default under the financing agreement. The financing agreement with Rosenthal includes customary restrictions that limit our ability to engage in certain types of transactions, including our ability to utilize tangible and intangible assets as collateral for other indebtedness. Additionally, the agreement contains a financial covenant that requires us to meet certain minimum working capital and tangible net worth thresholds as of the end of each quarter. We were in compliance with the terms of our agreement with Rosenthal as of June 30, 2020. Amortization of debt discount was $ 193 and $ 150 for the six months ended June 30, 2020 and 2019, respectively. 7. Convertible Note to a Related Party The Convertible Note to a Related Party consists of the following (in thousands): Schedule of Convertible Notes June 30, 2020 December 31, 2019 12 % Convertible Note Payable $ 3,400 $ 3,400 Accrued Interest 1,577 1,289 Total obligation $ 4,977 $ 4,689 F- 10 On April 21, 2017, the Company issued a secured, convertible, subordinated, non-redeemable note in the principal amount of $ 3,400 and warrants to purchase 1,416,667 shares of common stock to Raptor. Raptor beneficially owned approximately 11.6 % and 14.9 % of the Company’s common stock at June 30, 2020 and December 31, 2019, respectively. The Raptor Note bears interest at a rate of 12 % per annum, compounded monthly, and is secured by the Company’s assets, subordinate to the first priority security interest of Rosenthal & Rosenthal (see Note 6). The note may not be prepaid and matures on April 21, 2021 . It may be converted, at any time and from time to time, into shares of common stock of the Company, at a revised conversion price of $ 1.50 . The warrants expire on April 21, 2022 , and have an adjusted exercise price of $ 1.50 per share. The note and warrants contain customary anti-dilution provisions, and the shares of common stock issuable upon conversion of the note and exercise of the warrants have been registered on Form S-3. 8. Note Payable On April 20, 2020, the Company was granted a loan (the “PPP loan”) from City National Bank in the aggregate amount of $ 770 , pursuant to the Paycheck Protection Program (the “PPP”) under the CARES Act. The PPP loan agreement is dated April 20, 2020, matures on April 20, 2022 , bears interest at a rate of 1 % per annum, with the first six months of interest deferred, is payable monthly commencing on November 2020, and is unsecured and guaranteed by the U.S. Small Business Administration. The loan term may be extended to April 20, 2025, if mutually agreed to by the Company and lender. We applied ASC 470, Debt , to account for the PPP loan. The PPP loan may be prepaid at any time prior to maturity with no prepayment penalties. Funds from the PPP loan may only be used for qualifying expenses as described in the CARES Act, including qualifying payroll costs, qualifying group health care benefits, qualifying rent and debt obligations, and qualifying utilities. The Company intends to use the entire loan amount for qualifying expenses. Under the terms of the PPP, certain amounts of the loan may be forgiven if they are used for qualifying expenses. The Company intends to apply for forgiveness of the PPP loan with respect to these qualifying expenses, however, we cannot assure that such forgiveness of any portion of the PPP loan will occur. As for the potential loan forgiveness, once the PPP loan is, in part or wholly, forgiven and a legal release is received, the liability would be reduced by the amount forgiven and a gain on extinguishment would be recorded. The terms of the PPP loan provide for customary events of default including, among other things, payment defaults, breach of representations and warranties, and insolvency events. The Company was in compliance with the terms of the PPP loan as of June 30, 2020. 9. Leases Payable The Company adopted ASU 2016-02, Leases, effective October 1, 2018. The standard requires a lessee to record a right-of-use asset and a corresponding lease liability at the inception of the lease, initially measured at the present value of the lease payments. The Company leases its Norwalk office , and certain office equipment and automobiles. The Company analyzes all leases at inception to determine if a right-of-use asset and lease liability should be recognized. Leases with an initial term of 12 months or less are not included on the condensed consolidated balance sheets. The lease liability is measured at the present value of future lease payments as of the lease commencement date. ASU 2016-02 requires recognition in the statement of operations of a single lease cost, calculated so that the cost of the lease is allocated over the lease term, generally on a straight-line basis. During the six months ended June 30, 2020, the Company disposed of right-of-use assets of $ 45 , and reflected amortization of right of use asset of $ 62 related to these leases, resulting in a net asset balance of $ 590 as of June 30, 2020. As of December 31, 2019, liabilities recorded under finance leases and operating leases were $ 89 and $ 697 , respectively. During the six months ended June 30, 2020, the Company terminated $ 51 of finance leases, and made payments of $ 5 towards finance lease liability and $ 13 towards operating lease liability. As of June 30, 2020, liability under finance lease amounted to $ 33 and liability under operating lease amounted to $ 684 , of which $ 56 and $ 33 were reflected as current due, under finance leases and operating leases, respectively. F- 11 As of June 30, 2020, the weighted average remaining lease terms for operating lease and finance lease are 4.51 years and 0.50 years, respectively. The weighted average discount rate for operating lease is 12.6 % and 9.0 % for finance lease. 10. Warrant Liability Various sales of common stock made by the Company to finance operations have been accompanied by the issuance of warrants. Some of these warrant agreements contain fundamental transaction provisions which may give rise to an obligation of the Company to pay cash to the warrant holders. For accounting purposes, in accordance with ASC 480, Distinguishing Liabilities from Equity , those warrants with fundamental transaction terms are accounted for as liabilities given the terms may give rise to an obligation of the Company to the warrant holders. These liabilities are measured at fair value at each reporting period and the change in the fair value is recognized in earnings in the accompanying Statements of Operations. The fair value of the warrant liability was determined using the Black-Scholes-Merton option pricing model at June 30, 2020 and December 31, 2019, using the following assumptions: Schedule of Warrant Liability Using Assumptions June 30, 2020 December 31, 2019 Stock Price $ 0.96 $ 0.91 Risk free interest rate 1.16 % 1.95 % Expected volatility 119.25 % 83.36 % Expected life in years 0.92 1.42 Expected dividend yield 0 % 0 % Number of Warrants containing fundamental transaction provisions 138,762 138,762 Fair Value of Warrants $ 15 $ 8 The risk-free interest rate is based on rates established by the Federal Reserve Bank. The Company uses the historical volatility of its common stock to estimate its future volatility. The expected life of the warrant is based upon its remaining contractual life. The expected dividend yield reflects that the Company has not paid dividends to its common stockholders in the past and does not expect to do so in the foreseeable future. The following table sets forth a summary of the changes in the estimated fair value of the warrant liability during the three months ended June 30, 2020 and 2019: Schedule of Warrant Liability June 30, 2020 June 30, 2019 Beginning Balance $ 8 $ 38 Change in fair value 7 108 Ending balance $ 15 $ 146 11. Common Stock Common stock issuance In April 2020, the Company conducted a public offering of 15,333,334 shares of its common shares at a public offering price of $ 0.375 per share. The net proceeds to the Company from this offering are $ 5,310 , after deducting underwriting discounts and commissions and other offering expenses. Proceeds from the offering will provide capital for working capital, and general corporate purposes. F- 12 12. Share-based payments Restricted common stock The following table summarizes restricted stock activity during the six months ended June 30, 2020: Summary of Non-vested Restricted Stock Activity Unvested Shares Issuable Shares Fair Value at Date of Issuance Weighted Average Grant Date Fair Value Balance, December 31, 2019 - - $ - - Granted 500,000 - 418 0.84 Vested ( 350,000 ) 350,000 ( 285 ) - Issued - - - - Balance, June 30, 2020 150,000 350,000 $ 133 $ 0.84 During the six months ended June 30, 2020, the Company issued 500,000 shares of restricted stock to a director and two executive employees. 350,000 of these shares vested immediately, 75,000 shares will vest in increments of 18,750 each over four years from the date of grant, and 75,000 shares will vest over four years based on performance criteria determined by the Board of Directors or Compensation Committee. Unvested shares remain subject to forfeiture if vesting conditions are not met. The aggregate fair value of the stock awards was $ 418 based on the market price of our common stock price which ranged from $ 0.81 to $ 0.89 per share on the dates of grants and is amortized as shares vest. The total fair value of restricted common stock vesting during the six months ended June 30, 2020 and 2019 was $ 285 and $ 331 , respectively, and is included in general and administrative expenses in the accompanying statements of operations. As of June 30, 2020, the amount of unvested compensation related to issuances of restricted common stock was $ 133 , which will be recognized as an expense in future periods as the shares vest. When calculating basic loss per share, these shares are included in weighted average common shares outstanding from the time they vest. When calculating diluted net income per share, these shares are included in weighted average common shares outstanding as of their grant date. Stock options The following table summarizes stock option activity during the six months ended June 30, 2020: Schedule of Stock Option Activity Shares Weighted- Average Exercise Price Weighted- Average Remaining Contractual Terms (Years) Aggregate Intrinsic Value Outstanding at December 31, 2019 3,265,630 $ 2.19 7.09 $ 6 Granted 2,067,800 $ 0.67 Exercised - $ - Unvested forfeited or expired ( 367,480 ) $ 2.02 Vested forfeited or expired ( 188,043 ) $ 4.20 Outstanding at June 30, 2020 4,777,907 $ 1.47 8.44 $ 588 Exercisable at June 30, 2020 2,042,015 $ 1.45 7.63 $ 342 During the six months ended June 30, 2020, the Company approved options exercisable into 2,067,800 shares to be issued pursuant to Reed’s 2017 Incentive Compensation Plan. 1,732,800 options were issued to employees including 582,800 options that vested immediately, 575,000 options vesting annually over a four-year vesting period , and 575,000 options that will vest based on performance criteria to be established by the board. In addition, 335,000 options granted to consultants, board members, and former employees vest over various periods. The stock options are exercisable at a price ranging from $ 0.44 to $ 0.89 per share and expire in ten years . The total fair value of these options at grant date was approximately $ 1,168 , which was determined using a Black-Scholes-Merton option pricing model with the following average assumption: stock price ranging from $0.44 to $0.89 per share, expected term of seven years , volatility of 120 %, dividend rate of 0 %, and risk-free interest rate ranging from 0.56 % to 1.63 %. The expected term represents the weighted-average period of time that share option awards granted are expected to be outstanding giving consideration to vesting schedules and historical participant exercise behavior; the expected volatility is based upon historical volatility of the Company’s common stock; the expected dividend yield is based on the fact that the Company has not paid dividends in the past and does not expect to pay dividends in the future; and the risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of measurement corresponding with the expected term of the share option award. The fair value of the options of $1,168 will be amortized as the options vest in future periods through May 20, 2024 . F- 13 During the six months ended June 30, 2020 and 2019, the Company recognized $ 459 and $ 854 of compensation expense relating to vested stock options. As of June 30, 2020, the aggregate amount of unvested compensation related to stock options was approximately $ 1,851 which will be recorded as an expense in future periods as the options vest. As of June 30, 2020, the outstanding options have an intrinsic value of $ 588 . The aggregate intrinsic value was calculated as the difference between the closing market price as of June 30, 2020, which was $ 0.96 , and the exercise price of the outstanding stock options. 13. Stock Warrants As of June 30, 2020, the Company has issued warrants to purchase an aggregate of 6,413,782 shares of common stock. The Company’s warrant activity during the six months ended June 30, 2020 is as follows: Schedule of Warrant Activity Shares Weighted- Average Exercise Price Weighted- Average Remaining Contractual Terms (Years) Aggregate Intrinsic Value Outstanding at December 31, 2019 6,413,782 $ 2.06 1.52 $ - Exercised - - Forfeited or expired - - Outstanding at June 30, 2020 6,413,782 $ 2.06 1.02 $ - Exercisable at June 30, 2020 6,413,782 $ 2.06 1.02 $ - There were no warrant transactions during the six months ended June 30, 2020. As of June 30, 2020, the outstanding warrants have no intrinsic value. The intrinsic value was calculated as the difference between the closing market price as of June 30, 2020, which was $ 0.96 , and the exercise price of the Company’s warrants to purchase common stock. 14. Related Party Activities On December 31, 2018, the Company completed the sale of its Los Angeles manufacturing plant to CCB, an entity owned by Chris Reed, a related party, and CCB assumed the monthly payments on our lease obligation for the Los Angeles manufacturing plant. Our release from the obligation by the lessor, however, is dependent upon CCB’s deposit of $ 1,200 of security with the lessor. As of June 30, 2020, $ 800 has been deposited with the lessor and Mr. Reed has placed approximately 363,000 shares of the Company’s common stock valued at $ 348 that he owns into escrow with the lessor. Mr. Reed expects to deposit the proceeds from the sale of the shares with the lessor in 2020, at which time we expect to be released from the lease obligation. Beginning in 2019, we are to receive a 5 % royalty on CCB’s private label sales to existing customers for three years and a 5 % referral fee on CCB’s private label sales to referred customers for three years. During the six months ended June 30, 2020, the Company recorded royalty revenue from CCB of $ 5 . During the six months ended June 30, 2019, the Company did not record any royalty revenue from CCB. At December 31, 2019, the Company had royalty revenue receivable from CCB of $ 128 . In addition, at December 31, 2019, the Company has outstanding receivable from CCB of $ 228 consisting of inventory advances to CCB. The aggregate receivable from CCB at December 31, 2019 was $ 356 . During the six months ended June 30, 2020, the Company received payment of $ 126 , leaving an aggregate receivable balance of $ 230 at June 30, 2020. 15. Subsequent Events On July 2, 2020, the Company issued 4,530 shares of common stock as a dividend to preferred shareholders. The aggregate fair value of the common stock issued was $ 5 based on an average market price of $ 1.04 per share. F- 14