Delaware
|
3669
|
46-5482689
|
(State or other jurisdiction of incorporation or organization)
|
(Primary Standard Industrial Classification Code Number)
|
(I.R.S. Employer Identification Number)
|
2525 E Arizona Biltmore Circle Suite 237
|
Phoenix, AZ
|
Large accelerated filer
|
◻
|
Accelerated filer
|
◻
|
Non-accelerated filer
|
⌧
|
Smaller reporting company
|
⌧
|
Emerging Growth Company
|
⌧
|
Title of Each Class of Securities to be Registered
|
Amount
to be
Registered
|
Proposed
Maximum
Offering Price
Per Share
|
Proposed
Maximum
Aggregate
Offering Price
|
Amount of
Registration Fee
|
||||||||||||
Class A Common stock, par value $0.0001 per share
|
14,000,000
|
(1)
|
$ |
0.0773
|
|
$ |
1,082,200
|
(2)
|
$ |
141
|
|
PRELIMINARY PROSPECTUS
|
SUBJECT TO COMPLETION
|
DATED FEBRUARY ___, 2020
|
Page | |
Prospectus Summary
|
4
|
Risk Factors
|
9
|
Cautionary Note Regarding Forward Looking Statements
|
16
|
Determination of Market Price
|
17
|
Use of Proceeds
|
17
|
Dividend Policy
|
18
|
Lincoln Park Transaction
|
18
|
Dilution
|
21
|
Market Price of Common Equity and Related Stockholder Matters
|
22
|
Business
|
23
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
27
|
Management
|
34
|
Security Ownership of Certain Beneficial Owners and Management
|
37
|
Certain Relationships and Related Transactions
|
38
|
Description of Securities
|
39
|
Selling Stockholder
|
44
|
Plan of Distribution
|
45
|
Legal Matters
|
46
|
Experts
|
46
|
Where You Can Find More Information
|
46
|
Index to Financial Statements
|
F-1
|
-
|
Alpine 4 is an "emerging growth company," and the reduced disclosure requirements applicable to "emerging growth companies"
could make our common stock less attractive to investors.
|
-
|
Growth and development of operations will depend on the acceptance of Alpine 4's proposed businesses. If Alpine 4's products
are not deemed desirable and suitable for purchase and it cannot establish a customer base, it may not be able to generate future revenues, which would result in a failure of the business and a loss of the value of your investment.
|
-
|
If demand for the products Alpine 4 plans to offer slows, then its business would be materially affected, which could result
in the loss of your entire investment.
|
-
|
Our revenue growth rate depends primarily on our ability to satisfy relevant channels and end-customer demands, identify
suppliers of our necessary ingredients and to coordinate those suppliers, all subject to many unpredictable factors.
|
-
|
If securities or industry analysts do not publish or cease publishing research or reports or publish misleading, inaccurate or
unfavorable research about us, our business or our market, our stock price and trading volume could decline.
|
-
|
Alpine 4 stockholders may have difficulty in reselling their shares due to the limited public market or state Blue Sky laws.
|
Common stock offered by the Selling Stockholder
|
14,000,000 shares consisting of 2,275,086 Commitment Shares issued to Lincoln Park upon execution of the Purchase Agreement; the 1,666,666 Initial Purchase Shares; and
10,058,248 shares we may sell to Lincoln Park under the Purchase Agreement from time to time after the date of this prospectus
|
|
Common stock outstanding immediately prior to this offering
|
110,677,860 shares.
|
|
Common stock to be outstanding immediately following this offering
|
120,736,108 shares.
|
|
Use of proceeds
|
We will receive no proceeds from the sale of shares of common stock by Lincoln Park in this offering. We may receive up to $10,000,000 in aggregate gross proceeds under the
Purchase Agreement from any sales we make to Lincoln Park pursuant to the Purchase Agreement after the date of this prospectus. Any proceeds that we receive from sales to Lincoln Park under the Purchase Agreement will be used for working
capital and general corporate purposes. See “Use of Proceeds.”
|
|
OTCQB Trading Symbol
|
“ALPP”
|
|
Risk factors
|
You should carefully consider the information set forth in this Prospectus and, in particular, the specific factors set forth in the “Risk Factors” section beginning on page 5
of this Prospectus before deciding whether or not to invest in our common stock.
|
-
|
779,000 shares of Class A common stock issuable upon exercise of stock options outstanding at a weighted-average exercise price of $.055 per share;
|
-
|
75,000 shares of Class A common stock issuable upon exercise of warrants outstanding at a weighted-average exercise price of $4.25per share; and
|
-
|
6,566,667 shares of Class A common stock issuable upon conversion of $985,000 convertible debt outstanding at a conversion price of $0.15 per share.
|
•
|
The competitive environment in the industries in which our subsidiaries operate that may force us to reduce prices below the optimal pricing level or increase promotional spending;
|
•
|
Our ability to anticipate changes in consumer preferences and to meet customers' needs for our products in a timely cost effective manner; and
|
•
|
Our ability to establish, maintain and eventually grow market share in these competitive environments.
|
•
|
ability to keep satisfied vendor relationships
|
•
|
hiring and training qualified personnel in local markets;
|
•
|
managing marketing and development costs at affordable levels;
|
•
|
cost and availability of labor;
|
•
|
the availability of, and our ability to obtain, adequate supplies of ingredients that meet our quality standards; and
|
•
|
securing required governmental approvals in a timely manner when necessary.
|
•
|
announcements of new products, brands, commercial relationships, acquisitions or other events by us or our competitors;
|
•
|
regulatory or legal developments in the United States and other countries;
|
•
|
fluctuations in stock market prices and trading volumes of similar companies;
|
•
|
general market conditions and overall fluctuations in U.S. equity markets;
|
•
|
variations in our quarterly operating results;
|
•
|
changes in our financial guidance or securities analysts' estimates of our financial performance;
|
•
|
changes in accounting principles;
|
•
|
our ability to raise additional capital and the terms on which we can raise it;
|
•
|
sales of large blocks of our common stock, including sales by our executive officers, directors and significant stockholders;
|
•
|
additions or departures of key personnel;
|
•
|
discussion of us or our stock price by the press and by online investor communities; and
|
•
|
other risks and uncertainties described in these risk factors.
|
-
|
announcements of technological innovations or new products by us or our competitors;
|
-
|
developments or disputes concerning patents or proprietary rights, including announcements of infringement, interference or other litigation against us or our potential
licensees;
|
-
|
developments involving our efforts to commercialize our products, including developments impacting the timing of commercialization;
|
-
|
actual or anticipated fluctuations in our operating results;
|
-
|
changes in financial estimates or recommendations by securities analysts;
|
-
|
developments involving corporate collaborators, if any;
|
-
|
changes in accounting principles; and
|
-
|
the loss of any of our key management personnel.
|
-
|
our lack of revenues, history of operating losses, bankruptcy, limited cash reserves and ability to draw on our Purchase Agreement with Lincoln Park or obtain other capital to
develop and implement our business strategies and grow our business, and continue as a going concern;
|
-
|
our ability to execute our strategy and business plan regarding growth, acquisitions, and focusing on our strategy of Drivers, Stabilizers, and Facilitators;
|
-
|
the success, progress, timing and costs of our efforts to evaluate or consummate various strategic acquisitions, collaborations, and other alternatives if in the best
interests of our stockholders;
|
-
|
our ability to timely source adequate supply of our development products from third-party manufacturers on which we depend;
|
-
|
the potential, if any, for future development of any of our present or future products;
|
-
|
our ability to identify and develop additional uses for our products;
|
-
|
our ability to attain market exclusivity and/or to protect our intellectual property and to operate our business without infringing on the intellectual property rights of
others;
|
-
|
the ability of our Board of Directors to influence control over all matters put to a vote of our stockholders, including elections of directors, amendments of our
organizational documents, or approval of any merger, sale of assets, or other major corporate transaction; and
|
-
|
the accuracy of our estimates regarding expenses, future revenues, capital requirements and needs for additional financing.
|
-
|
the lowest sale price for our common stock on the purchase date of such shares; and
|
-
|
the arithmetic average of the three lowest closing sale prices for our common stock during the 12 consecutive business days ending on the business day immediately preceding
the purchase date of such shares.
|
-
|
the volume weighted average price of the Company’s common stock during the applicable period on the applicable Accelerated Purchase Date; and
|
-
|
the closing sale price of the Company’s common stock on the applicable Accelerated Purchase Date.
|
-
|
the volume weighted average price of the Company’s common stock during the applicable Additional Accelerated Purchase Measurement Period on the applicable Accelerated Purchase date; and
|
-
|
the closing sale price of the Company’s common stock on the applicable Accelerated Purchase date.
|
-
|
the effectiveness of the registration statement of which this prospectus forms a part lapses for any reason (including, without limitation, the issuance of a stop order), or
any required prospectus supplement and accompanying prospectus are unavailable for the resale by Lincoln Park of our common stock offered hereby, and such lapse or unavailability continues for a period of 10 consecutive business days or for
more than an aggregate of 30 business days in any 365-day period;
|
-
|
suspension by our principal market of our common stock from trading for a period of one business day;
|
-
|
the de-listing of our common stock from the OTCQB Exchange, our principal market, provided our common stock is not immediately thereafter trading on the New York Stock
Exchange, the Nasdaq Global Select Market, the Nasdaq Global Market, the Nasdaq Capital Market, the NYSE American, the NYSE Arca, the OTC Bulletin Board or the OTCQX (or nationally recognized successor thereto);
|
-
|
the failure of our transfer agent to issue to Lincoln Park shares of our common stock within three business days after the applicable date on which Lincoln Park is entitled to
receive such shares;
|
-
|
any breach of the representations or warranties or covenants contained in the Purchase Agreement or Registration Rights Agreement that has or could have a material adverse
effect on us and, in the case of a breach of a covenant that is reasonably curable, that is not cured within five business days;
|
-
|
any voluntary or involuntary participation or threatened participation in insolvency or bankruptcy proceedings by or against us; or
|
-
|
if at any time we are not eligible to transfer our common stock electronically.
|
Assumed Average
Purchase Price
Per Share
|
Number of
Registered
Shares to be
Issued if Full
Purchase (1)
|
Percentage of
Outstanding Shares
After Giving Effect to
the Issuance to
Lincoln Park (2)
|
Gross Proceeds
from the Sale of
Shares to Lincoln
Park Under the
Purchase Agreement
|
|||||||||||
$
|
0.0500
|
10,058,248
|
8.33
|
%
|
$
|
502,912.40
|
||||||||
$
|
0.0756
|
10,058,248
|
8.33
|
%
|
$
|
760,403.55
|
||||||||
$
|
0.25
|
10,058,248
|
8.33
|
%
|
$
|
2,514,562.00
|
||||||||
$
|
0.50
|
10,058,248
|
8.33
|
%
|
$
|
5,029,124.00
|
||||||||
$
|
0.75
|
10,058,248
|
8.33
|
%
|
$
|
7,543,686.00
|
||||||||
$
|
1.00
|
9,750,000
|
8.10
|
%
|
$
|
9,750,000.00
|
(1)
|
Although the Purchase Agreement provides that we may sell up to $10,000,000 of our common stock to Lincoln Park, we are only registering 14,000,000 shares under this
prospectus which represents: (i) 2,275,086 Commitment Shares and the 1,666,666 Initial Purchase Shares that we already issued to Lincoln Park as consideration for making the commitment under the Purchase Agreement, and (ii) an additional
10,058,248 shares which may be issued to Lincoln Park in the future under the Purchase Agreement, if and when we sell shares to Lincoln Park under the Purchase Agreement, and which may or may not cover all the shares we ultimately sell to
Lincoln Park under the Purchase Agreement, depending on the purchase price per share. As a result, we have included in this column only those shares that we are registering in this offering.
|
(2)
|
The denominator is based on 110,677,860 shares outstanding as of February 10, 2020, (which includes the 2,275,086 Commitment Shares and the 1,666,666 Initial Purchase Shares
previously issued to Lincoln Park upon the execution of the Purchase Agreement), as adjusted to include the issuance of the number of shares set forth in the adjacent column which we would have sold to Lincoln Park, assuming the purchase
price in the adjacent column. The numerator is based on the number of shares issuable under the Purchase Agreement at the corresponding assumed purchase price set forth in the adjacent column.
|
(3)
|
The closing sale price of our common stock on February 10, 2020.
|
•
|
779,000 shares of common stock issuable upon exercise of stock options outstanding at a weighted-average exercise price of $.055 per share;
|
•
|
75,000 shares of common stock issuable upon exercise of warrants outstanding at a weighted-average exercise price of $4.25 per share;
|
•
|
6,566,667 shares of Class A common stock issuable upon conversion of $985,000 convertible debt outstanding at a conversion price of $0.15 per share; and
|
•
|
2,000,000 shares of our Class A common stock reserved for future issuance under our 2016 Stock Option and Stock Award Plan.
|
2020
|
2019
|
2018
|
||||||||||||||||||||||
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||
First Quarter
|
$
|
0.21
|
$
|
0.074
|
$
|
0.06
|
$
|
0.02
|
$
|
0.34
|
$
|
0.112
|
||||||||||||
Second Quarter
|
$
|
0.091
|
$
|
0.006
|
$
|
0.19
|
$
|
0.050
|
||||||||||||||||
Third Quarter
|
$
|
0.037
|
$
|
0.008
|
$
|
0.18
|
$
|
0.06
|
||||||||||||||||
Fourth Quarter
|
$
|
0.44
|
$
|
0.013
|
$
|
0.115
|
$
|
0.05
|
•
|
“The What Is” (TWI). TWI is the defining point of where a company is holistically in a myriad of metrics, including Sales,
Finance, Ease of Operations, Ownership, and Customer Relations. Subsequently, this is usually the point where most acquirers stop in their due diligence. We look to define this position not just from a numbers standpoint, but also to
determine how this perspective maps out to a larger picture of culture and business environment.
|
•
|
“The What Should Be” (TWSB). TWSB is the validation point of inflection where we use many data inputs to assess and determine
whether TWI is out of the norm with competitors, and whether that data shows the potential for improvement.
|
•
|
“The What Will Be” (TWWB). TWWB is how we seek to identify the net results or what we call Kinetic Profit (KP) between the
TWI and TWSB. The keywords are Kinetic Profit. KP is the profit waiting to be achieved by some form of action or as we call it, the Optimization Phase of acquiring a new company.
|
•
|
ALTIA, LLC is an automotive technology company with several core product offerings.
|
|
|
o |
6th Sense Auto is a connected car technology that provides a distinctive and powerful advantage to management, sales, finance and service departments at automotive dealerships
in order to increase productivity, profitability and customer retention. 6thSenseAuto uses disruptive technology to improve inventory management, reduce costs, increase sales, and enhance service.
|
|
o |
BrakeActive™ is a safety device that can improve a vehicle’s third brake light’s ability to greatly reduce or prevent a rear end collision by as much as 40%. According to a
National Highway Traffic Safety Administration report issued in 2010, rear end collisions could be reduced by 90% if trailing vehicles had one additional second to react. The Company’s new programmable technology and device aims to provide
this additional reaction time to trailing vehicles.
|
•
|
Quality Circuit Assembly (“QCA”) - Since 1988, QCA has been providing electronic contract manufacturing solutions delivered to its customers via strategic business
partnerships. Our abilities encompass a wide variety of skills, beginning with prototype development and culminating in the ongoing manufacturing of a complete product or assembly. Turnkey solutions are tailored around each customer's
specific requirements. Conveniently located in San Jose, California, with close proximity to San Jose airport and all major carriers, QCA’s primary aim is to provide contract-manufacturing solutions to market leading companies within the
industrial, scientific, instrumentation, military, medical and green industries.
|
|
•
|
American Precision Fabricators (“APF”) – Based in Fort Smith, Arkansas, APF is a sheet metal fabricator that provides American made fabricated metal parts, assemblies and
sub-assemblies to Original Equipment Manufacturers (“OEM”). The Company supplies several industries with fabricated parts that it creates in-house. It offers several production capabilities with its state-of-the-art machinery.
|
|
•
|
Morris Sheet Metal (“MSM”) – Based in Fort Wayne, Indiana, MSM is a commercial sheet metal contractor and fabricator. MSM designs, fabricates, and installs dust collectors,
commercial ductwork, kitchen hoods, industrial ventilation systems, machine guards, architectural work, water furnaces, and much more.
|
|
•
|
JTD Spiral (“JTD”) - Based in Fort Wayne, Indiana, JTD is a sister company to MSM and provides specialized spiral duct work to MSM clientele.
|
|
•
|
Deluxe Sheet Metal (“DSM”) – DSM is a company that has been in business for over 45 years, specializing in all aspects of Commercial and Industrial Sheet Metal installations.
Servicing top research institutions like the University of Norte Dame and large companies like GE, DSM is the go-to company for complex thermal and HVAC design in their region.
|
•
|
Alpine 4 Mini MBA program; and
|
•
|
An Alpine 4 developed ERP (Enterprise Resource Planning system) and collaboration system called SPECTRUMebos. SPECTRUMebos is an Enterprise Business Operating System (ebos).
This system will combine the key technology software components of Accounting and Financial Reporting, an Enterprise Resource Planning System (ERP), a Document Management System (DMS), a Business Intelligence (BI) platform and a Customer
Resource Management (CRM) hub which will be tethered to management reporting and collaboration toolsets. Management believes that these tools will help drive real-time information in two directions: first, to the front lines by empowering
customer-facing stakeholders; and second, back to management for planning, problem solving, and integration. Management believes that SPECTRUMebos will be the technology "secret sauce" in managing our portfolio of companies and, in time,
may be offered to external customers.
|
Year Ended December 31,
2018
|
Year Ended December 31,
2017
|
$ Change
|
||||||||||
Revenue
|
$
|
14,261,794
|
$
|
8,318,016
|
$
|
5,943,778
|
||||||
Cost of revenue
|
9,440,998
|
5,907,421
|
3,533,577
|
|||||||||
Gross Profit
|
4,820,796
|
2,410,595
|
2,410,201
|
|||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
5,470,148
|
2,814,111
|
2,656,037
|
|||||||||
Total operating expenses
|
5,470,148
|
2,814,111
|
2,656,037
|
|||||||||
Loss from operations
|
(649,352
|
)
|
(403,516
|
)
|
(245,836
|
)
|
||||||
Other expenses
|
||||||||||||
Interest expense
|
3,121,201
|
1,262,493
|
1,858,708
|
|||||||||
Change in value of derivative liabilities
|
(604,219
|
)
|
126,054
|
(730,273
|
)
|
|||||||
Gain on extinguishment of debt
|
(6,305
|
)
|
0
|
(6,305
|
)
|
|||||||
Other (income)
|
(119,737
|
)
|
(246,895
|
)
|
127,158
|
|||||||
Total other expenses
|
2,390,940
|
1,141,652
|
1,249,288
|
|||||||||
Loss before income tax
|
(3,040,292
|
)
|
(1,545,168
|
)
|
(1,495,124
|
)
|
||||||
Income tax expense
|
(43,399
|
)
|
(258,392
|
)
|
214,993
|
|||||||
Loss from continuing operations
|
(2,996,893
|
)
|
(1,286,776
|
)
|
(1,710,117
|
)
|
||||||
Discontinue operations
|
(4,911,124
|
)
|
(1,710,644
|
)
|
(3,200,480
|
)
|
||||||
Net loss
|
$
|
(7,908,017
|
)
|
$
|
(2,997,420
|
)
|
$
|
(4,910,597
|
)
|
Years Ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2018
|
2017
|
|||||||
Revenue
|
$
|
3,040,458
|
$
|
1,773,474
|
||||
Cost of revenue
|
2,974,313
|
2,288,815
|
||||||
Gross Profit
|
66,145
|
(515,341
|
)
|
|||||
Operating expenses
|
5,045,078
|
890,856
|
||||||
Loss from operations
|
(4,978,933
|
)
|
(1,406,197
|
)
|
||||
Other income (expenses)
|
67,809
|
(304,447
|
)
|
|||||
Net loss
|
$
|
(4,911,124
|
)
|
$
|
(1,710,644
|
)
|
Three Months
Ended
September 30,
2019
|
Three Months
Ended
September 30,
2018
|
$ Change
|
||||||||||
Revenue
|
$
|
7,088,182
|
$
|
4,342,203
|
$
|
2,745,979
|
||||||
Cost of revenue
|
5,311,323
|
2,119,913
|
3,191,410
|
|||||||||
Gross Profit
|
1,776,859
|
2,222,290
|
(445,431
|
)
|
||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
1,739,867
|
2,387,092
|
(647,225
|
)
|
||||||||
Total operating expenses
|
1,739,867
|
2,387,092
|
(647,225
|
)
|
||||||||
Income (loss) from operations
|
36,992
|
(164,802
|
)
|
201,794
|
||||||||
Other income (expenses)
|
||||||||||||
Interest expense
|
698,844
|
701,114
|
(2,270
|
)
|
||||||||
Change in value of derivative liabilities
|
(3,389,116
|
)
|
1,012,743
|
(4,401,859
|
)
|
|||||||
Other (income)
|
(77,918
|
)
|
(55,949
|
)
|
(21,969
|
)
|
||||||
Total other income (expenses)
|
(2,768,190
|
)
|
1,657,908
|
(4,426,098
|
)
|
|||||||
Loss before income tax
|
2,805,182
|
(1,822,710
|
)
|
4,627,892
|
||||||||
Income tax expense
|
-
|
-
|
-
|
|||||||||
Income (loss) from continuing operations
|
2,805,182
|
(1,822,710
|
)
|
4,627,892
|
||||||||
Discontinue operations
|
-
|
(1,051,916
|
)
|
1,051,916
|
||||||||
Net income (loss)
|
$
|
2,805,182
|
$
|
(2,874,626
|
)
|
$
|
5,679,808
|
Three Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
452,966
|
||||
Cost of revenue
|
-
|
369,222
|
||||||
Gross Profit
|
-
|
83,744
|
||||||
Operating expenses
|
-
|
1,169,913
|
||||||
Loss from operations
|
-
|
(1,086,169
|
)
|
|||||
Other income (expenses)
|
-
|
34,253
|
||||||
Net loss
|
$
|
-
|
$
|
(1,051,916
|
)
|
Nine Months
Ended
September 30,
2019
|
Nine Months
Ended
September 30,
2018
|
$ Change
|
||||||||||
Revenue
|
$
|
20,690,014
|
$
|
10,570,032
|
$
|
10,119,982
|
||||||
Cost of revenue
|
15,542,194
|
6,478,090
|
9,064,104
|
|||||||||
Gross Profit
|
5,147,820
|
4,091,942
|
1,055,878
|
|||||||||
Operating expenses:
|
||||||||||||
General and administrative expenses
|
5,509,996
|
4,255,035
|
1,254,961
|
|||||||||
Total operating expenses
|
5,509,996
|
4,255,035
|
1,254,961
|
|||||||||
Loss from operations
|
(362,176
|
)
|
(163,093
|
)
|
(199,083
|
)
|
||||||
Other expenses
|
||||||||||||
Interest expense
|
2,736,968
|
1,642,562
|
1,094,406
|
|||||||||
Change in value of derivative liabilities
|
689,369
|
766,718
|
(77,349
|
)
|
||||||||
Gain on extinguishment of debt
|
-
|
(6,305
|
)
|
6,305
|
||||||||
Other (income)
|
(206,681
|
)
|
(173,608
|
)
|
(33,073
|
)
|
||||||
Total other expenses
|
3,219,656
|
2,229,367
|
990,289
|
|||||||||
Loss before income tax
|
(3,581,832
|
)
|
(2,392,460
|
)
|
(1,189,372
|
)
|
||||||
Income tax expense
|
-
|
-
|
-
|
|||||||||
Loss from continuing operations
|
(3,581,832
|
)
|
(2,392,460
|
)
|
(1,189,372
|
)
|
||||||
Discontinue operations
|
2,419,849
|
(1,720,538
|
)
|
4,140,387
|
||||||||
Net loss
|
$
|
(1,161,983
|
)
|
$
|
(4,112,998
|
)
|
$
|
2,951,015
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
2,938,441
|
||||
Cost of revenue
|
-
|
2,489,273
|
||||||
Gross Profit
|
-
|
449,168
|
||||||
Operating expenses
|
95,179
|
2,267,843
|
||||||
Loss from operations
|
(95,179
|
)
|
(1,818,675
|
)
|
||||
Other income (expenses)
|
-
|
98,137
|
||||||
Net loss
|
$
|
(95,179
|
)
|
$
|
(1,720,538
|
)
|
Payments due by Period
|
||||||||||||||||||||
Less than
One Year
|
One to
Three Years
|
Three to
Five Years
|
More Than
Five Years
|
Total
|
||||||||||||||||
Capital lease obligations
|
817,181
|
1,685,667
|
1,740,779
|
8,763,471
|
13,007,098
|
|||||||||||||||
Operating lease obligations
|
274,118
|
573,154
|
-
|
-
|
847,272
|
|||||||||||||||
Notes payable, related parties
|
132,000
|
-
|
-
|
-
|
132,000
|
|||||||||||||||
Notes payable, non-related parties
|
3,645,603
|
4,450,566
|
66,875
|
-
|
8,163,044
|
|||||||||||||||
Convertible notes payable
|
3,587,587
|
450,000
|
-
|
-
|
4,037,587
|
|||||||||||||||
Total
|
8,456,489
|
7,159,387
|
1,807,654
|
8,763,471
|
26,187,001
|
Name
|
Age
|
Officer/Position
|
Board Member/Position
|
Kent B. Wilson
|
46
|
President, Chief Executive Officer
|
Director
|
Charles Winters
|
41
|
N/A
|
Chairman of the Board
|
Scott Edwards
|
63
|
N/A
|
Director
|
Ian Kantrowitz
|
37
|
N/A
|
Director
|
Jeffrey Hail
|
56
|
Sr. Vice President
|
Name and Principal Position
|
Year
|
Salary
|
Bonus
|
Stock Awards
|
Option Awards
|
Nonequity
Incentive
Plan
Compensation
|
Deferred
Compensation
Earnings
|
All other
Compensation
|
Total
|
||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
||||||||||||||||||||||||
Kent B. Wilson, Chief Executive Officer (Principal Executive Officer)
|
2016
|
120,000
|
0
|
0
|
0
|
0
|
0
|
120,000
|
|||||||||||||||||||||||||
2017
|
200,000
|
0
|
0
|
0
|
0
|
0
|
200,000
|
||||||||||||||||||||||||||
2018
|
200,000
|
0
|
44,200
|
0
|
0
|
0
|
0
|
244,200
|
|||||||||||||||||||||||||
Jeff Hail, Chief Operating Officer
|
2016
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||
2017
|
120,000
|
0
|
0
|
0
|
0
|
0
|
120,000
|
||||||||||||||||||||||||||
2018
|
120,000
|
0
|
18,200
|
0
|
0
|
0
|
0
|
138,200
|
Name
|
Fees earned
or paid
in cash
|
Stock awards
|
Option awards
|
Non-equity
incentive
plan
compensation
|
Nonqualified
deferred
compensation
earnings |
All other
compensation
|
Total
|
|||||||||||||||||||||
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
|||||||||||||||||||||
Ian Kantrowitz
|
$
|
0
|
26,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
26,000
|
|||||||||||||||
Kent Wilson
|
$
|
0
|
44,200
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
44,200
|
|||||||||||||||
Charles Winters
|
$
|
0
|
26,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
26,000
|
|||||||||||||||
Scott Edwards
|
$
|
0
|
7,800
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
7,800
|
Plan category
|
Number of
securities to
be issued
upon exercise of outstanding
options,
warrants
and rights
|
Weighted-
average
exercise price
of outstanding
options,
warrants
and rights
|
Number of
securities
remaining
available for
future issuance under equity compensation
plans (excluding securities
reflected in column (a))
|
|||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Equity compensation plans approved by security holders
|
1,790,000
|
$
|
0.19
|
210,000
|
||||||||
Equity compensation plans not approved by security holders
|
||||||||||||
Total
|
1,790,000
|
$
|
0.19
|
210,000
|
•
|
110,677,860 shares of Class A common stock;
|
•
|
9,022,983 shares of Class B common stock;
|
•
|
11,527,268 shares of Class C common stock; and
|
•
|
5 shares of Series B Preferred stock.
|
Name and Address of beneficial owner (1); Class of Securities
|
Title/Class of Security
|
Number of Shares
|
Beneficial
Ownership of
Shares Listed
|
Votes
|
Total Voting Power (2)
|
Kent B. Wilson, Chief Executive Officer, Director(3)
|
CLASS A
|
2,001,689
|
1.81%
|
2,001,689
|
|
CLASS B
|
3,285,449
|
36.41%
|
32,854,490
|
||
CLASS C
|
790,169
|
6.85%
|
3,950,845
|
||
B Preferred
|
2
|
40.00%
|
206,835,224
|
||
Total Votes
|
245,642,248
|
31.67%
|
|||
Scott Edwards, Director (4)
|
CLASS A
|
252,000
|
0.23%
|
252,000
|
|
CLASS B
|
350,000
|
3.88%
|
3,500,000
|
||
CLASS C
|
225,200
|
1.95%
|
1,126,000
|
||
B Preferred
|
1
|
20.00%
|
103,417,612
|
||
Total Votes
|
108,295,612
|
13.96%
|
|||
Charles Winters, Director (5)
|
CLASS A
|
709,800
|
0.64%
|
709,800
|
|
CLASS B
|
1,300,000
|
14.41%
|
13,000,000
|
||
CLASS C
|
300,000
|
2.60%
|
1,500,000
|
||
B Preferred
|
1
|
20.00%
|
103,417,612
|
||
Total Votes
|
118,627,412
|
15.29%
|
|||
Ian Kantrowitz, Director (6)
|
CLASS A
|
847,371
|
0.77%
|
1,499,429
|
|
CLASS B
|
1,499,429
|
16.62%
|
14,994,290
|
||
CLASS C
|
634,738
|
5.51%
|
3,173,690
|
||
B Preferred
|
1
|
20.00%
|
103,417,612
|
||
Total Votes
|
122,432,963
|
15.78%
|
|||
Jeff Hail
Chief Operating Officer(7)
|
CLASS A
|
541,000
|
0.49%
|
541,000
|
|
CLASS B
|
1,124,211
|
12.46%
|
11,242,110
|
||
CLASS C
|
412,500
|
3.58%
|
2,062,500
|
||
Total Votes
|
13,845,610
|
1.79%
|
|||
As a Group
|
CLASS A
|
4,351,860
|
3.93%
|
4,351,860
|
|
5 PEOPLE
|
CLASS B
|
7,559,089
|
83.78%
|
75,590,890
|
|
CLASS C
|
2,362,607
|
20.50%
|
11,813,035
|
||
B Preferred
|
5
|
100.00%
|
517,088,060
|
||
Total Votes
|
608,843,845
|
78.50%
|
(1)
|
Except as otherwise indicated, the address of the stockholder is: Alpine 4 Technologies Ltd., 2525 E Arizona Biltmore Cir, Suite 237, Phoenix AZ
85016.
|
(2)
|
The Voting Power column includes the effect of shares of Class B Common Stock, Class C Common Stock, and Series B Preferred Stock held by the named
individuals, as indicated in the footnotes below. Each share of Class B common stock has 10 votes. Each share of Class C Common Stock has 5 votes. Collectively, all of the shares of Series B Preferred have voting power equal to 200% of the
total voting power of all other Classes or series of outstanding shares. Each Series B Preferred share has a fractional portion of that aggregate vote. The total voting power for each person is also explained in the footnotes below.
|
(3)
|
Mr. Wilson owned as of the date of this Prospectus 2,001,689 shares of Class A common stock; 3,285,449 shares of Class B Common Stock; 790,169
shares of Class C Common Stock, and 2 shares of Series B Preferred Stock, which represent an aggregate of 245,642,248 votes, or approximately 31.67% of the total voting power.
|
(4)
|
Mr. Edwards owned as of the date of this Prospectus 252,000 shares of Class A Common Stock; 350,000 shares of Class B Common Stock; 225,200 shares
of Class C Common Stock, and 1 share of Series B Preferred Stock, which represent an aggregate of 108,295,612 votes, or approximately 13.96% of the voting power.
|
(5)
|
Mr. Winters owned as of the date of this Prospectus 709,800 shares of Class A Common Stock; 1,300,000 shares of Class B Common Stock; 300,000
shares of Class C Common Stock, and 1 share of Series B Preferred Stock, which represent an aggregate of 118,627,412 votes, or approximately 15.29% of the voting power.
|
(6)
|
Mr. Kantrowitz owned as of the date of this Prospectus 847,371 shares of Class A Common Stock; 1,499,429 shares of Class B Common Stock; 634,738
shares of Class C Common Stock, and 1 share of Series B Preferred Stock, which represent an aggregate of 122,432,963 votes, or approximately 15.78% of the voting power.
|
(7)
|
Mr. Jeff Hail owned as of the date of this Prospectus 541,000 shares of Class A Common Stock; 1,124,211 shares of Class B Common Stock; and 412,500
shares of Class C Common Stock, which represent an aggregate of 13,845,610 votes, or approximately 1.79% of the voting power.
|
-
|
Between the date of issuance by the Company to the holder (the “Issuance Date”) and the third anniversary of the Issuance Date, the Class C common stock may not be converted
into Class A common stock.
|
-
|
Beginning on the third anniversary of the Issuance Date (the “Initial Conversion Date”), the shareholder may convert up to 25% of the Class C shares owned by such holder into
shares of Class A common stock.
|
-
|
Beginning on the fourth anniversary of the Issuance Date, the shareholder may convert up to an additional 25% of the Class C shares owned by such holder into shares of Class A
common stock.
|
-
|
Beginning on the fifth anniversary of the Issuance Date, the shareholder may convert up to an additional 25% of the Class C shares owned by such holder into shares of Class A
common stock.
|
-
|
Beginning on the sixth anniversary of the Issuance Date, the shareholder may convert up to an additional 25% of the Class C shares owned by such holder into shares of Class A
common stock.
|
-
|
The conversion schedule and limitations above are referred to herein as the “Conversion Schedule.
|
-
|
As discussed more fully below, any Transfer (as defined in the Amendment) of Class C Common Stock shall result in the Initial Conversion Date being deemed to be reset, and
shall be the third anniversary of such Transfer, and the Conversion Schedule shall be reset and calculated from the reset Initial Conversion Date.
|
-
|
from a Class B Stockholder to any other Class B Stockholder who is a natural person to certain Permitted Entities, and from
any of the Permitted Entities back to such Class B Stockholder and/or any other Permitted Entity established by or for such Class B Stockholder:
|
|
|
o |
Certain trusts;
|
|
o |
An Individual Retirement Account, as defined in Section 408(a) of the Internal Revenue Code, or certain pensions, profit
sharing, stock bonus or other type of plans or trusts;
|
|
o |
Certain entities, including a corporation over which such Class B Stockholder has voting control; a partnership over which
such Class B Stockholder has voting control; a limited liability company over which such Class B Stockholder has voting control;
|
-
|
by a Class B Stockholder that is a partnership, or a nominee for a partnership, or a limited liability company, which
partnership or limited liability company beneficially held more than five percent (5%) of the total outstanding shares of Class B Common Stock as of the transfer to certain persons listed in the Amendment;
|
-
|
from a Class C Stockholder to any other Class C Stockholder who is a natural person to certain Permitted Entities, and from
any of the Permitted Entities back to such Class C Stockholder and/or any other Permitted Entity established by or for such Class C Stockholder:
|
|
|
o |
Certain trusts;
|
|
o |
An Individual Retirement Account, as defined in Section 408(a) of the Internal Revenue Code, or certain pensions, profit
sharing, stock bonus or other type of plans or trusts;
|
|
o |
Certain entities, including a corporation over which such Class C Stockholder has voting control; a partnership over which
such Class C Stockholder has voting control; a limited liability company over which such Class C Stockholder has voting control;
|
-
|
by a Class C Stockholder that is a partnership, or a nominee for a partnership, or a limited liability company, which
partnership or limited liability company beneficially held more than five percent (5%) of the total outstanding shares of Class C Common Stock as of the transfer to certain persons listed in the Amendment;
|
-
|
Number of shares: The Company designated 100 shares of Series B Preferred Stock.
|
|
-
|
The Stated Value of the Series B Preferred Stock is $1.00 per share.
|
|
-
|
No dividends will accrue.
|
|
-
|
Voting Rights
|
|
|
o |
If at least one share of Series B Preferred Stock is issued and outstanding, then the total aggregate issued shares of Series B Preferred Stock at
any given time, regardless of their number, shall have that number of votes (identical in every other respect to the voting rights of the holders of all classes of Common Stock or series of preferred stock entitled to vote at any regular or
special meeting of stockholders) equal to two hundred percent (200%) of the total voting power of all holders of the Company’s common and preferred stock then outstanding, but not including the Series B Preferred Stock.
|
|
o |
If more than one share of Series B Preferred Stock is issued and outstanding at any time, then each individual share of Series B Preferred Stock
shall have the voting rights equal to:
|
|
◾ |
Two hundred percent (200%) of the total voting power of all holders of the Company’s common and preferred stock then outstanding, but not including
the Series B Preferred Stock
|
|
Divided by: | |
|
◾ |
the number of shares of Series B Preferred Stock issued and outstanding at the time of voting.
|
-
|
Liquidation
|
|
|
o |
Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary (a "Liquidation"), the Holders of the Series B
Preferred Stock are entitled to receive out of the assets of the Company for each share of Series B Preferred Stock then held by the Holder an amount equal to the Stated Value, and all other amounts in respect thereof then due and payable
before any distribution or payment shall be made to the holders of any Junior Securities.
|
-
|
Conversion: The Series B Preferred Stock shall be convertible into shares of the Company's Class A Common Stock only as follows:
|
|
|
o |
In the event that the Holder of Series B Preferred Stock ceases to be a director of the Company, upon such director's resignation or removal from
the board by any means, the shares of Series B Preferred Stock held by such resigning or removed director shall convert automatically into that same number of shares of Class A Common Stock (i.e. on a one-for-one share basis).
|
|
o |
Shares of Series B Preferred Stock converted into Class A Common Stock, canceled, or redeemed, shall be canceled and shall have the status of
authorized but unissued shares of undesignated preferred stock.
|
Selling Stockholder
|
Shares Beneficially Owned Before this Offering
|
Percentage of Outstanding Shares Beneficially Owned Before this Offering
|
Shares to be Sold in this Offering
|
Percentage of Outstanding Shares Beneficially Owned After this Offering
|
||||||||||||
Lincoln Park Capital Fund, LLC (1)
|
3,941,752(2
|
)
|
3.56
|
%(3)
|
14,000,000
|
(4)
|
*(5
|
)
|
(1)
|
Josh Scheinfeld and Jonathan Cope, the Managing Members of Lincoln Park Capital, LLC, are deemed to be beneficial owners of all of the shares of common stock owned by Lincoln
Park Capital Fund, LLC. Messrs. Cope and Scheinfeld have shared voting and investment power over the shares being offered under the prospectus filed with the SEC in connection with the transactions contemplated under the Purchase Agreement.
Lincoln Park Capital, LLC is not a licensed broker dealer or an affiliate of a licensed broker dealer.
|
(2)
|
Represents 2,275,086 Commitment Shares of our common stock issued to Lincoln Park upon our execution of the Purchase Agreement as a fee for its commitment to purchase shares
of our common stock under the Purchase Agreement, together with and 1,666,666 Initial Purchase Shares, all of which shares are covered by the registration statement that includes this prospectus. We have excluded from the number of shares
beneficially owned by Lincoln Park prior to the offering all of the additional shares of common stock that Lincoln Park may be required to purchase pursuant to the Purchase Agreement, because the issuance of such shares is solely at our
discretion and is subject to certain conditions, the satisfaction of all of which are outside of Lincoln Park’s control, including the registration statement of which this prospectus is a part becoming and remaining effective. Furthermore,
under the terms of the Purchase Agreement, issuances and sales of shares of our common stock to Lincoln Park are subject to certain limitations on the amounts we may sell to Lincoln Park at any time, including the Beneficial Ownership Cap.
See the description under the heading “Lincoln Park Transaction” for more information about the Purchase Agreement.
|
(3)
|
Based on 110,677,860 outstanding shares of our common stock as of February 10, 2020, which includes the 2,275,086 Commitment Shares and the and 1,666,666 Initial Purchase
Shares we issued to Lincoln Park on January 16, 2020.
|
(4)
|
Although the Purchase Agreement provides that we may sell up to $10,000,000 of our common stock to Lincoln Park, only and,14,000,000 shares of our common stock are being
offered under this prospectus, which represents: (i) 2,275,086 Commitment Shares issued to Lincoln Park upon our execution of the Purchase Agreement as consideration for its commitment to purchase shares of our common stock under the Purchase
Agreement; (ii) and 1,666,666 Initial Purchase Shares; and (iii) an aggregate of and 10,058,248 shares of our common stock that may be sold by us to Lincoln Park at our discretion from time to time over a 36-month period commencing after the
satisfaction of certain conditions set forth in the Purchase Agreement, including that the SEC has declared effective the registration statement that includes this prospectus. Depending on the price per share at which we sell our common stock
to Lincoln Park pursuant to the Purchase Agreement, we may need to sell to Lincoln Park under the Purchase Agreement more shares of our common stock than are offered under this prospectus in order to receive aggregate gross proceeds equal to
the $10,000,000 total commitment available to us under the Purchase Agreement. If we choose to do so, we must first register for resale under the Securities Act such additional shares. The number of shares ultimately offered for resale by
Lincoln Park is dependent upon the number of shares we sell to Lincoln Park under the Purchase Agreement.
|
(5)
|
Assumes the sale of all shares of common stock registered pursuant to this prospectus, although the selling stockholder is under no obligation to sell any shares of common
stock at this time.
|
-
|
ordinary brokers’ transactions;
|
-
|
transactions involving cross or block trades;
|
-
|
through brokers, dealers, or underwriters who may act solely as agents;
|
-
|
“at the market” into an existing market for the common stock;
|
-
|
in other ways not involving market makers or established business markets, including direct sales to purchasers or sales effected through agents;
|
-
|
in privately negotiated transactions; or
|
-
|
any combination of the foregoing.
|
To the Board of Directors and Stockholders of
|
Alpine 4 Technologies, Ltd.
|
Phoenix, Arizona
|
December 31,
|
December 31,
|
|||||||
2018
|
2017
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
207,205
|
$
|
128,512
|
||||
Accounts receivable
|
2,610,354
|
1,560,480
|
||||||
Inventory
|
2,175,795
|
1,212,546
|
||||||
Capitalized contract costs
|
64,234
|
-
|
||||||
Prepaid expenses and other current assets
|
222,200
|
154,385
|
||||||
Assets of discontinued operations
|
121,296
|
574,174
|
||||||
Total current assets
|
5,401,084
|
3,630,097
|
||||||
Property and equipment, net
|
7,990,556
|
5,023,758
|
||||||
Intangible asset, net
|
677,210
|
752,622
|
||||||
Goodwill
|
3,193,861
|
1,963,761
|
||||||
Other non-current assets
|
290,238
|
258,238
|
||||||
Assets of discontinued operations
|
387,727
|
4,342,474
|
||||||
TOTAL ASSETS
|
$
|
17,940,676
|
$
|
15,970,950
|
||||
LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
3,102,970
|
$
|
1,367,989
|
||||
Accrued expenses
|
1,254,853
|
739,645
|
||||||
Deferred revenue
|
25,287
|
64,918
|
||||||
Derivative liabilities
|
1,892,321
|
271,588
|
||||||
Deposits
|
12,509
|
12,509
|
||||||
Notes payable, current portion
|
3,645,603
|
1,814,689
|
||||||
Notes payable, related parties, current portion
|
132,000
|
43,500
|
||||||
Convertible notes payable, current portion, net of discount of $942,852 and $79,630
|
2,644,735
|
2,302,620
|
||||||
Financing lease obligation, current portion
|
105,458
|
24,590
|
||||||
Net liabilities of discontinued operations
|
2,752,447
|
3,344,974
|
||||||
Total current liabilities
|
15,568,183
|
9,987,022
|
||||||
Notes payable, net of current portion
|
4,517,441
|
-
|
||||||
Convertible notes payable, net of current portion
|
450,000
|
1,660,106
|
||||||
Financing lease obligations, net of current portion
|
8,295,176
|
6,560,112
|
||||||
Deferred revenue
|
-
|
43
|
||||||
Deferred tax liability
|
608,304
|
181,703
|
||||||
TOTAL LIABILITIES
|
29,439,104
|
18,388,986
|
||||||
REDEEMABLE COMMON STOCK
|
||||||||
Class A Common stock, $0.0001 par value, 0 and 379,403 shares issued and outstanding at December 31, 2018 and 2017
|
-
|
1,439,725
|
||||||
STOCKHOLDERS' DEFICIT:
|
||||||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, none issued and outstanding at December 31, 2018 and 2017
|
-
|
-
|
||||||
Class A Common stock, $0.0001 par value, 100,000,000 shares authorized, 26,567,410 and 23,222,087 shares issued and outstanding at December 31, 2018 and 2017
|
2,575
|
2,322
|
||||||
Class B Common stock, $0.0001 par value, 5,000,000 shares authorized, 5,000,000 and 1,600,000 shares issued and outstanding at December 31, 2018 and 2017
|
500
|
160
|
||||||
Additional paid-in capital
|
17,018,591
|
16,573,632
|
||||||
Accumulated deficit
|
(28,520,094
|
)
|
(20,433,875
|
)
|
||||
Total stockholders' deficit
|
(11,498,428
|
)
|
(3,857,761
|
)
|
||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
17,940,676
|
$
|
15,970,950
|
Years Ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
Revenue
|
$
|
14,261,794
|
$
|
8,318,016
|
||||
Cost of revenue
|
9,440,998
|
5,907,421
|
||||||
Gross Profit
|
4,820,796
|
2,410,595
|
||||||
Operating expenses:
|
||||||||
General and administrative expenses
|
5,470,148
|
2,814,111
|
||||||
Total operating expenses
|
5,470,148
|
2,814,111
|
||||||
Loss from operations
|
(649,352
|
)
|
(403,516
|
)
|
||||
Other expenses
|
||||||||
Interest expense
|
(3,121,201
|
)
|
(1,262,493
|
)
|
||||
Change in value of derivative liability
|
604,219
|
(126,054
|
)
|
|||||
Gain on extinguishment of debt
|
6,305
|
-
|
||||||
Other income
|
119,737
|
246,895
|
||||||
Total other expenses
|
(2,390,940
|
)
|
(1,141,652
|
)
|
||||
Loss before income tax
|
(3,040,292
|
)
|
(1,545,168
|
)
|
||||
Income tax (benefit)
|
(43,399
|
)
|
(258,392
|
)
|
||||
Loss from continuing operations
|
(2,996,893
|
)
|
(1,286,776
|
)
|
||||
Discontinued operations:
|
||||||||
Loss from discontinued operations
|
(4,911,124
|
)
|
(1,710,644
|
)
|
||||
Total discontinued operations
|
(4,911,124
|
)
|
(1,710,644
|
)
|
||||
Net loss
|
$
|
(7,908,017
|
)
|
$
|
(2,997,420
|
)
|
||
Weighted average shares outstanding :
|
||||||||
Basic
|
28,447,969
|
23,858,031
|
||||||
Diluted
|
28,447,969
|
23,858,031
|
||||||
Basic and Diluted Loss per shares
|
||||||||
Continuing operations
|
$
|
(0.11
|
)
|
$
|
(0.06
|
)
|
||
Discontinued operations
|
(0.17
|
)
|
$
|
(0.07
|
)
|
|||
$
|
(0.28
|
)
|
(0.13
|
)
|
Additional
|
Total
|
|||||||||||||||||||||||||||
Class A Common Stock
|
Class B Common Stock
|
Paid-in
|
Accumulated
|
Stockholders'
|
||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||||||||
Balance, December 31, 2016
|
21,474,481
|
$
|
2,148
|
1,600,000
|
$
|
160
|
$
|
16,228,106
|
$
|
(17,436,455
|
)
|
$
|
(1,206,041
|
)
|
||||||||||||||
Issuance of shares of common stock for cash
|
132,209
|
13
|
39,987
|
40,000
|
||||||||||||||||||||||||
Issuance of shares of common stock to consultants for services
|
578,640
|
57
|
62,027
|
62,084
|
||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
886,757
|
89
|
99,484
|
99,573
|
||||||||||||||||||||||||
Issuance shares for discount on convertible note payable
|
150,000
|
15
|
16,485
|
16,500
|
||||||||||||||||||||||||
Reclassification of derivative liability
|
(252,633
|
)
|
(252,633
|
)
|
||||||||||||||||||||||||
Derivative liability resolution
|
222,099
|
222,099
|
||||||||||||||||||||||||||
Issuance of warrants for acquisition of VWES
|
40,941
|
40,941
|
||||||||||||||||||||||||||
Share-based compensation expense
|
87,136
|
87,136
|
||||||||||||||||||||||||||
Beneficial conversation feature associated with convertible notes
|
30,000
|
30,000
|
||||||||||||||||||||||||||
Net loss
|
(2,997,420
|
)
|
(2,997,420
|
)
|
||||||||||||||||||||||||
Balance, December 31, 2017
|
23,222,087
|
2,322
|
1,600,000
|
160
|
16,573,632
|
(20,433,875
|
)
|
(3,857,761
|
)
|
|||||||||||||||||||
Adoption of ASC 606
|
(178,202
|
)
|
(178,202
|
)
|
||||||||||||||||||||||||
Issuance of shares for discount/inducement on convertible note payable
|
1,849,999
|
104
|
65,910
|
66,014
|
||||||||||||||||||||||||
Issuance of shares of common stock for modification of debt
|
100,000
|
10
|
14,990
|
15,000
|
||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
1,015,921
|
101
|
54,086
|
54,187
|
||||||||||||||||||||||||
Reclassification of shares from mezzanine
|
379,403
|
38
|
(38
|
)
|
-
|
|||||||||||||||||||||||
Change in fair value of warrant modification
|
4,310
|
4,310
|
||||||||||||||||||||||||||
Shares issued for employee compensation
|
3,400,000
|
340
|
176,460
|
176,800
|
||||||||||||||||||||||||
Derivative liability resolution
|
58,018
|
58,018
|
||||||||||||||||||||||||||
Share-based compensation expense
|
71,223
|
71,223
|
||||||||||||||||||||||||||
Net loss
|
(7,908,017
|
)
|
(7,908,017
|
)
|
||||||||||||||||||||||||
Balance, December 31, 2018
|
26,567,410
|
$
|
2,575
|
5,000,000
|
$
|
500
|
$
|
17,018,591
|
$
|
(28,520,094
|
)
|
$
|
(11,498,428
|
)
|
December 31,
|
December 31,
|
|||||||
2018
|
2017
|
|||||||
Cash
|
$
|
207,205
|
$
|
128,512
|
||||
Restricted cash included in other non-current assets
|
207,311
|
207,311
|
||||||
Total cash and restricted cash shown in consolidated statements of cash flows
|
$
|
414,516
|
$
|
335,823
|
2018
|
2017
|
|||||||
Raw materials
|
$
|
676,621
|
$
|
577,259
|
||||
WIP
|
-
|
440,586
|
||||||
Finished goods
|
1,499,174
|
161,310
|
||||||
In Transit
|
-
|
33,391
|
||||||
$
|
2,175,795
|
$
|
1,212,546
|
Automobiles & Trucks
|
10 to 20 years
|
Buildings
|
39 years
|
Leasehold Improvements
|
15 years or time remaining on lease (whichever is shorter)
|
Equipment
|
10 years
|
2018
|
2017
|
|||||||
Automobiles and trucks
|
$
|
155,179
|
$
|
-
|
||||
Machinery and equipment
|
2,548,855
|
1,276,779
|
||||||
Office furniture and fixtures
|
109,619
|
7,056
|
||||||
Building
|
5,795,000
|
3,895,000
|
||||||
Leasehold improvements
|
261,608
|
261,608
|
||||||
Less: Accumulated depreciation
|
(879,705
|
)
|
(416,685
|
)
|
||||
$
|
7,990,556
|
$
|
5,023,758
|
Customer List
|
15 years
|
Non-compete agreements
|
15 years
|
Software development
|
5 years
|
2018
|
2017
|
|||||||
Software
|
$
|
278,474
|
$
|
278,474
|
||||
Noncompete
|
100,000
|
100,000
|
||||||
Customer lists
|
531,187
|
531,187
|
||||||
Less: Accumulated amortization
|
(232,451
|
)
|
(157,039
|
)
|
||||
$
|
677,210
|
$
|
752,622
|
Year Ending December 31,
|
||||
2019
|
79,960
|
|||
2020
|
79,960
|
|||
2021
|
79,960
|
|||
2022
|
46,361
|
|||
2023
|
46,361
|
|||
Thereafter
|
344,608
|
|||
Total
|
677,210
|
2018
|
2017
|
|||||||
Restricted Cash
|
$
|
207,311
|
$
|
207,311
|
||||
Deposits
|
50,927
|
50,927
|
||||||
Other
|
32,000
|
-
|
||||||
$
|
290,238
|
$
|
258,238
|
Year Ending December 31,
|
||||
2019
|
817,181
|
|||
2020
|
836,022
|
|||
2021
|
849,645
|
|||
2022
|
865,351
|
|||
2023
|
875,428
|
|||
Thereafter
|
8,763,471
|
|||
Total
|
13,007,098
|
|||
Less: Current capital leases and financing transaction
|
(105,458
|
)
|
||
Less: imputed interest
|
(4,606,464
|
)
|
||
Non-current capital leases and financing transaction
|
$
|
8,295,176
|
Year Ending December 31,
|
||||
2019
|
$
|
274,118
|
||
2020
|
282,342
|
|||
2021
|
290,812
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
847,272
|
2018
|
2017
|
|||||||
Lines of credit, current portion
|
$
|
2,504,440
|
$
|
1,657,610
|
||||
Equipment loans, current portion
|
260,301
|
147,079
|
||||||
Term notes, current portion
|
880,862
|
10,000
|
||||||
Total current
|
3,645,603
|
1,814,689
|
||||||
Long-term portion
|
4,517,441
|
-
|
||||||
Total notes payable
|
$
|
8,163,044
|
$
|
1,814,689
|
Year Ending December 31,
|
||||
2019
|
$
|
3,645,603
|
||
2020
|
4,271,959
|
|||
2021
|
178,607
|
|||
2022
|
66,875
|
|||
Total
|
$
|
8,163,044
|
2018
|
2017
|
|||||||
Notes payable; non-interest bearing; due upon demand; unsecured
|
$
|
4,500
|
$
|
4,500
|
||||
Note payable; bearing interest at 8% per annum; due June 30, 2017; unsecured
|
7,500
|
7,500
|
||||||
Note payable; bearing at 30% per annum; due March 3, 2018; unsecured
|
-
|
11,500
|
||||||
Note payable; bearing at 20% per annum; due April 28, 2018; unsecured
|
-
|
20,000
|
||||||
Series of notes payable, bearing interest at rates from 10% to 15% per annum, with maturity dates from April 2018 to July 2018, unsecured
|
120,000
|
-
|
||||||
Total notes payable - related parties
|
$
|
132,000
|
$
|
43,500
|
2018
|
2017
|
|||||||
Series of convertible notes payable issued prior to December 31, 2016, bearing interest at rates of 8% - 20% per annum, with due dates ranging from April 2016 through October
2017. The outstanding principal and interest balances are convertible into shares of Class A common stock at the option of the debt holder at an exercise price of $1 per share.
|
$
|
25,000
|
$
|
40,000
|
||||
Secured convertible notes payable issued to the sellers of QCA on April 1, 2016 for an aggregate of $2,000,000, bearing interest at 5% per annum, due in monthly payments
starting on July 1, 2016 and due in full on July 1, 2019. The outstanding principal and interest balances are convertible after 12 months into Class A common stock at the option of the debt holder at a conversion price of $10 per share.
|
1,654,588
|
1,827,108
|
||||||
Secured convertible note payable issued to the seller of VWES on January 1, 2017 for an aggregate of $1,500,000, bearing interest at 5% per annum, due in full on July 1,
2018. The outstanding principal and interest balances are convertible after 12 months into Class A common stock at the option of the debt holder at a conversion price of $8.50 per share. The amount was extinguished and replaced by the
Amended and Restated Secured Promissory Note (see Note 9).
|
-
|
1,500,000
|
||||||
Series of convertible notes payable issued in January 2017, bearing interest at rates of 10% per annum, and due in January 2018. The outstanding principal and interest
balances are convertible into shares of Class A common stock at the option of the debt holder at an exercise price of $1 per share.
|
10,000
|
30,000
|
On July 13, 2017, the Company entered into a variable convertible note for $43,000 with net proceeds of $40,000. The note is due April 30, 2018 and bears interest at 12% per
annum. After 180 days, the note is convertible into shares of Class A common stock at a discount of 38% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the note
up to 180 days prior to the due date, with the prepayment penalty ranging from 10% to 27% depending on when prepaid.
|
-
|
43,000
|
||||||
On July 19, 2017, the Company entered into a variable convertible note for $115,000 with net proceeds of $107,000. The note is due January 21, 2018 and bears interest at 10%
per annum. The note is immediately convertible to the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can prepay the
convertible note up to 180 days from July 19, 2017. The Company issued 500,000 shares of Class A common stock to the note holder which are returnable if no event of default has occurred and the note is paid in full within 180 days of the
note date. Management had determined that it was probable that the Company would meet the conditions under the note and therefore the shares and the cost of issuance were not recorded. During the three months ended March 31, 2018, the
Company repaid the note and the shares were returned.
|
-
|
72,748
|
||||||
On September 5, 2017, the Company entered into a variable convertible note for $105,000 with net proceeds of $100,000. The note is due September 5, 2018 and bears interest at
10% per annum. After 180 days, the note is convertible to the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company can
prepay the convertible note up to 180 days from September 5, 2017. The prepayment penalty is equal to 10% to 25% of the outstanding note amount depending on the prepayment date.
|
-
|
105,000
|
||||||
On October 4, 2017, the Company entered into a variable convertible note for $60,000 with net proceeds of $55,000. The note is due July 4, 2018 and bears interest at 12% per
annum. After 180 days, the note is convertible into shares of Class A common stock at a discount of 35% of the lowest trading price during the previous ten days prior to conversion. The Company can prepay the convertible note up to 180 days
from October 4, 2017. The prepayment penalty is equal to 10% to 25% of the outstanding note amount depending on the prepayment date.
|
-
|
60,000
|
||||||
On October 11, 2017, the Company entered into a variable convertible note for $58,500 with net proceeds of $55,500. The note is due on July 20, 2018 and bears interest at 12%
per annum. After 180 days, the note is convertible into shares of Class A common stock at a discount of 38% of the average of the three lowest trading prices of the stock for ten days prior to conversion. The Company can prepay the
convertible note up to 180 days from October 11, 2017. The prepayment penalty is equal to 10% to 27% of the outstanding note amount depending on the prepayment date.
|
-
|
58,500
|
||||||
On November 2, 2017, the Company entered into a variable convertible note for $115,000 with net proceeds of $107,000. The note is due May 2, 2018 and bears interest at 10%
per annum. The note is immediately convertible to the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. The Company issued 150,000
shares to the lender with this note, which has been recorded as a discount.
|
-
|
115,000
|
||||||
On November 28, 2017, the Company entered into a variable convertible note for $105,000 with net proceeds of $100,000. The note is due November 28, 2018 and bears interest at
10% per annum. After 180 days, the note is convertible into shares of Class A common stock at a discount of 35% of the average of the three lowest trading price during the previous ten days prior to conversion. The Company can prepay the
convertible note up to 180 days from November 28, 2017. The prepayment penalty is equal to 10% to 25% of the outstanding note amount depending on the prepayment date.
|
-
|
105,000
|
On December 6, 2017, the Company entered into a variable convertible note for $86,000 with net proceeds of $79,000. Additional borrowings of $64,000 were received under this
convertible note in January 2018. The note is due June 6, 2018 and bears interest at 10% per annum. After 180 days at the maturity date, the note is convertible to the Company's Class A common stock at a discount of 35% to the average of
the three lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
86,000
|
||||||
On January 10, 2018, the Company entered into a variable convertible note for $150,000 with net proceeds of $135,000. The note is due October 1, 2018 and bears interest at
12% per annum. The note is immediately convertible into shares of Class A common stock at the lesser of $0.16 per share or 60% of the lowest trading price the previous 25 days prior to conversion. The Company can prepay the note within the
first 90 days following January 10, 2018 with a prepayment penalty equal to 145% of the total outstanding balance. The Company issued 333,333 shares to the lender with this note, which has been recorded as a discount.
|
95,000
|
-
|
||||||
On March 13, 2018, the Company entered into a variable convertible note for $128,000 with net proceeds of $125,000. The note is due December 30, 2018 and bears interest at
12% per annum. After 180 days, the note is convertible into shares of Class A common stock at a discount of 42% of the average of the 2 lowest trading price the previous 10 days prior to conversion. The Company can prepay the note at a
penalty ranging from 15% to 40%.
|
-
|
-
|
||||||
On April 3, 2018, the Company entered into a variable convertible note for $85,000 with net proceeds of $79,000. The note is due January 2, 2019 and bears interest at 10% per
annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. In connection with
this variable convertible note, the Company issued 386,363 shares of its Class A common stock, which has been recorded as a discount.
|
-
|
-
|
||||||
On April 5, 2018, the Company entered into convertible promissory notes for an aggregate principal amount of $450,000 as part of the consideration for the acquisition of APF
(see Note 9). The convertible notes are due in full in 36 months and bear interest at 4.25% per annum, and are convertible into shares of Class A common stock after 6 months from the issuance date at a rate of $1 per share.
|
450,000
|
-
|
||||||
On April 9, 2018, the Company entered into a variable convertible note for $124,199 with net proceeds of $115,000. The note is due January 9, 2019 and bears interest at 12%
per annum. After 180 days, the note is convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. In connection
with this variable convertible note, the Company issued 76,670 shares of its Class A common stock, along with warrants to purchase 153,340 shares of Class A common stock at an exercise price of $1 per share which are immediately vested and
have a 3 years contractual life. The value of the common stock and warrants have been recorded as a discount.
|
61,699
|
-
|
||||||
On April 9, 2018, the Company entered into a variable convertible note for $37,800 with net proceeds of $35,000. The note is due January 9, 2019 and bears interest at 12% per
annum. After 180 days, the note is convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
37,800
|
-
|
||||||
On June 4, 2018, the Company entered into a variable convertible note for $165,000 with net proceeds of $151,500. The note is due December 4, 2019 and bears interest at 10%
per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion. The Company issued
850,000 shares of Class A common stock to the note holder which are returnable if no event of default has occurred and the note is paid in full within 180 days of the note date.
|
165,000
|
-
|
||||||
On July 16, 2018, the Company entered into a variable convertible note for $220,000 with net proceeds of $214,000. The note is due July 16, 2019 and bears interest at 10% per
annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
-
|
On July 18, 2018, the Company entered into a variable convertible note for $88,000 with net proceeds of $88,000. The note is due April 30, 2019 and bears interest at 12% per
annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
88,000
|
-
|
||||||
On August 30, 2018, the Company entered into a variable convertible note for $337,500 with net proceeds of $303,750. The note is due February 28, 2019 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
337,500
|
-
|
||||||
On September 27, 2018, the Company entered into a variable convertible note for $93,000 with net proceeds of $93,000. The note is due July 15, 2019 and bears interest at 12%
per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
93,000
|
-
|
||||||
On October 23, 2018, the Company entered into a variable convertible note for $220,000 with net proceeds of $198,000. The note is due December 14,2018 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
220,000
|
-
|
||||||
On November 12, 2018, the Company entered into a variable convertible note for $670,000 with net proceeds of $636,000. The note is due November 12, 2019 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
670,000
|
-
|
||||||
On December 7, 2018, the Company entered into a variable convertible note for $130,000 with net proceeds of $122,200. The note is due September 7, 2019 and bears interest at
12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 40% to the lowest trading closing prices of the stock for 20 days prior to conversion.
|
130,000
|
-
|
||||||
Total convertible notes payable
|
4,037,587
|
4,042,356
|
||||||
Less: discount on convertible notes payable
|
(942,852
|
)
|
(79,630
|
)
|
||||
Total convertible notes payable, net of discount
|
3,094,735
|
3,962,726
|
||||||
Less: current portion of convertible notes payable
|
(2,644,735
|
)
|
(2,302,620
|
)
|
||||
Long-term portion of convertible notes payable
|
$
|
450,000
|
$
|
1,660,106
|
Balance outstanding, December 31, 2016
|
$
|
2,007,557
|
||
Issuance of convertible notes payable for acquisition of VWES
|
1,500,000
|
|||
Issuance of convertible notes payable for cash
|
836,000
|
|||
Repayment of notes
|
(219,721
|
)
|
||
Conversion of notes payable to common stock
|
(88,902
|
)
|
||
Discount from issuance of common stock
|
(16,500
|
)
|
||
Discount from beneficial conversion feature
|
(30,000
|
)
|
||
Discount from derivative liabilities
|
(115,000
|
)
|
||
Amortization of debt discounts
|
89,292
|
|||
Balance outstanding, December 31, 2017
|
3,962,726
|
|||
Issuance of convertible notes payable for acquisition of APF
|
450,000
|
|||
Issuance of convertible notes payable for cash
|
2,355,950
|
|||
Issuance for debt discounts
|
147,341
|
|||
Extinguishment of convertible note
|
(1,500,000
|
)
|
||
Repayment of notes
|
(1,417,133
|
)
|
||
Conversion of notes payable to common stock
|
(50,133
|
)
|
||
Discount from beneficial conversion feature
|
(2,282,970
|
)
|
||
Amortization of debt discounts
|
1,428,954
|
|||
Balance outstanding, December 31, 2018
|
$
|
3,094,735
|
•
|
Issued 499,999 shares of its Class A common stock in connection with a convertible note payable. The note payable had an embedded conversion option that was a derivative, and
the residual amount after allocating proceeds to the derivative was $0. Accordingly, no discount was recognized.
|
•
|
Issued 120,000 shares of its Class A common stock in connection with the conversion of convertible notes payable and accrued interest with a value of $15,600.
|
•
|
Issued 100,000 shares of the Company's Class A common stock related to the Amended Agreement with the seller of VWES.
|
•
|
Issued 76,670 shares of Class A common stock in connection with a convertible note payable. The value of the shares amounted to $9,584 and has been recorded as a discount to
the note payable.
|
•
|
Issued 3,400,000 shares of Class B common stock to various employees, officers and board members as compensation. The value of the shares amounted to $176,800 and has been
recorded as a component of general and administrative expenses for the year ended December 31, 2018.
|
•
|
Issued 250,000 shares of Class A common stock for the conversion of $7,250 of outstanding convertible notes payable.
|
•
|
Issued 23,330 shares of Class A common stock with debt valued at $2,333.
|
•
|
Issued 274,295 shares of Class A common stock for the conversion of $14,000 of outstanding convertible notes payable.
|
•
|
Issued 195,924 shares of Class A common stock for the conversion of $10,000 of outstanding convertible notes payable.
|
•
|
Issued 175,702 shares of Class A common stock for the conversion of $3,883 of outstanding convertible notes payable and $3,454 of accrued interest.
|
•
|
Issued 1,250,000 shares of Class A common stock as an inducement to investors to entering into convertible note agreements.
|
•
|
Issued 578,640 shares of its Class A common stock for services. Total expense for the shares issued for services was $62,084;
|
•
|
Issued 886,757 shares of its Class A common stock in connection with the conversion of convertible notes payable and accrued interest with a value of $99,573;
|
•
|
Issued 132,209 shares of the Company's restricted Class A common stock in private placement transactions to investors, in exchange for capital raised of $40,000; and
|
•
|
Issued 150,000 Class A common stock to a lender valued at $16,500.
|
2018
|
2017
|
|||||||
Risk free rate
|
2.38
|
%
|
2.38
|
%
|
||||
Volatility
|
200
|
%
|
200
|
%
|
||||
Expected terms (years)
|
6.25
|
6.25
|
||||||
Dividend rate
|
0
|
%
|
0
|
%
|
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Exercise
|
Contractual
|
Intrinsic
|
||||||||||||||
Options
|
Price
|
Life (Years)
|
Value
|
|||||||||||||
Outstanding at December 31, 2016
|
-
|
$
|
0.00
|
|||||||||||||
Granted
|
1,344,000
|
0.57
|
||||||||||||||
Forfeited
|
(561,750
|
)
|
0.77
|
|||||||||||||
Outstanding at December 31, 2017
|
782,250
|
$
|
0.42
|
9.44
|
$
|
-
|
||||||||||
Granted
|
1,064,000
|
0.07
|
||||||||||||||
Forfeited
|
(56,250
|
)
|
0.81
|
|||||||||||||
Exercised
|
-
|
0.00
|
||||||||||||||
Outstanding at December 31, 2018
|
1,790,000
|
$
|
0.19
|
9.10
|
$
|
-
|
||||||||||
Vested and expected to vest at December 31, 2018
|
1,790,000
|
$
|
0.19
|
9.10
|
$
|
-
|
||||||||||
Exercisable at December 31, 2018
|
391,969
|
$
|
0.32
|
8.67
|
$
|
-
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||||||
Average
|
Average
|
Average
|
|||||||||||||||||||||
Exercise
|
Number
|
Remaining
|
Exercise
|
Number
|
Exercise
|
||||||||||||||||||
Price
|
of Shares
|
Life (Years)
|
Price
|
of Shares
|
Price
|
||||||||||||||||||
$
|
0.05
|
979,000
|
9.38
|
$
|
0.05
|
88,000
|
$
|
0.05
|
|||||||||||||||
0.10
|
85,000
|
9.28
|
0.10
|
10,625
|
0.10
|
||||||||||||||||||
0.13
|
388,500
|
8.59
|
0.13
|
145,688
|
0.13
|
||||||||||||||||||
0.26
|
114,000
|
8.34
|
0.26
|
49,875
|
0.26
|
||||||||||||||||||
0.90
|
223,500
|
8.27
|
0.90
|
97,781
|
0.90
|
||||||||||||||||||
1,790,000
|
391,969
|
Purchase
Allocation
|
||||
Cash
|
$
|
262,384
|
||
Accounts Receivable, net
|
245,833
|
|||
Property, Plant & Equipment
|
4,804,458
|
|||
Intangibles
|
-
|
|||
Goodwill
|
167,845
|
|||
Accrued Expenses
|
(25,086
|
)
|
||
Total consideration
|
$
|
5,455,434
|
Non-Cash
|
||||
Consideration
|
||||
Note payable
|
$
|
3,000,000
|
||
Common stock
|
15,000
|
|||
Warrants
|
9,142
|
|||
Land and building
|
173,396
|
|||
Total
|
$
|
3,197,538
|
Purchase
Allocation
|
||||
Accounts receivable
|
$
|
945,050
|
||
Inventory
|
675,074
|
|||
Prepaid expenses and other current assets
|
250,040
|
|||
Property and equipment
|
3,300,000
|
|||
Goodwill
|
1,230,100
|
|||
Accounts payable
|
(1,234,328
|
)
|
||
Accrued expenses
|
(154,186
|
)
|
||
Line of credit
|
(165,000
|
)
|
||
Deferred tax liability
|
(470,000
|
)
|
||
$
|
4,376,750
|
Pro Forma
Combined Financials
(Unaudited)
|
||||||||
Year Ended
December 31,
2018
|
Year Ended
December 31,
2017
|
|||||||
Revenue
|
$
|
15,407,012
|
$
|
11,995,811
|
||||
Net Loss from continuing operations
|
$
|
(3,189,893
|
)
|
$
|
(1,649,423
|
)
|
||
Net loss per shares from continuing operations
|
$
|
(0.12
|
)
|
$
|
(0.07
|
)
|
2018
|
2017
|
|||||||||||||||
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
Federal statutory rates
|
$
|
(1,660,684
|
)
|
21.0
|
%
|
$
|
(1,106,976
|
)
|
34.0
|
%
|
||||||
State income taxes
|
(474,481
|
)
|
6.0
|
%
|
(367,525
|
)
|
11.3
|
%
|
||||||||
Permanent differences
|
890,348
|
-11.3
|
%
|
4,103
|
-0.1
|
%
|
||||||||||
Impact of change in tax rate
|
-
|
727,566
|
22.3
|
%
|
||||||||||||
Other
|
-
|
(27,282
|
)
|
0.9
|
%
|
|||||||||||
Valuation allowance against net deferred tax assets
|
1,201,418
|
-15.2
|
%
|
511,722
|
-14.9
|
%
|
||||||||||
Effective rate
|
$
|
(43,399
|
)
|
0.5
|
%
|
$
|
(258,392
|
)
|
53.5
|
%
|
2018
|
2017
|
|||||||
Deferred income tax asset
|
||||||||
Net operation loss carryforwards
|
$
|
2,607,105
|
$
|
1,253,964
|
||||
Total deferred income tax asset
|
2,607,105
|
1,253,964
|
||||||
Less: valuation allowance
|
(2,607,105
|
)
|
(1,253,964
|
)
|
||||
Total deferred income tax asset
|
$
|
-
|
$
|
-
|
2018
|
2017
|
|||||||
Deferred income tax liabilities:
|
||||||||
Book to tax differences in intangible assets
|
608,304
|
181,703
|
||||||
Total deferred income tax asset
|
$
|
608,304
|
$
|
181,703
|
Year Ended December 31, 2018
|
||||||||||||||||
Unallocated
|
||||||||||||||||
and
|
Total
|
|||||||||||||||
QCA
|
APF
|
Eliminations
|
Consolidated
|
|||||||||||||
Revenue
|
$
|
10,513,743
|
3,104,791
|
$
|
643,260
|
$
|
14,261,794
|
|||||||||
Segment gross profit
|
3,293,86
|
1,078,075
|
449,535
|
4,820,796
|
||||||||||||
Segment depreciation and amortization
|
299,328
|
200,247
|
33,333
|
532,908
|
||||||||||||
Segment interest expense
|
734,033
|
153,107
|
2,234,061
|
3,121,201
|
||||||||||||
Segment net income (loss)
|
390,158
|
(455,125
|
)
|
(2,931,926
|
)
|
(2,996,893
|
)
|
|||||||||
As of December 31, 2018
|
||||||||||||||||
Unallocated
|
||||||||||||||||
and
|
Total
|
|||||||||||||||
QCA
|
APF
|
Eliminations
|
Consolidated
|
|||||||||||||
Accounts receivable, net
|
$
|
1,649,701
|
$
|
958,153
|
$
|
2,500
|
$
|
2,610,354
|
||||||||
Goodwill
|
1,963,761
|
1,230,100
|
-
|
3,193,861
|
||||||||||||
Total assets
|
10,767,883
|
6,159,098
|
1,013,695
|
17,940,676
|
||||||||||||
Year Ended December 31, 2017
|
||||||||||||||||
Unallocated
|
||||||||||||||||
and
|
Total
|
|||||||||||||||
QCA
|
Eliminations
|
Consolidated
|
||||||||||||||
Revenue
|
$
|
7,809,813
|
$
|
508,203
|
$
|
8,318,016
|
||||||||||
Segment gross profit
|
2,191,078
|
219,517
|
2,410,595
|
|||||||||||||
Segment depreciation and amortization
|
289,746
|
50,001
|
339,747
|
|||||||||||||
Segment interest expense
|
730,096
|
532,397
|
1,262,493
|
|||||||||||||
Segment net income (loss)
|
327,511
|
(1,614,287
|
)
|
(1,286,776
|
)
|
|||||||||||
As of December 31, 2017
|
||||||||||||||||
Unallocated
|
||||||||||||||||
and
|
Total
|
|||||||||||||||
QCA
|
Eliminations
|
Consolidated
|
||||||||||||||
Accounts receivable, net
|
$
|
1,545,422
|
$
|
15,058
|
$
|
1,560,480
|
||||||||||
Goodwill
|
1,963,761
|
-
|
1,963,761
|
|||||||||||||
Total assets
|
10,569,893
|
5,401,057
|
15,970,950
|
2018
|
2017
|
|||||||
Risk free rate
|
2.63
|
%
|
2.38
|
%
|
||||
Volatility
|
200
|
%
|
200
|
%
|
||||
Expected terms (years)
|
0.5 to 3.0
|
0.5 to 2.67
|
||||||
Dividend rate
|
0
|
%
|
0
|
%
|
Fair Value
As of
|
Fair Value Measurements at
|
|||||||||||||||
December 31,
|
December 31, 2018
|
|||||||||||||||
Description
|
2018
|
Using Fair Value Hierarchy
|
||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Conversion feature on convertible notes
|
$
|
1,892,321
|
$
|
-
|
$
|
1,892,321
|
$
|
-
|
Fair Value
As of
|
Fair Value Measurements at
|
|||||||||||||||
December 31,
|
December 31, 2017
|
|||||||||||||||
Description
|
2017
|
Using Fair Value Hierarchy
|
||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Conversion feature on convertible notes
|
$
|
271,588
|
$
|
-
|
$
|
271,5881
|
$
|
-
|
Derivative liability balance, December 31, 2016
|
$
|
-
|
||
Issuance of derivative liability during the period
|
367,633
|
|||
Derivative liability resolution
|
(222,099
|
)
|
||
Change in derivative liability during the period
|
126,054
|
|||
Derivative liability balance, December 31, 2017
|
271,588
|
|||
Issuance of derivative liability during the period
|
2,282,970
|
|||
Derivative liability resolution
|
(58,018
|
)
|
||
Change in derivative liability during the period
|
(604,219
|
)
|
||
Derivative liability balance, December 31, 2018
|
$
|
1,892,321
|
2018
|
2017
|
|||||||
Revenue
|
$
|
3,040,458
|
$
|
1,773,474
|
||||
Cost of revenue
|
2,974,313
|
2,288,815
|
||||||
Gross Profit
|
66,145
|
(515,341
|
)
|
|||||
Operating expenses
|
5,045,078
|
890,856
|
||||||
Loss from operations
|
(4,978,933
|
)
|
(1,406,197
|
)
|
||||
Other income (expenses)
|
67,809
|
(304,447
|
)
|
|||||
Net loss
|
$
|
(4,911,124
|
)
|
$
|
(1,710,644
|
)
|
2018
|
2017
|
|||||||
Current assets
|
$
|
121,296
|
$
|
574,174
|
||||
Property and equipment
|
387,727
|
4,174,629
|
||||||
Goodwill
|
-
|
167,845
|
||||||
Total assets
|
509,023
|
4,916,648
|
||||||
Current liabilities
|
2,493,049
|
922,276
|
||||||
Notes payable - related party
|
43,500
|
343,500
|
||||||
Notes payable
|
215,898
|
2,079,198
|
||||||
Total liabilities
|
2,752,447
|
3,344,974
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash
|
$
|
251,019
|
$
|
207,205
|
||||
Accounts receivable
|
4,631,642
|
2,610,354
|
||||||
Inventory
|
3,107,885
|
2,175,795
|
||||||
Capitalized contract costs
|
64,234
|
64,234
|
||||||
Prepaid expenses and other current assets
|
1,117,719
|
222,200
|
||||||
Assets of discontinued operations
|
-
|
121,296
|
||||||
Total current assets
|
9,172,499
|
5,401,084
|
||||||
Property and equipment, net
|
11,693,599
|
7,990,556
|
||||||
Intangible asset, net
|
1,331,723
|
677,210
|
||||||
Right of use assets, net
|
721,004
|
-
|
||||||
Goodwill
|
3,007,453
|
3,193,861
|
||||||
Other non-current assets
|
346,655
|
290,238
|
||||||
Assets of discontinued operations
|
-
|
387,727
|
||||||
TOTAL ASSETS
|
$
|
26,272,933
|
$
|
17,940,676
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
3,777,733
|
$
|
3,102,970
|
||||
Accrued expenses
|
2,846,355
|
1,254,853
|
||||||
Deferred revenue
|
-
|
25,287
|
||||||
Derivative liabilities
|
1,850,947
|
1,892,321
|
||||||
Deposits
|
12,509
|
12,509
|
||||||
Notes payable, current portion
|
6,629,858
|
3,585,603
|
||||||
Notes payable, related parties, current portion
|
401,820
|
192,000
|
||||||
Convertible notes payable, current portion, net of discount of $113,741 and $942,852
|
1,787,943
|
2,644,735
|
||||||
Financing lease obligation, current portion
|
234,682
|
105,458
|
||||||
Operating lease obligation, current portion
|
254,535
|
-
|
||||||
Acquisition contingency
|
500,000
|
-
|
||||||
Net liabilities of discontinued operations
|
-
|
2,752,447
|
||||||
Total current liabilities
|
18,296,382
|
15,568,183
|
||||||
Notes payable, net of current portion
|
5,521,502
|
4,517,441
|
||||||
Convertible notes payable, net of current portion
|
1,122,688
|
450,000
|
||||||
Financing lease obligations, net of current portion
|
11,455,105
|
8,295,176
|
||||||
Operating lease obligations, net of current portion
|
474,473
|
-
|
||||||
Deferred tax liability
|
608,304
|
608,304
|
||||||
TOTAL LIABILITIES
|
37,478,454
|
29,439,104
|
||||||
STOCKHOLDERS' DEFICIT:
|
||||||||
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, none issued and outstanding at September 30, 2019 and December 31, 2018
|
-
|
-
|
||||||
Class A Common stock, $0.0001 par value, 125,000,000 shares authorized, 95,370,161 and 26,567,410 shares issued and outstanding at September 30, 2019 and December 31, 2018
|
9,537
|
2,657
|
||||||
Class B Common stock, $0.0001 par value, 10,000,000 shares authorized, 5,000,000 and 5,000,000 shares issued and outstanding at September 30, 2019 and December 31, 2018
|
500
|
500
|
||||||
Class C Common stock, $0.0001 par value, 15,000,000 shares authorized, 9,870,200 shares issued and outstanding at September 30, 2019
|
987
|
-
|
||||||
Additional paid-in capital
|
18,557,801
|
17,018,509
|
||||||
Accumulated deficit
|
(29,774,346
|
)
|
(28,520,094
|
)
|
||||
Total stockholders' deficit
|
(11,205,521
|
)
|
(11,498,428
|
)
|
||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
26,272,933
|
$
|
17,940,676
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months ended
September 30, |
Nine Months Ended
September 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenue
|
$
|
7,088,182
|
$
|
4,342,203
|
$
|
20,690,014
|
$
|
10,570,032
|
||||||||
Cost of revenue
|
5,311,323
|
2,119,913
|
15,542,194
|
6,478,090
|
||||||||||||
Gross Profit
|
1,776,859
|
2,222,290
|
5,147,820
|
4,091,942
|
||||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative expenses
|
1,739,867
|
2,387,092
|
5,509,996
|
4,255,035
|
||||||||||||
Total operating expenses
|
1,739,867
|
2,387,092
|
5,509,996
|
4,255,035
|
||||||||||||
Income (loss) from operations
|
36,992
|
(164,802
|
)
|
(362,176
|
)
|
(163,093
|
)
|
|||||||||
Other income (expenses)
|
||||||||||||||||
Interest expense
|
(698,844
|
)
|
(701,114
|
)
|
(2,736,968
|
)
|
(1,642,562
|
)
|
||||||||
Change in value of derivative liability
|
3,389,116
|
(1,012,743
|
)
|
(689,369
|
)
|
(766,718
|
)
|
|||||||||
Gain on extinguishment of debt
|
-
|
-
|
-
|
6,305
|
||||||||||||
Other income
|
77,918
|
55,949
|
206,681
|
173,608
|
||||||||||||
Total other income (expenses)
|
2,768,190
|
(1,657,908
|
)
|
(3,219,656
|
)
|
(2,229,367
|
)
|
|||||||||
Loss before income tax
|
2,805,182
|
(1,822,710
|
)
|
(3,581,832
|
)
|
(2,392,460
|
)
|
|||||||||
Income tax (benefit)
|
-
|
-
|
-
|
-
|
||||||||||||
Income (loss) from continuing operations
|
2,805,182
|
(1,822,710
|
)
|
(3,581,832
|
)
|
(2,392,460
|
)
|
|||||||||
Discontinued operations:
|
||||||||||||||||
Loss from operations of discontinued operations
|
-
|
(1,051,916
|
)
|
(95,179
|
)
|
(1,720,538
|
)
|
|||||||||
Gain on disposition of discontinued operations
|
-
|
-
|
2,515,028
|
-
|
||||||||||||
Total discontinued operations
|
-
|
(1,051,916
|
)
|
2,419,849
|
(1,720,538
|
)
|
||||||||||
Net income (loss)
|
$
|
2,805,182
|
$
|
(2,874,626
|
)
|
$
|
(1,161,983
|
)
|
$
|
(4,112,998
|
)
|
|||||
Weighted average shares outstanding :
|
||||||||||||||||
Basic
|
101,810,802
|
30,358,570
|
62,450,846
|
27,813,506
|
||||||||||||
Diluted
|
237,269,687
|
30,358,570
|
62,450,846
|
27,813,506
|
||||||||||||
Basic Income (loss) per share
|
||||||||||||||||
Continuing operations
|
$
|
0.03
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
|||||
Discontinued operations
|
-
|
$
|
(0.03
|
)
|
0.04
|
$
|
(0.06
|
)
|
||||||||
$
|
0.03
|
(0.09
|
)
|
$
|
(0.02
|
)
|
(0.15
|
)
|
||||||||
Diluted income (loss) per share
|
||||||||||||||||
Continuing operations
|
$
|
(0.00
|
)
|
$
|
(0.06
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
||||
Discontinued operations
|
-
|
$
|
(0.03
|
)
|
0.04
|
$
|
(0.06
|
)
|
||||||||
$
|
(0.00
|
)
|
(0.09
|
)
|
$
|
(0.02
|
)
|
(0.15
|
)
|
ALPINE 4 TECHNOLOGIES, LTD. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
|
||||||||||||||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||||||||||||||
Class A
Common Stock
|
Class B
Common Stock
|
Class C
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
||||||||||||||||||||||||||||
Balance, December 31, 2018
|
26,567,410
|
$
|
2,657
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
17,018,509
|
$
|
(28,520,094
|
)
|
$
|
(11,498,428
|
)
|
|||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
1,670,000
|
167
|
26,421
|
26,588
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
10,993
|
10,993
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,341
|
19,341
|
||||||||||||||||||||||||||||||||||
Net income for the three months
|
989,511
|
989,511
|
||||||||||||||||||||||||||||||||||
Balance, March 31, 2019
|
28,237,410
|
2,824
|
5,000,000
|
500
|
-
|
-
|
17,075,264
|
(27,530,583
|
)
|
(10,451,995
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
33,975,924
|
3,398
|
232,551
|
235,949
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
332,703
|
332,703
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,556
|
19,556
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(4,956,676
|
)
|
(4,956,676
|
)
|
||||||||||||||||||||||||||||||||
Balance, June 30, 2019
|
62,213,334
|
6,222
|
5,000,000
|
500
|
-
|
-
|
17,660,074
|
(32,487,259
|
)
|
(14,820,463
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
32,956,827
|
3,295
|
258,004
|
261,299
|
||||||||||||||||||||||||||||||||
Issuance of shares of common stock for dividend
|
7,097,594
|
710
|
91,559
|
(92,269
|
)
|
-
|
||||||||||||||||||||||||||||||
Conversion of Class B to Class A
|
200,000
|
20
|
(200,000
|
)
|
(20
|
)
|
-
|
|||||||||||||||||||||||||||||
Issuance of shares of common stock for services
|
200,000
|
20
|
2,772,606
|
277
|
38,347
|
38,644
|
||||||||||||||||||||||||||||||
Derivative liability resolution
|
490,047
|
490,047
|
||||||||||||||||||||||||||||||||||
Share-based compensation expense
|
19,770
|
19,770
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
2,805,182
|
2,805,182
|
||||||||||||||||||||||||||||||||||
Balance, September 30, 2019
|
95,370,161
|
$
|
9,537
|
5,000,000
|
$
|
500
|
9,870,200
|
$
|
987
|
$
|
18,557,801
|
$
|
(29,774,346
|
)
|
$
|
(11,205,521
|
)
|
|||||||||||||||||||
Balance, December 31, 2017
|
23,222,087
|
$
|
2,322
|
1,600,000
|
$
|
160
|
-
|
$
|
-
|
$
|
16,573,632
|
$
|
(20,433,875
|
)
|
$
|
(3,857,761
|
)
|
|||||||||||||||||||
Adoption of ASC 606
|
(178,202
|
)
|
(178,202
|
)
|
||||||||||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
120,000
|
12
|
15,588
|
15,600
|
||||||||||||||||||||||||||||||||
Issuance of common stock for modification of debt
|
100,000
|
10
|
14,990
|
15,000
|
||||||||||||||||||||||||||||||||
Issuance of shares for debt discount
|
333,333
|
33
|
56,633
|
56,666
|
||||||||||||||||||||||||||||||||
Reclassification of shares from mezzanine
|
379,403
|
38
|
(38
|
)
|
-
|
|||||||||||||||||||||||||||||||
Derivative liability resolution
|
125,759
|
125,759
|
||||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
15,840
|
15,840
|
||||||||||||||||||||||||||||||||||
Change in fair value of warrant modification
|
4,310
|
4,310
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(661,078
|
)
|
(661,078
|
)
|
||||||||||||||||||||||||||||||||
Balance, March 31, 2018
|
24,154,823
|
2,415
|
1,600,000
|
160
|
-
|
-
|
16,806,714
|
(21,273,155
|
)
|
(4,463,866
|
)
|
|||||||||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
713,033
|
72
|
16,762
|
16,834
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
(182,425
|
)
|
(182,425
|
)
|
||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
17,555
|
17,555
|
||||||||||||||||||||||||||||||||||
Shares issued for employee compensation
|
3,400,000
|
340
|
176,460
|
176,800
|
||||||||||||||||||||||||||||||||
Net loss for the three months
|
(577,294
|
)
|
(577,294
|
)
|
||||||||||||||||||||||||||||||||
Balance, June 30, 2018
|
24,867,856
|
$
|
2,487
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
16,835,066
|
$
|
(21,850,449
|
)
|
$
|
(5,012,396
|
)
|
|||||||||||||||||||
Issuance of shares of common stock for convertible note payable and accrued interest
|
669,251
|
66
|
33,604
|
33,670
|
||||||||||||||||||||||||||||||||
Derivative liability resolution
|
58,018
|
58,018
|
||||||||||||||||||||||||||||||||||
Stock-based compensation expense
|
18,914
|
18,914
|
||||||||||||||||||||||||||||||||||
Net loss for the three months
|
(2,874,626
|
)
|
(2,874,626
|
)
|
||||||||||||||||||||||||||||||||
Balance, September 30, 2018
|
25,537,107
|
$
|
2,553
|
5,000,000
|
$
|
500
|
-
|
$
|
-
|
$
|
16,945,602
|
$
|
(24,725,075
|
)
|
$
|
(7,776,420
|
)
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Cash
|
$
|
251,019
|
$
|
207,205
|
||||
Restricted cash included in other non-current assets
|
207,311
|
207,311
|
||||||
Total cash and restricted cash shown in statement of cash flows
|
$
|
458,330
|
$
|
414,516
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Raw materials
|
$
|
1,460,091
|
$
|
676,621
|
||||
WIP
|
7,558
|
-
|
||||||
Finished goods
|
1,640,236
|
1,499,174
|
||||||
$
|
3,107,885
|
$
|
2,175,795
|
Automobiles & Trucks
|
10 to 20 years
|
Buildings
|
39 years
|
Leasehold Improvements
|
15 years or time remaining on lease (whichever is shorter)
|
Equipment
|
10 years
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Automobiles and trucks
|
$
|
155,179
|
$
|
155,179
|
||||
Machinery and equipment
|
3,654,717
|
2,548,855
|
||||||
Office furniture and fixtures
|
114,867
|
109,619
|
||||||
Building
|
9,062,000
|
5,795,000
|
||||||
Leasehold improvements
|
307,341
|
261,608
|
||||||
Less: Accumulated depreciation
|
(1,600,505
|
)
|
(879,705
|
)
|
||||
$
|
11,693,599
|
$
|
7,990,556
|
15 years
|
|
Non-compete agreements
|
15 years
|
Software development
|
5 years
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Software
|
$
|
278,474
|
$
|
278,474
|
||||
Noncompete
|
100,000
|
100,000
|
||||||
Customer lists
|
1,321,187
|
531,187
|
||||||
Less: Accumulated amortization
|
(367,938
|
)
|
(232,451
|
)
|
||||
$
|
1,331,723
|
$
|
677,210
|
Twelve Months Ending September 30,
|
||||
2020
|
$
|
132,627
|
||
2021
|
132,627
|
|||
2022
|
132,627
|
|||
2023
|
99,028
|
|||
2024
|
99,028
|
|||
Thereafter
|
735,786
|
|||
Total
|
$
|
1,331,723
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Restricted Cash
|
$
|
207,311
|
$
|
207,311
|
||||
Deposits
|
105,927
|
50,927
|
||||||
Other
|
33,417
|
32,000
|
||||||
$
|
346,655
|
$
|
290,238
|
For the Three Months
ended
September 30, 2019
|
For the Three Months
ended
September 30, 2018
|
|||||||||||||||||||||||
Net Income (Loss)
|
Shares
|
Per Share Amount
|
Net Income (Loss)
|
Shares
|
Per Share Amount
|
|||||||||||||||||||
Basic EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders
|
$
|
2,805,182
|
|
101,810,802
|
$
|
0.03
|
|
$
|
(2,874,626
|
)
|
30,358,570
|
$
|
(0.09
|
)
|
||||||||||
Effect of Dilutive Securities
|
||||||||||||||||||||||||
Convertible debt
|
(3,468,509
|
)
|
135,458,885
|
-
|
- |
-
|
||||||||||||||||||
Dilute EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders plus assumed conversions
|
$
|
(663,327
|
)
|
237,269,687
|
$
|
(0.00
|
)
|
$
|
(2,874,626
|
)
|
30,962,398
|
$
|
(0.09
|
)
|
For the Nine Months
ended
September 30, 2019
|
For the Nine Months
ended
September 30, 2018
|
|||||||||||||||||||||||
Net Income (Loss)
|
Shares
|
Per Share Amount
|
Net Income (Loss)
|
Shares
|
Per Share Amount
|
|||||||||||||||||||
Basic EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders
|
$
|
(1,161,983
|
)
|
62,450,846
|
$
|
(0.02
|
)
|
$
|
(4,112,998
|
)
|
27,813,506
|
$
|
(0.15
|
)
|
||||||||||
Effect of Dilutive Securities
|
||||||||||||||||||||||||
Convertible debt
|
-
|
-
|
||||||||||||||||||||||
Dilute EPS
|
||||||||||||||||||||||||
Income (loss) available to stockholders plus assumed conversions
|
$
|
(1,161,983
|
)
|
62,450,846
|
$
|
(0.02
|
)
|
$
|
(4,112,998
|
)
|
27,813,506
|
$
|
(0.15
|
)
|
Finance
|
Operating
|
|||||||
Twelve Months Ended September 30,
|
Leases
|
Leases
|
||||||
2020
|
$
|
1,206,080
|
$
|
346,998
|
||||
2021
|
1,228,708
|
356,757
|
||||||
2022
|
1,248,696
|
142,116
|
||||||
2023
|
1,269,248
|
40,950
|
||||||
2024
|
1,251,104
|
-
|
||||||
Thereafter
|
11,843,097
|
-
|
||||||
Total
|
18,046,933
|
886,821
|
||||||
Less: current lease obligation
|
(234,682
|
)
|
(254,535
|
)
|
||||
Less: imputed interest
|
(6,357,146
|
)
|
(157,813
|
)
|
||||
Non-current capital leases obligations
|
$
|
11,455,105
|
$
|
474,473
|
Classification on Balance Sheet
|
September 30,
2019
|
||||
Assets
|
|||||
Operating lease assets
|
Operating lease right of use assets
|
$
|
721,004
|
||
Total lease assets
|
$
|
721,004
|
|||
Liabilities
|
|||||
Current liabilities
|
|||||
Operating lease liability
|
Current operating lease liability
|
$
|
254,535
|
||
Noncurrent liabilities
|
|||||
Operating lease liability
|
Long-term operating lease liability
|
474,473
|
|||
Total lease liability
|
$
|
729,008
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Lines of credit, current portion
|
$
|
3,086,487
|
$
|
2,504,440
|
||||
Equipment loans, current portion
|
234,659
|
260,301
|
||||||
Term notes, current portion
|
3,308,712
|
820,862
|
||||||
Total current
|
6,629,858
|
3,585,603
|
||||||
Long-term portion
|
5,521,502
|
4,517,441
|
||||||
Total notes payable
|
$
|
12,151,360
|
$
|
8,103,044
|
Twelve Months Ending September 30,
|
||||
2020
|
$
|
6,629,858
|
||
2021
|
2,752,639
|
|||
2022
|
2,648,863
|
|||
2023
|
80,000
|
|||
2024
|
40,000
|
|||
Total
|
$
|
12,151,360
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Notes payable; non-interest bearing; due upon demand; unsecured
|
$
|
4,500
|
$
|
4,500
|
||||
Note payable; bearing interest at 8% per annum; due June 30, 2017; unsecured
|
7,500
|
7,500
|
||||||
Series of notes payable, bearing interest at rates from 10% to 20% per annum, with maturity dates from April 2018 to July 2020, unsecured
|
389,820
|
180,000
|
||||||
Total notes payable - related parties
|
$
|
401,820
|
$
|
192,000
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Series of convertible notes payable issued prior to December 31, 2016, bearing interest at rates of 8% - 20% per annum, with due dates ranging from April 2016 through October
2017. The outstanding principal and interest balances are convertible into shares of Class A common stock at the option of the debt holder at exercise prices ranging from $0.10 to $1 per share.
|
$
|
25,000
|
$
|
25,000
|
||||
Secured convertible notes payable issued to the sellers of QCA on April 1, 2016 for an aggregate of $2,000,000, bearing interest at 5% per annum, due in monthly payments
starting on July 1, 2016 and due in full on July 1, 2019. On August 11, 2019, the Company extended the due date of one of the notes to December 31, 2022. The outstanding principal and interest balances are convertible after 12 months into
Class A common stock at the option of the debt holder at a conversion price of $1 per share.
|
1,429,587
|
1,654,588
|
||||||
Convertible note payable issued in January 2017, bearing interest at rates of 10% per annum, and due in January 2018. The outstanding principal and interest balances are
convertible into shares of Class A common stock at the option of the debt holder at an exercise price of $1 per share.
|
10,000
|
10,000
|
||||||
On January 10, 2018, the Company entered into a variable convertible note for $150,000 with net proceeds of $135,000. The note is due October 1, 2018 and bears interest at
12% per annum. The note is immediately convertible into shares of Class A common stock at the lesser of $0.16 per share or 60% of the lowest trading price the previous 25 days prior to conversion. The Company can prepay the note within the
first 90 days following January 10, 2018 with a prepayment penalty equal to 145% of the total outstanding balance. The Company issued 333,333 shares to the lender with this note, which has been recorded as a discount.
|
-
|
95,000
|
||||||
On April 5, 2018, the Company entered into convertible promissory notes for an aggregate principal amount of $450,000 as part of the consideration for the acquisition of APF
(see Note 9). The convertible notes are due in full in 36 months and bear interest at 4.25% per annum, and are convertible into shares of Class A common stock after 6 months from the issuance date at a rate of $1 per share.
|
450,000
|
450,000
|
||||||
On April 9, 2018, the Company entered into a variable convertible note for $124,199 with net proceeds of $115,000. The note is due January 9, 2019 and bears interest at 12%
per annum. After 180 days, the note is convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion. In connection
with this variable convertible note, the Company issued 76,670 shares of its Class A common stock, along with warrants to purchase 153,340 shares of Class A common stock at an exercise price of $1 per share which are immediately vested and
have a 3 years contractual life. The value of the common stock and warrants have been recorded as a discount.
|
500
|
61,699
|
On April 9, 2018, the Company entered into a variable convertible note for $37,800 with net proceeds of $35,000. The note is due January 9, 2019 and bears interest at 12% per
annum. After 180 days, the note is convertible into shares of the Company’s Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
68,757
|
37,800
|
||||||
On June 4, 2018, the Company entered into a variable convertible note for $165,000 with net proceeds of $151,500. The note is due December 4, 2019 and bears interest at 10%
per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion. The Company issued
850,000 shares of Class A common stock to the note holder which are returnable if no event of default has occurred and the note is paid in full within 180 days of the note date.
|
116,480
|
165,000
|
||||||
On July 18, 2018, the Company entered into a variable convertible note for $88,000 with net proceeds of $88,000. The note is due April 30, 2019 and bears interest at 12% per
annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
88,000
|
||||||
On August 30, 2018, the Company entered into a variable convertible note for $337,500 with net proceeds of $303,750. The note is due February 28, 2019 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
198,348
|
337,500
|
||||||
On September 27, 2018, the Company entered into a variable convertible note for $93,000 with net proceeds of $93,000. The note is due July 15, 2019 and bears interest at 12%
per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
-
|
93,000
|
||||||
On October 23, 2018, the Company entered into a variable convertible note for $220,000 with net proceeds of $198,000. The note is due December 14,2018 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion.
|
49,000
|
220,000
|
||||||
On November 12, 2018, the Company entered into a variable convertible note for $670,000 with net proceeds of $636,000. The note is due November 12, 2019 and bears interest at
10% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.
|
511,700
|
670,000
|
On December 7, 2018, the Company entered into a variable convertible note for $130,000 with net proceeds of $122,200. The note is due September 7, 2019 and bears interest at
12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 40% to the lowest trading closing prices of the stock for 20 days prior to conversion. This convertible note is past due.
|
98,000
|
130,000
|
||||||
On February 5, 2019, the Company entered into a variable convertible note for $103,000 with net proceeds of $103,000. The note is due November 30, 2019 and bears interest at
12% per annum. The note is immediately convertible into shares of the Company's Class A common stock at a discount of 42% to the average of the two lowest trading closing prices of the stock for ten days prior to conversion. This convertible
note is past due.
|
67,000
|
-
|
||||||
Total convertible notes payable
|
3,024,372
|
4,037,587
|
||||||
Less: discount on convertible notes payable
|
(113,741
|
)
|
(942,852
|
)
|
||||
Total convertible notes payable, net of discount
|
2,910,631
|
3,094,735
|
||||||
Less: current portion of convertible notes payable
|
(1,787,943
|
)
|
(2,644,735
|
)
|
||||
Long-term portion of convertible notes payable
|
$
|
1,122,688
|
$
|
450,000
|
Balance outstanding, December 31, 2018
|
$
|
3,094,735
|
||
Issuance of convertible notes payable for cash
|
103,000
|
|||
Issuance of convertible notes payable for penalty interest
|
128,777
|
|||
Repayment of notes
|
(787,700
|
)
|
||
Conversion of notes payable to common stock
|
(457,292
|
)
|
||
Discount from derivative liability
|
(103,000
|
)
|
||
Amortization of debt discounts
|
932,111
|
|||
Balance outstanding, September 30, 2019
|
$
|
2,910,631
|
•
|
issued 68,602,751 shares of Class A common stock for the conversion of $457,292 of outstanding convertible notes payable and $66,544 of accrued interest;
|
•
|
issued 7,097,595 shares of Class C common stock as a dividend to the Class A common stockholders.
|
•
|
issued 200,000 shares of Class B common stock and 2,772,606 shares of Class C common stock to officer, directors and employees for services rendered valued at $38,644.
|
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Exercise
|
Contractual
|
Intrinsic
|
||||||||||||||
Options
|
Price
|
Life (Years)
|
Value
|
|||||||||||||
Outstanding at December 31, 2018
|
1,790,000
|
$
|
0.19
|
9.10
|
$
|
-
|
||||||||||
Granted
|
-
|
|||||||||||||||
Forfeited
|
-
|
|||||||||||||||
Exercised
|
-
|
|||||||||||||||
Outstanding at September 30, 2019
|
1,790,000
|
$
|
0.19
|
8.60
|
$
|
-
|
||||||||||
Vested and expected to vest at September 30, 2019
|
1,790,000
|
$
|
0.19
|
8.35
|
$
|
-
|
||||||||||
Exercisable at September 30, 2019
|
727,594
|
$
|
0.26
|
8.12
|
$
|
-
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||||||
Average
|
Average
|
Average
|
|||||||||||||||||||||
Exercise
|
Number
|
Remaining
|
Exercise
|
Number
|
Exercise
|
||||||||||||||||||
Price
|
of Shares
|
Life (Years)
|
Price
|
of Shares
|
Price
|
||||||||||||||||||
$
|
0.05
|
979,000
|
9.13
|
$
|
0.05
|
271,563
|
$
|
0.05
|
|||||||||||||||
0.10
|
85,000
|
9.04
|
0.10
|
21,250
|
0.10
|
||||||||||||||||||
0.13
|
388,500
|
8.34
|
0.13
|
194,250
|
0.13
|
||||||||||||||||||
0.26
|
114,000
|
8.10
|
0.26
|
64,125
|
0.26
|
||||||||||||||||||
0.90
|
223,500
|
8.02
|
0.90
|
125,719
|
0.90
|
||||||||||||||||||
1,790,000
|
676,907
|
Purchase
Allocation
|
||||
Cash
|
$
|
192,300
|
||
Accounts receivable
|
1,498,591
|
|||
Inventory
|
453,841
|
|||
Prepaid expenses and other current assets
|
858,456
|
|||
Property and equipment
|
4,214,965
|
|||
Goodwill
|
603,592
|
|||
Accounts payable
|
(234,236
|
)
|
||
Accrued expenses
|
(443,908
|
)
|
||
Notes payable
|
(1,033,695
|
)
|
||
$
|
6,109,906
|
Cash
|
2,159,906
|
|||
Seller notes
|
3,450,000
|
|||
Acquisition contingency
|
500,000
|
|||
$
|
6,109,906
|
Purchase
Allocation
|
||||
Accounts receivable
|
$
|
945,050
|
||
Inventory
|
675,074
|
|||
Prepaid expenses and other current assets
|
250,040
|
|||
Property and equipment
|
3,300,000
|
|||
Customer list
|
790,000
|
|||
Goodwill
|
440,100
|
|||
Accounts payable
|
(1,234,328
|
)
|
||
Accrued expenses
|
(154,186
|
)
|
||
Line of credit
|
(165,000
|
)
|
||
Deferred tax liability
|
(470,000
|
)
|
||
$
|
4,376,750
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Sales
|
$
|
20,690,014
|
$
|
19,812,607
|
||||
Cost of goods sold
|
15,542,194
|
14,202,405
|
||||||
Gross profit
|
5,147,820
|
5,610,202
|
||||||
Operating expenses
|
5,509,996
|
5,675,248
|
||||||
Loss from operations
|
(362,176
|
)
|
(65,046
|
)
|
||||
Net loss from continuing operations
|
(3,581,832
|
)
|
(2,121,185
|
)
|
||||
Loss per share
|
(0.06
|
)
|
(0.08
|
)
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenue
|
||||||||||||||||
QCA
|
$
|
2,252,997
|
$
|
2,910,462
|
$
|
7,056,674
|
$
|
7,856,208
|
||||||||
APF
|
966,735
|
1,200,529
|
3,925,190
|
2,162,126
|
||||||||||||
Morris
|
3,820,472
|
-
|
9,561,843
|
-
|
||||||||||||
Unallocated and eliminations
|
47,978
|
231,212
|
146,307
|
551,698
|
||||||||||||
$
|
7,088,182
|
$
|
4,342,203
|
$
|
20,690,014
|
$
|
10,570,032
|
|||||||||
Gross profit
|
||||||||||||||||
QCA
|
$
|
711,053
|
$
|
1,233,038
|
$
|
2,083,729
|
$
|
2,915,421
|
||||||||
APF
|
294,722
|
713,047
|
1,180,619
|
816,688
|
||||||||||||
Morris
|
702,675
|
-
|
1,747,619
|
-
|
||||||||||||
Unallocated and eliminations
|
68,409
|
276,205
|
135,853
|
359,833
|
||||||||||||
$
|
1,776,859
|
$
|
2,222,290
|
$
|
5,147,820
|
$
|
4,091,942
|
|||||||||
Income (loss) from operations
|
||||||||||||||||
QCA
|
$
|
111,832
|
$
|
452,793
|
$
|
179,707
|
$
|
1,184,664
|
||||||||
APF
|
110,454
|
(256,068
|
)
|
561,990
|
(404,148
|
)
|
||||||||||
Morris
|
423,083
|
-
|
507,162
|
-
|
||||||||||||
Unallocated and eliminations
|
(608,377
|
)
|
(361,527
|
)
|
(1,611,035
|
)
|
(943,609
|
)
|
||||||||
$
|
36,992
|
$
|
(164,802
|
)
|
$
|
(362,176
|
)
|
$
|
(163,093
|
)
|
||||||
Depreciation and amortization
|
||||||||||||||||
QCA
|
$
|
84,398
|
$
|
75,755
|
$
|
253,192
|
$
|
220,976
|
||||||||
APF
|
82,514
|
95,817
|
286,119
|
191,634
|
||||||||||||
Morris
|
95,342
|
-
|
281,310
|
-
|
||||||||||||
Unallocated and eliminations
|
8,333
|
52,965
|
24,999
|
278,133
|
||||||||||||
$
|
270,587
|
$
|
224,537
|
$
|
845,620
|
$
|
690,743
|
|||||||||
Interest Expenses
|
||||||||||||||||
QCA
|
$
|
180,014
|
$
|
170,785
|
$
|
538,252
|
$
|
469,368
|
||||||||
APF
|
94,562
|
39,443
|
263,071
|
68,149
|
||||||||||||
Morris
|
150,138
|
-
|
302,724
|
-
|
||||||||||||
Unallocated and eliminations
|
274,130
|
490,886
|
1,632,921
|
1,105,045
|
||||||||||||
$
|
698,844
|
$
|
701,114
|
$
|
2,736,968
|
$
|
1,642,562
|
|||||||||
Net income (loss)
|
||||||||||||||||
QCA
|
$
|
9,736
|
$
|
337,956
|
$
|
(156,877
|
)
|
$
|
888,904
|
|||||||
APF
|
15,892
|
(295,511
|
)
|
298,919
|
(472,297
|
)
|
||||||||||
Morris
|
272,945
|
-
|
209,063
|
-
|
||||||||||||
Unallocated and eliminations
|
2,506,609
|
(1,865,155
|
)
|
(3,932,937
|
)
|
(2,809,067
|
)
|
|||||||||
$
|
2,805,182
|
$
|
(1,822,710
|
)
|
$
|
(3,581,832
|
)
|
$
|
(2,392,460
|
)
|
As of
|
As of
|
|||||||
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Total Assets
|
||||||||
QCA
|
$
|
13,152,517
|
$
|
10,767,883
|
||||
APF
|
11,254,397
|
6,159,098
|
||||||
Morris
|
15,929,389
|
-
|
||||||
Unallocated and eliminations
|
(14,063,370
|
)
|
1,013,695
|
|||||
$
|
26,272,933
|
$
|
17,940,676
|
|||||
Goodwill
|
||||||||
QCA
|
$
|
1,963,761
|
$
|
1,963,761
|
||||
APF
|
440,100
|
1,230,100
|
||||||
Morris
|
603,592
|
-
|
||||||
Unallocated and eliminations
|
-
|
-
|
||||||
$
|
3,007,453
|
$
|
3,193,861
|
|||||
Accounts receivable, net
|
||||||||
QCA
|
$
|
1,531,514
|
$
|
1,649,701
|
||||
APF
|
1,003,589
|
958,153
|
||||||
Morris
|
2,066,789
|
-
|
||||||
Unallocated and eliminations
|
29,750
|
2,500
|
||||||
$
|
4,631,642
|
$
|
2,610,354
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Risk free rate
|
2.03% to 2.51%
|
1.89
|
%
|
|||||
Volatility
|
231% - 321
|
%
|
200
|
%
|
||||
Expected terms (years)
|
0.5 to 1.51
|
1.3 to 2.53
|
||||||
Dividend rate
|
0
|
%
|
0
|
%
|
Description
|
Fair Value
As of
September 30,
2019
|
Fair Value Measurements at
September 30, 2019
Using Fair Value Hierarchy
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Conversion feature on convertible notes
|
|
$
|
1,850,947
|
$
|
-
|
$
|
-
|
$
|
1,850,947
|
Description
|
Fair Value
As of
December 31,
2018
|
Fair Value Measurements at
December 31, 2018
Using Fair Value Hierarchy
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Conversion feature on convertible notes
|
|
$
|
1,892,321
|
$
|
-
|
$
|
-
|
$
|
1,892,321
|
Derivative liability balance, December 31, 2018
|
$
|
1,892,321
|
||
Issuance of derivative liability during the period
|
103,000
|
|||
Derivative liability resolution
|
(833,743
|
)
|
||
Change in derivative liability during the period
|
689,369
|
|||
Derivative liability balance, September 30, 2019
|
$
|
1,850,947
|
Nine Months Ended
September 30,
|
||||||||
2019
|
2018
|
|||||||
Revenue
|
$
|
-
|
$
|
2,938,441
|
||||
Cost of revenue
|
-
|
2,489,273
|
||||||
Gross Profit
|
-
|
449,168
|
||||||
Operating expenses
|
95,179
|
2,267,843
|
||||||
Loss from operations
|
(95,179
|
)
|
(1,818,675
|
)
|
||||
Other income (expenses)
|
-
|
98,137
|
||||||
Net loss
|
$
|
(95,179
|
)
|
$
|
(1,720,538
|
)
|
September 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
Current assets
|
$
|
-
|
$
|
121,296
|
||||
Property and equipment
|
-
|
387,727
|
||||||
Total assets
|
$
|
-
|
$
|
509,023
|
||||
Current liabilities
|
$
|
-
|
$
|
2,493,049
|
||||
Notes payable - related party
|
-
|
43,500
|
||||||
Notes payable
|
-
|
215,898
|
||||||
Total liabilities
|
$
|
-
|
$
|
2,752,447
|
Nature of Expense:
|
Amount
|
|||
SEC Registration Fee
|
$ |
141
|
*
|
|
Accounting fees and expenses
|
$ |
30,000
|
* | |
Legal fees and expenses
|
$
|
30,000
|
*
|
|
Miscellaneous
|
$
|
5,000
|
*
|
|
Total
|
$ |
65,141
|
* | |
*Estimated
|
|
(a)
|
The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act of 1933, each filing of the
registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to Section 15(d) of the Securities Exchange
Act of 1934) that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.
|
|
(b)
|
(1) The undersigned registrant hereby undertakes as follows: that prior to any public reoffering of the securities registered hereunder through use
of a prospectus which is a part of this registration statement, by any person or party who is deemed to be an underwriter within the meaning of Rule 145(c), the issuer undertakes that such reoffering prospectus will contain the information
called for by the applicable registration form with respect to reofferings by persons who may be deemed underwriters, in addition to the information called for by the other items of the applicable form.
|
|
(2)
|
The registrant undertakes that every prospectus: (i) that is filed pursuant to paragraph (1) immediately preceding, or (ii) that purports to meet
the requirements of Section 10(a)(3) of the Securities Act of 1933 and is used in connection with an offering of securities subject to Rule 415, will be filed as a part of an amendment to the registration statement and will not be used until
such amendment is effective, and that, for purposes of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
|
|
(d)
|
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons
of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities
Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by
the final adjudication of such issue.
|
|
(e)
|
The undersigned registrant hereby undertakes to respond to requests for information that is incorporated by reference into the joint proxy
statement/prospectus pursuant to Item 4 of this form, within one business day of receipt of such request, and to send the incorporated documents by first class mail or other equally prompt means. This includes information contained in
documents filed subsequent to the effective date of the registration statement through the date of responding to the request.
|
(f)
|
The undersigned registrant hereby undertakes to supply by means of a post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and included in the registration statement when it became effective.
|
ALPINE 4 TECHNOLOGIES LTD.
|
|
By: /s/ Kent B. Wilson
|
|
Name: Kent B. Wilson,
|
|
|
Title: Chief Executive Officer (Principal Executive Officer), President, Chief Financial Officer (Principal Financial Officer) and Director
|
Signature
|
Title
|
Date
|
/s/ Kent B. Wilson
|
Chief Executive Officer, President
|
February 14, 2020
|
Kent B. Wilson
|
Chief Financial Officer, Director
|
|
/s/ Scott Edwards
|
Director
|
February 14, 2020
|
Scott Edwards
|
||
/s/ Charles Winters
|
Chairman of the Board
|
February 14, 2020
|
Charles Winters
|
||
/s/ Ian Kantrowitz
|
Director
|
February 14, 2020
|
Ian Kantrowitz
|
||
/s/ Jeff Hail
|
Chief Operating Officer
|
February 14, 2020
|
Jeff Hail
|
Exhibit
|
|
Number
|
Description
|
3.1
|
Certificate of Incorporation of Alpine 4 Technologies Ltd. (incorporated by reference to Exhibit 3.1 to Alpine 4’s Registration Statement on Form 10, filed May 8, 2014).
|
3.2
|
Certificate of Amendment to Certificate of Incorporation, dated June 27, 2014 (incorporated by reference to Exhibit 3.3 to Alpine 4’s Current Report on Form 8-K filed July 18, 2014).
|
3.3
|
Certificate of Amendment to Certificate of Incorporation, dated June 30, 2014 (incorporated by reference to Exhibit 3.4 to Alpine 4’s Current Report on Form 8-K filed July 18, 2014).
|
3.4
|
Second Amended and Restated Certificate of Incorporation, dated August 24, 2015 (incorporated by reference to Exhibit 3.1 to Alpine 4’s Current Report on Form 8-K filed August 27, 2015)
|
3.5
|
Certificate of Amendment of Amended and Restated Certificate of Incorporation, dated December 15, 2017 (incorporated by reference to the Company’s Definitive Proxy Statement filed with the SEC on October 10,
2017)
|
3.6
|
Certificate of Amendment of Amended and Restated Certificate of Incorporation, dated December 27, 2019 (incorporated by reference to the Company’s Definitive Information Statement filed with the SEC on December
9, 2019)
|
3.7
|
Certificate of Designation of Rights and Preferences for Series B Preferred Stock (incorporated by reference to the Company’s Current Report filed with the SEC on November 27, 2019)
|
3.8
|
By-Laws of Alpine 4 (incorporated by reference to Exhibit 3.2 to Alpine 4’s Registration Statement on Form 10, filed May 8, 2014).
|
5.1
|
Opinion of Kirton McConkie, P.C. regarding validity of the shares of Alpine 4 Technologies Ltd. Class A common stock being registered hereunder (to be filed by amendment).
|
10.1
|
Purchase Agreement, dated effective January 16, 2020, by and between Alpine 4 Technologies Ltd. and Lincoln Park Capital Fund, LLC (incorporated by reference to the Company’s Current Report filed with the SEC on
January 23, 2020)
|
10.2
|
Registration Rights Agreement, dated effective January 16, 2020, by and between Alpine 4 Technologies Ltd. and Lincoln Park Capital Fund, LLC (incorporated by reference to the Company’s Current Report filed with
the SEC on January 23, 2020)
|
10.3
|
FPCD Note - $350,000 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.4
|
FPCD Note - $600,000 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.5
|
Note Amendment – #1 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.6
|
Note Amendment - # 2 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.7
|
FPCD Note - $137,870.48 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.8
|
Note Amendment - $180,000 (incorporated by reference to the Company’s Current Report filed with the SEC on November 25, 2019)
|
10.9
|
APF Securities Agreement (incorporated by reference to the Company’s Current Report on Form 8-K filed with the Commission on April 9, 2018)
|
10.10
|
Secured Promissory Notes (incorporated by reference to the Company’s Current Report on Form 8-K filed with the Commission on April 9, 2018)
|
10.11
|
Secured Convertible Notes (incorporated by reference to the Company’s Current Report on Form 8-K filed with the Commission on April 9, 2018)
|
10.12
|
Security Agreement (incorporated by reference to the Company’s Current Report on Form 8-K filed with the Commission on April 9, 2018)
|
10.13
|
Consulting Services Agreement (incorporated by reference to the Company’s Current Report on Form 8-K filed with the Commission on April 9, 2018)
|
21
|
Subsidiaries of the Company
|
23.1
|
Consent of MaloneBailey, LLC
|
23.2
|
Consent of Kirton McConkie, P.C. (included in the opinion filed as Exhibit 5.1 to this registration statement) (to be filed by amendment).
|
24.1
|
Power of Attorney (included in the signature page to the original filing of this Registration Statement).
|