UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 8, 2021
IDEANOMICS, INC.
(Exact name of registrant as specified in its charter)
Nevada |
001-35561 |
20-1778374 |
(State or other jurisdiction
|
(Commission File
Number) |
(IRS Employer
Identification No.) |
1441 Broadway, Suite 5116, New York, NY 10018
(Address of principal executive offices) (Zip Code)
212-206-1216
(Registrant’s telephone number, including area code)
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading symbol(s) | Name of each exchange on which registered |
Common stock, $0.001 par value per share | IDEX | The Nasdaq Stock Market |
Item 2.01. | Completion of Acquisition or Disposition of Assets |
As previously disclosed, Ideanomics, Inc. (“Ideanomics”) entered into a stock purchase agreement (the “Agreement”) with Timios Holding Corp. (“Timios”) pursuant to which Ideanomics agreed to acquire 100% of the outstanding capital stock of Timios (the “Acquisition”) subject to the terms set forth in the Agreement. The Agreement was previously disclosed in the Company’s Current Report on Form 8-K filed with the Commission on November 12, 2020, Item 1.01 of which is incorporated by reference herein.
On January 8, 2021, Ideanomics closed the Acquisition. At Closing, Ideanomics acquired 100% of the outstanding capital stock of Timios for approximately $46.5 million in cash consideration ($40.0 million base consideration plus $6.5 million for cash on hand).
This Current Report on Form 8-K/A supplements and amends the Current Report on Form 8-K filed on November 12, 2020 and Form 8-K filed on January 8, 2021 in order to provide the financial statements and pro forma financial information required by Items 9.01(a) and 9.01(b) of Form 8-K in connection with the Company’s acquisition of Timios.
Item 9.01. | Financial Statements and Exhibits. |
(a) Financial Statements of Businesses Acquired.
The audited consolidated financial statements of Timios Holding Corp. as of and for the year ended December 31, 2019, including the notes related thereto, are filed as Exhibit 99.1 and incorporated herein by reference.
The unaudited consolidated interim financial statements of Timios Holding Corp. as of and for the nine months ended September 30, 2020, including the notes related thereto, are filed as Exhibit 99.2 and incorporated herein by reference.
(b) Pro Forma Financial Information.
The unaudited pro forma condensed combined financial information of Ideanomics and Timios Holding Corp. as of September 30, 2020, for the year ended December 31,2019 and the nine months ended September 30, 2020, including the notes related thereto, are filed as Exhibit 99.3 and incorporated herein by reference.
(d) Exhibits.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Ideanomics, Inc. | ||
Date: March 22, 2021 | By: | /s/ Alfred Poor |
Alfred Poor | ||
Chief Executive Officer |
Exhibit 23.1
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT
We consent to the incorporation by reference in the Registration Statements (Form S-3 Nos. 333-253061, 333-252230, 333-237251 and 333-239371; and Form S-8 Nos. 333-236108, 333-253059 and 333-205043) of Ideanomics, Inc. of our report dated March 10, 2021, with respect to the consolidated financial statements of Timios Holdings Corp., as of and for the year ended December 31, 2019, and the related notes to the consolidated financial statements, appearing in this Current Report on Form 8-K/A of Ideanomics, Inc.
Melville, NY
March 19, 2021
An Independent Member of Urbach Hacker Young International
Exhibit 99.1
Timios Holdings Corp.
Audited Consolidated
Financial Statements
For the Year Ended December 31, 2019
Timios Holdings Corp.
Index
For the Year ended December 31, 2019
Pages
Independent Auditor’s Report | 1 |
Consolidated Financial Statements | |
Consolidated Balance Sheet | 2 |
Consolidated Statement of Income | 3 |
Consolidated Statement of Changes in Stockholders’ Equity | 4 |
Consolidated Statement of Cash Flows | 5 |
Notes to Consolidated Financial Statements | 6-18 |
INDEPENDENT AUDITOR’S REPORT
To the Board of Directors
Timios Holdings Corp.
We have audited the accompanying consolidated financial statements of Timios Holdings Corp. (the “Company”), which comprise the consolidated balance sheet as of December 31, 2020 and the related consolidated statements of income, stockholders’ equity, and cash flows for the year ended December 31, 2020, and the related notes to the consolidated financial statements.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controls relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatements, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatements.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal controls. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Change in Accounting Principle
As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for revenue in 2019 due to the adoption of the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers. The Company adopted this change using the modified retrospective approach.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Timios Holdings Corp. as of December 31, 2020, and the results of its operations and cash flows for the year ended December 31, 2020 in accordance with accounting principles generally accepted in the United States of America.
Melville, New York
March 10, 2021
Page 1 |
Consolidated Financial Statements
Timios Holdings Corp.
Consolidated Balance Sheet
December 31, 2019
ASSETS | ||||
Current Assets | ||||
Cash and cash equivalents | $ | 6,519,473 | ||
Accounts receivable, trade and non-trade | 620,624 | |||
Notes receivable - related party | 1,110,000 | |||
Prepaid expenses and other current assets | 581,439 | |||
Total Current Assets | 8,831,536 | |||
Noncurrent Assets | ||||
Property and equipment, net | 108,625 | |||
Deposits | 104,630 | |||
Notes receivable -other | 83,694 | |||
Intangible assets, net | 203,548 | |||
Deferred tax asset | 357,794 | |||
Title plant | 127,742 | |||
Goodwill | 1,839,832 | |||
Total assets | $ | 11,657,401 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current Liabilities | ||||
Accounts payable | 1,571,757 | |||
Accrued expenses | 1,558,191 | |||
Income taxes payable | 711,572 | |||
Total Current Liabilities | 3,841,520 | |||
Total Liabilities | 3,841,520 | |||
Stockholders' Equity | ||||
Preferred stock, $0.00001 par value, 5,000,000 shares authorized, no shares issued | - | |||
Common stock, $0.0000081 par value, 10,000,000 shares authorized, 9,568,157 issued, including 25,000 shares of treasury stock | 81 | |||
Less: treasury stock, at cost, 25,000 shares | (50,000 | ) | ||
Additional paid-in capital | 76,615,337 | |||
Accumulated deficit | (68,749,537 | ) | ||
Total Stockholders' Equity | 7,815,881 | |||
Total Liabilities and Stockholders' Equity | $ | 11,657,401 |
See notes to consolidated financial statements.
Page 2 |
Timios Holdings Corp.
Consolidated Statement of Income
For the Year Ended December 31, 2019
Revenues | ||||
Title revenue | $ | 21,720,554 | ||
Closing revenue | 20,155,790 | |||
Appraisal revenue | 3,222,847 | |||
Total revenues | 45,099,191 | |||
Operating Expenses | ||||
Agent expenses | 18,677,411 | |||
Personnel costs | 17,778,186 | |||
Other operating expenses | 3,060,755 | |||
Sales and marketing | 950,435 | |||
Depreciation and amortization | 171,489 | |||
Total operating expenses | 40,638,276 | |||
Operating Income | 4,460,915 | |||
Other Income (Expense) | ||||
Interest income | 38,327 | |||
Other expense | (101,465 | ) | ||
Total other (expense) | (63,138 | ) | ||
Income before provision for income taxes | 4,397,777 | |||
Provision for income taxes | 1,790,982 | |||
Net income | $ | 2,606,795 |
See notes to consolidated financial statements.
Page 3 |
Timios Holdings Corp.
Consolidated Statement of Changes in Stockholders’ Equity
For the Year Ended December 31, 2019
Common Stock | Treasury Stock | |||||||||||||||||||||||||||
Shares | Value | Shares | Value |
Additional Paid-in
Capital |
Accumulated Deficit | Total | ||||||||||||||||||||||
Balance at January 1, 2019 | 9,568,157 | $ | 81 | $ | - | $ | - | $ | 76,615,337 | $ | (68,016,227 | ) | $ | 8,599,191 | ||||||||||||||
Repurchase of common stock | - | - | 25,000 | (50,000 | ) | - | - | (50,000 | ) | |||||||||||||||||||
Dividends declared and paid | - | - | - | - | - | (3,340,105 | ) | (3,340,105 | ) | |||||||||||||||||||
Net income | - | - | - | - | - | 2,606,795 | 2,606,795 | |||||||||||||||||||||
Balance at December 31, 2019 | 9,568,157 | $ | 81 | $ | 25,000 | $ | (50,000 | ) | $ | 76,615,337 | $ | (68,749,537 | ) | $ | 7,815,881 |
See notes to consolidated financial statements.
Page 4 |
Timios Holdings Corp.
Consolidated Statement of Cash Flows
For the Year Ended December 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Net income | $ | 2,606,795 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||
Depreciation and amortization | 72,028 | |||
Amortization | 99,461 | |||
Deferred taxes | 1,056,662 | |||
Changes in assets and liabilities: | ||||
Accounts receivable | (119,997 | ) | ||
Prepaid expenses and other current assets | (314,369 | ) | ||
Accounts payable | 722,204 | |||
Accrued expenses | 1,030,891 | |||
Income taxes payable | 1,019,540 | |||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 6,173,215 | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||
Purchase of plant, property and equipment | (58,779 | ) | ||
Cost of capitalized software | (170,175 | ) | ||
NET CASH USED IN INVESTING ACTIVITIES | (228,954 | ) | ||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||
Notes issued - other | (35,295 | ) | ||
Repurchase of common stock | (50,000 | ) | ||
Dividends paid | (3,340,105 | ) | ||
NET CASH USED IN FINANCING ACTIVITIES | (3,425,400 | ) | ||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 2,518,861 | |||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 4,000,612 | |||
CASH AND CASH EQUIVALENTS, END OF YEAR | $ | 6,519,473 | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||
Cash paid for taxes | $ | 186,673 |
See notes to consolidated financial statements.
Page 5 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
NOTE 1 – ORGANIZATION
Timios Holdings Corp. (the “Company”) is a holding company, whose current operating companies provide title, escrow, and appraisal management services. The Company was incorporated in the State of Delaware in October 2015 and is the surviving entity of a merger with Timios National Corporation that was completed in November 2015 pursuant to Section 253 of the General Corporation Law of the State of Delaware. Timios National Corporation was a consolidator of companies that was originally incorporated in the State of Delaware in August 1997.
The Company wholly owns Fiducia Real Estate Solutions, Inc. (“FRES”), also a Delaware corporation. FRES wholly owns two companies: (1) Timios, Inc. (“TIM”), which is engaged in title and escrow services for mortgage origination and refinance, reverse mortgages and deed-in-lieu transactions; and (2) Timios Appraisal Management, Inc. (“TAM”), which is engaged in appraisal management services.
TIM wholly owns four companies: (1) Timios Title, a California Corporation (“TTC”) which is engaged in title and escrow services in all fifty-eight counties in California; (2) Timios Agency of Alabama, Inc. (“TAA”), a domestic Alabama title agency; (3) Timios Agency of Nevada, Inc. (“TAN”), a domestic Nevada title agency; and (4) Timios Agency of Utah, Inc. (“TAU”), a domestic Utah title agency.
On November 11, 2020, Ideanomics, Inc. (“Ideanomics”) entered into a stock purchase agreement (the “Agreement”) with the Company pursuant to which Ideanomics has agreed to acquire 100% of the outstanding capital stock of the Company for approximately $40.0 million (the “Transaction”) subject to customary purchase price adjustments set forth in the Agreement including an agreement that Ideanomics will increase the consideration by the amount of cash the Company leaves in the business which is required to be at least $5.0 million.
On January 8, 2021, Ideanomics closed the Transaction. At Closing, Ideanomics acquired 100% of the outstanding capital stock of the Company for approximately $40.0 million in cash consideration, plus approximately $6.5 million for cash on hand.
Note 2 – Summary of Significant Accounting Policies
Basis of Accounting
The Company prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”).
Principles of Consolidation
The consolidated financial statements include the accounts of Timios Holdings Corporation and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated.
Use of Estimates
The preparation of consolidated financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could differ from those estimates.
Page 6 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Fair Value of Financial Instruments
In accordance with Accounting Standards Codification (“ASC” or the “Codification”) Accounting for Fair Value Measurements and Disclosures, the rules define fair value, establish a framework for measuring fair value under generally accepted accounting principles and enhance disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Valuation techniques used to measure fair value, as required by the Codification, must maximize the use of observable inputs and minimize the use of unobservable inputs.
The Company measures certain financial assets and liabilities at fair value on a recurring basis in the financial statements. The hierarchy ranks the quality and reliability of inputs, or assumptions, used in the determination of fair value and requires financial assets and liabilities carried at fair value to be classified and disclosed in one of the following three categories:
· | Level 1: Unadjusted quoted prices in active markets for identical assets and liabilities; |
· | Level 2: Inputs other than Level 1 quoted prices that are directly or indirectly observable. If the asset or liability has a specific (contractual) term, the level 2 input must be observable for substantially the full term of the asset or liability; and |
· | Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Impact of the COVID-19 Pandemic
In March 2020, a global pandemic escalated relating to a novel strain of coronavirus (“COVID-19”), which resulted in a slowdown in the global economy and a U.S. declaration of a national emergency. In response to the pandemic, health and governmental bodies, including the state of California where the Company is headquartered, issued travel restrictions, quarantine orders, temporary closures of non-essential businesses and other restrictive measures. Currently, various levels of restrictions are still in place across the U.S. to address the spread of COVID-19. Although the title insurance industry has been deemed essential in the U.S., the pandemic and measures to contain it have caused disruptions in the real estate market and in the Company's business operations. To the extent that the COVID-19 pandemic continues or worsens, it could adversely impact the Company's future operational and financial performance, which may result in impairments of its assets. The Company is currently unable to determine the effects the COVID-19 pandemic will have on the Company's future consolidated financial statements or results of operations.
Page 7 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Recently Adopted Accounting Pronouncements
The Company adopted Accounting Standards Update (“ASU”) 2014-09, Revenues from Contracts with Customers (“Topic 606”) as well as other clarifications and technical guidance issued by the Financial Accounting Standards Board (“FASB”) related to this new revenue standard ("ASC 606") and ASC Subtopic 340-40: Other Assets and Deferred Costs - Contracts with Customers ("ASC 340-40") on January 1, 2019. The Company elected the modified retrospective transition method. There was no material impact on the Company’s financial position and results of operations upon adoption of the new standard.
Revenue Recognition
The Company accounts for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are established, the contract has commercial substance and collectability of consideration is probable. The Company evaluates the following indicators amongst others when determining whether it is acting as a principal in the transaction and recording revenue on a gross basis: (i) the Company is primarily responsible for fulfilling the promise to provide the service, (ii) the Company has discretion in establishing the price for the specified good or service. If the terms of a transaction do not indicate the Company is acting as a principal in the transaction, then the Company is acting as an agent in the transaction and the associated revenues are recognized on a net basis.
Revenue is recognized when, or as, control of a promised product or service transfers to a customer, in an amount that reflects the consideration to which the Company expects to be entitled in exchange for transferring those products or services. Revenue recognition is evaluated through the following five-step process:
1) Identification of the contract with a customer;
2) Identification of the performance obligations in the contract;
3) Determination of the transaction price;
4) Allocation of the transaction price to the performance obligations in the contract; and
5) Recognition of revenue when or as a performance obligation is satisfied.
Title Revenue
Premiums from title insurance policies written by independent agencies are recognized when the policies are reported to the Company and not before the effective date of the policy. Regulation of title insurance rates varies by state. Premiums are charged to customers based on rates predetermined in coordination with each states' respective Department of Insurance.
Page 8 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Revenue Recognition (Continued)
Closing Revenue
A closing or escrow is a transaction pursuant to an agreement of a buyer, seller, borrower, or lender wherein an impartial third party, such as the Company, acts in a fiduciary capacity on behalf of the parties in accordance with the terms of such agreement in order to accomplish the directions stated therein. Services provided include, among others, acting as escrow or other fiduciary agent, obtaining releases, and conducting the actual closing or settlement. Closing and escrow fees are recognized upon closing of the escrow, which is generally at the same time of the closing of the related real estate transaction.
Appraisal Revenue
Revenue from appraisal services are primarily related to establishing the ownership, legal status and valuation of the property in a real estate transaction. In these cases, the Company does not issue a title insurance policy or perform duties of an escrow agent. Revenues from these services are recognized upon delivery of the service to the customer.
Remaining Performance Obligations
The Company requests payments for its products and services at the date performance obligations have been satisfied. The Company generally does not enter into any long-term financing arrangements or payment plans with customers or contracts with customers that have non-cash consideration. In addition, the Company applies the optional exemptions allowed under accounting guidance whereby the Company is not required to disclose either the transaction price allocated to performance obligations that are unsatisfied as of the end of the period or an explanation as to when the Company expects to recognize the related revenue. Such contracts generally include performance obligations that are contingent upon the closing of a real estate transaction or include variable consideration based on order volumes and have remaining contract terms of less than one year.
Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include time deposits, certificates of deposit and all highly liquid debt instruments with original maturities of three months or less.
Accounts Receivable Trade and Non-Trade
Accounts receivable are generally due within thirty days and are recorded net of an allowance for credit losses. The Company considers accounts outstanding longer than the contractual payment terms as past due. The Company determines the allowance by considering a number of factors, including the length of time trade accounts receivable are past due, previous loss history, a specific customer’s ability to pay its obligations to the Company and the current condition, and future expectations, of the general economy and industry as a whole. Amounts are written off in the period in which they are deemed to be uncollectible. The Company did not have an allowance for doubtful accounts at December 31, 2019.
Accounts receivable, non-trade consists of recoverable losses.
Page 9 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Notes Receivable
Notes receivable are long term financing arrangements with stockholders of the Company and include an interest rate of 2.50% due quarterly. Notes receivable are recorded at their estimated realizable values. Management does not believe that there is a credit risk associated with these notes due to the related party nature of the arrangement; therefore, an allowance has not been recorded.
Property and Equipment
Furniture, equipment and software are recorded at cost less accumulated depreciation. Depreciation is provided using the straight-line method over the estimated useful lives of three to seven years. Leasehold improvements are depreciated on a straight-line basis over the lesser of the term of the applicable lease or the estimated useful lives of such assets. Expenditures for maintenance, repairs and minor renewals are charged to expense as incurred.
Title Plant
Title plant owned by TTC consists of costs incurred to construct the title plant and to obtain, organize and summarize historical information for Glenn County title searches. These costs were capitalized until such time as the plant was deemed operational to conduct title searches and issue title insurance policies. Management has determined that the title plant has been properly maintained, has an indeterminable life, and in accordance with ASC 950-30 has not been amortized. The costs to maintain the current status of the title plant are recorded as a current period expense.
Impairment of Long-Lived Assets
The Company reviews the carrying values of title plants and other long-lived assets if certain events occur that may indicate impairment. An impairment of these long-lived assets is indicated when projected undiscounted cash flows over the estimated lives of the assets are less than carrying values. If impairment is indicated, the recorded amounts are written down to fair values. No impairment has been recognized during 2019.
Intangible Assets
Intangible assets consist of intellectual property and amounts attributed to software development. When events or changes in circumstances would indicate that it is more-likely-than-not that carrying value may exceed fair value, the Company will review the recoverability of its intangible assets by comparing the unamortized carrying value of such assets to the related undiscounted cash flows of the asset. Any impairment related to intangible assets is measured against the asset’s fair value. Impairments would be charged to expense when such determination is made. No impairment has been recognized during 2019.
Page 10 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Software Development Costs
Software developed or obtained for internal use in accordance with ASC 350-40, Internal-Use Software (ASC 350-40), is capitalized during the application development stage. In accordance with authoritative guidance, the Company begins to capitalize costs to develop software when preliminary development efforts are successfully completed, management has authorized and committed project funding, and it is probable that the project will be completed, and the software will be used as intended. Once the project has been completed, these costs are amortized to expense on a straight-line basis over the estimated useful life of the related asset, generally estimated to be three years. Costs incurred prior to meeting these criteria together with costs incurred for training and maintenance are expensed as incurred. The Company classifies software development costs associated with the development of the Company's products and services as intangible assets. For the year ended December 31, 2019 the Company capitalized $170,175 of software development costs.
Goodwill
The cost in excess of fair value of identifiable net assets of businesses acquired is recorded as goodwill. The Company evaluates the carrying value of goodwill at least annually, based on qualitative factors to determine whether the existence of events and circumstances indicates that it is more likely than not that goodwill is impaired. If, after assessing the totality of events and circumstances, the Company concludes that it is more likely than not that goodwill is impaired, the Company will compare the fair value of the operating business to the carrying value, including goodwill. If the carrying amounts of the operating businesses’ goodwill exceeds their implied fair value, an impairment charge is recognized in an amount equal to the difference between the carrying amount of the goodwill, and their implied fair value. Any impairment charge is recognized immediately in the statement of operations and is not subsequently reversed. For the purpose of impairment testing, goodwill is evaluated at the lowest level within the Company at which goodwill is monitored for internal management purposes. As of December 31, 2019, management determined that there was no impairment to goodwill.
Escrow and Trust Deposits
In providing escrow services, TIM and TTC hold funds for others in a fiduciary capacity, pending completion of real estate transactions. A separate, self-balancing set of accounting records is maintained by the Company to record escrow transactions. Escrow trust funds held for others are not considered assets of the Company and, therefore, are excluded from the accompanying consolidated balance sheet, however, the Company remains contingently liable for the disposition of these deposits.
Escrow trust balances at December 31, 2019 were $22,121,305.
It is a common industry practice for financial institutions where escrow funds are deposited to either reimburse or to directly provide for certain costs related to the delivery of escrow services. The Company follows the practice of non-recognition of costs borne by the financial institution where escrow funds are deposited.
Advertising Costs
Advertising costs are expensed as incurred and totaled $107,020 for the year ended December 31, 2019.
Page 11 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Income Taxes
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred income tax expense represents the change during the period in the deferred tax assets and deferred tax liabilities. The components of the deferred tax assets and liabilities are individually classified as current and non-current based on their characteristics. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
US GAAP requires management to evaluate tax positions taken by the Company and recognize a tax liability (or asset) if an uncertain position has been taken that more likely than not would not be sustained upon examination. Management has analyzed the tax positions taken by the Company, and has concluded that as of December 31, 2019, there are no uncertain positions taken or expected to be taken that would require recognition of a liability (or an asset) or disclosure in the financial statements.
The Company files income tax returns in the U.S. federal jurisdiction and various states as a member of a consolidated group and records its share of the consolidated federal tax liability on a separate return basis. The Company is subject to routine audits by taxing jurisdictions; however, there is currently no audit for any tax periods in progress. The statute of limitations for federal and state purposes is generally three and four years, respectively.
Underwriting Agreements and Title Losses
TTC and TIM issue title insurance policies which are underwritten by First American Title Insurance Company, Westcor Land Title Insurance, and Fidelity National Title Insurance Company. In addition, the Company issued title insurance policies which were underwritten by North American Title Insurance Company during 2016 and Stewart Title Company during 2013.The underwriting agreements provide that the Company is liable for the first $5,000 of any loss, provided that the Company has performed the underwriting process in accordance with the respective agreements. For cancelled agreements, payments are still made on outstanding policies. The agreements were amended to include all counties.
In the course of conducting its business, the Company is occasionally named as defendant in claims concerning alleged errors or omissions pertaining to the issuance of title policies. Provision for such expected title losses is made on the basis of reported claims. The provision is management’s estimate of expected losses. While it is at least reasonably possible that the estimate will change materially in the near term, no estimate can be made of the range of additional loss that is at least reasonably possible.
Management has elected not to reserve for title and escrow losses at December 31, 2019 as management has not historically incurred and does not expect to incur any significant claim losses relating to escrow and title files.
Page 12 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 2 – Summary of Significant Accounting Policies (Continued)
Title Search
TIM and TTC have entered into month-to-month agreements for title plant services with various vendors. Total title plant services under these agreements was approximately $1,070,000 for the year ended December 31, 2019. Title searches conducted in Glenn County, California utilize TTC’s title plant.
Note 3 – concentration of credit risk
Funds deposited with a financial institution (depository) that exceed $250,000 at any time represent a concentration of risk, since the FDIC’s maximum insurance limit is equal to this amount. The potential loss exposure at December 31, 2019 for the Company’s operating and trust accounts was $5,439,171 and $6,717,786, respectively.
For the year ended December 31, 2019 one customer comprised 17% of the company’s sales. At December 31, 2019 two customers made up approximately 10% and 10% of accounts receivable respectively.
Note 4 – Property and equipment
Property and equipment consists of the following at December 31, 2019:
Furniture and fixtures | $ | 308,509 | ||
Office equipment | 919,168 | |||
Leasehold Improvements | 282,345 | |||
Software | 280,170 | |||
1,790,192 | ||||
Less: accumulated depreciation | 1,681,567 | |||
$ | 108,625 |
For the year ended December 31, 2019, depreciation expense related to property, plant and equipment was $72,028.
Note 5 – NOTES RECEIVABLE
Related Parties
On April 1, 2016, the Company issued nine secured promissory notes to certain directors, executive officers and stockholders. The unpaid principal amount of each note plus any unpaid interest accrued was originally due and payable on April 1, 2020, four years from the date of the note. In April 2020, the board approved an extension of the due date of the notes to June 1, 2020. Interest is due and payable at 2.5% per annum, paid in arrears on the last day of each quarter beginning on June 30, 2016.
Such transactions do not, in the opinion of management, involve more than normal credit risk or present other unfavorable features. At December 31, 2019 the unpaid principal balance outstanding totaled $1,110,000 and the unpaid interest accrued totaled $0. Each note is secured by common stock shares held in escrow. As of June 4, 2020 all notes have been repaid in full.
Page 13 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 5 – NOTES RECEIVABLE (Continued)
Other
During 2018, TIM entered into a promissory note receivable with a borrower in the amount of $32,360. The principal balance and interest earned of 1.0% per annum is due May 16, 2033. The note is secured against real property.
During 2017, TIM entered into a promissory note receivable with a borrower in the amount of $16,025. The principal balance and interest earned of 1.0% per annum is due in July 27, 2032. The note is secured against real property.
In April 2019, the Company entered into a promissory note receivable with a borrower in the amount of $19,936. The principal balance is due April 24, 2021. The note is noninterest bearing and secured against real property.
In October 2019, the Company entered into a promissory note receivable with a borrower in the amount of $15,359. The principal balance is due October 4, 2024. The note is noninterest bearing and secured against real property.
Note 6 – intangible assets
The components of intangible assets consist of the following at December 31, 2019:
Amortizable intangible assets: | Useful Life |
Gross Carrying
Amount |
Accumulated
Amortization |
Net
Carrying Amount |
||||||||||||
Intellectual property | 3 | $ | 1,078,547 | $ | 874,998 | $ | 203,549 |
Intellectual property includes development of the Good Faith Estimate (“GFE”) calculator and smart phone application and is amortized over a three-year period. For the year ended December 31, 2019 amortization expense related to these intangible assets was $99,461.
The aggregate amortization expense for each of the next three fiscal years is:
Years Ended December 31, | ||||
2020 | $ | 96,581 | ||
2021 | 65,605 | |||
2023 | 41,363 | |||
Total | $ | 203,549 |
Page 14 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 7 – Line of credit
On December 20, 2018, the Company entered into a line of credit agreement with a bank for $1,000,000. There were no borrowings against the line at December 31, 2019. The line bears interest at the LIBOR daily floating rate plus 2.7 percentage points. The line is reviewed annually and is due on demand. Under terms of the line of credit, the Company is subject to covenants limiting other debts and liens entered into by the Company and the guarantors, which include all subsidiaries of the Company. The line is secured against the assets of the Company and all guarantors. Effective as of December 31, 2019, the availability period of the credit facility was extended to December 31, 2020.
Note 8 – STOCKHOLDERS’ EQUITY
Dividends
On April 9, 2019 the board of directors of the Company declared a dividend of $.075 per share for total dividends paid of $715,737, which was paid on April 23, 2019.
On July 23, 2019 the board of directors of the Company declared a dividend of $.075 per share for total dividends paid of $715,737, which was paid on July 26, 2019.
On October 22, 2019 the board of directors of the Company declared a dividend of $.20 per share for total dividends paid of $1,908,631, which was paid on October 25, 2019.
Treasury Stock
On October 30, 2018 the board of directors of the Company approved the purchase of 25,000 outstanding shares of common stock at $2.00 per share for a total purchase price of $50,000. The purchase occurred in January 2019.
Note 9 – RELATED PARTY TRANSACTIONS
TTC leases office space in Willows and Orland, California owned by the President of TTC (Note 12). Rent paid to the President for the year ended December 31, 2019 totaled $64,600. Rent expense for all leased office facilities during the year ended December 31, 2019 was approximately $994,000.
Included in accounts payable of the Company is approximately $212,000 of expense reimbursements or notary service costs due to employees. These amounts are noninterest bearing and will be paid within one year of the balance sheet date.
Page 15 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 10 – income taxes
Deferred income taxes are provided for the temporary differences between the financial basis and tax basis of the Company’s assets and liabilities. The provision for income taxes consists of the following components:
Current: | ||||
Federal | $ | 554,736 | ||
State | 179,594 | |||
734,330 | ||||
Deferred: | ||||
Federal | 1,035,596 | |||
State | 21,056 | |||
1,056,652 | ||||
Provision for income taxes | $ | 1,790,982 | ||
Net Deferred Tax Asset (Liability) | ||||
Net operating loss carryforwards | $ | 1,762,248 | ||
Accrued expenses and other payables | 170,299 | |||
Depreciation | (19,785 | ) | ||
1,912,762 | ||||
Less: valuation allowance | (1,554,968 | ) | ||
Net deferred tax asset | $ | 357,794 |
Deferred tax liabilities result from the use of accelerated methods of depreciation on property and equipment. Deferred tax assets result primarily from net operating losses and timing differences related to compensation. At December 31, 2019, the Company has federal net operating loss carryforwards of $8,352,932 that expire beginning in the year 2020. Additionally, the Company has state net operating losses to carryforward under its subsidiary, TAM, of $57,112 that expire beginning in the year 2032. The valuation allowance decreased compared to prior year due to the amount of net operating loss carryforward and the amount expected to be utilized of that carryforward.
The income tax expense does not approximate the statutory federal and state rates because of a reduction in net operating loss carryover due to Internal Revenue Code Section 382 limits.
Note 11 – EMPLOYEE BENEFIT PLANS
The Company, including all subsidiaries, participates under a 401(k) plan sponsored by THC. THC matches at THC’s discretion employees’ contributions based on a percentage of salary contributed by participants. For the year ended December 31, 2019, the Company paid no contributions to the plan.
Page 16 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 12 – Commitments and Contingencies
Contingencies
In the normal course of business, the Company is subject to proceedings, lawsuits and other claims under laws and governmental regulations. TIM and TTC are occasionally named as a defendant in claims concerning alleged errors or omissions pertaining to escrow and title services. Such matters are subject to uncertainties and outcomes are not predictable. While such matters could affect the operating results for future periods, and while there can be no assurance with respect thereto, management believes that the impact of any such matters would not be material to the Company’s consolidated financial statements at December 31, 2019.
Compensated Absences
Employees of the Company are entitled to paid vacation, paid sick days, and personal days off, depending on job classification, length of service, and other factors. Accrued compensated absences totaled $305,830 and is included in accrued expenses on the accompanying consolidated balance sheet.
Operating Leases and Related Party Leases
The Company leases its office facilities under leasing agreements that expire at dates through 2024. Future minimum lease payments under operating leases are as follows:
Years ended December 31, | ||||
2020 | $ | 639,853 | ||
2021 | 308,253 | |||
2022 | 204,223 | |||
2023 | 165,931 | |||
2024 | 25,770 | |||
$ | 1,344,030 |
The Company subleases one of its office facilities. Revenues received under this sublease amounted to approximately $70,000 during the year ending December 31, 2019. There are no future revenues to be received under this sublease as of December 31, 2019.
Litigation
The Company is involved in routine litigation that arises in the ordinary course of the business. While the Company does not believe that any of these items would have a material impact on the financial position or its results of operations, the Company is unable to predict the ultimate outcome at this time.
Page 17 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Year Ended December 31, 2019
Note 13 – working capital and dividend restrictions
The Company’s primary assets are the securities of its operating subsidiaries. The Company’s ability to pay outstanding debts and other obligations is dependent on the ability of the subsidiaries to pay dividends or make other distributions or payments.
In addition, TTC, must comply with state laws which require it to maintain minimum amounts of working capital, $10,000, which places further restrictions on the amount of dividends that it can distribute to the Company. As of December 31, 2019, TTC was in compliance with the working capital minimum requirement set by the state of California with $2,224,432 of working capital.
Note 14 – Subsequent events
All events subsequent to the balance sheet date of December 31, 2019 through March 10, 2021, which is the date these consolidated financial statements were available to be issued, have been evaluated by management. The following subsequent events were identified for disclosure:
Dividends Declared
In January 2020, the Board of Directors declared a dividend of $0.10 per share totaling $954,316. The dividend was paid on January 16, 2020.
In April 2020, the Board of Directors declared a dividend of $0.15 per share totaling $1,431,474. The dividend was paid by April 30, 2020.
In July 2020 the Board of Directors declared a dividend of $.25 per share totaling $2,385,789. The dividend was paid on July 21, 2020.
In October 2020, the Board of Directors declared a dividend of $0.25 per share totaling $2,385,789. The dividend was paid by October 23, 2020.
In December 2020, the Board of Directors declared a dividend of $0.40 per share totaling $3,817,263. The dividend was paid by December 24, 2020.
Stock Purchase Agreement
As noted in Note 1, on November 11, 2020, Ideanomics, Inc. (“Ideanomics”) entered into a stock purchase agreement (the “Agreement”) with the Company pursuant to which Ideanomics has agreed to acquire 100% of the outstanding capital stock of the Company for approximately $40.0 million (the “Transaction”) subject to customary purchase price adjustments set forth in the Agreement including an agreement that Ideanomics will increase the consideration by the amount of cash the Company leaves in the business which is required to be at least $5.0 million.
On January 8, 2021, Ideanomics closed the Transaction. At Closing, Ideanomics acquired 100% of the outstanding capital stock of the Company for approximately $40.0 million in cash consideration, plus approximately $6.5 million for cash on hand.
Page 18 |
Exhibit 99.2
Timios Holdings Corp.
reviewed Consolidated Interim
Financial Statements
For the Nine Months Ended September 30, 2020
(UNAUDITED)
Timios Holdings Corp. Index For the Nine Months Ended September 30, 2020 |
Pages | ||
Independent Auditor’s Review Report | 1 | |
Consolidated Financial Statements | ||
Consolidated Balance Sheet | 2 | |
Consolidated Statement of Income | 3 | |
Consolidated Statement of Changes in Stockholders’ Equity | 4 | |
Consolidated Statement of Cash Flows | 5 | |
Notes to Consolidated Interim Financial Statements | 6-17 |
INDEPENDENT Auditor’s Review Report
To the Board of Directors
Timios Holdings Corp.
We have reviewed the consolidated balance sheet of Timios Holdings Corp. (the “Company”) as of September 30, 2020, and the related consolidated statements of income, stockholders’ equity and cash flows for the nine-month periods then ended, and the related notes (collectively referred to as the “consolidated financial statements”). Based on our review, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America (GAAS), the consolidated balance sheet of the Company as of December 31, 2019, and the related consolidated statements of income, stockholders’ equity and cash flows for the year then ended (not presented herein); and in our report dated March 10, 2021, we expressed an unmodified opinion on those consolidated financial statements.
Basis for Review Results
We conducted our review in accordance with auditing standards generally accepted in the United States of America applicable to reviews of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. A review of interim financial information is substantially less in scope than an audit conducted in accordance with GAAS, the objective of which is an expression of an opinion regarding the financial information as a whole, and accordingly, we do not express such an opinion. We are required to be independent of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our review. We believe that the results of the review procedures provide a reasonable basis for our conclusion.
Responsibility of management for the Interim Financial Information
Management is responsible for the preparation and fair presentation of the consolidated interim financial information in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement whether due to fraud or error.
Melville, New York
March 16, 2021
Page 1 |
Consolidated Financial Statements
Timios Holdings Corp.
Consolidated Balance Sheet
September 30, 2020
(Unaudited)
ASSETS | ||||
Current Assets | ||||
Cash and cash equivalents | $ | 9,780,063 | ||
Accounts receivable, trade and non-trade | 275,193 | |||
Prepaid expenses and other current assets | 631,400 | |||
Total Current Assets | 10,686,656 | |||
Noncurrent Assets | ||||
Property and equipment, net | 193,022 | |||
Deposits | 106,614 | |||
Notes receivable -other | 56,288 | |||
Intangible assets, net | 441,403 | |||
Deferred tax asset | 360,522 | |||
Title plant | 127,742 | |||
Goodwill | 1,839,832 | |||
Total assets | $ | 13,812,079 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current Liabilities | ||||
Accounts payable | 2,781,650 | |||
Accrued expenses | 2,053,300 | |||
Income taxes payable | 198,725 | |||
Total Liabilities | 5,033,675 | |||
Stockholders' Equity | ||||
Preferred stock, $0.00001 par value, 5,000,000 shares authorized, no shares issued | - | |||
Common stock, $0.0000081 par value, 10,000,000 shares authorized, 9,543,157 issued | 81 | |||
Additional paid-in capital | 76,565,337 | |||
Accumulated deficit | (67,787,014 | ) | ||
Total Stockholders' Equity | 8,778,404 | |||
Total Liabilities and Stockholders' Equity | $ | 13,812,079 |
See notes to consolidated financial statements.
Page 2 |
Timios Holdings Corp.
Consolidated Statement of Income
For the Nine Months Ended September 30, 2020
(Unaudited)
Revenues | ||||
Title revenue | $ | 27,135,004 | ||
Closing revenue | 24,175,857 | |||
Appraisal revenue | 3,137,870 | |||
Total revenues | 54,448,731 | |||
Operating Expenses | ||||
Agent expenses | 22,519,439 | |||
Personnel costs | 20,716,714 | |||
Other operating expenses | 3,395,886 | |||
Sales and marketing | 541,646 | |||
Depreciation and amortization | 183,475 | |||
Total operating expenses | 47,357,160 | |||
Operating Income | 7,091,571 | |||
Other Income (Expense) | ||||
Interest income | 13,869 | |||
Other expense | (16,124 | ) | ||
Total other (expense) | (2,255 | ) | ||
Income before provision for income taxes | 7,089,316 | |||
Provision for income taxes | 1,355,214 | |||
Net income | $ | 5,734,102 |
See notes to consolidated financial statements.
Page 3 |
Timios Holdings Corp.
Consolidated Statement of Changes in Stockholders’ Equity
For the Nine Months Ended September 30, 2020
(Unaudited)
Common Stock | Treasury Stock | |||||||||||||||||||||||||||
Shares | Value | Shares | Value | Additional Paid-in Capital | Accumulated Deficit | Total | ||||||||||||||||||||||
Balance at January 1, 2020 | 9,568,157 | $ | 81 | $ | 25,000 | $ | (50,000 | ) | $ | 76,615,337 | $ | (68,749,537 | ) | $ | 7,815,881 | |||||||||||||
Retirement of treasury stock | (25,000 | ) | - | (25,000 | ) | 50,000 | (50,000 | ) | - | - | ||||||||||||||||||
Dividends declared and paid | - | - | - | - | - | (4,771,579 | ) | (4,771,579 | ) | |||||||||||||||||||
Net income | - | - | - | - | - | 5,734,102 | 5,734,102 | |||||||||||||||||||||
Balance at September 30, 2020 | 9,543,157 | $ | 81 | $ | - | $ | - | $ | 76,565,337 | $ | (67,787,014 | ) | $ | 8,778,404 |
See notes to consolidated financial statements.
Page 4 |
Timios Holdings Corp.
Consolidated Statement of Cash Flows
For the Nine Months Ended September 30, 2020
(Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Net income | $ | 5,734,102 | ||
Adjustments to reconcile net income to net | ||||
cash provided by operating activities: | ||||
Depreciation | 53,800 | |||
Amortization | 129,675 | |||
Deferred taxes | 56,949 | |||
Changes in assets and liabilities: | ||||
Accounts receivable | 345,431 | |||
Prepaid expenses and other current assets | (49,961 | ) | ||
Accounts payable | 1,209,892 | |||
Accrued expenses | 495,109 | |||
Income taxes payable | (574,507 | ) | ||
NET CASH PROVIDED BY OPERATING ACTIVITIES | 7,400,490 | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||
Purchase of property and equipment | (138,197 | ) | ||
Cost of capitalized software | (367,530 | ) | ||
NET CASH USED IN INVESTING ACTIVITIES | (505,727 | ) | ||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||
Receipt of payments from notes receivable - related party | 1,110,000 | |||
Receipt of payments from notes receivable - other | 27,406 | |||
Dividends paid | (4,771,579 | ) | ||
NET CASH USED IN FINANCING ACTIVITIES | (3,634,173 | ) | ||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 3,260,590 | |||
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD | 6,519,473 | |||
CASH AND CASH EQUIVALENTS, END OF THE PERIOD | $ | 9,780,063 | ||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||
Cash paid for taxes | $ | 1,870,130 | ||
NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||
Retirement of treasury stock | $ | 50,000 |
See notes to consolidated financial statements.
Page 5 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
NOTE 1 – ORGANIZATION
Timios Holdings Corp. (the “Company”) is a holding company, whose current operating companies provide title, escrow, and appraisal management services. The Company was incorporated in the State of Delaware in October 2015 and is the surviving entity of a merger with Timios National Corporation that was completed in November 2015 pursuant to Section 253 of the General Corporation Law of the State of Delaware. Timios National Corporation was a consolidator of companies that was originally incorporated in the State of Delaware in August 1997.
The Company wholly owns Fiducia Real Estate Solutions, Inc. (“FRES”), also a Delaware corporation. FRES wholly owns two companies: (1) Timios, Inc. (“TIM”), which is engaged in title and escrow services for mortgage origination and refinance, reverse mortgages and deed-in-lieu transactions; and (2) Timios Appraisal Management, Inc. (“TAM”), which is engaged in appraisal management services.
TIM wholly owns four companies: (1) Timios Title, a California Corporation (“TTC”) which is engaged in title and escrow services in all fifty-eight counties in California; (2) Timios Agency of Alabama, Inc. (“TAA”), a domestic Alabama title agency; (3) Timios Agency of Nevada, Inc. (“TAN”), a domestic Nevada title agency; and (4) Timios Agency of Utah, Inc. (“TAU”), a domestic Utah title agency.
On November 11, 2020, Ideanomics, Inc. (“Ideanomics”) entered into a stock purchase agreement (the “Agreement”) with the Company pursuant to which Ideanomics has agreed to acquire 100% of the outstanding capital stock of the Company for approximately $40.0 million (the “Transaction”) subject to customary purchase price adjustments set forth in the Agreement including an agreement that Ideanomics will increase the consideration by the amount of cash the Company leaves in the business which is required to be at least $5.0 million.
On January 8, 2021, Ideanomics closed the Transaction. At Closing, Ideanomics acquired 100% of the outstanding capital stock of the Company for approximately $40.0 million in cash consideration, plus approximately $6.5 million for cash on hand.
Note 2 – Summary of Significant Accounting Policies
Basis of Accounting
The accompanying unaudited consolidated interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. The unaudited interim consolidated financial statements furnished reflect all adjustments which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These unaudited consolidated interim financial statements should be read along with the Audited Consolidated Financial Statements for the year ended December 31, 2019.
Page 6 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Principles of Consolidation
The consolidated financial statements include the accounts of Timios Holdings Corporation and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated.
Use of Estimates
The preparation of consolidated financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could differ from those estimates.
Fair Value of Financial Instruments
In accordance with Accounting Standards Codification (“ASC” or the “Codification”) Accounting for Fair Value Measurements and Disclosures, the rules define fair value, establish a framework for measuring fair value under generally accepted accounting principles and enhance disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Valuation techniques used to measure fair value, as required by the Codification, must maximize the use of observable inputs and minimize the use of unobservable inputs.
The Company measures certain financial assets and liabilities at fair value on a recurring basis in the financial statements. The hierarchy ranks the quality and reliability of inputs, or assumptions, used in the determination of fair value and requires financial assets and liabilities carried at fair value to be classified and disclosed in one of the following three categories:
· | Level 1: Unadjusted quoted prices in active markets for identical assets and liabilities; |
· | Level 2: Inputs other than Level 1 quoted prices that are directly or indirectly observable. If the asset or liability has a specific (contractual) term, the level 2 input must be observable for substantially the full term of the asset or liability; and |
· | Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Page 7 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Impact of the COVID-19 Pandemic
In March 2020, a global pandemic escalated relating to a novel strain of coronavirus (“COVID-19”), which resulted in a slowdown in the global economy and a U.S. declaration of a national emergency. In response to the pandemic, health and governmental bodies, including the state of California where the Company is headquartered, issued travel restrictions, quarantine orders, temporary closures of non-essential businesses and other restrictive measures. Currently, various levels of restrictions are still in place across the U.S. to address the spread of COVID-19. Although the title insurance industry has been deemed essential in the U.S., the pandemic and measures to contain it have caused disruptions in the real estate market and in the Company's business operations. To the extent that the COVID-19 pandemic continues or worsens, it could adversely impact the Company's future operational and financial performance, which may result in impairments of its assets. The Company is currently unable to determine the effects the COVID-19 pandemic will have on the Company's future consolidated financial statements or results of operations.
Revenue Recognition
The Company accounts for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are established, the contract has commercial substance and collectability of consideration is probable. The Company evaluates the following indicators amongst others when determining whether it is acting as a principal in the transaction and recording revenue on a gross basis: (i) the Company is primarily responsible for fulfilling the promise to provide the service, (ii) the Company has discretion in establishing the price for the specified good or service. If the terms of a transaction do not indicate the Company is acting as a principal in the transaction, then the Company is acting as an agent in the transaction and the associated revenues are recognized on a net basis.
Revenue is recognized when, or as, control of a promised product or service transfers to a customer, in an amount that reflects the consideration to which the Company expects to be entitled in exchange for transferring those products or services. Revenue recognition is evaluated through the following five-step process:
1) Identification of the contract with a customer;
2) Identification of the performance obligations in the contract;
3) Determination of the transaction price;
4) Allocation of the transaction price to the performance obligations in the contract; and
5) Recognition of revenue when or as a performance obligation is satisfied.
Title Revenue
Premiums from title insurance policies written by independent agencies are recognized when the policies are reported to the Company and not before the effective date of the policy. Regulation of title insurance rates varies by state. Premiums are charged to customers based on rates predetermined in coordination with each states' respective Department of Insurance.
Page 8 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Revenue Recognition (Continued)
Closing Revenue
A closing or escrow is a transaction pursuant to an agreement of a buyer, seller, borrower, or lender wherein an impartial third party, such as the Company, acts in a fiduciary capacity on behalf of the parties in accordance with the terms of such agreement in order to accomplish the directions stated therein. Services provided include, among others, acting as escrow or other fiduciary agent, obtaining releases, and conducting the actual closing or settlement. Closing and escrow fees are recognized upon closing of the escrow, which is generally at the same time of the closing of the related real estate transaction.
Appraisal Revenue
Revenue from appraisal services are primarily related to establishing the ownership, legal status and valuation of the property in a real estate transaction. In these cases, the Company does not issue a title insurance policy or perform duties of an escrow agent. Revenues from these services are recognized upon delivery of the service to the customer.
Remaining Performance Obligations
The Company requests payments for its products and services at the date performance obligations have been satisfied. The Company generally does not enter into any long-term financing arrangements or payment plans with customers or contracts with customers that have non-cash consideration. In addition, the Company applies the optional exemptions allowed under accounting guidance whereby the Company is not required to disclose either the transaction price allocated to performance obligations that are unsatisfied as of the end of the period or an explanation as to when the Company expects to recognize the related revenue. Such contracts generally include performance obligations that are contingent upon the closing of a real estate transaction or include variable consideration based on order volumes and have remaining contract terms of less than one year.
Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include time deposits, certificates of deposit and all highly liquid debt instruments with original maturities of three months or less.
Accounts Receivable Trade and Non-Trade
Accounts receivable are generally due within thirty days and are recorded net of an allowance for credit losses. The Company considers accounts outstanding longer than the contractual payment terms as past due. The Company determines the allowance by considering a number of factors, including the length of time trade accounts receivable are past due, previous loss history, a specific customer’s ability to pay its obligations to the Company and the current condition, and future expectations, of the general economy and industry as a whole. Amounts are written off in the period in which they are deemed to be uncollectible. The Company did not have an allowance for doubtful accounts at September 30, 2020.
Page 9 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Accounts Receivable Trade and Non-Trade (Continued)
Accounts receivable, non-trade consists of recoverable losses.
Notes Receivable
Notes receivable are long term financing arrangements with borrowers and include an interest rate of 2.50% due quarterly. Notes receivable are recorded at their estimated realizable values. Management does not believe that there is a credit risk associated with these notes at September 30, 2020; therefore, an allowance has not been recorded.
Property and Equipment
Furniture, equipment and software are recorded at cost less accumulated depreciation. Depreciation is provided using the straight-line method over the estimated useful lives of three to seven years. Leasehold improvements are depreciated on a straight-line basis over the lesser of the term of the applicable lease or the estimated useful lives of such assets. Expenditures for maintenance, repairs and minor renewals are charged to expense as incurred.
Title Plant
Title plant owned by TTC consists of costs incurred to construct the title plant and to obtain, organize and summarize historical information for Glenn County title searches. These costs were capitalized until such time as the plant was deemed operational to conduct title searches and issue title insurance policies. Management has determined that the title plant has been properly maintained, has an indeterminable life, and in accordance with ASC 950-30 has not been amortized. The costs to maintain the current status of the title plant are recorded as a current period expense.
Impairment of Long-Lived Assets
The Company reviews the carrying values of title plants and other long-lived assets if certain events occur that may indicate impairment. An impairment of these long-lived assets is indicated when projected undiscounted cash flows over the estimated lives of the assets are less than carrying values. If impairment is indicated, the recorded amounts are written down to fair values. No impairment has been recognized during the first nine months of 2020.
Intangible Assets
Intangible assets consist of intellectual property and amounts attributed to software development. When events or changes in circumstances would indicate that it is more-likely-than-not that carrying value may exceed fair value, the Company will review the recoverability of its intangible assets by comparing the unamortized carrying value of such assets to the related undiscounted cash flows of the asset. Any impairment related to intangible assets is measured against the asset’s fair value. Impairments would be charged to expense when such determination is made. No impairment has been recognized during the first nine months of 2020.
Page 10 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Software Development Costs
Software developed or obtained for internal use in accordance with ASC 350-40, Internal-Use Software (ASC 350-40), is capitalized during the application development stage. In accordance with authoritative guidance, the Company begins to capitalize costs to develop software when preliminary development efforts are successfully completed, management has authorized and committed project funding, and it is probable that the project will be completed, and the software will be used as intended. Once the project has been completed, these costs are amortized to expense on a straight-line basis over the estimated useful life of the related asset, generally estimated to be three years. Costs incurred prior to meeting these criteria together with costs incurred for training and maintenance are expensed as incurred. The Company classifies software development costs associated with the development of the Company's products and services as intangible assets. For the nine months ended September 30, 2020 the Company capitalized $367,530 of software development costs.
Goodwill
The cost in excess of fair value of identifiable net assets of businesses acquired is recorded as goodwill. The Company evaluates the carrying value of goodwill at least annually, based on qualitative factors to determine whether the existence of events and circumstances indicates that it is more likely than not that goodwill is impaired. If, after assessing the totality of events and circumstances, the Company concludes that it is more likely than not that goodwill is impaired, the Company will compare the fair value of the operating business to the carrying value, including goodwill. If the carrying amounts of the operating businesses’ goodwill exceeds their implied fair value, an impairment charge is recognized in an amount equal to the difference between the carrying amount of the goodwill, and their implied fair value. Any impairment charge is recognized immediately in the statement of operations and is not subsequently reversed. For the purpose of impairment testing, goodwill is evaluated at the lowest level within the Company at which goodwill is monitored for internal management purposes. As of September 30, 2020, management determined that there was no impairment to goodwill.
Escrow and Trust Deposits
In providing escrow services, TIM and TTC hold funds for others in a fiduciary capacity, pending completion of real estate transactions. A separate, self-balancing set of accounting records is maintained by the Company to record escrow transactions. Escrow trust funds held for others are not considered assets of the Company and, therefore, are excluded from the accompanying consolidated balance sheet, however, the Company remains contingently liable for the disposition of these deposits.
Escrow trust balances at September 30, 2020 were $46,709,911.
It is a common industry practice for financial institutions where escrow funds are deposited to either reimburse or to directly provide for certain costs related to the delivery of escrow services. The Company follows the practice of non-recognition of costs borne by the financial institution where escrow funds are deposited.
Page 11 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Advertising Costs
Advertising costs are expensed as incurred and totaled $21,047 for the nine months ended September 30, 2020.
Income Taxes
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred income tax expense represents the change during the period in the deferred tax assets and deferred tax liabilities. The components of the deferred tax assets and liabilities are individually classified as current and non-current based on their characteristics. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
US GAAP requires management to evaluate tax positions taken by the Company and recognize a tax liability (or asset) if an uncertain position has been taken that more likely than not would not be sustained upon examination. Management has analyzed the tax positions taken by the Company, and has concluded that as of September 30, 2020, there are no uncertain positions taken or expected to be taken that would require recognition of a liability (or an asset) or disclosure in the financial statements.
The Company files income tax returns in the U.S. federal jurisdiction and various states as a member of a consolidated group and records its share of the consolidated federal tax liability on a separate return basis. The Company is subject to routine audits by taxing jurisdictions; however, there is currently no audit for any tax periods in progress. The statute of limitations for federal and state purposes is generally three and four years, respectively.
Underwriting Agreements and Title Losses
TTC and TIM issue title insurance policies which are underwritten by First American Title Insurance Company, Westcor Land Title Insurance, and Fidelity National Title Insurance Company. In addition, the Company issued title insurance policies which were underwritten by North American Title Insurance Company during 2016 and Stewart Title Company during 2013.The underwriting agreements provide that the Company is liable for the first $5,000 of any loss, provided that the Company has performed the underwriting process in accordance with the respective agreements. For cancelled agreements, payments are still made on outstanding policies. The agreements were amended to include all counties.
Page 12 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 2 – Summary of Significant Accounting Policies (Continued)
Underwriting Agreements and Title Losses (Continued)
In the course of conducting its business, the Company is occasionally named as defendant in claims concerning alleged errors or omissions pertaining to the issuance of title policies. Provision for such expected title losses is made on the basis of reported claims. The provision is management’s estimate of expected losses. While it is at least reasonably possible that the estimate will change materially in the near term, no estimate can be made of the range of additional loss that is at least reasonably possible.
Management has elected not to reserve for title and escrow losses at September 30, 2020 as management has not historically incurred and does not expect to incur any significant claim losses relating to escrow and title files.
Title Search
TIM and TTC have entered into month-to-month agreements for title plant services with various vendors. Total title plant services under these agreements was approximately $1,388,000 for the nine months ended September 30, 2020. Title searches conducted in Glenn County, California utilize TTC’s title plant.
Note 3 – concentration of credit risk
Funds deposited with a financial institution (depository) that exceed $250,000 at any time represent a concentration of risk, since the FDIC’s maximum insurance limit is equal to this amount. The potential loss exposure at September 30, 2020 for the Company’s operating accounts was $7,925,811.
For the nine months ended September 30, 2020 one customer comprised 16% of the Company’s consolidated revenues. At September 30, 2020 one customer made up approximately 48% of accounts receivable.
Note 4 – Property and equipment
Property and equipment consists of the following at September 30, 2020:
Furniture and fixtures | $ | 336,586 | ||
Office equipment | 966,070 | |||
Leasehold Improvements | 335,600 | |||
Software | 290,130 | |||
1,928,386 | ||||
Less: accumulated depreciation | 1,735,364 | |||
$ | 193,022 |
For the nine months ended September 30, 2020, depreciation expense related to property, plant and equipment was $53,800.
Page 13 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 5 – NOTES RECEIVABLE
Related Parties
On April 1, 2016, the Company issued nine secured promissory notes to certain directors, executive officers and stockholders. The unpaid principal amount of each note plus any unpaid interest accrued was originally due and payable on April 1, 2020, four years from the date of the note. In April 2020, the board approved an extension of the due date of the notes to June 1, 2020. Interest is due and payable at 2.5% per annum, paid in arrears on the last day of each quarter beginning on June 30, 2016. As of June 4, 2020, all notes have been repaid in full.
Other
During 2018, TIM entered into a promissory note receivable with a borrower in the amount of $32,360. The principal balance and interest earned of 1.0% per annum is due May 16, 2033. The note is secured against real property.
In October 2019, the Company entered into a promissory note receivable with a borrower in the amount of $15,359. The principal balance is due October 4, 2024. The note is secured against real property.
Note 6 – intangible assets
The components of intangible assets consist of the following at September 30, 2020:
Amortizable intangible assets: | Useful Life |
Gross Carrying
Amount |
Accumulated
Amortization |
Net
Carrying Amount |
||||||||||||
Intellectual property | 3 | $ | 1,446,076 | $ | 1,004,673 | $ | 441,403 |
Intellectual property includes development of the Good Faith Estimate (“GFE”) calculator and smart phone application software and is amortized over a three-year period. For the nine months ended September 30, 2020 amortization expense related to these intangible assets was $129,675.
Note 7 – Line of credit
On December 20, 2018, the Company entered into a line of credit agreement with a bank for $1,000,000. There were no borrowings against the line at September 30, 2020. The line bears interest at the LIBOR daily floating rate plus 2.7 percentage points. The line is reviewed annually and is due on demand. Under terms of the line of credit, the Company is subject to covenants limiting other debts and liens entered into by the Company and the guarantors, which include all subsidiaries of the Company. The line is secured against the assets of the Company and all guarantors. Effective as of December 31, 2019, the availability period of the credit facility was extended to December 31, 2020.
Page 14 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 8 – STOCKHOLDERS’ EQUITY
Dividends
On January 13, 2020 the board of directors of the Company declared a dividend of $.10 per share for total dividends paid of $954,316, which was paid on January 16, 2020.
On April 15, 2020 the board of directors of the Company declared a dividend of $.15 per share for total dividends paid of $1,431,474, which was paid on April 24, 2020.
On July 9, 2020 the board of directors of the Company declared a dividend of $.25 per share for total dividends paid of $2,385,789, which was paid on July 21, 2020.
In May 2020, the Company retired 25,000 shares of treasury stock at $2 per share for a total of $50,000.
Note 9 – RELATED PARTY TRANSACTIONS
TTC leases office space in Willows and Orland, California owned by the President of TTC (Note 12). Rent paid to the President for the nine months ended September 30, 2020 totaled $47,700. Rent expense for all leased office facilities during the nine months ended September 30, 2020 was approximately $710,000.
Included in accounts payable of the Company is approximately $336,000 of expense reimbursements or notary service costs due to employees. These amounts are noninterest bearing and will be paid within one year of the balance sheet date.
Note 10 – income taxes
The Company’s provision for income taxes for the nine months ended September 30, 2020 is based on the estimated annual effective tax rate, plus discrete items. The following table presents the provision for income taxes and effective tax rates for the nine months ended September 30, 2020:
Income before income tax provision | $ | 7,089,316 | ||
Income tax provision | $ | 1,355,214 | ||
Effective tax rate | 19.12 | % |
The differences between the Company’s effective tax rate for the nine months ended September 30, 2020 and the US statutory rate of 21% primarily relates to nondeductible expenses, state income taxes (net of federal benefit) and certain discrete items.
Note 11 – EMPLOYEE BENEFIT PLANS
The Company, including all subsidiaries, participates under a 401(k) plan sponsored by THC. THC matches at THC’s discretion employees’ contributions based on a percentage of salary contributed by participants. For the nine months ended September 30, 2020, the Company paid no contributions to the plan.
Page 15 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 12 – Commitments and Contingencies
Contingencies
In the normal course of business, the Company is subject to proceedings, lawsuits and other claims under laws and governmental regulations. TIM and TTC are occasionally named as a defendant in claims concerning alleged errors or omissions pertaining to escrow and title services. Such matters are subject to uncertainties and outcomes are not predictable. While such matters could affect the operating results for future periods, and while there can be no assurance with respect thereto, management believes that the impact of any such matters would not be material to the Company’s consolidated financial statements at September 30, 2020.
Compensated Absences
Employees of the Company are entitled to paid vacation, paid sick days, and personal days off, depending on job classification, length of service, and other factors. Accrued compensated absences totaled $420,182 and is included in accrued expenses on the accompanying consolidated balance sheet.
Operating Leases and Related Party Leases
The Company leases its office facilities under leasing agreements that expire at dates through 2024. Future minimum lease payments under operating leases are as follows:
Three months ended December 31, 2020 | $ | 169,416 | ||
Fiscal year 2021 | 415,551 | |||
Fiscal year 2022 | 238,831 | |||
Fiscal year 2023 | 186,120 | |||
Fiscal year 2024 | 25,770 | |||
$ | 1,035,688 |
Litigation
The Company is involved in routine litigation that arises in the ordinary course of the business. While the Company does not believe that any of these items would have a material impact on the financial position or its results of operations, the Company is unable to predict the ultimate outcome at this time.
Note 13 – working capital and dividend restrictions
The Company’s primary assets are the securities of its operating subsidiaries. The Company’s ability to pay outstanding debts and other obligations is dependent on the ability of the subsidiaries to pay dividends or make other distributions or payments.
In addition, TTC, must comply with California state laws which require it to maintain a minimum working capital balance of $10,000, which places further restrictions on the amount of dividends that TTC can distribute to the Company. As of September 30, 2020, TTC was in compliance with the working capital minimum requirement set by the state of California with approximately $2,169,000 of working capital.
Page 16 |
Timios Holdings Corp.
Notes to Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
(Unaudited)
Note 14 – Subsequent events
All events subsequent to the balance sheet date of September 30, 2020 through March 15, 2021, which is the date these consolidated financial statements were available to be issued, have been evaluated by management. The following subsequent events were identified for disclosure:
Dividends Declared
In October 2020, the Board of Directors declared a dividend of $0.25 per share totaling $2,385,789. The dividend was paid by October 23, 2020.
In December 2020, the Board of Directors declared a dividend of $0.40 per share totaling $3,817,263. The dividend was paid by December 24, 2020.
Stock Purchase Agreement
As noted in Note 1, on November 11, 2020, Ideanomics, Inc. (“Ideanomics”) entered into a stock purchase agreement (the “Agreement”) with the Company pursuant to which Ideanomics has agreed to acquire 100% of the outstanding capital stock of the Company for approximately $40.0 million (the “Transaction”) subject to customary purchase price adjustments set forth in the Agreement including an agreement that Ideanomics will increase the consideration by the amount of cash the Company leaves in the business which is required to be at least $5.0 million.
On January 8, 2021, Ideanomics closed the Transaction. At Closing, Ideanomics acquired 100% of the outstanding capital stock of the Company for approximately $40.0 million in cash consideration, plus approximately $6.5 million for cash on hand.
Page 17 |
Exhibit 99.3
TIMIOS HOLDING CORP. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On January 8, 2021 (“Closing Date”), Ideanomics Inc. (“Ideanomics” or the “Company”) completed the acquisition of Timios Holding Corp. (the “Target” or, together with its subsidiaries, “Timios”), a title and settlement company.
In connection with the completion of the acquisition, the Company paid aggregate cash of approximately $46 million, which is subject to adjustment for up to 90 days following the closing date based on a comparison of Timios’s actual working capital and other amounts at closing against pre-closing estimates. The following unaudited pro forma condensed combined balance sheet of the Company as of September 30, 2020 and the unaudited pro forma condensed combined statements of operations of the Company for the year ended December 31, 2019 and for the nine months ended September 30, 2020 are based on the historical consolidated financial statements of the Company and Timios using the acquisition method of accounting.
The transaction accounting adjustments for the acquisition consist of those necessary to account for the acquisition. The unaudited pro forma condensed combined balance sheet as of September 30, 2020 gives effect to the acquisition as if it had occurred on September 30, 2020 and includes all adjustments necessary to reflect the application of the acquisition accounting to the transaction. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2019 and the nine months ended September 30, 2020 give effect to the acquisition as if it had occurred on January 1, 2019 and include all adjustments necessary to reflect the accounting for the transaction.
The unaudited pro forma condensed combined financial statements are presented for informational purposes only, in accordance with Article 11 of Regulation S-X, and are not intended to represent or to be indicative of the income or financial position that the Company would have reported had the acquisition been completed as of the dates set forth in the unaudited pro forma condensed combined financial statements due to various factors. The unaudited pro forma condensed combined balance sheet does not purport to represent the future financial position of the Company and the unaudited pro forma condensed combined statements of operations do not purport to represent the future results of operations of the Company.
The unaudited pro forma condensed combined financial statements reflect management’s preliminary estimates of the fair value of purchase consideration and the fair values of tangible and intangible assets acquired and liabilities assumed in the acquisition, with the remaining estimated purchase consideration recorded as goodwill. Independent valuation specialists have conducted an analysis to assist management of the Company in determining the fair value of the assets acquired and liabilities assumed. The Company’s management is responsible for these third-party valuations and appraisals. Since these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of the fair value of purchase consideration and fair values of assets acquired and liabilities assumed, the actual amounts to be reported in future filings may differ materially from the amounts used in the pro forma condensed combined financial statements.
On May 20, 2020, the Securities and Exchange Commission adopted Release No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses, that updated certain presentation requirements for pro forma financial information. The amended guidance is effective January 1, 2021. The Company has adopted the new guidance when preparing the unaudited pro forma condensed combined financial statements as the closing date of the acquisition was determined to be January 8, 2021. The historical financial information has been adjusted to give effect to the application of acquisition accounting to the transaction. The unaudited pro forma condensed combined financial information is based upon currently available information and estimates and assumptions that Ideanomics management believes are reasonable as of the date hereof. Any of the factors underlying these estimates and assumptions may change or prove to be materially different.
These unaudited pro forma condensed combined financial statements should be read in conjunction with the following:
• | The accompanying notes to the unaudited pro forma condensed combined financial statements |
• | The Company’s historical audited consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019; |
• | The Company’s historical unaudited condensed consolidated financial statements and notes thereto contained in the Company’s Quarterly Report on Form 10-Q as of and for the nine months ended September 30, 2020; |
• | The Current Report on Form 8-K/A of the Company to which these unaudited pro forma condensed combined financial statements are attached as an exhibit; |
• | Timios’s audited consolidated financial statements and notes thereto for the year ended December 31, 2019, included in Exhibit 99.1 to the Current Report on Form 8-K/A of the Company; and |
• | Timios’s unaudited consolidated financial statements as of and for the nine months ended September 30, 2020, included in Exhibit 99.2 to the Current Report on Form 8-K/A of the Company. |
IDEANOMICS INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF SEPTEMBER 30, 2020
(in thousands)
Ideanomics
Historical |
Timios
Historical |
Transaction
Accounting Adjustments |
Note 5 |
Pro Forma
Combined |
||||||||||||||
Assets | ||||||||||||||||||
Current assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 27,605 | $ | 9,780 | $ | (46,549 | ) | A | $ | (9,261 | ) | |||||||
(97 | ) | B | ||||||||||||||||
Accounts receivable, net | 4,315 | 275 | — | 4,590 | ||||||||||||||
Prepayments | 999 | 631 | — | 1,630 | ||||||||||||||
Amount due from related party | 1,601 | — | — | 1,601 | ||||||||||||||
Notes receivable | 464 | — | — | 464 | ||||||||||||||
Other current assets | 581 | — | — | 581 | ||||||||||||||
Total current assets | 35,565 | 10,687 | (46,646 | ) | (394 | ) | ||||||||||||
Property and equipment, net | 165 | 193 | — | 358 | ||||||||||||||
Fintech village | 9,337 | — | — | 9,337 | ||||||||||||||
Intangible assets, net | 52,398 | 569 | 21,911 | C | 74,750 | |||||||||||||
Goodwill | 10,472 | 1,840 | (1,840 | ) | D | 33,886 | ||||||||||||
23,414 | E | |||||||||||||||||
Long term investments | 22,651 | — | — | 22,651 | ||||||||||||||
Operating lease right-of-use assets | 7,357 | — | 1,547 | F | 8,904 | |||||||||||||
Other assets non-current assets | 519 | 523 | — | 1,170 | ||||||||||||||
Total assets | $ | 138,464 | $ | 13,812 | $ | (1,614 | ) | $ | 150,663 | |||||||||
Liabilities, Convertible Redeemable Preferred Stock and Equity | ||||||||||||||||||
Current liabilities: | ||||||||||||||||||
Accounts payable | $ | 4,738 | $ | 2,782 | $ | 167 | G | $ | 7,686 | |||||||||
Deferred revenue, current portion | 1,178 | — | — | 1,178 | ||||||||||||||
Accrued salaries | 906 | 2,053 | — | 2,959 | ||||||||||||||
Amount due to related parties | 1,333 | — | — | 1,333 | ||||||||||||||
Other current liabilities | 4,195 | 199 | — | 4,394 | ||||||||||||||
Current portion of operating leases liabilities | 520 | — | 420 | F | 940 | |||||||||||||
Current contingent consideration | 4,082 | — | — | 4,082 | ||||||||||||||
Promissory note short-term | 3,750 | — | — | 3,750 | ||||||||||||||
Convertible promissory note due to related parties | 9,033 | — | — | 9,033 | ||||||||||||||
Total current liabilities | 29,735 | 5,034 | 586 | 35,355 | ||||||||||||||
Asset retirement obligations | 4,653 | — | 4,653 | |||||||||||||||
Operating lease liabilities, net of current portion | 6,820 | — | 1,152 | F | 7,972 | |||||||||||||
Non-current contingent consideration | 7,608 | — | 7,608 | |||||||||||||||
Other non-current liabilities | 514 | — | 5,715 | H | 6,229 | |||||||||||||
Total liabilities | 49,330 | 5,034 | 7,453 | 61,817 | ||||||||||||||
Convertible redeemable preferred stock | 1,262 | — | — | 1,262 | ||||||||||||||
Redeemable non-controlling interest | 7,370 | — | — | 7,370 | ||||||||||||||
Equity | ||||||||||||||||||
Common stock | 239 | — | — | 239 | ||||||||||||||
Additional paid-in capital | 362,346 | 76,565 | (76,565 | ) | I | 362,346 | ||||||||||||
Accumulated deficit | (295,693 | ) | (67,787 | ) | 67,763 | J | (295,981 | ) | ||||||||||
(264 | ) | K | ||||||||||||||||
Accumulated other comprehensive loss | 290 | — | — | 290 | ||||||||||||||
Total shareholders’ equity | 67,182 | 8,778 | (9,067 | ) | 66,894 | |||||||||||||
Non-controlling interest | 13,320 | — | — | 13,320 | ||||||||||||||
Total equity | 80,502 | 8,778 | (9,067 | ) | 80,214 | |||||||||||||
Total liabilities, convertible redeemable preferred stock, redeemable non-controlling interest and equity | $ | 138,464 | $ | 13,812 | $ | (1,613 | ) | $ | 150,663 |
See Notes to Unaudited Pro Forma Condensed Combined Financial Information.
IDEANOMICS INC
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2019
(in thousands, except per share amounts)
Ideanomics
Historical |
Timios
Reclassified Note 4 |
Transaction
Accounting Adjustments |
Note 5 |
Pro Forma
Combined |
||||||||||||||
Revenues: | ||||||||||||||||||
Total revenues | $ | 44,567 | $ | 45,099 | $ | — | $ | 89,666 | ||||||||||
Cost of revenues: | ||||||||||||||||||
Total cost of revenue | 1,458 | 30,695 | — | 32,153 | ||||||||||||||
Gross profit | 43,109 | 14,404 | — | 57,513 | ||||||||||||||
Operating expenses: | ||||||||||||||||||
Selling, general and administrative expenses | 24,862 | 9,490 | 264 | AA | 34,616 | |||||||||||||
Professional fees | 5,828 | 282 | — | 6,110 | ||||||||||||||
Impairment loss | 73,669 | — | — | 73,669 | ||||||||||||||
Change in fair value of contingent consideration, net | 5,094 | — | — | 5,094 | ||||||||||||||
Depreciation and amortization | 2,229 | 171 | 1,913 | BB | 4,392 | |||||||||||||
79 | CC | |||||||||||||||||
Total operating expenses | 111,682 | 9,943 | 2,256 | 123,881 | ||||||||||||||
Income (loss) from operations | (68,573 | ) | 4,461 | (2,256 | ) | (66,368 | ) | |||||||||||
Interest and other income (expense): | ||||||||||||||||||
Interest expense, net | (5,616 | ) | 38 | — | (5,578 | ) | ||||||||||||
Loss on extinguishment of debt | (3,940 | ) | — | — | (3,904 | ) | ||||||||||||
Impairment of and equity in loss of equity method investees | (13,718 | ) | — | — | (13,718 | ) | ||||||||||||
Loss on disposal of subsidiaries, net | (952 | ) | — | — | (952 | ) | ||||||||||||
Loss on remeasurement of DBOT investment | (3,179 | ) | — | — | (3,179 | ) | ||||||||||||
Other | (433 | ) | (101 | ) | — | (535 | ) | |||||||||||
Income (loss) before income taxes and non-controlling interests | (96,411 | ) | 4,398 | (2,256 | ) | (94,269 | ) | |||||||||||
Income tax (expense) benefit | (417 | ) | (1,791 | ) | 587 | DD | (1,622 | ) | ||||||||||
Net income (loss) | (96,828 | ) | 2,607 | (1,669 | ) | (95,891 | ) | |||||||||||
Deemed dividend related to warrant repricing | (827 | ) | — | — | (827 | ) | ||||||||||||
Net income (loss) attributable to common shareholders | (97,655 | ) | 2,607 | (1,669 | ) | (96,718 | ) | |||||||||||
Net (income) loss attributable to non-controlling interests | (852 | ) | — | — | (852 | ) | ||||||||||||
Net income (loss) attributable to shareholders | $ | (98,508 | ) | $ | 2,607 | $ | (1,922 | ) | $ | (97,570 | ) | |||||||
Basic and diluted loss per share | $ | (0.82 | ) | $ | (0.81 | ) | ||||||||||||
Weighted-average number of shares outstanding: | ||||||||||||||||||
Basic and Diluted | 119,766,859 | 119,766,859 |
See Notes to Unaudited Pro Forma Condensed Combined Financial Information.
IDEANOMICS INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020
(in thousands, except per share amounts)
Ideanomics
Historical |
Timios
Historical Reclassified Note 4 |
Transaction
Accounting Adjustments |
Note 5 |
Pro Forma
Combined |
||||||||||||||
Revenues: | ||||||||||||||||||
Total revenues | $ | 15,690 | $ | 54,449 | $ | — | $ | 70,139 | ||||||||||
Cost of revenues: | ||||||||||||||||||
Total cost of revenue | 14,676 | 36,766 | — | 51,442 | ||||||||||||||
Gross profit | 1,014 | 17,683 | — | 18,697 | ||||||||||||||
Operating expenses: | ||||||||||||||||||
Selling, general and administrative expenses | 20,188 | 10,153 | — | 30,341 | ||||||||||||||
Research and development expense | 1,318 | — | — | 1,318 | ||||||||||||||
Professional fees | 8,096 | 255 | — | 8,351 | ||||||||||||||
Impairment loss | 10,363 | — | — | 10,363 | ||||||||||||||
Change in fair value of contingent consideration, net | (2,900 | ) | — | — | (2,900 | ) | ||||||||||||
Depreciation and amortization | 1,651 | 183 | 1,380 | BB | 2,981 | |||||||||||||
(234 | ) | CC | ||||||||||||||||
Total operating expenses | 38,716 | 10,592 | 1,146 | 50,454 | ||||||||||||||
Income (loss) from operations | (37,702 | ) | 7,092 | (1,146 | ) | (31,757 | ) | |||||||||||
Interest and other income (expense): | ||||||||||||||||||
Interest expense, net | (14,061 | ) | 14 | — | (14,047 | ) | ||||||||||||
Equity in loss of equity method investees | (8 | ) | — | — | (8 | ) | ||||||||||||
Conversion expense | (2,266 | ) | — | — | (2,266 | ) | ||||||||||||
Other | 6,272 | (16 | ) | — | 6,256 | |||||||||||||
Income (loss) before income taxes and non-controlling interests | (47,765 | ) | 7,089 | (1,146 | ) | (41,822 | ) | |||||||||||
Income tax (provision) benefit | — | (1,355 | ) | 298 | DD | (1,057 | ) | |||||||||||
Net income (loss) | (47,765 | ) | 5,734 | (848 | ) | (42,879 | ) | |||||||||||
Deemed dividend related to warrant repricing | (184 | ) | — | — | (184 | ) | ||||||||||||
Net (income) loss attributable to non-controlling interests | 737 | — | — | 737 | ||||||||||||||
Net income (loss) attributable to common shareholders | $ | (47,212 | ) | $ | 5,734 | $ | (848 | ) | $ | (42,326 | ) | |||||||
Basic and diluted loss per share | $ | (0.25 | ) | $ | (0.22 | ) | ||||||||||||
Weighted-average number of shares outstanding: | ||||||||||||||||||
Basic and Diluted | 191,976,856 | 191,976,856 |
See Notes to Unaudited Pro Forma Condensed Combined Financial Information.
IDEANOMICS INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
1. Description of the Acquisition and Basis of Presentation
On January 8, 2021, the Company acquired Timios through by acquiring 100% of the outstanding capital stock of Timios Holding Corp. (the “Acquisition”) subject to the terms set forth in the Agreement. In connection with the Acquisition, approximately $46.6 million was paid in cash (subject to adjustments for Timios’s working capital). Out of the total payment, $5.1 million of the cash payment was paid to an escrow agent and shall be held in escrow until the one-year anniversary of the closing, when subject to standard indemnification clauses shall be paid to the seller.
The unaudited pro forma condensed combined financial statements have been prepared based on the Company’s and Timios’s historical financial information, giving effect to the acquisition and related adjustments described in these notes to show how the acquisition might have affected the historical financial statements if it had been completed on January 1, 2019 for the purposes of the condensed combined statements of operations, and as of September 30, 2020 for purposes of the condensed combined balance sheet. In addition, certain items have been reclassified from Timios’s historical financial statements to align them with the Company’s financial statement presentation and accounting policies. Timios prepares its consolidated financial statements in accordance with U.S. generally accepted accounting principles.
The Company accounts for business combinations in accordance with Financial Accounting Standards Board Accounting Standards Codification 805, Business Combinations. The preliminary fair value of purchase consideration for the acquisition has been allocated to the assets acquired and liabilities assumed based on a preliminary valuation of their respective fair values and may change when the final valuation of the assets acquired and liabilities assumed is determined. These preliminary fair value adjustments and any others transaction related adjustments have been reflected as Transaction Adjustments in Note 4 below.
The Company did not identify any Autonomous Adjustments or Management Adjustments as those terms are defined by the Securities and Exchange Commission adopted Release No. 33-10786, Amendments to Financial Disclosures about Acquired and Disposed Businesses.
Accounting Policies
The accounting policies used in the preparation of this unaudited pro forma condensed combined financial information are those set out in the Company’s audited consolidated financial statements as of and for the year ended December 31, 2019. The Company performed a preliminary review of Timios’s accounting policies to determine whether any adjustments were necessary to ensure comparability in the unaudited pro forma condensed combined financial information. The Company identified differences in the timing of the adoption of Accounting Standards Codification Topic 842, Leases (“ASC 842”), as discussed below, and certain amounts that have been reclassified to conform to the Company’s financial statement presentation, as described below. At this time, the Company is not aware of any other differences that would have a material effect on the unaudited pro forma condensed combined financial information, including any differences in the timing of adoption of new accounting standards. However, the Company will continue to perform its detailed review of Timios’s accounting policies and, upon completion of that review, differences may be identified between the accounting policies of the two companies that, when conformed, could have a material impact on the unaudited pro forma condensed combined financial information.
The Company adopted ASC 842 on January 1, 2019, whereas Timios, as a private company, had not adopted ASC 842 as of the closing date of the transaction. Based on a preliminary assessment, the primary impact of adopting the new standard relates to the recognition of operating lease right-of-use assets of $1.7 million and operating lease liabilities of $1.7 million as of January 1, 2019. The unaudited pro forma condensed combined balance sheet has been adjusted to reflect the adoption of ASC 842 as well as the application of purchase accounting to the acquired leases, as further described in Note 4 herein.
2. Preliminary Purchase Consideration
The total estimated preliminary purchase consideration as of January 8, 2021 (the Closing Date) is $46.6 million paid in cash. Of this amount, approximately $6.6 million related to cash on hand at closing.
Since these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of the purchase consideration and fair values of assets acquired and liabilities assumed, the actual amounts recorded may differ materially from the amounts used in the pro forma condensed combined financial statements.
3. Preliminary Estimated Purchase Price Allocation
Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of Timios are recorded at their acquisition date fair values and added to those of Ideanomics. The transaction adjustments are preliminary and have been prepared based on preliminary estimates of the purchase consideration and fair values of assets acquired and liabilities assumed, and the actual amounts to be reported in future filings may differ materially from the amounts used in the pro forma condensed combined financial statements.
The following table sets forth a preliminary allocation of the estimated purchase consideration to the identifiable tangible and intangible assets acquired and liabilities assumed of Timios based on Timios’s September 30, 2020 balance sheet, with the excess recorded as goodwill (in thousands).
Total consideration to be allocated | $ | 46,549 | ||
Less: Estimated fair value of assets acquired | ||||
Current assets, including cash | (10,742 | ) | ||
Property and equipment | (193 | ) | ||
Intangible assets | (22,480 | ) | ||
Other assets | (467 | ) | ||
Plus: Estimated fair value of assumed liabilities | ||||
Current liabilities | 5,034 | |||
Other liabilities | 5,715 | |||
Goodwill | $ | 23,414 |
4. Reclassifications
Certain amounts in the historical consolidated financial statements of Timios have been reclassified within the “Timios Historical” column in the unaudited pro forma condensed combined financial information so that Timios’s historical financial statements conform with the Company’s financial statement presentation. These reclassifications have no effect on previously reported total assets, total liabilities, and stockholders’ equity, or net income of Timios. The table below summarizes the reclassifications made:
For the year ended December 31, 2019:
Timios
Historical |
Reclassification | Note 4 |
Timios
Historical Reclassified |
|||||||||||
Per Ideanomics’ Statement of Operations | ||||||||||||||
Total cost of revenue | $ | - | $ | 30,695 | A | $ | 30,695 | |||||||
Selling, general and administrative expenses | - | 9,490 | B | 9,490 | ||||||||||
Research and development expense | - | - | - | |||||||||||
Professional fees | - | 282 | C | 282 | ||||||||||
Impairment loss | - | - | - | |||||||||||
Change in fair value of contingent consideration, net | - | - | - | |||||||||||
Depreciation and amortization | - | 171 | D | 171 | ||||||||||
Total operating expenses | $ | - | $ | 9,943 | $ | 9,943 | ||||||||
Per Timios’ Statement of Operations | ||||||||||||||
Agent expenses | $ | 18,677 | $ | (18,677 | ) | A | $ | - | ||||||
Personnel costs | 17,778 | (17,778 | ) | A, B | - | |||||||||
Other operating expenses | 3,061 | (3,061 | ) | B, C | - | |||||||||
Sales and marketing | 950 | (950 | ) | B | - | |||||||||
Depreciation and amortization | 171 | (171 | ) | D | - | |||||||||
Total operating expenses | $ | 40,638 | $ | (40,638 | ) | $ | - |
4A | To reclassify $18,677 of agent expense and $12,018 of personnel cost that meet the Company’s classification of cost of revenue. |
4B | To reclassify $5,761 of personnel costs, $2,779 of other operating costs and $950 of sales and marketing expenses that meet the Company’s classification of selling, general and administrative expenses. |
4C | To reclassify $282 of other operating expenses that meet the Company’s classification of professional fees. |
4D | To reclassify the depreciation and amortization. |
For the nine-months ended September 30, 2020:
Timios
Historical |
Reclassification | Note 4 |
Timios
Historical Reclassified |
|||||||||||
Per Ideanomics Statement of Operations | ||||||||||||||
Total cost of revenue | $ | - | 36,766 | E | 36,766 | |||||||||
Selling, general and administrative expenses | - | 10,153 | F | 10,153 | ||||||||||
Research and development expense | - | - | - | |||||||||||
Professional fees | - | 255 | G | 255 | ||||||||||
Impairment loss | - | - | - | |||||||||||
Change in fair value of contingent consideration, net | - | - | - | |||||||||||
Depreciation and amortization | - | 183 | H | 183 | ||||||||||
Total operating expenses | $ | - | $ | 10,592 | $ | 10,592 | ||||||||
Per Timios’ Statement of Operations | ||||||||||||||
Agent expenses | $ | 22,519 | $ | (22,519 | ) | E | $ | - | ||||||
Personnel costs | 20,717 | (20,717 | ) | E, F | - | |||||||||
Other operating expenses | 3,396 | (3,396 | ) | F, G | - | |||||||||
Sales and marketing | 542 | (542 | ) | F | - | |||||||||
Depreciation and amortization | 183 | (183 | ) | H | - | |||||||||
Total operating expenses | $ | 47,357 | $ | (47,357 | ) | $ | - |
4E | To reclassify $22,519 of agent expense and $14,246 of personnel cost that meet the Company’s classification of cost of revenue. |
4F | To reclassify $6,471 of personnel costs, $3,141 of other operating costs and $542 of sales and marketing expenses that meet the Company’s classification of selling, general and administrative expenses. |
4G | To reclassify $255 of other operating expenses that meet the Company’s classification of professional fees. |
4H | To reclassify the depreciation and amortization. |
5. Transaction Adjustments
Transaction adjustments are necessary to reflect the acquisition consideration exchanged and to adjust amounts related to the tangible and intangible assets and liabilities of Timios to a preliminary estimate of their fair values, and to reflect the impact on the statements of operations of the acquisition as if the companies had been combined during the periods presented therein. The transaction adjustments included in the unaudited pro forma condensed combined financial statements are as follows:
Balance Sheet Adjustments
5A | Reflects cash of $46.6 million paid on the Closing Date of the acquisition of which $6.6M was for cash on hand. This adjustment results in negative cash for the Company, however sufficient cash was on hand at the Closing Date without incurring any specific indebtedness. |
5B | Reflects the transaction costs settled at the time of closing. |
5C | Reflects the net pro forma adjustments to intangible assets and related amortization expense to reflect the estimated fair value of identifiable intangible assets, as follows (in thousands, except useful lives): |
Amortization Expense | |||||||||||||||
Definite Lived Intangibles |
Estimated
Fair Value |
Estimated
Useful Life |
Year Ended
December 31, 2019 |
Nine Months
Ended September, 2020 |
|||||||||||
Brand and logo | $ | 13,800 | 15 | $ | 920 | $ | 690 | ||||||||
Lender relationships | 7,180 | 7 | 1,025 | 769 | |||||||||||
Licenses | 1,000 | 15 | 67 | 50 | |||||||||||
Total | $ | 21,980 | $ | 2,012 | $ | 1,509 | |||||||||
Less: Timios' historical definite-lived intangible assets and amortization expense | $ | (441 | ) | $ | (99 | ) | $ | (131 | ) | ||||||
Plus: Definite-lived title plant at fair value | $ | 500 | $ | — | $ | — | |||||||||
Less: Timios' historical indefinite-lived intangible assets | (128 | ) | — | — | |||||||||||
Pro forma adjustment to intangible assets and amortization expense | $ | 21,911 | $ | 1,913 | $ | 1,380 |
5D | Elimination of Timios’ historical goodwill. |
5E | Reflects the recognition of goodwill arising from the acquisition which is calculated as the difference between the fair value of the consideration paid and preliminary values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed based upon the Company’s provisional purchase price allocation. The goodwill is primarily attributed to assembled workforce and is not expected to be deductible for income tax purposes. |
5F | Reflects the adoption of ASC 842 by Timios effective January 1, 2019 to conform to the accounting policies of the Company. As noted in Note 1, the adoption primarily resulted in the recognition of operating lease right-of-use assets of $1.7 million and operating lease liabilities of $1.7 million on the pro forma condensed consolidated balance sheet as of January 1, 2019. As of September 30, 2020, the impact resulted in the recognition of operating lease right-of-use assets of $1.5 million and total operating lease liabilities of $1.5 million. |
5G | Reflects the accrual of transaction and other acquisition related costs that had been incurred through the Closing Date but not recorded in the historical financial statements. |
5H | The Timios acquisition is expected to result in carryover basis for tax attributes. Based on the preliminary purchase accounting for the, including the preliminary fair value adjustments for identifiable intangible assets acquired, the Company would record a net increase to deferred tax liabilities of $5.7 million, estimated using a combined federal and state statutory rate of 26%. |
5I | Reflects the elimination of Timios’s additional paid in capital. |
5J | Reflects the elimination of Timios’s residual stockholders’ equity. |
5K | Reflects the impact on accumulated deficit for transaction and other acquisition related costs paid in Note 5A and accrued in Note 5G. |
Statements of Operations Adjustments
5AA | Reflects the transaction and other acquisition related costs that had been incurred through the Closing Date but not recorded in the historical financial statements (refer to Note 5A and Note 5G above). None for the nine months ended September 30, 2020. |
5BB | Reflects the amortization adjustment to reflect the revised fair value of the definite lived intangible assets recorded in the acquisition, refer to Note 5C above. |
5CC | Reflects the depreciation expense adjustment to account for the fair value of the property and equipment as of January 1, 2019. |
5DD | To record pro forma adjustments to reflect benefit from income tax at the blended rate of 26% (in thousands, except percentages): |
Year Ended
December 31, 2019 |
Nine Months Ended
September, 2020 |
|||||||
Total pro forma adjustments | $ | (2,256 | ) | $ | (1,146 | ) | ||
Blended statutory rate applicable to pro forma adjustments | 26 | % | 26 | % | ||||
Pro forma adjustments to reflect benefit from income taxes | $ | 587 | $ | 298 |