These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Delaware
|
8742
|
81-5266334
|
|
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer Identification No.)
|
|
Large
accelerated filer
☐
|
Accelerated
filer
☐
|
|
|
Non-accelerated
filer
☐
|
(Do not
check if a smaller reporting company)
|
Smaller
reporting company
☒
Emerging
growth company
☐
|
|
Part I
|
FINANCIAL INFORMATION
|
3
|
|
Item 1.
|
Financial Statements (Unaudited)
|
3
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
36
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market
Risk
|
56
|
|
Item 4.
|
Controls and Procedures
|
56
|
|
|
|
|
|
Part II
|
OTHER INFORMATION
|
57
|
|
Item 1.
|
Legal Proceedings
|
57
|
|
Item 1A.
|
Risk Factors
|
57
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of
Proceeds
|
57
|
|
Item 3.
|
Defaults Upon Senior Securities
|
57
|
|
Item 4.
|
Mine Safety Disclosures
|
57
|
|
Item 5.
|
Other Information
|
57
|
|
Item 6.
|
Exhibits
|
57
|
|
|
|
|
|
SIGNATURES
|
|
58
|
|
|
June 30,
2018
|
December 31,
2017
|
|
Assets
|
|
|
|
Current Assets
|
|
|
|
Cash
and cash equivalents
|
$
2,100,462
|
$
1,957,212
|
|
Accounts
receivable, net
|
7,043,990
|
6,707,294
|
|
Inventory
|
129,979
|
155,716
|
|
Note
receivable
|
-
|
1,475,000
|
|
Other
current assets
|
507,040
|
687,966
|
|
Total
current assets
|
9,781,471
|
10,983,188
|
|
Property and Equipment
|
|
|
|
Furniture
and fixtures
|
232,013
|
211,885
|
|
Office
equipment
|
531,188
|
524,131
|
|
Camera
systems
|
912,479
|
462,399
|
|
Vehicles
|
36,020
|
10,020
|
|
Leasehold
improvements
|
72,918
|
72,918
|
|
Total
fixed assets
|
1,784,618
|
1,281,353
|
|
Less:
accumulated depreciation
|
(806,560
)
|
(633,014
)
|
|
Net
property and equipment
|
978,058
|
648,339
|
|
Goodwill
|
3,092,616
|
3,092,616
|
|
Intangibles,
net
|
5,345,091
|
5,468,874
|
|
Other Assets
|
|
|
|
Investment
at cost
|
262,140
|
262,140
|
|
Deposits
and other long-term assets
|
44,386
|
143,583
|
|
Total
other assets
|
306,526
|
405,723
|
|
Total
assets
|
$
19,503,762
|
$
20,598,740
|
|
Liabilities and Stockholders' Equity
|
|
|
|
Current Liabilities
|
|
|
|
Accounts
payable
|
$
1,887,644
|
$
1,390,877
|
|
Accrued
expenses
|
3,020,514
|
3,060,512
|
|
Lines
of credit
|
2,867,647
|
3,663,586
|
|
Notes
payable, current portion
|
2,389,844
|
-
|
|
Deferred
revenue
|
234,333
|
117,636
|
|
Total
current liabilities
|
10,399,982
|
8,232,611
|
|
Long-Term Liabilities
|
|
|
|
Notes
payable
|
933,642
|
1,405,994
|
|
Deferred
rent
|
46,863
|
53,217
|
|
Total
long-term liabilities
|
980,505
|
1,459,211
|
|
Total
liabilities
|
11,380,487
|
9,691,822
|
|
|
|
|
|
Series
A Cumulative Convertible Redeemable Preferred stock, $0.0001 par
value, 505,000 shares authorized and 502,327 shares issued and
outstanding as of June 30, 2018 and December 31, 2017,
respectively
|
4,712,757
|
4,396,580
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
Common
stock, $0.0001 par value, 30,000,000 shares authorized, 14,535,695
and 14,463,364 shares issued and outstanding as of June 30, 2018
and December 31, 2017, respectively
|
1,454
|
1,447
|
|
Preferred
stock, $0.0001 par value, 2,000,000 authorized, 505,000 shares
designated as Series A and 240,861 shares designated as Series B as
of June 30, 2018 and December 31, 2017, respectively.
|
-
|
-
|
|
Series
B Cumulative Convertible Preferred stock, $0.0001 par value,
240,861 shares authorized, issued and outstanding as of June 30,
2018 and December 31, 2017, respectively
|
2,408,610
|
2,408,610
|
|
Additional
paid-in capital
|
10,246,064
|
9,933,941
|
|
Accumulated
deficit
|
(9,245,610
)
|
(5,833,660
)
|
|
Total
stockholders’ equity
|
3,410,518
|
6,510,338
|
|
Total
liabilities and stockholders’ equity
|
$
19,503,762
|
$
20,598,740
|
|
|
For the Three Months ended June 30,
|
For the Six Months ended June 30,
|
||
|
|
2018
|
2017
|
2018
|
2017
|
|
Revenue
|
$
12,338,164
|
$
3,470,553
|
$
23,556,933
|
$
6,710,250
|
|
Cost
of revenue
|
8,865,374
|
1,850,059
|
16,999,410
|
3,560,176
|
|
Gross
profit
|
3,472,790
|
1,620,494
|
6,557,523
|
3,150,074
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
Selling,
general, and administrative expenses
|
4,328,625
|
2,454,812
|
9,609,575
|
4,942,104
|
|
Loss
from operations
|
(855,835
)
|
(834,318
)
|
(3,052,052
)
|
(1,792,030
)
|
|
Other
expense
|
|
|
|
|
|
Interest
expense
|
(170,856
)
|
(28,800
)
|
(263,806
)
|
(63,905
)
|
|
Other
income
|
105,403
|
-
|
200,724
|
-
|
|
Total
other (expense) income
|
(65,453
)
|
(28,800
)
|
(63,082
)
|
(63,905
)
|
|
Loss
before income taxes
|
(921,288
)
|
(863,118
)
|
(3,115,134
)
|
(1,855,935
)
|
|
Benefit
from income taxes
|
-
|
318,801
|
-
|
739,235
|
|
Net
loss
|
$
(921,288
)
|
$
(544,317
)
|
$
(3,115,134
)
|
$
(1,116,700
)
|
|
|
|
|
|
|
|
Loss
per common share - basic
|
$
(0.07
)
|
$
(0.11
)
|
$
(0.23
)
|
$
(0.24
)
|
|
Loss
per common share - diluted
|
$
(0.07
)
|
$
(0.11
)
|
$
(0.23
)
|
$
(0.24
)
|
|
|
|
|
|
|
|
Weighted
average shares outstanding
|
|
|
|
|
|
Basic
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Diluted
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
|
Shares of Common Stock
|
Common Stock
|
Shares of Series B Preferred Stock
|
Series B Preferred Stock
|
Additional Paid-In Capital
|
Accumulated Deficit
|
Total Stockholders’ Equity (Deficit)
|
|
Balance as of December 31, 2017
|
14,463,364
|
$
1,447
|
240,861
|
$
2,408,610
|
$
9,933,941
|
$
(5,833,660
)
|
$
6,510,338
|
|
Adjustment
to adopt new accounting guidance revenue recognition
(1)
|
-
|
-
|
-
|
-
|
-
|
(67,000
)
|
(67,000
)
|
|
Balance as of January 1, 2018
|
14,463,364
|
$
1,447
|
240,861
|
$
2,408,610
|
$
9,933,941
|
$
(5,900,660
)
|
$
6,443,338
|
|
Stock-based
compensation
|
-
|
-
|
-
|
-
|
208,805
|
-
|
208,805
|
|
Issuance
of warrants
|
-
|
-
|
-
|
-
|
123,472
|
-
|
123,472
|
|
Net
common stock issued in Secure Education Consultants
acquisition
|
33,333
|
3
|
-
|
-
|
163,329
|
-
|
163,332
|
|
Issuance
related to note payable
|
35,000
|
4
|
-
|
-
|
125,997
|
-
|
126,001
|
|
Issuance
upon exercise of stock options
|
3,998
|
-
|
-
|
-
|
6,697
|
-
|
6,697
|
|
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
(229,816
)
|
(229,816
)
|
|
Accretion
of Series A preferred stock
|
-
|
-
|
-
|
-
|
(316,177
)
|
-
|
(316,177
)
|
|
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(3,115,134
)
|
(3,115,134
)
|
|
Balance as of June 30, 2018
|
14,535,695
|
$
1,454
|
240,861
|
$
2,408,610
|
$
10,246,064
|
$
(9,245,610
)
|
$
3,410,518
|
|
(1)
|
See
Note 3 for additional information.
|
|
|
For the Six Months Ended June 30,
|
|
|
|
2018
|
2017
|
|
Cash Flows from Operating Activities
|
|
|
|
Net
loss
|
$
(3,115,134
)
|
$
(1,116,700
)
|
|
Adjustments to reconcile net loss to net cash used in
operating activities:
|
|
|
|
Depreciation
and amortization
|
173,547
|
51,229
|
|
Provision
for losses on accounts receivable
|
-
|
24,000
|
|
Deferred
taxes
|
-
|
(739,235
)
|
|
Share-based
compensation
|
208,805
|
120,149
|
|
Amortization
of financing costs
|
29,076
|
7,716
|
|
Deferred
rent
|
(6,354
)
|
(17,111
)
|
|
Warrant
expense
|
-
|
67,491
|
|
Change
in fair value of derivative liability
|
(74,633
)
|
-
|
|
Amortization
of intangibles
|
510,588
|
-
|
|
Changes
in operating assets and liabilities
|
|
|
|
Accounts
receivable
|
(336,697
)
|
(285,098
)
|
|
Inventory
|
25,737
|
-
|
|
Deposits
|
-
|
4,137
|
|
Prepaid
expenses and other current assets
|
180,926
|
12,336
|
|
Accounts
payable
|
496,770
|
349,337
|
|
Accrued
expenses and other current liabilities
|
48,245
|
419,628
|
|
Deferred
revenue
|
49,697
|
19,457
|
|
Net
cash used in operating activities
|
(1,809,427
)
|
(1,082,664
)
|
|
Cash Flows from Investing Activities
|
|
|
|
Proceeds
from sale of note receivable
|
1,475,000
|
-
|
|
Capital
expenditures
|
(503,265
)
|
(38,188
)
|
|
Net
cash provided by (used in) investing activities
|
971,735
|
(38,188
)
|
|
Cash Flows from Financing Activities
|
|
|
|
Repayments
of short-term borrowings
|
(795,939
)
|
-
|
|
Proceeds
from notes payable
|
2,000,000
|
-
|
|
Acquisition
of Firestorm - net of cash acquired
|
-
|
(417,704
)
|
|
Net
proceeds from exercise of options
|
6,697
|
-
|
|
Net
proceeds from issuance of preferred stock
|
-
|
1,809,964
|
|
Payment
of preferred dividends
|
(229,816
)
|
(144,141
)
|
|
Net
cash provided by financing activities
|
980,942
|
1,248,119
|
|
Net
increase in cash and cash equivalents
|
143,250
|
127,267
|
|
Cash
and cash equivalents at beginning of period
|
1,957,212
|
2,788,587
|
|
Cash
and cash equivalents at end of period
|
$
2,100,462
|
$
2,915,854
|
|
Furniture and fixtures
|
2 - 10 years
|
|
Office equipment
|
2 - 5 years
|
|
Leasehold improvements
|
3 - 15 years
|
|
Automobiles
|
3 - 5 years
|
|
Camera systems
|
3 years
|
|
Acquired Intangible Asset
|
|
Amortization Basis
|
|
Expected Life (years)
|
|
Customer-Related
|
|
Straight-line basis
|
|
5-15
|
|
Marketing-Related
|
|
Straight-line basis
|
|
4
|
|
Technology-Based
|
|
In line with underlying cash flows or straight-line
basis
|
|
3
|
|
|
Six Months Ended June 30, 2017
|
|
Risk-free interest rate
|
1.00% - 2.17%
|
|
Expected term
|
0.3 – 6.1 years
|
|
Volatility
|
70%
|
|
Dividend yield
|
0%
|
|
Estimated annual forfeiture rate at time of grant
|
0% - 30%
|
|
●
|
ASU
No. 2015-14,
Revenue from
Contracts with Customers (Topic 606): Deferral of the Effective
Date
, which defers the effective date of the new guidance
such that the new provisions will now be required for fiscal years,
and interim periods within those years, beginning after
December 15, 2017.
|
|
|
|
|
●
|
ASU
No. 2016-08,
Revenue from
Contracts with Customers (Topic 606): Principal versus Agent
Considerations
, which clarifies the implementation guidance
on principal versus agent considerations (reporting revenue gross
versus net).
|
|
|
|
|
●
|
ASU
No. 2016-10,
Revenue from
Contracts with Customers (Topic 606): Identifying Performance
Obligations and Licensin
g, which clarifies the
implementation guidance on identifying performance obligations and
classifying licensing arrangements.
|
|
|
|
|
●
|
ASU
No. 2016-12,
Revenue from
Contracts with Customers (Topic 606): Narrow-Scope Improvements and
Practical Expedients
, which clarifies the implementation
guidance in a number of other areas.
|
|
Cash
paid
|
$
99,197
|
|
Common
stock issued
|
163,332
|
|
Warrants
issued, at $5.44
|
65,988
|
|
Warrants
issued, at $6.53
|
57,484
|
|
Total
consideration
|
386,001
|
|
Less
intangible and intellectual property
|
(386,001
)
|
|
Net
goodwill recorded
|
$
-
|
|
Cash
paid
|
$
100,000
|
|
Common
stock issued
|
163,332
|
|
Warrants
issued, at $5.44
|
65,988
|
|
Warrants
issued, at $6.53
|
57,484
|
|
Total
consideration
|
386,804
|
|
Less
intangible and intellectual property
|
(386,804
)
|
|
Net
goodwill recorded
|
$
-
|
|
Assets
acquired
|
$
4,384,668
|
|
Liabilities
acquired
|
(4,384,417
)
|
|
Net assets
acquired
|
251
|
|
Less intangible
assets
|
2,574,000
|
|
Consideration paid
(see below)
|
4,264,934
|
|
Net goodwill
recorded
|
$
1,690,683
|
|
|
|
|
Cash
consideration
|
$
550,000
|
|
Cash paid towards
acquired liabilities
|
540,037
|
|
Total cash
paid
|
1,090,037
|
|
Holdback
consideration
|
200,000
|
|
Common stock
consideration
|
566,288
|
|
Series B Preferred
Stock consideration
|
2,408,610
|
|
Total acquisition
consideration
|
$
4,264,934
|
|
Common
stock issued
|
$
5,851,193
|
|
Total
consideration
|
5,851,193
|
|
Less
cash received
|
(1,943,778
)
|
|
Less
note receivable
|
(2,000,000
)
|
|
Less
other assets
|
(1,139,007
)
|
|
Less
intangible assets
|
(558,412
)
|
|
Plus
liabilities assumed
|
1,191,937
|
|
Net
goodwill recorded
|
$
1,401,933
|
|
●
|
$500,000
in cash in the aggregate paid by Novume as of the Firestorm Closing
Date to the three principals (Harry W. Rhulen, Suzanne Loughlin,
and James W. Satterfield, collectively the “Firestorm
Principals”) of Firestorm. Of that aggregate amount $250,000
was paid to Mr. Satterfield, and $125,000 was paid to each of
Mr. Rhulen and Ms. Loughlin;
|
|
|
|
|
●
|
$1,000,000
in the aggregate in the form of four unsecured, subordinated
promissory notes issued by Novume with interest payable over, and
principal due after, five years after the Firestorm Closing Date,
to all the Members of the Firestorm Entities (consisting of the
Firestorm Principals and Lancer Financial Group, Inc.
(“Lancer”)). The principal amount of the note payable
to Lancer is $500,000 (the “Lancer Note”). The
principal amount of the note payable to Mr. Rhulen is
$166,666.66. The principal amount of the notes payable to each of
Mr. Satterfield and Ms. Loughlin is $166,666.67. (The
notes payable to Mr. Rhulen, Ms. Loughlin and
Mr. Satterfield are individually referred to herein as a
“Firestorm Principal Note” and collectively, as the
“Firestorm Principal Notes”). The Firestorm Principal
Notes are payable at an interest rate of 2% and the Lancer Note is
payable at an interest rate of 7%. $907,407 was recorded to notes
payable to reflect the net fair value of the notes issued due to
the difference in interest rates. The Lancer Note also has a capped
subordination of $7,000,000, subject to the consent of
Lancer;
|
|
|
|
|
●
|
Each of
the Firestorm Principals was issued 162,698 (315,625 post Brekford
Merger) shares of Novume common stock, par value $0.0001 per share,
for an aggregate issuance of 488,094 (946,875 post Brekford Merger)
shares of Novume common stock;
|
|
|
|
|
●
|
Each of
the Firestorm Principals received warrants to purchase 54,233
(105,209 post Brekford Merger) Novume Common Shares, exercisable
over a period of five years after the Firestorm Closing Date, at an
exercise price of $2.5744 per share; and
|
|
|
|
|
●
|
Each of
the Firestorm Principals received warrants to purchase 54,233
(105,209 post Brekford Merger) Novume Common Shares, exercisable
over a period of five years after the Firestorm Closing Date, at an
exercise price of $3.6048 per share.
|
|
Cash
paid
|
$
500,000
|
|
Notes
payable issued
|
907,407
|
|
Common
stock issued
|
976,286
|
|
Warrants
issued, at $2.58
|
125,411
|
|
Warrants
issued, at $3.61
|
102,289
|
|
Total
consideration
|
2,611,393
|
|
Less
cash received
|
(82,296
)
|
|
Less
other assets
|
(137,457
)
|
|
Less
intangible and intellectual property
|
(2,497,686
)
|
|
Plus
liabilities assumed
|
106,046
|
|
Net
goodwill recorded
|
$
-
|
|
|
For the three months ended June 30,
|
Six Months ended June 30,
|
||
|
|
2018
|
2017
|
2018
|
2017
|
|
Revenues
|
$
12,338,164
|
$
10,180,122
|
$
23,556,933
|
$
20,803,944
|
|
Net
income (loss)
|
$
(921,288
)
|
$
(985,136
)
|
$
(3,115,134
)
|
$
(2,216,915
)
|
|
Basic
earnings (loss) per share
|
$
(0.07
)
|
$
(0.19
)
|
$
(0.23
)
|
$
(0.45
)
|
|
Diluted
earnings (loss) per share
|
$
(0.07
)
|
$
(0.19
)
|
$
(0.23
)
|
$
(0.45
)
|
|
|
|
|
|
|
|
Basic
Number of Shares
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Diluted
Number of Shares
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
|
Customer Relationships
|
Marketing Related
|
Technology Based
|
Total
|
|
Identifiable
intangible assets, gross
|
$
5,588,677
|
$
730,000
|
$
83,412
|
$
6,402,089
|
|
Accumulated
amortization
|
(913,534
)
|
(143,464
)
|
-
|
(1,056,998
)
|
|
Identifiable
intangible assets, net
|
$
4,675,143
|
$
586,536
|
$
83,412
|
$
5,345,091
|
|
2018
(remainder of year)
|
$
524,490
|
|
2019
|
1,048,980
|
|
2020
|
1,048,980
|
|
2021
|
982,876
|
|
2022
|
238,155
|
|
Thereafter
|
1,501,610
|
|
Total
|
$
5,345,091
|
|
|
For the Six Months Ended
|
|
|
|
2018
|
2017
|
|
Cash
paid for interest
|
$
154,857
|
$
41,250
|
|
Cash
paid for taxes
|
$
-
|
$
-
|
|
|
|
|
|
Common
stock issued in connection with note payable
|
$
126,000
|
$
-
|
|
Warrants
issued in connection with issuance of Series A Preferred
Stock
|
$
-
|
$
67,491
|
|
|
|
|
|
Business
Combinations/Asset Acquisitions:
|
|
|
|
Current
Assets
|
$
-
|
$
136,406
|
|
Intangible
assets
|
$
386,801
|
$
2,498,737
|
|
Assumed
liabilities
|
$
-
|
$
(66,968
)
|
|
Deferred
revenue
|
$
-
|
$
(22,493
)
|
|
Other
non-current liabilities
|
$
-
|
$
(16,584
)
|
|
Issuance
of common stock
|
$
(163,332
)
|
$
(1,203,986
)
|
|
Notes
payable
|
$
-
|
$
(907,407
)
|
|
Issuance
of common stock warrants
|
$
(123,472
)
|
$
-
|
|
2018
|
$
-
|
|
2019
|
2,500,000
|
|
2020
|
-
|
|
2021
|
-
|
|
2022
|
1,000,000
|
|
Thereafter
|
-
|
|
Total
|
3,500,000
|
|
|
|
|
Less
unamortized interest
|
(66,358
)
|
|
Less
unamortized financing costs
|
(110,156
)
|
|
|
3,323,486
|
|
Current
portion of long-term debt
|
(2,389,844
)
|
|
Long-term
debt
|
$
933,642
|
|
2018
(remainder of year)
|
$
400,307
|
|
2019
|
624,228
|
|
2020
|
190,599
|
|
2021
|
101,386
|
|
2022
|
38,873
|
|
Thereafter
|
30,393
|
|
Total
|
$
1,385,786
|
|
|
Number of Shares Subject to Option
|
Weighted Average Exercise Price
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
|
Outstanding
Balance at December 31, 2017
|
1,695,375
|
$
2.19
|
9.26
|
$
4,590,714
|
|
Granted
|
-
|
-
|
-
|
|
|
Exercised
|
(3,998
)
|
1.68
|
9.42
|
|
|
Canceled
|
(174,237
)
|
1.98
|
9.44
|
|
|
Outstanding
Balance at June 30, 2018
|
1,517,140
|
$
2.22
|
8.00
|
$
116,076
|
|
Exercisable
at June 30, 2018
|
544,448
|
$
1.72
|
6.96
|
$
61,956
|
|
Vested
and expected to vest at June 30, 2018
|
1,337,756
|
$
2.22
|
7.82
|
$
111,208
|
|
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
||
|
|
2018
|
2017
|
2018
|
2017
|
|
Basic and diluted
(loss) earnings per share
|
|
|
|
|
|
Net
(loss) earnings from continuing operations
|
$
(921,288
)
|
$
(544,317
)
|
$
(3,115,134
)
|
$
(1,116,700
)
|
|
Less:
preferred stock dividends
|
(114,908
)
|
(73,732
)
|
(229,816
)
|
(144,141
)
|
|
Net
income (loss) attributable to shareholders
|
(1,036,196
)
|
(618,049
)
|
(3,344,950
)
|
(1,260,841
)
|
|
Weighted
average common shares outstanding - basic
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Basic
(loss) earnings per share
|
$
(0.07
)
|
$
(0.11
)
|
$
(0.23
)
|
$
(0.24
)
|
|
Weighted
average common shares outstanding - diluted
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Diluted
(loss) earnings per share
|
$
(0.07
)
|
$
(0.11
)
|
$
(0.23
)
|
$
(0.24
)
|
|
Common
stock equivalents excluded due to anti-dilutive effect
|
2,754,268
|
690,409
|
2,779,975
|
625,291
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||
|
|
2018
|
2017
|
2018
|
2017
|
|
Numerator:
|
|
|
|
|
|
Net
(loss) earnings from continuing operations
|
$
(921,288
)
|
$
(544,317
)
|
$
(3,115,134
)
|
$
(1,116,700
)
|
|
Less:
preferred stock dividends
|
(114,908
)
|
(73,732
)
|
(229,816
)
|
(144,141
)
|
|
Net
income (loss) attributable to shareholders
|
$
(1,036,196
)
|
$
(618,049
)
|
$
(3,344,950
)
|
$
(1,260,841
)
|
|
Denominator
(basic):
|
|
|
|
|
|
Weighted
average common shares outstanding
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Participating
securities - Series A preferred stock
|
974,487
|
398,138
|
974,487
|
398,138
|
|
Participating
securities - Series B preferred stock
|
481,722
|
-
|
481,722
|
-
|
|
Weighted
average shares outstanding
|
15,989,239
|
5,886,232
|
15,971,073
|
5,682,860
|
|
|
|
|
|
|
|
Loss
per common share - basic under two-class method
|
$
(0.06
)
|
$
(0.10
)
|
$
(0.21
)
|
$
(0.22
)
|
|
|
|
|
|
|
|
Denominator
(diluted):
|
|
|
|
|
|
Weighted
average common shares outstanding
|
14,533,030
|
5,488,094
|
14,514,864
|
5,284,722
|
|
Participating
securities - Series A preferred stock
|
974,487
|
398,138
|
974,487
|
398,138
|
|
Participating
securities - Series B preferred stock
|
481,722
|
-
|
481,722
|
-
|
|
Weighted
average shares outstanding
|
15,989,239
|
5,886,232
|
15,971,073
|
5,682,860
|
|
|
|
|
|
|
|
Loss
per common share - basic under two-class method
|
$
(0.06
)
|
$
(0.10
)
|
$
(0.21
)
|
$
(0.22
)
|
|
●
|
$500,000
in cash in the aggregate paid by Novume as of the Firestorm Closing
Date to the three principals (Harry W. Rhulen, Suzanne Loughlin,
and James W. Satterfield, collectively the “Firestorm
Principals”) of Firestorm. Of that aggregate amount $250,000
was paid to Mr. Satterfield, and $125,000 was paid to each of
Mr. Rhulen and Ms. Loughlin;
|
|
●
|
$1,000,000
in the aggregate in the form of four unsecured, subordinated
promissory notes issued by Novume with interest payable over, and
principal due after, five years after the Firestorm Closing Date,
to all the Members of the Firestorm Entities (consisting of the
Firestorm Principals and Lancer Financial Group, Inc.
(“Lancer”)). The principal amount of the note payable
to Lancer is $500,000 (the “Lancer Note”). The
principal amount of the note payable to Mr. Rhulen is
$166,666.66. The principal amount of the notes payable to each of
Mr. Satterfield and Ms. Loughlin is $166,666.67. (The
notes payable to Mr. Rhulen, Ms. Loughlin and
Mr. Satterfield are individually referred to herein as a
“Firestorm Principal Note” and collectively, as the
“Firestorm Principal Notes”). The Firestorm Principal
Notes are payable at an interest rate of 2% and the Lancer Note is
payable at an interest rate of 7%. $907,407 was recorded to notes
payable to reflect the net fair value of the notes issued due to
the difference in interest rates. The Lancer Note also has a capped
subordination of $7,000,000, subject to the consent of
Lancer;
|
|
|
|
|
●
|
Each of
the Firestorm Principals was issued 162,698 (315,625 post Brekford
Merger) shares of Novume common stock, par value $0.0001 per share,
for an aggregate issuance of 488,094 (946,875 post Brekford Merger)
shares of Novume common stock;
|
|
|
|
|
●
|
Each of
the Firestorm Principals received warrants to purchase 54,233
(105,209 post Brekford Merger) Novume Common Shares, exercisable
over a period of five years after the Firestorm Closing Date, at an
exercise price of $2.58 per share; and
|
|
|
|
|
●
|
Each of
the Firestorm Principals received warrants to purchase 54,233
(105,209 post Brekford Merger) Novume Common Shares, exercisable
over a period of five years after the Firestorm Closing Date, at an
exercise price of $3.60 per share.
|
|
|
For the Three Months ended June 30,
|
|
|
|
2018
|
2017
|
|
Revenue
|
$
12,338,164
|
$
3,470,553
|
|
Cost
of revenue
|
8,865,374
|
1,850,059
|
|
Gross
profit
|
3,472,790
|
1,620,494
|
|
|
|
|
|
Operating
expenses
|
|
|
|
Selling,
general, and administrative expenses
|
4,328,625
|
2,454,812
|
|
Loss
from operations
|
(855,835
)
|
(834,318
)
|
|
Other
expense
|
|
|
|
Interest
expense
|
(170,856
)
|
(28,800
)
|
|
Other
income
|
105,403
|
-
|
|
Total
other (expense) income
|
(65,453
)
|
(28,800
)
|
|
Loss
before income taxes
|
(921,288
)
|
(863,118
)
|
|
Benefit
from income taxes
|
-
|
318,801
|
|
Net
loss
|
$
(921,288
)
|
$
(544,317
)
|
|
|
For the Six Months ended June 30,
|
|
|
|
2018
|
2017
|
|
Revenue
|
$
23,556,933
|
$
6,710,250
|
|
Cost
of revenue
|
16,999,410
|
3,560,176
|
|
Gross
profit
|
6,557,523
|
3,150,074
|
|
|
|
|
|
Operating
expenses
|
|
|
|
Selling,
general, and administrative expenses
|
9,609,575
|
4,942,104
|
|
Loss
from operations
|
(3,052,052
)
|
(1,792,030
)
|
|
Other
expense
|
|
|
|
Interest
expense
|
(263,806
)
|
(63,905
)
|
|
Other
income
|
200,724
|
-
|
|
Total
other (expense) income
|
(63,082
)
|
(63,905
)
|
|
Loss
before income taxes
|
(3,115,134
)
|
(1,855,935
)
|
|
Benefit
from income taxes
|
|
739,235
|
|
Net
loss
|
$
(3,115,134
)
|
$
(1,116,700
)
|
|
|
Six months ended June 30,
|
|
|
|
2018
|
2017
|
|
Net
cash provided by (used in):
|
|
|
|
Operating
activities
|
$
(1,809,427
)
|
$
(1,082,664
)
|
|
Investing
activities
|
971,735
|
(38,188
)
|
|
Financing
activities
|
980,942
|
1,248,119
|
|
Net
increase in cash and cash equivalents:
|
$
143,250
|
$
127,267
|
|
2018
(remainder of year)
|
$
400,307
|
|
2019
|
624,228
|
|
2020
|
190,599
|
|
2021
|
101,386
|
|
2022
|
38,873
|
|
Thereafter
|
30,393
|
|
Total
|
$
1,385,786
|
|
●
|
ASU
No. 2015-14,
Revenue from
Contracts with Customers (Topic 606): Deferral of the Effective
Date
, which defers the effective date of the new guidance
such that the new provisions will now be required for fiscal years,
and interim periods within those years, beginning after
December 15, 2017.
|
|
|
|
|
●
|
ASU
No. 2016-08,
Revenue from
Contracts with Customers (Topic 606): Principal versus Agent
Considerations
, which clarifies the implementation guidance
on principal versus agent considerations (reporting revenue gross
versus net).
|
|
|
|
|
●
|
ASU
No. 2016-10,
Revenue from
Contracts with Customers (Topic 606): Identifying Performance
Obligations and Licensin
g, which clarifies the
implementation guidance on identifying performance obligations and
classifying licensing arrangements.
|
|
|
|
|
●
|
ASU
No. 2016-12,
Revenue from
Contracts with Customers (Topic 606): Narrow-Scope Improvements and
Practical Expedients
, which clarifies the implementation
guidance in a number of other areas.
|
|
Number
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
101-INS
|
|
XBRL
Instance Document
|
|
101-SCH
|
|
XBRL
Taxonomy Extension Schema Document
|
|
101-CAL
|
|
XBRL
Taxonomy Extension Calculation Linkbase Document
|
|
101-LAB
|
|
XBRL
Taxonomy Extension Label Linkbase Document
|
|
101-PRE
|
|
XBRL
Taxonomy Extension Presentation Linkbase Document
|
|
101-DEF
|
|
XBRL
Taxonomy Extension Definition Linkbase Document
|
|
|
|
Novume
Solutions, Inc.
|
|
|
|
|
|
|
|
Date:
August 14, 2018
|
|
/s/
Robert A. Berman
|
|
|
|
Name:
|
Robert
A. Berman
|
|
|
|
Title:
|
Chief
Executive Officer
|
|
|
|
|
Principal
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
August 14, 2018
|
|
/s/
Riaz Latifullah
|
|
|
|
Name:
|
Riaz
Latifullah
|
|
|
|
Title:
|
EVP
Corporate Development
|
|
|
|
|
Principal
Financial and Accounting Officer
|
|
|
|
|
Authorized
Signatory
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|