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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
52-0880974
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
19886 Ashburn Road, Ashburn, Virginia
|
|
20147-2358
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
☐
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
☒
|
Smaller reporting company
|
☐
|
|
Emerging growth company
|
☒
|
|
Page
|
||
|
Item 1.
|
||
|
3
|
||
|
4
|
||
|
5-6
|
||
|
7
|
||
|
8
|
||
|
9-30
|
||
|
Item 2.
|
31-43
|
|
|
Item 3.
|
43
|
|
|
Item 4.
|
43
|
|
|
PART II - OTHER INFORMATION
|
||
|
Item 1.
|
44
|
|
|
Item 1A.
|
44
|
|
|
Item 2.
|
48
|
|
|
Item 3.
|
49
|
|
|
Item 4.
|
49
|
|
|
Item 5.
|
49
|
|
|
Item 6.
|
50
|
|
|
51
|
||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Services
|
$
|
44,166
|
$
|
39,221
|
$
|
124,210
|
$
|
101,635
|
||||||||
|
Products
|
3,274
|
6,310
|
10,819
|
11,110
|
||||||||||||
|
47,440
|
45,531
|
135,029
|
112,745
|
|||||||||||||
|
Costs and expenses
|
||||||||||||||||
|
Cost of sales - Services
|
28,619
|
26,594
|
82,862
|
71,988
|
||||||||||||
|
Cost of sales - Products
|
2,259
|
2,624
|
5,790
|
5,453
|
||||||||||||
|
30,878
|
29,218
|
88,652
|
77,441
|
|||||||||||||
|
Selling, general and administrative expenses
|
12,049
|
10,637
|
36,395
|
31,432
|
||||||||||||
|
Operating income
|
4,513
|
5,676
|
9,982
|
3,872
|
||||||||||||
|
Other income (expense)
|
||||||||||||||||
|
Other income
|
2
|
2
|
14
|
195
|
||||||||||||
|
Interest expense
|
(2,013
|
)
|
(1,970
|
)
|
(6,026
|
)
|
(5,470
|
)
|
||||||||
|
Income (loss) before income taxes
|
2,502
|
3,708
|
3,970
|
(1,403
|
)
|
|||||||||||
|
(Provision for) benefit from income taxes (Note 7)
|
(8
|
)
|
10
|
136
|
187
|
|||||||||||
|
Net income (loss)
|
2,494
|
3,718
|
4,106
|
(1,216
|
)
|
|||||||||||
|
Less: Net income attributable to non-controlling interest (Note 2)
|
(2,694
|
)
|
(1,485
|
)
|
(6,284
|
)
|
(1,705
|
)
|
||||||||
|
Net (loss) income attributable to Telos Corporation
|
$
|
(200
|
)
|
$
|
2,233
|
$
|
(2,178
|
)
|
$
|
(2,921
|
)
|
|||||
|
Net (loss) earnings per share attributable to Telos Corporation, Common A, basic
|
$
|
(0.01
|
)
|
$
|
0.06
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
|||||
|
Net (loss) earnings per share attributable to Telos Corporation, Common B, basic
|
$
|
(0.01
|
)
|
$
|
0.06
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
|||||
|
Net (loss) earnings per share attributable to Telos Corporation, Common A, diluted
|
$
|
(0.01
|
)
|
$
|
0.06
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
|||||
|
Net (loss) earnings per share attributable to Telos Corporation, Common B, diluted
|
$
|
(0.01
|
)
|
$
|
0.06
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
|||||
|
Weighted-average shares of stock outstanding, Common A, basic
|
35,798
|
34,869
|
35,350
|
34,410
|
||||||||||||
|
Weighted-avearage shares of stock outstanding, Common B, basic
|
3,204
|
3,204
|
3,204
|
3,204
|
||||||||||||
|
Weighted-average shares of stock outstanding, Common A, diluted
|
35,798
|
36,727
|
35,350
|
34,410
|
||||||||||||
|
Weighted-average shares of stock outstanding, Common B, diluted
|
3,204
|
3,204
|
3,204
|
3,204
|
||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Net income (loss)
|
$
|
2,494
|
$
|
3,718
|
$
|
4,106
|
$
|
(1,216
|
)
|
|||||||
|
Other comprehensive loss, net of tax:
|
||||||||||||||||
|
Foreign currency translation adjustments
|
(2
|
)
|
(2
|
)
|
(1
|
)
|
–
|
|||||||||
|
Less: Comprehensive income attributable to non-controlling interest
|
(2,694
|
)
|
(1,485
|
)
|
(6,284
|
)
|
(1,705
|
)
|
||||||||
|
Comprehensive (loss) income attributable to Telos Corporation
|
$
|
(202
|
)
|
$
|
2,231
|
$
|
(2,179
|
)
|
$
|
(2,921
|
)
|
|||||
|
September 30, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$
|
10,326
|
$
|
6,751
|
||||
|
Accounts
receivable, net of reserve of $
745
and $
720
, respectively (Note 1)
|
29,116
|
27,942
|
||||||
|
Inventories,
net of obsolescence reserve of $
859
and $
860
, respectively (Note 1)
|
3,898
|
1,965
|
||||||
|
Deferred program expenses
|
12
|
673
|
||||||
|
Other current assets
|
2,717
|
2,914
|
||||||
|
Total current assets
|
46,069
|
40,245
|
||||||
|
Property and
equipment, net of accumulated depreciation of $
35,771
and $
32,470
, respectively
|
22,173
|
19,567
|
||||||
|
Operating lease right-of-use assets (Note 10)
|
1,622
|
1,979
|
||||||
|
Goodwill (Note 3)
|
14,916
|
14,916
|
||||||
|
Other assets
|
1,054
|
985
|
||||||
|
Total assets
|
$
|
85,834
|
$
|
77,692
|
||||
|
September 30, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
LIABILITIES, REDEEMABLE PREFERRED STOCK, AND STOCKHOLDERS’ DEFICIT
|
||||||||
|
Current liabilities
|
||||||||
|
Senior term loan, net of unamortized discount and issuance costs – short-term (Note 5)
|
$
|
16,919
|
$
|
--
|
||||
|
Accounts payable and other accrued liabilities (Note 5)
|
16,863
|
15,050
|
||||||
|
Accrued compensation and benefits
|
11,231
|
12,187
|
||||||
|
Contract liabilities (Notes 1 and 5)
|
6,353
|
6,337
|
||||||
|
Finance lease obligations – short-term (Note 10)
|
1,310
|
1,224
|
||||||
|
Other current liabilities (Note 10)
|
4,725
|
2,505
|
||||||
|
Total current liabilities
|
57,401
|
37,303
|
||||||
|
Senior term loan, net of unamortized discount and issuance costs (Note 5)
|
--
|
16,335
|
||||||
|
Subordinated debt (Note 5)
|
3,192
|
2,927
|
||||||
|
Finance lease obligations – long-term (Note 10)
|
14,648
|
15,641
|
||||||
|
Operating lease liabilities – long-term (Note 10)
|
1,101
|
1,553
|
||||||
|
Deferred income taxes (Note 7)
|
649
|
621
|
||||||
|
Public preferred stock (Note 6)
|
142,077
|
139,210
|
||||||
|
Other liabilities (Note 7)
|
571
|
724
|
||||||
|
Total liabilities
|
219,639
|
214,314
|
||||||
|
Commitments and contingencies (Note 8)
|
||||||||
|
Stockholders’ deficit
|
||||||||
|
Telos stockholders’ deficit
|
||||||||
|
Common stock
|
78
|
78
|
||||||
|
Additional paid-in capital
|
4,314
|
4,310
|
||||||
|
Accumulated other comprehensive income
|
5
|
6
|
||||||
|
Accumulated deficit
|
(147,708
|
)
|
(145,530
|
)
|
||||
|
Total Telos stockholders’ deficit
|
(143,311
|
)
|
(141,136
|
)
|
||||
|
Non-controlling interest in subsidiary (Note 2)
|
9,506
|
4,514
|
||||||
|
Total stockholders’ deficit
|
(133,805
|
)
|
(136,622
|
)
|
||||
|
Total liabilities, redeemable preferred stock, and stockholders’ deficit
|
$
|
85,834
|
$
|
77,692
|
||||
|
|
Nine Months Ended September 30,
|
|||||||
|
2020
|
2019
|
|||||||
|
Operating activities:
|
||||||||
|
Net income (loss)
|
$
|
4,106
|
$
|
(1,216
|
)
|
|||
|
Adjustments to reconcile net income (loss) to cash provided by operating activities:
|
||||||||
|
Dividends from preferred stock recorded as interest expense
|
2,867
|
2,867
|
||||||
|
Depreciation and amortization
|
4,018
|
3,609
|
||||||
|
Amortization of debt issuance costs
|
684
|
275
|
||||||
|
Deferred income tax provision (benefit)
|
28
|
(206
|
)
|
|||||
|
Other noncash items
|
(26
|
)
|
83
|
|||||
|
Changes in other operating assets and liabilities
|
280
|
(1,028
|
)
|
|||||
|
Cash provided by operating activities
|
11,957
|
4,384
|
||||||
|
|
||||||||
|
Investing activities:
|
||||||||
|
Capitalized software development costs
|
(5,459
|
)
|
(2,171
|
)
|
||||
|
Purchases of property and equipment
|
(624
|
)
|
(3,141
|
)
|
||||
|
Cash used in investing activities
|
(6,083
|
)
|
(5,312
|
)
|
||||
|
|
||||||||
|
Financing activities:
|
||||||||
|
Proceeds from senior term loan
|
–
|
4,881
|
||||||
|
Payments under finance lease obligations
|
(907
|
)
|
(826
|
)
|
||||
|
Amendment fee paid to lender
|
(100
|
)
|
–
|
|||||
|
Distributions to Telos ID Class B member - non-controlling interest
|
(1,292
|
)
|
(1,403
|
)
|
||||
|
Cash (used in) provided by financing activities
|
(2,299
|
)
|
2,652
|
|||||
|
Increase in cash and cash equivalents
|
3,575
|
1,724
|
||||||
|
Cash and cash equivalents, beginning of period
|
6,751
|
72
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
10,326
|
$
|
1,796
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
2,211
|
$
|
2,294
|
||||
|
Income taxes
|
$
|
50
|
$
|
39
|
||||
|
Noncash:
|
||||||||
|
Dividends from preferred stock recorded as interest expense
|
$
|
2,867
|
$
|
2,867
|
||||
|
Debt issuance costs on senior term loan
|
$
|
–
|
$
|
110
|
||||
|
Telos Corporation
|
||||||||||||||||||||||||
|
Common
Stock
|
Additional Paid-in
Capital
|
Accumulated
Other Comprehensive Income
|
Accumulated
Deficit
|
Non-Controlling Interest
|
Total
Stockholders’
Deficit
|
|||||||||||||||||||
|
For the Three Months Ended September 30, 2020
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
78
|
$
|
4,310
|
$
|
7
|
$
|
(147,508
|
)
|
$
|
7,104
|
$
|
(136,009
|
)
|
||||||||||
|
Net (loss) income
|
–
|
–
|
–
|
(200
|
)
|
2,694
|
2,494
|
|||||||||||||||||
|
Foreign currency translation loss
|
–
|
–
|
(2
|
)
|
–
|
–
|
(2
|
)
|
||||||||||||||||
|
Stock-based compensation
|
–
|
4
|
–
|
–
|
–
|
4
|
||||||||||||||||||
|
Distributions
|
–
|
–
|
–
|
–
|
(292
|
)
|
(292
|
)
|
||||||||||||||||
|
Ending balance
|
$
|
78
|
$
|
4,314
|
$
|
5
|
$
|
(147,708
|
)
|
$
|
9,506
|
$
|
(133,805
|
)
|
||||||||||
|
For the Three Months Ended September 30, 2019
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
78
|
$
|
4,310
|
$
|
19
|
$
|
(144,283
|
)
|
$
|
1,857
|
$
|
(138,019
|
)
|
||||||||||
|
Net income
|
–
|
–
|
–
|
2,233
|
1,485
|
3,718
|
||||||||||||||||||
|
Foreign currency translation loss
|
–
|
–
|
(2
|
)
|
–
|
–
|
(2
|
)
|
||||||||||||||||
|
Distributions
|
–
|
–
|
–
|
–
|
(419
|
)
|
(419
|
)
|
||||||||||||||||
|
Ending balance
|
$
|
78
|
$
|
4,310
|
$
|
17
|
$
|
(142,050
|
)
|
$
|
2,923
|
$
|
(134,722
|
)
|
||||||||||
|
For the Nine Months Ended September 30, 2020
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
78
|
$
|
4,310
|
$
|
6
|
$
|
(145,530
|
)
|
$
|
4,514
|
$
|
(136,622
|
)
|
||||||||||
|
Net (loss) income
|
–
|
–
|
–
|
(2,178
|
)
|
6,284
|
4,106
|
|||||||||||||||||
|
Foreign currency translation loss
|
–
|
–
|
(1
|
)
|
–
|
–
|
(1
|
)
|
||||||||||||||||
|
Stock-based compensation
|
–
|
4
|
–
|
–
|
–
|
4
|
||||||||||||||||||
|
Distributions
|
–
|
–
|
–
|
–
|
(1,292
|
)
|
(1,292
|
)
|
||||||||||||||||
|
Ending balance
|
$
|
78
|
$
|
4,314
|
$
|
5
|
$
|
(147,708
|
)
|
$
|
9,506
|
$
|
(133,805
|
)
|
||||||||||
|
For the Nine Months Ended September 30, 2019
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
78
|
$
|
4,310
|
$
|
17
|
$
|
(139,129
|
)
|
$
|
2,621
|
$
|
(132,103
|
)
|
||||||||||
|
Net (loss) income
|
--
|
--
|
--
|
(2,921
|
)
|
1,705
|
(1,216
|
)
|
||||||||||||||||
|
Distributions
|
--
|
--
|
--
|
--
|
(1,403
|
)
|
(1,403
|
)
|
||||||||||||||||
|
Ending balance
|
$
|
78
|
$
|
4,310
|
$
|
17
|
$
|
(142,050
|
)
|
$
|
2,923
|
$
|
(134,722
|
)
|
||||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Federal
|
$
|
45,788
|
$
|
42,702
|
$
|
128,756
|
$
|
105,459
|
||||||||
|
State & Local, and Commercial
|
1,652
|
2,829
|
6,273
|
7,286
|
||||||||||||
|
Total
|
$
|
47,440
|
$
|
45,531
|
$
|
135,029
|
$
|
112,745
|
||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Firm fixed-price
|
$
|
39,483
|
$
|
38,660
|
$
|
113,080
|
$
|
92,447
|
||||||||
|
Time-and-materials
|
3,605
|
3,325
|
11,066
|
10,945
|
||||||||||||
|
Cost plus fixed fee
|
4,352
|
3,546
|
10,883
|
9,353
|
||||||||||||
|
Total
|
$
|
47,440
|
$
|
45,531
|
$
|
135,029
|
$
|
112,745
|
||||||||
|
September 30, 2020
|
December 31, 2019
|
|||||||
|
Billed accounts receivable
|
$
|
12,315
|
$
|
11,917
|
||||
|
Unbilled receivables
|
17,546
|
16,745
|
||||||
|
Allowance for doubtful accounts
|
(745
|
)
|
(720
|
)
|
||||
|
Receivables – net
|
$
|
29,116
|
$
|
27,942
|
||||
|
|
September 30, 2020
|
December 31, 2019
|
||||||
|
Contract liabilities
|
$
|
6,353
|
$
|
6,337
|
||||
|
|
Nine Months Ended September 30,
|
|||||||
|
2020
|
2019
|
|||||||
|
Unvested restricted stock
|
60
|
957
|
||||||
|
Common stock warrants, exercisable at $
1.665
/sh.
|
901
|
901
|
||||||
|
Total
|
961
|
1,858
|
||||||
|
September 30, 2020
|
December 31, 2019
|
|||||||
|
Cumulative foreign currency translation loss
|
$
|
(102
|
)
|
$
|
(101
|
)
|
||
|
Cumulative actuarial gain on pension liability adjustment
|
107
|
107
|
||||||
|
Accumulated other comprehensive income
|
$
|
5
|
$
|
6
|
||||
| ● |
Upon the occurrence of a change in control of the Class A member (as defined in the Operating Agreement, a “Change in Control”), the Class A member has
the option to purchase the entire membership interest of the Class B member.
|
| ● |
Upon the occurrence of the following events: (i) the involuntary termination of John B. Wood as CEO and chairman of the Class A member; (ii) the
bankruptcy of the Class A member; or (iii) unless the Class A member exercises its option to acquire the entire membership interest of the Class B member upon a Change in Control of the Class A member, the transfer or issuance of more than
fifty-one percent (
51%
) of the outstanding voting securities of the Class A member to a third party, the Class B member has the option to purchase the
membership interest of the Class A member; provided, however, that in the event that the Class B member exercises the foregoing option, the Class A Member may then choose to purchase the entire interest of the Class B member.
|
| ● |
In the event that more than fifty percent (
50%
) of the ownership
interests in the Class B member are transferred to persons or individuals (other than members of the immediate family of the initial owners of the Class B member) without the consent of Telos ID, the Class A member has the option to purchase
the entire membership interest of the Class B member.
|
| ● |
The Class B member has the option to sell its interest to the Class A member at any time if there is not a letter of intent to sell Telos ID, a binding
contract to sell all of the assets or membership interests in Telos ID, or a standstill for due diligence with respect to a sale of Telos ID. Notwithstanding the foregoing, the Class A member will not be obligated to purchase the interest of
the Class B member if that purchase would constitute a violation of any existing line of credit available to the Company after giving effect to that purchase and the applicable lender refuses to consent to that purchase or to waive such
violation.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Non-controlling interest, beginning of period
|
$
|
7,104
|
$
|
1,857
|
$
|
4,514
|
$
|
2,621
|
||||||||
|
Net income
|
2,694
|
1,485
|
6,284
|
1,705
|
||||||||||||
|
Distributions
|
(292
|
)
|
(419
|
)
|
(1,292
|
)
|
(1,403
|
)
|
||||||||
|
Non-controlling interest, end of period
|
$
|
9,506
|
$
|
2,923
|
$
|
9,506
|
$
|
2,923
|
||||||||
| ● |
The Company borrowed an additional $
5
million from the Lenders, increasing the total
amount of the principal to $
16
million.
|
| ● |
The maturity date of the Credit Agreement was amended from
January 25, 2022
to
January 15, 2021
.
|
| ● |
The prepayment price was amended as follows: (a) from January 26, 2019 through January 25, 2020, the prepayment price is
102%
of the principal amount, (b) from January 26, 2020 through October 14, 2020, the prepayment price is
101%
of
the principal amount, and (c) from October 15, 2020 to the maturity date, the prepayment price will be at par. However, the prepayment price for the additional $
5
million loan attributable to the Fourth Amendment will be at par.
|
| ● |
The following financial covenants, as defined in the Credit Agreement, were amended and updated: Consolidated Leverage Ratio, Consolidated Senior Leverage Ratio,
Consolidated Capital Expenditures, Minimum Fixed Charge Coverage Ratio, and Minimum Consolidated Net Working Capital.
|
| ● |
Any actual or potential non-compliance with the applicable provisions of the Credit Agreement were waived.
|
| ● |
The borrowing under the Credit Agreement continues to be collateralized by substantially all of the Company’s assets including inventory, equipment and accounts
receivable.
|
| ● |
The Company paid the Agent a fee of $
110,000
in connection with the Fourth
Amendment. We incurred immaterial third party transation costs which were expensed during the current period.
|
| ● |
The exit fee was increased from $
825,000
to $
1,200,000
.
|
|
September 30, 2020
|
December 31, 2019
|
|||||||
|
Senior term loan principal, including exit fee
|
$
|
17,200
|
$
|
17,200
|
||||
|
Less: Unamortized discount, debt issuance costs, and lender fees
|
(281
|
)
|
(865
|
)
|
||||
|
Senior term loan, net
|
$
|
16,919
|
$
|
16,335
|
||||
|
Year ending December 31,
|
Operating Leases
|
Finance Leases
|
||||||
|
2020 (excluding the nine months ended September 30, 2020)
|
$
|
194
|
$
|
517
|
||||
|
2021
|
752
|
2,097
|
||||||
|
2022
|
592
|
2,149
|
||||||
|
2023
|
373
|
2,203
|
||||||
|
2024
|
27
|
2,258
|
||||||
|
After 2024
|
--
|
10,658
|
||||||
|
Total lease payments
|
1,938
|
19,882
|
||||||
|
Less imputed interest
|
(151
|
)
|
(3,924
|
)
|
||||
|
Total
|
$
|
1,787
|
$
|
15,958
|
||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Operating lease cost
|
$
|
182
|
$
|
160
|
$
|
542
|
$
|
454
|
||||||||
|
Short-term lease cost (1)
|
26
|
42
|
83
|
126
|
||||||||||||
|
Finance lease cost
|
||||||||||||||||
|
Amortization of right-of-use assets
|
305
|
305
|
915
|
915
|
||||||||||||
|
Interest on lease liabilities
|
205
|
219
|
622
|
666
|
||||||||||||
|
Total finance lease cost
|
510
|
524
|
1,537
|
1,581
|
||||||||||||
|
Total lease costs
|
$
|
718
|
$
|
726
|
$
|
2,162
|
$
|
2,161
|
||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2020
|
2019
|
|||||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
||||||||
|
Cash flows from operating activities - operating leases
|
$
|
552
|
$
|
435
|
||||
|
Cash flows from operating activities - finance leases
|
622
|
665
|
||||||
|
Cash flows from financing activities - finance leases
|
907
|
826
|
||||||
|
Operating lease right-of-use assets obtained in exchange for lease obligations
|
455
|
378
|
||||||
|
•
|
Cybersecurity
– We help our
customers ensure the ongoing security, integrity, and compliance of their on-premises and related cloud-based systems, reducing threats and vulnerabilities to foil cyber adversaries before they can attack. Our consultants assess our
customers’ security environments and design, engineer, and operate the systems they need to strengthen their cybersecurity posture.
|
|
•
|
Cloud Security
– The cloud as
an organizational resource is more than two decades old, yet the needs of cloud users are constantly changing. Telos offers the specialized skills and experience needed to help our customers plan, engineer, and execute secure cloud migration
strategies and then assure ongoing management and security in keeping with the leading standards for cloud-based systems and workloads.
|
|
•
|
Enterprise Security
– Securing
the enterprise means protecting the essential and timeless elements common to every organization: its people and processes, its supply chain and inventories, its finances and facilities, and its information and communications. As ICT and
operational technology (“OT”) have become part of the organizational make-up, we have offered solutions that ensure personnel can work securely and productively across and beyond the enterprise.
|
|
•
|
Information Assurance / Xacta:
a premier platform for enterprise cyber risk management and security compliance automation, delivering security awareness for systems in the cloud, on-premises, and in hybrid and multi-cloud environments. Xacta delivers automated cyber risk
and compliance management solutions to large commercial and government enterprises. Across the U.S. federal government, Xacta is the de facto commercial cyber risk and compliance management solution.
|
|||
|
•
|
Secure Communications:
|
|||
|
○
|
Telos Ghost:
a virtual
obfuscation network-as-a-service with encryption and managed attribution capabilities to ensure the safety and privacy of people, information, and resources on the network. Telos Ghost seeks to eliminate cyber-attack surfaces by obfuscating
and encrypting data, masking user identity and location, and hiding network resources. It provides the additional layers of security and privacy needed for intelligence gathering, cyber threat protection, securing critical infrastructure, and
protecting communications and applications when operations, property, and even lives can be jeopardized by a single error in security.
|
|||
|
○
|
Telos Automated Message Handling
System (“AMHS”):
web-based organizational message distribution and management for mission-critical communications; the recognized gold standard for organizational messaging in the U.S. government. Telos AMHS is used by military field
operatives for critical communications on the battlefield and is the only web-based solution for assured messaging and directory services using the Defense Information System Agency’s (“DISA”) Organizational Messaging Service and its
specialized communications protocols.
|
|||
|
•
|
Telos ID:
offering Identity
Trust and Digital Services through IDTrust360® – an enterprise-class digital identity risk platform for extending software-as-a-service (“SaaS”) and custom digital identity services that mitigate threats through the integration of advanced
technologies that fuse biometrics, credentials, and other identity-centric data used to continuously monitor trust. We maintain government certifications and designations that distinguish Telos ID, including TSA PreCheck™ enrollment provider,
Designated Aviation Channeling provider, FBI-approved Channeler, and the Financial Industry Regulatory Authority (“FINRA”) Electronic Fingerprint Submission provider. We are the only commercial entity in our industry designated as a Secure
Flight Services provider for terrorist watchlist checks.
|
|||
|
•
|
Secure Mobility:
solutions for
business and government that enable remote work and minimize concern across and beyond the enterprise. Our secure mobility team brings credentials to every engagement, supplying deep expertise and experience as well as highly desirable
clearances and industry recognized certifications for network engineering, mobility, and security.
|
|
•
|
Network Management and Defense:
services for operating, administrating, and defending complex enterprise networks and defensive cyber operations. Our diverse portfolio of capabilities addresses common and uncommon requirements in many industries and disciplines, ranging
from the military and government agencies to Fortune 500 companies.
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
2020
|
2019
|
2020
|
2019
|
||||
|
(unaudited)
|
|||||||
|
Revenue
|
100.0%
|
100.0%
|
100.0%
|
100.0%
|
|||
|
Cost of sales
|
65.1
|
64.2
|
65.7
|
68.7
|
|||
|
Selling, general, and administrative expenses
|
25.4
|
23.4
|
26.9
|
27.9
|
|||
|
Operating income
|
9.5
|
12.4
|
7.4
|
3.4
|
|||
|
Other income
|
----
|
----
|
----
|
0.2
|
|||
|
Interest expense
|
(4.2)
|
(4.3)
|
(4.5)
|
(4.9)
|
|||
|
Income (loss) before income taxes
|
5.3
|
8.1
|
2.9
|
(1.3)
|
|||
|
Benefit from income taxes
|
----
|
----
|
0.1
|
0.2
|
|||
|
Net income (loss)
|
5.3
|
8.1
|
3.0
|
(1.1)
|
|||
|
Less: Net income attributable to non-controlling interest
|
(5.7)
|
(3.2)
|
(4.6)
|
(1.5)
|
|||
|
Net (loss) income attributable to Telos Corporation
|
(0.4)%
|
4.9%
|
(1.6)%
|
(2.6)%
|
|||
|
•
|
The Company borrowed an additional $5 million from the Lenders, increasing the total amount of the principal to $16 million.
|
|
•
|
The maturity date of the Credit Agreement was amended from January 25, 2022 to January 15, 2021.
|
|
•
|
The prepayment price was amended as follows: (a) from January 26, 2019 through January 25, 2020, the prepayment price is 102% of the
principal amount, (b) from January 26, 2020 through October 14, 2020, the prepayment price is 101% of the principal amount, and (c) from October 15, 2020 to the maturity date, the prepayment price will be at par. However, the prepayment
price for the additional $5 million loan attributable to the Fourth Amendment will be at par.
|
|
•
|
The following financial covenants, as defined in the Credit Agreement, were amended and updated: Consolidated Leverage Ratio,
Consolidated Senior Leverage Ratio, Consolidated Capital Expenditures, Minimum Fixed Charge Coverage Ratio, and Minimum Consolidated Net Working Capital.
|
|
•
|
Any actual or potential non-compliance with the applicable provisions of the Credit Agreement were waived.
|
|
•
|
The borrowing under the Credit Agreement continues to be collateralized by substantially all of the Company’s assets including
inventory, equipment and accounts receivable.
|
|
•
|
The Company paid the Agent a fee of $110,000 in connection with the Fourth Amendment. We incurred immaterial third party transaction
costs which were expensed in the current period.
|
|
•
|
The exit fee was increased from $825,000 to $1,200,000.
|
|
Exhibit
Number
|
Description of Exhibit
|
|
10.1
|
|
|
10.2*
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32*
|
|
|
101.INS**
|
XBRL Instance Document
|
|
101.SCH**
|
XBRL Taxonomy Extension Schema
|
|
101.CAL**
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF**
|
XBRL Taxonomy Extension Definition Linkbase
|
|
Date: November 13, 2020
|
TELOS CORPORATION
|
|
|
/s/ John B. Wood
|
||
|
John B. Wood
Chief Executive Officer (Principal Executive Officer)
|
|
/s/ Michele Nakazawa
|
||
|
Michele Nakazawa
Chief Financial Officer (Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|