The accompanying unaudited notes are an integral
part of these unaudited condensed financial statements
The accompanying unaudited notes are an integral
part of these unaudited condensed financial statements
The accompanying unaudited notes are an integral
part of these unaudited condensed financial statements
The accompanying unaudited notes are an integral
part of these unaudited condensed financial statements
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
(Unaudited)
1. |
NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Nature of Operations
Beam Global, a Nevada corporation (hereinafter the “Company,”
“us,” “we,” “our” or “Beam”), is a sustainable technology innovation company based in
San Diego, California.
We develop, manufacture
and sell high-quality, renewably energized infrastructure products for electric vehicle charging infrastructure, energy security,
disaster preparedness and outdoor media advertising. We also produce proprietary energy storage battery products. Our Electric
Vehicle (EV) charging infrastructure products are powered by locally generated renewable energy and enable vital and highly valuable
services in locations where it is either too expensive, too disruptive or impossible to connect to a utility grid, or where the
requirements for electrical power are so important that grid failures, like blackouts, are intolerable. We do not compete with EV
charging companies; rather, we enable such companies by providing infrastructure solutions that replace the time consuming and
expensive process of construction and electrical work which are usually required to install traditional grid-tied EV chargers. We
also do not compete with utilities. Our products provide utilities with another tool to deliver reliable and low-cost electricity to
EV chargers and, in the case of a grid failure, to first responders and others, through our integrated emergency power panels. We
also provide energy storage technologies that make commodity battery cells safer, longer lasting and more energy efficient and our
battery management systems (BMS) and associated packaging make batteries safe and usable in a variety of mobility, energy-security
and stationary applications.
Our charging infrastructure
products are rapidly deployed without the need for construction or electrical work. We compete with the highly fragmented and disintegrated
ecosystem of general contractors, electrical contractors, consultants, engineers, permitting specialists and others who are required to
perform a traditional grid-tied EV charger installation construction and electrical project. Our clean-technology products are designed
to replace a complicated, expensive, time consuming and risk prone process with an easy, low total cost of ownership, robust and reliable
product.
Basis of Presentation
The interim unaudited condensed
financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States
(“GAAP”) for interim financial statements and are in the form prescribed by the Securities and Exchange Commission in instructions
to Form 10-Q and Rule 10-01 of Regulation S-X. In management’s opinion, all adjustments (consisting of normal recurring adjustments
and reclassifications) necessary to present fairly our results of operations and cash flows for the three months ended March 31, 2023
and 2022, and our financial position as of March 31, 2023, have been made. The results of operations for such interim periods are not
necessarily indicative of the operating results to be expected for the full year.
Certain information and disclosures
normally included in the notes to the annual financial statements have been condensed or omitted from these interim financial statements.
Accordingly, these interim unaudited condensed financial statements should be read in conjunction with the financial statements and notes
thereto for the year ended December 31, 2022. The December 31, 2022 balance sheet is derived from those statements.
Use of Estimates
The preparation of financial
statements in conformity 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 and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ
from those estimates. Significant estimates in the accompanying financial statements include the allowance for doubtful accounts receivable,
valuation of inventory and standard cost allocations, depreciable lives of property and equipment, valuation of contingent consideration
liability, valuation of intangible assets, estimates of loss contingencies, estimates of the valuation of lease liabilities and the related
right of use assets, valuation of share-based costs, and the valuation allowance on deferred tax assets.
Recent Accounting Pronouncements
In June 2016, the FASB issued
ASU 2016-13, Financial Instruments – Credit Losses (ASC Topic 326) requiring initial recognition of
credit losses, as well as any subsequent change in the estimate, when it is probable that a loss has been incurred. The standard eliminates
the threshold for initial recognition in current U.S. GAAP and it covers a broad range of financial instruments, including trade and other
receivables at each reporting date. The measurement of expected credit losses is based on historical experience, current conditions, and
reasonable and supportable forecasts that affect the collectability of the financial assets. The Company adopted this standard effective
January 1, 2023 with no material effect on the financial statements.
Concentrations
Credit Risk
Financial instruments that potentially subject
us to concentrations of credit risk consist of cash and accounts receivable.
The Company maintains its
cash in banks and financial institution deposits that at times may exceed federally insured limits. The Company has not experienced any
losses in such accounts from inception through March 31, 2023. As of March 31, 2023, approximately $0.9 million of the Company’s
cash deposits were greater than the federally insured limits.
On March 10, 2023, Silicon
Valley Bank (“SVB”) was closed by the California Department of Financial Protection and Innovation, which immediately appointed
the Federal Deposit Insurance Corporation (“FDIC”) as receiver. At the time, the Company maintained all of its cash deposits
with SVB. All deposits and substantially all of the assets of SVB were transferred to Silicon Valley Bridge Bank, N.A. (“SVBB”),
which is no longer affiliated with SVB. On March 27, 2023, First-Citizens Bank & Trust Company entered into an agreement with the
FDIC to purchase substantially all loans and certain other assets and assume all customer deposits and certain other liabilities of SVBB.
The Company has full access to all of its deposited funds with SVBB and we have also established deposit accounts at Bank of America.
Major Customers
The Company continually
assesses the financial strength of its customers. For the three months ended March 31, 2023, two customers accounted for 80%
(the U.S. Army) and 10%
of total revenue, respectively. For the three months ended March 31, 2022, three customers accounted for 22%, 16%
and 12%
of total revenues each. At March 31, 2023, accounts receivable from the U.S. Army accounted for 76%
of total accounts receivable with no other single customer accounting for more than 10% of the accounts receivable balance. At
December 31, 2022, accounts receivable from three customers accounted for 30%, 15%
and 11%
of total accounts receivable each with no other single customer accounting for more than 10% of the accounts receivable balance. For
the three months ended March 31, 2023 and 2022, the Company’s sales to federal, state and local governments represented 86%
and 69%
of revenues, respectively.
Significant Accounting Policies
During the three months ended
March 31, 2023, there were no changes to our significant accounting policies as described in in our Annual Report on Form 10-K for the
year ended December 31, 2022.
Net Loss Per Share
Basic net loss per share is
computed by dividing the net loss by the weighted average number of shares of common stock outstanding during the periods presented. Diluted
net loss per common share is computed using the weighted average number of common stock outstanding for the period, and, if dilutive,
potential common stock outstanding during the period. Potential common stock consists of shares of common stock issuable upon the exercise
of stock options, stock warrants, or other common stock equivalents. Potentially dilutive securities are excluded from the computation
if their effect is anti-dilutive.
Options to purchase 346,758
shares of common stock and warrants to purchase 624,306 shares of common stock were outstanding at March 31, 2023. Options to purchase
269,433 common shares and warrants to purchase 505,714 shares of common stock were outstanding at March 31, 2022. These options and warrants
were not included in the computation of diluted loss per share for the three months ended March 31, 2023 and 2022 because the effects
would have been anti-dilutive. These options and warrants may dilute future earnings per share.
Segments
The Company assesses its segment
reporting based on how it internally manages and reports the results of its business to its chief operating decision maker. Management
reviews financial results, manages the business and allocates resources on an aggregate basis. Therefore, financial results are reported
in a single operating segment.
The Company has a
history of net losses for the three months ended March 31, 2023 and 2022 where
the Company had net losses of $3.8
million (which includes $0.9
million of non-cash expenses) and $2.3
million, respectively, and net cash used in operating activities of $0.6 million and $1.9 million, At March 31, 2023, the
Company had a cash balance of $1.0
million and working capital of $5.5
million. The working capital balance is reduced by a current liability of $6.8 million for contingent consideration, which is
a non-cash, all stock earn-out payment associated with the 2022 acquisition of AllCell Technologies. Based on the Company’s
current operating plan, the Company believes that it has the ability to fund its operations and meet contractual obligations for at
least twelve months from the date of this report. In 2022, the Company entered into a Common Stock Purchase Agreement and
Registration Rights Agreement with B. Riley Principal Capital II, LLC (“B. Riley”) under which the Company has the
right, but not the obligation, to sell up to $30.0 million shares or a maximum of 2.0 million shares of its common stock over a
period of 24 months in its sole discretion (see note 11 for further information). The Company issued 37,741
shares in January and February 2023 for $0.7
million under this agreement. The Company’s outstanding warrants generated $0.1
million of proceeds during each of the three months ended March 31, 2023 and 2022. In March 2023, the Company secured
a $100
million credit facility with OCI Group to support our working capital requirements. Furthermore, we
could pursue other equity or debt financings. The Company believes that it will become profitable in the next few years as our
revenues continue to grow, we improve our gross margins and we leverage our overhead costs, but we expect to continue to incur
losses for a period of time. There is no guarantee that profitable operations will be achieved, the warrants will be exercised or
that additional capital or debt financing will be available on a timely basis, on favorable terms, or at all, and such funding, if raised, may not be sufficient to meet
our obligations or enable us to continue to implement our long-term business strategy. In addition, obtaining additional funding
or entering into other strategic transactions could result in significant dilution to our stockholders.
On March 4, 2022, the
Company completed its acquisition of substantially all the assets of All Cell Technologies, LLC (“All Cell”), a leader
in energy storage solutions. We believe this strategic acquisition will increase and diversify our Company’s revenue, gross
profitability, manufacturing capabilities, intellectual portfolio and customer base. The Company purchased substantially all of the
assets and business of All Cell for 1,055,000
shares of our common stock (“Closing Consideration”) plus an additional $0.8 million in cash for the net working
capital held by All Cell at closing.
In addition, All Cell is eligible
to earn an additional number of shares of our common stock if the acquired energy storage business meets certain revenue milestones (the
“Earnout Consideration”). The Earnout Consideration is: (i) two times the amount of energy storage products revenue and contracted
backlog that is greater than $7.5 million for 2022, and (ii) two times the amount of energy storage products 2023 revenue which exceeds
the greater of either $13.5 million or 135% of the 2022 cumulative revenue, capped at $20.0 million. Any revenues exceeding $20.0 million
in 2023 will not be eligible for the Earnout Consideration. The maximum aggregate number of shares of our common stock that we will issue
to All Cell for the Closing Consideration and Earnout Consideration will not exceed 1.8 million shares. Revenue from energy storage products
used in Beam Global products will not be considered as contributing to revenue in the Earnout calculation.
The fair value of consideration
transferred consisted of the following (in thousands):
Schedule of Noncash or Part Noncash Acquisitions | |
| | |
Common Stock | |
$ | 14,359 | |
Working Capital Cash Payment | |
| 811 | |
Earnout Consideration | |
| 1,251 | |
Total consideration transferred | |
$ | 16,421 | |
The following table summarizes
the fair values of assets acquired and liabilities assumed as of the acquisition date (in thousands):
Schedule of assets acquired and liabilities assumed | |
| | |
Inventory | |
$ | 2,146 | |
Prepaid expenses | |
| 28 | |
Deposits | |
| 10 | |
Property, plant and equipment | |
| 397 | |
Right-of-use asset | |
| 192 | |
Intangible assets, including goodwill | |
| 15,059 | |
Total assets acquired | |
| 17,832 | |
| |
| | |
Customer deposits | |
| (1,219 | ) |
Lease liability | |
| (192 | ) |
Total liabilities assumed | |
| (1,411 | ) |
| |
| | |
Total assets and liabilities assumed | |
$ | 16,421 | |
The Company incurred $0.1
million of transaction costs during the year ended December 31, 2022, directly related to the acquisition that is reflected in operating
expenses in the statement of operations.
Goodwill represents the excess
of the total purchase price over the fair value of the underlying net assets, largely arising from synergies expected to be achieved by
the combined company and expanded market opportunities. The goodwill is expected to be fully deductible for tax purposes.
The valuation of the Earnout
Consideration was performed using a two-factor Monte Carlo simulation, which includes estimates and assumptions such as forecasted revenues
of All Cell, volatility, discount rates, share price and the milestone settlement value. As such valuation includes the use of unobservable
inputs, it is considered to be a Level 3 measurement. The fair value of the Earnout Consideration is reassessed on a quarterly basis
with the change recorded to operating expenses. Change in the fair value of the Earnout Consideration during the year ended December
31, 2022 and the quarter ended March 31, 2023 is as follows (in thousands):
Schedule of fair value earnout | |
| | |
Balance as of December 31, 2021 | |
$ | – | |
Acquisition of All Cell | |
| 1,251 | |
Change in estimated fair value | |
| 5,540 | |
Balance as of December 31, 2022 | |
$ | 6,791 | |
Change in estimated fair value | |
| (13 | ) |
Balance as of March 31, 2023 | |
$ | 6,778 | |
The fair values assigned
to identifiable intangible assets and goodwill acquired are as follows ($ in thousands):
Schedule of acquired intangible assets | |
| | | |
| | |
| |
Value | | |
Useful Life (yrs.) | |
Developed technology | |
$ | 8,074 | | |
| 11 | |
Trade name | |
| 1,756 | | |
| 10 | |
Customer relationships | |
| 444 | | |
| 13 | |
Backlog | |
| 185 | | |
| 1 | |
Goodwill | |
| 4,600 | | |
| N/A | |
| |
$ | 15,059 | | |
| | |
The fair values of the developed
technology, trade name, customer relationships and backlog were estimated using an income approach. Under the income approach, an intangible
asset’s fair value is equal to the present value of future economic benefits in the form of cash flows to be derived from ownership
of the asset. The estimated fair values were developed by discounting future net cash flows to their present value at market-based rates
of return. The useful lives of the intangible assets for amortization purposes were determined by considering the period of expected cash
flows used to measure the fair values of the intangible assets adjusted as appropriate for entity-specific factors including legal, competitive,
and other factors that may limit the useful life. The identifiable intangible assets are amortized on a straight-line basis over their
estimated useful lives except for customer deposits which uses accelerated depreciation.
Pro Forma Unaudited Financial Information
The following pro forma unaudited
financial information summarizes the combined results of operations of Beam Global and All Cell as if the companies had been combined
as of the beginning of the year ended December 31, 2021 (unaudited and in thousands):
Schedule of Pro Forma Information | |
| | | |
| | |
| |
Year Ended December 31, | |
| |
2022 | | |
2021 | |
Revenues | |
$ | 22,241 | | |
$ | 14,399 | |
Net Loss | |
$ | (20,395 | ) | |
$ | (10,551 | ) |
The pro forma unaudited financial
information is presented for information purposes only and is not indicative of the results of operations that would have been achieved
had the acquisition been completed at the beginning of the year ended December 31, 2021. In addition, the pro forma unaudited financial
information is not a projection of future results of operations of the combined company, nor does it reflect the expected realization
of any synergies or cost savings associated with the acquisition. The pro forma unaudited financial information includes adjustments to
reflect the incremental amortization expense of the identifiable intangible assets and transaction costs, as well as removes the impact
of the debt that was not acquired by the Company and payments to a non-employee.
The statement of operations
for the year ended December 31, 2022 includes revenues of $5.2 million and loss from operations of $10.1 million, respectively, from the
acquired All Cell business.
4. |
PREPAID EXPENSES AND OTHER CURRENT ASSETS |
Prepaid expenses and other
current assets are summarized as follows (in thousands):
Schedule of Other Current Assets | |
| | | |
| | |
| |
March 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
Vendor prepayments | |
$ | 2,693 | | |
$ | 1,049 | |
Deferred equity offering costs | |
| – | | |
| 344 | |
Prepaid insurance | |
| – | | |
| 106 | |
Related party receivable | |
| 16 | | |
| 38 | |
Other | |
| 130 | | |
| 42 | |
Total prepaid expenses and other current assets | |
$ | 2,839 | | |
$ | 1,579 | |
Related party receivables
as of March 31, 2023 and December 31, 2022 consisted primarily of payroll related taxes due for stock-based compensation.
Inventory consists of the following (in thousands):
Schedule of Inventory | |
| | | |
| | |
| |
March 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
Finished goods | |
$ | 1,031 | | |
$ | 2,814 | |
Work in process | |
| 1,592 | | |
| 1,771 | |
Raw materials | |
| 10,122 | | |
| 7,661 | |
Total inventory | |
$ | 12,745 | | |
$ | 12,246 | |
6. |
PROPERTY AND EQUIPMENT |
Property and equipment consist
of the following (in thousands):
Schedule of property and equipment | |
| | | |
| | |
| |
March 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
Office furniture and equipment | |
$ | 225 | | |
$ | 186 | |
Computer equipment and software | |
| 130 | | |
| 118 | |
Leasehold improvements | |
| 222 | | |
| 180 | |
Autos | |
| 337 | | |
| 337 | |
Machinery and equipment | |
| 1,756 | | |
| 1,556 | |
Total property and equipment | |
| 2,670 | | |
| 2,377 | |
Less accumulated depreciation | |
| (956 | ) | |
| (829 | ) |
Property and equipment, net | |
$ | 1,714 | | |
$ | 1,548 | |
The intangible assets consist of the following
(in thousands):
Schedule of intangible assets | |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Weighted -Average Amortization Period (yrs) | |
Developed technology | |
| 8,074 | | |
| (795 | ) | |
| 11 | |
Trade name | |
| 1,756 | | |
| (190 | ) | |
| 10 | |
Customer relationships | |
| 444 | | |
| (62 | ) | |
| 13 | |
Backlog | |
| 185 | | |
| (200 | ) | |
| 1 | |
Patents | |
| 507 | | |
| (46 | ) | |
| 20 | |
Intangible assets | |
| 10,966 | | |
| (1,293 | ) | |
| | |
The major components of accrued expenses
are summarized as follows (in thousands):
Schedule of accrued expense | |
| | | |
| | |
| |
March 31, | | |
December 31, | |
| |
2023 | | |
2022 | |
Accrued vacation | |
$ | 251 | | |
$ | 190 | |
Accrued salaries and bonus | |
| 1,464 | | |
| 1,220 | |
Vendor accruals | |
| 504 | | |
| 85 | |
Accrued warranty | |
| 102 | | |
| 160 | |
Other accrued expense | |
| 257 | | |
| 32 | |
Total accrued expenses | |
$ | 2,578 | | |
$ | 1,687 | |
9. |
COMMITMENTS AND CONTINGENCIES |
|
|
Legal Matters:
From time to time, we may
be involved in litigation relating to claims arising out of our operations in the normal course of business. As of March 31, 2023, there
were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of our operations.
Other Commitments:
The Company enters into various
contracts or agreements in the normal course of business whereby such contracts or agreements may contain commitments. Since inception,
the Company entered into agreements to act as a reseller for certain vendors; joint development contracts with third parties; referral
agreements where the Company would pay a referral fee to the referrer for business generated; sales agent agreements whereby sales agents
would receive a fee equal to a percentage of revenues generated by the agent; business development agreements and strategic alliance agreements
where both parties agree to cooperate and provide business opportunities to each other and in some instances, provide for a right of first
refusal with respect to certain projects of the other parties; agreements with vendors where the vendor may provide marketing, investor
relations, public relations, software licenses, technical consulting or subcontractor services, vendor arrangements with non-binding minimum
purchasing provisions, and financial advisory agreements where the financial advisor would receive a fee and/or commission for raising
capital for the Company.
There was no Federal income
tax expense for the three months ended March 31, 2023 or 2022 due to the Company’s net losses. Income tax expense represents minimum
state taxes due. As a result of the Company’s history of incurring operating losses, a full valuation allowance has been established
to offset all deferred tax assets as of March 31, 2023 and no benefit has been provided for the year-to-date loss. On a quarterly basis,
the company evaluates the positive and negative evidence to assess whether the more likely than not criteria have been satisfied in determining
whether there will be further adjustments to the valuation allowance.
Stock Issued For Services
During the three months
ended March 31, 2023, the Company issued 6,444
shares of its common stock in exchange for marketing services to be provided over a six-month period. The fair value of such stock
issued is $0.1
million and was recorded to prepaid expenses and other current assets upon issuance to be recognized over the service
period.
Committed Equity Facility
On September 2, 2022,
the Company entered into a Common Stock Purchase Agreement (the “Purchase Agreement”) with B. Riley. Pursuant to the
Purchase Agreement, the Company has the right, in its sole discretion, to sell to B. Riley up to $30.0 million, or a maximum of 2.0
million shares of the Company’s common stock at 97% of the volume weighted average price (“VWAP”) of the
Company’s common stock on the trading day, calculated in accordance with the Purchase Agreement, over a period of 24 months
subject to certain limitations and conditions contained in the Purchase Agreement. Sales and timing of any sales are solely at the
election of the Company, and the Company is under no obligation to sell any common stock to B. Riley under the Purchase Agreement.
As consideration for B. Riley’s commitment to purchase shares of the Company’s common stock, in September 2022, the
Company issued B. Riley 10,484
shares of its common stock and will issue an additional 10,484 shares of its common stock or a cash payment of $150,000, at the
Company’s sole discretion, sometime after the first VWAP purchase occurs.
The Company incurred an aggregate
cost of approximately $0.5 million in connection with the Purchase Agreement, including the fair value of the 10,484 shares of common
stock issued to B. Riley upon the execution of the agreement and the additional comment shares of 10,484, which was recorded to prepaid
expenses and other current assets on the Balance Sheet to be offset against future proceeds from the sale of the Company’s common
stock under the Purchase Agreement.
During the three months ended
March 31, 2023, the Company issued 37,741 shares under this agreement for $0.7 million in proceeds, of which $0.5 million was offset by
the offering costs.
Stock Options
Option activity for the three months ended March
31, 2023 is as follows:
Schedule of option activity | |
| | | |
| | | |
|
| |
| | |
Weighted | | |
Weighted |
| |
| | |
Average | | |
Average |
| |
Number of | | |
Exercise | | |
Remaining |
| |
Options | | |
Price | | |
Contractual Life |
Outstanding at December 31, 2022 | |
| 336,758 | | |
| 12.54 | | |
|
Granted | |
| 10,000 | | |
| 17.55 | | |
|
Outstanding at March 31, 2023 | |
| 346,758 | | |
$ | 12.68 | | |
6.88 Years |
The fair value of each option
is estimated on the date of grant using the Black-Scholes option-pricing model using the assumptions in the table below and we assumed
there would not be dividends granted for the options granted during the three months ended March 31, 2023 and 2022:
Assumptions for options granted | |
| Three months ended March 31, | |
| |
2023 | | |
2022 | |
Expected Volatility | |
| 95% | | |
| 97.40% - 97.41% | |
Expected Term | |
| 7 Years | | |
| 7 Years | |
Risk-free interest rate | |
| 3.55% | | |
| 1.55% - 1.71% | |
Weighted-average FV | |
$ | 14.28 | | |
$ | 14.31 | |
The Company’s
stock option compensation expense was $0.1
million for each of the three months ended March 31, 2023 and 2022, and there was $1.2
million of total unrecognized compensation costs related to outstanding stock options at March 31, 2023 which will be
recognized over 3.7
years. Total intrinsic value of options outstanding and options exercisable were $2.0
million and $1.7
million, respectively, as of March 31, 2023. The number of stock options vested and unvested as of March 31, 2023 were 267,975
and 69,296,
respectively.
Restricted Stock Units
In November 2022, the
Company granted 142,500
restricted stock units (“RSUs”) and up to 142,500 performance stock units (“PSU”) to its Chief Executive
Officer (“CEO”). 50% of the RSUs vested upon grant, with 25% vesting on February 1st of 2024 and 2025. The
number of shares that will be earned under the PSUs will be determined based on the achievement of specific performance metrics
during the three-years ending December 31, 2024.
There was no activity during the three months ended
March 31, 2023. 142,500 PSUs and 71,250 RSUs remained outstanding as of March 31, 2023, with weighted-average grant-date fair values of
$13.05 each.
Stock compensation
expense related to the RSUs and PSUs was $0.3
million during the three months ended March 31, 2023, with $2.3
million in unrecognized stock compensation expense remaining to be recognized over 1.9
years as of March 31, 2023.
Restricted Stock Awards
The Company issues restricted
stock to the members of its board of directors as compensation for such members’ services. Such grants generally vest ratably over
four quarters. The Company also issues restricted stock to its CEO, for which generally 50% of the shares granted vest ratably over four
quarters and the remaining 50% vest ratably over twelve quarters. The common stock related to these awards are issued to an escrow account
on the date of grant and released to the grantee upon vesting. The fair value is determined based on the closing stock price of the Company’s
common stock on the date granted and the related expense is recognized ratably over the vesting period.
A summary of activity of the restricted stock
awards for the three months ended March 31, 2023 is as follows:
Schedule of restricted stock award activity | |
| | | |
| | |
| |
| | |
Weighted- | |
| |
Nonvested | | |
Average Grant- | |
| |
Shares | | |
Date Fair Value | |
Nonvested at December 31, 2022 | |
| 17,865 | | |
$ | 14.11 | |
Vested | |
| (5,966 | ) | |
| 12.75 | |
Nonvested at March 31, 2023 | |
| 11,899 | | |
$ | 14.79 | |
Stock compensation expense
related to restricted stock awards was $0.1
million during each of the three months ended March 31, 2023 and 2022.
As of March 31, 2023, there
were unreleased shares of common stock representing $0.2 million of unrecognized restricted stock grant expense which will be recognized
over 1.75 years.
Warrants
During the three months
ended March 31, 2023, the Company issued 200,000
warrants with a $17.00 strike price to purchase the Company’s common stock for investor relations services to be provided over a
five-year period. The awards are immediately exercisable but are subject to repurchase by the Company until the required service is
provided. The fair value of such warrants was $8.05
per share or $1.6
million on the date of grant using the Black-Scholes option-pricing model. This model incorporated certain assumptions for
inputs including a risk-free market interest rate of 3.86%,
expected dividend yield of the underlying common stock of 0%,
expected life of 2.5
years and expected volatility in the market value of the underlying common stock based on our historical volatility of 99.6%.
The fair value of the warrants was recorded to prepaid expenses and other current assets to be recognized over the service period.
At March 31, 2022, $1.6
million of cost has not been recognized and will be recognized over the next 5.0
years.
A summary of activity of warrants outstanding
for the three months ended March 31, 2023 is as follows:
Schedule of common stock warrant activity | |
| | | |
| | |
| |
Number of Warrants | | |
Weighted Average Exercise Price | |
Outstanding at December 31, 2022 | |
| 440,204 | | |
$ | 9.73 | |
Granted | |
| 200,000 | | |
$ | 17.00 | |
Exercised | |
| (15,898 | ) | |
$ | 6.30 | |
Outstanding at March 31, 2023 | |
| 624,306 | | |
$ | 9.73 | |
Exercisable at March 31, 2023 | |
| 424,306 | | |
$ | 6.30 | |
Exercisable warrants as of
March 31, 2023 have a weighted average remaining contractual life of 1.05 years. The intrinsic value of the exercisable shares of the
warrants at March 31, 2023 was $4.1 million.
For each of the identified
periods, revenues can be categorized into the following (in thousands):
Schedule of disaggregated revenues | |
| | | |
| | |
| |
Three Months Ended | |
| |
March 31, | |
| |
2023 | | |
2022 | |
Product sales | |
$ | 12,811 | | |
$ | 3,562 | |
Maintenance fees | |
| 16 | | |
| 11 | |
Professional services | |
| 36 | | |
| 26 | |
Shipping and handling | |
| 216 | | |
| 181 | |
Discounts and allowances | |
| (59 | ) | |
| (10 | ) |
Total revenues | |
$ | 13,020 | | |
$ | 3,770 | |
During the three months ended
March 31, 2023 and 2022, 60% and 48% of revenues were derived from customers located in California, respectively. In addition, 10% and
4% of revenues in the three months ended March 31, 2023 and 2022 were international sales, respectively.
At March 31, 2023 and December
31, 2022, deferred revenue was $1.1 million and $1.4 million, respectively. These amounts consisted mainly of customer deposits in the
amount of $0.7 million and $1.0 million for March 31, 2023 and December 31, 2022, respectively and prepaid multi-year maintenance plans
for previously sold products which account for $0.4 million and $0.3 million for March 31, 2023 and December 31, 2022, respectively, and
pertain to services to be provided through 2029.