NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization
Capstone Financial Group, Inc. (the "Company")
is a diversified company whose primary business focuses going forward include (a) to invest in stock of other companies, (b) to
identify, pursue and capitalize on opportunities in the minerals and agricultural commodities industries and (c) overseas commercial
lending.
Until the second quarter of 2016, the Company considered
its primary business focus to be investing its own capital to acquire the outstanding equity securities of other companies. The
Company sought, and seeks to discover, unlock and grow value in privately-held or illiquid companies.
The Company sought, and seeks, to work
with the management and boards of the other companies. While the Company does not manage the day-to-day operations of these companies,
the Company sought, and seeks, to maintain a thorough understanding of operations and perform continual evaluations of performance
and prospects on an ongoing basis.
The Company may also seek to actively
trade in its strategic investment positions and/or enter into private securities transactions with regard to those positions, to
capitalize on price fluctuations and realize profits or minimize losses.
The Company was incorporated on July 10,
2012 under the laws of the State of Nevada, as Creative App Solutions, Inc. On August 23, 2013, the Company
amended its articles of incorporation and changed its name to Capstone Financial Group, Inc.
Market, Credit and Liquidity Risk
At June 30, 2016 and December 31, 2015
the majority of Company’s investments are focused in one entity, Twinlab Consolidated Holdings, Inc. (“Twinlab”).
Management believes that it will be able to liquidate a sufficient portion of its investment and/or raise additional capital to
fund its obligations as and when they become due. However, no assurance can be given that market conditions in the future will
continue to allow the Company to sell its investments in sufficient quantities to fund its obligations or to raise additional capital
to do so.
Market risk is the potential loss the
Company may incur as a result of changes in the market or fair value of a particular financial instrument. Risks arise in options
and warrant contracts from changes in the market or fair value of their underlying financial instruments.
Credit risk is the potential loss the
Company may incur as a result of the failure of a counterparty or an issuer to make payments according to the terms of a contract.
Credit risk can arise from investment activities in financially distressed issuers. To manage this risk, the Company may seek to
diversify its investment portfolio with respect to specific credits, sectors and asset classes.
The Company is also subject to market
concentration risk since a significant portion of its investment portfolio has similar characteristics, and is therefore affected
similarly by changes in economic conditions.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Investments of the Company trade in
thin markets and throughout the year, depending upon market conditions, may be considered inactive. As a result, the market values
can be more volatile and difficult to determine relative to other securities. In addition, if the Company is required to liquidate
all or a portion of its portfolio quickly, it may realize significantly less than the value at which it previously recorded its
investments.
Basis of Presentation
The accompanying financial statements
have been prepared using the accrual basis of accounting in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) for interim financial information and the accounting and financial reporting conventions
of the investment company industry and in accordance with the instructions to Form 10-Q and Article 8 of Securities and Exchange
Commission (“SEC”) Regulation S-X. Accordingly, they should be read in conjunction with the audited consolidated financial
statements and notes thereto for the year ended December 31, 2015, included in the Company’s Annual Report on Form 10-K filed
with the SEC on May 2, 2016. The unaudited condensed financial statements contain all normal recurring accruals and adjustments
that in the opinion of management, are necessary to present fairly the financial position of the Company at June 30, 2016, the
results of the Company’s operations for the three months and six months periods ended June 30, 2016 and the Company’s
cash flows for the six months ended June 30, 2016. The results of operations for the three months and six months periods ended
June 30, 2016 are not necessarily indicative of the results to be expected for the full year or any future interim periods.
Use of Estimates
The preparation of financial statements
in conformity with GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities as of 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.
Cash Equivalents
The Company considers any investments
in short-term money market funds with original maturities of three months or less to be cash equivalents.
Investments
Investments primarily comprise strategic,
non-controlling equity ownership interests in privately held businesses or public companies with very illiquid trading markets.
These strategic investments are accounted for at fair value as determined by internal valuation guidelines and/or outside appraisals
as there are no readily ascertainable fair market value prices in accordance with the Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) 946-10 and FASB ASC 820-10. Because the Company follows the financial accounting
and reporting conventions of the investment company industry, it reports investments at estimated fair value.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
FASB ASC 820-10-65-4 provides additional
guidance for estimating fair value in accordance with FASB ASC 820-10 when the volume and level of market activity for the asset
or liability have significantly decreased. FASB ASC 820-10-65-4 also includes guidance on identifying circumstances that indicate
a transaction is not orderly. It acknowledges that in these circumstances quoted prices may not be determinative of fair value.
FASB ASC 820-10-65-4 emphasizes that even if there has been a significant decrease in the volume and level of market activity for
the asset or liability and regardless of the valuation technique(s) used, the objective of a fair value measurement remains the
same. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction
(that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market
conditions. Under FASB ASC 820-10-65-4, quoted prices for assets or liabilities in inactive markets may require adjustment due
to uncertainty as to whether the underlying transactions are orderly. There is little information, if any, to evaluate if individual
transactions are orderly in an inactive market. Accordingly, the Company is required to evaluate the facts and circumstances to
determine whether the transaction is orderly based on the weight of the evidence. FASB ASC 820-10-65-4 does not designate a specific
method for adjusting a transaction or quoted price; however, it does provide guidance for determining how much weight to give a
transaction or quoted price. Price quotes derived from transactions that are not orderly are not considered to be determinative
of fair value and should be given less weight, if any, when estimating fair value. In the absence of observable market data at
June 30, 2016 and December 31, 2015, the Company's fair value measurements included assumptions about future cash flow and appropriately
risk-adjusted discount rates that it believes market participants would make in orderly market transactions.
Fair Value Measurements and Valuation
Methodologies
GAAP defines fair value as the price
that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at
the measurement date. GAAP establishes a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies
into the following three levels:
•
|
|
Level 1: Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
|
•
|
|
Level 2: Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that are derived principally from or can be corroborated by observable market data by correlation or other means.
|
•
|
|
Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using discounted cash flow methodologies, as well as instruments for which the determination of fair value requires significant management judgment or estimation.
|
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
The Company’s financial instruments
are valued by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest
level of input that is significant to the fair value measurement. The valuation methodology for each investment type and discussion
of key unobservable inputs is described below.
The Company often invests in common
stocks that are thinly traded where the closing trading price is not considered to be a fair indication of the value for which
the Company can sell or buy the common stock. In such cases, as in the case of private-company limited liability company membership
interests held by the Company, the common stock must be analyzed to determine what exit price the Company would receive when liquidating
the position. These positions are classified as Level 3 securities.
The significant unobservable inputs
used in the fair value measurement of the Company’s Level 3 common stocks are growth rate, risk premium, revenue multiples
and EBITDA multiples. Increases or decreases in any of those inputs in isolation would result in a lower or higher fair value measurement,
respectively.
The Company has warrants and call options
to purchase common stock in illiquid public companies. Generally, there is no established market for these investments. The Company
values these warrants and call options by using a model that takes into consideration the exercise or call price of the warrant
or call option, the price of the underlying common stock and the expiration date of the warrant or call option.
The significant unobservable inputs
used in the fair value measurement of the Company’s warrants and call options includes the price of the underlying thinly
traded common stock (determined based upon growth rate, risk premium, revenue multiples and EBITDA multiples), duration and discount
rate and volatility. Increases or decreases in the premium-to-parity would result in a higher or lower fair value measurement,
respectively.
Generally, when the Company invests
in common stocks that are traded on the NASDAQ Markets or over-the-counter markets (such as the OTCBB, OTCQB or OTC Pink marketplaces),
such common stocks are valued at the last traded price. If there is no trade on a measurement date, the Company will typically
value the common stock at the closing bid price. However, in certain circumstances, the closing trading price is not considered
to be a fair indication of the value for which the Company can sell the common stock. In such cases, the common stock must be analyzed
to determine what exit price the Company would receive when liquidating the position. Investments in non-marketable common stocks
at June 30, 2016 and December 31, 2015 were valued based, in part, on subsequent transactions with unrelated third parties and
at December 31, 2015 were valued by the Company with the assistance of an independent valuation consultant. These positions are
classified as Level 3 securities by the Company.
From time to time, the Company has investments
in private limited liability companies. Generally, there is no established market for these investments. The Company values these
interests by means of both quantitative and qualitative measures, generally including the financial stability of the company, the
economic rights of the interests and the economic prospects of the company.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
The significant unobservable input used
in the fair value measurement of the Company’s limited liability company investments is the expected recovery of contributed
capital. Increases or decreases in the expected recovery would result in a higher or lower fair value measurement, respectively.
Derivative Financial Instruments
Derivative financial instruments include
call options and warrants at June 30, 2016 and December 31, 2015. Derivatives are accounted for at fair value with changes in fair
value reported in operations. The significant unobservable inputs used in the fair value measurement of the Company’s derivative
financial instruments include the underlying common stock, duration, volatility and discount rate, which are used in the option
pricing model. Changes to any of those inputs in isolation would result in fluctuations in the fair value measurement.
Investment Transaction, Related
Income and Expenses
Purchases and sales of investments are
recorded on a trade-date basis. Realized gains and losses on investments are recognized on the first-in, first-out method. Dividend
income on investments owned is recognized on the ex-dividend date, net of applicable withholding taxes.
Treasury Stock Purchases
The Company is authorized to
repurchase shares of the Company’s common stock in private transactions from time to time. The Company records treasury
stock purchases at cost. Any treasury stock removed from treasury is valued at cost using the average cost method.
Revenue Recognition
The Company recognizes revenue for services
when all of the following conditions are satisfied: (1) there is persuasive evidence of an arrangement; (2) the related
service has been provided to the customer; (3) the amount of fees to be paid by the customer is fixed or determinable; and
(4) the collection of fees is probable.
Earnings per Share
Basic earnings per common share calculations are determined by dividing net income by the weighted average
number of shares of common stock outstanding during the year. Diluted earnings per common share calculations are determined by
dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods
when common stock equivalents, if any, are anti-dilutive they are not considered in the computation. As of June 30,
2016 and 2015, there were no dilutive common shares equivalents outstanding.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Concentration Risks
During the quarter and six months ended
June 30, 2016, the Company had $3,600 and $15,600, respectively, of sublease income from two sublessees. During the quarter and
six months ended June 30, 2015, the Company had $50,001 and $100,002, respectively, in revenue generated from one customer for
consulting services and had interest income from a related party of $7,014 and $14,460, respectively.
Income Taxes
Deferred tax assets and liabilities are computed based upon the difference between the
financial statement and income tax basis of assets and liabilities using the enacted marginal tax rate applicable when the related
asset or liability is expected to be realized or settled. Deferred income tax expenses or benefits are based on the changes in
the asset or liability each period. If available evidence suggests that it is more likely than not that some portion or all of
the deferred tax assets will not be realized, a valuation allowance is required to reduce the deferred tax assets to the amount
that is more likely than not to be realized. Future changes in such valuation allowance are included in the provision for deferred
income taxes in the period of change.
Deferred income taxes may arise from
temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods.
Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities to which they
relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current
or non-current depending on the periods in which the temporary differences are expected to reverse.
The Company applies a more-likely-than-not
recognition threshold for all tax uncertainties. ASC Topic 740 allows the recognition of those tax benefits that have a greater
than 50% likelihood of being sustained upon examination by the taxing authorities. As of June 30, 2016 the Company reviewed its
tax positions and determined there were no outstanding or retroactive tax provisions with less than a 50% likelihood of being sustained
upon examination by the taxing authorities.
The Company is required to file Federal
and New York and California state income tax returns. The Company’s tax return status will remain open until a tax return
has been filed.
Advertising costs
Advertising costs are expensed as incurred.
For the quarter and six months period ended June 30, 2016, advertising costs of $330 and $15,215, respectively, were included in
general and administrative
expenses. For the quarter and six months period ended June 30, 2015, advertising
costs of $15,120 and $36,290, respectively, were included in general and administrative expenses.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
Recent Accounting Pronouncements
In May 2014, the FASB issued Accounting
Standards update 2014-09,
Revenue from Contracts with Customers
("ASU 2014-09"). ASU 2014-09 specifies a comprehensive
model to be used in accounting for revenue arising from contracts with customers, and supersedes most of the current revenue recognition
guidance, including industry specific guidance. It applies to all contracts with customers except those that are specifically within
the scope of other FASB topics, and certain of its provisions also apply to transfers of nonfinancial assets, including in-substance
nonfinancial assets that are not an output of an entity's ordinary activities. The core principal of the model is that revenue
is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the
transferring entity expects to be entitled in exchange. To apply the revenue model, an entity will: 1) identify the contract(s)
with a customer, 2) identify the performance obligations in the contract, 3) determine the transaction price, 4) allocate the transaction
price to the performance obligations in the contract, and 5) recognize revenue when (or as) the entity satisfies a performance
obligation. For public companies, ASU 2014-09 is effective for annual reporting periods (including interim reporting periods within
those periods) beginning after December 15, 2016. Early adoption is not permitted. Upon adoption, entities can choose to use either
a full retrospective or modified approach, as outlined in ASU 2014-09. As compared with current GAAP, ASU 2014-09 requires significantly
more disclosures about revenue recognition. The Company has not yet assessed the potential impact of ASU 2014-09 on the financial
statements.
In May 2015, the FASB
issued amended guidance on the disclosures for investments in certain equities that calculate net asset value per share (or
its equivalent). The amendments remove the requirement to categorize within the fair value hierarchy all investments for
which fair value is measured using the net asset value per share practical expedient. The amendments also remove the
requirement to make certain disclosures for all investments that are eligible to be measured at fair value using the net
asset value per share practical expedient. Rather, those disclosures are limited to investments for which the entity has
elected to measure the fair value using that practical expedient. The guidance is effective for fiscal years beginning after
December 15, 2015 and for interim periods within those years. As of June 30, 2016, the Company does not own any investments
in equities that calculate net asset value per share (or its equivalent).
In February 2016, the FASB issued Accounting
Standards update 2016-02,
Leases
("ASU 2016-02"). ASU 2016-02 requires a lessee to recognize a lease asset representing
its right to use the underlying asset for the lease term, and a lease liability for the payments to be made to lessor, on its balance
sheet for all operating leases greater than 12 months. ASU 2016-02 will be effective for fiscal years, and interim periods within
those fiscal years, beginning after December 15, 2018. The Company has not yet adopted ASU 2016-02 nor assessed its potential impact
on the financial statements.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
The Company’s financial instruments
recorded at fair value have been categorized based upon a fair value hierarchy in accordance with accounting guidance. The following
fair value hierarchy tables set forth the Company’s recurring fair value measurements at June 30, 2016 and December 31, 2015.
|
|
Assets and Liabilities Measured at
|
|
|
Fair Value on a Recurring Basis
|
|
|
June 30, 2016
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial instruments, at fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stocks
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,149,214
|
|
|
$
|
8,149,214
|
|
Real Estate Company Investments
|
|
|
—
|
|
|
|
—
|
|
|
|
277,500
|
|
|
|
277,500
|
|
2014 Call Options
|
|
|
—
|
|
|
|
—
|
|
|
|
1,135,863
|
|
|
|
1,135,863
|
|
Series B Warrants
|
|
|
—
|
|
|
|
—
|
|
|
|
840,047
|
|
|
|
840,047
|
|
Total Financial instruments, at fair value
|
|
|
—
|
|
|
|
—
|
|
|
|
10,402,624
|
|
|
|
10,402,624
|
|
Total assets held at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,402,624
|
|
|
$
|
10,402,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial instruments, at fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party Call Options
|
|
|
—
|
|
|
|
—
|
|
|
|
550,544
|
|
|
|
550,544
|
|
Total liabilities held at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
550,544
|
|
|
$
|
550,544
|
|
|
|
Assets and Liabilities Measured at
|
|
|
Fair Value on a Recurring Basis
|
|
|
December 31, 2015
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial instruments, at fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stocks
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,896,605
|
|
|
$
|
9,896,605
|
|
Real Estate Company Investments
|
|
|
—
|
|
|
|
—
|
|
|
|
277,500
|
|
|
|
277,500
|
|
2014 Call Options
|
|
|
—
|
|
|
|
—
|
|
|
|
1,135,863
|
|
|
|
1,135,863
|
|
Series B Warrants
|
|
|
—
|
|
|
|
—
|
|
|
|
1,851,750
|
|
|
|
1,851,750
|
|
Total Financial instruments, at fair value
|
|
|
—
|
|
|
|
—
|
|
|
|
13,161,718
|
|
|
|
13,161,718
|
|
Total assets held at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,161,718
|
|
|
$
|
13,161,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial instruments, at fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party Call Options
|
|
|
—
|
|
|
|
—
|
|
|
|
619,122
|
|
|
|
619,122
|
|
Total liabilities held at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
619,122
|
|
|
$
|
619,122
|
|
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
This hierarchy requires the Company to
use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. For some
products or in certain market conditions, observable inputs used in valuing certain financial assets and liabilities were unavailable.
In situations where there is little, if any, market activity for an asset or liability at the measurement date, the fair value
measurement objective remains to measure the financial asset at the price that would be received by the holder of the financial
asset (or liability) in an orderly transaction that is not a forced liquidation or distressed sale at the measurement date.
Details of the Company’s recurring
fair value measurements are as follow:
June 30, 2016
|
|
Cost
|
|
Estimated
Fair Value
|
|
Unrealized
Gain (Loss)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stocks
|
|
$
|
1,004,300
|
|
|
$
|
8,149,214
|
|
|
$
|
7,144,914
|
|
Real Estate Company Investments
|
|
|
277,500
|
|
|
|
277,500
|
|
|
|
—
|
|
2014 Call Options
|
|
|
450
|
|
|
|
1,135,863
|
|
|
|
1,135,413
|
|
Series B Warrants
|
|
|
—
|
|
|
|
840,047
|
|
|
|
840,047
|
|
|
|
$
|
1,282,250
|
|
|
$
|
10,402,624
|
|
|
$
|
9,120,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Third-Party Call Options
|
|
$
|
—
|
|
|
$
|
(550,544
|
)
|
|
$
|
(550,544
|
)
|
December 31, 2015
|
|
Cost
|
|
Estimated
Fair Value
|
|
Unrealized
Gain (Loss)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stocks
|
|
$
|
1,004,992
|
|
|
$
|
9,896,605
|
|
|
$
|
8,891,613
|
|
Real Estate Company Investments
|
|
|
277,500
|
|
|
|
277,500
|
|
|
|
—
|
|
2014 Call Options
|
|
|
450
|
|
|
|
1,135,863
|
|
|
|
1,135,413
|
|
Series B Warrants
|
|
|
—
|
|
|
|
1,851,750
|
|
|
|
1,851,750
|
|
|
|
$
|
1,282,942
|
|
|
$
|
13,161,718
|
|
|
$
|
11,878,776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Party Call Options
|
|
$
|
—
|
|
|
$
|
(619,122
|
)
|
|
$
|
(619,122
|
)
|
For the quarter
ended June 30, 2016, the Company recorded a net change in unrealized gain/(loss) on financial instruments of $(819,342) and a
net realized gain on financial instruments of $449,823. For the quarter ended June 30, 2015, the Company recorded a net
change in unrealized gain on financial instruments of $(395,876) and a net realized loss on financial instruments of
$2,286,616.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
For the six months period ended June 30,
2016, the Company recorded a change in net unrealized gain on financial instruments of $(2,689,825) and a net realized gain on
financial instruments of $1,751,309. For the six months period ended June 30, 2015, the Company recorded a change in net unrealized
gain/(loss) on financial instruments of $(1,856,036) and a net realized loss on financial instruments of $826,456.
During the first quarter of 2014, the
Company purchased shares in a company traded on the OTC Markets for a total of $2,919. The Company currently categorizes these
holdings as Level 3 assets. As of June 30, 2016, this investment is carried at $0 value under management’s valuation guidelines.
In August 2014, the Company purchased
10,987,500 split-adjusted shares of common stock of Twinlab in private transactions from 25 shareholders for total consideration
of $3,296. In November 2014, the Company sold 436,681 of these shares.
In August 2014, the Company purchased
options to acquire 8,743,000 outstanding shares of Twinlab’s Common Stock (collectively, the “Call Options”)
in a private transaction from 14 stockholders, for total consideration of $2,623. The Call Options exercise price is $0.0001 per
share and the Call Options expired in August 2015. Such options were immediately exercisable and in February 2015, the
Company exercised 7,244,500 of those options. As of June 30, 2016, the Company owns 1,498,500 of these options to acquire shares
of Twinlab’s Common Stock.
In September 2014, Twinlab issued
to the Company a Series A Warrant to purchase up to 52,631,579 shares of Twinlab’s Common Stock at an exercise price
of $0.76 per share (the “Series A Warrant”) and a Series B Warrant to purchase up to 22,368,421 shares of
Twinlab’s Common Stock at an exercise price of $0.76 per share (the “Series B Warrant”). Both the Series A
Warrant and the Series B Warrant were exercisable from October 2014 through October 2017.
Twinlab and the Company also entered
into a Common Stock Put Agreement, dated as of September 30, 2014, as amended on December 15, 2014 (the “Put Agreement”).
Pursuant to the Put Agreement, if the Company did not exercise the Series A Warrant by February 16, 2015 and thereafter
at a rate of no less than 1,461,988 shares of Common Stock (“the Minimum Amount”) per month (the “Minimum Rate”)
over the term of the Series A Warrant, Twinlab had the right (subject to certain conditions) to require the Company to exercise
the Series A Warrant at the Minimum Rate for the duration of the Series A Warrant.
In 2015, the Company sold an aggregate
of 3,976,647 units of Twinlab securities to various unrelated third party accredited investors. Each unit consisted of one share
of (unrestricted) Twinlab common stock and a detachable call option to purchase from the Company, for $1.00 per share, one (restricted)
share of Twinlab common stock. The term of each such call option was three years from the respective unit sale date and the call
option was valued at $0.156 per call option.
In addition, in 2015, the Company sold
an aggregate of 2,078,255 shares of Twinlab common stock (without any associated detachable call options) to various unrelated
third party accredited investors, for $0.76 per share.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
In addition, in the first quarter of
2016, the Company sold an aggregate of 1,713,159 shares of Twinlab common stock (without any associated detachable call options)
to various unrelated third party accredited investors, for $0.76 per share. In the second quarter of 2016, the Company sold an
aggregate of 592,106 shares of Twinlab common stock (without any associated detachable call options) to various unrelated third
party accredited investors, for $0.76 per share. As of June 30, 2016, the Company owned 10,750,942 shares of Twinlab’s common
stock.
Twinlab and the Company entered into
a Compromise Agreement and Release and an Amendment No. 1 to Series B Warrant, each dated as of May 28, 2015, pursuant
to which, among other things: (a) the Company surrendered the entire remaining-unexercised portion of the Series A Warrant
(51,973,684 warrants) and 4,368,421 of the warrants under the Series B Warrant; (b) the Put Agreement was terminated; (c)
the remaining 18,000,000 warrants under the Series B Warrant were deemed divided into four tranches, each with an associated
date beyond which it would no longer be exercisable: one tranche for 2,000,000 warrant shares (no longer exercisable after November 30,
2015; such tranche of warrants expired mostly unexercised), one for 4,000,000 warrant shares (expired on March 31, 2016), one for
6,000,000 warrant shares (no longer exercisable after July 31, 2016) and another for 6,000,000 warrant shares (no longer exercisable
after November 30, 2016); and (d) the Company granted Twinlab three contingent call options, at $0.01 per share, to acquire
Twinlab shares from the Company to the extent that upon effective expiration of the second, third and fourth tranches the Company
had not exercised the warrants within such tranches (the “Contingent Call Options”). The three Contingent Call Options
would be for a number of Twinlab shares equal to 25% of such unexercised warrants (i.e., a maximum of 1,000,000 shares if the Company
exercised no warrants from the second tranche, a maximum of 1,500,000 shares if the Company exercised no warrants from the third
tranche and a maximum of 1,500,000 shares if the Company exercised no warrants from the fourth tranche). In addition, Twinlab could
not exercise a Contingent Call Option unless it had satisfied such option’s “Liquidity Condition,” namely that
for each of the three or four months before the tranche’s effective expiration date Twinlab must have a financial position
sufficient to show a 1.15x fixed charge coverage ratio for a certain trailing period, all as defined by Twinlab’s Credit
and Security Agreement dated January 22, 2015. Twinlab also agreed in the Compromise Agreement and Release that, given that
the Company has identified, and may in the future identify, to Twinlab on a confidential basis persons to whom the Company might
sell the Company’s Twinlab shares, Twinlab shall not, without the Company’s prior written consent, privately place
Twinlab equity securities to any persons theretofore or thereafter first introduced to Twinlab by the Company; provided that Twinlab
may, without the Company’s consent, privately place Twinlab equity securities to such a person at any time after the earlier
of (a) the date the entire Series B Warrant has expired and/or been exercised, or (b) the first anniversary of such particular
introduction. As of June 30, 2016, the Company held 12,000,000 warrants under the Series B Warrant.
On October 1, 2015, Twinlab and the
Company entered into Amendment No. 1 to Agreement for Limited Waiver of Non-Circumvention Provision and to Compromise Agreement
and Release, pursuant to which a prior agreement calling for contingent payments of cash and equity to the Company was amended
to remove the Company’s right to any such contingent payments of cash and equity compensation, and in return the three Contingent
Call Options were immediately cancelled.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
As of June 30, 2016, the Company’s position
in Twinlab securities was as follows, and the Company had no contingent liabilities to Twinlab:
|
-
|
The Company held 10,750,942 outstanding
Twinlab shares (9,764,100 unrestricted, free-trading Twinlab shares and 986,842 restricted Twinlab shares).
|
|
-
|
The Company held 12,000,000 warrants under the Series B Warrant, at a $0.76 per share exercise price, with effective expiration dates at July 31, 2016 (as to 6,000,000 of such warrants) and November 30, 2016 (as to the other 6,000,000 of such warrants).
|
|
-
|
A Registration Rights Agreement remains
in full force and effect to enable the Securities Act registration of all Twinlab shares issued upon prior or future
exercises of the Company’s Warrants.
|
|
-
|
The Company has a claim against
third-party optionors for delivery to the Company of 1,498,500 Twinlab shares against the Call Options which they granted to the
Company and which the Company has exercised.
|
|
-
|
The Company is contingently obligated to
deliver Twinlab shares to its accredited-investor counterparties under the 3,976,647 detachable call options, if and
when the detachable call options are exercised.
|
|
-
|
The Company has no actual or potential
Put liability or Contingent Call Option liability.
|
As of June 30, 2016, the Company owned
less than 10% of Twinlab’s outstanding common stock.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
In July 2015, in exchange for $277,500,
the Company acquired a 20% interest in privately-held Western New York real estate companies LC Strategic Realty, LLC and
LC Strategic Holdings, LLC, as well as in all other business conducted or to be conducted by the firms’ majority holders
to the extent such other business has a primary focus on (a) real estate (subject to the exclusion of certain specified
projects), (b) media/entertainment/show business, or (c) endorsements/advertisements/personal appearances/use of likeness/monetization
of celebrity.
The following table includes a roll
forward of the amounts for the quarter ended June 30, 2016 for financial instruments classified within Level 3.
Level 3 Recurring Fair Value Measurements
For the Three Months Ended June 30,
2016
|
|
Common Stock
|
|
Real Estate Company Investments
|
|
2014 Call Options
|
|
Series B Warrants
|
|
Third-Party Call Options Liability
|
|
Total
|
Fair value, net, April 1, 2016
|
|
$
|
8,598,030
|
|
|
$
|
277,500
|
|
|
$
|
1,135,863
|
|
|
$
|
1,268,937
|
|
|
$
|
(608,731
|
)
|
|
$
|
10,671,599
|
|
Unrealized gains (losses) included in earnings
|
|
|
1,184
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(428,890
|
)
|
|
|
58,187
|
|
|
|
(369,519
|
)
|
Purchases
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Sales
|
|
|
(450,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(450,000
|
)
|
Settlements/exercises
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Transfers in and/or out of Level 3
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Fair value, net, June 30, 2016
|
|
$
|
8,149,214
|
|
|
$
|
277,500
|
|
|
$
|
1,135,863
|
|
|
$
|
840,047
|
|
|
$
|
(550,544
|
)
|
|
$
|
9,852,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) still held
|
|
$
|
7,144,914
|
|
|
$
|
—
|
|
|
$
|
1,135,413
|
|
|
$
|
840,047
|
|
|
$
|
(550,544
|
)
|
|
$
|
8,569,830
|
|
Level 3 Recurring Fair Value Measurements
For the Six Months Ended June 30,
2016
|
|
Common Stock
|
|
Real Estate Company Investments
|
|
2014 Call Options
|
|
Series B Warrants
|
|
Third-Party Call Options Liability
|
|
Total
|
Fair value, net, January 1, 2016
|
|
$
|
9,896,605
|
|
|
$
|
277,500
|
|
|
$
|
1,135,863
|
|
|
$
|
1,851,750
|
|
|
$
|
(619,122
|
)
|
|
$
|
12,542,596
|
|
Unrealized gains (losses) included in earnings
|
|
|
4,609
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,011,703
|
)
|
|
|
68,578
|
|
|
|
(938,516
|
)
|
Purchases
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Sales
|
|
|
(1,752,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,752,000
|
)
|
Settlements/exercises
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Transfers in and/or out of Level 3
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Fair value, net, June 30, 2016
|
|
$
|
8,149,214
|
|
|
$
|
277,500
|
|
|
$
|
1,135,863
|
|
|
$
|
840,047
|
|
|
$
|
(550,544
|
)
|
|
$
|
9,852,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) still held
|
|
$
|
7,144,914
|
|
|
$
|
—
|
|
|
$
|
1,135,413
|
|
|
$
|
840,047
|
|
|
$
|
(550,544
|
)
|
|
$
|
8,569,830
|
|
Quantitative information about the valuation
techniques and unobservable inputs is required to be disclosed for certain recurring and nonrecurring fair value measurements.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
The following tables present quantitative
information about the valuation techniques and unobservable inputs applied to Level 3 fair value measurements for financial instruments
measured at fair value on a recurring and nonrecurring basis at June 30, 2016 and December 31, 2015.
|
|
|
Quantitative Information about Level 3
|
|
|
|
|
|
Fair Value Measurements at June 30, 2016
|
|
|
|
Fair
|
|
Valuation
|
|
Unobservable
|
|
Range
|
|
|
|
Value
|
|
Technique
|
|
Inputs
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
$
|
8,149,214
|
|
Discounted cash flow
Guideline company transactions method
Guideline publicly-traded company method
|
|
Growth rate
Risk premium factors
Revenue multiple
EBITDA multiple
|
|
13.00%-15.20%
(2.50%)-7.00%
1.10-2.10
9.30-13.80
|
2014 Call Options
|
|
|
1,135,863
|
|
Discounted cash flow
Guideline company transactions method
Guideline publicly-traded company method
|
|
Growth rate
Risk premium factors
Revenue multiple
EBITDA multiple
|
|
13.00%-15.20%
(2.50%)-7.00%
1.10-2.10
9.30-13.80
|
Series B Warrants
|
|
|
840,047
|
|
Option pricing model
|
|
Duration
Risk-free interest rate
Volatility
|
|
0.09-0.42 years
0.20%-0.33%
50%
|
Investment in Real Estate Companies
|
|
|
277,500
|
|
Recent transaction
|
|
|
|
Total assets held at fair value
|
|
$
|
10,402,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Call option liability
|
|
$
|
550,544
|
|
Option pricing model
|
|
Duration
Risk-free interest rate
Volatility
|
|
1.73-1.91 years
0.54%-0.57%
50%
|
|
|
|
|
|
|
|
|
|
|
Total liabilities held at fair value
|
|
$
|
550,544
|
|
|
|
|
|
|
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 3 – FAIR VALUE MEASUREMENTS
(CONTINUED)
|
|
|
Quantitative Information about Level 3
|
|
|
|
|
|
Fair Value Measurements at December 31, 2015
|
|
|
|
Fair
|
|
Valuation
|
|
Unobservable
|
|
Range
|
|
|
|
Value
|
|
Technique
|
|
Inputs
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
$
|
9,896,605
|
|
Discounted cash flow
Guideline company transactions method
Guideline publicly-traded company method
|
|
Growth rate
Risk premium factors
Revenue multiple
EBITDA multiple
|
|
13.00%-15.20%
(2.50%)-7.00%
1.10-2.10
9.30-13.80
|
2014 Call Options
|
|
|
1,135,863
|
|
Discounted cash flow
Guideline company transactions method
Guideline publicly-traded company method
|
|
Growth rate
Risk premium factors
Revenue multiple
EBITDA multiple
|
|
13.00%-15.20%
(2.50%)-7.00%
1.10-2.10
9.30-13.80
|
Series B Warrants
|
|
|
1,851,750
|
|
Option pricing model
|
|
Duration
Risk-free interest rate
Volatility
|
|
0.25-0.92 years
0.16%-0.62%
50%
|
Investment in Real Estate Companies
|
|
|
277,500
|
|
Recent transaction
|
|
|
|
|
Total assets held at fair value
|
|
$
|
13,161,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Call option liability
|
|
$
|
619,122
|
|
Option pricing model
|
|
Duration
Risk-free interest rate
Volatility
|
|
2.23-2.40 years
1.12%-1.16%
50%
|
|
|
|
|
|
|
|
|
|
|
Total liabilities held at fair value
|
|
$
|
619,122
|
|
|
|
|
|
|
In the six
months ended June 30, 2016, the Company sold an aggregate of 2,305,265 shares of Twinlab common stock to various unrelated
third party accredited investors, in private transactions, for $0.76 per share. In the three months ended June 30, 2016, the
Company sold an aggregate of 592,106 shares of Twinlab common stock to various unrelated third party accredited investors, in
private transactions, for $0.76 per share. In addition, 4,000,000 of the Company’s warrants to purchase Twinlab common
stock (for $0.76 per share) expired on March 31, 2016 in accordance with their terms.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 4 – RELATED PARTY TRANSACTIONS
Salary Advance to Related Party
In the first quarter of 2016 the Company
paid salary amounts to two of its officers covering the second, third, and fourth quarters of 2016. As a result, the Company recorded
a salary advance - related party of $200,000 at June 30, 2016 in connection with such payments.
Short-Term Advances from Related
Party
After October 28, 2014 the Company’s
controlling stockholder Darin Pastor made advances and direct-payments to assist the Company in covering expenses. In addition,
the amounts of these advances and direct-payments are reimbursable to him upon his demand at any time. At June 30, 2016 and December
31, 2015, the unrepaid balance of such advances and direct-payments was $165,257 and $49,600, respectively.
Notes Payable to Related Party
On October 28, 2014, the Company entered
into a transaction in which the Company acquired from Darin Pastor certain assets which had been assets of Affluent and assumed
certain liabilities which had been liabilities of Affluent, including liabilities under demand notes in favor of Darin Pastor.
The Company repaid these notes in their entirety on March 11, 2016. On December 31, 2015, the outstanding principal obligation
on such assumed notes was $68,416. The interest rate on the demand notes was 2% per annum.
NOTE 5 – INCOME TAXES
The Company accounts for income taxes
under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future
tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities
are determined on the basis of the differences between the financial statement and tax bases of assets and liabilities using enacted
tax rates in effect for the year in which the differences are expected to reverse. Income tax benefit for the three months ended
June 30, 2016 was $725,412, which reflected an effective tax rate of 39.73%, which was greater than the federal statutory rate
due to the state income tax expense. Income tax benefit for the six months ended June 30, 2016 was $1,225,760, which reflected
an effective tax rate of 39.73%, which was greater than the federal statutory rate due to the state income tax expense.
The impact of an uncertain income tax
position on the income tax return must be recognized at the largest amount that is more likely than not to be sustained upon audit
by the relevant tax authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of
being sustained. The Company believes that, as of June 30, 2016, it does not have any uncertain tax positions.
The disclosures regarding the Company's unrecognized tax benefits at December 31, 2015 included in the Company's
2015 Annual Report on Form 10-K continue to be relevant for the period ended June 30, 2016 as to the Company’s unrecognized
tax benefits at June 30, 2016.
CAPSTONE FINANCIAL GROUP, INC.
NOTES TO UNAUDITED CONDENSED FINANCIAL
STATEMENTS
NOTE 6
– SUBSEQUENT EVENTS
The Company has evaluated subsequent
events through the date the financial statements were available to be issued. Except as noted below, there are no events which
require adjustments to, or disclosure in, the financial statements for the periods ended June 30, 2016.
In July
2016, the Company sold 131,579 Twinlab shares to unrelated accredited third parties for $100,000.
In July 2016,
the Company issued 964,706 Company shares to six accredited third parties for $820,000; certain of such investors had
advanced $600,000 to the Company in the second quarter of 2016 in anticipation of the purchase of 789,473 of such shares.
On July 31, 2016, 6,000,000 of the Company’s
warrants to purchase Twinlab common stock under the Series B Warrant, at a $0.76 per share exercise price, expired in accordance
with their terms without exercise.
On August 24, 2016, the Company
entered into a binding agreement with a major live animal wholesaler located in Oman to sell that company a total of
10,389,250 hundredweight of cattle and 3,142,600 hundredweight of sheep at fixed prices. (A “hundredweight”
refers to 100 pounds of livestock.) The Company would deliver the livestock in 10 equal successive monthly installments with
the first delivery to occur on September 15, 2016. The Company’s buyer would make corresponding monthly purchase-price
payments.
The Company has matching binding contracts with well-established suppliers of livestock from
Africa, under which by exercise of the Company’s contractual options the Company can require these suppliers to sell
to the Company these same amounts of cattle and sheep, also at fixed prices.