NOTE 1. ORGANIZATION AND NATURE OF BUSINESS
Luvu Brands,
Inc. (the “Company” or Luvu) was incorporated in the
State of Florida on February 25, 1999. References to the
“Company” in these notes include the Company and its
wholly owned subsidiaries, OneUp Innovations, Inc.
(“OneUp”), and Foam Labs, Inc. (“Foam
Labs”). All operations of the Company are currently conducted
by OneUp Innovations, Inc.
The
Company is an Atlanta, Georgia based designer, manufacturer and
marketer of a portfolio of consumer lifestyle brands including:
Liberator®, a brand
category of iconic products for enhancing sexual performance;
Avana® inclined bed
therapy products, assistive in relieving medical conditions
associated with acid reflux, surgery recovery and chronic pain; and
Jaxx®, a diverse
range of casual fashion daybeds, sofas and beanbags made from
polyurethane foam and repurposed polyurethane foam trim. These
products are sold through the Company’s websites, online mass
merchants and retail stores worldwide. Many of our products are
offered flat-packed and either roll or vacuum compressed to save on
shipping and reduce our carbon footprint.
Sales
are generated through internet and print
advertisements. We have a diversified customer base with
only one customer accounting for 10% or more of consolidated net
sales in the current and prior fiscal year and no particular
concentration of credit risk in one economic
sector. Foreign operations and foreign net sales are not
material. Our business is seasonal and as a result we typically
experience higher sales in our second and third fiscal
quarters.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These
consolidated financial statements include the accounts and
operations of our wholly owned operating subsidiaries, OneUp and
Foam Labs. Intercompany accounts and transactions have been
eliminated in consolidation. Certain prior period amounts have been
reclassified to conform to the current year presentation. The
accompanying consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the
United States of America (“GAAP”).
Use of Estimates
The
preparation of the consolidated financial statements in conformity
with accounting principles generally accepted in the United States
requires management to make estimates and assumptions in
determining the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and reported amounts of revenues and expenses
during the reporting period. Significant estimates in
these consolidated financial statements include estimates of:
income taxes; tax valuation reserves; allowances for doubtful
accounts; inventory valuation and reserves, share-based
compensation; and useful lives for depreciation and
amortization. Actual results could differ materially
from these estimates.
Revenue Recognition
We
record revenue based on the five-step model which includes: (1)
identifying the contract with the customer; (2) identifying the
performance obligations in the contract; (3) determining the
transaction price; (4) allocating the transaction price to the
performance obligations; and (5) recognizing revenue when the
performance obligations are satisfied. Substantially all of our
revenue is generated by fulfilling orders for the purchase of
manufactured products and product purchased for resale to
retailers, wholesalers, or direct to consumers via online channels,
with each order considered to be a distinct performance
obligation. These orders may be formal purchase orders, verbal
phone orders, e-mail orders or orders received online. Shipping and
handling activities for which we are responsible under the terms
and conditions of the order are not accounted for as performance
obligations but as fulfillment costs. These activities are
required to fulfill our promise to transfer the goods and are
expensed when revenue is recognized. The impact of this policy
election is insignificant as it aligns with our current
practice.
Revenue
is measured as the net amount of consideration expected to be
received in exchange for fulfilling a performance
obligation. We have elected to exclude sales, use and similar
taxes from the measurement of the transaction price. The
impact of this policy election is insignificant, as it aligns
with our current practice. The amount of consideration expected to
be received and revenue recognized includes estimates of variable
consideration, which includes costs for trade promotion programs,
coupons, returns and early payment discounts. Such estimates
are calculated using historical averages adjusted for any expected
changes due to current business conditions and experience. We
review and update these estimates at the end of each reporting
period and the impact of any adjustments are recognized in the
period the adjustments are identified. In assessing whether
collection of consideration from a customer is probable, we
consider the customer's ability and intent to pay that amount of
consideration when it is due. Payment of invoices is due as
specified in the underlying customer agreement, typically
30 days from the invoice date, which occurs on the date of
transfer of control of the products to the customer. Revenue is
recognized at the point in time that control of the ordered
products is transferred to the customer. Generally, this occurs
when the product is delivered, or in some cases, picked up from one
of our distribution centers by the customer.
Deferred revenues
Deferred revenues
are recorded when the Company has received consideration (i.e.
advance payment) before satisfying its performance obligations.
Deferred revenues primarily relate to gift cards purchased, but not
used, prior to the end of the fiscal period. Our total
deferred revenue as of June 30, 2021 and June 30, 2020 was
$16,965 and $14,898, respectively, and was included in “Other
accrued liabilities” on our consolidated balance
sheets.
Cost of Goods Sold
Cost of
goods sold includes raw material, labor, manufacturing overhead,
and royalty expense.
Shipping and Handling Costs
We
include fees earned on the shipment of our products to customers in
sales and include costs incurred on the shipment of product to
customers in costs of goods sold.
Cash and Cash Equivalents
For
purposes of reporting cash flows, the Company considers all highly
liquid debt instruments purchased with a maturity of three months
or less to be cash equivalents.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Allowance for Doubtful Accounts
The
allowance for doubtful accounts reflects management's best estimate
of probable credit losses inherent in the accounts receivable
balance. The Company determines the allowance based on historical
experience, specifically identified nonpaying accounts and other
currently available evidence. The Company reviews its allowance for
doubtful accounts monthly with a focus on significant individual
past due balances over 90 days. Account balances are charged off
against the allowance after all means of collection have been
exhausted and the potential for recovery is considered remote. The
Company does not have any off-balance sheet credit exposure related
to its customers.
The
following is a summary of Accounts Receivable as of June 30,
2021 and June 30, 2020.
|
|
|
|
|
Accounts
receivable
|
$1,189
|
$1,135
|
Allowance for
doubtful accounts
|
(1)
|
-
|
Allowance for
discounts and returns
|
(54)
|
-
|
Total accounts
receivable, net
|
$1,134
|
$1,135
|
Inventories and Inventory Reserves
Inventories are
stated at the lower of cost or net realizable value. Cost is
determined using the first-in, first-out (FIFO) method. Net
realizable value is defined as sales price less cost to dispose and
a normal profit margin. Inventory costs include
materials, labor, depreciation and overhead. The company
establishes reserves for excess and obsolete inventory, based on
prevailing circumstances and judgment for consideration of current
events, such as economic conditions, that may affect inventory. The
reserve required to record inventory at lower of cost or net
realizable value may be adjusted in response to changing
conditions.
Concentration of Credit Risk
The
Company maintains its cash accounts with banks located in Georgia.
The total cash balances are insured by the Federal Deposit
Insurance Corporation (“FDIC”) up to $250,000 per bank.
The Company had cash balances on deposit at June 30, 2021 and
2020 that exceeded the balance insured by the FDIC by $807,766 and
$960,030, respectively. Accounts receivable are typically unsecured
and are derived from revenue earned from customers primarily
located in North America and Europe.
During
2021, we purchased 34% of total inventory purchases from one
vendor.
During
2020, we purchased 33% of total inventory purchases from one
vendor.
As of
June 30, 2021 , two of the Company’s customers represent
40% and 14% of the total accounts receivables, respectively. As of
June 30, 2020, three of the Company’s customers represent
38%, 16% and 16% of the total accounts receivable, respectively.
Sales to (and through) Amazon accounted for 29% and 34% of our net
sales during each of the years ended June 30, 2021 and
June 30, 2020, respectively.
Fair Value of Financial Instruments
At
June 30, 2021 and 2020, our financial instruments included
cash and cash equivalents, accounts receivable, accounts payable,
short-term debt, and other long-term debt.
The
fair values of these financial instruments approximated their
carrying values based on either their short maturity or current
terms for similar instruments.
The
Company measures the fair value of its assets and liabilities under
the guidance of ASC 820, Fair
Value Measurements and Disclosures, which defines fair
value, establishes a framework for measuring fair value in
accordance with generally accepted accounting principles and
expands disclosures about fair value measurements. ASC 820 does not
require any new fair value measurements, but its provisions apply
to all other accounting pronouncements that require or permit fair
value measurement.
ASC 820
clarifies that fair value is an exit price, representing the price
that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between market participants
based on the highest and best use of the asset or liability. As
such, fair value is a market-based measurement that should be
determined based on assumptions that market participants would use
in pricing an asset or liability. ASC 820 requires the Company to
use valuation techniques to measure fair value that maximize the
use of observable inputs and minimize the use of unobservable
inputs. These inputs are prioritized as follows:
·
Level 1: Observable inputs such as
quoted prices for identical assets or liabilities in active
markets;
·
Level 2: Inputs, other than the quoted
prices in active markets, that are observable either directly or
indirectly such as quoted prices for similar assets or liabilities
or market-corroborated inputs; and
·
Level 3: Unobservable inputs for which
there is little or no market data, which require the reporting
entity to develop its own assumptions about how market participants
would price the assets or liabilities.
The
valuation techniques that may be used to measure fair value are as
follows:
A.
Market approach - Uses
prices and other relevant information generated by market
transactions involving identical or comparable assets or
liabilities.
B.
Income approach - Uses
valuation techniques to convert future amounts to a single present
amount based on current market expectations about those future
amounts, including present value techniques, option-pricing models
and excess earnings method.
C.
Cost approach - Based on
the amount that currently would be required to replace the service
capacity of an asset (replacement cost).
Advertising Costs
Advertising costs
are expensed in the period when the advertisements are first aired
or distributed to the public. Prepaid advertising (included in
prepaid expenses) was $5,000 at June 30, 2021 and $5,000 at
June 30, 2020. Advertising expense for the years ended
June 30, 2021 and 2020 was $501,711 and $390,108,
respectively.
Research and Development
Research and
development expenses for new products are expensed as they are
incurred. Expenses for new product development (included
in general and administrative expense) totaled $109,024 for the
year ended June 30, 2021 and $111,148 for the year ended
June 30, 2020.
Property and Equipment
Property and
equipment are stated at cost. Depreciation and amortization are
computed using the straight-line method over estimated service
lives for financial reporting purposes of 2-10 years.
Expenditures for
major renewals and betterments which extend the useful lives of
property and equipment are capitalized. Expenditures for
maintenance and repairs are charged to expense as incurred. When
properties are disposed of, the related costs and accumulated
depreciation are removed from the respective accounts, and any gain
or loss is recognized currently.
Operating Leases
On July
23, 2014, the Company entered into an agreement with its landlord
to extend the facilities lease by five years. The previous ten year
lease was to expire on December 31, 2015. The agreement amended the
lease to expire on December 31, 2020. The rent expense under this
lease for the year ended June 30, 2020 was $352,479.
On
November 2, 2020, the Company entered into an agreement with its
landlord on a new lease for the current facilities for six years
and two months, beginning January 1, 2021. The new lease includes
two months of rent abatement totaling $103,230. Under the new
lease, the monthly rent on the facility is $51,615 with annual
escalations of 3% with the final two months of rent at $61,605. In
addition, the Company will pay the landlord a 2% property
management fee. The rent expense for the year ended June 30, 2021
(under the previous lease and the new lease) was
$501,480.
Under
ASC 842, which was adopted July 1, 2019, the Company determines
whether the arrangement is or contains a lease based on the unique
facts and circumstances present. Most leases with a term greater
than one year are recognized on the balance sheet as right-of-use
assets, lease liabilities and, if applicable, long-term lease
liabilities. The Company elected not to recognize leases with a
term less than one year on its balance sheet. Operating lease
right-of-use (ROU) assets and their corresponding lease liabilities
are recorded based on the present value of lease payments over the
expected remaining lease term. The interest rate implicit in lease
contracts is typically not readily determinable. As a result, the
Company utilizes its incremental borrowing rates, which are the
rates incurred to borrow on a collateralized basis over a similar
term, an amount equal to the lease payments in a similar economic
environment.
In
accordance with the guidance in ASU 2016-02, components of a lease
should be split into three categories: lease components (e.g. land,
building, etc.), non-lease components (e.g. common area
maintenance, consumables, etc.), and non-components (e.g. property
taxes, insurance, etc.) Then the fixed and in-substance fixed
contract consideration (including any related to non-components)
must be allocated based on fair values to the lease components and
non-lease components. Although separation of lease and non-lease
components is required, the Company elected the practical expedient
to not separate lease and non-lease components. The lease component
results in an operating right-of-use asset being recorded on the
balance sheet and amortized on a straight-line basis as lease
expense.
Under
prior guidance ASC 840, rent expense and lease incentives from
operating leases were recognized on a straight-line basis over the
lease term. The difference between rent expense recognized and
rental payments was recorded as deferred rent in the accompanying
consolidated balance sheets.
The
Company also leases certain equipment under operating leases, as
more fully described in NOTE 15 - Commitments and Contingencies
.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Segment Information
We have
identified three reportable sales channels: Direct, Wholesale and Other. Direct includes product sales through
our five e-commerce sites and our single retail store. Wholesale includes Liberator, Jaxx, and
Avana branded products sold to distributors and retailers,
purchased products sold to retailers, and private label items sold
to other resellers. The Wholesale category also includes
contract manufacturing services, which consists of specialty items
that are manufactured in small quantities for certain customers,
and which, to date, has not been a material part of our business.
Other consists principally
of shipping and handling fees and costs derived from our
Direct business and
fulfillment service fees.
The
following is a summary of sales results for the Direct, Wholesale, and Other channels.
|
|
|
|
Net Sales by Channel:
|
|
|
Direct
|
$6,919
|
$4,887
|
42%
|
Wholesale
|
$15,618
|
$13,164
|
19%
|
Other
|
$568
|
$325
|
75%
|
Total
Net Sales
|
$23,105
|
$18,376
|
26%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit by Channel:
|
|
|
|
|
Direct
|
$3,329
|
$2,392
|
49%
|
39%
|
Wholesale
|
$4,216
|
$3,977
|
30%
|
6%
|
Other
|
$(1,244)
|
$(843)
|
(259)%
|
(48)%
|
Total
Gross Profit
|
$6,301
|
$5,526
|
30%
|
14%
|
Recent accounting pronouncements
From
time to time, new accounting pronouncements are issued by the
Financial Accounting Standards Board (“FASB”) or other
standard setting bodies that are adopted by the Company as of the
specified effective date.
Adopted during the year ended June 30, 2021
NOTE
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Fair Value Measurement
In August 2018, the FASB issued Accounting Standards
Update (“ASU”) No. 2018-13, Fair
Value Measurement (Topic 820): Disclosure
Framework—Changes to the Disclosure Requirements for Fair
Value Measurement. The new
standard eliminates, adds and modifies certain disclosure
requirements for fair value measurement as part of the FASB’s
disclosure framework project. Under the new standard, the amount
and reason for a transfer between Level 1 and Level 2 of
the fair value hierarchy are no longer required to be disclosed,
but public companies are required to disclose a range and weighted
average of significant unobservable inputs for Level 3 fair
value measurements. The Company adopted the new standard on
July 1, 2020; however, it did not have a significant impact on
the Company’s financial statements.
Collaborative Arrangements
In November 2018, the FASB issued
ASU No. 2018-18, Collaborative Arrangements
(Topic 808): Clarifying the Interaction between Topic 808 and
Topic 606. The new standard
clarifies that certain transactions between participants in a
collaborative arrangement should be accounted for under Topic 606
when the counterparty is a customer. The new standard also
precludes an entity from presenting consideration from a
transaction in a collaborative arrangement as revenue from
contracts with customers if the counterparty is not a customer for
that transaction. The guidance amends Topic 808 to refer to
the unit-of-account guidance in Topic 606 and requires it
to be used only when assessing whether a transaction is in the
scope of Topic 606. The Company adopted the new standard on
July 1, 2020; however, it did not have a significant impact on
the Company’s financial statements.
Adopted effective July 1, 2021
Financial Instruments—Credit Losses
In June 2016, the FASB issued
ASU No. 2016-13, Financial Instruments –
Credit Losses (Topic 326): Measurement of Credit Losses on
Financial Instruments. The new
standard requires that financial assets measured at amortized cost
be presented at the net amount expected to be collected and
separately measure an allowance for credit losses that is deducted
from the amortized cost basis of those financial assets. The
Company early adopted the new standard on July 1, 2021;
however, it did not have a significant impact on the
Company’s financial statements.
Income Taxes
In December 2019, the FASB issued
ASU No. 2019-12, Income Taxes (Topic 740):
Simplifying the Accounting for Income Taxes. The new standard includes several provisions
that simplify the accounting for income taxes by removing certain
exceptions to the general principles in Topic 740 and increasing
consistency and clarity for the users of financial statements. The
Company adopted the new standard on July 1, 2021; however, it
did not have a significant impact on the Company’s financial
statements.
Investments – Equity Securities, Investments – Equity
Method and Joint Ventures, and Derivatives and Hedging
In January 2020, the FASB issued
ASU No. 2020-01, Investments – Equity
Securities (Topic 321), Investments – Equity Method and Joint
Ventures (Topic 323), and Derivatives and Hedging (Topic
815)—Clarifying the Interactions between Topic 321, Topic
323, and Topic 815. The new
standard addresses interactions between the guidance to account for
certain equity securities under ASC Topic 321, the guidance to
account for investments under the equity method of accounting in
ASC Topic 323 and the guidance in ASC Topic 815, which could change
how an entity accounts for an equity security under the measurement
alternative or a forward contract or purchased option to purchase
securities that, upon settlement of the forward contract or
exercise of the purchased option, would be accounted for under the
equity method of accounting or the fair value option in accordance
with ASC Topic 825, Financial
Instruments. These amendments
improve current U.S. GAAP by reducing diversity in practice and
increasing comparability of the accounting for any such
interactions. The Company adopted the new standard on July 1,
2021; however, it did not have a significant impact on the
Company’s financial statements.
Net Income Per Share
In
accordance with FASB Accounting Standards Codification No. 260,
“Earnings Per Share”, basic net income per share is
computed by dividing the net income available to common
stockholders for the period by the weighted average number of
common shares outstanding during the period. Diluted net income per
share is computed by dividing net income available to common
stockholders by the weighted average number of common and common
equivalent shares outstanding during the period.
The
total potential dilutive securities as of June 30, 2021 and
2020 are as follows:
|
|
|
Convertible
Preferred Stock
|
4,300,000
|
4,300,000
|
Stock options
– 2015 Plan
|
2,500,000
|
4,250,000
|
Total
|
6,800,000
|
8,550,000
|
Income
Taxes
We
utilize the asset and liability method of accounting for income
taxes. We recognize deferred tax liabilities or assets for the
expected future tax consequences of temporary differences between
the book and tax basis of assets and liabilities. We regularly
assess the likelihood that our deferred tax assets will be
recovered from future taxable income. We consider projected future
taxable income and ongoing tax planning strategies in assessing the
amount of the valuation allowance necessary to offset our deferred
tax assets that will not be recoverable. We have recorded and
continue to carry a full valuation allowance against our gross
deferred tax assets that will not reverse against deferred tax
liabilities within the scheduled reversal period. If we determine
in the future that it is more likely than not that we will realize
all or a portion of our deferred tax assets, we will adjust our
valuation allowance in the period we make the determination. We
expect to provide a full valuation allowance on our future tax
benefits until we can sustain a level of profitability that
demonstrates our ability to realize these assets. At June 30,
2021, we carried a valuation allowance of $1.5 million against our
net deferred tax assets.
Stock Based Compensation
We
account for stock-based compensation to employees in accordance
with FASB ASC 718, Compensation – Stock Compensation. We
measure the cost of each stock option and restricted stock award at
its fair value on the grant date. Each award vests over the
subsequent period during which the recipient is required to provide
service in exchange for the award (the vesting period). The cost of
each award is recognized as expense in the financial statements
over the respective vesting period.
NOTE 3. IMPAIRMENT OF LONG-LIVED ASSETS
We
follow FASB ASC 360, Property, Plant, and Equipment, regarding
impairment of our other long-lived assets (property, plant and
equipment). Our policy is to assess our long-lived assets for
impairment annually in the fourth quarter of each year or more
frequently if events or changes in circumstances indicate that the
carrying amount of these assets may not be
recoverable.
An
impairment loss is recognized only if the carrying value of a
long-lived asset is not recoverable and is measured as the excess
of its carrying value over its fair value. The carrying amount of a
long-lived asset is considered not recoverable if it exceeds the
sum of the undiscounted cash flows expected to result from the use
of a long-lived asset.
Assets
to be disposed of and related liabilities would be separately
presented in the consolidated balance sheet. Assets to be disposed
of would be reported at the lower of the carrying value or fair
value less costs to sell and would not be
depreciated. There was no impairment as of June 30,
2021 or 2020.
NOTE 4. INVENTORIES
All
inventories are stated at the lower of cost (which approximates
first-in, first-out) or net realizable value. The Company’s
inventories consist of the following components at June 30,
2021 and 2020:
|
|
|
|
|
Raw
materials
|
$1,637
|
$992
|
Work in
process
|
396
|
234
|
Finished
goods
|
1,531
|
900
|
Total
inventories
|
3,564
|
2,126
|
Allowance for
inventory reserves
|
(173)
|
(141)
|
Total inventories,
net of allowance
|
$3,391
|
$1,985
|
NOTE 5. EQUIPMENT, PROPERTY AND LEASEHOLD IMPROVEMENTS,
NET
Equipment, property
and leasehold improvements at June 30, 2021 and 2020 consisted
of the following:
|
|
|
Estimated
Useful Life
|
|
|
|
Factory
equipment
|
$3,567
|
$2,646
|
2-10 years
|
Computer equipment
and software
|
1,146
|
1,087
|
5-7 years
|
Office equipment
and furniture
|
205
|
205
|
5-7 years
|
Leasehold
improvements
|
480
|
463
|
10
years
|
Projects in
process
|
222
|
3
|
|
Subtotal
|
5,620
|
4,404
|
|
Accumulated
depreciation
|
(3,686)
|
(3,466
)
|
|
Equipment,
property and leasehold improvements, net
|
$1,934
|
$938
|
|
Depreciation
expense was $220,635 and $151,105 for the years ended June 30,
2021 and 2020, respectively.
NOTE 6. OTHER ACCRUED LIABILITIES
Other
accrued liabilities at June 30, 2021 and 2020 consisted of the
following:
|
|
|
|
|
Accrued
compensation
|
$509
|
$468
|
Accrued expenses
and interest
|
185
|
155
|
|
|
|
Other accrued
liabilities
|
$694
|
$623
|
NOTE 7. CURRENT AND LONG-TERM DEBT SUMMARY
Current
and long-term debt at June 30, 2021 and 2020 consisted of the
following:
|
|
|
Current
debt:
|
|
Unsecured lines of
credit (Note 12)
|
$37
|
$48
|
Line of credit
(Note 11)
|
1,083
|
1,005
|
Short-term
unsecured notes payable (Note 8)
|
100
|
489
|
Current portion of
equipment notes payable (Note 15)
|
219
|
102
|
Current portion
secured notes payable (Note 13)
|
152
|
191
|
Current portion of
leases payable
|
8
|
-
|
Credit card advance
(net of discount) (Note 10)
|
-
|
56
|
Notes payable-
related party (Note 9)
|
-
|
116
|
Total current
debt
|
1,599
|
2,007
|
Long-term
debt:
|
|
|
Unsecured notes
payable (Note 8)
|
300
|
200
|
Equipment notes
payable (Note 15)
|
853
|
161
|
Leases
payable
|
19
|
-
|
Notes payable-
related party (Note 9)
|
116
|
-
|
Total
long-term debt
|
$1,288
|
$361
|
NOTE 8. UNSECURED NOTES PAYABLE
Unsecured notes
payable at June 30, 2021 and 2020 consisted of the
following:
|
|
|
Current
debt:
|
|
|
|
|
20% Unsecured note,
bi-weekly principal and interest, due September 18, 2020
(1)
|
$-
|
$75
|
20% Unsecured note,
bi-weekly principal and interest, due February 19, 2021
(2)
|
-
|
214
|
20% Unsecured note,
interest only, due May 1, 2021 (3)
|
-
|
200
|
20% Unsecured note,
interest only, due October 31, 2021 (4)
|
100
|
-
|
Total current
debt
|
100
|
489
|
Long-term
debt:
|
|
|
13.5% Unsecured
note, interest only, due May 1, 2023 (3)
|
200
|
-
|
20% Unsecured note,
interest only, due October 31, 2021 (4)
|
-
|
100
|
13.5% Unsecured
note, interest only, due July 31, 2023 (5)
|
100
|
100
|
Total long-term
debt
|
300
|
200
|
Total unsecured
notes payable
|
$400
|
$689
|
(1)
Unsecured note payable for $300,000 to two individual shareholders
with interest at 20%, principal and interest paid bi-weekly,
maturing September 18, 2020. This note was repaid in full on
September 18, 2020. Personally guaranteed by principal
stockholder.
(2)
Unsecured note payable for $300,000 to two individual shareholders
with interest at 20%, principal and interest paid bi-weekly,
maturing February 19, 2021. $12,678 from the proceeds of this
unsecured note payable was used to retire the balance of the
unsecured note maturing on February 28, 2020. This note was repaid
in full in February 19, 2021. Personally guaranteed by principal
stockholder.
(3)
Unsecured note payable for $200,000 to an individual with interest
payable monthly at 20%, principal originally due in full on May 1,
2013, extended to May 1, 2019, then extended to May 1, 2021. This
note was repaid in full on April 30, 2021 and replaced with a new
note from an entity controlled by the same lender with interest
payable monthly at 13.5%, principal due in full on May 1, 2023.
Personally guaranteed by principal stockholder.
(4)
Unsecured note payable for $100,000 to an individual with interest
payable monthly at 20%, principal originally due in full on October
31, 2014, extended to October 31, 2019, then extended to October
31, 2021. Personally guaranteed by principal
stockholder.
(5)
Unsecured note payable for $100,000 to an individual with interest
payable monthly at 20%, principal originally due in full on July
31, 2013, extended to July 31, 2019, then extended to July 31,
2021. This note was repaid in full on July 30, 2021 and replaced
with a new note from an entity controlled by the same lender with
interest payable monthly at 13.5%, principal due in full on July
31, 2023. Personally guaranteed by principal
stockholder.
NOTE 9. NOTES PAYABLE- RELATED PARTY
Related
party notes payable at June 30, 2021 and 2020 consisted of the
following:
|
|
|
|
|
Unsecured note
payable to an officer, with interest at 3.25%, due July 1,
2023
|
$40
|
$40
|
Unsecured note
payable to an officer, with interest at 3.25%, due July 1,
2023
|
76
|
76
|
Total unsecured
notes payable
|
116
|
116
|
Less: current
portion
|
—
|
(116
)
|
Long-term unsecured
notes payable
|
$116
|
$—
|
Effective June 29,
2021, the notes were replaced with new notes due July 1,
2023.
NOTE 10. CREDIT CARD ADVANCES
On
August 28, 2019, the Company borrowed $250,000 from Power Up
against its future credit card receivables. Terms for this loan
calls for a repayment of $290,000, which includes a one-time
finance charge of $40,000, approximately ten months after the
funding date. A 1% loan origination fee was deducted, and the
Company received net proceeds of $247,500. This loan was repaid in
full on September 16, 2020. This loan was guaranteed by the Company
and was personally guaranteed by the Company’s CEO and
controlling shareholder, Louis S. Friedman (see Note
16).
NOTE 11. LINE OF CREDIT
On May 24,
2011, the Company’s wholly owned subsidiary, OneUp and
OneUp’s wholly owned subsidiary, Foam Labs entered into a
credit facility with a finance company, Advance Financial
Corporation, to provide it with an asset based line of credit of up
to $750,000 against 85% of eligible accounts receivable (as defined
in the agreement) for the purpose of improving working
capital. The term of the agreement was one year,
renewable for additional one-year terms unless either party
provides written notice of non-renewal at least 90 days prior to
the end of the current financing period. The credit facility was
secured by our accounts receivable and other rights to payment,
general intangibles, inventory and equipment, and are subject to
eligibility requirements for current accounts receivable. Advances
under the agreement were charged interest at a rate of 2.5% over
the lenders Index Rate. In addition there was a Monthly
Service Fee (as defined in the agreement) of up to 1.25% per
month.
On
September 4, 2013, the credit agreement with Advance Financial
Corporation was amended and restated to increase the asset based
line of credit to $1,000,000 to include an Inventory Advance (as
defined in the amended and restated receivable financing agreement)
of up to the lesser of $300,000 or 75% of the eligible accounts
receivable loan. In addition, the amended and restated agreement
changed the interest calculation to prime rate plus 3% and
the Monthly Service Fee was changed to .5% per month.
On
December 9, 2015, the credit agreement with Advance Financial
Corporation was amended to increase the asset based line of credit
to $1,200,000 to include an Inventory Advance (as defined in the
amended and restated receivable financing agreement) of up to the
lesser of $300,000 or 75% of the eligible accounts receivable loan.
All other terms of the credit facility remain the
same.
On
November 27, 2018, the credit agreement with Advance Financial
Corporation was amended to increase the Inventory Advance (as
defined in the amended and restated receivable financing agreement)
of up to the lesser of $500,000 or 125% of the eligible accounts
receivable loan. All other terms of the credit facility remain the
same.
On
December 1, 2020, the credit agreement with Advance Financial
Corporation was amended to reduce the interest calculation to prime
rate plus 2% and the Monthly Service Fee was unchanged at .5% per
month. As of June 30, 2021, the interest rate was 5.25%. All other
terms of the credit facility remain the same.
The
Company’s CEO, Louis Friedman, has personally guaranteed the
repayment of the facility. In addition, Luvu Brands has provided
its corporate guarantee of the credit facility (see Note 16). On
June 30, 2021, the balance owed under this line of credit was
$1,083,405. As of June 30, 2021, we were current and in
compliance with all terms and conditions of this line of
credit.
Management believes
cash flows generated from operations, along with current cash and
investments as well as borrowing capacity under the line of credit
should be sufficient to finance capital requirements required by
operations. If new business opportunities do arise, additional
outside funding may be required.
NOTE 12. UNSECURED LINES OF CREDIT
The
Company has drawn a cash advance on one unsecured lines of credit
that is in the name of the Company and Louis S. Friedman (see Note
16). The terms of this unsecured line of credit calls for monthly
payments of principal and interest, with interest at 8%. The
aggregate amount owed on the unsecured line of credit was $36,680
at June 30, 2021 and $47,619 at June 30,
2020.
NOTE 13. SECURED NOTE PAYABLE
On June
11, 2019, the Company entered into an agreement with a secured
lender, whereby the lender agreed to loan OneUp Innovations a total
of $150,000. After partial repayment of this loan, in November,
2019 the Company borrowed an additional $33,000. Repayment of this
note is by 78 weekly payments of $2,298, beginning November 13,
2019. This note was repaid in full on May 5, 2021. This note
payable was guaranteed by the Company and was personally guaranteed
by the Company’s CEO and controlling shareholder, Louis S.
Friedman.
On June
28, 2019, the Company entered into an agreement with Amazon,
whereby Amazon agreed to loan OneUp Innovations a total of
$302,000. Repayment of this note is by 12 monthly payments of
$26,301, which includes interest at 8.22%. This loan was repaid in
full on August 3, 2020. The Company had granted Amazon a security
interest in the assets of the Company.
On
November 27, 2019 the Company entered into an agreement with
OnDeck, whereby OnDeck agreed to loan OneUp a total of $200,000.
Terms for this loan calls for a repayment of $234,000 which
includes a one-time finance charge of $34,000, approximately nine
months after the funding date. A 1% loan origination fee was
deducted, and the Company received net proceeds of $198,000. This
note payable was fully paid in August 2020. This loan was
guaranteed by the Company and was personally guaranteed by the
Company’s CEO and controlling shareholder.
On
February 17, 2021, the Company entered into an agreement with
Amazon, whereby Amazon agreed to loan OneUp Innovations a total of
$200,000. Repayment of this note is by 12 monthly payments of
$17,675, which includes interest at 10.99%. On June 30, 2021, the
balance owed under this note payable was $152,032. The Company has
granted Amazon a security interest in the assets of the
Company.
NOTE 14. PPP LOAN
On
April 26, 2020, the Company entered into a promissory note (the
“PPP Note”) evidencing an unsecured loan in the amount
of $1,096,200 made to the Company under the Payroll Protection Plan
("PPP"). The PPP is a liquidity facility program established by the
U.S. government as part of the CARES Act in response to the
negative economic impact of the COVID-19 outbreak. The PPP Loan to
the Company is being administered by Ameris Bank. The PPP Loan has
a two-year term and bears interest at a rate of 1.0% per annum.
Monthly principal and interest payments are deferred for six
months. Beginning November 26, 2020, seven months from the date of
the PPP Note, the Company is required to make monthly payments of
principal and interest in the amount of $61,691.
The
PPP Loan is a forgivable loan to the extent proceeds are used to
cover qualified documented payroll, mortgage interest, rent, and
utility costs over a 24-week measurement period (as amended)
following loan funding. For the loan to be forgiven, the Company is
required to formally apply for forgiveness, and potentially,
required to pass an audit that it met the eligibility
qualifications of the loan. Within 150 days from the application,
the Company will be notified whether or not the loan is
forgiven.
On
December 18, 2020, the Company was informed by Ameris Bank that the
PPP Note had been forgiven by the U.S. Small Business
Administration.
In accounting for the terms of the PPP Loan, the
Company is guided by ASC 470 Debt, and ASC 450-30 Gain
contingency. Accordingly, the
Company derecognized the PPP Note liability of $1,096,200 and
recorded it as Other Income, as the forgiveness was
certain.
NOTE 15. COMMITMENTS AND CONTINGENCIES
Operating Leases
The
Company leases it facilities under a non-cancelable operating lease
expiring February 28, 2027. Right-of-use assets represent the right
to use an underlying asset for the lease term and lease liabilities
represent the obligation to make lease payments arising from the
lease. Right-of-use assets and liabilities for the lease renewal
were recognized at the inception date which is November 2, 2020
based on the present value of lease payments over the lease term,
using the Company’s incremental borrowing rate based on the
information available. At June 30, 2021, the weighted average
remaining lease term for the lease renewal is 6 years and the
weighted average discount rate is 14.49%. Supplemental balance
sheet information related to leases at June 30, 2021 is as
follows:
Supplemental
balance sheet information related to leases at June 30, 2021 is as
follows:
Operating
leases
|
Balance
Sheet Classification
|
|
Right-of-use
assets
|
Operating lease
right-of-use assets, net
|
$2,554
|
|
|
Current lease
liabilities
|
Operating lease
obligations
|
$250
|
Non-current lease
liabilities
|
Long-term operating
lease obligations
|
2,423
|
Total lease
liabilities
|
|
$2,673
|
NOTE
15. COMMITMENTS AND CONTINGENCIES
(continued)
Maturities
of lease liabilities at June 30, 2021 are as
follows:
Payments
|
|
2022
|
$604
|
2023
|
642
|
2024
|
680
|
2025
|
721
|
|
1,290
|
Total undiscounted
lease payments
|
3,937
|
Less:
Present value discount
|
(1,264)
|
Total lease
liability balance
|
$2,673
|
Equipment Notes Payable
The
Company has acquired equipment under the provisions of long-term
equipment notes. For financial reporting purposes, minimum note
payments relating to the equipment have been capitalized. The
equipment acquired with these equipment notes has a total cost of
approximately $1,529,246. These assets are included in the fixed
assets listed in Note 6 - Equipment and Leasehold Improvements
and include production equipment. The equipment notes have stated
or imputed interest rates ranging from 10.5% to 11.3%.
The
following is an analysis of the minimum future equipment note
payable payments subsequent to June 30, 2021:
Year
ending June 30,
|
|
2022
|
$320
|
2023
|
303
|
2024
|
282
|
2025
|
236
|
2026
|
124
|
Future Minimum Note
Payable Payments
|
$1,265
|
Less Amount
Representing Interest
|
(193)
|
Present Value of
Minimum Note Payable Payments
|
1,072
|
Less Current
Portion
|
(219)
|
Long-Term
Obligations under Equipment Notes Payable
|
$853
|
NOTE
15. COMMITMENTS AND CONTINGENCIES
(continued)
Employment Agreements
The
Company has entered into an employment agreement with Louis
Friedman, President and Chief Executive Officer. The agreement
provides for an annual base salary of $150,000 and eligibility to
receive a bonus. In certain termination situations, the
Company is liable to pay severance compensation to Mr. Friedman for
up to nine months at his current salary.
Legal Proceedings
As of
the date of this Annual Report, there are no material pending legal
or governmental proceedings relating to the Company or properties
to which the Company is a party, and to the Company’s
knowledge there are no material proceedings to which any of its
directors, executive officers or affiliates are a party adverse to
the Company or which have a material interest adverse to the
Company.
NOTE 16. RELATED PARTY TRANSACTIONS
The
Company has a subordinated note payable to an officer of the
Company who is also the wife of the Company’s CEO (Louis
Friedman) and majority shareholder in the amount of $76,000 (see
Note 9). Interest on the note during the year ended June 30,
2021 was accrued by the Company at the prevailing prime rate (which
is currently 3.25%) and totaled $2,470. The accrued interest on the
note as of June 30, 2021 was $30,148. This note is subordinate
to all other credit facilities currently in place.
On
October 30, 2010, Mr. Friedman, loaned the Company $40,000 (see
Note 9). Interest on the note during the year ended June 30,
2021 was accrued by the Company at the prevailing prime rate (which
is currently 3.25%) and totaled $1,300. The accrued interest on the
note as of June 30, 2021 was $5,515. This note is subordinate
to all other credit facilities currently in place.
The
Company’s CEO, Louis Friedman, has personally guaranteed the
repayment of the loan obligation to Advance Financial Corporation
(see Note 11 – Line of Credit). In addition, Luvu
Brands has provided its corporate guarantees of the credit
facility. On June 30, 2021, the balance owed under
this line of credit was $1,083,405.
On July
20, 2011, the Company issued an unsecured promissory note to an
individual for $100,000. Terms of the promissory note call for
monthly interest payments of $1,667 (equal to interest at 20% per
annum), with the principal amount due in full on July 31, 2012;
extended by the holder to July 31, 2021 under the same terms (see
Note 8). This note was repaid in full on July 30, 2021 and replaced
with a new note from an entity controlled by the same lender with
interest payable monthly at 13.5%, principal due in full on July
31, 2023. Repayment of this promissory note is personally
guaranteed by the Company’s CEO and controlling shareholder,
Louis S. Friedman.
On
October 31, 2013, the Company issued an unsecured promissory note
to an individual for $100,000. Terms of the promissory note call
for monthly interest payments of $1,667 (equal to interest at 20%
per annum) beginning on November 30, 2013, with the principal
amount due in full on or before October 31, 2014 extended by the
holder to October 31, 2021 (see Note 8). Repayment of the
promissory note is personally guaranteed by the Company’s CEO
and majority shareholder, Louis S. Friedman.
On May
1, 2012, an individual loaned the Company $200,000 with an interest
rate of 20%. Interest on the loan is being paid monthly, with the
principal due in full on May 1, 2013; then extended to May 1, 2021
(see Note 8). This note
was repaid in full on April 30, 2021 and replaced with a new note
from an entity controlled by the same lender with interest payable
monthly at 13.5%, principal due in full on May 1, 2023. Mr.
Friedman has personally guaranteed the repayment of the loan
obligation.
NOTE 16. RELATED PARTY TRANSACTIONS
(continued)
The
loans from Power Up Lending Group, Ltd. (see Note 10) were
guaranteed by the Company (including OneUp and Foam Labs) and were
personally guaranteed by the Company’s CEO and majority
shareholder, Louis S. Friedman. Power Up Lending Group, Ltd. is
controlled by Curt Kramer, who also controls HCI. As last reported
to us, HCI owns 7.5% of our common stock.
The
Company has drawn a cash advance on one unsecured lines of credit
that is in the name of the Company and Louis S. Friedman. The terms
of this unsecured line of credit calls for monthly payments of
principal and interest, with interest at 8%. The aggregate amount
owed on the unsecured line of credit was $36,680 at June 30, 2021
and $47,619 at June 30, 2020 (see Note 12). The loan is personally
guaranteed by the Company’s CEO and majority shareholder,
Louis S. Friedman.
On June
11, 2019, the Company entered into an agreement with a secured
lender, whereby the lender agreed to loan OneUp Innovations a total
of $150,000. After partial repayment of this loan, in November,
2019 the Company borrowed an additional $33,000. Repayment of this
note is by 78 weekly payments of $2,298, beginning November 13,
2019. This note was repaid in full on May 5, 2021 (see Note 13).
This note payable was guaranteed by the Company and was personally
guaranteed by the Company’s CEO and controlling shareholder,
Louis S. Friedman.
On
September 23, 2019, the Company borrowed $300,000 from two
individual shareholders with interest at 20% on an unsecured note
payable, principal and interest paid bi-weekly with the final
payment due September 18, 2020. This note payable was repaid in
full on September 18, 2020 (see Note 8). The loan was personally
guaranteed by the Company’s CEO and majority shareholder,
Louis S. Friedman.
On
November 27, 2019 the Company entered into an agreement with
OnDeck, whereby OnDeck agreed to loan OneUp a total of $200,000.
Terms for this loan calls for a repayment of $234,000 which
includes a one-time finance charge of $34,000, approximately nine
months after the funding date. A 1% loan origination fee was
deducted, and the Company received net proceeds of $198,000. This
note payable was fully paid in August 2020 (see Note 13). This loan
was guaranteed by the Company and was personally guaranteed by the
Company’s CEO and controlling shareholder.
On
February 21, 2020, the Company borrowed $300,000 from two
individual shareholders with interest at 20% on an unsecured note
payable, principal and interest paid bi-weekly with the final
payment due February 19, 2021. The lenders deducted an original
issue discount of 2% and the balance due on the March 1, 2019 note
payable of $12,677 and the remaining proceeds of $281,323 are for
working capital purposes. This note payable was repaid in full on
February 19, 2021 (see Note 8). The loan was personally guaranteed
by the Company’s CEO and majority shareholder, Louis S.
Friedman.
During the year
ended June 30, 2021, 1,585,294 shares of common stock were issued
for the exercise of 1.6 million stock options by affiliates and
non-affiliate employees of the Company in exchange for various
consideration including cash, accrued interest and a cashless basis
at prices ranging from $.0125 per share to $.01375 per share. These
options were granted under the 2015 Plan on December 29, 2015 with
an expiration date of December 29,
2020.
NOTE 17. STOCKHOLDERS’ EQUITY
Options
At
June 30, 2021, the Company had the 2015 Equity Incentive Plan
(the “2015 Plan”), which is shareholder-approved and
under which 3,400,000 shares are reserved for issuance under the
2015 Plan until that Plan terminates on August 31,
2025.
Under
the 2015 Plan, eligible employees and certain independent
consultants may be granted options to purchase shares of the
Company’s common stock. The shares issuable under the 2015
Plan will either be shares of the Company’s authorized but
previously unissued common stock or shares reacquired by the
Company, including shares purchased on the open market. As of
June 30, 2021, the number of shares available for issuance
under the 2015 Plan was 900,000.
NOTE 17. STOCKHOLDERS’ EQUITY
(continued)
A
summary of option activity under the Company’s stock plan for
the years ended June 30, 2021 and 2020 is presented below:
Option Activity
|
|
Weighted Average
Exercise Price
|
Weighted Average
Remaining Contractual Term
|
|
Outstanding at
June 30, 2019
|
4,050,000
|
$.02
|
2.3 years
|
$13,500
|
Granted
|
550,000
|
$.03
|
4.8
years
|
|
Exercised
|
—
|
$—
|
|
|
Forfeited or
Expired
|
(350,000)
|
$.03
|
|
|
Outstanding at
June 30, 2020
|
4,250,000
|
$.02
|
1.7 years
|
$624,700
|
Granted
|
350,000
|
$.15
|
4.8
years
|
|
Exercised
|
(1,600,000)
|
$.01
|
|
|
Forfeited or
Expired
|
(500,000)
|
$.05
|
|
|
Outstanding at
June 30, 2021
|
2,500,000
|
$.04
|
1.9
years
|
$974,300
|
Exercisable at
June 30, 2021
|
1,625,000
|
$.03
|
1.2
years
|
$649,375
|
The
aggregate intrinsic value in the table above is before applicable
income taxes and represents the excess amount over the exercise
price optionees would have received if all options had been
exercised on the last business day of the period indicated, based
on the Company’s closing stock price of $.43, $.17, and $.02
at June 30, 2021, 2020 and 2019, respectively.
There
were 350,000 stock options granted during the year ended
June 30, 2021 and 550,000 stock options granted during the
year ended June 30, 2020.
The
range of fair value assumptions related to options granted during
the years ended June 30, 2021 and 2020 were as
follows:
|
|
|
Exercise
Price:
|
$.13-$.17
|
$.03
|
Volatility:
|
469%-489%
|
405%-426%
|
Risk Free
Rate:
|
.25%-.49%
|
1.41%-1.81%
|
Vesting
Period:
|
4 years
|
4 years
|
Forfeiture
Rate:
|
0%
|
0%
|
Expected
Life:
|
4.1 years
|
4.1 years
|
Dividend
Rate:
|
0%
|
0%
|
NOTE 17. STOCKHOLDERS’ EQUITY
(continued)
The
following table summarizes the weighted average characteristics of
outstanding stock options as of June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
2,100,000
|
1.6
|
$.03
|
1,525,000
|
$.03
|
.05
|
200,000
|
2.0
|
$.05
|
100,000
|
$.05
|
.13 to
.17
|
200,000
|
4.8
|
$.15
|
-
|
-
|
|
2,500,000
|
1.9
|
$.04
|
1,625,000
|
$.03
|
We
account for stock-based compensation to employees in accordance
with FASB ASC 718, Compensation – Stock Compensation. We
measure the cost of each stock option and at its fair value on the
grant date. Each award vests over the subsequent period during
which the recipient is required to provide service in exchange for
the award (the vesting period). The cost of each award is
recognized as expense in the financial statements over the
respective vesting period.
All
stock option grants made under the Plan were at exercise prices no
less than the Company’s closing stock price on the date of
grant. Options under the Plan were determined by the board of
directors in accordance with the provisions of the plan. The
terms of each option grant include vesting, exercise, and other
conditions are set forth in a Stock Option Agreement evidencing
each grant. No option can have a life in excess of ten
(10) years. The Company records compensation expense for
employee stock options based on the estimated fair value of the
options on the date of grant using the Black-Scholes option-pricing
model. The model requires various assumptions, including a
risk-free interest rate, the expected term of the options, the
expected stock price volatility over the expected term of the
options, and the expected dividend yield. Compensation
expense for employee stock options is recognized ratably over the
vesting term. The Company has no awards with market or
performance conditions.
Stock-based
compensation expense recognized in the consolidated statements of
operations for each of the fiscal years ended June 30, 2021
and 2020 is based on awards ultimately expected to
vest.
As of
June 30, 2021, total unrecognized stock-based compensation
expense related to all unvested stock options was $39,162 which is
expected to be expensed over a weighted average period of 0.9
years.
In
determining the grant date fair value of option awards under the
equity incentive plans, the Company applied the Black-Scholes
option pricing model. Based upon limited option exercise history,
the Company has generally used the “simplified” method
outlined in SEC Staff Accounting Bulletin No. 110 to estimate
the expected life of stock option grants. Management believes that
the historical volatility of the Company’s stock price on
OTCQB best represents the expected volatility over the estimated
life of the option. The risk-free interest rate is based upon
published U.S. Treasury yield curve rates at the date of grant
corresponding to the expected life of the stock option. An assumed
dividend yield of zero reflects the fact that the Company has never
paid cash dividends and has no intentions to pay dividends in the
foreseeable future.
During the year
ended June 30, 2021, 1,585,294 shares of common stock were issued
for the exercise of 1.6 million stock options by affiliates and
non-affiliate employees of the Company in exchange for various
consideration including cash, accrued interest and a cashless basis
at prices ranging from $.0125 per share to $.01375 per share. These
options were granted under the 2015 Plan on December 29, 2015 with
an expiration date of December 29,
2020.
The
following table summarizes stock-based compensation expense by line
item in the consolidated statements of operations, all relating to
employee stock plans:
|
For the
Years Ended June 30,
|
|
|
|
|
|
Other Selling and
Marketing
|
$4
|
$4
|
General and
Administrative
|
11
|
17
|
Total
|
$15
|
$21
|
NOTE 17. STOCKHOLDERS’ EQUITY
(continued)
Share Purchase Warrants
As of
June 30, 2021 and 2020, there were no share purchase warrants
outstanding.
Common Stock
The
Company’s authorized common stock was 175,000,000 shares at
June 30, 2021 and 2020. Common shareholders are entitled to
dividends if and when declared by the Company’s Board of
Directors, subject to preferred stockholder dividend rights. At
June 30, 2021, the Company had reserved the following shares
of common stock for issuance:
|
|
Shares of common
stock reserved for issuance under the 2015 Stock Option
Plan
|
3,400,000
|
Shares of common
stock issuable upon conversion of the Preferred Stock
|
4,300,000
|
Total shares of
common stock equivalents
|
7,700,000
|
During the year
ended June 30, 2021, 1,585,294 shares of common stock were issued
for the exercise of 1.6 million stock options by affiliates and
non-affiliate employees of the Company in exchange for various
consideration including cash, accrued interest and a cashless basis
at prices ranging from $.0125 per share to $.01375 per share. These
options were granted under the 2015 Plan on December 29, 2015 with
an expiration date of December 29,
2020.
Preferred Stock
On
February 18, 2011, the Company filed an amendment to its Articles
of Incorporation, effective February 9, 2011, authorizing the
issuance of preferred stock and the Company now has 10,000,000
authorized shares of preferred stock, par value $.0001 per share,
of which 4,300,000 shares have been designated and issued as Series
A Convertible Preferred Stock. Each share of Series A Convertible
Preferred Stock is convertible into one share of common stock and
has a liquidation preference of $.2325 ($1,000,000 in the
aggregate). Liquidation payments to the preferred holders have
priority and are made in preference to any payments to the holders
of common stock. In addition, each share of Series A Convertible
Preferred Stock is entitled to the number of votes equal to the
result of: (i) the number of shares of common stock of the Company
issued and outstanding at the time of such vote multiplied by 1.01;
divided by (ii) the total number of Series A Convertible Preferred
Shares issued and outstanding at the time of such vote. At each
meeting of shareholders of the Company with respect to any and all
matters presented to the shareholders of the Company for their
action or consideration, including the election of directors,
holders of Series A Convertible Preferred Shares shall vote
together with the holders of common shares as a single
class.
NOTE
18. INCOME TAXES
Deferred tax assets
and liabilities are computed by applying the effective U.S. federal
income tax rate to the gross amounts of temporary differences and
other tax attributes. Deferred tax assets and liabilities relating
to state income taxes are not material. In assessing the
realizability of deferred tax assets, management considers whether
it is more likely than not that some portion or all of the deferred
tax assets will not be realized. The ultimate realization of
deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary
differences become deductible. Management considers the scheduled
reversal of deferred tax liabilities, projected future taxable
income, and tax planning strategies in making this assessment. As
of June 30, 2021 and 2020, the Company believed it was more
likely than not that future tax benefits from net operating loss
carryforwards and other deferred tax assets would not be realizable
through generation of future taxable income; therefore, they were
fully reserved.
NOTE 18. INCOME TAXES
(continued)
The
components of deferred tax assets and liabilities at June 30,
2021 and 2020 are approximately as follows:
|
|
|
|
|
Deferred tax
assets:
|
|
|
Inventory
reserves
|
$45
|
$36
|
Allowance for
doubtful accounts
|
14
|
14
|
Stock-based
compensation
|
100
|
96
|
Net operating loss
carry-forwards
|
1,384
|
1,775
|
Total gross
deferred tax assets
|
1,543
|
1,921
|
Valuation
allowance
|
(1,543)
|
(1,921)
|
Net deferred tax
assets
|
$—
|
$—
|
The
income tax provision differs from the amount of income tax
determined by applying the U.S. federal and state income tax rates
of 25% to pretax (income) loss from operations for the years ended
June 30, 2021 and 2020 due to the following:
|
|
|
|
|
|
Net
income
|
$(660)
|
$(221)
|
Permanent
differences and change in tax rate estimate
|
282
|
(868)
|
Valuation
(allowance)
|
378
|
1,089
|
Net tax
benefit
|
$—
|
$—
|
At
June 30, 2021, the Company had net operating loss (NOL)
carryforwards of approximately $5.4 million that may be offset
against future taxable income. During 2021 and 2020, the total
change in the valuation allowance was approximately $378,000 and
$1,089,000, respectively. The Company’s ability to use its
NOL carryforwards may be substantially limited due to ownership
change limitations that may have occurred or that could occur in
the future, as required by Section 382 of the Internal Revenue
Code of 1986, as amended (the Code), as well as similar state
provisions. These ownership changes may limit the amount of NOL
that can be utilized annually to offset future taxable income and
tax, respectively. In general, an “ownership change” as
defined by Section 382 of the Code results from a transaction
or series of transactions over a three-year period resulting in an
ownership change of more than 50.0% of the outstanding stock of a
company by certain stockholders or public groups.
NOTE 18. INCOME TAXES (continued)
The
Company has not completed a study to assess whether an ownership
change has occurred or whether there have been multiple ownership
changes since the Company became a “loss corporation”
under the definition of Section 382. If the Company has
experienced an ownership change, utilization of the NOL
carryforwards would be subject to an annual limitation under
Section 382 of the Code, which is determined by first
multiplying the value of the Company’s stock at the time of
the ownership change by the applicable long-term, tax-exempt rate,
and then could be subject to additional adjustments, as required.
Any limitation may result in expiration of a portion of the NOL
carryforwards before utilization. Further, until a study is
completed and any limitation known, no positions related to
limitations are being considered as an uncertain tax position or
disclosed as an unrecognized tax benefit. Any carryforwards that
expire prior to utilization as a result of such limitations will be
removed from deferred tax assets with a corresponding reduction of
the valuation allowance. Due to the existence of the valuation
allowance, it is not expected that any possible limitation will
have an impact on the results of operations or financial position
of the Company. The NOL carryforward of approximately $5.3
million can be carried forward to offset future taxable income
through 2028. The NOL
carryforwards of approximately $110,000 can be carried
forward indefinitely, but are limited to 80% of taxable
income in any one year.
The tax
years that remain subject to examination by major taxing
jurisdictions are those for the years ended June 30, 2012
through 2021. The Company has not filed its Federal or State tax
returns for 2017 through 2021 but expects to file these returns
before the end of calendar year 2021.
NOTE 19. – SUBSEQUENT EVENTS
On July
30, 2021 the unsecured note payable for $100,000 which was due on
July 31, 2021, was repaid in full and replaced with a new note from
an entity controlled by the same lender with interest payable
monthly at 13.5%, principal due in full on July 31,
2023.