☒ |
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
California
|
87-0673375
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1330 Lake Robbins Drive, Suite 250
The Woodlands, TX
|
77380
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☐
|
Smaller reporting company ☒
|
Emerging growth company ☐
|
PART I. FINANCIAL INFORMATION
|
Page
|
||
Item 1.
|
3
|
||
3 |
|||
4 |
|||
5 |
|||
6 |
|||
7 |
|||
Item 2.
|
19
|
||
Item 3.
|
21
|
||
Item 4.
|
21
|
||
PART II. OTHER INFORMATION
|
|||
Item 1.
|
21 |
||
Item 1A.
|
22 |
||
Item 2.
|
22 |
||
Item 3.
|
22 |
||
Item 4.
|
22 |
||
Item 5.
|
22 |
||
Item 6.
|
22
|
||
24
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Revenues, net
|
$
|
3,463
|
$
|
3,445
|
$
|
10,213
|
$
|
10,206
|
||||||||
Cost of goods sold
|
2,709
|
2,305
|
7,842
|
7,081
|
||||||||||||
Gross profit
|
754
|
1,140
|
2,371
|
3,125
|
||||||||||||
Selling, general and administrative expenses
|
2,419
|
2,495
|
8,102
|
7,428
|
||||||||||||
Loss from continuing operations before other income (expense)
|
(1,665
|
)
|
(1,355
|
)
|
(5,731
|
)
|
(4,303
|
)
|
||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(2
|
)
|
(86
|
)
|
(5
|
)
|
(1,616
|
)
|
||||||||
Change in fair value of derivative warrant liabilities
|
-
|
(313
|
)
|
-
|
808
|
|||||||||||
Loss on extinguishment of debt
|
-
|
(6,610
|
)
|
-
|
(8,290
|
)
|
||||||||||
Other income
|
52
|
157
|
61
|
194
|
||||||||||||
Other expense
|
(12
|
)
|
(113
|
)
|
(25
|
)
|
(213
|
)
|
||||||||
Total other income (expense)
|
38
|
(6,965
|
)
|
31
|
(9,117
|
)
|
||||||||||
Loss from continuing operations before income taxes
|
(1,627
|
)
|
(8,320
|
)
|
(5,700
|
)
|
(13,420
|
)
|
||||||||
Income tax benefit
|
-
|
4,121
|
-
|
5,033
|
||||||||||||
Loss from continuing operations
|
(1,627
|
)
|
(4,199
|
)
|
(5,700
|
)
|
(8,387
|
)
|
||||||||
Income from discontinued operations, net of tax
|
-
|
6,706
|
-
|
6,823
|
||||||||||||
Net income (loss)
|
(1,627
|
)
|
2,507
|
(5,700
|
)
|
(1,564
|
)
|
|||||||||
Less - Net loss attributable to noncontrolling interest in discontinued operations
|
-
|
(792
|
)
|
-
|
(1,359
|
)
|
||||||||||
Net income (loss) attributable to RiceBran Technologies shareholders
|
(1,627
|
)
|
3,299
|
(5,700
|
)
|
(205
|
)
|
|||||||||
Less - Dividends on preferred stock, beneficial conversion feature
|
-
|
-
|
-
|
778
|
||||||||||||
Net income (loss) attributable to RiceBran Technologies common shareholders
|
$
|
(1,627
|
)
|
$
|
3,299
|
$
|
(5,700
|
)
|
$
|
(983
|
)
|
|||||
Basic earnings (loss) per common share:
|
||||||||||||||||
Continuing operations
|
$
|
(0.07
|
)
|
$
|
(0.38
|
)
|
$
|
(0.28
|
)
|
$
|
(0.86
|
)
|
||||
Discontinued operations
|
-
|
0.68
|
-
|
0.77
|
||||||||||||
Basic loss per common share - RiceBran Technologies
|
$
|
(0.07
|
)
|
$
|
0.30
|
$
|
(0.28
|
)
|
$
|
(0.09
|
)
|
|||||
Diluted earnings (loss) per common share:
|
||||||||||||||||
Continuing operations
|
$
|
(0.07
|
)
|
$
|
(0.38
|
)
|
$
|
(0.28
|
)
|
$
|
(0.86
|
)
|
||||
Discontinued operations
|
-
|
0.68
|
-
|
0.77
|
||||||||||||
Diluted loss per common share - RiceBran Technologies
|
$
|
(0.07
|
)
|
$
|
0.30
|
$
|
(0.28
|
)
|
$
|
(0.09
|
)
|
|||||
Weighted average number of shares outstanding:
|
||||||||||||||||
Basic
|
24,092,172
|
11,129,781
|
20,538,309
|
10,644,372
|
||||||||||||
Diluted
|
24,092,172
|
11,129,781
|
20,538,309
|
10,644,372
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net income (loss)
|
$
|
(1,627
|
)
|
$
|
2,507
|
$
|
(5,700
|
)
|
$
|
(1,564
|
)
|
|||||
Other comprehensive income (loss) - foreign currency translation, net of tax
|
-
|
(31
|
)
|
-
|
131
|
|||||||||||
Comprehensive loss, net of tax
|
(1,627
|
)
|
2,476
|
(5,700
|
)
|
(1,433
|
)
|
|||||||||
Less - Comprehensive loss attributable to noncontrolling interest, net of tax
|
-
|
803
|
-
|
1,321
|
||||||||||||
Total comprehensive income (loss) attributable to RiceBran Technologies shareholders
|
$
|
(1,627
|
)
|
$
|
3,279
|
$
|
(5,700
|
)
|
$
|
(112
|
)
|
September 30
2018 |
December 31
2017 |
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
10,299
|
$
|
6,203
|
||||
Restricted cash
|
225
|
775
|
||||||
Accounts receivable, net of allowance for doubtful accounts of $14 and $0
|
1,509
|
1,273
|
||||||
Notes receivable
|
565
|
-
|
||||||
Inventories - Finished goods
|
524
|
564
|
||||||
Inventories - Packaging
|
113
|
114
|
||||||
Deposits and other current assets
|
475
|
519
|
||||||
Total current assets
|
13,710
|
9,448
|
||||||
Property and equipment, net
|
9,300
|
7,850
|
||||||
Other long-term assets, net
|
18
|
63
|
||||||
Total assets
|
$
|
23,028
|
$
|
17,361
|
||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
276
|
$
|
765
|
||||
Accrued salary, wages and benefits
|
698
|
773
|
||||||
Accrued expenses
|
1,044
|
741
|
||||||
Unearned revenue
|
25
|
75
|
||||||
Escrow liability
|
259
|
258
|
||||||
Current maturities of long-term debt
|
4
|
4
|
||||||
Total current liabilities
|
2,306
|
2,616
|
||||||
Long-term debt, less current portion
|
9
|
12
|
||||||
Total liabilities
|
2,315
|
2,628
|
||||||
Commitments and contingencies
|
||||||||
Shareholders' Equity:
|
||||||||
Equity attributable to RiceBran Technologies shareholders:
|
||||||||
Preferred stock, 20,000,000 shares authorized: Series G, convertible, 3,000 shares authorized; 630
shares issued and outstanding
|
313
|
313
|
||||||
Common stock, no par value, 50,000,000 shares authorized; 27,093,093 and 18,046,731 shares issued and
outstanding
|
291,228
|
279,548
|
||||||
Accumulated deficit
|
(270,828
|
)
|
(265,128
|
)
|
||||
Total shareholders' equity attributable to RiceBran Technologies shareholders
|
20,713
|
14,733
|
||||||
Total liabilities and shareholders' equity
|
$
|
23,028
|
$
|
17,361
|
Nine Months Ended
|
||||||||
2018
|
2017
|
|||||||
Cash flow from operating activities:
|
||||||||
Net loss
|
$
|
(5,700
|
)
|
$
|
(1,564
|
)
|
||
Income from discontinued operations
|
-
|
6,823
|
||||||
Loss from continuing operations
|
(5,700
|
)
|
(8,387
|
)
|
||||
Adjustments to reconcile net loss from continuing operation to net cash used in operating activities of
continuing operations:
|
||||||||
Depreciation and amortization
|
544
|
571
|
||||||
Stock and share-based compensation
|
617
|
904
|
||||||
Change in fair value of derivative warrant and conversion liabilities
|
-
|
(808
|
)
|
|||||
Loss on extinguishment of debt
|
-
|
8,290
|
||||||
Interest accreted
|
-
|
1,000
|
||||||
Deferred taxes
|
-
|
(5,033
|
)
|
|||||
Other
|
135
|
55
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(236
|
)
|
(290
|
)
|
||||
Inventories
|
42
|
213
|
||||||
Accounts payable and accrued expenses
|
(56
|
)
|
(1,310
|
)
|
||||
Other
|
(17
|
)
|
465
|
|||||
Net cash used in operating activities of continuing operations
|
(4,671
|
)
|
(4,330
|
)
|
||||
Net cash provided by operating activities of discontinued operations
|
-
|
1,513
|
||||||
Net cash used in operating activities
|
(4,671
|
)
|
(2,817
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Disbursements of notes receivable
|
(400
|
)
|
-
|
|||||
Purchases of property and equipment
|
(2,384
|
)
|
(596
|
)
|
||||
Net cash used in investing activities of continuing operations
|
(2,784
|
)
|
(596
|
)
|
||||
Net cash used in investing activities of discontinued operations
|
-
|
16,604
|
||||||
Net cash used in investing activities
|
(2,784
|
)
|
16,008
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from warrant exercises
|
11,003
|
-
|
||||||
Payments of debt
|
(3
|
)
|
(19,728
|
)
|
||||
Proceeds from issuance of debt, net of issuance costs
|
-
|
3,779
|
||||||
Proceeds from issuance of debt and warrants, net of issuance costs
|
-
|
5,518
|
||||||
Proceeds from issuance of common stock, net of issuance costs
|
-
|
2,778
|
||||||
Proceeds from issuance of preferred stock and warrants, net of issuance costs
|
-
|
1,747
|
||||||
Other
|
1
|
(22
|
)
|
|||||
Net cash used in financing activities of continuing operations
|
11,001
|
(5,928
|
)
|
|||||
Net cash provided by financing activities of discontinued operations
|
-
|
1,232
|
||||||
Net cash used in financing activities
|
11,001
|
(4,696
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents of discontinued operations
|
-
|
125
|
||||||
Net change in cash and cash equivalents and restricted cash
|
$
|
3,546
|
$
|
8,620
|
||||
Cash and cash equivalents and restricted cash, beginning of period
|
||||||||
Cash and cash equivalents
|
$
|
6,203
|
$
|
342
|
||||
Restricted cash
|
775
|
-
|
||||||
Cash and cash equivalents and restricted cash, beginning of period
|
6,978
|
342
|
||||||
Cash and cash equivalents and restricted cash, end of period
|
||||||||
Cash and cash equivalents
|
10,299
|
8,187
|
||||||
Restricted cash
|
225
|
775
|
||||||
Cash and cash equivalents and restricted cash, end of period
|
10,524
|
8,962
|
||||||
Net change in cash and cash equivalents and restricted cash
|
$
|
3,546
|
$
|
8,620
|
||||
Supplemental disclosures, continuing operations:
|
||||||||
Cash paid for interest, continuing operations
|
$
|
3
|
$
|
729
|
Three Months Ended September 30, 2017
|
Nine Months Ended September 30, 2017
|
|||||||||||||||||||||||
HN
|
Nutra SA
|
Total
|
HN
|
Nutra SA
|
Total
|
|||||||||||||||||||
Revenues
|
$
|
421
|
$
|
3,226
|
$
|
3,647
|
$
|
9,902
|
$
|
9,589
|
$
|
19,491
|
||||||||||||
Cost of goods sold
|
(293
|
)
|
(3,539
|
)
|
(3,832
|
)
|
(6,651
|
)
|
(9,814
|
)
|
(16,465
|
)
|
||||||||||||
Selling, general and administrative expenses
|
(19
|
)
|
(1,541
|
)
|
(1,560
|
)
|
(462
|
)
|
(2,572
|
)
|
(3,034
|
)
|
||||||||||||
Other income (expense)
|
-
|
(358
|
)
|
(358
|
)
|
-
|
(1,066
|
)
|
(1,066
|
)
|
||||||||||||||
Income (loss) from operations, before income taxes
|
109
|
(2,212
|
)
|
(2,103
|
)
|
2,789
|
(3,863
|
)
|
(1,074
|
)
|
||||||||||||||
Income tax expense
|
(36
|
)
|
-
|
(36
|
)
|
(948
|
)
|
-
|
(948
|
)
|
||||||||||||||
Income (loss) from operations, net of tax
|
73
|
(2,212
|
)
|
(2,139
|
)
|
1,841
|
(3,863
|
)
|
(2,022
|
)
|
||||||||||||||
Gain on sale, net of $4.3 million income tax expense
|
8,845
|
-
|
8,845
|
8,845
|
-
|
8,845
|
||||||||||||||||||
Income (loss) from discontinued operations, net of tax
|
8,918
|
(2,212
|
)
|
6,706
|
10,686
|
(3,863
|
)
|
6,823
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
662
|
$
|
(122
|
)
|
$
|
540
|
$
|
2,803
|
$
|
(1,290
|
)
|
$
|
1,513
|
||||||||||
Net cash used in investing activities
|
16,734
|
(22
|
)
|
16,712
|
16,719
|
(115
|
)
|
16,604
|
||||||||||||||||
Net cash provided by (used in) financing activities
|
(41
|
)
|
161
|
120
|
(48
|
)
|
1,280
|
1,232
|
||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
-
|
(17
|
)
|
(17
|
)
|
-
|
125
|
125
|
||||||||||||||||
Net cash provided to continuing operations
|
$
|
17,355
|
$
|
-
|
$
|
17,355
|
$
|
19,474
|
$
|
-
|
$
|
19,474
|
||||||||||||
Depreciation included in cost of goods sold
|
$
|
7
|
$
|
274
|
$
|
281
|
$
|
96
|
$
|
792
|
$
|
888
|
||||||||||||
Depreciation included in selling, general and administrative expenses
|
4
|
15
|
19
|
49
|
46
|
95
|
||||||||||||||||||
Capital expenditures
|
3
|
22
|
25
|
18
|
115
|
133
|
Customer
|
||||||||
A | B | |||||||
% of Revenue, Three Months Ended September 30, 2018
|
17
|
%
|
19
|
%
|
||||
% of Revenue, Three Months Ended September 30, 2017
|
14
|
%
|
19
|
%
|
||||
% of Revenue, Nine Months Ended September 30, 2018
|
22
|
%
|
27
|
%
|
||||
% of Revenue, Nine Months Ended September 30, 2017
|
23
|
%
|
26
|
%
|
||||
% of Accounts Receivable, as of September 30, 2018
|
4
|
%
|
31
|
%
|
||||
% of Accounts Receivable, as of December 31, 2017
|
0
|
%
|
25
|
%
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
United States
|
$
|
3,132
|
$
|
3,165
|
$
|
9,244
|
$
|
9,353
|
||||||||
Other countries
|
331
|
280
|
969
|
853
|
||||||||||||
Revenues
|
$
|
3,463
|
$
|
3,445
|
$
|
10,213
|
$
|
10,206
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Food
|
$
|
1,927
|
$
|
1,960
|
$
|
5,657
|
$
|
5,760
|
||||||||
Animal nutrition
|
1,536
|
1,485
|
4,556
|
4,446
|
||||||||||||
Revenues
|
$
|
3,463
|
$
|
3,445
|
$
|
10,213
|
$
|
10,206
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||||||||||
Supplier
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Supplier 1
|
42
|
%
|
30
|
%
|
43
|
%
|
47
|
%
|
||||||||
Supplier 2
|
42
|
%
|
41
|
%
|
32
|
%
|
13
|
%
|
||||||||
Supplier 3
|
15
|
%
|
12
|
%
|
15
|
%
|
10
|
%
|
||||||||
Others
|
1
|
%
|
17
|
%
|
10
|
%
|
30
|
%
|
||||||||
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
NUMERATOR (in thousands):
|
||||||||||||||||
Basic and diluted - loss from continuing operations
|
$
|
(1,627
|
)
|
$
|
(4,199
|
)
|
$
|
(5,700
|
)
|
$
|
(8,387
|
)
|
||||
Dividend on preferred stock--beneficial conversion feature
|
-
|
-
|
-
|
(778
|
)
|
|||||||||||
Basic and diluted - adjusted loss from continuing operations
|
$
|
(1,627
|
)
|
$
|
(4,199
|
)
|
$
|
(5,700
|
)
|
$
|
(9,165
|
)
|
||||
DENOMINATOR:
|
||||||||||||||||
Basic EPS - weighted average number of common shares outstanding
|
24,092,172
|
11,129,781
|
20,538,309
|
10,644,372
|
||||||||||||
Effect of dilutive securities outstanding
|
-
|
-
|
-
|
|
- |
|||||||||||
Diluted EPS - weighted average number of shares outstanding
|
24,092,172
|
11,129,781
|
20,538,309
|
10,644,372
|
||||||||||||
Number of shares of common stock which could be purchased with weighted average outstanding securities not included in diluted EPS because effect would be antidilutive:
|
||||||||||||||||
Stock options
|
790,950
|
629,969
|
843,910
|
473,498
|
||||||||||||
Warrants
|
14,421,219
|
22,824,888
|
17,840,322
|
21,306,727
|
||||||||||||
Convertible preferred stock
|
597,865
|
2,128,180
|
597,865
|
3,020,739
|
||||||||||||
Restricted stock units
|
178,478
|
1,175,000
|
428,132
|
406,066
|
||||||||||||
Weighted average number of nonvested shares of common stock not
included in diluted EPS because effect would be antidilutive
|
1,079,079
|
1,301,725
|
1,198,913
|
1,236,241
|
September 30
2018
|
December 31
2017
|
Estimated Useful Lives
|
|||||||
Land
|
$
|
237
|
$
|
237
|
|
||||
Furniture and fixtures
|
282
|
311
|
5-7 years
|
||||||
Plant
|
6,681
|
6,580
|
30 years, or life of lease
|
||||||
Computer and software
|
1,270
|
1,207
|
3-5 years
|
||||||
Leasehold improvements
|
662
|
274
|
4-7 years or life of lease
|
||||||
Machinery and equipment
|
10,023
|
8,677
|
5-10 years
|
||||||
Property and equipment, cost
|
19,155
|
17,286
|
|
||||||
Less accumulated depreciation
|
9,855
|
9,436
|
|
||||||
Property and equipment, net
|
$
|
9,300
|
$
|
7,850
|
|
Shares
|
||||||||||||||||||||||||
Preferred
Series G
|
Common
|
Preferred
Stock
|
Common
Stock
|
Accumulated
Deficit
|
Equity
|
|||||||||||||||||||
Balance, December 31, 2017
|
630
|
18,046,731
|
$
|
313
|
$
|
279,548
|
$
|
(265,128
|
)
|
$
|
14,733
|
|||||||||||||
Common stock awards under equity incentive plans
|
-
|
326,894
|
-
|
561
|
-
|
561
|
||||||||||||||||||
Exercise of warrants
|
-
|
8,719,468
|
-
|
11,003
|
-
|
11,003
|
||||||||||||||||||
Other
|
-
|
-
|
-
|
116
|
-
|
116
|
||||||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
(5,700
|
)
|
(5,700
|
)
|
||||||||||||||||
Balance, September 30, 2018
|
630
|
27,093,093
|
$
|
313
|
$
|
291,228
|
$
|
(270,828
|
)
|
$
|
20,713
|
September 30, 2018
|
December 31, 2017
|
|||||||||||||||||||||||||||||
Range of
Exercise Prices
|
Shares
Under
Warrants
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Shares
Under
Warrants,
Exercisable
Cashless
|
Shares
Under
Warrants
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|||||||||||||||||||||||
(1
|
)
|
|||||||||||||||||||||||||||||
$
|
0.96
|
7,052,756
|
$
|
0.96
|
3.3
|
3,774,344
|
12,972,832
|
$
|
0.96
|
4.1
|
||||||||||||||||||||
$
|
1.60
|
-
|
-
|
-
|
-
|
300,000
|
1.60
|
2.4
|
||||||||||||||||||||||
$
|
2.00
|
50,000
|
2.00
|
4.4
|
-
|
2,660,000
|
2.00
|
3.6
|
||||||||||||||||||||||
$
|
3.30
|
600,000
|
3.30
|
0.5
|
-
|
|||||||||||||||||||||||||
$
|
5.25 to $5.87
|
2,571,670
|
5.34
|
0.8
|
384,536
|
3,156,670
|
5.33
|
1.7
|
||||||||||||||||||||||
$
|
6.55 to $16.80
|
2,059,198
|
6.57
|
0.2
|
182,326
|
2,067,771
|
6.61
|
1.0
|
||||||||||||||||||||||
12,333,624
|
$
|
2.93
|
2.2
|
4,341,206
|
21,157,273
|
$
|
2.30
|
3.4
|
(1) |
Under the terms of certain outstanding warrants, the holders may elect to exercise the warrants under a cashless exercise feature. The shares listed, represent the
shares holders could exercise cashless as of September 30, 2018. If we register for resale the shares subject to warrants, the holders of some of the warrants may no longer have the right to elect a cashless exercise. Should we fail
to maintain a registration statement for the resale of shares under certain other warrants, the shares under those warrants may be exercisable using a cashless exercise feature.
|
Shares
Underlying
|
Weighted
Average
Exercise Price
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
||||||||||
Outstanding, December 31, 2017
|
21,157,273
|
$
|
2.30
|
3.38
|
||||||||
Issued
|
315,000
|
4.73
|
|
NA
|
||||||||
Impact of warrant modification:
|
||||||||||||
Prior to modifcation
|
(850,000
|
)
|
5.27
|
1.6
|
||||||||
After modification
|
600,000
|
3.30
|
0.6
|
|||||||||
Exercised cashless
|
(300,000
|
)
|
1.60
|
|
NA
|
|||||||
Exercised for cash
|
(8,580,076
|
)
|
1.28
|
|
NA
|
|||||||
Forfeited, expired or cancelled
|
(8,573
|
)
|
|
NA
|
|
NA
|
||||||
Outstanding, September 30, 2018
|
12,333,624
|
$
|
2.93
|
2.2
|
||||||||
Exercisable, September 30, 2018
|
12,333,624
|
$
|
2.93
|
2.2
|
● |
Level 1 – inputs include quoted prices for identical instruments and are the most observable.
|
● |
Level 2 – inputs include quoted prices for similar assets and observable inputs such as interest rates, currency exchange rates and yield curves.
|
● |
Level 3 – inputs are not observable in the market and include management’s judgments about the assumptions market participants would use in pricing the asset or
liability.
|
Total Level 3 Fair Value
|
Fair Value
as of
Beginning
of Period
|
Total
Realized and Unrealized
Gains |
Issuance of
New
Instruments
|
Reclassify
to (Deficit)
Equity
|
Conversion
to Common
Stock
|
Fair
Value, at
End of
Period
|
||||||||||||||||||
(1
|
)
|
|||||||||||||||||||||||
Nine Months Ended September 30, 2017, derivative warrant liabilities
|
$
|
(1,527
|
)
|
$
|
808
|
$
|
(7,917
|
)
|
$
|
7,851
|
$
|
16
|
$
|
(769
|
)
|
(1) |
Included in change in fair value of derivative warrant liabilities in our consolidated statements of operations.
|
Three Months Ended September 30
|
Change
|
Nine Months Ended September 30
|
Change
|
|||||||||||||||||||||
2018
|
2017
|
%
|
2018
|
2017
|
%
|
|||||||||||||||||||
(in thousands)
|
(in thousands)
|
|||||||||||||||||||||||
Revenues
|
$
|
3,463
|
$
|
3,445
|
0.5
|
$
|
10,213
|
$
|
10,206
|
0.1
|
||||||||||||||
Cost of goods sold
|
2,709
|
2,305
|
(17.5
|
)
|
7,842
|
7,081
|
(10.7
|
)
|
||||||||||||||||
Gross profit
|
754
|
1,140
|
(33.9
|
)
|
2,371
|
3,125
|
(24.1
|
)
|
||||||||||||||||
Gross profit %
|
21.8
|
%
|
33.1
|
%
|
23.2
|
%
|
30.6
|
%
|
||||||||||||||||
Selling, general and administrative expenses
|
2,419
|
2,495
|
3.0
|
8,102
|
7,428
|
(9.1
|
)
|
|||||||||||||||||
Loss from operations
|
(1,665
|
)
|
(1,355
|
)
|
(22.9
|
)
|
(5,731
|
)
|
(4,303
|
)
|
(33.2
|
)
|
||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest expense
|
(2
|
)
|
(86
|
)
|
(5
|
)
|
(1,616
|
)
|
||||||||||||||||
Change in fair value of derivative warrant liabilities
|
-
|
(313
|
)
|
-
|
808
|
|||||||||||||||||||
Loss on extinguishment of debt
|
-
|
(6,610
|
)
|
-
|
(8,290
|
)
|
||||||||||||||||||
Other, net
|
40
|
44
|
36
|
(19
|
)
|
|||||||||||||||||||
Other income (expense), net
|
38
|
(6,965
|
)
|
31
|
(9,117
|
)
|
||||||||||||||||||
Loss before income taxes
|
$
|
(1,627
|
)
|
$
|
(8,320
|
)
|
$
|
(5,700
|
)
|
$
|
(13,420
|
)
|
Nine Months Ended September 30
|
||||||||
2018
|
2017
|
|||||||
Cash flow from operating activities of continuing operations:
|
||||||||
Loss from continuing operations
|
$
|
(5,700
|
)
|
$
|
(8,387
|
)
|
||
Adjustments to reconcile loss from continuing operations to net cash used in operating activities of
continuing operations:
|
||||||||
Depreciation and amortization
|
544
|
571
|
||||||
Stock and share-based compensation
|
617
|
904
|
||||||
Change in fair value of derivative warrant and conversion liabilities
|
-
|
(808
|
)
|
|||||
Loss on extinguishment of debt
|
-
|
8,290
|
||||||
Interest accreted
|
-
|
1,000
|
||||||
Deferred taxes
|
-
|
(5,033
|
)
|
|||||
Other
|
135
|
55
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(236
|
)
|
(290
|
)
|
||||
Inventories
|
42
|
213
|
||||||
Accounts payable and accrued expenses
|
(56
|
)
|
(1,310
|
)
|
||||
Other
|
(17
|
)
|
465
|
|||||
Net cash used in operating activities of continuing operations
|
$
|
(4,671
|
)
|
$
|
(4,330
|
)
|
Incorporated by Reference
|
||||||||||||
Exhibit
Number
|
Exhibit Description
|
Form
|
File No.
|
Exhibit
Number
|
Filing/Effective
Date
|
Filed
Here-with
|
||||||
2Warrant amendment agreement
|
8-K
|
001-36245
|
10.01
|
September 6, 2018
|
||||||||
Certification by CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
X
|
|||||||||||
Certification by CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
X
|
|||||||||||
Certification by CEO and CFO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
X
|
|||||||||||
101.INS (1)
|
XBRL Instance Document
|
X
|
||||||||||
101.SCH (1)
|
XBRL Taxonomy Extension Schema Document
|
X
|
||||||||||
101.CAL (1)
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
X
|
||||||||||
101.DEF (1)
|
XBRL Taxonomy Extension Calculation Definition Linkbase Document
|
X
|
||||||||||
101.LAB (1)
|
XBRL Taxonomy Extension Calculation Label Linkbase Document
|
X
|
||||||||||
101.PRE (1)
|
XBRL Taxonomy Extension Calculation Presentation Linkbase Document
|
X
|
(1) |
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12
of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
Dated: November 6, 2018
|
||
/s/ Brent Rystrom
|
||
Brent Rystrom
|
||
Chief Executive Officer and President
|
/s/ Dennis Dykes
|
||
Dennis Dykes
|
||
Chief Financial Officer
|