See accompanying notes to consolidated financial statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 1 - BASIS OF PRESENTATION
Nature of the Company
ERF Wireless, Inc. (“Company” or
“ERF Wireless”) provides critical infrastructure wireless broadband communications products and services to a broad
spectrum of customers in primarily rural oil and gas exploration areas of North America. We also provide high quality broadband
services and critical communications services to residential, oil and gas, educational, health care, and regional banks in rural
areas utilizing our Company owned and operated wireless networks. As a total comprehensive solutions provider we offer a wide array
of critical communications services including high speed broadband, voice over Internet Protocol (VOIP) telephone and facsimile
service, and video security.
Historically, our revenues have been generated
primarily from wireless Internet and network construction services. Our Internet revenues have resulted from our offering of broadband
and basic communications services to residential and enterprise customers. Our construction revenues typically have consisted of
revenues generated from the construction of bank, educational, and healthcare networks and other services associated with providing
wireless products and services to the regional banking, educational and healthcare industries.
Our Internet revenues are recorded in “ERF
Wireless Bundled Services, Inc. (WBS)”, construction of bank, healthcare and educational networks in our “ERF Enterprise
Network Services, Inc. (ENS)” and wireless broadband products and services to rural oil and gas locations are recorded in
“Energy Broadband, Inc. (EBI)”. Please refer to segment footnote 15 for additional information regarding segment operations.
Basis of Accounting
The Company maintains its accounts on the accrual
method of accounting in accordance with accounting principles generally accepted in the United States of America. The accompanying
financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United
States of America and the rules of the Securities and Exchange Commission (“SEC”). In the opinion of management, all
adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results
of operations have been reflected herein.
Principles of Consolidation
The consolidated financial statements include
the accounts of the Company and its subsidiaries. All significant inter-company transactions and balances have been eliminated
in consolidation. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted
in the United States of America.
Securities Held for Resale
Investments in public companies are classified
as available-for-sale and are adjusted to their fair market value with unrealized gains and losses, net of tax, recorded as a component
of accumulated other comprehensive income. Upon disposition of these investments, the specific identification method is used to
determine the cost basis in computing realized gains or losses, which are reported in other income and expense. Declines in value
that are judged to be other than temporary are reported in other comprehensive income and expense.
Reclassification
Certain amounts in the 2012 financial statements
have been reclassified to conform to the 2013 financial presentation. These reclassifications have no impact on net loss.
Use of Estimates
The preparation of financial statements in
conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities at the date of the balance sheet. Actual results could
differ from those estimates.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Cash and Cash Equivalents
Cash and cash equivalents include cash and
all highly liquid financial instruments with original purchased maturities of three months or less at the date of purchase. At
various times during the year, the Company maintained cash balances in excess of FDIC insurable limits. Management feels this risk
is mitigated due to the longstanding reputation of these banks. The Company has not experienced any losses related to these deposits.
Credit Risk
In the normal course of business, the Company
extends unsecured credit to the majority of its customers. The Company controls credit risk associated with its receivables through
credit checks, approvals, and monitoring procedures. Generally, the Company requires no collateral from its customers.
Operating Leases
We recognize lease expense on a straight-line
basis over the minimum lease terms which expire at various dates through 2018. These leases are for office and radio tower facilities
and are classified as operating leases. For leases that contain predetermined, fixed escalations of the minimum rentals, we recognize
the rent expense on a straight-line basis and record the difference between the rent expense and the rental amount payable in liabilities.
Leasehold improvements made at the inception
of the lease are amortized over the shorter of the asset life or the initial lease term as described above. Leasehold improvements
made during the lease term are also amortized over the shorter of the asset life or the remaining lease term.
Assets Held under Capital Leases
Assets held under capital leases are recorded
at the lower of the net present value of the minimum lease payments or the fair value of the leased asset at the inception of the
lease. Amortization expense is computed using the straight-line method over the shorter of the estimated useful lives of the assets
or the period of the related lease. We utilize various leasing facilities including tower sites, offices sites and the purchase
of tower and radio network equipment. When we enter into a lease agreement, we review the terms to determine the appropriate classification
of the lease as a capital lease or operating lease based on the factors listed in FASB ASC Topic 840 “Leases”.
Allowance for Doubtful Accounts
The Company uses the allowance method to account
for uncollectible accounts receivable. The Company's estimate is based on historical collection experience and a review of the
current status of accounts receivable. The Company reviews its accounts receivable balances by customer for accounts greater than
90 days old and makes a determination regarding the collectibility of the accounts based on specific circumstances and the payment
history that exists with such customers. The Company also takes into account its prior experience, the customer's ability to pay
and an assessment of the current economic conditions in determining the net realizable value of its receivables. The Company also
reviews its allowances for doubtful accounts in aggregate for adequacy following this assessment. Accordingly, the Company believes
that its allowances for doubtful accounts fairly represent the underlying collectibility risks associated with its accounts receivable.
Deferred Revenues
Revenues that are billed in advance of services
being completed are deferred until the conclusion of the period of the service for which the advance billing relates. Deferred
revenues are included on the balance sheet in current and long-term liabilities until the service is performed and then recognized
in the period in which the service is completed. The Company's deferred revenues consist of billings in advance for services being
rendered for its wireless broadband and, accordingly, are deferred and recognized monthly as earned. The Company had deferred revenues
in current liabilities of approximately $13,000 and $20,000 as of December 31, 2013 and December 31, 2012, respectively.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Advertising Costs
Advertising costs are expensed when incurred.
For the years ended December 31, 2013 and 2012, the Company expensed $52,000 and $66,000, respectively.
Stock-Based Compensation
Stock-based compensation expense is recorded
for stock and stock options awarded in return for services rendered. The expense is measured at the grant-date fair value of the
award and recognized as compensation expense on a straight-line basis over the service period, which is the vesting period. The
Company estimates forfeitures that it expects will occur and records expense based upon the number of awards expected to vest.
Non-controlling Interest
Non-controlling interest in our majority owned
subsidiary EBI, is included in the equity section of the consolidated balance sheets. Non-controlling interest represents 3.63%
of the equity of EBI and any transfer of value from ERF to non-controlling interest holders. Non-controlling interest is adjusted
for the non-controlling interest holders’ proportionate share of the earnings or losses of EBI. Any excess losses applicable
to the non-controlling interests have been and are borne by the Company as there is no obligation of the non-controlling interests
to fund any losses in excess of their original investment. There is also no obligation or commitment on the part of the Company
to fund operating losses of any subsidiary whether wholly-owned or majority-owned.
Derivative Instruments
In connection with the sale of debt or equity
instruments, the Company may sell options or warrants to purchase our common stock. In certain circumstances, these options or
warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity instruments may contain
embedded derivative instruments, such as embedded derivative features which in certain circumstances may be required to be bifurcated
from the associated host instrument and accounted for separately as a derivative instrument liability.
The Company's derivative instrument liabilities
are re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges
or credits to income in the period in which the changes occur. For options, warrants and bifurcated embedded derivative features
that are accounted for as derivative instrument liabilities, the Company estimates fair value using either quoted market prices
of financial instruments with similar characteristics or other valuation techniques. The valuation techniques require assumptions
related to the remaining term of the instruments and risk-free rates of return, our current common stock price and expected dividend
yield, and the expected volatility of our common stock price over the life of the option. Because of the limited trading history
for our common stock, the Company estimates the future volatility of its common stock price based on not only the history of its
stock price but also the experience of other entities considered comparable to the Company.
Inventory
Inventory is valued at the lower of
cost or market. The cost is determined by using the average cost method. Inventory consists of the following items as of
December 31, 2013 and 2012 (in thousands):
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Raw material
|
|
$
|
45
|
|
|
$
|
46
|
|
Work in process
|
|
|
65
|
|
|
|
115
|
|
Finished goods
|
|
|
154
|
|
|
|
216
|
|
Total inventory
|
|
$
|
264
|
|
|
$
|
377
|
|
Property and Equipment
Property and equipment are stated at cost less
accumulated depreciation. Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged
to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives which are
generally three to seven years.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Goodwill
Goodwill represents the excess of the cost
of businesses acquired over the fair value of their net assets at the dates of acquisition. Under current accounting pronouncements,
the Company is required to annually assess the carrying value of goodwill associated with each of its distinct business units that
comprise its business segments of the Company to determine if impairment in value has occurred.
Intangible Assets
Intangible assets are amortized using methods
that approximate the benefit provided by the utilization of the assets. The Company continually evaluates the amortization period
and carrying basis of intangible assets to determine whether subsequent events and circumstances warrant a revised estimated useful
life or impairment in value. To date, no such impairment has occurred. To the extent such events or circumstances occur that could
affect the recoverability of our intangible assets, we may incur charges for impairment in the future.
Long-Lived Assets
We review our long-lived assets, which include
intangible assets subject to amortization, for recoverability whenever events or changes in circumstances indicate that the carrying
amount of such long-lived asset or group of long-lived assets (collectively referred to as "the asset") may not be recoverable.
Such circumstances include, but are not limited to:
|
·
|
a significant decrease in the market price of the asset;
|
|
·
|
a significant change in the extent or manner in which the asset is being used;
|
|
·
|
a significant change in the business climate that could affect the value of the asset;
|
|
·
|
a current period loss combined with projection of continuing loss associated with use of the asset;
|
|
·
|
a current expectation that, more likely than not, the asset will be sold or otherwise disposed
of before the end of its previously estimated useful life.
|
We continually evaluate whether such events
and circumstances have occurred. When such events or circumstances exist, the recoverability of the asset's carrying value shall
be determined by estimating the undiscounted future cash flows (cash inflows less associated cash outflows) that are directly associated
with and that are expected to arise as a direct result of the use and eventual disposition of the asset. To date, no such impairment
has occurred. To the extent such events or circumstances occur that could affect the recoverability of our long-lived assets, we
may incur charges for impairment in the future.
Revenue Recognition
The Company's revenue is generated primarily
from the sale of wireless communications products and services on a nationwide basis, including providing enterprise-class wireless
broadband services. The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred, the
sales price is fixed or determinable, and collectibility is probable.
The Company records revenues from our fixed-price,
long-term contracts using the percentage-of-completion method. Revenues are recorded based on construction costs incurred to date
as a percentage of estimated total cost at completion. The percentage-of-completion, determined by using total costs incurred to
date as a percentage of estimated total costs at completion, reflects the actual physical completion of the project. If the current
projected costs on a fixed fee contract exceed projected revenue, the entire amount of the loss is recognized in the period such
loss is identified.
The Company recognizes product sales generally
at the time the product is shipped. Concurrent with the recognition of revenue, the Company provides for the estimated cost of
product warranties and reduces revenue for estimated product returns. Sales incentives are generally classified as a reduction
of revenue and are recognized at the later of when revenue is recognized or when the incentive is offered. Shipping and handling
costs are included in cost of goods sold.
Service revenue is principally derived from
wireless broadband services, including internet, voice, and data and monitoring service. Subscriber fees are recorded as revenues
in the period during which the service is provided.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Warranty
The Company's suppliers generally warrant the
products distributed by the Company and allow returns of defective products, including those that have been returned to the Company
by its customers. The Company does not independently warrant the products that it distributes, but it does provide warranty services
on behalf of the supplier.
Fair Value Estimates
Pursuant to the Accounting Standards Codification
(“ASC”) No. 820, “
Disclosures About Fair Value of Financial Instruments
”, the Company records its
financial assets and liabilities at fair value. ASC No. 820 provides a framework for measuring fair value, clarifies the definition
of fair value and expands disclosures regarding fair value measurements. Fair value is defined as the price that would be received
to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting
date. ASC No. 820 establishes a three-tier hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring
fair value:
Level 1—Inputs are
unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
Level 2—Inputs (other than quoted prices
included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data
at the measurement date and for the duration of the asset/liability’s anticipated life.
Level 3—Inputs reflect management’s
best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is
given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.
The carrying values for cash and cash equivalents,
accounts receivable, prepaid assets, accounts payable and accrued liabilities approximate their fair value due to their short maturities.
Research and development
Research and development expense consists of
costs attributable to employees and or consultants who focus their time on the design, engineering and process development of our
CryptoVue technology. During 2013 and 2012, we have not incurred research and development costs.
Income Taxes
Income taxes are computed using the asset and
liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the
differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted
tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence,
are not expected to be realized.
Fair Value of Financial Instruments
The Company's financial instruments consist
of cash and cash equivalents, inventory, accounts receivable and debt. The carrying amount of these financial instruments approximates
fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed
in these consolidated financial statements.
Basic and Diluted Loss per Share
The Company is required to provide basic and
dilutive earnings (loss) per common share information.
The basic net loss per common share is computed
by dividing the net loss by the weighted average number of common shares outstanding.
Diluted net loss per common share is computed
by dividing the net loss, adjusted on an "as if converted" basis, by the weighted average number of common shares outstanding
plus potential dilutive securities. For the years ended December 31, 2013, and December 31, 2012, potential dilutive securities
had an anti-dilutive effect and were not included in the calculation of fully diluted net loss per common share.
Recent Accounting Pronouncements
Management does not anticipate that the recently
issued but not yet effective accounting pronouncements will materially impact the Company’s financial condition.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 2 - ACCOUNTS RECEIVABLE, NET
Accounts receivable consists of the following (in thousands):
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Accounts receivable
|
|
$
|
1,061
|
|
|
$
|
838
|
|
Allowance for doubtful accounts
|
|
|
(60
|
)
|
|
|
(10
|
)
|
Accounts receivable, net
|
|
$
|
1,001
|
|
|
$
|
828
|
|
NOTE 3 - PROPERTY AND EQUIPMENT, NET
Components of property and equipment consist of the following items
(in thousands):
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Vehicles
|
|
$
|
776
|
|
|
$
|
742
|
|
Operating equipment
|
|
|
10,183
|
|
|
|
9,636
|
|
Office furniture and equipment
|
|
|
245
|
|
|
|
237
|
|
Leasehold improvements
|
|
|
70
|
|
|
|
70
|
|
Computer equipment
|
|
|
398
|
|
|
|
392
|
|
Building
|
|
|
29
|
|
|
|
29
|
|
Land
|
|
|
37
|
|
|
|
37
|
|
Construction in progress
|
|
|
404
|
|
|
|
501
|
|
Total property and equipment
|
|
|
12,142
|
|
|
|
11,644
|
|
Less accumulated depreciation
|
|
|
(9,365
|
)
|
|
|
(7,511
|
)
|
Net property and equipment
|
|
$
|
2,777
|
|
|
$
|
4,133
|
|
Depreciation expense was $1,935,000 and $1,643,000 for the years
ended December 31, 2013 and 2012, respectively.
The Company has pledged substantially all the
operating equipment and some furniture and vehicles as collateral against outstanding notes and capital leases.
NOTE 4 - GOODWILL
At December 31, 2013 and 2012, goodwill totaled
$176,000. The goodwill of $176,000 is attributable to the acquisition of the assets of Crosswind, Inc. on January 11, 2008.
NOTE 5 - DEBT CONVERSION
(a) LINE OF CREDIT
For the year ended December 31, 2013, the Company
issued 36,784 shares of its common stock for the settlement of $1,808,739 of principal and $349,261 of accrued interest for a total
principal and interest amount of $2,158,000 owed to Angus Capital Partners. The Company issued common stock at an average price
of $58.67 per share calculated based on the closing price the day the debt was settled. At December 31, 2013, Angus Capital Partners
and ERF Wireless, Inc. both agreed to reduce the interest rate from the current 12% per annum to 3% per annum retroactive to January
1, 2013 and extend the maturity date of the revolving note to December 31, 2017, while maintaining the maximum Line of Credit of
$12 million. The Company in consideration has accepted the return and cancellation of 36,784 common shares (post-split) of Company
common stock issued from the Line of Credit conversions during 2013. The Company has accordingly reversed the payment of principal
and interest of $2,158,000 in December 2013 and subsequently received the canceled shares in February 2014. See Note 11 for additional
information on this facility.
Additionally for the year ended December 31,
2013, the Company issued 1,763,000 shares of its Series A Preferred Stock to Angus Capital for the settlement of principal amount
of $35,260 of debt. The Company issued Series Preferred A Stock at an average price of $.02 per share or $8.00 (post-split) per
share calculated based on the closing price of the common stock the day the debt was settled.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Under current accounting standards ASC 470-50-40-2,
the extinguishment of related party debt for equity securities is considered a capital transaction and, accordingly, no gain or
loss on the extinguishment is recognized in the statement of operations. If this was not a related party transaction, a loss of
$299,710 would have been recognized for the year ended December 31, 2013.
For the year ended December 31, 2012, the Company
issued 5,556 shares of its common stock for the settlement of $2,122,385 and $466,615 of accrued interest, for a total of principal
amount of $2,589,000 owed to Angus Capital Partners. The Company issued common stock at an average price of $465.98 per share calculated
based on the closing price the day the debt was settled. See Note 11 for additional information on this facility.
Additionally for the year ended December 31,
2012, the Company issued 118,095 shares of its Series A Preferred to Angus Capital for the settlement of principal amount of $124,000
of debt. The Company issued Series Preferred A Stock at an average price of $1.05 per share calculated based on the closing price
of the common stock the day the debt was settled.
Under current accounting standards ASC 470-50-40-2,
the extinguishment of related party debt for equity securities is considered a capital transaction and, accordingly, no gain or
loss on the extinguishment is recognized in the statement of operations. If this was not a related party transaction, a gain of
$10,850 would have been recognized for the year ended December 31, 2012.
(b) OTHER DEBT
During the year ended December 31, 2013, the
Company issued 44,705 shares of its common stock for the settlement of $1,527,699 principal and $538,574 of interest, respectively,
for a total amount of $2,066,272. The Company issued common stock at an average price of $46.22 per share calculated based on the
closing price the day the debt was settled.
During the year ended December 31, 2012, the
Company issued 999 shares of its common stock for the settlement of $535,000 principal and $8,004 of accrued interest, respectively,
for a total amount of $543,004. The Company issued common stock at an average price of $543.55 per share calculated based on the
closing price the day the debt was settled.
NOTE 6 - COMMON STOCK, PREFERRED STOCK AND
WARRANTS
The total number of shares of stock of all
classes which the Company shall have the authority to issue is 1,000,000,000, of which 25,000,000 shall be shares of preferred
stock with a par value of $0.001 per share ("Preferred Stock"), and 975,000,000 shall be shares of common stock with
a par value of $0.001 per share ("Common Stock").
On December 18, 2013 the Company's board of
directors and stockholders with a majority of the Company's voting power approved an amendment to the Company's Articles of Incorporation
to affect a reverse split of the Company's common stock at a ratio of 1 for 400. The Board of Directors also approved the rounding
of fractional shares remaining after the reverse stock split to the nearest whole common share on a per shareholder basis, provided
that any shareholder holding over ten (10) shares, but less than ninety-nine (99) shares after the reverse stock split will have
their shares automatically rounded up to 100 shares. The ratio of 1 for 400 reverse split affected 35.9 million pre-stock split
to .090 million post-split shares (prior to affecting the rounding describe above). The reverse stock split has been applied retroactively
to all financial statements and footnotes presented herein.
Common Stock
As of December 31, 2013, there were 111,633
shares of its $.001 par value common stock issued and outstanding.
During the year ended December 31, 2013, the
Company issued 98,000 shares of common stock which was valued at the closing market price on the date of issuance of such shares,
which were issued in lieu of cash as payment for the following (in thousands):
December 31, 2013
|
|
Supplemental
Non-Cash
Disclosure
|
|
Professional fees
|
|
$
|
412
|
|
Services and compensation
|
|
|
350
|
|
Other services rendered and interest
|
|
|
552
|
|
Total for services, compensation and interest
|
|
$
|
1,314
|
|
|
|
|
|
|
Notes payable
|
|
$
|
1,528
|
|
Line of credit and interest
|
|
$
|
–
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
As of December 31, 2012, there were 13,718
shares of its $.001 par value common stock issued and outstanding.
During the year ended December 31, 2012, the
Company issued 7,640 shares of common stock which was valued at the closing market price on the date of issuance of such shares,
which were issued in lieu of cash as payment for the following (in thousands):
December 31, 2012
|
|
Supplemental
Non-Cash
Disclosure
|
|
Professional fees
|
|
$
|
198
|
|
Services and compensation
|
|
|
309
|
|
Other services rendered
|
|
|
114
|
|
Total for services, and compensation
|
|
$
|
621
|
|
|
|
|
|
|
Notes payable
|
|
$
|
535
|
|
Line of credit and interest
|
|
$
|
2,589
|
|
Preferred Stock
The Company has 25,000,000 shares of Preferred
Stock authorized of which 10,000,000 shares had been designated as Series A Preferred Stock (“Series A Preferred Stock”).
There were 9,930,982 and 8,426,982 Series A preferred shares issued and outstanding at December 31, 2013 and December 31, 2012,
respectively. With respect to the Series A Preferred Stock outstanding at December 31, 2013, the Company would be required to issue
9,930,982 shares of its common stock upon conversion.
During the year ended December 31, 2013,
259,000 Series A Preferred Stock were converted into 10,000 shares of common stock.
For the year ended December 31, 2013, the Company
issued 1,763,000 shares of its Series A Preferred Stock to Angus Capital for the settlement of principal amount of $35,260 of debt.
The Company issued Series Preferred A Stock at an average price of $.02 per share or $8.00 (post-split) per share calculated based
on the closing price of the common stock the day the debt was settled.
Holders of shares of the Series A Preferred
Stock are entitled to vote, together with the holders of our common stock, on all matters submitted to a vote of the Company’s
stockholders. Each share of Series A Preferred Stock entitles the holder thereof to 100 votes on all matters submitted to a vote
of the Company’s stockholders.
Holders of the Series A Preferred Stock are
also entitled to elect one director at any meeting of the Company’s stockholder at which such directors are to be elected.
The right of the holders of the Series A Preferred Stock to elect such additional director shall cease when all outstanding shares
of Series A Preferred Stock have been converted or are no longer outstanding. The shares of the Series A Preferred Stock are not
redeemable by the Company.
In the event of any liquidation, the holders
of shares of the Series A Preferred Stock are entitled to receive out of the assets of the Company available for distribution to
the Company’s stockholders, before any distribution of assets is made to holders of any other class of capital stock of the
Company, an amount equal to the purchase price per share, plus accumulated and unpaid dividends thereon to the date fixed for distribution.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
ERF Wireless, Inc. Distribution of EBI Equities
to Non-controlling Interest
For the year ended December 31, 2012, the Company
had issued 725,611 shares of EBI as a stock dividend and a three-year warrant expiring December 31, 2014 to purchase 725,611 shares
of EBI common stock at an exercise price of $4.00 per share and three year warrant expiring December 31, 2014 to purchase 725,611
shares of EBI common stock at an exercise price of $6.00 per share; such issuances are valued at $107,000. The Company expects
to issue the remaining stock dividends in 2014. No stock dividends were issued during the year ended December 31, 2013.
EBI Declared Stock Dividend
During the year ended December 31, 2011, the
Company declared a stock dividend to ERF Wireless shareholders of up to 5% of the existing common stock in Energy Broadband, the
Company's then wholly owned oil and gas private subsidiary. ERF Wireless declared for each 200 shares of ERF Wireless common stock,
that a shareholder owns as of September 30, 2011, the shareholder will receive one unit of Energy Broadband securities consisting
of 100 Energy Broadband common shares, one warrant to purchase 100 shares of Energy Broadband at a fixed price of $4.00 per share
and one warrant to purchase an additional 100 shares of Energy Broadband at a fixed price of $6.00 per share. The Company has estimated
the stock dividend to be 900,000 shares of EBI stock. The stock dividend was recorded based on our historical cost. The EBI shares
were originally acquired by ERF at par of $0.001 for a total historical cost of $900. ERF acquired the warrants from EBI on September
30, 2011 at fair value for a total cost of $132,302.
Warrants
During the year ended December 31, 2013, the
Company entered into a convertible promissory note with Tonaquint, Inc. for $791,500 and issued five-year warrants to purchase
371 shares of common stock at $320.00 per share, expiring March 2018.
During the year ended December 31, 2013, 2013,
the Company entered into a convertible promissory note with Willow Creek Capital for $244,200 and issued five-year warrants to
purchase 122 shares of common stock at $300.00 per share, expiring April 2018.
During the year ended December 31, 2013, 2013,
the Company entered into a convertible promissory note with Vista Capital for $60,500 and issued five year warrants to purchase
36 shares of common stock at $320.00 per share, expiring April 2018.
The following tables set forth summarized warrants
that are issued, outstanding and exercisable for the years ended December 31, 2013 and 2012:
Warrants Outstanding
|
|
Weighted Average Exercise
|
|
|
Expiration
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
Price
|
|
|
Date
|
|
2012
|
|
|
Issued
|
|
|
Exercised
|
|
|
Expired
|
|
|
2013
|
|
$
|
320.00
|
|
|
Mar-18
|
|
|
–
|
|
|
|
371
|
|
|
|
–
|
|
|
|
–
|
|
|
|
371
|
|
$
|
320.00
|
|
|
Apr-18
|
|
|
–
|
|
|
|
36
|
|
|
|
–
|
|
|
|
–
|
|
|
|
36
|
|
$
|
300.00
|
|
|
Apr-18
|
|
|
–
|
|
|
|
122
|
|
|
|
–
|
|
|
|
–
|
|
|
|
122
|
|
|
|
|
|
Total Warrants
|
|
|
–
|
|
|
|
529
|
|
|
|
–
|
|
|
|
–
|
|
|
|
529
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 7 – STOCK PLAN AND EMPLOYEE STOCK OPTIONS
In May 2013, the board of directors adopted
a non-qualified stock option plan whereby 2,500 shares were reserved for issuance. As of December 31, 2013, 2,500 shares of common
stock were issued and outstanding to certain employees and consultants for services rendered under the plan. This plan is for key
employees, officers, directors, and consultants of ERF Wireless, Inc.
Non-Qualified Stock Option Plan, May 2013
|
|
2013-A
|
|
|
|
Plan
|
|
Shares initially reserved
|
|
|
2,500
|
|
|
|
|
|
|
Shares issued during 2013
|
|
|
2,500
|
|
|
|
|
|
|
Remaining shares available to be issued at December 31, 2013
|
|
|
–
|
|
|
|
|
|
|
Shares issued and outstanding as of December 31, 2013
|
|
|
2,500
|
|
In December 2012, the board of directors adopted
a non-qualified stock option plan whereby 1,125 shares were reserved for issuance. As of December 31, 2013, 1,125 shares of common
stock were issued and outstanding to certain employees and consultants for services rendered under the plan. This plan is for key
employees, officers, directors, and consultants of ERF Wireless, Inc.
Non-Qualified Stock Option Plan, December 2012
|
|
2013
|
|
|
|
Plan
|
|
Shares initially reserved
|
|
|
1,125
|
|
|
|
|
|
|
Shares issued during 2012 and 2013
|
|
|
1,125
|
|
|
|
|
|
|
Remaining shares available to be issued at December 31, 2013
|
|
|
–
|
|
|
|
|
|
|
Shares issued and outstanding as of December 31, 2013
|
|
|
1,125
|
|
In April 2012, the board of directors adopted
a non-qualified stock option plan whereby 625 shares were reserved for issuance. As of December 31, 2012, 625 shares of common
stock were issued and outstanding to certain employees and consultants for services rendered under the plan. This plan is for key
employees, officers, directors, and consultants of ERF Wireless, Inc.
Non-Qualified Stock Option Plan, April 2012
|
|
2012
|
|
|
|
Plan
|
|
Shares initially reserved
|
|
|
625
|
|
|
|
|
|
|
Shares issued during 2012
|
|
|
625
|
|
|
|
|
|
|
Remaining shares available to be issued at December 31, 2012
|
|
|
–
|
|
|
|
|
|
|
Shares issued and outstanding as of December 31, 2012
|
|
|
625
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 8 - INCOME TAXES
The Company adopted the provisions of ASC Topic
740, "Income Taxes." Implementation of ASC Topic 740 did not have a material cumulative effect on prior periods nor did
it result in a change to the current year's provision.
The effective tax rate for the Company is reconcilable
to statutory tax rates as follows:
|
|
December 31, 2013
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. Federal statutory tax rate
|
|
|
%
|
|
|
|
34
|
|
|
|
%
|
|
|
|
34
|
|
U.S. valuation difference
|
|
|
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
(34
|
)
|
Effective U. S. tax rate
|
|
|
|
|
|
|
–
|
|
|
|
|
|
|
|
–
|
|
Income tax expense (benefit) attributable to
income from continuing operations differed from the amounts computed by applying the U.S. Federal income tax of 34% to pretax income
from continuing operations as a result of the following (in thousands):
|
|
December 31, 2013
|
|
|
December 31, 2012
|
|
Computed expected tax expense (benefit)
|
|
$
|
2,468
|
|
|
$
|
1,630
|
|
Change in valuation allowance
|
|
|
(2,468
|
)
|
|
|
(1,630
|
)
|
Income tax expense
|
|
$
|
–
|
|
|
$
|
–
|
|
The tax effects of temporary differences that
give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2013, and 2012, are presented
below (in thousands):
|
|
December 31, 2013
|
|
|
December 31, 2012
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carry forwards
|
|
$
|
20,751
|
|
|
$
|
18,283
|
|
Less valuation allowance
|
|
|
(20,751
|
)
|
|
|
(18,283
|
)
|
Net deferred tax assets
|
|
$
|
–
|
|
|
$
|
–
|
|
The
Company has determined that a valuation allowance of $20,751,000 at December 31, 2013, is necessary to reduce the deferred tax
assets to the amount that will more than likely than not be realized. The change in valuation allowance for 2013 was approximately
$2,468,000. As of December 31, 2013, the Company has a net operating loss carry-forward of $58,888,000, which is available to
offset future federal taxable income, if any, with expiration beginning 2019 and ending 2033.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 9 - EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted
earnings per share (in thousands, except per share amount):
|
|
For the twelve months ended December 31, 2013
|
|
|
|
Net loss
|
|
|
Shares
|
|
|
Per-Share
|
|
|
|
(Numerator)
|
|
|
(Denominator)
|
|
|
Amount
|
|
Basic and diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(7,264
|
)
|
|
|
35
|
|
|
$
|
(207.54
|
)
|
|
|
For the twelve months ended December 31, 2012
|
|
|
|
Net loss
|
|
|
Shares
|
|
|
Per-Share
|
|
|
|
(Numerator)
|
|
|
(Denominator)
|
|
|
Amount
|
|
Basic and diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,814
|
)
|
|
|
9
|
|
|
$
|
(534.89
|
)
|
Diluted earnings per share reflect the potential
dilution of securities that could share in the earnings of an entity, such as convertible preferred stock, stock options, warrants
or convertible securities.
The calculation of diluted earnings per share
for the year ended December 31, 2013 does not include 100,323 shares of common stock underlying the Bonds (as define below); 529
of warrants underlying promissory convertible debt, 471,260 shares of common stock underlying promissory convertible debt and 9,930,982
shares of common stock underlying the Series A Preferred Stock, due to their anti-dilutive effect.
NOTE 10 - MAJOR CUSTOMERS
The Company had gross sales of approximately
$7,156,000 and $7,328,000 for the years ended December 31, 2013 and 2012, respectively. The Company had two customers that met
the required disclosure of 10% that represented 32% and 12% of the gross sales during the year ended December 31, 2013. Additionally
the Company had two customers that met the required disclosure of 10% that represented 42% and 13% of the gross sales during the
year ended December 31, 2012.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 11 - NOTES PAYABLE, LONG-TERM DEBT, LINE OF CREDIT AND CAPITAL
LEASES
Notes payable, long-term debts and capital leases consist of the
following as of December 31, 2013 (in thousands):
|
|
Terms
|
|
Maturity Date
|
|
Interest Rate
|
|
|
Gross Balance
|
|
|
Debt Discount
|
|
|
Balance
|
|
Banc leasing, Inc.
|
|
$10,660 / Month including interest
|
|
January-15
|
|
|
11.62%
|
|
|
$
|
130
|
|
|
$
|
–
|
|
|
$
|
130
|
|
Advantage leasing associates
|
|
$8,269 / Month including interest
|
|
Various
|
|
|
Various
|
|
|
|
115
|
|
|
|
–
|
|
|
|
115
|
|
Legacy laser services Dallas, LLC
|
|
$9,947 / Month including interest
|
|
May-16
|
|
|
42.00%
|
|
|
|
181
|
|
|
|
–
|
|
|
|
181
|
|
MP Nexlevel LLC
|
|
$7,043 / Month including interest
|
|
May-14
|
|
|
10.00%
|
|
|
|
34
|
|
|
|
–
|
|
|
|
34
|
|
Tonaquint
|
|
$950,400 / Lump sum payment including interest
|
|
Immediately due and payable
|
|
|
12.00%
|
|
|
|
793
|
|
|
|
–
|
|
|
|
793
|
|
JMJ Financial
|
|
$330,000 / Lump sum payment including interest
|
|
March-14
|
|
|
12.00%
|
|
|
|
232
|
|
|
|
174
|
|
|
|
58
|
|
Vista capital
|
|
$72,600 / Lump sum payment including interest
|
|
Immediately due and payable
|
|
|
12.00%
|
|
|
|
51
|
|
|
|
–
|
|
|
|
51
|
|
Willow creek capital
|
|
$293,040 / Lump sum payment including interest
|
|
Immediately due and payable
|
|
|
12.00%
|
|
|
|
228
|
|
|
|
–
|
|
|
|
228
|
|
TCA global line of credit
|
|
$139,523 / Month including interest
|
|
July-14
|
|
|
12.00%
|
|
|
|
1,019
|
|
|
|
104
|
|
|
|
915
|
|
Group 10
|
|
$157,500 / Month including interest
|
|
July-14
|
|
|
12.00%
|
|
|
|
157
|
|
|
|
143
|
|
|
|
14
|
|
Investor financing
|
|
$495,000 / Lump sum payment including interest
|
|
April-14
|
|
|
12.00%
|
|
|
|
473
|
|
|
|
–
|
|
|
|
473
|
|
Premium assignment
|
|
$2,063 / Month including interest
|
|
September-14
|
|
|
5.68%
|
|
|
|
18
|
|
|
|
–
|
|
|
|
18
|
|
Dakota capital equipment financing
|
|
$178,031 / Quarterly including interest
|
|
March-16
|
|
|
12.00%
|
|
|
|
1,519
|
|
|
|
25
|
|
|
|
1,494
|
|
E-bond investor notes
|
|
3 years/ Semiannual interest (See below)
|
|
Various
|
|
|
7.50%
|
|
|
|
311
|
|
|
|
182
|
|
|
|
129
|
|
Line of credit
|
|
2 years/ Quarterly interest (See below)
|
|
December-16
|
|
|
3.00%
|
|
|
|
4,281
|
|
|
|
–
|
|
|
|
4,281
|
|
Total debt
|
|
|
|
|
|
|
|
|
|
$
|
9,542
|
|
|
$
|
628
|
|
|
|
8,914
|
|
Less current maturities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,435
|
)
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,479
|
|
The net maturities of these debts are $3,541,000,
$702,000, $390,000 and $4,281,000 for the years ended December 31, 2014, 2015, 2016 and 2017, respectively.
Notes payable, long-term debt and capital leases consist of the
following as of December 31, 2012 (in thousands):
|
|
Terms
|
|
Maturity Date
|
|
Interest Rate
|
|
|
Gross Balance
|
|
|
Debt Discount
|
|
|
Balance
|
|
Banc leasing, Inc.
|
|
$10,660 / Month including interest
|
|
January-15
|
|
|
11.62%
|
|
|
$
|
227
|
|
|
$
|
–
|
|
|
$
|
227
|
|
Advantage leasing associates
|
|
$7,186 / Month including interest
|
|
Various
|
|
|
Various
|
|
|
|
156
|
|
|
|
–
|
|
|
|
156
|
|
MP Nexlevel LLC
|
|
$7,043 / Month including interest
|
|
May-14
|
|
|
10.00%
|
|
|
|
111
|
|
|
|
–
|
|
|
|
111
|
|
Investor financing
|
|
$765,000 / Lump sum payment including interest
|
|
January-13
|
|
|
12.00%
|
|
|
|
765
|
|
|
|
–
|
|
|
|
765
|
|
Premium assignment
|
|
$1,495 / Month including interest
|
|
July-13
|
|
|
6.00%
|
|
|
|
17
|
|
|
|
–
|
|
|
|
17
|
|
Dakota capital equipment financing
|
|
$178,031 / Quarterly including interest
|
|
March-16
|
|
|
18.00%
|
|
|
|
1,820
|
|
|
|
57
|
|
|
|
1,763
|
|
E-bond investor notes
|
|
3 years/ Semiannual interest (See below)
|
|
Various
|
|
|
7.50%
|
|
|
|
687
|
|
|
|
566
|
|
|
|
121
|
|
Line of credit
|
|
2 years/ Quarterly interest (See below)
|
|
December-15
|
|
|
12.00%
|
|
|
|
3,168
|
|
|
|
–
|
|
|
|
3,168
|
|
Total debt
|
|
|
|
|
|
|
|
|
|
$
|
6,951
|
|
|
$
|
623
|
|
|
|
6,328
|
|
Less current maturities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,527
|
)
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
4,801
|
|
Line of Credit
In December 2013, the maturity date of
the $12.0 million unsecured revolving credit facility with Angus Capital Partners, a related party, was extended from
December 31, 2015 to December 31, 2017. The Company also renegotiated the interest rate from 12% per annum to 3% per annum
retroactive to January 1, 2013. The Company in consideration has accepted the return and cancellation of 36,784 common shares
(post-split) of Company common stock issued for the Line of Credit conversions during 2013. The Company has accordingly
reversed the payment of principal and interest of $2,158,000 in December 2013 and subsequently received the canceled shares
in February 2014. The terms of the unsecured revolving credit facility allow the Company to draw upon the facility as
financing requirements dictate and provide for quarterly interest payments at a 3% rate per annum. The payment of principal
may be paid in cash, common shares or preferred shares at the Lender’s election. The payment of interest may only be
paid in cash. At December 31, 2013 and 2012, the outstanding balance on the line of credit totaled $4,281,000 and $3,168,000,
respectively. The remaining line of credit available at December 31, 2013 and 2012 was $7,719,000 and $8,832,000,
respectively.
Additionally for the year ended December 31,
2013, the Company issued 1,763,000 shares of its Series A Preferred Stock to Angus Capital for the settlement of principal amount
of $35,260 of debt. The Company issued Series Preferred A Stock at an average price of $.02 per share or $8.00 (post-split) per
share calculated based on the closing price of the common stock the day the debt was settled.
Under current accounting standards ASC 470-50-40-2,
the extinguishment of related party debt for equity securities is considered a capital transaction and, accordingly, no gain or
loss on the extinguishment is recognized in the statement of operations. If this was not a related party transaction, a loss of
$299,710 would have been recognized for the year ended December 31, 2013.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Certain family related trusts are participants
in the Angus Capital revolving credit facility. H. Dean Cubley holds the investment and voting power over certain of these family
related trusts while Scott Cubley and Brian Cubley, the sons of H. Dean Cubley, have the investment and voting power over the remaining
other family trusts.
E-Series Bond Investor Note
During the year ended December 31, 2013, the
Company issued to certain accredited investors a principal amount of $325,000 of E-Series bonds (the "Bonds"). A balance
of $687,000 was outstanding at December 31, 2012. At December 31, 2013, the outstanding principal balance of the Bonds totaled
$311,000. The Bonds are due and payable upon maturity, a three-year period from the issuance date. Interest on the Bonds is payable
at the rate of 7.5% per annum, and is payable semiannually. The Bondholder may require the Company to convert the Bond (including
any unpaid interest) into shares of common stock at any time only during the first year. If the Bonds are converted under this
option, the Company will issue shares representing 100% of the Bond principal and unpaid interest calculated through maturity.
The common stock issued under this option will be valued at the average closing price average of the common shares for the five
days prior to the notification. If the Bond is converted within the first year the Company will issue a three-year warrant to purchase
one share of EBI common stock at a price of $4.00 for every $2.00 of Bond principal.
At the Company's discretion at any time after
the first year, the Bonds, including the interest payments calculated through the date of conversion may be redeemed in cash or
in shares of our common stock, valued at the average last sales price over the 20-trading-day period preceding any payment date.
If the Company chooses to issue common stock as redemption of the Bond principal, we will issue shares representing a value equal
to 125% of the Bond principal and shares representing a value equal to 100% of the Bond interest through redemption date.
The Bonds were determined to include various
embedded derivative liabilities. The derivative liabilities are the conversion feature and the redemption option (compound embedded
derivative liability). At the date of issuance of the Bond, compound embedded derivative liabilities were measured at fair value
using either quoted market prices of financial instruments with similar characteristics or other valuation techniques. These derivative
liabilities will be marked-to-market each quarter with the change in fair value recorded in the income statement. The Company uses
the effective interest method to record interest expense from the accretion of the debt discount and accretes the unamortized discount
upon conversion which totaled $182,238 for the year ended December 31, 2013. The estimated debt accretion for subsequent years
is $92,678, $88,013 and $1,547 for years ending December 31, 2014, 2015 and 2016, respectively.
The following table summarizes the convertible
debt activity for the period from January 1, 2013 through December 31, 2013:
Description
|
|
Bonds
|
|
|
Compound
Derivative
Liability
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value at December 31, 2012
|
|
$
|
121,446
|
|
|
$
|
492,043
|
|
|
$
|
613,489
|
|
Fair value of issuances during 2013 (principal amount)
|
|
|
325,000
|
|
|
|
–
|
|
|
|
325,000
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(139,216
|
)
|
|
|
139,216
|
|
|
|
–
|
|
Change in fair value
|
|
|
522,532
|
|
|
|
(147,918
|
)
|
|
|
374,614
|
|
Conversions
|
|
|
(701,000
|
)
|
|
|
(443,611
|
)
|
|
|
(1,144,611
|
)
|
Fair value at December 31, 2013
|
|
$
|
128,762
|
|
|
$
|
39,730
|
|
|
$
|
168,492
|
|
The Company recorded a net change in fair
value of derivatives of $147,918 and a gain on debt redemption of $156,791 for a total net derivative income of $304,709 for the
year ended December 31, 2013.
Dakota Capital Fund LLC Equipment Financing
In November 2011, the Company entered into
debt financing agreement with Dakota Capital Fund LLC, for financing of up to $3,000,000. During the fourth quarter of 2011, the
Company received proceeds of $2,000,000 and had the option of additional funding of $1,000,000 for equipment purchases. This debt
facility is secured by certain ERF Wireless assets and there is no prepayment penalty. At December 31, 2013 and 2012, the outstanding
balance on the debt financing agreement totaled $1,494,000 and $1,763,000, respectively. Also the Company has elected not to request
any additional funds under this credit facility. The payment terms are $178,031 per quarter including interest, at an annual rate
of 18% plus 10% of positive operational cash flow as determined on a quarterly basis for repayment of additional principal beginning
July 1, 2012. The funding was utilized to purchase equipment to build out networks in oil and gas exploration regions of North
America.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
The Company issued 30,000 shares of common
stock for the consummation of the initial $2,000,000 debt financing agreement from Dakota Capital Fund LLC resulting in a debt
discount of $93,600. The Company uses the effective interest method to record interest expense from the accretion of the debt discount
and accretes the unamortized discount upon conversion which totaled $33,014 and $29,205 for the years ended December 31, 2013 and
2012, respectively. The estimated debt accretion is $24,611 for year ending December 31, 2014.
Investor Bridge Loan
On March 20, 2012, the Company entered into
a three-month secured bridge financing agreement with certain individuals for $300,000 with and interest rate of 12% per annum.
During the second quarter of 2012, the Company was loaned an additional $100,000 increasing the note to $400,000 due July 1, 2012.
The note was repaid from a new secured $1,000,000 Investor Financing agreement from these same individuals.
Investor Financing Loan
On July 13, 2012, the Company entered into
a three-month secured debt financing agreement with certain individuals for $1,000,000 with an interest rate of 12% per annum.
Under a subsequent modified agreement dated January 2014, as amended, the maturity date has been extended to April 15, 2014. Both
parties under the amendment agreed to apply the Dakota Capital Fund payment of $181,235 including interest as a subset to the bridge
note. The Company has also renegotiated the subset interest rate from .5% interest per day on a 360 day calendar year to 12% rate
per annum retroactive to March 23, 2013. The Company in consideration has accepted the return and cancellation of 796 common shares
(post-split) of Company common stock issued during the third quarter of 2013 for interest. The Company also agreed to additional
consideration of 5,000 of preferred A shares to be issued as long as the note remains unpaid and a $50,000 penalty to be added
to principal in January 2014 for the consideration of the extension of the note. The Company has accordingly reversed the payment
of interest of $159,259 in December 2013. At December 31, 2013 and 2012, the outstanding principal balance totaled $473,000 and
$765,000, respectively.
MP Nexlevel
On July 1, 2012, the Company issued a note
to MP Nexlevel LLC., totaling $152,613 bearing interest at 10% per annum and is payable in twenty-four monthly payments of $7,043,
including interest. At December 31, 2013 and 2012, the outstanding balance totaled $34,000 and $111,000, respectively.
Tonaquint Convertible Promissory Note
On March 5, 2013, the Company entered into
a six-month secured convertible promissory note secured debt financing agreement with Tonaquint, Inc. (“holder”), for
$791,500, bearing interest at a rate of 12% per annum and maturing September 5, 2013. At December 31, 2013, the outstanding principal
balance of the Tonaquint convertible promissory note totaled $793,000. The note includes an original issue discount (“OID”)
of $65,000 based on the consideration funded, prepaid interest of $71,500 and $5,000 in legal and other expense. The Company also
paid holder an origination fee in the amount of $227,500 in 144 Stock (711 post-split shares) at the closing bid price on March
5, 2013, plus 125 post-split shares (valued at $40,000) of the Company’s common stock. The holder may require the Company
to convert the outstanding principal balance (including any unpaid interest) into shares of restricted common stock at any time
after the six-month term of the note. The common stock issued will be valued using a conversion factor of 80% of the average of
the lowest two (2) trading prices for common shares during the twenty (20) trading day period ending on the latest complete trading
day prior to the conversion date. If the average two (2) lowest trading prices is less than $0.33, then the conversion factor will
be reduced to 70%. The holder received the option to purchase five-year warrants expiring March 5, 2018 to purchase 371 shares
of ERF common stock at an exercise price of $320.00 or the per-share price at which the common stock is sold in an underwritten
public offering that closes on or before the date that is six (6) months from the issue date, as may be adjusted from time to time
pursuant to the terms and conditions of this warrant. The Company is not in compliance with all the provisions of the note causing
an automatic acceleration of the outstanding balance of $791,500 to $949,800. The note will accrue interest at a rate of 12% from
September 5, 2013 until the March 4, 2014 and thereafter at a rate of 18% per annum. The note is recorded as a current liability.
The Tonaquint promissory
note was determined to include various embedded derivative liabilities. The derivative liabilities are the conversion feature;
conversion price reset feature and the redemption option (compound embedded derivative liability). At the date of issuance of the
Tonaquint note, compound embedded derivative liabilities were measured at fair value using either quoted market prices of financial
instruments with similar characteristics or other valuation techniques. These derivative liabilities will be marked-to-market each
quarter with the change in fair value recorded in the statement of operations. The Company uses the effective interest method to
record interest expense from the accretion of the debt discount, which totaled $588,724 for the year ended December 31, 2013.
The following table summarizes the convertible
debt activity for the period from March 5, 2013 through December 31, 2013:
Description
|
|
Tonaquint
|
|
|
Warrant
Compound
Derivative
Liability
|
|
|
Compound
Derivative
Liability
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of issuances at inception
|
|
$
|
950,400
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
950,400
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(588,724
|
)
|
|
|
16,400
|
|
|
|
256,224
|
|
|
|
(316,100
|
)
|
Change in fair value
|
|
|
588,724
|
|
|
|
(16,304
|
)
|
|
|
(175,655
|
)
|
|
|
396,765
|
|
Conversions
|
|
|
(157,032
|
)
|
|
|
|
|
|
|
–
|
|
|
|
(157,032
|
)
|
Fair value at December 31, 2013
|
|
$
|
793,368
|
|
|
$
|
96
|
|
|
$
|
80,569
|
|
|
$
|
874,033
|
|
The Company recorded a net change in fair value of derivative income
of $26,426 for the year ended December 31, 2013.
JMJ Financial Convertible Promissory Note
On March 20, 2013, the Company entered into
a one year unsecured promissory note debt financing agreement with JMJ Financial for (“JMJ”) up to $500,000 at the
sole discretion of additional consideration with the Lender. The note includes a 10% original issue discount that is prorated based
on the consideration funded. The Company also paid holder an origination fee in the amount of $40,500 in 144 Stock (125 post-split
shares) at the closing bid price of the Company’s common stock. As of December 31, 2013 the Company has received funding
of $300,000, bearing interest at a rate of 12% per annum and maturing in one year from the effective date of each payment. At December
31, 2013, the outstanding principal balance of the JMJ Financial convertible promissory note totaled $232,000 including OID. The
conversion price is the lesser of $0.59 or 60% of the lowest trade price in the 25 trading days previous to the conversion. The
note is recorded as a current liability.
The JMJ promissory note was determined to include
various embedded derivative liabilities. The derivative liabilities are the conversion feature; conversion price reset feature
and the redemption option (compound embedded derivative liability). At the date of issuance of the JMJ note, compound embedded
derivative liabilities were measured at fair value using either quoted market prices of financial instruments with similar characteristics
or other valuation techniques. These derivative liabilities will be marked-to-market each quarter with the change in fair value
recorded in the statement of operations. The Company uses the effective interest method to record interest expense from the accretion
of the debt discount and from the accretion of unamortized discount upon conversion which totaled $156,683 for the year ended December
31, 2013. The estimated debt accretion for the subsequent year is $209,581 for year ending December 31, 2014.
The following table summarizes the convertible debt activity for
the period from March 20, 2013 through December 31, 2013:
Description
|
|
JMJ
|
|
|
Compound
Derivative
Liability
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of issuances at inception
|
|
$
|
330,000
|
|
|
$
|
–
|
|
|
$
|
330,000
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(330,000
|
)
|
|
|
382,260
|
|
|
|
52,260
|
|
Change in fair value
|
|
|
156,683
|
|
|
|
(248,147
|
)
|
|
|
(91,464
|
)
|
Conversions
|
|
|
(98,320
|
)
|
|
|
–
|
|
|
|
(98,320
|
)
|
Fair value at December 31, 2013
|
|
$
|
58,363
|
|
|
$
|
134,113
|
|
|
$
|
192,476
|
|
The Company recorded a net change in fair value
of derivative income of $162,865 and a loss on debt redemption of $13,819 for a total net derivative income of $149,046 for the
year ended December 31, 2013.
Willow Creek Capital Convertible Promissory
Note
On April 2, 2013, the Company entered into
a nine-month secured convertible promissory note debt financing agreement with Willow Creek Capital, LLC, for $244,200, bearing
interest at a rate of 12% per annum and maturing October 1, 2013. The note also includes a 10% OID of $20,000 based on the consideration
funded, prepaid interest of $22,200 and $2,000 in legal and other expense. The Company also paid holder an origination fee in the
amount of $109,890 in 144 Stock (366 post-split shares) at the closing bid price of the Company’s common stock. The holder
may require the Company to convert the outstanding principal balance (including any unpaid interest) into shares of restricted
common stock at any time after the six months term of the note. The common stock issued will be valued using a conversion factor
of 80% the average of the lowest two (2) trading prices common shares during the twenty (20) trading day period ending on the latest
complete trading day prior to the conversion date. If the average two (2) lowest trading prices is less than $0.33, then the conversion
factor will be reduced to 70%. The holder will be entitled to purchase from the Company five year warrants expiring April 2, 2018
to purchase 122 post-split shares of ERF common stock at an exercise price of $300.00 or the per-share price at which the common
stock is sold in an underwritten public offering that closes on or before the date that is six (6) months from the issue date,
as may be adjusted from time to time pursuant to the terms and conditions of this Warrant.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
The Willow Creek promissory note was determined
to include various embedded derivative liabilities. The derivative liabilities are the conversion feature; conversion price full
ratchet reset feature and the redemption option (compound embedded derivative liability). At the date of issuance of the Willow
Creek note, compound embedded derivative liabilities were measured at fair value using either quoted market prices of financial
instruments with similar characteristics or other valuation techniques. These derivative liabilities will be marked-to-market each
quarter with the change in fair value recorded in the statement of operations. The Company uses the effective interest method to
record interest expense from the accretion of the debt discount and from the accretion of unamortized discount upon conversion
which totaled $244,200 for the year ended December 31, 2013. The Company is not in compliance with all the provisions of the note
causing an automatic acceleration of the outstanding balance of $244,200 to $293,040. The note will accrue interest at a rate of
12% from October 1, 2013 until April 1, 2014 and thereafter at a rate of 18% per annum. The note is recorded as a current liability.
The following table summarizes the convertible debt activity for
the period from April 2, 2013 through December 31, 2013:
Description
|
|
Willowcreek
|
|
|
Compound Derivative Liability
|
|
|
Total
|
|
Fair value of issuances at inception
|
|
$
|
293,040
|
|
|
$
|
–
|
|
|
$
|
293,040
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(244,200
|
)
|
|
|
255,000
|
|
|
|
10,800
|
|
Change in fair value
|
|
|
244,200
|
|
|
|
(203,724
|
)
|
|
|
40,476
|
|
Conversions
|
|
|
(65,240
|
)
|
|
|
–
|
|
|
|
(65,240
|
)
|
Fair value at December 31, 2013
|
|
$
|
227,800
|
|
|
$
|
51,276
|
|
|
$
|
279,076
|
|
The Company recorded a net change in fair value
of derivative income of $133,589 for the year ended December 31, 2013.
Vista Capital Convertible Promissory Note
On April 4, 2013, the Company entered into
a six-month secured convertible promissory note debt financing agreement with Vista Capital Investments, LLC, for $60,500, bearing
interest at a rate of 12% per annum and maturing October 4, 2013. The note also includes a 10% OID of $5,000 based on the consideration
funded and prepaid interest of $5,500. The Company also paid holder an origination fee in the amount of $21,175 in 144 Stock (84
post-split shares) at the closing bid price of the Company’s common stock. The holder may require the Company to convert
the outstanding principal balance (including any unpaid interest) into shares of restricted common stock at any time after the
six months term of the note. The common stock issued will be valued using a conversion factor of 80% the average of the lowest
two (2) trading prices common shares during the twenty (20) trading day period ending on the latest complete trading day prior
to the conversion date. If the average two (2) lowest trading prices is less than $0.33, then the conversion factor will be reduced
to 70%. The holder will be entitled to purchase from the Company five year warrants expiring April 4, 2018 to purchase 36 post-split
shares of ERF common stock at an exercise price of $320.00 or the per-share price at which the common stock is sold in an underwritten
public offering that closes on or before the date that is six (6) months from the issue date, as may be adjusted from time to time
pursuant to the terms and conditions of this Warrant.
The Vista promissory note was determined to
include various embedded derivative liabilities. The derivative liabilities are the conversion feature; conversion price full ratchet
reset feature and the redemption option (compound embedded derivative liability). At the date of issuance of the Vista note, compound
embedded derivative liabilities were measured at fair value using either quoted market prices of financial instruments with similar
characteristics or other valuation techniques. These derivative liabilities will be marked-to-market each quarter with the change
in fair value recorded in the statement of operations. The Company uses the effective interest method to record interest expense
from the accretion of the debt discount and from the accretion of unamortized discount upon conversion which totaled $60,500 for
the year ended December 31, 2013. The Company is not in compliance with all the provisions of the note causing an automatic acceleration
of the outstanding balance of $60,500 to $72,600. The note will accrue interest at a rate of 12% from October 4, 2013 until April 3, 2014 and thereafter at a rate of 18% per annum.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
The following table summarizes the convertible
debt activity for the period from April 4, 2013 through December 31, 2013:
Description
|
|
Vista
|
|
|
Compound Derivative Liability
|
|
|
Total
|
|
Fair value of issuances at inception
|
|
$
|
72,600
|
|
|
$
|
–
|
|
|
$
|
72,600
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(60,500
|
)
|
|
|
70,967
|
|
|
|
10,467
|
|
Change in fair value
|
|
|
60,500
|
|
|
|
(33,451
|
)
|
|
|
27,049
|
|
Conversions
|
|
|
(22,042
|
)
|
|
|
–
|
|
|
|
(22,042
|
)
|
Fair value at December 31, 2013
|
|
$
|
50,558
|
|
|
$
|
37,516
|
|
|
$
|
88,074
|
|
The Company recorded a net change in fair value
of derivatives income of $8,731 for the year ended December 31, 2013.
TCA Global Convertible Promissory Note
On June 28, 2013, the Company entered
into a twelve-month secured convertible promissory note debt financing agreement with TCA Global Credit Master Fund for
$1,500,000, bearing interest at a rate of 12% per annum and maturing July 28, 2014. Under a subsequent modified agreement
dated March 25, 2014, TCA has agreed to restructure the agreement and extend the maturity date to November 15
th
,
2014. The Company in consideration has agreed to a $75,000 restructuring fee to be added to the sum of the principal balance
including a $40,791 interest charge to be paid in March and nominal legal fees. The monthly principal and interest payments
will be $149,609 per month. At December 31, 2013, the outstanding principal balance of the TCA Global convertible promissory
note totaled $1,019,000. The note also includes $153,300 in commitment fees; due diligence fees; document review fees;
service fees; legal; and other expense. The holder may require the Company to convert the outstanding principal balance
(including any unpaid interest) into shares of restricted common stock at any time during the twelve months term of the note
or thereafter. The common stock issued will be valued using a conversion factor of 85% the average VWAP trading price during
the five (5) trading day period ending on the latest complete trading day prior to the conversion date.
The TCA Global promissory note was determined
to include various embedded derivative liabilities. The derivative liabilities are the conversion feature and the redemption option
(compound embedded derivative liability). At the date of issuance of the TCA Global note, compound embedded derivative liabilities
were measured at fair value using either quoted market prices of financial instruments with similar characteristics or other valuation
techniques. These derivative liabilities will be marked-to-market each quarter with the change in fair value recorded in the statement
of operations. The Company uses the effective interest method to record interest expense from the accretion of the debt discount
and from the accretion of unamortized discount upon conversion which totaled $33,989 for the year ended December 31, 2013. The
estimated debt accretion for subsequent years is $69,168 and $35,155 for years ending December 31, 2014 and 2015, respectively.
The following table summarizes the convertible
debt activity for the period from June 28, 2013 through December 31, 2013:
Description
|
|
TCA Global
|
|
|
Compound Derivative Liability
|
|
|
Total
|
|
Fair value of issuances at inception
|
|
$
|
1,500,000
|
|
|
$
|
–
|
|
|
$
|
1,500,000
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(138,312
|
)
|
|
|
138,312
|
|
|
|
–
|
|
Change in fair value
|
|
|
33,989
|
|
|
|
(109,596
|
)
|
|
|
(75,607
|
)
|
Conversions
|
|
|
(480,237
|
)
|
|
|
–
|
|
|
|
(480,237
|
)
|
Fair value at December 31, 2013
|
|
$
|
915,440
|
|
|
$
|
28,716
|
|
|
$
|
944,156
|
|
The Company recorded a net change in fair value
of derivatives income of $109,596 for the year ended December 31, 2013.
Group 10 Holdings Convertible Promissory Note
On October 3, 2013, the Company entered into
a twelve-month unsecured convertible promissory note debt financing agreement with Group 10 Holdings, LLC, for $157,500, bearing
interest at a rate of 12% per annum and maturing October 2, 2014. The note also includes a 5% OID of $7,500 based on the consideration
funded. The Company also paid holder a commitment fee in the amount of $45,000 in 144 Stock (1,125 post-split shares) at the closing
bid price of the Company’s common stock. The holder may require the Company to convert the outstanding principal balance
(including any unpaid interest) into shares of restricted common stock at any time after the twelve months term of the note. The
common stock issued will be valued using a conversion factor of 55% multiplied by the lowest closing bid price of the (20) trading
days prior to the conversions, which represents a discount rate of 45%.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
The Group 10 Holdings promissory note was determined
to include various embedded derivative liabilities. The derivative liabilities are the conversion feature; conversion price full
ratchet reset feature and the redemption option (compound embedded derivative liability). At the date of issuance of the Group
10 note, compound embedded derivative liabilities were measured at fair value using either quoted market prices of financial instruments
with similar characteristics or other valuation techniques. These derivative liabilities will be marked-to-market each quarter
with the change in fair value recorded in the statement of operations. The Company uses the effective interest method to record
interest expense from the accretion of the debt discount and from the accretion of unamortized discount upon conversion which totaled
$14,155 for the year ended December 31, 2013. The note will accrue interest at a rate of 12% from October 3, 2013 until October
2, 2014 and thereafter at a rate of 18% per annum.
The following table summarizes the convertible
debt activity for the period from October 3, 2013 through December 31, 2013:
Description
|
|
Group 10
|
|
|
Compound Derivative Liability
|
|
|
Total
|
|
Fair value of issuances at inception
|
|
$
|
157,500
|
|
|
$
|
–
|
|
|
$
|
157,500
|
|
Fair value of issuances during 2013 (debt discount)
|
|
|
(157,500
|
)
|
|
|
304,519
|
|
|
|
147,019
|
|
Change in fair value
|
|
|
14,155
|
|
|
|
–
|
|
|
|
14,155
|
|
Conversions
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
Fair value at December 31, 2013
|
|
$
|
14,155
|
|
|
$
|
304,519
|
|
|
$
|
318,674
|
|
The Company recorded a net change in fair value
of derivatives expense of $51,996 for the year ended December 31, 2013.
Capital Leases
Agility Lease Fund, LLC
Included in
property and equipment at December 31, 2012, the capitalized equipment is fully amortized. The equipment and one of the Company's
bank accounts were the primary collateral securing the financing along with a guarantee by the Company. This lease was repaid in
January 2012.
Banc Leasing Inc.
Included in property
and equipment at December 31, 2013, the cost of the equipment was $610,900 and the accumulated amortization was $493,811. Amortization
of assets under capital leases is included in depreciation expense. The equipment is the primary collateral securing the financing.
Advantage Leasing Inc.
Included in vehicles
at December 31, 2013, the cost of the vehicles was $273,443 and the accumulated amortization was $157,082. Amortization of assets
under capital leases is included in depreciation expense. The vehicles are the primary collateral securing the financing.
Legacy Laser Services Dallas, LLC
Included
in property and equipment at December 31, 2013, the cost of the equipment was $155,348 and the accumulated amortization was $32,364.
Amortization of assets under capital leases is included in depreciation expense. The equipment is the primary collateral securing
the financing.
The following is a schedule by years of future minimum lease payments
under capital leases together with the present value of the net minimum lease payments as of December 31, 2013 (in thousands):
Year Ending December 31,
|
|
2014
|
|
$
|
335
|
|
2015
|
|
|
159
|
|
2016
|
|
|
63
|
|
Thereafter
|
|
|
–
|
|
Total minimum lease payments
|
|
|
557
|
|
Less amount representing interest
|
|
|
(131
|
)
|
Present value of net minimum lease payments
|
|
|
426
|
|
Current maturities of capital lease obligations
|
|
|
(252
|
)
|
Long-term portion of capital lease obligations
|
|
$
|
174
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 12 - COMMITMENTS
Leases and License Agreements
For the years ended December 31, 2013 and 2012,
rental expenses of approximately $1,253,000 and $1,058,000, respectively, were incurred. The Company accounts for rent expense
under leases that provide for escalating rentals over the related lease term on a straight-line method. The Company occupies office
and tower facilities under several non-cancelable operating lease agreements expiring at various dates through December 2018, and
requiring payment of property taxes, insurance, maintenance and utilities.
Future minimum lease payments under non-cancelable
operating leases at December 31, 2013 were as follows:
Year Ending December 31,
|
|
Amount
|
|
2014
|
|
|
779
|
|
2015
|
|
|
707
|
|
2016
|
|
|
610
|
|
2017
|
|
|
116
|
|
Thereafter
|
|
|
9
|
|
Total
|
|
$
|
2,221
|
|
Banc Leasing Inc.
During August 2007, the Company entered into
a contract with Banc Leasing Inc. to fund the Company’s US-Banknet System. Each funding is collateralize by the equipment
and normally is repaid over a seven year period with interest established at the date of the inception of the lease. Each lease
has a $1 buyout provision. The details of the capital lease are included in Note 11.
NOTE 13 – COSTS AND ESTIMATED EARNINGS IN EXCESS OF BILLINGS
ON UNCOMPLETED CONTRACTS
Costs and estimated earnings in excess of billings
on uncompleted contracts for the years ended December 31, 2013 and 2012 are summarized as follows (in thousands):
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Costs incurred on uncompleted contracts
|
|
$
|
51
|
|
|
$
|
21
|
|
Estimated profit
|
|
|
57
|
|
|
|
14
|
|
Gross revenue
|
|
|
108
|
|
|
|
35
|
|
Less: billings to date
|
|
|
108
|
|
|
|
–
|
|
Costs and profit in excess of billings
|
|
$
|
–
|
|
|
$
|
35
|
|
Such amounts are included in the accompanying
balance sheets at December 31, 2013 and 2012, are summarized as follows (in thousands):
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Cost and estimated earnings in excess of billings on uncompleted contracts
|
|
$
|
–
|
|
|
$
|
35
|
|
|
|
|
|
|
|
|
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
–
|
|
|
$
|
35
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
NOTE 14 - RELATED PARTY TRANSACTIONS
In January 2011, the Company entered into an
agreement for annual professional services with Synchton Incorporated (“Synchton”), an affiliate of Scott Cubley, the
adult son of Dr. Cubley, for consulting services. The agreement requires Synchton to provide a minimum commitment of 50 hours per
month and we are obligated to pay Synchton $3,000 per month plus an additional $120 per hour for excess hours greater than the
required 50 hours per month in cash or shares of common stock. This agreement is automatically renewable on each anniversary date
and can be terminated by us by providing a notice of termination at least ninety days prior to the anniversary date. For the years
ended December 31, 2013 and 2012, total fees incurred by the Company under the agreement were $66,000 and $36,000, respectively.
In January 2012, the Company and Brian Cubley,
the adult son of Dr. Cubley, entered into an employment agreement pursuant to which he would serve as the director of administration
through December 31, 2015, during which time he will be paid an annual salary of $150,000, $24,000 of which will be paid through
the issuance of Company common stock. During the year ended December 31, 2013, Mr. Cubley was paid $131,000 cash, $19,000 of which
was paid through the issuance of 67 post-split shares of Company common stock. During the year ended December 31, 2012, Mr. Cubley
was paid $150,000 cash and $24,000 of equity through issuance of 28 post-split shares of common stock. Mr. Cubley will also be
eligible to earn up to 525 shares of common stock and a warrant to purchase up to 938 shares of common stock upon us achieving
certain financial milestones. If Mr. Cubley’ agreement is terminated by us without cause, Mr. Cubley will be entitled to
receive the remainder of the salary due under the agreement for the remainder of the term, automatic vesting of all equity awards,
and three-year options to purchase up to 150,000 shares of our common stock. At December 31, 2013, Mr. Cubley was paid a $7,000
bonus for achieving certain financial milestones.
In May 2013, the Company entered into a capital
lease agreement with Legacy Laser Services Dallas, LLC and (Affiliate). Manny M. Carter is a Managing Member of Legacy Laser Services
and a current Board Member of ERF Wireless Inc. At December 31, 2013, the outstanding balance on the capital leases totaled $181,000.
The payment terms are $9,947 per month including interest, at a rate of 42% per annum. The capital leased equipment is to be utilized
in our networks in oil and gas exploration regions. The equipment is the primary collateral securing the financing.
For the year ended December 31, 2013, the Company
issued 36,784 post-split shares of its common stock for the settlement of $1,808,739 of principal and $349,261 of accrued interest
for a total principal and interest amount of $2,158,000 owed to Angus Capital Partners. The Company issued common stock at an average
price of $58.67 per share calculated based on the closing price the day the debt was settled. At December 31, 2013, Angus Capital
Partners and ERF Wireless, Inc. both agreed to reduce the interest rate from the current 12% per annum to 3% per annum retroactive
to January 1, 2013 and extend the maturity date of the revolving note to December 31, 2017, while maintaining the maximum Line
of Credit of $12 million. The Company in consideration has accepted the return and cancellation of 36,784 common shares (post-split)
of Company common stock issued for the Line of Credit conversions during 2013. The Company has accordingly reversed the payment
of principal and interest of $2,158,000 in December 2013 and subsequently received the canceled shares in February 2014. See Note
11 for additional information on this facility.
Additionally for the year ended December 31,
2013, the Company issued 1,763,000 shares of its Series A Preferred Stock to Angus Capital for the settlement of principal amount
of $35,260 of debt. The Company issued Series Preferred A Stock at an average price of $.02 per share or $8.00 (post-split) per
share calculated based on the closing price of the common stock the day the debt was settled.
Under current accounting standards ASC 470-50-40-2,
the extinguishment of related party debt for equity securities is considered a capital transaction and, accordingly, no gain or
loss on the extinguishment is recognized in the statement of operations. If this was not a related party transaction, a loss of
$299,710 would have been recognized for the year ended December 31, 2013.
For the year ended December 31, 2012, the Company
issued 5,556 post-split shares of its common stock for the settlement of $2,122,385 of principal amount of $2,589,000 owed to Angus
Capital Partners. The Company issued common stock at an average price of $465.98 per share calculated based on the closing price
the day the debt was settled.
Additionally for the year ended December 31,
2012, the Company issued 118,095 shares of its Series A Preferred Stock to Angus Capital for the settlement of principal amount
of $124,000 of debt. The Company issued Series Preferred A Stock at an average price of $1.05 per share calculated based on the
closing price of the common stock the day the debt was settled.
Under current accounting standards ASC 470-50-40-2
the extinguishment of related party debt for equity securities is considered a capital transaction and, accordingly, no gain or
loss on the extinguishment is recognized in the statement of operations. If this was not a related party transaction, a gain of
$10,850 would have been recognized for the year ended December 31, 2012.
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
Certain family related trusts are participants
in the Angus Capital revolving credit facility. H. Dean Cubley holds the investment and voting power over certain of these family
related trusts while Scott Cubley and Brian Cubley, the sons of H. Dean Cubley, have the investment and voting power over the remaining
other family trusts.
NOTE 15 - INDUSTRY SEGMENTS
This summary reflects the Company's current segments, as described
below.
Energy Broadband, Inc. (EBI)
EBI provides wireless connectivity to rural
oil and gas locations primarily via MBT’s. EBI provides wireless broadband products and services focusing primarily on commercial
customers providing high speed bandwidth to rural North America to serve the oil and gas sector. All sales from external customers
are located within the United States and Canada.
Wireless Bundled Services Division (WBS)
WBS provides wireless broadband products and
services to commercial and individual customers throughout the wireless industry. The Company is in the early stages of building
and acquiring a seamless wireless broadband network in certain regions of North America to serve private entities, cities, municipalities
and the general public. All sales from external customers are located within the United States.
Enterprise Network Services (ENS)
ENS provides product and service to operate
an enterprise-class encrypted wireless banking network business. Also, ENS provides the CryptoVue System consisting of software,
site-based hardware devices and servers to perform network encryption; contracts for the construction, operation, monitoring and
maintenance of fixed wireless networks for banking, healthcare and educational customers; trade names, equipment and software,
including the software architecture and design.
For the year ended December 31, 2013 (in thousands)
Year Ended December 31, 2013
|
|
EBI
|
|
|
WBS
|
|
|
ENS
|
|
|
Total Segment
|
|
|
ERF Corporate
|
|
|
Total Consolidated
|
|
Revenue
|
|
$
|
4,311
|
|
|
$
|
2,441
|
|
|
$
|
404
|
|
|
$
|
7,156
|
|
|
$
|
–
|
|
|
$
|
7,156
|
|
Segment income (loss) from operations
|
|
|
124
|
|
|
|
(1,316
|
)
|
|
|
(42
|
)
|
|
|
(1,234
|
)
|
|
|
(3,284
|
)
|
|
|
(4,518
|
)
|
Total assets
|
|
|
3,002
|
|
|
|
1,352
|
|
|
|
385
|
|
|
|
4,739
|
|
|
|
333
|
|
|
|
5,072
|
|
Capital expenditures
|
|
|
361
|
|
|
|
211
|
|
|
|
–
|
|
|
|
572
|
|
|
|
12
|
|
|
|
584
|
|
Depreciation
|
|
|
855
|
|
|
|
814
|
|
|
|
234
|
|
|
|
1,903
|
|
|
|
32
|
|
|
|
1,935
|
|
For the year ended December 31, 2012 (in thousands)
Year Ended December 31,
2012
|
|
EBI
|
|
|
WBS
|
|
|
ENS
|
|
|
Total Segment
|
|
|
ERF Corporate
|
|
|
Total Consolidated
|
|
Revenue
|
|
$
|
4,642
|
|
|
$
|
2,306
|
|
|
$
|
380
|
|
|
$
|
7,328
|
|
|
$
|
–
|
|
|
$
|
7,328
|
|
Segment income (loss) from operations
|
|
|
609
|
|
|
|
(534
|
)
|
|
|
(238
|
)
|
|
|
(163
|
)
|
|
|
(3,441
|
)
|
|
|
(3,604
|
)
|
Total assets
|
|
|
3,284
|
|
|
|
2,030
|
|
|
|
675
|
|
|
|
5,989
|
|
|
|
282
|
|
|
|
6,271
|
|
Capital expenditures
|
|
|
789
|
|
|
|
905
|
|
|
|
5
|
|
|
|
1,699
|
|
|
|
13
|
|
|
|
1,712
|
|
Depreciation
|
|
|
707
|
|
|
|
654
|
|
|
|
234
|
|
|
|
1,595
|
|
|
|
48
|
|
|
|
1,643
|
|
Reconciliation of Segment Assets to Total Assets
|
|
December 31, 2013
|
|
|
December 31, 2012
|
|
Total segment assets
|
|
$
|
4,739
|
|
|
$
|
5,989
|
|
Total corporate assets
|
|
|
333
|
|
|
|
282
|
|
Total assets
|
|
$
|
5,072
|
|
|
$
|
6,271
|
|
ERF WIRELESS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2013
The accounting policies of the reportable segments
are the same as those described in Footnote 1. The Company evaluates the performance of its operating segments based on income
before net interest expense, income taxes, depreciation and amortization expense, accounting changes and non-recurring items.
For the year ended December 31, 2013 one customer
accounted for $165,000 of ENS revenues and two customers accounted for $3,084,000 of EBI Division revenues. One customer accounted
for $104,000 of ENS revenues and two customers accounted for $4,086,000 of EBI revenues for the year ended December 31, 2012.
NOTE 16 - SUBSEQUENT EVENTS
During the first fiscal quarter of 2014, the
Company issued 698,788 shares of common stock valued at approximately $40,500 for services rendered, debt, and conversion of preferred
stock.
Subsequent to December 31, 2013, the investor
financing agreement was modified January 2014, extending the maturity date to April 15, 2014. Both parties have renegotiated the
subset interest rate from .5% interest per day on a 360 day calendar year to 12% rate per annum retroactive to March 23, 2013.
The Company also agreed to additional consideration of 5,000 of Preferred A shares to be issued as long as the note remains unpaid
and a $50,000 penalty to be added to principal in January 2014.
Subsequent to December 31, 2013, TCA Global
Credit Master Fund, effective March 25, 2014, has agreed to restructure the loan agreement and extend the maturity date to November
15
th
, 2014. The Company in consideration has agreed to a $75,000 restructuring fee to be added to the sum of the principal
balance including a $40,791 interest charge to be paid in March and nominal legal fees.
Subsequent to December 31, 2013, the Company,
received conversion notices from the various debt holders and made conversions toward the Tonaquint, JMJ, and Willow Creek convertible
promissory notes of $49,000, $51,000, and $31,000, respectively and issued stock of 45,674, 108,500 and 37,148, respectively.