The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 — ACCOUNTING POLICIES AND NATURE OF OPERATIONS
A summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements follows. References to fiscal years below are denoted with the word “Fiscal” and the associated year.
Principles of Consolidation and Nature of Operations
Envela and its subsidiaries engage in diverse business activities within the re-commerce sector. These activities include being one of the nation’s premier authenticated re-commerce retailers of luxury hard assets; providing end-of-life asset recycling; offering data destruction and IT asset management; and providing products, services, and solutions to industrial and commercial companies. Envela operates primarily via two segments. Its commercial-services segment is led by subsidiary ECHG, and its direct-to-consumer segment is led by subsidiary DGSE. Envela reports its revenue and operating expenses based on these two operating segments. We also include segment information in the notes to our financial statements. Envela is a Nevada corporation, headquartered in Irving, Texas.
Envela primarily makes a resale marketplace for previously-owned products via its two business segments, a direct-to-consumer business (DGSE) and a commercial services business (ECHG). Our direct-to-consumer portfolio primarily operates multiple brick-and-mortar and online marketplaces. Where our commercial services portfolio offers custom re-commerce solutions to meet the needs of diverse clients, including Fortune 500 companies.
For additional business operations for both DGSE and ECHG, see Note 10 – Segment Information..
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and include the accounts of the Company and its subsidiaries. All material intercompany transactions and balances have been eliminated.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents. The carrying amounts reported in the consolidated balance sheets approximate fair value.
Inventories
DGSE’s inventory is valued at the lower of cost or net realizable value (“NRV”). The Company acquires a majority of its inventory from individual customers, including pre-owned jewelry, watches, bullion, rare coins and collectibles. The Company acquires these items based on its own internal estimate of the fair market value of the items at the time of purchase. DGSE considers factors such as the current spot market price of precious metals and current market demand for the items being purchased. DGSE supplements these purchases from individual customers with inventory purchased from wholesale vendors. These wholesale purchases of new merchandise can take the form of full asset purchases, or consigned inventory. Consigned inventory is accounted for on the Company’s consolidated balance sheet with a fully offsetting contra account so that consigned inventory has a net zero balance. The majority of the Company’s inventory has some component of its value that is based on the spot market price of precious metals. Because the overall market value for precious metals regularly fluctuates, these fluctuations could have either a positive or negative impact on the value of the Company’s inventory and could positively or negatively impact the profitability of the Company. The Company regularly monitors these fluctuations to evaluate any necessary impairment to its inventory.
ECHG’s inventory principally includes processed and unprocessed electronic scrap materials. The value of the material is derived from recycling the precious and other scrap metals included in the scrap. The processed and unprocessed materials are carried at the lower of the average cost of the material during the month of purchase or NRV. The in-transit material is carried at lower of cost or market using the retail method. Under the retail method the valuation of the inventory at cost and the resulting gross margins are calculated by applying a cost to retail ratio to the retail value of the inventory.
The inventory listed in Note 3, and for the time period until November 15, 2026, is pledged as collateral against the $3,500,000 FSB line of credit and the FSB notes with DGSE and ECHG. For the FSB notes, see Note 9 – Long-Term Debt.
PART II
Item 8
Property and Equipment
Property and equipment are stated at cost. Depreciation on property and equipment is provided for using the straight-line method over the anticipated economic useful lives of the related property. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or asset group be tested for possible impairment, we first compare undiscounted cash flows expected to be generated by the asset or asset group to its carrying value. If the carrying value of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent the carrying value exceeds its fair value. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values, and third-party independent appraisals, as considered necessary. There were no impairments recorded during Fiscal 2022 and Fiscal 2021.
Expenditures for maintenance and repairs are charged against income as incurred; betterments that increase the value or materially extend the life of the related assets are capitalized. When assets are sold or retired, the cost and accumulated depreciation are removed from the accounts and any gain or loss is recorded to current operating income.
Impairment of Long-Lived Assets, Amortized Intangible Assets and Goodwill
The Company performs impairment evaluations of its long-lived assets, including property, equipment, and intangible assets with finite lives whenever business conditions or events indicate that those assets may be impaired. When the estimated future undiscounted cash flows to be generated by the assets are less than the carrying value of the long-lived assets, the assets are written down to fair market value and a charge is recorded to current operations. Based on the Company’s evaluations, no impairment was required as of December 31, 2022 or 2021.
Goodwill is evaluated for impairment annually in the fourth quarter, or when there is reason to believe that the value has been diminished or impaired. Evaluations for possible impairment are based upon a comparison of the estimated fair value of the reporting segment to which the goodwill has been assigned, versus the sum of the carrying value of the assets and liabilities of that segment including the assigned goodwill value. Goodwill is tested at the segment level and is the only intangible asset with an indefinite life on the balance sheet.
Financial Instruments
The carrying amounts reported in the consolidated balance sheets for cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair value because of the immediate or short-term maturity of these financial instruments. The carrying amounts reported for the notes receivable and notes payable approximate fair value because the underlying instruments have an interest rate that reflects current market rates. None of these instruments are held for trading purposes.
Advertising Costs
DGSE’s advertising costs are expensed as incurred and amounted to $723,889 and $406,775 for Fiscal 2022 and Fiscal 2021, respectively. ECHG’s advertising costs are expensed as incurred and amounted to $49,977 and $52,617 For Fiscal 2022 and Fiscal 2021, respectively.
Accounts Receivable
Given the generally low level of accounts receivable for DGSE, the Company uses a simplified approach to calculate a general bad debt reserve. An allowance is calculated for each aging “bucket,” based on the risk profile of that bucket. For example, based on our historical experience, we have chosen not to place any reserve on amounts that are less than 60 days past due. From there the reserve amount escalates: 10% reserve on amounts over 60 but less than 90 days past due, 25% on amounts over 90 but less than 120 past due, and 75% on amounts over 120 days past due. The account receivables past 120 days past due are reviewed quarterly and if they are deemed uncollectable will be written off against the reserve.
For Fiscal 2022 and 2021, besides the normal timing to clear credit cards and financing collections, DGSE’s accounts receivable balance consisted of wholesale dealers that are current, therefore no reserve was established as of December 31, 2022 and 2021. Once a reserve is established, and an amount is considered to be uncollectable it is to be written off against the reserve. We revisit the reserve periodically, but no less than annually, with the same analytical approach in order to determine if the reserve needs to be increased or decreased, based on the risk profile of open accounts receivable at that point.
PART II
Item 8
ECHG has a more sizable accounts receivable balance of $7,110,535 at December 31, 2022 and $6,661,042 as of December 31, 2021. Collectability of accounts receivable are viewed on an ongoing basis which includes historical payment rates. Upon evaluating the trade receivables balance for historical payment rates, we follow the simplified approach allowance methodology, as mentioned above. We reserved $51,735 for Fiscal 2022 and $1,583 for Fiscal 2021.
A summary of the Allowance for Doubtful Accounts is presented below:
| | December 31, | |
| | 2022 | | | 2021 | |
| | | | | | |
Beginning Balance | | $ | 1,583 | | | $ | - | |
Bad debt expense (+) | | | 120,554 | | | | 83,003 | |
Receivables written off (-) | | | (70,403 | ) | | | (81,420 | ) |
Ending Balance | | $ | 51,734 | | | $ | 1,583 | |
Notes Receivable
ECHG holds two notes receivable from CExchange as of December 31, 2022 and 2021. During Fiscal 2021, management learned the two notes may not have been recoverable. Management reserved the full amount of the outstanding and unpaid notes receivable of $900,000 and wrote-off the outstanding and unpaid accrued interest associated with the notes receivable of $49,174. The notes receivable of $900,000 and $49,174 of accrued interest receivable were charged to other expense during Fiscal 2021. Subsequent to reserving the note of $900,000 during Fiscal 2021, a partial payment was received of $61,353, reducing the amount of the reserve to $838,647, as of December 31, 2021. On October 25, 2022, ECHG received $260,397 of the reserved $838,647 notes receivable. Upon receipt of the partial payment, management believed, from the information available, that the remaining and unpaid notes receivable of $578,250, would probably be received in full. The reserve was reduced to $0, recording $838,647 as other income, thereby restoring the balance of the notes receivable, net to $578,250, as of December 31, 2022. The full payment of the remaining $578,250 was received on January 17, 2023. Interest receivable was written off against the reserve in Fiscal 2021. See Note 18 – Subsequent Events for interest received.
Short-Term Financing
On November 23, 2021, the Company secured a 36 month line of credit from FSB for $3,500,000 at 3.1% annual interest rate with a maturity date of November 23, 2024. As of December 31, 2022, and December 31, 2021, the line of credit had a principal and outstanding balance of $0 and $1,700,000, respectively, with accrued and unpaid interest balance of $0 as of December 31, 2022 and $6,005 as of December 31, 2021.
Income Taxes
Income taxes are accounted for under the asset and liability method prescribed by U.S. GAAP. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recorded to reduce the carrying amounts of deferred tax assets unless it is more likely than not such assets will be realized.
PART II
Item 8
The Company accounts for its position in tax uncertainties in accordance with U.S. GAAP. The guidance establishes standards for accounting for uncertainty in income taxes. The guidance provides several clarifications related to uncertain tax positions. Most notably, a “more likely-than-not” standard for initial recognition of tax positions, a presumption of audit detection and a measurement of recognized tax benefits based on the largest amount that has a greater than 50 percent likelihood of realization. U.S. GAAP requires a two-step process to determine the amount of tax benefit to be recognized in the financial statements. First, the Company must determine whether any amount of the tax benefit may be recognized. Second, the Company determines how much of the tax benefit should be recognized (this would only apply to tax positions that qualify for recognition). The Company has not taken a tax position that, if challenged, would have a material effect on the financial statements or the effective tax rate during the years ended December 31, 2022 and 2021.
The Company currently believes that its significant filing positions are highly certain and that all of its other significant income tax filing positions and deductions would be sustained upon audit or the final resolution would not have a material effect on the consolidated financial statements. Therefore, the Company has not established any significant reserves for uncertain tax positions. The Company recognizes accrued interest and penalties resulting from audits by tax authorities in the provision for income taxes in the consolidated statements of operations. During Fiscal 2022 and Fiscal 2021, the Company did not incur any federal income tax interest or penalties.
Revenue Recognition
Accounting Standards Codification (“ASC 606”) provides guidance to identify performance obligations for revenue-generating transactions. The initial step is to identify the contract with a customer created with the sales invoice or a repair ticket. Secondly, to identify the performance obligations in the contract as we promise to deliver the purchased item or promised repairs in return for payment or future payment as a receivable. The third step is determining the transaction price of the contract obligation as in the full ticket price, negotiated price or a repair price. The next step is to allocate the transaction price to the performance obligations as we designate a separate price for each item. The final step in the guidance is to recognize revenue as each performance obligation is satisfied.
PART II
Item 8
The following disaggregation of total revenue is listed by sales category and segment for the years ended December 31, 2022 and 2021:
| | For the Years Ended | |
| | December 31, 2022 | | | December 31, 2021 | |
| | Revenues | | | Gross Profit | | | Margin | | | Revenues | | | Gross Profit | | | Margin | |
DGSE | | | | | | | | | | | | | | | | | | |
Resale | | $ | 122,468,154 | | | | 14,240,795 | | | | 11.6 | % | | $ | 89,146,783 | | | | 11,022,162 | | | | 12.4 | % |
Recycled | | | 8,639,279 | | | | 1,993,644 | | | | 23.1 | % | | | 7,572,476 | | | | 1,586,000 | | | | 20.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 131,107,433 | | | | 16,234,439 | | | | 12.4 | % | | | 96,719,259 | | | | 12,608,162 | | | | 13.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
ECHG | | | | | | | | | | | | | | | | | | | | | | | | |
Resale | | | 39,747,631 | | | | 22,119,853 | | | | 55.7 | % | | | 32,540,366 | | | | 14,570,092 | | | | 44.8 | % |
Recycled | | | 11,830,790 | | | | 6,472,794 | | | | 54.7 | % | | | 11,706,453 | | | | 4,042,905 | | | | 34.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 51,578,421 | | | | 28,592,647 | | | | 55.4 | % | | | 44,246,819 | | | | 18,612,997 | | | | 42.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 182,685,854 | | | $ | 44,827,086 | | | | 24.5 | % | | $ | 140,966,078 | | | $ | 31,221,159 | | | | 22.1 | % |
For DGSE, revenue for monetary transactions (i.e., cash and receivables) with dealers and the retail public are recognized when the merchandise is delivered, and payment has been made either by immediate payment or through a receivable obligation at one of our over-the-counter retail stores. Revenue is recognized upon the shipment of goods when retail and wholesale customers have fulfilled their obligation to pay, or promise to pay, through e-commerce or phone sales. Shipping and handling costs are accounted for as fulfillment costs after the customer obtains control of the goods.
Crafted-precious-metal items at the end of their useful lives are sold for its precious metal contained. The metal is assayed to determine the precious metal content, a price is agreed upon and payment is made usually within two days. Revenue is recognized from the sale once the performance obligation is satisfied.
In limited circumstances, merchandise is exchanged for similar merchandise and/or monetary consideration with both dealers and retail customers, for which revenue is recognized in accordance with Accounting Standards Codification (“ASC”) 845, Nonmonetary Transactions. When merchandise is exchanged for similar merchandise and there is no monetary component to the exchange, there is no revenue recognized. Instead, the basis of the merchandise relinquished becomes the basis of the merchandise received, less any indicated impairment of value of the merchandise relinquished. When merchandise is exchanged for similar merchandise and there is a monetary component to the exchange, revenue is recognized to the extent of the monetary assets received that determines the cost of sale based on the ratio of monetary assets received to monetary and non-monetary assets received multiplied by the cost of the assets surrendered.
PART II
Item 8
The Company offers the option of third-party financing for customers wishing to borrow money for the purchase. The customer applies on-line with the third party and upon going through the credit check will be approved or denied. If accepted, the customer is allowed to purchase according to the limits set by the finance company. Revenue is recognized from the sale upon the promise of the financing company to pay.
DGSE’s return policy covers retail transactions. In some cases, customers may return a product purchased within 30 days of the receipt of the items for a full refund. Also, in some cases customers may cancel the sale within 30 days of making a commitment to purchase the items. Additionally, a customer may return an item for full refund if they can demonstrate that the item is not authentic, or there was an error in the description of the piece. Returns are accounted for as a reversal of the original transaction, with the effect of reducing revenues, and cost of sales, and returning the merchandise to inventory. DGSE has established an allowance for estimated returns related to Fiscal 2022 sales, which is based on our review of historical returns experience and reduces our reported revenues and cost of sales accordingly. As of December 31, 2022 and 2021, our allowance for returns remained the same at approximately $28,000 for both years.
A significant amount of revenue (17.9%) stems from sales to one precious metals partner, which relationship constitutes Envela’s single largest source of revenues for Fiscal 2022. However, the Company believes that the products it sells is marketable to numerous sources at competitive prices.
ECHG has several revenue streams and recognize revenue according to ASC 606 at an amount that reflects the consideration to which the entities expect to be entitled in exchange for transferring goods or services to the customer. The revenue streams are as follows;
Outright sales are recorded when product is shipped and title transferred. Once the price is established and the terms are agreed to and the product is shipped and title is transferred, the revenue is recognized. ECHG has fulfilled its performance obligation with an agreed upon transaction price, payment terms and shipping the product.
ECHG recognizes refining revenue when our inventory arrives at the destination port and the performance obligation is satisfied by transferring the control of the promised goods that are identified in the customer contract. The initial invoice is recognized in full when our performance obligation is satisfied, as stated in the first sentence. Under the guidance of ASC 606, an estimate of the variable consideration that are expected to be entitled is included in the transaction price stated at the current precious metal spot price and weight of the precious metal. An adjustment to revenue is made in the period once the underlying weight and any precious metal spot price movement is resolved, which is usually around six (6) weeks. Any adjustment from the resolution of the underlying uncertainty is netted with the settlement due from the original contract.
ECHG also provides recycling services according to a Scope of Work (“SOW”). Services are recognized based on the number of units processed by a preset price per unit. Activity reports are produced weekly with the counts and revenue is recognized based on the billing from the weekly reports. Recycling services can be conducted at the ECHG facility, or the recycling services can be performed at the client’s facility. The SOW will determine the charges and whether the service will be completed at the ECHG facility or at the client’s facility. Payment terms are also dictated in the SOW.
Shipping and Handling Costs
Shipping and handling costs amounted to $3,193,742 and $1,367,944, for 2022 and 2021, respectively. Management has determined that shipping and handling costs should be included in cost of goods sold since inventory is what is shipped to and from store locations or to and from vendors.
Taxes Collected from Customers
The Company’s policy is to present taxes collected from customers and remitted to governmental authorities on a net basis. The Company records the amounts collected as a current liability and relieves such liability upon remittance to the taxing authority without impacting revenues or expenses.
Earnings Per Share
Basic earnings per share of Common Stock is computed by dividing net earnings available to holders of our Common Stock by the weighted average number of common shares outstanding for the reporting period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue Common Stock were exercised or converted into Common Stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and warrants outstanding determined using the treasury stock method.
PART II
Item 8
Stock-Based Compensation
The Company accounts for stock-based compensation by measuring the cost of the employee services received in exchange for an award of equity instruments, including grants of stock options, based on the fair value of the award at the date of grant. In addition, to the extent that the Company receives an excess tax benefit upon exercise of an award, such benefit is reflected as cash flow from financing activities in the consolidated statement of cash flows. Stock-based compensation expense for Fiscal 2022 and Fiscal 2021 amounted to $0 for both years. There were 15,000 stock options that remained unexercised as of December 31, 2022 and 2021.
Use of Estimates
The preparation of consolidated 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, liabilities, revenue, and expenses. Examples of estimates and assumptions include: for revenue recognition, determining the nature and timing of satisfaction of performance obligations, and determining the standalone selling price of performance obligations, variable consideration, and other obligations such as product returns and refunds; loss contingencies; the fair value of and/or potential impairment of goodwill and intangible assets for the reporting units; useful lives of our tangible and intangible assets; allowances for doubtful accounts; valuation allowance; the market value of, and demand for, our inventory and the potential outcome of uncertain tax positions that have been recognized on our consolidated financial statements or tax returns. Actual results and outcomes may differ from management’s estimates and assumptions.
New Accounting Pronouncements
In June 2016, the FASB issued a new credit loss accounting standard ASU 2016-13. The new accounting standard introduces the current expected credit losses methodology for estimating allowances for credit losses which will be based on expected losses rather than incurred losses. We will be required to use a forward-looking expected credit loss methodology for accounts receivable, loans and other financial instruments, requiring immediate recognition of management’s estimates of current expected credit losses. The Company completed its review of its methodology based on expected losses and determined that there was no impact to its consolidated financial statements, results of operations or liquidity. The standard will be adopted upon the effective date for us beginning January 1, 2023 by using a modified retrospective transition approach to align the Company’s credit loss methodology with the new standard. Management is evaluating the financial statement implications of ASU 2016-13.
No other recently issued or effective ASU’s had, or are expected to have, a material impact on the Company’s results of operations, financial condition or liquidity.
NOTE 2 — CONCENTRATION OF CREDIT RISK
Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash and cash equivalents and accounts receivable. At times, such amounts exceed federally-insured limits.
A significant amount of revenue (17.9%) stems from sales to one precious metals partner, which relationship constitutes Envela’s single largest source of revenues for Fiscal 2022. However, the Company believes that the products it sells is marketable to numerous sources at competitive prices.
PART II
Item 8
NOTE 3 — INVENTORIES
Inventories consist of the following:
| | December 31, | | | December 31, | |
| | 2022 | | | 2021 | |
DGSE | | | | | | |
Resale | | $ | 16,462,749 | | | $ | 10,422,072 | |
Recycle | | | 46,697 | | | | 11,995 | |
| | | | | | | | |
Subtotal | | | 16,509,446 | | | | 10,434,067 | |
| | | | | | | | |
ECHG | | | | | | | | |
Resale | | | 1,858,519 | | | | 3,350,159 | |
Recycle | | | 387,820 | | | | 264,210 | |
| | | | | | | | |
Subtotal | | | 2,246,339 | | | | 3,614,369 | |
| | | | | | | | |
| | $ | 18,755,785 | | | $ | 14,048,436 | |
PART II
Item 8
NOTE 4 — PROPERTY AND EQUIPMENT
Property and equipment consist of the following:
| | December 31, | | | December 31, | |
| | 2022 | | | 2021 | |
DGSE | | | | | | |
Land | | $ | 1,640,219 | | | $ | 1,640,220 | |
Buildings and improvements | | | 2,798,975 | | | | 2,764,529 | |
Leasehold improvements | | | 1,450,695 | | | | 1,450,695 | |
Machinery and equipment | | | 1,078,595 | | | | 1,056,315 | |
Furniture and fixtures | | | 603,944 | | | | 526,250 | |
Vehicles | | | 22,859 | | | | 22,859 | |
| | | 7,595,287 | | | | 7,460,868 | |
Less: accumulated depreciation | | | (2,651,832 | ) | | | (2,343,923 | ) |
| | | | | | | | |
Sub-Total | | | 4,943,455 | | | | 5,116,945 | |
| | | | | | | | |
ECHG | | | | | | | | |
Leasehold improvements | | | 151,647 | | | | 135,491 | |
Machinery and equipment | | | 1,180,636 | | | | 1,109,306 | |
Furniture and fixtures | | | 145,950 | | | | 145,950 | |
| | | 1,478,233 | | | | 1,390,747 | |
Less: accumulated depreciation | | | (515,673 | ) | | | (212,147 | ) |
| | | | | | | | |
Sub-Total | | | 962,560 | | | | 1,178,600 | |
| | | | | | | | |
Envela | | | | | | | | |
Land | | | 1,106,664 | | | | 1,106,664 | |
Buildings and improvements | | | 2,502,216 | | | | 2,456,324 | |
Machinery and equipment | | | 28,627 | | | | 23,676 | |
| | | 3,637,507 | | | | 3,586,664 | |
Less: accumulated depreciation | | | (149,720 | ) | | | (76,021 | ) |
| | | | | | | | |
Sub-Total | | | 3,487,787 | | | | 3,510,643 | |
| | | | | | | | |
| | $ | 9,393,802 | | | $ | 9,806,188 | |
Depreciation expense was $685,134 and $498,866 for Fiscal 2022 and Fiscal 2021, respectively.
NOTE 5 — ACQUISITIONS
On June 9, 2021, ECHG, entered into the CExchange Transaction, pursuant to which the seller agreed to sell the assets and certain liabilities of CExchange for ECHG’s cancellation and forgiveness of $1,500,000 of the outstanding principal amount under the loan agreement between ECHG and CExchange originally dated February 15, 2020 and accrued and unpaid interest thereunder of $55,892. The remaining $900,000, which represents two notes of $600,000 and $300,000, principal owed to ECHG by CExchange is not a part of the purchase price listed below and was expected to be repaid with any accrued and unpaid interest during the third or fourth fiscal quarters of 2021. We subsequently performed impairment evaluations on the remaining $900,000 principal owed after management learned that it is more likely than not that the $900,000 may not be recoverable. Management concluded that ECHG should reserve the full amount of the outstanding and unpaid notes receivable of $900,000 and wrote-off the outstanding and unpaid accrued interest associated with the notes receivable totaling $49,174. Subsequent to the reserve established for the notes receivable, the Company received $61,353 as partial payment against the notes receivable. This payment was used to reduce the notes receivable reserved amount to $838,647. Management still believed that it was more likely than not that the remaining balance was uncollectable. The remaining notes receivable of $838,647 and $49,174 of accrued interest receivable were charged to other expense during Fiscal 2021. On October 25, 2022, ECHG received $260,397 of the reserved $838,647 notes receivable. Upon receipt of the partial payment, management believed the remaining and unpaid notes receivable of $578,250 would probably be received in full. The reserve was reduced to $0, recording $838,647 as other income, thereby restoring the balance of the notes receivable, net to $578,250, as of December 31, 2022. The full payment of the remaining $578,250 was received on January 17, 2023. Interest receivable was written off against the reserve in Fiscal 2021. See Note 18 – Subsequent Events for interest received.
PART II
Item 8
As part of the CExchange Transaction, goodwill was originally recorded as $1,891,477, which is the purchase price less the approximate fair value of the net assets and liabilities purchased. Adjustments were made to the acquiring assets and liabilities of the CExchange Transaction through management evaluation and a third-party valuation. The Company’s goodwill is related to the ECHG segment. ECHG has its own separate financial information to perform goodwill impairment testing. The Company will evaluate goodwill based on cash flows for the ECHG segment. For tax purposes, goodwill is amortized and deductible over fifteen (15) years.
The purchase price allocation of the CExchange Transaction is as follows:
Description | | Amount | |
| | | |
Assets | | | |
Cash | | $ | 13,136 | |
Account receivables | | | 93,970 | |
Prepaids | | | 2,594 | |
Deposits | | | 21,419 | |
Intangible assets, trademarks/tradenames | | | 114,000 | |
Intangible assets, customer relationships | | | 345,000 | |
Fixed assets - net | | | 30,697 | |
| | | | |
Liabilities | | | | |
Account payables | | | (345,057 | ) |
Accrued liabilities | | | (1,939 | ) |
| | | | |
Net assets | | | 273,820 | |
| | | | |
Goodwill | | | 1,282,072 | |
| | | | |
Total Purchase Price | | $ | 1,555,892 | |
On October 29, 2021, ECHG entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests for $4,500,000. The purchase was facilitated by an initial payment of $2,500,000 at closing, with the remaining $2,000,000 represented by the installment note (the “Avail Installment Note”) made by ECHG to the seller to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. See Note 9 to our consolidated financial statements for more information on this loan. The Avail Installment Note for the Avail transaction does not bear interest, but imputed interest rate was determined to be 3.1%.
PART II
Item 8
As part of the Avail Transaction, goodwill was preliminarily recorded as $3,491,284, which was the purchase price less the approximate fair value of the net assets and liabilities purchased. On May 31, 2022, an additional cash payment of $216,988 was made due to certain conditions being met concerning the cash balance upon a certain date. The additional cash payment was not part of the Avail Installment Note of $2,000,000 from the initial closing of the Avail Transaction. The additional cash payment increased goodwill and the purchase price amount by $216,988, thereby increasing goodwill for the Avail Transaction to $3,708,273. On September 30, 2022, management identified $2,736,000 of intangibles as part of the Avail Transaction not initially included in the fair value of Avail’s net assets. The intangibles identified of $2,736,000, decreases goodwill by $2,736,000 to $972,272, as shown in the purchase price allocation table below. The Avail Transaction was initially recorded as preliminary, but with the third-party valuation complete, the purchase price allocation below is considered final. The Company’s goodwill is related to the ECHG segment. ECHG has its own separate financial information to perform goodwill impairment testing. The Company will evaluate goodwill based on cash flows for the ECHG segment. For tax purposes, goodwill is amortized and deductible over 15 years. The purchase price allocation of the Avail Transaction is as follows:
| | Initial | | | Final | |
Description | | Allocation | | | Allocation | |
| | | | | | |
Assets | | | | | | |
Cash | | $ | 988,870 | | | $ | 988,870 | |
Account receivables | | | 395,144 | | | | 395,144 | |
Inventories | | | 486,736 | | | | 486,736 | |
Prepaid expenses | | | 93,727 | | | | 93,727 | |
Intangible assets - Trademarks/Tradenames | | | - | | | | 1,272,000 | |
Intangible assets - Customer Relationships | | | - | | | | 1,464,000 | |
Fixed assets - net | | | 247,038 | | | | 247,038 | |
Right-of-use assets | | | 609,511 | | | | 609,511 | |
Other assets | | | 13,268 | | | | 13,268 | |
| | | | | | | | |
Liabilities | | | | | | | | |
Account payables | | | (562,778 | ) | | | (562,778 | ) |
Accrued liabilities | | | (653,289 | ) | | | (653,289 | ) |
Operating lease liabilities | | | (609,511 | ) | | | (609,511 | ) |
| | | | | | | | |
Net assets | | | 1,008,716 | | | | 3,744,716 | |
| | | | | | | | |
Goodwill | | | 3,491,284 | | | | 972,272 | |
| | | | | | | | |
Total Purchase Price | | $ | 4,500,000 | | | $ | 4,716,988 | |
PART II
Item 8
NOTE 6 — GOODWILL
The changes in the carrying amount of goodwill for the years ended December 31, 2022 and 2021, are as follows:
| | Year Ended December 31, | |
| | 2022 | | | 2021 | |
| | | | | | |
Opening balance | | $ | 6,140,465 | | | $ | 1,367,109 | |
Additions (reductions) (1) | | | (2,519,012 | ) | | | 4,773,356 | |
| | $ | 3,621,453 | | | $ | 6,140,465 | |
(1) Additions for Fiscal 2021 totaling $4,773,356 is a combination of the CExchange Transaction on June 9, 2021 of $1,282,072 and the Avail Transaction’s preliminary purchase price allocation on October 29, 2021, of $3,491,284. The reduction in goodwill of $2,519,012 for Fiscal 2022, is a combination of an additional cash payment made on May 31, 2022 of $216,988, which increased goodwill for the Avail Transaction, offset by the reduction of goodwill related to the Avail Transaction by management identifying $2,736,000 of intangible assets that were not initially included in the fair value of Avail’s net assets, reducing goodwill and increasing intangible assets.
The Company’s goodwill is related to the ECHG segment. Goodwill is evaluated for impairment annually in the fourth quarter, or when there is reason to believe that the value has been diminished or impaired. Based on the Company’s evaluations, no impairment was required as of December 31, 2022 and 2021.
PART II
Item 8
NOTE 7 — INTANGIBLE ASSETS
Intangible assets consist of:
| | December 31, | | | December 31, | |
| | 2022 | | | 2021 | |
DGSE | | | | | | |
Domain names | | $ | 41,352 | | | $ | 41,352 | |
Point of sale system | | | 330,000 | | | | 330,000 | |
| | | 371,352 | | | | 371,352 | |
Less: accumulated amortization | | | (335,502 | ) | | | (269,502 | ) |
| | | | | | | | |
Subtotal | | | 35,850 | | | | 101,850 | |
| | | | | | | | |
ECHG | | | | | | | | |
Trademarks (1) | | | 1,483,000 | | | | 1,483,000 | |
Customer Contracts (1) | | | 1,873,000 | | | | 1,873,000 | |
Trademarks/Tradenames (2) | | | 114,000 | | | | 114,000 | |
Customer Relationships (2) | | | 345,000 | | | | 345,000 | |
Trademarks/Tradenames (3) | | | 1,272,000 | | | | - | |
Customer Relationships (3) | | | 1,464,000 | | | | - | |
| | | | | | | | |
| | | 6,551,000 | | | | 3,815,000 | |
Less: accumulated amortization | | | (1,593,305 | ) | | | (892,605 | ) |
| | | | | | | | |
Subtotal | | | 4,957,695 | | | | 2,922,395 | |
| | | | | | | | |
Total | | $ | 4,993,545 | | | $ | 3,024,245 | |
(1) Intangibles relate to the asset purchase agreement of the Echo Legacy Entities on May 20, 2019.
(2) Intangibles relate to the CExchange Transaction on June 9, 2021.
(3) Intangibles relate to the Avail Transaction on October 29, 2021.
Amortization expense was $766,700 and $427,228 for Fiscal years 2022 and 2021, respectively.
The estimated aggregate amortization expense for each of the five succeeding fiscal years follows:
| | DGSE | | | ECHG | | | Total | |
| | | | | | | | | |
2023 | | | 30,350 | | | | 655,100 | | | | 685,450 | |
2024 | | | 5,500 | | | | 655,100 | | | | 660,600 | |
2025 | | | - | | | | 655,100 | | | | 655,100 | |
2026 | | | - | | | | 655,100 | | | | 655,100 | |
2027 | | | - | | | | 655,100 | | | | 655,100 | |
Thereafter | | | - | | | | 1,682,195 | | | | 1,682,195 | |
| | $ | 35,850 | | | $ | 4,957,695 | | | $ | 4,993,545 | |
PART II
Item 8
NOTE 8 – ACCRUED EXPENSES
Accrued expenses consist of the following:
| | December 31 | | | December 31 | |
| | 2022 | | | 2021 | |
DGSE | | | | | | |
Accrued Interest | | $ | 11,624 | | | $ | 12,627 | |
Payroll | | | 146,817 | | | | 131,325 | |
Property tax | | | 115,222 | | | | 88,046 | |
Sales tax | | | 153,039 | | | | 150,070 | |
Other administrative expenses | | | 424 | | | | - | |
| | | | | | | | |
Subtotal | | | 427,126 | | | | 382,068 | |
| | | | | | | | |
ECHG | | | | | | | | |
Accrued Interest | | | 8,228 | | | | 14,547 | |
Payroll | | | 336,226 | | | | 334,431 | |
Other accrued expenses | | | 7,392 | | | | 51,506 | |
Unvouchered payables - inventory | | | 803,649 | | | | 461,481 | |
Material & shipping costs (COGS) | | | 229,159 | | | | 78,647 | |
| | | | | | | | |
Subtotal | | | 1,384,654 | | | | 940,612 | |
| | | | | | | | |
Envela | | | | | | | | |
Accrued Interest | | | 7,543 | | | | 8,355 | |
Payroll | | | 25,179 | | | | 25,175 | |
Professional fees | | | 199,508 | | | | 220,101 | |
Property tax | | | 87,275 | | | | 84,920 | |
Other administrative expenses | | | - | | | | 18,453 | |
State income tax | | | 155,309 | | | | 109,682 | |
| | | | | | | | |
Subtotal | | | 474,814 | | | | 466,686 | |
| | | | | | | | |
| | $ | 2,286,594 | | | $ | 1,789,366 | |
PART II
Item 8
NOTE 9 — LONG-TERM DEBT
Long-term debt consists of the following:
| | Outstanding Balance | | | | | | | |
| | December 31, | | | December 31, | | | Current | | | | |
| | 2022 | | | 2021 | | | Interest Rate | | | Maturity | |
DGSE | | | | | | | | | | | | |
Note payable, FSB (1) | | $ | 2,668,527 | | | $ | 2,770,729 | | | | 3.10 | % | | November 15, 2026 | |
Note payable, Truist Bank (2) | | | 874,418 | | | | 909,073 | | | | 3.65 | % | | July 9, 2030 | |
Note payable, Texas Bank & Trust (3) | | | 456,187 | | | | 474,009 | | | | 3.75 | % | | September 14, 2025 | |
Note payable, Texas Bank & Trust (4) | | | 1,691,020 | | | | 1,752,446 | | | | 3.75 | % | | July 30, 2031 | |
| | | | | | | | | | | | | | | |
DGSE Sub-Total | | | 5,690,152 | | | | 5,906,257 | | | | | | | | |
| | | | | | | | | | | | | | | |
ECHG | | | | | | | | | | | | | | | |
Note payable, FSB (1) | | | 6,054,565 | | | | 6,286,459 | | | | 3.10 | % | | November 15, 2026 | |
Line of Credit (5) | | | - | | | | 1,700,000 | | | | 3.10 | % | | November 15, 2024 | |
Avail Transaction note payable (6) | | | 1,500,000 | | | | 2,000,000 | | | | 0.00 | % | | April 1, 2025 | |
| | | | | | | | | | | | | | | |
ECHG Sub-Total | | | 7,554,565 | | | | 9,986,459 | | | | | | | | |
| | | | | | | | | | | | | | | |
Envela | | | | | | | | | | | | | | | |
Note payable, Texas Bank & Trust (7) | | | 2,732,688 | | | | 2,843,415 | | | | 3.25 | % | | November 4, 2025 | |
| | | | | | | | | | | | | | | |
Sub-Total | | | 15,977,405 | | | | 18,736,131 | | | | | | | | |
| | | | | | | | | | | | | | | |
Current portion | | | 1,250,702 | | | | 2,765,794 | | | | | | | | |
| | $ | 14,726,703 | | | $ | 15,970,337 | | | | | | | | |
(1) On November 23, 2021, FSB refinanced prior related party notes held by DGSE and ECHG. The ECHG note was refinanced with a remaining and outstanding balance of $6,309,962, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $35,292. The DGSE note was refinanced with a remaining and outstanding balance of $2,781,087, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $15,555.
(2) On July 9, 2020, DGSE closed the purchase of a retail building located at 610 E. Round Grove Road in Lewisville, Texas for $1.195 million. The purchase was partly financed through a $956,000, ten-year loan, bearing an annual interest rate of 3.65%, amortized over 20 years, payable to Truist Bank (f/k/a BB&T Bank). The note has monthly interest and principal payments of $5,645.
(3) On September 14, 2020, 1106 NWH Holdings, LLC, a wholly owned subsidiary of DGSE, closed on the purchase of a retail building located at 1106 W. Northwest Highway in Grapevine, Texas for $620,000. The purchase was partly financed through a $496,000, five-year loan, bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $2,941.
(4) On July 30, 2021, 9166 Gaylord Holdings, LLC, a wholly owned subsidiary of DGSE, closed the purchase of a new retail building located at 9166 Gaylord Parkway in Frisco, Texas for $2,215,500. The purchase was partly financed through a $1,772,000, five-year loan (the “TB&T Frisco Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $10,509.
(5) On November 23, 2021, the Company secured a 36-month line of credit from FSB for $3,500,000 at 3.1% annual interest rate. A line of credit of up to $3,500,000 with Texas Bank and Trust was immediately closed with a $0 outstanding balance.
(6) On October 29, 2021, ECHG entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests of Avail AZ, for $4.5 million. The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1%
(7) On November 4, 2020, 1901 Gateway Holdings, LLC, a wholly owned subsidiary of Envela Corporation, closed on the purchase of its new corporate office building located at 1901 Gateway Drive, Irving, Texas for $3.521 million. The building was partially financed through a $2.96 million, five-year loan, bearing an interest rate of 3.25%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $16,792.
PART II
Item 8
Future scheduled principal payments of our note payables and note payables, related party, as of December 31, 2022 are as follows:
Note payable, Farmers State Bank - DGSE | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 105,428 | |
2024 | | | 108,743 | |
2025 | | | 112,162 | |
2026 | | | 2,342,194 | |
Subtotal | | $ | 2,668,527 | |
Note payable, Truist Bank - DGSE | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 35,988 | |
2024 | | | 37,342 | |
2025 | | | 38,748 | |
2026 | | | 40,206 | |
2027 | | | 42,081 | |
Thereafter | | | 680,053 | |
Subtotal | | $ | 874,418 | |
Note payable, Texas Bank & Trust - DGSE | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 18,503 | |
2024 | | | 19,209 | |
2025 | | | 418,475 | |
Subtotal | | $ | 456,187 | |
PART II
Item 8
Note payable, Texas Bank & Trust - DGSE | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 72,226 | |
2024 | | | 74,608 | |
2025 | | | 77,070 | |
2026 | | | 79,360 | |
2027 | | | 81,366 | |
Thereafter | | | 1,306,390 | |
Subtotal | | $ | 1,691,020 | |
Note payable, Farmers Bank - ECHG | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 239,204 | |
2024 | | | 246,725 | |
2025 | | | 254,483 | |
2026 | | | 5,314,153 | |
Subtotal | | $ | 6,054,565 | |
Note payable - Justin and Tami Tinkle | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 666,667 | |
2024 | | | 666,667 | |
2025 | | | 166,666 | |
Subtotal | | $ | 1,500,000 | |
Note payable, Texas Bank & Trust - Envela | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2023 | | $ | 112,686 | |
2024 | | | 116,476 | |
2025 | | | 2,503,526 | |
Subtotal | | $ | 2,732,688 | |
| | $ | 15,977,405 | |
PART II
Item 8
Future scheduled aggregate amount of principal payments and maturities of our notes payable as of December 31, 2022 are as follows:
| | Scheduled | | | | | | | |
| | Principal | | | Loan | | | | |
Scheduled Principal Payments and Maturities by Year: | | Payments | | | Maturities | | | Total | |
2023 | | $ | 1,250,702 | | | $ | - | | | $ | 1,250,702 | |
2024 | | | 1,269,770 | | | | - | | | | 1,269,770 | |
2025 | | | 482,463 | | | | 3,088,668 | | | | 3,571,131 | |
2026 | | | 119,566 | | | | 7,656,346 | | | | 7,775,912 | |
2027 | | | 123,447 | | | | - | | | | 123,447 | |
2028 and thereafter | | | 430,774 | | | | 1,555,669 | | | | 1,986,443 | |
Total | | $ | 3,676,722 | | | $ | 12,300,683 | | | $ | 15,977,405 | |
NOTE 10 — SEGMENT INFORMATION
We determine our business segments based upon an internal reporting structure. The financial results are based on the following segments: DGSE and ECHG. The DGSE segment includes Dallas Gold & Silver Exchange, which has six retail stores in DFW, and Charleston Gold & Diamond Exchange, which has one retail store in Mt. Pleasant, South Carolina. The ECHG segment includes Echo, ITAD USA, CEX, Teladvance and Avail. These five companies are involved in recycling and the reuse of electronic waste.
The Company’s corporate costs and expenses are allocated to the business segments. The corporate building’s expenses are included in selling, general and administrative expenses since the building is part of the Company’s operations. Depreciation and amortization, other income from rental income, interest expense and income tax expense are also allocated to the Company’s business segments. Management evaluates the operating performance of each segment and makes decisions about the allocation of resources to each segment. The allocations are generally amounts agreed upon by management, which may differ from an arms-length transaction.
PART II
Item 8
The following table segments the financial results of DGSE and ECHG for the years ended December 31, 2022 and 2021:
| | For the Years Ended | |
| | December 31, 2022 | | | December 31, 2021 | |
| | DGSE | | | ECHG | | | Consolidated | | | DGSE | | | ECHG | | | Consolidated | |
| | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | |
Sales | | $ | 131,107,433 | | | $ | 51,578,421 | | | $ | 182,685,854 | | | $ | 96,719,259 | | | $ | 44,246,819 | | | $ | 140,966,078 | |
Cost of goods sold | | | 114,872,994 | | | | 22,985,774 | | | | 137,858,768 | | | | 84,111,097 | | | | 25,633,822 | | | | 109,744,919 | |
Gross profit | | | 16,234,439 | | | | 28,592,647 | | | | 44,827,086 | | | | 12,608,162 | | | | 18,612,997 | | | | 31,221,159 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 8,762,432 | | | | 20,668,291 | | | | 29,430,723 | | | | 7,628,377 | | | | 13,169,718 | | | | 20,798,095 | |
Depreciation and amortization | | | 410,759 | | | | 1,041,075 | | | | 1,451,834 | | | | 389,703 | | | | 536,392 | | | | 926,095 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,173,191 | | | | 21,709,366 | | | | 30,882,557 | | | | 8,018,080 | | | | 13,706,110 | | | | 21,724,190 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 7,061,248 | | | | 6,883,281 | | | | 13,944,529 | | | | 4,590,082 | | | | 4,906,887 | | | | 9,496,969 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other income/expense : | | | | | | | | | | | | | | | | | | | | | | | | |
Other income from loan forgiveness | | | - | | | | - | | | | - | | | | 675,210 | | | | 992,990 | | | | 1,668,200 | |
Other income (expense) | | | 61,686 | | | | 857,005 | | | | 918,691 | | | | 238,585 | | | | (538,020 | ) | | | (299,435 | ) |
Interest expense | | | 244,202 | | | | 239,491 | | | | 483,693 | | | | 288,236 | | | | 415,815 | | | | 704,051 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 6,878,732 | | | | 7,500,795 | | | | 14,379,527 | | | | 5,215,641 | | | | 4,946,042 | | | | 10,161,683 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | | | (1,426,697 | ) | | | 117,091 | | | | (1,309,606 | ) | | | 45,124 | | | | 67,684 | | | | 112,808 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 8,305,429 | | | $ | 7,383,704 | | | $ | 15,689,133 | | | $ | 5,170,517 | | | $ | 4,878,358 | | | $ | 10,048,875 | |
NOTE 11 — BASIC AND DILUTED AVERAGE SHARES
A reconciliation of basic and diluted average common shares is as follows:
| | Year Ended December 31, | |
| | 2022 | | | 2021 | |
| | | | | | |
Basic weighted average shares | | | 26,924,631 | | | | 26,924,631 | |
Effect of potential dilutive securities | | | 15,000 | | | | 15,000 | |
Diluted weighted average shares | | | 26,939,631 | | | | 26,939,631 | |
For the years ended December 31, 2022 and 2021, there were 15,000 Common Stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the years ended December 31, 2022 and 2021, there were no anti-dilutive shares.
NOTE 12 — COMMON STOCK
In January 2014, the Company’s Board granted 112,000 RSUs to its officers and certain key employees. As of December 31, 2022, no RSUs remain unexercised.
PART II
Item 8
NOTE 13 — STOCK OPTIONS AND RESTRICTED STOCK UNITS
On June 21, 2004, our Stockholders approved the adoption of the 2004 Employee Stock Option Plan (the “2004 Employee Stock Option Plan”) that provided for incentive stock options and nonqualified stock options to be granted to key employee and certain directors. Each option vested on either January 1, 2004 or immediately upon issuance thereafter. The exercise price of each option issued pursuant to the 2004 Plan is equal to the market value of our Common Stock on the date of grant, as determined by the closing bid price for our Common Stock on the Exchange on the date of grant or, if no trading occurred on the date of grant, on the last day prior to the date of grant on which our securities were listed and traded on the Exchange. Of the options issued under the 2004 Employee Stock Option Plan, 15,000 remain outstanding. Options issued pursuant to the 2004 Employee Stock Option Plan have no expiration date. The Company previously determined there will be no additional grants under the 2004 Employee Stock Option Plan.
On December 7, 2016, Stockholders of the Company approved the adoption of the 2016 Equity Incentive Plan (the “2016 Plan”), which reserved 1,100,000 shares for issuance pursuant to awards issued thereunder. As of December 31, 2022, no awards had been made under the 2016 Plan.
The following table summarizes the activity in common shares subject to options and warrants:
| | Years Ended December 31, | |
| | 2022 | | | 2021 | |
| | | | | Weighted | | | | | | Weighted | |
| | | | | average exercise | | | | | | average exercise | |
| | Shares | | | price | | | Shares | | | price | |
| | | | | | | | | | | | |
Outstanding at beginning or year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
Granted | | | - | | | | - | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | - | | | | - | |
Forfeited | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Outstanding at end of year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
| | | | | | | | | | | | | | | | |
Options exercisable at end of year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
The 15,000 options exercisable at the end of the year are potential dilutive shares.
Information about stock options outstanding at December 31, 2022 is summarized as follows:
| | | Options Outstanding and Exercisable | | | | |
| | | | | | | | | | | | | |
| | | | | | Weighted average | | | | | | | |
| | | | | | remaining | | | Weighted | | | Aggregate | |
| | | Number | | | contractual life | | | average | | | intrinsic | |
Exercise price | | | outstanding | | | (Years) | | | exercise price | | | value | |
$ | 2.13 | | | | 10,000 | | | | NA | (1) | | $ | 2.13 | | | $ | 31,300 | |
$ | 2.25 | | | | 5,000 | | | | NA | (1) | | $ | 2.25 | | | $ | 15,050 | |
| | | | | | | | | | | | | | | | | | |
| | | | | 15,000 | | | | | | | | | | | $ | 46,350 | |
Options currently issued pursuant to the Company’s 2004 Employee Stock Option Plans have no expiration date. The aggregate intrinsic values in the above table were based on the closing price of our Common Stock of $5.26 as of December 31, 2022. During Fiscal years 2022 and 2021, there was $0 recognized in stock-based compensation expense.
PART II
Item 8
NOTE 14 — INCOME TAXES
The income tax provision reconciled to the tax computed at the statutory from continuing operations Federal rate follows:
| | 2022 | | | 2021 | |
| | | | | | |
Tax Expense at Statutory Rate | | $ | 3,019,701 | | | $ | 2,133,953 | |
Valuation Allowance | | | (4,513,493 | ) | | | (1,787,132 | ) |
Non-Deductible Expenses and Other | | | 5,534 | | | | 3,501 | |
PPP Loan Forgiveness | | | - | | | | (350,322 | ) |
State Taxes, Net of Federal Benefit | | | 178,652 | | | | 112,808 | |
Income tax expense (benefit) | | $ | (1,309,606 | ) | | $ | 112,808 | |
| | | | | | | | |
Current | | $ | 178,652 | | | $ | 112,808 | |
Deferred benefit | | | (1,488,258 | ) | | | - | |
Total | | $ | (1,309,606 | ) | | $ | 112,808 | |
Deferred income taxes are comprised of the following at December 31, 2022 and 2021:
| | 2022 | | | 2021 | |
Deferred tax assets (liabilities): | | | | | | |
Inventories | | $ | 46,557 | | | $ | 39,433 | |
Stock options and other | | | 6,836 | | | | 6,836 | |
Contingencies and accruals | | | 57,822 | | | | 224,240 | |
Property and equipment | | | (442,012 | ) | | | (297,984 | ) |
Net operating loss carryforward | | | 1,727,126 | | | | 4,500,023 | |
Goodwill and intangibles | | | 91,929 | | | | 40,945 | |
Total deferred tax assets, net | | | 1,488,258 | | | | 4,513,493 | |
| | | | | | | | |
Valuation allowance | | | - | | | | (4,513,493 | ) |
Net Deferred tax asset | | $ | 1,488,258 | | | $ | - | |
A valuation allowance of $4,513,493 was recorded against the net deferred tax asset balance as of December 31, 2021. For the year ended December 31, 2022 a release of the valuation allowance of $4,513,493 is recorded. Management considers both positive and negative evidence that could effect the future realization of deferred tax assets. As of December 31, 2022, in part due to 3 years of cumulative pretax income, management has determined that there is sufficient evidence to conclude it is more likely than not that net deferred taxes of $1,488,258 are realizable and therefore reduced the valuation allowance accordingly.
As of December 31, 2022, the Company had approximately $8,224,409 of net operating loss carry-forwards related to Superior Galleries’ post acquisition operating losses and other operating losses incurred by the Company’s other operations. These carry-forwards will expire starting in 2034 if not utilized.
PART II
Item 8
NOTE 15 — LEASES
The Company has nine operating leases, five in DFW, two in Mount Pleasant, South Carolina and two in Chandler, Arizona. ECHG has two leases in Chandler, Arizona and two leases in DFW, with a total of approximately 246,000 square feet under lease. DGSE has two leases in Charleston, South Carolina and three leases in DFW, with a total of approximately 26,000 square feet under lease.
All nine leases are triple net leases that pay their proportionate amount of common area maintenance, property taxes and property insurance. Leasing costs for Fiscal 2022 and Fiscal 2021 was $2,597,528 and $2,109,104, respectively. These lease costs consist of a combination of minimum lease payments and variable lease costs.
As of December 31, 2022, the weighted average remaining lease term and weighted average discount rate for operating leases was 3.29 years and 4.4%, respectively. The Company’s future operating lease obligations that have not yet commenced are immaterial. The cash paid for operating lease liabilities for Fiscal 2022 and Fiscal 2021 was $2,564,815 and $2,300,630, respectively.
Future annual minimum lease payments as of December 31, 2022:
| | Operating | |
| | Leases | |
DGSE | | | |
2023 | | | 541,984 | |
2024 | | | 552,414 | |
2025 | | | 412,269 | |
2026 | | | 355,000 | |
2027 and thereafter | | | 50,114 | |
Total minimum lease payments | | | 1,911,781 | |
Less imputed interest | | | (146,921 | ) |
DGSE Sub-Total | | | 1,764,860 | |
| | | | |
ECHG | | | | |
2023 | | | 1,357,381 | |
2024 | | | 1,396,129 | |
2025 | | | 1,321,297 | |
2026 | | | 474,326 | |
2027 and thereafter | | | 33,454 | |
Total minimum lease payments | | | 4,582,587 | |
Less imputed interest | | | (292,050 | ) |
ECHG Sub-Total | | | 4,290,537 | |
Total | | | 6,055,397 | |
Current portion | | | 1,686,997 | |
| | $ | 4,368,400 | |
PART II
Item 8
NOTE 16 — RELATED-PARTY TRANSACTIONS
The Company has a corporate policy governing the identification, review, consideration and approval or ratification of transactions with related persons, as that term is defined in the Instructions to Item 404(a) of Regulation S-K, promulgated under the Securities Act (“Related Party”). Under this policy, all Related Party transactions are identified and approved prior to consummation of the transaction to ensure they are consistent with the Company’s best interests and the best interests of its shareholders. Among other factors, the Company’s Board considers the size and duration of the transaction, the nature and interest of the of the Related Party in the transaction, whether the transaction may involve a conflict of interest and if the transaction is on terms that are at least as favorable to the Company as would be available in a comparable transaction with an unaffiliated third party. Envela’s Board reviews all Related Party transactions at least annually to determine if it is in the Board’s best interests and the best interests of the Company’s shareholders to continue, modify, or terminate any of the Related Party transactions. Envela’s Related Person Transaction Policy is available for review in its entirety under the “Investors” menu of the Company’s corporate relations website at www.envela.com.
NOTE 17 — DEFINED CONTRIBUTION PLAN
The Company sponsors a defined contribution 401(k) plan that is subject to the provisions of the Employee Retirement Income Security Act of 1974. The plan covers substantially all employees who have completed one month of service. Participants can contribute up to 15% of their annual salary subject to Internal Revenue Service limitations. The Company matched 10% of the employee’s contribution up to 6% of the employee’s salary for the Fiscal 2022 and Fiscal 2021 plans.
NOTE 18 — SUBSEQUENT EVENTS
On January 17, 2023, the remaining balance of the notes receivable from the CExchange Transaction, of $578,250, was received. With the receipt of these funds, an additional amount of $94,115 was received, representing interest receivable on the notes. Interest receivable was written off against the reserve in Fiscal 2021. Since the interest receivable was written-off against the reserve in Fiscal 2021, they are to be recognized when they are received. Therefore, the additional interest received of $94,115 will be recognized in Fiscal 2023.
PART II
Item 9, 9A