Notes
to Consolidated Financial Statements
December
31, 2016
1.
|
ORGANIZATION
AND OPERATIONS
|
Excel Corporation (the “Company”)
was organized on November 13, 2010 as a Delaware corporation. The Company has three wholly owned subsidiaries, Excel Business Solutions,
Inc. (d/b/a eVance Capital), Payprotec Oregon, LLC (d/b/a Securus Payments), (“Securus”), and eVance Processing Inc.
(“eVance”).
We sell integrated financial and transaction processing services to businesses throughout the United States.
We provide these services through our wholly-owned subsidiaries, eVance and Securus. Through our eVance subsidiary, we provide
an integrated suite of third-party merchant payment processing services and related proprietary software enabling products that
deliver credit and debit card-based internet payments processing solutions primarily to small and mid-sized merchants operating
in physical “brick and mortar” business environments, on the internet and in retail settings requiring both wired and
wireless mobile payment solutions. We operate as an independent sales organization (“ISO”) generating individual merchant
processing contracts in exchange for future residual payments. As a wholesale ISO, eVance has a direct contractual relationship
with the merchants and takes greater responsibility in the approval and monitoring of merchants than do retail ISOs and we receive
additional consideration for this service and risk. Securus operates as a retail ISO and receives residual income as commission
for merchants it places with third party processors.
On
November 30, 2015, eVance entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Calpian, Inc. (“Calpian”),
Calpian Residual Acquisition, LLC (“CRA”) and Calpian Commerce, Inc., a wholly owned subsidiary of Calpian (“CCI,”
and collectively with Calpian and CRA, the “Sellers”). Pursuant to the Purchase Agreement, eVance acquired substantially
all of the U.S. assets and operations of the Sellers. In consideration for the acquired assets, eVance assumed certain of the
Sellers’ liabilities, including an aggregate of $9,000,000 of notes payable and certain of the Sellers’ outstanding
contractual obligations.
On
April 12, 2016, eVance entered into an agreement with the Sellers and a cancellation of securities acknowledgement with one of
eVance’s note-holders whereby the noteholder cancelled its note in the amount of $720,084 and Calpian issued eVance a note
in the amount of $675,000 in exchange for eVance and the Sellers mutually waiving any claims either party has or could have under
the Purchase Agreement against the other. The $675,000 note bears simple interest of 12% per annum payable monthly and matures
on November 30, 2017. As part of the Purchase Agreement, eVance acquired several residual portfolios including the supporting
contracts (residual purchase agreements). eVance, as successor under one of these residual purchase agreements, has sued a third
party for breach of contract on the residual purchase agreement between the third party and Seller and claimed damages in excess
of $1,500,000. eVance has agreed to apply any recovery from such litigation (less costs) against the principal balance of the
$675,000 note up to a maximum of $675,000. The Company reflected the reduction in the assumed debt by $720,084 as a reduction
in goodwill and a reduction in the debt assumed. In addition, the noteholder returned a warrant to purchase 360,042 shares of
the Company’s common stock. As a result of this agreement, the $9,000,000 of notes payable was reduced to $8,279,916.
On April 30, 2016, Securus entered into a Purchase
and Sale Agreement (the “2016 Purchase Agreement”) with Chyp LLC (“Chyp”). In connection with the 2016
Purchase Agreement, Chyp executed a three-year preferred marketing agreement with eVance. Chyp acquired substantially all
of the operations of Securus including its sales and marketing operations located in Portland, Oregon and West Palm Beach, Florida.
Securus retained the approximately 5,000 merchants and related merchant processing residual portfolios.
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Basis
of Presentation
The
Company’s financial statements are prepared on the accrual method of accounting.
The consolidated financial statements and accompanying notes have been prepared in accordance with accounting
principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of
the Securities and Exchange Commission (the “SEC”) for annual financial reporting.
Principles of Consolidation
The consolidated financial statements include the accounts of Excel Corporation and subsidiaries in which
the Company has a controlling financial interest. All intercompany transactions and account balances between Excel Corporation
and its subsidiaries have been eliminated in consolidation. Transactions with its consolidated subsidiaries are generally settled
in cash. Investments in unconsolidated affiliated entities are accounted for under the equity method and are included in “Equity
investment” in the accompanying consolidated balance sheets.
Business
Combinations
Acquisitions
are accounted for using the acquisition method of accounting. The purchase price of an acquisition is allocated to the assets
acquired and liabilities assumed using the estimated fair values at the acquisition date. Transaction costs are expensed as incurred.
Goodwill
Goodwill
represents the excess of acquisition cost over the fair value of net tangible and intangible assets acquired in connection with
an acquisition. Goodwill is assessed for impairment annually or more frequently if circumstances indicate impairment may have
occurred.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
Revenue Recognition
The Company receives a percentage of recurring monthly transaction related fees comprised of credit and debit card fees
charged to merchants, net of association fees, otherwise known as Interchange, as well as certain service charges and convenience
fees, for payment processing services, including authorization, capture, clearing, settlement and information reporting of electronic
transactions. Fees are calculated on either a percentage of the dollar volume of the transaction or a fixed fee or a hybrid of
the two and are recognized at the time of the transaction. In the case of “wholesale” residual revenue in which the
Company has a direct contractual relationship with the merchant, bears risk of chargebacks and performs underwriting on the merchants,
the Company records the full discount charged to the merchant as revenue and the related interchange and other processing fees
as expenses. In cases of residual revenue where the Company is not responsible for merchant underwriting and has no chargeback
liability and has no or limited contractual relationship with the merchant, the Company records the amount it receives from the
processor net of interchange and other processing fees as revenue.
The Company acts as an ISO offering alternative
financing and working capital solutions (merchant cash advances) to small and medium sized businesses using a variety of third
party funding sources. As an ISO, we earn commissions from capital funders by placing their financial products with our merchant
customers. This portion of our business does not yet represent a significant portion of our revenues, costs or assets.
Cash
and Cash Equivalents
The
Company considers all cash accounts, which are not subject to withdrawal restrictions or penalties, and all highly liquid debt
instruments purchased with a maturity of three months or less as cash and cash equivalents. The carrying amount of financial instruments
included in cash and cash equivalents approximates fair value because of the short maturities for the instruments held.
Income
Taxes
Income
taxes are provided for the tax effects of the transactions reported in the financial statements and consist of taxes currently
due plus deferred taxes related primarily to tax net operating loss carryforwards. The deferred tax assets and liabilities represent
the future tax return consequences of these differences, which will either be taxable or deductible when assets and liabilities
are recovered or settled, as well as operating loss 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 established against deferred tax assets when in the judgment of management,
it is more likely than not that such deferred tax assets will not become available. Because the judgment about the level of future
taxable income is dependent to a great extent on matters that may, at least in part, be beyond the Company’s control, it
is at least reasonably possible that management’s judgment about the need for a valuation allowance for deferred taxes could
change in the near term.
Reclassification
Certain
prior period amounts have been reclassified to conform to the current year’s presentation.
Accounts
Receivable
Accounts
receivable represent contractual residual payments due from the Company's processing partners. These residual payments are determined
based on transaction fees and revenues from the credit and debit card processing activity of merchants for which the Company’s
processing partners pay the Company. Based on collection experience and periodic reviews of outstanding receivables, management
considers all accounts receivable to be fully collectible and accordingly, no allowance for doubtful accounts is required.
Property
and Equipment
Property
and equipment is stated at cost less accumulated depreciation and amortization. Depreciation of property and equipment is calculated
using the straight-line method over the estimated useful lives of the assets, which range from five to ten years. Leasehold improvements
are amortized over the lesser of the expected term of the lease or the estimated useful life of the asset. Expenditures for repairs
and maintenance are expensed as incurred.
Residual
Portfolios
Residual
portfolios are valued at fair value on the date of acquisition and are amortized over their estimated useful lives (7 years).
Equity
Investments
Equity
investments are valued at fair value on the date of acquisition using the equity method of accounting and adjusted in subsequent
periods for the Company’s share of the investment’s earnings and distributions.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
Use
of Estimates in the Preparation of Financial Statements
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.
Material
estimates that are particularly susceptible to significant change relate to the evaluation of deferred tax assets, purchase accounting,
allowances, and equity investments.
3.
|
FAIR
VALUE MEASUREMENTS
|
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on
the measurement date. ASC Topic No. 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques
used to measure fair value into three broad levels, as described below:
Level
1: Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities.
Level
2: Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable, either directly or indirectly.
Level 2 inputs include quoted prices for similar assets, quoted prices in markets that are not considered to be active, and observable
inputs other than quoted prices such as interest rates.
Level
3: Level 3 inputs are unobservable inputs.
The
following required disclosure of the estimated fair value of financial instruments has been determined by the Company using available
market information and appropriate valuation methodologies. However, considerable judgment is required to interpret market data
to develop the estimates of fair value. Accordingly, the use of different market assumptions and/or estimation methodologies may
have a material effect on the estimated fair value amounts.
The
methods and assumptions used to estimate the fair values of each class of financial instruments are as follows:
Cash and Cash Equivalents, Accounts Receivable,
Other Current Assets, Accounts Payable, Accrued Compensation and Other Accrued Liabilities.
The
items are generally short-term in nature, and accordingly, the carrying amounts reported on the consolidated balance sheets are
reasonable approximations of their fair values.
Note
Receivable, Other Long Term Assets, Notes Payable, and Other Long Term Liabilities.
The
carrying amounts approximate the fair value as the notes bear interest rates that are consistent with current market rates.
4.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
In
May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers Topic 606 (“ASU 2014-09”) which outlines
a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes
most current revenue recognition guidance, including industry-specific guidance. Revenue recorded under ASU 2014-09 will depict
the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects
to be entitled in exchange for those goods or services. This guidance is effective for the Company’s fiscal year beginning
January 1, 2018 and early adoption is not permitted. The Company is currently evaluating the potential effect of this standard
on its consolidated financial statements.
In November 2015, the FASB issued ASU No. 2015-17,
Balance Sheet Classification of Deferred Taxes
.
ASU 2015-17 eliminates the requirement to bifurcate deferred taxes between current and noncurrent on the balance sheet and requires
that deferred tax assets and liabilities be classified as noncurrent on the balance sheet. The guidance in the ASU is effective
for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The Company had a 100%
valuation allowance on the deferred tax assets at December 31, 2016, as such this standard does not impact the financial position
at December 31, 2016.
In
February 2016, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2016-02, Leases
(Topic 842) (“ASU 2016-02”), which sets out the principles for the recognition, measurement, presentation and disclosure
of leases for both parties to a contract. The new standard requires lessees to apply a dual approach, classifying leases as either
finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee.
This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line
basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases
with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted
for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an
approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases.
ASU 2016-02 supersedes the previous leases standard, Leases (Topic 840). The standard is effective on January 1, 2019, with early
adoption permitted. The Company is currently evaluating the potential effect of this standard on its consolidated financial statements.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
4.
|
RECENT
ACCOUNTING PRONOUNCEMENTS (Continued)
|
On
August 26, 2016, the FASB issued ASU 2016-15, “
Statement of Cash Flows - Classification of Certain Cash Receipts and
Cash Payments (Topic 230)
.” This ASU is intended to reduce the diversity in practice around how certain transactions
are classified within the statement of cash flows. The ASU’s amendments add or clarify guidance on eight cash flow issues:
|
●
|
Debt
prepayment or debt extinguishment costs.
|
|
●
|
Settlement
of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to
the effective interest rate of the borrowing.
|
|
●
|
Contingent
consideration payments made after a business combination.
|
|
●
|
Proceeds
from the settlement of insurance claims.
|
|
●
|
Proceeds
from the settlement of corporate-owned life insurance policies, including bank-owned life insurance policies.
|
|
●
|
Distributions
received from equity method investees.
|
|
●
|
Beneficial
interests in securitization transactions.
|
|
●
|
Separately
identifiable cash flows and application of the predominance principle.
|
The
guidance in the ASU is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal
years.
Early
adoption is permitted. The Company is currently evaluating the potential effect of this standard on its consolidated financial
statements.
Accounting
standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a
future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.
5.
|
DISCONTINUED OPERATIONS
|
On
April 30, 2016, Securus entered into the 2016 Purchase Agreement with Chyp. In connection with the 2016 Purchase Agreement, Chyp
executed a three-year preferred marketing agreement with eVance.
Pursuant to the 2016 Purchase Agreement, Chyp
acquired substantially all of the operations of Securus including its sales and marketing operations located in Portland, Oregon
and West Palm Beach, Florida. Securus retained its approximately 5,000 merchants and related merchant processing residual portfolio.
Securus also retained substantially all of its liabilities, including but not limited to, its note payable with Blue Acre Ventures
(BAV), trade payables as well as liabilities to merchants.
Pursuant
to the 2016 Purchase Agreement, Securus provided financial assistance to Chyp in the form of a forgivable loan to support the
transition of Securus’ operations to Chyp. Securus advanced Chyp $500,000 during 2016 and has one remaining payment of $50,000
to be paid in 2017 for a total of $550,000. Accordingly, Chyp executed a $550,000 promissory note (the “Chyp Note”)
in favor of Securus. The Chyp Note bears an interest rate of 12% per annum with both the principal and interest due on May 1,
2017. If Chyp is in material compliance with the 2016 Purchase Agreement and related agreements through May 1, 2017, Securus will
forgive the Chyp Note. Securus will also reimburse Chyp for commissions payable to Chyp employees and agents on Securus’
residual portfolio as if those agents and employees were still employed by Securus. Chyp is owned by Steven Lemma and Mychol Robirds,
who are former executives of Securus.
We
accounted for the sale of the Securus operations to Chyp in accordance with ASC 205-20-45-1 and have classified the assets and
operations sold to Chyp as discontinued operations. The Company recorded a loss on disposal of $840,641 related to the transaction.
The charge includes a $290,641 write-off of the net assets acquired by Chyp and $550,000 for the financial assistance to be provided
to Chyp.
A
summary of results of discontinued operations is as follows:
|
|
For the Years ended
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Revenues
|
|
$
|
2,027,684
|
|
|
$
|
11,970,092
|
|
Operating expenses
|
|
|
(4,216,255
|
)
|
|
|
(15,670,162
|
)
|
Pre-tax loss from discontinued operations
|
|
|
(2,188,571
|
)
|
|
|
(3,700,070
|
)
|
Loss from discontinued operations, net of tax
|
|
$
|
(2,188,571
|
)
|
|
$
|
(3,700,070
|
)
|
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
The Company accounts for income taxes in accordance
with FASB Accounting Standards Codification Topic 740-10 which requires the Company to provide a net deferred tax asset/liability
equal to the expected future tax benefit/expense of temporary reporting differences between book and tax accounting methods and
any available net operating loss or tax credit carryforwards. At December 31, 2016 and December 31, 2015, the Company had available
unused net operating loss carryforwards of $4,194,335 and $2,241,453, respectively, which generated a deferred tax benefits of
$1,551,904 and $829,338, respectively. The Company had a 100% valuation allowance on the deferred tax assets at December 31, 2016
and December 31, 2015, respectively. The net operating loss carryforwards will begin to expire in 2035. After analyzing
our forecasted tax position at December 31, 2016 we currently expect to utilize all of our net operating loss carryforwards prior
to their expiration dates.
The reconciliation of the statutory rate to
the Company’s effective income tax rate are as follows:
|
|
For the Year Ended December 31, 2016
|
|
|
For the Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
Statutory Rate
|
|
|
(34
|
)%
|
|
|
(34
|
)%
|
State income tax, net of federal income tax benefit
|
|
|
(3
|
)%
|
|
|
(3
|
)%
|
Valuation Allowance
|
|
|
37
|
%
|
|
|
37
|
%
|
Effective Rate
|
|
|
0
|
%
|
|
|
0
|
%
|
The Company’s provision for income
taxes for the year ended December 31, 2016 and 2015 consists of the following:
|
|
For the Year Ended December 31, 2016
|
|
|
For the Year Ended December 31, 2015
|
|
Income Tax Expense
|
|
Continuing Operations
|
|
|
Discontinued Operations
|
|
|
Total
|
|
|
Continuing Operations
|
|
|
Discontinued Operations
|
|
|
Total
|
|
Current
|
|
$
|
456,230
|
|
|
$
|
(1,120,808
|
)
|
|
$
|
(664,578
|
)
|
|
$
|
768,703
|
|
|
$
|
(1,369,026
|
)
|
|
$
|
(600,323
|
)
|
Deferred
|
|
|
(456,230
|
)
|
|
|
1,120,808
|
|
|
|
664,578
|
|
|
|
(768,703
|
)
|
|
|
1,369,026
|
|
|
|
600,323
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Significant components of the Company’s
deferred income taxes are as follows:
|
|
For the Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Deferred Tax Assets
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
1,493,916
|
|
|
$
|
452,452
|
|
Accrued compensation
|
|
|
128,253
|
|
|
|
289,523
|
|
Other accrued liabilities
|
|
|
(74,125
|
)
|
|
|
52,503
|
|
Depreciation and amortization
|
|
|
3,860
|
|
|
|
34,860
|
|
Total deferred tax assets
|
|
|
1,551,904
|
|
|
|
829,338
|
|
Valuation allowance
|
|
|
(1,551,904
|
)
|
|
|
(829,338
|
)
|
Net deferred tax asset
|
|
|
-
|
|
|
|
-
|
|
Deferred tax liabilities
|
|
|
-
|
|
|
|
-
|
|
The Company accounts for uncertainties
in income taxes in accordance with FASB ASC Topic 740 “Accounting for Uncertainty in Income Taxes”. The Company has
determined that there are no significant uncertain tax positions requiring recognition in its financial statements.
In the event the Company is assessed for interest and/or penalties by taxing authorities, such assessed amounts
will be classified in the financial statements as income tax expense. Tax years 2013 through 2015 remain subject to examination
by Federal and state taxing authorities.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
On
March 18, 2016, the Company issued 2,300,000 Shares of Series B Convertible Preferred Stock (“Series B Shares”) to
each of Thomas A. Hyde Jr. and Robert L. Winspear (each a “Holder” and collectively the “Holders”) at
a price of $0.05 per share pursuant to subscription agreements between the Company and the Holders. Mr. Hyde is the President,
Chief Executive Officer and a Director of the Company. Mr. Winspear is the Chief Financial Officer of the Company.
The Series B Shares are convertible
into shares of the Company’s common stock par value $0.0001 (“Common Stock”) on a ratio of 1-to-1, subject to
adjustment for stock splits and stock dividends. The Series B Shares rank senior to the Common Stock and other preferred shares
and carry a liquidation preference of $.05 per share. Holders of the Series B Shares are entitled to receive dividends declared
on the Company’s Common Stock on an as converted basis. Each Series B Share entitles the Holder thereof to 20 votes per
share on all matters subject to voting by holders of the Company’s Common Stock. The issuance of a total of 4,600,000 shares
of Series B Shares, entitles the Holders thereof to a combined 92,000,000 votes. Under the terms of the Series B Shares, the Company
has the right to require a Holder to convert the Series B Shares into Common Stock at any time after the Holder resigns, is terminated
or otherwise ceases to be an officer of the Company. In addition, the Company has the right at any time after July 18, 2016 to
repurchase and retire all but not less than all of the Series B Preferred Stock for $0.05 per share provided that it gives notice
to the Holder of the Company’s intent to redeem the shares and the Holder does not elect to convert the Series B Shares
into Common Stock in lieu of the redemption.
In
connection with the issuance of the Series B Shares, the Company and the Holders executed a Stockholders Agreement (the “Agreement”)
whereby the Holders agreed not to initiate directly or indirectly any stockholder vote or action, by written consent or otherwise,
to increase the size or structure of the Company’s board of directors or remove any existing director, nor initiate directly
or indirectly any stockholder vote or action by written consent or otherwise, to affect Holders’ executive compensation,
bonus criteria and amounts, or other similar action. The Holders also agreed to convert the Series B Shares immediately upon termination,
whether voluntary or involuntary, or upon their resignation for any reason.
On
November 30, 2015, in connection with its acquisition of the U.S. assets and operations of Calpian Inc., the Company issued warrants
to purchase an aggregate of 5,452,458 shares of the Company’s common stock at an exercise price of $0.05 per share, subject
to adjustments. The warrants expire on November 30, 2025.
We estimate the fair value of warrants
and stock options when issued or vested using the Black-Scholes options pricing model and subsequent changes in fair value are
not recognized. Option pricing models require the input of highly subjective assumptions. We determined, using the Black-Scholes
options pricing model, that these warrants have no current value, based on a maturity date of five years, a risk-free interest
rate of 2.230%, and a calculated volatility rate of 8.530%, using historical stock prices of the Company at the time of issuance.
8.
|
STOCK
OPTIONS AND COMPENSATION
|
On November 13, 2010 the Company’s
Board of Directors (the “Board”) approved a stock plan pursuant to which the Company may grant incentive and non-statutory
options to employees, non-employee members of the Board and consultants and other independent advisors who provide services to
the Corporation. The maximum shares of common stock which may be issued over the term of the plan cannot exceed 4,000,000 shares.
Awards under this plan are made by the Board or a committee of the Board. Options under the plan are to be issued at the market
price of the stock on the day of the grant except to those issued to holders of 10% or more of the Company’s Common Stock
which is required to be issued at a price not less than 110% of the fair market value on the day of the grant. Each option is
exercisable at such time or times, during such period and for such numbers of shares shall be determined by the Plan Administrator.
However, no option shall have a term in excess of 10 years from the date of the grant.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
8.
|
STOCK OPTIONS AND COMPENSATION
(Continued)
|
On
June 1, 2015, the Company issued 2,000,000 shares of its Common Stock to an executive in connection with the executive’s
employment and the use of certain trade names and brands owned by the executive. 500,000 shares vested upon grant and an additional
500,000 shares were scheduled to vest on June 1, 2016, June 1, 2017, and June 1, 2018. The Company terminated the executive’s
employment in January 2016, and the shares subject to vesting were forfeited.
On August 12, 2016, the Company granted
1,000,000 shares of its common stock to an employee. 333,333 of these shares vested upon grant, 333,333 vested on December 1,
2016 and 333,334 vest on December 1, 2017. On August 12, 2016, the Company also issued a warrant to purchase 500,000 of its common
stock to a consultant. The warrant has an exercise price of $0.06 per share and a term of 18 months.
|
|
For the Years Ended December 31,
|
|
Restricted Stock Grants
|
|
2016
|
|
|
2015
|
|
Shares outstanding on January 1
|
|
|
7,465,608
|
|
|
|
5,465,608
|
|
Granted
|
|
|
1,000,000
|
|
|
|
2,000,000
|
|
Forfeited
|
|
|
(1,500,000
|
)
|
|
|
—
|
|
Shares outstanding on December 31
|
|
|
6,965,608
|
|
|
|
7,465,608
|
|
Shares vested at December 31
|
|
|
6,632,274
|
|
|
|
4,143,739
|
|
|
|
For the Years Ended December 31,
|
|
Stock Options
|
|
2016
|
|
|
2015
|
|
|
|
Shares
|
|
|
Weighted Average Exercise Price
|
|
|
Shares
|
|
|
Weighted Average Exercise Price
|
|
Options outstanding at January 1
|
|
|
1,000,000
|
|
|
$
|
.09
|
|
|
|
1,000,000
|
|
|
$
|
0.09
|
|
Granted
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Exercised
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Forfeited
|
|
|
1,000,000
|
|
|
$
|
.09
|
|
|
|
—
|
|
|
|
—
|
|
Options outstanding December 31
|
|
|
—
|
|
|
|
—
|
|
|
|
1,000,000
|
|
|
$
|
0.09
|
|
Shares exercisable at December 31
|
|
|
—
|
|
|
|
—
|
|
|
|
444,448
|
|
|
$
|
0.09
|
|
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
On
November 30, 2015, eVance Processing Inc. (“eVance”), a wholly owned subsidiary of the Company entered into an Asset
Purchase Agreement (the “Purchase Agreement”) with Calpian, Inc. (“Calpian”), Calpian Residual Acquisition,
LLC (“CRA”) and Calpian Commerce, Inc., a wholly owned subsidiary of Calpian (“CCI,” and collectively
with Calpian and CRA, the “Sellers”). Pursuant to the Purchase Agreement, eVance acquired substantially all of the
U.S. assets and operations of the Sellers. In consideration for the acquired assets, eVance assumed certain of the Sellers’
liabilities, including an aggregate of $9,000,000 of notes payable and certain of the Sellers’ outstanding contractual obligations.
On
April 12, 2016, eVance entered into an agreement with the Sellers and a cancellation of securities acknowledgement with one of
eVance’s note holders whereby the noteholder cancelled their note in the amount of $720,084 and Calpian issued eVance a
note in the amount of $675,000 in exchange for eVance waiving any claims for breach of the Purchase Agreement between eVance and
Sellers. The $675,000 note bears simple interest of 12% per annum payable monthly, matures on November 30, 2017 and is secured
by 2,000,000 shares of Calpian common stock. As part of the Purchase Agreement, eVance acquired several residual portfolios including
the supporting contracts (residual purchase agreements). eVance, as successor under one of these residual purchase agreements,
has sued a third party for breach of contract on the residual purchase agreement between the third party and Seller and has claimed
damages in excess of $1,500,000. eVance has agreed to apply any recovery from such litigation (less costs) against the principle
balance of the $675,000 note up to a maximum of $675,000. The Company reflected the cancellation of the $720,084 note and the
receipt of the $675,000 Calpian note as a $1,395,084 reduction in goodwill. In addition, the noteholder cancelled and returned
a warrant to purchase 360,042 shares of the Company’s common stock.
The
following is a summary of the estimated fair values of the assets acquired and liabilities assumed on November 30, 2015:
Cash and cash equivalents
|
|
$
|
257,886
|
|
Accounts receivable
|
|
|
461,647
|
|
Other current assets
|
|
|
167,058
|
|
Property and equipment, net
|
|
|
174,403
|
|
Residual portfolios
|
|
|
2,540,690
|
|
Equity investments
|
|
|
164,790
|
|
Deposits
|
|
|
532,617
|
|
Total assets
|
|
|
4,299,091
|
|
|
|
|
|
|
Accounts payable
|
|
|
25,000
|
|
Accrued liabilities
|
|
|
143,089
|
|
Total liabilities
|
|
|
168,089
|
|
|
|
|
|
|
Fair value of net assets acquired
|
|
$
|
4,131,002
|
|
Calpian note received
|
|
$
|
675,000
|
|
Fair value of debt assumed
|
|
$
|
8,279,916
|
|
Goodwill recognized on acquisition
|
|
$
|
3,473,914
|
|
The
fair value of the net assets acquired less the fair value of debt assumed resulted in a difference of $3,473,914, which has been
recorded as goodwill in the Company’s consolidated balance sheets. All of the recorded goodwill is tax-deductible.
The
consolidated statements of operations for the fiscal year ended December 31, 2015 includes the financial results of eVance since
the date of acquisition, November 30, 2015, through December 31, 2015. During this period, eVance’s revenues were $1,022,073
and its net income was $64,965.
Pro
Forma Financial Information
(Unaudited)
The
information that follows provides supplemental information about pro forma revenues and net income (loss) attributable to the
Company as if the acquisition of Calpian’s US assets by eVance been consummated as of January 1, 2015. Such information
is unaudited and is based on estimates and assumptions which the Company believes are reasonable.
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
9.
|
ACQUISITIONS
(Continued)
|
Pro
Forma Financial Information (Continued)
These
results are not necessarily indicative of the consolidated statements of operations in future periods or the results that would
have actually been realized had the Company and eVance been a combined entity during 2014 and 2015.
Selected Pro Forma Financial Information
|
|
Years Ended December 31,
|
|
|
|
2015
|
|
|
|
Excel
|
|
|
Calpian U.S. Assets
|
|
|
Total
|
|
Revenues
|
|
$
|
5,628,540
|
|
|
$
|
14,621,149
|
|
|
$
|
20,249,689
|
|
Net income (loss) attributable to the Company
|
|
$
|
(1,622,494
|
)
|
|
$
|
72,942
|
|
|
$
|
(1,549,552
|
)
|
Net income (loss) attributable to the Company per common share - basic and diluted
|
|
$
|
(0.02
|
)
|
|
$
|
0.001
|
|
|
$
|
(0.02
|
)
|
10.
|
PROPERTY
AND EQUIPMENT
|
Property
and equipment consists of the following for the years ending:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Computer
software
|
|
$
|
38,607
|
|
|
|
35,595
|
|
Equipment
|
|
|
163,394
|
|
|
|
123,074
|
|
Furniture
& fixtures
|
|
|
38,882
|
|
|
|
33,336
|
|
Leasehold
improvements
|
|
|
16,538
|
|
|
|
3,471
|
|
Total
cost
|
|
|
257,421
|
|
|
|
195,476
|
|
Less
accumulated depreciation and amortization
|
|
|
(86,979
|
)
|
|
|
(10,516
|
)
|
Property
and equipment – net
|
|
$
|
170,442
|
|
|
|
184,960
|
|
The
Company executed a lease for its corporate offices in Irving Texas. The lease began on November 1, 2014 and has a term of 63 months
with monthly payments ranging from $0 to $6,428.
eVance
leases its Georgia office facilities under an operating lease expiring in November 2019. Monthly lease payments range from $8,278
to $9,046 throughout the term of the lease.
Total
rent expense for the year ended December 31, 2016 was $298,816, compared to $438,109 for the year ended December 31, 2015.
The
future minimum lease payments required under long-term operating leases as of December 31, 2016 are as follows:
2017
|
|
$
|
175,091
|
|
2018
|
|
|
179,489
|
|
2019
|
|
|
174,946
|
|
2020
|
|
|
6,430
|
|
2021 and after
|
|
|
-
|
|
Total
|
|
$
|
535,956
|
|
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
The
following summarizes the Company’s outstanding notes payable for the years ending:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Note payable to BAV, due in monthly installments of $48,333 through May 2017, including simple interest at 15%, secured by the Company’s residual portfolio
|
|
$
|
-
|
|
|
$
|
681,361
|
|
|
|
|
|
|
|
|
|
|
Note payable to SME Funding LLC, due December 1,2016, bearing simple interest at 12%, secured by the Company’s residual portfolio
|
|
|
-
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Notes payable due December 1, 2016, bearing interest at 12%, secured by the assets of eVance
|
|
|
-
|
|
|
|
8,029,916
|
|
|
|
|
|
|
|
|
|
|
Term Loan due November 2019, bearing interest at 18%, secured by substantially all of the assets of the Company
|
|
|
12,809,252
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12,809,252
|
|
|
|
9,211,277
|
|
|
|
|
|
|
|
|
|
|
Less current portion
|
|
|
12,809,252
|
|
|
|
(8,984,544
|
)
|
|
|
|
|
|
|
|
|
|
Long-term portion of notes payable
|
|
$
|
-
|
|
|
$
|
226,733
|
|
On
November 30, 2015, in connection with the purchase of the U.S. assets and operations of Calpian, eVance assumed an aggregate of
$9,000,000 of notes payable, including $6.0 million of debt issued pursuant to a note offering conducted by Calpian and in which
the Company invested $250,000. Concurrently, eVance issued amended promissory notes (the “eVance Notes”) in favor
of each lender (collectively, the “eVance Lenders”) evidencing eVance’s assumption of $9,000,000 of indebtedness.
Pursuant to a purchase price adjustment agreement dated April 12, 2016, the principal value of the eVance Notes was reduced to
$8,279,916 (see Note 13). The $250,000 of eVance Notes purchased by the Company have been eliminated in consolidation to reflect
a net balance of $8,029,916 as of December 31, 2015. The eVance Notes were repaid in full in connection with the completion of
the credit facility discussed below.
On
October 23, 2015, SME Funding LLC advanced the Company $500,000 to help finance the acquisition of the US assets of Calpian Inc
by eVance. This advance was converted into a note maturing December 1, 2016 with interest only payable monthly at an annual rate
of 12%. This note was repaid in full in connection with the completion of the credit facility discussed below.
On
November 2, 2016, the Company and certain of the Company’s subsidiaries entered into a Loan and Security Agreement (the
“Loan Agreement”) with GACP Finance Co. LLC as administrative agent (“Agent”) and the other lenders as
from time to time party thereto. The Loan Agreement has a three-year term and provides for term loan commitments of up to $25,000,000
consisting of an Initial Term Loan in the amount of $13,500,000 and a Delayed Draw Term Loan in the amount of $11,500,000 (each
a “Loan” or together “Loans”). The Company used the proceeds from the Initial Term Loan to repay all of
its existing secured debt. The Company expects to use the Delayed Draw Term Loan to fund acquisitions of portfolios of recurring
residual revenues from credit and debit card transactions or companies that own these portfolios. Funding of Delayed Draw Term
Loan is subject to certain conditions including but not limited to borrowing base limitations and further lender due diligence.
The Loan accrues interest of 18% per annum of which
13% is payable in cash monthly and 5% is payable in kind (PIK). Pursuant to the Loan Agreement, the Loan is secured by substantially
all of the assets of the Company including but not limited to the Company’s residual portfolios. In addition, certain of
Excel’s subsidiaries are guarantors under the Loan Agreement.
The Company incurred financing costs in the amount of $850,746 in connection with the Loan Agreement. These
costs are shown as a reduction of the loan amount on the accompanying consolidated balance sheet as of December 31, 2016, and are
being amortized as interest expense over the term of the Loan. In addition, the interest that is payable in kind is added to the
Loan balance. The following chart summarizes the amount outstanding under the Loan.
|
|
December 31,
2016
|
|
Term Loan
|
|
$
|
13,500,000
|
|
Net deferred financing costs
|
|
|
(803,482
|
)
|
Accrued interest payable in kind
|
|
|
112,734
|
|
Note payable
|
|
$
|
12,809,252
|
|
Excel
Corporation and Subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
12.
|
NOTES
PAYABLE (Continued)
|
The
Loan Agreement contains customary events of default, non-payment of principal or other amounts under the Loan Agreement,
breach of covenants and certain voluntary and involuntary bankruptcy events. The Loan Agreement also contains certain
financial covenants including maintenance of certain EBITDA levels and minimum liquidity. If any event of default occurs and
is continuing, the Lender may declare all amounts owed to be due (except for a bankruptcy event of default), in which case
such amounts will automatically become due and payable. The Company was not in compliance with certain of its financial
covenants for the month ended January 31, 2017. As a result of the covenant breach, the debt is classified as current on the
accompanying consolidated balance sheets in accordance with ASC 470-10-45. In accordance with ASU 205-40, the classification
of the debt as current raises substantial doubt about the Company’s ability to continue as a going concern. Management
has evaluated its financial position and future planned operating results with respect to the breach of covenants and
determined that it is not probable that the Lender will declare all amounts due and payable and that in the improbable case
that if the Lender declares all amounts under the Loan Agreement due and payable that the Company would be able to satisfy
the obligations. The Company is discussing a resolution of the covenant breach with the Lender and believes that it will be
able to do so. The Company is currently able to meet its debt service requirements and operating expenses out of its cash
flows from operations and expects to be able to do so for at least the next twelve months. In addition, the Company’s
borrowing base under the Loan Agreement exceeds the outstanding debt providing the Lender with sufficient collateral to
secure the debt. The Company’s strategy includes acquisitions of residual portfolios and the execution of any such
portfolio would likely be accretive to earnings and improve the Company’s cash flow and debt service capabilities. In
the event that the Lender accelerates all amounts due or requested that the Company reduce the outstanding debt,
management currently believes that it would be able to satisfy such obligations by selling a portion of its residual
portfolio of monthly recurring revenue without disrupting its operations. Management also believes that if required, the debt
outstanding under the Loan Agreement could be refinanced with another lender. There can be no assurance that the Company will
be able to resolve the matter with the Lender or execute on its contingency plans in the event it is unable to resolve the
matter with the Lender.
13.
|
RELATED
PARTY TRANSACTIONS
|
On
October 15, 2015, SME Funding LLC purchased a residual portfolio of $13,000 of monthly recurring revenue from the Company in exchange
for $445,742. SME is wholly owned by Steven Lemma who was the Chief Executive Officer of the Securus. The $445,742 was recorded
as a gain on the sale of residual portfolio on the accompanying statements of operations.
On
October 23, 2015, SME Funding LLC advanced the Company $500,000 to help finance the acquisition of the US assets of Calpian by
eVance. This advance was converted into a note maturing December 1, 2016 with interest only payable monthly at an annual rate
of 12%. The note was repaid in November 2016.
On February 15, 2016, SME Funding LLC
purchased $35,000 of monthly recurring revenue for $700,000 cash pursuant to a residual purchase agreement (“RPA”).
In November 2016, the Company exercised its right to repurchase the residuals for $770,000. As a result of the repurchase option,
the Company accounted for the transaction not as a sale but as a liability.