AmpliTech Group Inc
For the period ended Jun 30, 2024. Filed Aug 14, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2024 · Filed Aug 14, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements (Unaudited)
Item 1. Financial Statements
Condensed Consolidated Balance Sheets
| June 30, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| (Unaudited) | ||
| Assets | ||
| Current Assets | ||
| Cash and cash equivalents | $1,014,204 | $6,726,013 |
| Accounts receivable | 1,139,052 | 2,542,710 |
| Inventories, net | 7,533,637 | 6,537,578 |
| Prepaid expenses | 1,963,782 | 1,342,335 |
| Total Current Assets | 11,650,675 | 17,148,636 |
| Property and equipment, net | 2,429,613 | 2,599,448 |
| Operating lease right of use assets | 3,268,136 | 3,538,798 |
| Intangible assets, net | 2,909,203 | 2,984,133 |
| Goodwill | 4,696,883 | 4,696,883 |
| Cost method investment | 348,250 | 348,250 |
| Security deposits | 109,480 | 91,481 |
| Total Assets | $25,412,240 | $31,407,629 |
| Liabilities and Stockholders’ Equity | ||
| Current Liabilities | ||
| Accounts payable and accrued expenses | $1,164,201 | $846,179 |
| Customer deposits | 15,344 | 14,239 |
| Current portion of financing lease obligations | 17,208 | 16,799 |
| Current portion of operating lease obligations | 421,803 | 541,324 |
| Current portion of notes payable | 36,388 | 80,841 |
| Total Current Liabilities | 1,654,944 | 1,499,382 |
| Long-term Liabilities | ||
| Financing lease obligations, net of current portion | 23,829 | 32,537 |
| Operating lease obligations, net of current portion | 3,025,741 | 3,171,979 |
| Deferred tax liability | 24,000 | 24,000 |
| Total Liabilities | 4,728,514 | 4,727,898 |
| Commitments and Contingencies | - | - |
| Stockholders’ Equity | ||
| Common stock, par value $0.001, 500,000,000 shares authorized, 9,719,613 and 9,714,613 shares issued and outstanding, respectively | 9,720 | 9,715 |
| Additional paid-in capital | 36,675,164 | 36,439,739 |
| Accumulated deficit | (16,001,158) | (9,769,723) |
| Total Stockholders’ Equity | 20,683,726 | 26,679,731 |
| Total Liabilities and Stockholders’ Equity | $25,412,240 | $31,407,629 |
Condensed Consolidated Statements of Operations
| For The Three Months Ended | For The Six Months Ended | |||
|---|---|---|---|---|
| June 30, | June 30, | June 30, | June 30, | |
| 2024 | 2023 | 2024 | 2023 | |
| Revenues | $2,527,442 | $4,073,231 | $4,820,773 | $8,185,530 |
| Cost of Goods Sold | 1,470,355 | 2,152,022 | 2,881,056 | 4,401,540 |
| Gross Profit | 1,057,087 | 1,921,209 | 1,939,717 | 3,783,990 |
| Operating Expenses | ||||
| Selling, general and administrative | 2,165,055 | 1,731,414 | 4,198,802 | 3,693,326 |
| Research and development | 460,122 | 697,905 | 736,877 | 1,217,885 |
| Total Operating Expenses | 2,625,177 | 2,429,319 | 4,935,679 | 4,911,211 |
| Loss From Operations | (1,568,090) | (508,110) | (2,995,962) | (1,127,221) |
| Other Income (Expenses) | ||||
| Loss on investment in digital assets | - | - | (3,248,911) | - |
| Unrealized gain on investments | - | 19,056 | - | 37,602 |
| Realized gain on investments | - | 8,979 | 25,965 | 13,807 |
| Interest Income (expense), net | (8,184) | 7,314 | (12,527) | 21,085 |
| Total Other Income (Expenses) | (8,184) | 35,349 | (3,235,473) | 72,494 |
| Net Loss Before Income Taxes | (1,576,274) | (472,761) | (6,231,435) | (1,054,727) |
| Provision For Income Taxes | - | - | - | - |
| Net Loss | $(1,576,274) | $(472,761) | $(6,231,435) | $(1,054,727) |
| Net Loss Per Share; | ||||
| Basic and diluted | $(0.16) | $(0.05) | $(0.64) | $(0.11) |
| Weighted Average Common Shares Outstanding; | ||||
| Basic and diluted | 9,718,239 | 9,638,252 | 9,716,976 | 9,636,988 |
Condensed Consolidated Statements of Stockholders’ Equity
| Common Stock · Additional · Total | |||||
|---|---|---|---|---|---|
| Number of | Par | Paid-In | Accumulated | Stockholders’ | |
| Shares | Value | Capital | Deficit | Equity | |
| Balance, March 31, 2024 | 9,717,113 | $9,717 | $36,578,394 | $(14,424,884) | $22,163,227 |
| Stock based compensation | - | - | 96,773 | - | 96,773 |
| Common stock issued for vesting of RSU’s | 2,500 | 3 | (3) | - | - |
| Net loss for the three months ended June 30, 2024 | - | - | - | (1,576,274) | (1,576,274) |
| Balance, June 30, 2024 | 9,719,613 | $9,720 | $36,675,164 | $(16,001,158) | $20,683,726 |
| Balance, December 31, 2023 | 9,714,613 | $9,715 | $36,439,739 | $(9,769,723) | $26,679,731 |
|---|---|---|---|---|---|
| Stock based compensation | - | - | 235,430 | 235,430 | |
| Common stock issued for vesting of RSU’s | 5,000 | 5 | (5) | - | - |
| Net loss for the six months ended June 30, 2024 | - | - | - | (6,231,435) | (6,231,435) |
| Balance, June 30, 2024 | 9,719,613 | $9,720 | $36,675,164 | $(16,001,158) | $20,683,726 |
| Common Stock · Additional · Total | |||||
|---|---|---|---|---|---|
| Number of | Par | Paid-In | Accumulated | Stockholders’ | |
| Shares | Value | Capital | Deficit | Equity | |
| Balance, March 31, 2023 | 9,637,113 | $9,637 | $36,116,200 | $(7,886,250) | $28,239,587 |
| Stock based compensation | - | - | 64,934 | - | 64,934 |
| Common stock issued for vesting of RSU’s | 2,500 | 3 | (3) | - | - |
| Net loss for the three months ended June 30, 2023 | - | - | - | (472,761) | (472,761) |
| Balance, June 30, 2023 | 9,639,613 | $9,640 | $36,181,131 | $(8,359,011) | $27,831,760 |
| Balance, December 31, 2022 | 9,634,613 | $9,635 | $36,050,161 | $(7,304,284) | $28,755,512 |
|---|---|---|---|---|---|
| Stock based compensation | - | - | 130,975 | - | 130,975 |
| Common stock issued for vesting of RSU’s | 5,000 | 5 | (5) | - | |
| Net loss for the six months ended June 30, 2023 | - | - | - | (1,054,727) | (1,054,727) |
| Balance, June 30, 2023 | 9,639,613 | $9,640 | $36,181,131 | $(8,359,011) | $27,831,760 |
Condensed Consolidated Statements of Cash Flows
| For The Six Months Ended | ||||
|---|---|---|---|---|
| June 30, · June 30, | ||||
| 2024 · 2023 | ||||
| Cash Flows from Operating Activities: | ||||
| Net loss | $(6,231,435) | $(1,054,727) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Depreciation and amortization | 258,445 | 230,123 | ||
| Operating lease costs | 270,662 | 279,655 | ||
| Stock based compensation | 235,430 | 130,975 | ||
| Gain on termination of right-of-use operating lease | - | (8,461) | ||
| Inventory reserve | 17,000 | - | ||
| Change in fair value of marketable securities | - | (37,602) | ||
| Loss on investment of digital assets | 3,248,911 | - | ||
| Changes in Operating Assets and Liabilities: | ||||
| Accounts receivable | 1,403,658 | (690,186) | ||
| Inventories | (1,013,059) | (269,460) | ||
| Prepaid expenses | (621,447) | (829,565) | ||
| Security deposits | (17,999) | 21,704 | ||
| Accounts payable and accrued expenses | 318,022 | 1,199,611 | ||
| Operating lease obligations | (265,759) | (266,060) | ||
| Customer deposits | 1,105 | 37,107 | ||
| Net cash used in operating activities | (2,396,466) | (1,256,886) | ||
| Cash Flows from Investing Activities: | ||||
| Purchase of property and equipment | (13,680) | (776,507) | ||
| Net investment in marketable securities | - | (2,771,185) | ||
| Purchase of investment in digital assets | (3,248,911) | - | ||
| Net cash used in investing activities | (3,262,591) | (3,547,692) | ||
| Cash Flows from Financing Activities: | ||||
| Repayment on financing lease liabilities | (8,299) | (25,378) | ||
| Repayment of notes payable | (44,453) | (80,296) | ||
| Payment of revenue earnout | - | (2,180,826) | ||
| Net cash used in financing activities | (52,752) | (2,286,500) | ||
| Net change in cash and cash equivalents | (5,711,809) | (7,091,078) | ||
| Cash and Cash Equivalents, Beginning of the Period | 6,726,013 | 13,290,222 | ||
| Cash and Cash Equivalents, End of the Period | $1,014,204 | $6,199,144 | ||
| Supplemental disclosures: | ||||
| Cash paid for interest expense | $14,595 | $14,432 | ||
| Cash paid for income taxes | $ | - | $50 | |
| Non-Cash Investing and Financing Activities: | ||||
| Common Stock issued on vesting of RSUs | $5 | $5 | ||
| Gain on termination of right-of-use operating lease | $ | - | $8,461 | |
| Disposal of property and equipment | $61,133 | $ | - | |
(1)Organization and Business Description
AmpliTech Group, Inc. (“AmpliTech” or the “Company”) was incorporated under the laws of the State of Nevada on December 30, 2010. On August 13, 2012, the Company acquired AmpliTech, Inc., by issuing 833,750 shares of the Company’s common stock to the shareholders of AmpliTech, Inc. in exchange for 100% of the outstanding shares of AmpliTech Inc. (the “Share Exchange”). After the Share Exchange, the selling shareholders owned 60,000 shares of the outstanding 893,750 shares of Company common stock, resulting in a change in control. Accordingly, the transaction was accounted for as a reverse acquisition in which AmpliTech, Inc. was deemed to be the accounting acquirer, and the operations of the Company were consolidated for accounting purposes. The capital balances have been retroactively adjusted to reflect the reverse acquisition.
AmpliTech designs, engineers and assembles microwave component based low noise amplifiers (“LNA”) that meet individual customer specifications. Application of the Company’s proprietary technology results in maximum frequency gain with minimal background noise distortion as required by each customer. The Company has both domestic and international customers in such industries as aerospace, governmental, defense and commercial satellite.
On September 12, 2019, AmpliTech Group, Inc. acquired the assets of Specialty Microwave Corporation (“Specialty”), a privately held company based in Ronkonkoma, NY. The purchase included all inventory, orders, customers, property and equipment, and all intellectual property. The assets also included all eight team members of Specialty.
Specialty designs and manufactures passive microwave components and related subsystems that meet individual customer specifications for both domestic and international customers for use in satellite communication ground networks.
On February 17, 2021, AmpliTech Group, Inc., common stock and warrants under the symbols “AMPG” and “AMPGW”, respectively, commenced trading on NASDAQ. A reverse split of the outstanding common stock at a 1-for-20 ratio became effective February 17, 2021 as of 12:01 a.m., Eastern Time. In connection with the public offering,1,371,428 units at an offering price of $7.00 per unit were sold. Each unit issued in the offering consisted of one share of common stock and one warrant.
In 2021, the Company opened AGMDC, a monolithic microwave integrated circuits (“MMIC”) chip design center in Texas and has started to implement several of its proprietary amplifier designs into MMIC components. MMICs are semiconductor chips used in high-frequency communications applications. MMICs are widely desired for power amplification solutions to service emerging technologies, such as phased array antennas and quantum computing. MMICs carry a smaller footprint enabling them to be incorporated into a broader array of systems while reducing costs. AGMDC designs, develops and manufactures state-of-the-art signal processing components for satellite and 5G communications networks, defense, space and other commercial applications, allowing the Company to market its products to a wider base of customers requiring high technology in smaller packages.
On November 19, 2021, AmpliTech Group, Inc. entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Spectrum Semiconductor Materials Inc. (the “Seller” or “SSM”), pursuant to which AmpliTech would acquire substantially all the assets of the Company (the “Acquisition”). The Acquisition was completed on December 15, 2021.
Spectrum Semiconductor Materials (“SSM”), located in Silicon Valley (San Jose, CA), is a global authorized distributor of integrated circuit (“IC”) packaging and lids for semiconductor device assembly, prototyping, testing, and production requirements.
In August 2022, AmpliTech Group’s True G Speed Services (AGTGSS) division was founded to serve and provide complete system integration and ORAN compliant O-RU’s (Radio Units) for telcos, enabling the industry to access ‘True 5G Speeds’. AGTGSS provides Managed Services, Cyber Security, Cloud Services, Data Sciences and Telco Cloud Services. AGTGSS will also be providing full installation of Private 5G Networks (P5G) which includes the deployment of AmpliTech Group’s developed radio units. AGTGSS will implement AmpliTech’s low noise amplifier devices in these systems to promote greater coverage, longer range and faster speeds.
(2)Loss on Investment of Digital Assets
During the three months ended March 31, 2024, the Company made several transactions in digital currency in the total amount of approximately $3.25 million. The Company believes that it was fraudulently induced to hold its digital currency with a custodian whom the Company believed to be valid, but no longer exists. The Company is taking steps in an attempt to seek recovery of the funds including discussions with local, federal, and international law enforcement agencies and private consultants and is currently conducting a review of its processes and procedures related to this investment. At the present time, the Company is not aware of, and does not expect any additional losses arising out or relating to the above-described investment. In addition, the Company does not believe that the Company’s systems, records, or other assets were otherwise affected or compromised in connection with these investments.
As a result of the fraudulent digital currency transactions noted above, the Company was a victim of a cyber phishing scam that defrauded the Company. During the six months ended June 30, 2024, the Company recorded a complete loss from the investment in digital assets of $3,248,911. As of June 30, 2024, the remaining balance of digital assets was $0.
(3)Summary of Significant Accounting Policies
Basis of Accounting
The accompanying condensed consolidated financial statements have been prepared using the accrual basis of accounting.
Principles of Consolidation
The accompanying condensed consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the periods presented. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company considers deposits that can be redeemed on demand and investments and marketable securities that have original maturities of less than three months, when purchased, to be cash equivalents. As of June 30, 2024 the Company’s cash and cash equivalents were deposited in four financial institutions.
The Company’s policy is to place its cash and cash equivalents with high-quality, major financial and investment institutions to limit the amount of credit exposure. Accounts at each financial institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000. At June 30, 2024 and December 31, 2023, the Company had $434,792 and $3,170,500 in excess of FDIC insured limits, respectively. The Company has not experienced any losses in such accounts.
Accounts Receivable
Accounts receivable consist of trade receivables arising from credit sales to customers in the normal course of business. These receivables are recorded at the time of sale, net of an allowance for current expected credit losses. In accordance with ASC Topic 326, “Financial Instruments – Credit Losses,” the Company estimates expected credit losses based on historical bad debt experience, the aging of accounts receivable, the current creditworthiness of our customers, prevailing economic conditions, and reasonable and supportable forward-looking information.
An allowance of $0 has been recorded at June 30, 2024 and December 31, 2023, respectively.
Inventories
Inventories, which consist primarily of raw materials, work in progress and finished goods, are stated at the lower of cost (first-in, first-out basis) or market (net realizable value).
Inventory quantities and related values are analyzed at the end of each fiscal quarter to determine those items that are slow moving and obsolete. An inventory reserve is recorded for those items determined to be slow moving with a corresponding charge to cost of goods sold. Inventory items that are determined obsolete are written off currently with a corresponding charge to cost of goods sold.
As of June 30, 2024 and December 31, 2023 the reserve for inventory obsolescence was $1,163,000 and $1,146,000, respectively.
Property and Equipment
Property and equipment are recorded at cost. Depreciation is provided over the estimated useful lives of the related assets using the straight-line method for financial statement purposes. Amortization of leasehold improvements is computed using the straight-line method over the shorter of the remaining lease term or the estimated useful lives of the improvements.
Property and equipment are depreciated as follows:
| Description | Useful Life | Method |
|---|---|---|
| Office equipment | 3 to 7 years | Straight-line |
| Machinery/shop equipment | 7 to 15 years | Straight-line |
| Computer equipment/software | 1 to 7 years | Straight-line |
| Vehicles | 5 years | Straight-line |
| Leasehold improvements | 7 years | Straight-line |
Intangible Assets
Definite-lived intangible assets including customer relationships and intellectual property are subject to amortization. Intangible assets are amortized over their estimated useful life on a straight-line basis. Estimated useful lives are determined considering the period the assets are expected to contribute to future cash flows. Indefinite-lived intangible assets are not subject to amortization.
Intangible assets are amortized as follows:
| Description | Useful Life | Method |
|---|---|---|
| Trade names | Indefinite | N/A |
| Customer relationships | 15 to 20 years | Straight-line |
| Intellectual property | 15 years | Straight-line |
Long-Lived Assets
The Company reviews the carrying value of long-lived assets such property and equipment, right-of-use (“ROU”) assets, and definite-lived intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Circumstances which could trigger a review include, but are not limited to; significant decrease in the market price of the asset; significant adverse changes in the business climate or legal factors; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed of significantly before the end of its estimated useful life.
The recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount of fair value less costs to sell and would no longer be depreciated. The depreciable basis of assets that are impaired and continue in use is their respective fair values. During the six months ended June 30, 2024 and the year ended December 31, 2023, there were no impairments of long-lived assets.
Goodwill and Indefinite-Lived Intangible Assets
We follow the acquisition method of accounting to record the assets and liabilities of acquired businesses at their estimated fair value at the date of acquisition. We initially record goodwill for the amount the consideration transferred exceeds the acquisition-date fair value of net tangible and identifiable intangible assets acquired.
Goodwill and intangible assets deemed to have indefinite lives are not amortized, but are tested for impairment annually on December 31, or more frequently when events or circumstances indicate an impairment may have occurred. When assessing the recoverability of goodwill and indefinite-lived intangible assets, the Company may first assess qualitative factors in determining whether it is more likely than not that the fair value of a reporting unit, including goodwill, or an indefinite-lived intangible asset is less than its carrying amount. The qualitative assessment is based on several factors, including the current operating environment, industry and market conditions, and overall financial performance. The Company may elect to bypass this qualitative assessment for some or all of its reporting units or other indefinite-lived intangible assets and perform a quantitative assessment, based on management’s judgment.
If we quantitatively test goodwill and indefinite-lived intangible assets for possible impairment, we calculate the fair value for the reporting unit and indefinite-lived assets and compare the amount to their carrying amount. If the fair value of a reporting unit and indefinite-lived asset exceeds their carrying amount, the reporting unit and indefinite-lived assets are not considered impaired. If the carrying amount of the reporting unit and indefinite-lived assets exceed their fair value, the reporting unit and indefinite-lived assets are considered to be impaired, and an impairment charge is recognized for the difference.
We estimate the fair value of our reporting units and indefinite-lived intangible assets based on the present value of estimated future cash flows. Considerable management judgment is necessary to evaluate the impact of operating and macroeconomic changes and to estimate the future cash flows used to measure fair value. Our estimates of future cash flows consider past performance, current and anticipated market conditions and internal projections and operating plans. Additional assumptions include forecasted growth rates, estimated discount rates, and estimated royalty rates for our indefinite-lived intangible assets.
During the six months ended June 30, 2024 and the year ended December 31, 2023, there wereno impairments of indefinite-lived intangible assets.
Investment Policy-Cost Method
Investments consist of non-controlling equity investments in privately held companies. The Company elected the measurement alternative for these investments without readily determinable fair values and for which the Company does not control or have the ability to exercise considerable influence over operating and financial policies. These investments are accounted for under the cost method of accounting. Under the cost method of accounting, the non-marketable equity securities are carried at cost less any impairment, adjusted for observable price changes of similar investments of the same issuer. Fair value is not estimated for these investments if there are no identified events or changes in circumstances that may influence the fair value of the investment. Under this method, the Company’s share of the earnings or losses of such investee companies is not included in the consolidated balance sheet or consolidated statements of operations. The Company held $348,250 of investments without readily determinable fair values at June 30, 2024 and December 31, 2023, respectively. (see Note 9). These investments are included in other assets on the consolidated balance sheets. There were no indicators of impairment during the three months ended June 30, 2024 and the year ended December 31, 2023.
Investment in Digital Assets
We account for all digital assets as indefinite-lived intangible assets in accordance with ASC 350, Intangibles—Goodwill and Other. The Company presents digital assets separately from other intangible assets, recorded as digital assets on the condensed consolidated balance sheets. The digital assets are initially recorded at cost and are subsequently remeasured at cost, net of any impairment losses incurred since acquisition.
We performed an analysis this quarter to identify whether events or changes in circumstances, principally decreases in the quoted prices on active exchanges, indicate that it is more likely than not that our digital assets are impaired. In determining if an impairment has occurred, we consider the lowest market price of one unit of digital asset quoted on the active exchange since acquiring the digital asset. When the then current carrying value of a digital asset exceeds the fair value determined each quarter, an impairment loss has occurred with respect to those digital assets in the amount equal to the difference between their carrying values and the prices determined. Gains are not recorded until realized upon sale(s), at which point they are presented net of any impairment losses for the same digital assets. In determining the gain to be recognized upon sale, we calculate the difference between the sales price and carrying value of the digital assets sold immediately prior to sale.
Leases
We lease property and equipment under finance and operating leases. For leases with terms greater than 12 months, we record the related asset and obligation at the present value of lease payments over the lease term. The Company has elected not to separate lease and non-lease components for all property leases for the purpose of calculating ROU assets and lease liabilities. Many of our leases include rental escalation clauses, renewal options and/or termination options that are factored into our determination of lease payments when appropriate. When available, we use the rate implicit in the lease to discount lease payments to present value; however, most of our leases do not provide a readily determinable implicit rate. Therefore, we must estimate our incremental borrowing rate to discount the lease payments based on information available at lease commencement. The incremental borrowing rate is the rate of interest that a lessee would have to pay to borrow on a collateralized basis considering such factors as lease term and economic environment risks.
Revenue Recognition
We sell our products through a combination of a direct sales force in the United States and independent sales representatives in international markets. Revenue is recognized when a customer obtains control of promised goods based on the consideration we expect to receive in exchange for these goods. This core principle is achieved through the following steps:
Identify the contract with the customer. A contract with a customer exists when (i) we enter into an enforceable contract with a customer that defines each party’s rights regarding the goods to be transferred and identifies the payment terms related to these goods, (ii) the contract has commercial substance and, (iii) we determine that collection of substantially all consideration for services that are transferred is probable based on the customer’s intent and ability to pay the promised consideration. We do not have significant costs to obtain contracts with customers. For commissions on product sales, we have elected the practical expedient to expense the costs as incurred.
Identify the performance obligations in the contract. Our contracts with customers do not include multiple performance obligations to be completed over a period.
Our performance obligations relate to delivering single-use products to a customer, subject to the shipping terms of the contract. Limited warranties are provided, under which we typically accept returns and provide either replacement parts or refunds.
We do not have significant returns. We do not typically offer extended warranty or service plans.
Determine the transaction price. Payment by the customer is due under customary fixed payment terms, and we evaluate if collectability is reasonably assured. None of our contracts as of June 30, 2024 contained a significant financing component. Revenue is recorded at the net sales price, which includes estimates of variable consideration such as product returns, rebates, discounts, and other adjustments. The estimates of variable consideration are based on historical payment experience, historical and projected sales data, and current contract terms. Variable consideration is included in revenue only to the extent that it is probable that a significant reversal of the revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. Taxes collected from customers relating to product sales and remitted to governmental authorities are excluded from revenues.
Allocate the transaction price to performance obligations in the contract. We typically do not have multiple performance obligations in our contracts with customers. We recognize revenue upon transfer of the product to the customer’s control at contractually stated pricing.
*Recognize revenue when or as we satisfy a performance obligation.*We generally satisfy performance obligations at a point in time upon either shipment or delivery of goods, in accordance with the terms of each contract with the customer. We do not have significant service revenue.
Cost of Sales
We include product costs such material, direct labor, overhead costs, production-related depreciation expense, outside labor and production supplies in cost of sales.
Shipping and Handling
Shipping and handling charges are generally incurred at the customer’s expense. However, when billed to our customers, shipping and handling charges are included in net sales for the applicable period, and the corresponding shipping and handling expense is reported in cost of sales.
Research and Development
Research and development expenditures are charged to operations as incurred. The major components of research and development costs include payroll, consultants, outside service, and supplies.
Research and development costs for the six months ended June 30, 2024 and 2023 were $736,877 and $1,217,885, respectively.
Income Taxes
The Company’s deferred tax assets and liabilities for the expected future tax consequences of events have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statement carrying amounts and tax bases of certain assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse. The deferred tax assets and liabilities are classified according to the financial statement classification of the assets and liabilities generating the differences. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. The ASC prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The ASC provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. At June 30, 2024 and December 31, 2023, the Company had no material unrecognized tax benefits.
Earnings Per Share
Basic earnings (loss) per share is calculated by dividing net income (loss) by the weighted average number of shares of common stock outstanding during each period. Diluted earnings (loss) per share is calculated by adjusting the weighted average number of shares of common stock outstanding for the dilutive effect, if any, of common stock equivalents. Common stock equivalents whose effect would be anti-dilutive are not included in diluted earnings (loss) per share. The Company uses the treasury stock method to determine the dilutive effect, which assumes that all common stock equivalents have been exercised at the beginning of the period and that the funds obtained from those exercises were used to repurchase shares of common stock of the Company at the average closing market price during the period. As of June 30, 2024 and 2023, there were 4,597,942 and 4,242,442, respectively, potential common share equivalents from stock options excluded from the diluted loss per share calculations as their effect is anti-dilutive.
Fair Value Measurements
The fair value of a financial instrument is the amount that could be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets are marked to bid prices and financial liabilities are marked to offer prices. Fair value measurements do not include transaction costs. A fair value hierarchy is used to prioritize the quality and reliability of the information used to determine fair values. Categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The fair value hierarchy is defined in the following three categories:
Level 1: Unadjusted quoted prices that are available in active markets for identical assets or liabilities at the measurement date.
Level 2: Significant other observable inputs available at the measurement date, other than quoted prices included in Level 1, either directly or indirectly.
Level 3: Significant unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment.
Cash and cash equivalents, receivables, inventories, prepaid expenses, accounts payable, accrued expenses, and customer deposits approximate fair value, due to their short-term nature. The carrying value of notes payable and short and long-term debt also approximates fair value since these instruments bear market rates of interest.
Assets and liabilities that are measured at fair value on a nonrecurring basis relate primarily to long-lived assets, intangible assets, and goodwill, which are remeasured when the derived fair value is below carrying value in the consolidated balance sheets.
Stock-Based Compensation
The Company records stock-based compensation in accordance with ASC 718, Compensation-Stock Compensation. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable. Equity instruments issued to employees and the cost of the services received as consideration are measured and recognized based on the fair value of the equity instruments issued and are recognized over the employees required service period, which is generally the vesting period.
Concentration of Credit Risk
Financial instruments that potentially subject the Company to concentration of credit risk consist primarily of cash and cash equivalents, marketable securities and accounts receivable.
The Company places its cash and cash equivalents and marketable securities with high-quality, major financial and investment institutions in order to limit the amount of credit exposure. For accounts receivable, the Company performs ongoing credit evaluations of its customers and maintains allowances for potential credit losses.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which enhances the transparency and decision usefulness of income tax disclosures by requiring; (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. ASU 2023-09 is effective for fiscal years beginning after December 15, 2025, with early adoption permitted. These amendments are to be applied prospectively, with retrospective application permitted. We are currently evaluating the impact this standard will have on our consolidated financial statement disclosures.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires a public entity to disclose significant segment expenses and other segment items on an annual and interim basis and to provide in interim periods all disclosures about reportable segment’s profit or loss and assets that are currently required annually. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company has adopted this pronouncement and does not expect the adoption to have a material impact on our results of operation, financial position or cash flow.
In August 2023, the FASB issued ASU 2023-05, Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which requires a newly-formed joint venture to apply a new basis of accounting to its contributed net assets, resulting in the joint venture initially measuring its contributed net assets at fair value on the formation date. ASU 2023-05 is effective for all joint venture formations with a formation date on or after January 1, 2025, with early adoption permitted. These amendments are to be applied prospectively, with retrospective application permitted for joint ventures formed before the effective date. We are currently evaluating the impact this standard will have on our consolidated financial statement disclosures.
**(4)Revenues **
The following table presents sales disaggregated based on geographic regions and for the three and six months ended:
| Three months ended | ||
|---|---|---|
| June 30, 2024 | June 30, 2023 | |
| AmpliTech Inc. and Specialty Microwave | ||
| Domestic sales | $705,794 | $1,445,063 |
| International sales | 56,470 | 317,514 |
| Total sales | $762,264 | $1,762,577 |
| Spectrum | ||
| Domestic sales | $1,359,811 | $1,497,917 |
| International sales | 405,367 | 812,737 |
| Total sales | $1,765,178 | $2,310,654 |
| Total sales | $2,527,442 | $4,073,231 |
| Six months ended | ||
|---|---|---|
| June 30, 2024 | June 30, 2023 | |
| AmpliTech Inc. and Specialty Microwave | ||
| Domestic sales | $1,383,976 | $2,468,059 |
| International sales | 419,155 | 516,717 |
| Total sales | $1,803,131 | $2,984,776 |
| Spectrum | ||
| Domestic sales | $2,141,925 | $3,373,860 |
| International sales | 875,717 | 1,826,894 |
| Total sales | $3,017,642 | $5,200,754 |
| Total sales | $4,820,773 | $8,185,530 |
(5)Segment Reporting
ASC 280, “Segment Reporting”, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major customers in financial statements for details on the Company’s business segments. The Company has two reportable segments, the manufacturing and engineering segment, which is operated by AmpliTech Inc. and Specialty Microwave: and the distribution segment, which is operated by Spectrum. The manufacturing and engineering segment assembles microwave components, and the distribution segment is a global distributor of integrated circuits packages and lids. The Company provides general corporate services to its segments; however, these services are not considered when making operating decisions and assessing segment performance. These services are reported under “Corporate” below and include costs associated with executive management, financing activities and public company compliance.
The following table presents summary information by segment for the three months ended June 30, 2024:
| Manufacturing and Engineering | Distribution | Corporate | Total | |
|---|---|---|---|---|
| Revenue | $762,264 | $1,765,178 | - | $2,527,442 |
| Cost of Goods Sold | 623,830 | 846,525 | - | 1,470,355 |
| Net Income (Loss) | (1,314,836) | 253,081 | (514,519) | (1,576,274) |
| Total Assets | 10,532,203 | 14,758,006 | 122,031 | 25,412,240 |
| Depreciation and Amortization | 100,400 | 28,922 | - | 129,322 |
| Interest Expense, net | 5,847 | - | 2,337 | 8,184 |
The following table presents summary information by segment for the six months ended June 30, 2024:
| Manufacturing and Engineering | Distribution | Corporate | Total | |
|---|---|---|---|---|
| Revenue | $1,803,131 | $3,017,642 | - | $4,820,773 |
| Cost of Goods Sold | 1,399,301 | 1,481,755 | - | 2,881,056 |
| Net Income (Loss) | (2,319,810) | 204,134 | (4,115,759) | (6,231,435) |
| Total Assets | 10,532,203 | 14,758,006 | 122,031 | 25,412,240 |
| Depreciation and Amortization | 200,601 | 57,844 | - | 258,445 |
| Interest Expense, net | 7,527 | - | 5,000 | 12,527 |
(6)Inventories
The inventory consists of the following at June 30, 2024 and December 31, 2023:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Raw Materials | $1,364,072 | $959,645 |
| Work-in Progress | 120,119 | 51,140 |
| Finished Goods | 7,212,446 | 6,672,793 |
| Subtotal | $8,696,637 | $7,683,578 |
| Less: Reserve for Obsolescence | (1,163,000) | (1,146,000) |
| Total | $7,533,637 | $6,537,578 |
(7)Property and Equipment
Property and Equipment consisted of the following at June 30, 2024 and December 31, 2023:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Lab Equipment | $3,400,207 | $3,400,207 |
| Manufacturing Equipment | 129,745 | 129,745 |
| Automobiles | 7,335 | 7,335 |
| Computer Equipment and Software | 146,785 | 194,238 |
| Leasehold Improvements | 84,172 | 84,172 |
| Furniture and Fixtures | 170,643 | 170,643 |
| Subtotal | 3,938,887 | 3,986,340 |
| Less: Accumulated Depreciation | (1,509,274) | (1,386,892) |
| Total | $2,429,613 | $2,599,448 |
Depreciation expense for the three months ended June 30, 2024 and 2023 was $91,857 and $78,212 respectively, of which $71,123 and $58,526, respectively were included in cost of goods sold.
Depreciation expense for the six months ended June 30, 2024 and 2023 was $183,515 and $155,304 respectively, of which $142,247 and $116,420, respectively were included in cost of goods sold.
Property and equipment purchased in the amount of $234,036 under financing leases is included in the totals above. As of June 30, 2024 and 2023, the outstanding balance of the financing leases were $41,037 and $57,438, respectively.
Disposal of property and equipment as of June 30, 2024 was $61,133.
(8)Goodwill and Intangible Assets
Goodwill
Goodwill is related to the acquisition of Spectrum Semiconductor Materials Inc. on December 15, 2021. Goodwill is primarily related to expected improvements and technology performance and functionality, as well as sales growth from future product and service offerings and new customers, together with certain intangible assets that do not qualify for separate recognition. Goodwill is generally not amortizable for tax and financial statement purposes. As of June 30, 2024 and December 31, 2023, goodwill was $4,696,883, respectively.
Other Intangible Assets
Intangible assets with an estimated useful life of fifteen and twenty years consisted of the following at June 30, 2024:
| Gross Carrying Amount · Accumulated Amortization · Net · Weighted Average Life | |||||
|---|---|---|---|---|---|
| Trade name | $584,517 | $ | - | $584,517 | Indefinite |
| Customer relationships | 2,591,491 | 404,521 | 2,186,970 | 16.31 | |
| Intellectual Property | 202,771 | 65,055 | 137,716 | 10.21 | |
| Total | $3,378,779 | $469,576 | $2,909,203 | ||
Amortization expense for the three months ended June 30, 2024 and 2023 was $37,465 and $37,466, respectively.
Amortization expense for the six months ended June 30, 2024 and 2023 was $74,930 and $74,819, respectively.
Annual amortization of intangible assets are as follows:
| 2024-remaining | 75,043 |
| 2025 | 149,974 |
| 2026 | 149,974 |
| 2027 | 149,974 |
| 2028 | 149,974 |
| Thereafter | 1,649,747 |
| Total | $2,324,686 |
(9)Cost Method Investment
On June 10, 2021, the Company entered into a membership interest purchase agreement with SN2N, LLC for an aggregate purchase price of $350,000, to be paid in four tranches. Each tranche represented a 5% membership interest, and in aggregate a 20% membership interest. On June 15, 2022, an amendment to the membership interest purchase agreement was made to reflect a 19.9% membership interest. In light of this amendment, the Company overpaid $1,750 for the membership interest and was subsequently reimbursed. As of June 30, 2024, the Company has made an investment of $348,250 for a 19.9% membership interest.
(10)Leases
The following was included in our balance sheet as of June 30, 2024:
| Operating leases | |
|---|---|
| Assets | |
| ROU operating lease assets | $3,268,136 |
| Liabilities | |
| Current portion of operating lease | $421,803 |
| Operating lease, net of current portion | $3,025,741 |
| Total operating lease liabilities | $3,447,544 |
| Financing leases | |
| Assets | |
| Property and equipment, gross | $234,036 |
| Accumulated depreciation | (171,068) |
| Property and equipment, net | $62,968 |
| Liabilities | |
| Current portion of financing lease | $17,208 |
| Financing lease, net of current portion | $23,829 |
| Total financing lease liabilities | $41,037 |
The weighted average remaining lease term and weighted average discount rate at June 30, 2024 are as follows:
| Weighted average remaining lease term (years) | June 30, 2024 |
|---|---|
| Operating leases | 9.22 |
| Financing leases | 2.51 |
| Weighted average discount rate | |
| Operating leases | 4.47% |
| Financing leases | 4.70% |
Financing Lease
The Company entered into several 60-month lease agreements to finance certain laboratory and office equipment. As such, the Company has accounted for these transactions as a financing lease.
The following table reconciles future minimum financing lease payments to the discounted lease liability as of June 30, 2024:
| 2024-remaining | 9,384 |
| 2025 | 18,195 |
| 2026 | 11,982 |
| 2027 | 3,994 |
| Total lease payments | 43,555 |
| Less imputed interest | (2,518) |
| Total lease obligations | 41,037 |
| Less current obligations | (17,208) |
| Long-term lease obligations | $23,829 |
Operating Leases
On September 12, 2019, the Company entered into a new operating lease agreement to rent office space in Ronkonkoma, NY. This five- year agreement commenced on September 12, 2019 with an annual rent of $90,000 and 3% increase in each successive lease year beginning in 2021. The Company has an option to buy the property during the first two years of the lease for $1,200,000 and then at fair market value for the remainder of the lease term. This option has expired and was not exercised as of December 31, 2022. On April 13, 2023, this lease was terminated subject to the terms of a Surrender Agreement between the Company and landlord. As a result, a gain on termination of right-of-use operating lease was recognized of $8,461.
On November 27, 2019, the Company entered a 39-month agreement to lease an automobile with a monthly payment of $420. This lease was paid in full as of March 31, 2023.
On December 15, 2021, the Company assumed the SSM lease agreement for office and warehouse space in San Jose, CA, with the same terms and conditions. Effective February 1, 2020, the lease term will expire on January 31, 2025, with a base rent of $24,234 for the first 12 months and increase by approximately 3% every year.
On October 15, 2021, the Company entered a new lease for a 20,000 square foot facility at 155 Plant Avenue, Hauppauge, New York, for a term ofseven years and two months. The yearly base rent of $346,242 shall increase at a rate of 2.75% per year to begin on the first anniversary lease commencement date and each year thereafter. The first two months of basic rent shall be abated following the commencement lease date. In the event the landlord decides to sell the property, the Company shall have the right of first offer to purchase subject property. Upon lease execution, the Company paid two months of base rent as a security deposit and one month’s rent totaling $86,560. The Company moved into the new manufacturing and headquarters facility April 1, 2022.
On August 9, 2023, the Company entered a 39-month agreement for $20,880 to lease an automobile with a monthly payment of $605.
On January 15, 2024, the Company entered a triple net lease agreement for a 1,900 square foot facility in Allen, Texas for a term offive years and one month. The yearly base rent of $53,675 shall increase at a rate of 2.5% per year to begin on the first anniversary lease commencement date and each year thereafter. The first month’s rent shall be abated following the commencement lease date. Upon lease execution, the Company paid two months of rent as a security deposit and one month’s rent totaling $17,999. As of June 30, 2024, the new MMIC division facility lease had not yet commenced, as the Company did not have the right to obtain substantially all the economic benefits from the use of the asset or the right to direct the use of the asset. The Company moved into the new facility on August 1, 2024.
The following table reconciles future minimum operating lease payments to the discounted lease liability as of June 30, 2024:
| 2024 remaining | 349,808 |
| 2025 | 407,581 |
| 2026 | 389,397 |
| 2027 | 393,899 |
| 2028 | 404,721 |
| Thereafter | 2,313,460 |
| Total lease payments | 4,258,866 |
| Less imputed interest | (811,322) |
| Total lease obligations | 3,447,544 |
| Less current obligations | (421,803) |
| Long-term lease obligations | $3,025,741 |
(11)Notes Payable
Promissory Note:
On September 12, 2019, AmpliTech Group, Inc. acquired Specialty, a privately held company based in Ronkonkoma, NY. The purchase included all inventory, orders, customers, property and equipment, and all intellectual property. The assets also included all eight team members of Specialty. The total consideration paid was $1,143,633, consisting of $668,633 in cash and a $475,000 promissory note with an interest rate of 6%. Beginning November 1, 2019, payment of principal and interest shall be due payable in fifty-nine (59) monthly payments of $9,213 with a final payment due October 1, 2024 of $9,203. As of June 30, 2024, the balance of this promissory note was $36,388. Principal payments of $44,453 along with interest expense of $1,615 were paid during the six months ended June 30, 2024.
Loan Payable:
On September 12, 2019, the Company was approved for a $250,000 equipment leasing facility which was subsequently increased to $500,000. The Company has borrowed against the leasing facility as follows:
| ● | On May 14, 2020, the Company borrowed $27,494 to be paid over a three-year term with monthly payments of $815 at an interest rate of 4.27%. The balance as of June 30, 2024 and 2023 was $0. Principal payments of $0 and $3,230, were paid for the six months ended June 30, 2024 and 2023, respectively. Total interest expense paid for the six months ended June 30, 2024 and 2023 was $0 and $30, respectively. This loan was paid in full in April 2023. |
| ● | On June 10, 2020, the Company borrowed $41,015 to be paid over a three-year term with monthly payments of $1,216 at an interest rate of 4.28%. The balance as of June 30, 2024 and 2023 was $0. Principal payments of $0 and $6,012 were made for the six months ended June 30, 2024 and 2023, respectively. Total interest expense paid for the six months ended June 30, 2024 and 2023 was $0 and $68, respectively. This loan was paid in full in May 2023. |
As of March 14, 2023, the Company closed the equipment line of credit of $500,000, which had $0 balance. All UCC filings on the Company assets have been released as well as the President’s personal guarantee.
In January 2022, the Company purchased machinery for $91,795, applying a deposit of $9,180 and financing the balance of $82,616 over 24 payments at an interest rate of 1.90%. The balance as of June 30, 2024 and 2023 was $0 and $20,949, respectively. Principal payments of $0 and $20,751 and interest expense of $0 and $314 were paid for the six months ended June 30, 2024 and 2023, respectively.
Future principal payments over the term of the loans as of June 30, 2024 are as follows:
| Payments | |
|---|---|
| 2024 remaining | $36,388 |
| Total remaining payments | $36,388 |
(12)Stockholders’ Equity
The total number of shares of stock this Corporation is authorized to issue shall be five hundred one million(501,000,000) shares, par value $0.001 per share. Our authorized capital stock consists of 500,000,000 shares of common stock and 1,000,000 shares of blank check preferred stock.
Preferred Stock
On July 10, 2013, the Board of Directors of the Company approved a certificate of amendment to the articles of incorporation and changed the authorized capital stock of the Company to include and authorize 500,000 shares of Preferred Stock, par value $0.001 per share. On October 7, 2020, the Board of Directors of the Company approved a certificate of amendment to the articles of incorporation and changed the total number of authorized shares of Preferred Stock to 1,000,000 shares, $0.001 per share.
On October 7, 2020, our Board of Directors and our stockholders approved a resolution to amend and restate the certificate of designation of preferences, rights and limitations of Series A Convertible Preferred Stock to restate that there are 401,000 shares of the Company’s blank check Preferred Stock designated as Series A Convertible Preferred Stock. The amended and restated certificate clarifies that the Series A Convertible Preferred Stock convert at a rate of five shares of the Company’s common stock for every share of Series A Convertible Preferred Stock, and also restates that the Series A Convertible Preferred Stock shall be entitled to vote on all matters submitted to shareholders of the Company for each share of Series A Convertible Preferred Stock ownedon the record date for the determination of shareholders entitled to vote on such matter or, if no such record date is established, on the date such vote is taken, or any written consent of shareholders is solicited. The number of votes entitled to be cast by the holders of the Series A Convertible Preferred Stock equals that number of votes that, together with votes otherwise entitled to be cast by the holders of the Series A Convertible Preferred Stock at a meeting, whether by virtue of stock ownership, proxies, voting trust agreements or otherwise, entitle the holders to exercise 51% of all votes entitled to be cast to approve any action which Nevada law provides may or must be approved by vote or consent of the holders of common stock entitled to vote.
Common Stock:
The Company originally authorized 50,000,000 shares of common stock with a par value of $0.001. Effective May 20, 2014, the Company increased its authorized shares of common stock from 50,000,000 to 500,000,000.
On February 17, 2021, AmpliTech Group Inc., common stock and warrants under the symbols “AMPG” and “AMPGW”, respectively, commenced trading on NASDAQ.
2020 Equity Incentive Plan:
In October 2020, the Board of Directors and shareholders adopted the Company’s 2020 Equity Incentive Plan (the “2020 Plan”), effective as of December 14, 2020. Under the 2020 Plan, the Company reserved 1,250,000 shares of common stock to grant shares of the Company’s common stock to employees and individuals who perform services for the Company. The purpose of the 2020 Plan is to attract and retain the best available personnel for positions of substantial responsibility, to provide incentives to individuals who perform services for the Company, and to promote the success of the Company’s business. The 2020 Plan permits the grant of Incentive Stock Options, Nonstatutory Stock Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, Performance Units, Performance Shares, and other stock or cash awards as the Board of Directors may determine.
In 2023, the Board and the shareholders adopted the Company’s Amended and Restated 2020 Equity Incentive Plan (the “Amended and Restated Plan”), effective as of December 11, 2023. The Amended and Restated Plan is substantially similar to the 2020 Plan except that it increases the shares of our common stock available for issuance thereunder to 2,250,000 shares of common stock.
As of June 30, 2024, all outstanding stock options were issued according to the Company’s 2020 Plan, and there remains 811,500 shares of common stock available for future issuance under the 2020 Plan
Stock Options:
On January 9, 2024, the Company granted a consultant, ten-year stock options to purchase 2,500 shares of common stock according to the Company’s 2020 Plan. The stock options vested immediately, with an exercise price of $1.86 per share. The Company has calculated these options estimated fair market value at $3,800 using the Black-Scholes model, with the following assumptions: expected term of 5.00 years, stock price of $1.86, exercise price of $1.86, volatility of 116.1%, risk-free rate of 3.97%, and no forfeiture rate.
On January 16, 2024, the Company granted an employee ten-year stock options to purchase 5,000 shares of common stock according to the Company’s 2020 Plan. The stock options vest in equal quarterly installments over five years commencing on April 16, 2024, with an exercise price of $1.93 per share. The Company has calculated these options estimated fair market value at $8,800 using the Black-Scholes model, with the following assumptions: expected term of 7.51 years, stock price of $1.93, exercise price of $1.93, volatility of 120.1%, risk-free rate of 4.01%, and no forfeiture rate.
On January 16, 2024, the Company granted an independent contractor ten-year stock options to purchase 50,000 shares of common stock according to the Company’s 2020 Plan.20,000 stock options vested immediately and the balance of 30,000 shall vest in equal quarterly installments over three years commencing on June 30, 2024, with an exercise price of $2.19 per share. The Company has calculated these options estimated fair market value at $98,600 using the Black-Scholes model, with the following assumptions: expected term of 10.00 years, stock price of $2.19, exercise price of $2.19, volatility of 123.0%, risk-free rate of 4.07%, and no forfeiture rate.
Below is a table summarizing the changes in stock options outstanding for the six months ended June 30, 2024:
| Number of | Weighted Average | |
|---|---|---|
| Options | Exercise Price ($) | |
| Outstanding at December 31, 2023 | 1,236,000 | $2.30 |
| Granted | 57,500 | $2.15 |
| Exercised | - | - |
| Expired | - | - |
| Outstanding at June 30, 2024 | 1,293,500 | $2.30 |
| Exercisable at June 30, 2024 | 604,810 | $2.76 |
Stock-based compensation expense related to stock options of $91,901 and $225,687 was recorded for the three and six months ended June 30, 2024. As of June 30, 2024, the remaining unrecognized compensation cost related to non-vested stock options is $1,140,807 and is expected to be recognized over 4.55 years. The outstanding stock options have a weighted average remaining contractual life of 4.97 years and a total intrinsic value of $0.
Warrants:
Below is a table summarizing the changes in warrants outstanding for the six months ended June 30, 2024:
| Number of | Weighted Average | |
|---|---|---|
| Warrants | Exercise Price ($) | |
| Outstanding at December 31, 2023 | 3,296,942 | $7.83 |
| Granted | - | - |
| Exercised | - | - |
| Expired | - | - |
| Outstanding at June 30, 2024 | 3,296,942 | $7.83 |
| Exercisable at June 30, 2024 | 3,296,942 | $7.83 |
Stock-based compensation expense related to warrants of $0 was recorded for the three and six months ended June 30, 2024. As of June 30, 2024, the remaining unrecognized compensation cost related to non-vested warrants is $0. The outstanding warrants have a weighted average remaining contractual life of 1.73 years and a total intrinsic value of $0.
Restricted Stock Units:
On May 20, 2022,30,000 restricted stock units at an exercise price of $1.96 were issued to a board advisor. Vesting will occur in equal quarterly installments of 2,500 shares beginning on May 20, 2022. As of June 30, 2024,15,000 shares of common stock were issued.
Below is a table summarizing the changes in restricted stock units outstanding for the six months ended June 30, 2024:
| Number of | Weighted Average | |
|---|---|---|
| RSU’s | Exercise Price ($) | |
| Outstanding at December 31, 2023 | 12,500 | 1.96 |
| Granted | - | - |
| Exercised | (5,000) | $1.96 |
| Expired | - | - |
| Outstanding at June 30, 2024 | 7,500 | $1.96 |
| Exercisable at June 30, 2024 | - | - |
Stock-based compensation expense related to restricted stock units of $4,871 and $9,742 was recorded for the three and six months ended June 30, 2024. As of June 30, 2024, the remaining unrecognized compensation cost related to non-vested restricted stock units is $17,503. The outstanding restricted stock units have a weighted average remaining contractual life of.64 years and a total intrinsic value of $0.
**(13)Subsequent events **
On July 23, 2024, the Company entered into a business loan and security agreement with Altbanq Lending II LLC in the amount of $1,300,000, with an origination fee of $26,000. The loan is payable within 76 weeks through 38 bi-weekly payments of $44,816 and bears an annual interest rate of 21.2%. The loan is secured by the Company’s assets through a UCC filing. Proceeds from the business loan will be used for working capital and 5G licensing and certification fees.
On July 26,2024, the Company’s AGTGSS division entered into a licensing product agreement with a leading radio contract manufacturing company. Under the terms of the agreement, the licensor agreed to an exclusive United States distribution and global licensing rights for certain 5G telecom equipment for 18 months for the purpose of marketing, selling, renting, deployment and maintenance of the licensed products with the Company.
For these services, the Company will pay the Licensor certain software IP license fees in the amount of $1,250,000. In addition, the licensor may provide certain product certification support for certain fees.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.