Attached files
file | filename |
---|---|
8-K/A - KeyOn Communications Holdings Inc. | i00214_keyon-8ka.htm |
EX-99.2 - KeyOn Communications Holdings Inc. | i00214_ex99-2.htm |
ERF WIRELESS, INC.
(certain assets, liabilities and operations related to the Central and North
Texas wireless
broadband markets subject of the Asset Purchase and Sale Agreement by and
between ERF
Wireless, Inc. and KeyOn Communications Holdings, Inc.)
FINANCIAL STATEMENTS
DECEMBER 31, 2010
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders of
KeyOn Communications Holdings, Inc.
Omaha, NE 68164
We have audited the accompanying balance sheets of ERF Wireless, Inc. (certain assets, liabilities and operations related to the Central and North Texas wireless broadband markets subject of the Asset Purchase and Sale Agreement by and between ERF Wireless, Inc. and KeyOn Communications Holdings, Inc.) (the Business) as of December 31, 2010 and 2009, and the related statements of operations and changes in divisional equity, and cash flows for each of the years then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Business is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Business internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Business as of December 31, 2010 and 2009, and the results of its operations and its cash flows for each of the years then ended in conformity with accounting principles generally accepted in the United States of America.
/s/ LBB & Associates Ltd., LLP
Houston, Texas
April 28, 2011
1
ERF
WIRELESS, INC.
(certain
assets, liabilities and operations related to the Central and North Texas
wireless broadband markets
subject of the Asset Purchase and Sale Agreement by and between ERF Wireless,
Inc. and KeyOn
Communications Holdings, Inc.)
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
December 31, |
|
||||
|
|
|
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
Cash |
|
$ |
1,250 |
|
$ |
1,250 |
|
Accounts receivable, net |
|
|
109,401 |
|
|
150,155 |
|
Inventories |
|
|
54,435 |
|
|
60,619 |
|
Prepaid expenses and other current assets |
|
|
7,451 |
|
|
46,211 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
172,537 |
|
|
258,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT - Net |
|
|
513,211 |
|
|
1,007,257 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
|
|
Goodwill |
|
|
1,078,631 |
|
|
1,078,631 |
|
Intangibles Assets net |
|
|
133,639 |
|
|
632,416 |
|
Deposits |
|
|
31,796 |
|
|
117,863 |
|
|
|
|
|
|
|
|
|
Total other assets |
|
|
1,244,066 |
|
|
1,828,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,929,814 |
|
$ |
3,094,402 |
|
|
|
|
|
|
|
|
|
2
BALANCE SHEET (CONTINUED)
|
|
|
|
|
|
|
|
LIABILITIES AND DIVISIONAL EQUITY |
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
71,671 |
|
$ |
52,500 |
|
Accrued expenses |
|
|
39,109 |
|
|
45,030 |
|
Current portion of notes payable |
|
|
149,237 |
|
|
223,181 |
|
Current portion of capital lease obligations |
|
|
81,006 |
|
|
84,236 |
|
Deferred revenue |
|
|
168,837 |
|
|
181,137 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
509,860 |
|
|
586,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES: |
|
|
|
|
|
|
|
Notes payable, less current maturities |
|
|
77,915 |
|
|
340,910 |
|
Capital lease obligations, less current portion |
|
|
3,230 |
|
|
325,658 |
|
|
|
|
|
|
|
|
|
Total long term liabilities |
|
|
81,145 |
|
|
666,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
591,005 |
|
|
1,252,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIVISIONAL EQUITY: |
|
|
|
|
|
|
|
Parent company advances |
|
|
3,409,405 |
|
|
3,538,739 |
|
Accumulated deficit |
|
|
(2,070,596 |
) |
|
(1,696,989 |
) |
|
|
|
|
|
|
|
|
Total Divisional equity |
|
|
1,338,809 |
|
|
1,841,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND DIVISIONAL EQUITY |
|
$ |
1,929,814 |
|
$ |
3,094,402 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements
3
ERF
WIRELESS, INC.
(certain
assets, liabilities and operations related to the Central and North Texas
wireless broadband markets
subject of the Asset Purchase and Sale Agreement by and between ERF Wireless,
Inc. and KeyOn
Communications Holdings, Inc.)
STATEMENTS
OF OPERATIONS AND CHANGES IN DIVISIONAL EQUITY
FOR THE YEARS ENDED DECEMBER 31,
2010 AND 2009
|
|
|
|
|
|
|
|
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
REVENUES: |
|
|
|
|
|
|
|
Service and installation revenue net |
|
$ |
2,104,461 |
|
$ |
1,982,563 |
|
Sales of merchandise |
|
|
17,410 |
|
|
34,029 |
|
Support and other revenue |
|
|
85,838 |
|
|
92,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
2,207,709 |
|
|
2,109,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES: |
|
|
|
|
|
|
|
Payroll, bonuses and taxes |
|
|
552,226 |
|
|
785,480 |
|
Network operating costs |
|
|
507,087 |
|
|
498,279 |
|
Professional fees |
|
|
7,061 |
|
|
9,845 |
|
Depreciation and amortization |
|
|
1,200,964 |
|
|
1,156,552 |
|
General and administrative expense |
|
|
233,828 |
|
|
279,013 |
|
Marketing and advertising |
|
|
3,125 |
|
|
7,144 |
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
2,504,291 |
|
|
2,736,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM OPERATIONS |
|
|
(296,582 |
) |
|
(627,021 |
) |
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
Interest expense |
|
|
(77,025 |
) |
|
(207,100 |
) |
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(77,025 |
) |
|
(207,100 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
|
(373,607 |
) |
|
(834,121 |
) |
Parent Company advances (repayments) |
|
|
(129,334 |
) |
|
1,529,399 |
|
Divisional Equity, beginning of year |
|
|
1,841,750 |
|
|
1,146,472 |
|
|
|
|
|
|
|
|
|
Divisional Equity, end of year |
|
$ |
1,338,809 |
|
$ |
1,841,750 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements
4
ERF
WIRELESS, INC.
(certain
assets, liabilities and operations related to the Central and North Texas
wireless broadband markets
subject of the Asset Purchase and Sale
Agreement by and between ERF Wireless, Inc. and KeyOn
Communications Holdings, Inc.)
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009
|
|
|
|
|
|
|
|
|
|||||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
CASH FLOWS FROM OPERATIONS: |
|
|
|
|
|
|
|
Net loss |
|
$ |
(373,607 |
) |
$ |
(834,121 |
) |
Adjustments to reconcile net loss to net cash flows from operations: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,200,964 |
|
|
1,156,552 |
|
Change in assets and liabilities, net of effect of acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
|
|
50,143 |
|
|
(100,186 |
) |
Prepaid expenses and other current assets |
|
|
29,370 |
|
|
41,596 |
|
Inventories |
|
|
6,184 |
|
|
(45,011 |
) |
Deposits |
|
|
86,067 |
|
|
14,422 |
|
Accounts payable and accrued expenses |
|
|
13,250 |
|
|
(20,640 |
) |
Deferred revenue |
|
|
(12,300 |
) |
|
181,137 |
|
|
|
|
|
|
|
|
|
Net cash flows provided by operations |
|
|
1,000,071 |
|
|
393,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditure for Goodwill |
|
|
|
|
|
(818,368 |
) |
Capital Expenditure for Intangible Others |
|
|
|
|
|
(282,999 |
) |
Capital expenditures for property and equipment |
|
|
(208,140 |
) |
|
(554,578 |
) |
|
|
|
|
|
|
|
|
Net cash flows used in investing activities |
|
|
(208,140 |
) |
|
(1,655,945 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
Proceeds from notes payable |
|
|
3,971 |
|
|
444,363 |
|
Proceeds from capital leases |
|
|
|
|
|
45,792 |
) |
Payments on notes payable |
|
|
(340,910 |
) |
|
(347,220 |
) |
Payments on capital lease obligations |
|
|
(325,658 |
) |
|
(409,638 |
) |
Parent company advances |
|
|
(129,334 |
) |
|
1,529,399 |
|
|
|
|
|
|
|
|
|
Net cash flows provided by (used in) financing activities |
|
|
(791,931 |
) |
|
1,262,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH |
|
|
|
|
|
500 |
|
|
|
|
|
|
|
|
|
CASH - beginning of period |
|
|
1,250 |
|
|
750 |
|
|
|
|
|
|
|
|
|
CASH - end of period |
|
$ |
1,250 |
|
$ |
1,250 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements
5
ERF
WIRELESS, INC.
(certain
assets, liabilities and operations related to the Central and North Texas
wireless broadband markets
subject of the Asset Purchase and Sale Agreement by
and between ERF Wireless, Inc. and KeyOn
Communications Holdings, Inc.)
NOTES TO FINANCIAL STATEMENTS
December 31, 2010 and 2009
NOTE 1 NATURE OF THE BUSINESS
On February 10, 2011, ERF Wireless, Inc (Seller) entered into an agreement (the Asset Purchase Agreement) with KeyOn Communications Holdings, Inc. (KeyOn) to sell substantially all of the assets and assign certain liabilities of the Sellers North and Central Texas operations (the Business, the Company or We) to KeyOn for $3,000,000 in cash and 100,000 shares of KeyOn common stock.
The Business provides secure, high quality broadband and basic communications services to residential and commercial customers in the Central and North Texas areas that otherwise would not be able to receive such services.
On February 15, 2011, upon satisfaction of certain closing conditions as described in the Asset Purchase Agreement, we completed the acquisition (See Note 9). The balance of the purchase price is subject to a 90 day holdback for net working capital and other adjustments.
These financial statements represent certain assets and liabilities, and the associated operations, of the Business. The Business does not include any wireless broadband assets outside of Central and North Texas or any assets owned by ERF Wireless, Inc and its separate subsidiaries that are used to deliver broadband services to the oil and gas and banking industries.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Accounting
The accompanying financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations have been reflected herein.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the balance sheet. Actual results could differ from those estimates.
6
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Cash and Cash Equivalents
Cash and cash equivalents include cash and all highly liquid financial instruments with original purchased maturities of three months or less at the date of purchase.
Credit Risk
In the normal course of business, the Company extends unsecured credit to the majority of its customers. The company controls credit risk associated with its receivables through credit checks, approvals, and monitoring procedures. Generally, the company requires no collateral from its customers.
Leases
We recognize lease expense on a straight-line basis over the minimum lease terms which expire at various dates through 2018. These leases are for office and radio tower facilities and are classified as operating leases. For leases that contain predetermined, fixed escalations of the minimum rentals, we recognize the rent expense on a straight-line basis and record the difference between the rent expense and the rental amount payable in liabilities.
Leasehold improvements made at the inception of the lease are amortized over the shorter of the asset life or the initial lease term as described above. Leasehold improvements made during the lease term are also amortized over the shorter of the asset life or the remaining lease term.
Assets Held under Capital Leases
Assets held under capital leases are recorded at the lower of the net present value of the minimum lease payments or the fair value of the leased asset at the inception of the lease. Amortization expense is computed using the straight-line method over the shorter of the estimated useful lives of the assets or the period of the related lease.
Allowance for Doubtful Accounts
The Company uses the allowance method to account for uncollectible accounts receivable. The Companys estimate is based on historical collection experience and a review of the current status of accounts receivable. The company reviews its accounts receivable balances by customer for accounts greater than 90 days old and makes a determination regarding the collectability of the accounts based on specific circumstances and the payment history that exists with such customers. The company also takes into account its prior experience, the customers ability to pay and an assessment of the current economic conditions in determining the net realizable value of its receivables. The company also reviews its allowances for doubtful accounts in aggregate for adequacy following this assessment. Accordingly, the company believes that its allowances for doubtful accounts fairly represent the underlying collectability risks associated with its accounts receivable.
Deferred Revenues
Revenues that are billed in advance of services being completed are deferred until the conclusion of the period of the service for which the advance billing relates. Deferred revenues are included on the balance sheet in current until the service is performed and then recognized in the period in which the service is completed. The Companys deferred revenues consist of billings in advance for services being rendered for its wireless broadband and, accordingly, are deferred and recognized monthly as earned.
Advertising Costs
Advertising costs are expensed when incurred. For the periods ended December 31, 2010 and 2009, the Company expensed $3,125 and $7,144, respectively.
7
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Inventories
Inventories are valued at the lower of cost or market. The cost is determined by using the average cost method. Inventories consist of the following items as of December 31, 2010 and 2009 (in thousands):
|
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
Finished goods |
|
|
54 |
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
$ |
54 |
|
$ |
60 |
|
|
|
|
|
|
|
|
|
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. Major renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives which are generally three to seven years.
Impairment losses are recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets carrying amount. No impairment losses have been recorded since inception.
Goodwill
Goodwill represents the excess of the cost of businesses acquired over the fair value of their net assets at the dates of acquisition. Under current accounting pronouncements, the company is required to annually assess the carrying value of goodwill associated with each of its distinct business units that comprise its business segments of the company to determine if impairment in value has occurred.
Intangible Assets
Intangible assets are amortized using methods that approximate the benefit provided by the utilization of the assets. The Company continually evaluates the amortization period and carrying basis of intangible assets to determine whether subsequent events and circumstances warrant a revised estimated useful life or impairment in value. To date, no such impairment has occurred. To the extent such events or circumstances occur that could affect the recoverability of our Intangibles assets, we may incur charges for impairment in the future.
8
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Long-Lived Assets
We review our long-lived assets, which include intangible assets subject to amortization, for recoverability whenever events or changes in circumstances indicate that the carrying amount of such long-lived asset or group of long-lived assets (collectively referred to as the asset) may not be recoverable. Such circumstances include, but are not limited to:
|
|
|
|
|
a significant decrease in the market price of the asset; |
|
|
|
|
|
a significant change in the extent or manner in which the asset is being used; |
|
|
|
|
|
a significant change in the business climate that could affect the value of the asset; |
|
|
|
|
|
a current period loss combined with projection of continuing loss associated with use of the asset; |
|
|
|
|
|
a current expectation that, more likely than not, the asset will be sold or otherwise disposed of before the end of its previously estimated useful life. |
We continually evaluate whether such events and circumstances have occurred. When such events or circumstances exist, the recoverability of the assets carrying value shall be determined by estimating the undiscounted future cash flows (cash inflows less associated cash outflows) that are directly associated with and that are expected to arise as a direct result of the use and eventual disposition of the asset. To date, no such impairment has occurred. To the extent such events or circumstances occur that could affect the recoverability of our long-lived assets, we may incur charges for impairment in the future.
Revenue Recognition
The Companys revenue is generated primarily from the sale of wireless communications products and services on a nationwide basis, including providing enterprise-class wireless broadband services. The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable, and collectability is probable.
The Company recognizes product sales generally at the time the product is shipped. Concurrent with the recognition of revenue, the Company provides for the estimated cost of product warranties and reduces revenue for estimated product returns. Sales incentives are generally classified as a reduction of revenue and are recognized at the later of when revenue is recognized or when the incentive is offered. Shipping and handling costs are included in cost of goods sold.
Service revenue is principally derived from wireless broadband services, including internet, voice, and data and monitoring service. Subscriber fees are recorded as revenues in the period during which the service is provided.
Income Taxes
The tax implications of this carved-out entity are passed through to the Parent and, thus, there are no deferred or current tax provisions for the Business as presented.
9
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Fair Value of Financial Instruments
The Companys financial instruments consist of cash and cash equivalents, inventory, accounts receivable and debt. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
Recent Accounting Pronouncements
Management does not anticipate that the recently issued but not yet effective accounting pronouncements will materially impact the Companys financial condition.
NOTE 3 - ACCOUNTS RECEIVABLE
Accounts receivable consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
December |
|
December |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Accounts receivable |
|
$ |
130 |
|
$ |
189 |
|
Allowance for doubtful accounts |
|
|
(21 |
) |
|
(39 |
) |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
$ |
109 |
|
$ |
150 |
|
|
|
|
|
|
|
|
|
NOTE 4 - PROPERTY AND EQUIPMENT:
Components of property and equipment consist of the following items (in thousands):
|
|
|
|
|
|
|
|
|
|
December |
|
December |
|
||
|
|
|
|
|
|
||
Automobiles |
|
$ |
39 |
|
$ |
39 |
|
Operating equipment |
|
|
2,100 |
|
|
1,943 |
|
Office furniture and equipment |
|
|
30 |
|
|
30 |
|
|
|
|
|
|
|
|
|
Computer equipment |
|
|
86 |
|
|
86 |
|
|
|
|
|
|
|
|
|
Total property and equipment |
|
|
2,255 |
|
|
2,098 |
|
Less accumulated depreciation |
|
|
(1,742 |
) |
|
(1,091 |
) |
|
|
|
|
|
|
|
|
Net property and equipment |
|
$ |
513 |
|
$ |
1,007 |
|
|
|
|
|
|
|
|
|
Depreciation expense was approximately $651,000 and $593,000 for the twelve months ended December 31, 2010 and 2009, respectively.
The Company has pledged substantially all the operating equipment and some furniture and vehicles as collateral against outstanding notes and capital leases.
10
NOTE 5 - GOODWILL
At December 31, 2010 and 2009, goodwill totaled approximately $1,079,000 for both years respectively. The goodwill is attributable to the following acquisitions:
|
|
|
|
|
On June 1, 2009, the Company acquired assets from Frontier Internet, LLC and iTEXAS Net and recognized goodwill of $819,000, which is not subject to amortization |
|
|
|
|
|
On November 30, 2007, the Company acquired assets from TStar, Inc. and recognized goodwill of $35,000, which is not subject to amortization. |
|
|
|
|
|
On October 31, 2007, the Company acquired assets from Momentum, Inc. and recognized goodwill of $225,000, which is not subject to amortization. |
NOTE 6 - INTANGIBLE ASSETS, NET
Intangible assets consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful Life |
|
Gross |
|
Accumulated |
|
Net |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 - Customer relationships |
|
|
3.0 |
|
$ |
1,809 |
|
$ |
1,675 |
|
|
134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 - Customer relationships |
|
|
3.0 |
|
$ |
1,809 |
|
$ |
1,177 |
|
$ |
632 |
|
Intangible assets are amortized using methods that approximate the benefit provided by the utilization of the assets. Customer relationships are amortized on a straight-line basis. We continually evaluate the amortization period and carrying basis of intangible assets to determine whether subsequent events and circumstances warrant a revised estimated useful life or reduction in value.
On June 1, 2009, the Company acquired from Frontier Internet, LLC and iTEXAS Net, a customer list which was valued at $283,000 and is being amortized over three years.
Total amortization of intangibles was approximately $550,000 and $564,000 for the twelve months ended December 31, 2010 and 2009, respectively. The estimated amortization expense for the remaining years will be $94,000 for 2011 and $40,000 in 2012.
NOTE 7 - NOTES PAYABLE AND CAPITAL LEASES
All of the notes payable and capital leases outstanding as of December 31, 2010, as presented below, were paid off by the Seller in February 2011, as a condition of the closing of the Asset Purchase Agreement.
Notes payable, long-term and capital leases consist of the following as of December 31, 2010 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms |
|
Maturity Date |
|
Interest Rate |
|
Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agility Capital Lease |
|
$14,073 / Month including interest |
|
Various |
|
18.82 |
% |
|
84 |
|
De Lage Landen Lease |
|
$691 / Month including interest |
|
April-11 |
|
19.12 |
% |
|
3 |
|
Frontier Internet LLC |
|
$33,846 / Quarterly including interest |
|
May-12 |
|
6.00 |
% |
|
190 |
|
Ronnie D Franklin |
|
$6,054 / Quarterly including interest |
|
May-12 |
|
6.00 |
% |
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
311 |
|
Less current maturities |
|
|
|
|
|
|
|
|
(230 |
) |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
$ |
81 |
|
|
|
|
|
|
|
|
|
|
|
|
11
Notes payable, long-term and capital leases consist of the following as of December 31, 2009 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Terms |
|
Maturity Date |
|
Interest Rate |
|
Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agility Capital Lease |
|
$46,091 / Month including interest |
|
Various |
|
18.82 |
% |
|
398 |
|
Balboa Lease |
|
$225 / Month including interest |
|
August-10 |
|
27.74 |
% |
|
2 |
|
De Lage Landen Lease |
|
$691 / Month including interest |
|
April-11 |
|
19.12 |
% |
|
10 |
|
Toyota |
|
$517 / Month including interest |
|
December-10 |
|
8.01 |
% |
|
5 |
|
Blanco National Bank |
|
$3,913 / Month including interest |
|
August-10 |
|
9.50 |
% |
|
23 |
|
Robert McClung, Momentum |
|
$23,476 / Quarterly including interest |
|
October-10 |
|
7.50 |
% |
|
89 |
|
George Kemper, TSTAR |
|
$38,254 / Quarterly including interest |
|
April-10 |
|
7.50 |
% |
|
79 |
|
Frontier Internet LLC |
|
$33,846 / Quarterly including interest |
|
May-12 |
|
6.00 |
% |
|
312 |
|
Ronnie D Franklin |
|
$6,054 / Quarterly including interest |
|
May-12 |
|
6.00 |
% |
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt |
|
|
|
|
|
|
|
|
974 |
|
Less current maturities |
|
|
|
|
|
|
|
|
(307 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
$ |
667 |
|
|
|
|
|
|
|
|
|
|
|
|
Blanco National Bank
In August 2007, the Company assumed a note from the purchase of certain assets from Momentum Online Computer Services, Inc., that financed a 9.50% installment note to a Blanco National bank, secured by operating equipment, inventory and accounts receivable, payable in monthly installments of $3,913 including interest and is guaranteed by a shareholder. During the twelve months ended December 31, 2010 all remaining principal and interest has been repaid in full.
Robert McClung, Momentum Online Computer Services, Inc.
12
On October 17, 2007, the Company issued a note to Momentum Online Computer, Inc., totaling $250,000 that bear interest at 7.5% and is secured by all of the capital stock issued and outstanding of a subsidiary of the Company, payable in twelve quarterly payments of $23,476 including interest. During the twelve months ended December 31, 2010 all remaining principal and interest has been repaid in full.
George Kemper, TSTAR Internet, Inc.
On November 1, 2007, the Company issued a note to TSTAR, Inc., totaling $350,000 bearing interest at 7.5% and is secured by the equipment acquired, payable in ten quarterly payments of $38,254 including interest. During the twelve months ended December 31, 2010 all remaining principal and interest has been repaid in full.
Frontier Internet, LLC.
On June 1, 2009, the Company issued a note to Frontier Internet LLC., totaling $369,000 bearing interest at 6.0% and is secured by the equipment acquired, payable in twelve quarterly payments of $33,846 including interest. Subsequent to December 31, 2010 the remaining notes of principal and interest were repaid in full.
Ronnie D. Franklin
On June 1, 2009, the Company issued a note to Ronnie D. Franklin., totaling $66,000 bearing interest at 6.0% and is secured by the equipment acquired, payable in twelve quarterly payments of $6,054 including interest. Subsequent to December 31, 2010 the remaining notes of principal and interest were repaid in full.
Capital Leases
Agility Lease Fund, LLC Included in property and equipment at December 31, 2010, is $235,615 of capitalized equipment, net of amortization. The equipment and one of the Companys bank accounts are the primary collateral securing the financing along with a guarantee by the Company.
NOTE 8 - COMMITMENTS
Leases and License Agreements
For the twelve months ended December 31, 2010 and 2009, rental expenses of approximately $132,000 and $177,000, respectively, were incurred. The Company accounts for rent expense under leases that provide for escalating rentals over the related lease term on a straight-line method. The Company occupies office and tower facilities under several non-cancelable operating lease agreements expiring at various dates through December 2018, and requiring payment of property taxes, insurance, maintenance and utilities. Future minimum lease payments under non-cancelable operating leases at December 31, 2010 were as follows:
13
NOTE 8 COMMITMENTS (CONTINUED)
|
|
|
|
|
Period Ending December 31, |
|
Amount |
|
|
|
|
|
|
|
2011 |
|
$ |
60 |
|
2012 |
|
|
40 |
|
2013 |
|
|
20 |
|
2014 |
|
|
8 |
|
2015 |
|
|
2 |
|
Thereafter |
|
|
|
|
|
|
|
|
|
Total |
|
$ |
130 |
|
|
|
|
|
|
NOTE 9 BUSINESS COMBINATIONS
FRONTIER INTERNET, LLC, AND iTEXAS NET ACQUISITION
On June 1, 2009, ERF Wireless, Inc completed the purchase of assets from Frontier Internet, LLC and iTexas net, which are related companies under an Asset Purchase Agreement dated June 1, 2009. Under the Asset Purchase Agreement, ERF Wireless, Inc acquired the wireless internet service provider (WISP), which includes all of the current customers, contract rights, inventory, equipment and network infrastructure equipment. The acquisition will increase the Companys footprint covering geographic areas in certain cities in North Texas within Hood, Somervell, Johnson and Parker Counties, Texas including portions of the Barnett Shale area that covers approximately 6,000 square miles of natural gas production territory. At the time of the transaction, there were no material relationships between the seller and ERF Wireless, Inc or any of its affiliates, or any director or officer of ERF Wireless, Inc, or any associate of any such officer or director. ERF Wireless, Inc paid $1,485,000 in cash, notes and securities and assumed $25,000 in note payables and capital leases.
The purchase price allocation is as follows (in thousands):
|
|
|
|
|
Frontier/iTexas |
|
|
|
|
Accounts receivable |
|
$ |
33 |
|
Note receivable |
|
|
5 |
|
Property and equipment |
|
|
370 |
|
Goodwill |
|
|
819 |
|
Identifiable intangible assets |
|
|
283 |
|
Note payable |
|
|
(25 |
) |
|
|
|
|
|
Total adjusted purchase price |
|
$ |
1,485 |
|
|
|
|
|
|
The amount allocated to identifiable intangible assets was determined by the companys management. Other intangibles assets are being amortized over their useful life in accordance with the guidance contained in the Financial Accounting Standards Board (FASB) issued ASC Topic 350 Goodwill and Other Intangible Assets.
|
|
|
|
|
Frontier/iTexas |
|
|
|
|
Goodwill |
|
$ |
819 |
|
Non-compete agreement |
|
|
15 |
|
Customer relationships |
|
|
268 |
|
|
|
|
|
|
Total identifiable intangible assets |
|
$ |
1,102 |
|
|
|
|
|
|
14
NOTE 10 - SUBSEQUENT EVENTS
On February 10, 2011, the Company entered into the Asset Purchase Agreement with KeyOn Communications Holdings, Inc. (KeyOn) to sell substantially all of the assets of the Business for $3,000,000 in cash and 100,000 shares of KeyOn common stock. On February 15, 2011, upon satisfaction of certain closing conditions as described in the Asset Purchase Agreement, we completed the acquisition and received the closing payment of $2,700,000 in cash and 100,000 shares of KeyOn common stock. The balance of the purchase price is subject to a 90 day holdback for net working capital and other adjustments.
In connection with the consummation of the Asset Purchase Agreement, all of the Notes Payable and Capital Leases (See Note 7) associated with the Business were satisfied in full.
15