Attached files

file filename
EX-10.1.1 - FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER, DATED AS OF SEPTEMBER 15, 2017, - Fusion Connect, Inc.fsnn_ex101-1.htm
EX-32.2 - CERTIFICATE PURSUANT TO SECTION 18 U.S.C. PURSUANT TO SECTION 906 OF THE SARBANE - Fusion Connect, Inc.fsnn_ex322.htm
EX-32.1 - CERTIFICATE PURSUANT TO SECTION 18 U.S.C. PURSUANT TO SECTION 906 OF THE SARBANE - Fusion Connect, Inc.fsnn_ex321.htm
EX-31.2 - CERTIFICATION PURSUANT TO RULE 13A-14(A)/15D-14(A) CERTIFICATIONS SECTION 302 OF - Fusion Connect, Inc.fsnn_ex312.htm
EX-31.1 - CERTIFICATION PURSUANT TO RULE 13A-14(A)/15D-14(A) CERTIFICATIONS SECTION 302 OF - Fusion Connect, Inc.fsnn_ex311.htm
EX-10.1.4 - LEASE AGREEMENT, DATED AS OF JUNE 30, 2017, BETWEEN LMR USA LLC AND NETWORK BILL - Fusion Connect, Inc.fsnn_ex101-4.htm
EX-10.1.3 - AMENDED AND RESTATED THIRD AMENDMENT TO AGREEMENT AND PLAN OF MERGER, DATED AS O - Fusion Connect, Inc.fsnn_ex101-3.htm
EX-10.1.2 - SECOND AMENDMENT TO AGREEMENT AND PLAN OF MERGER, DATED AS OF SEPTEMBER 29, 2017 - Fusion Connect, Inc.fsnn_ex101-2.htm
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
(Mark One)
 
    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended September 30, 2017
 
    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from _____ to _____
 
Commission File Number: 001-32421
 
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter)
 
Delaware
 
58-2342021
(State or other jurisdiction of incorporation or organization)
 
(IRS Employer Identification No.)
 
420 Lexington Avenue, Suite 1718, New York, New York   10170
   (Address of principal executive offices)    (Zip Code)
 
(212) 201-2400
 (Registrants telephone number, including area code)
 
Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
 
Yes   No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  
 
Yes   No
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “non-accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
 
Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting company
(do not check if a smaller reporting company)
Emerging growth company 
☐ 
 
If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).      Yes No  
 
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: November 12, 2017.
 
Title of Each Class
Number of Shares Outstanding
Common Stock, $0.01 par value
22,367,631
 

 
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
TABLE OF CONTENTS 
 
Part 1 Financial Information.
 3
Item 1. Financial Statements.
 3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
 24
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
 35
Item 4. Controls and Procedures.
 35
Part II Other Information.
 36
Item 1. Legal Proceedings.
 36
Item 1A. Risk Factors.
 36
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
 36
Item 3. Defaults Upon Senior Securities.
 36
Item 4. Mine Safety Disclosures.
 36
Item 5. Other Information.
 36
Item 6. Exhibits.
 37
Signatures.
 38
Index to Exhibits
 39
 
 
 
2
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
PART 1 FINANCIAL INFORMATION
 
Item 1. Financial Statements.
Condensed Consolidated Balance Sheets 
 
 
 
September 30,
2017
 
 
December 31,
2016
 
ASSETS
 
(unaudited)
 
 
 
 
Current assets:
 
 
 
 
 
 
Cash and cash equivalents
 $2,341,634 
 $7,221,910 
Accounts receivable, net of allowance for doubtful accounts of
    
    
approximately $779,000 and $427,000, respectively
  14,359,639 
  9,359,876 
Prepaid expenses and other current assets
  1,776,072 
  1,084,209 
Total current assets
  18,477,345 
  17,665,995 
Property and equipment, net
  13,769,882 
  14,248,915 
Security deposits
  615,585 
  630,373 
Restricted cash
  27,153 
  27,153 
Goodwill
  34,773,629 
  35,689,215 
Intangible assets, net
  58,760,920 
  63,617,471 
Other assets
  52,231 
  77,117 
TOTAL ASSETS
 $126,476,745 
 $131,956,239 
 
    
    
LIABILITIES AND STOCKHOLDERS' EQUITY
    
    
Current liabilities:
    
    
Term loan - current portion
 $5,687,500 
 $2,979,167 
Obligations under asset purchase agreements - current portion
  603,192 
  546,488 
Equipment financing obligations
  1,186,115 
  1,002,578 
Accounts payable and accrued expenses
  25,674,946 
  19,722,838 
Total current liabilities
  33,151,753 
  24,251,071 
Long-term liabilities:
    
    
Notes payable - non-related parties, net of discount
  31,822,773 
  31,431,602 
Notes payable - related parties
  918,135 
  875,750 
Term loan
  55,782,094 
  60,731,204 
Indebtedness under revolving credit facility
  1,500,000 
  3,000,000 
Obligations under asset purchase agreements
  1,265,811 
  890,811 
Equipment financing obligations
  716,005 
  1,237,083 
Derivative liabilities
  760,965 
  348,650 
Total liabilities
  125,917,536 
  122,766,171 
Commitments and contingencies
    
    
Stockholders' equity:
    
    
Preferred stock, $0.01 par value, 10,000,000 shares authorized,
    
    
14,341 and 17,299 shares issued and outstanding
  143 
  174 
Common stock, $0.01 par value, 90,000,000 shares authorized,
    
    
22,296,683 and 20,642,028 shares issued and outstanding
  222,967 
  206,422 
Capital in excess of par value
  193,642,257 
  192,233,032 
Accumulated deficit
  (193,312,093)
  (183,249,560)
Total Fusion Telecommunications International, Inc. stockholders' equity
  553,274 
  9,190,068 
Noncontrolling interest
  5,935 
  - 
Total stockholders' equity
  559,209 
  9,190,068 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 $126,476,745 
 $131,956,239 
 
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
 
 
3
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
Condensed Consolidated Statements of Operations 
(unaudited)
 
 
 
For the Three Months Ended
September 30,
 
 
For the Nine Months Ended
September 30,  
 
 
 
2017
 
 
2016
 
 
2017
 
 
2016
 
Revenues
 $36,355,187 
 $30,159,019 
 $110,256,069 
 $95,041,024 
Cost of revenues, exclusive of depreciation and
    
    
    
    
amortization, shown separately below
  19,749,188 
  17,431,477 
  59,921,649 
  55,875,267 
Gross profit
  16,605,999 
  12,727,542 
  50,334,420 
  39,165,757 
Depreciation and amortization
  3,711,253 
  2,998,628 
  11,149,010 
  8,946,781 
Selling, general and administrative expenses
  13,649,349 
  11,408,048 
  42,115,158 
  34,102,847 
Total operating expenses
  17,360,602 
  14,406,676 
  53,264,168 
  43,049,628 
Operating loss
  (754,603)
  (1,679,134)
  (2,929,748)
  (3,883,871)
Other (expenses) income:
    
    
    
    
Interest expense
  (2,204,520)
  (1,625,195)
  (6,468,916)
  (4,877,828)
(Loss) gain on change in fair value of derivative liabilities
  (617,820)
  152,057 
  (544,486)
  380,099 
Loss on disposal of property and equipment
  (161,037)
  (13,959)
  (253,087)
  (86,777)
Other income, net
  47,694 
  32,028 
  177,539 
  120,291 
Total other expenses
  (2,935,683)
  (1,455,069)
  (7,088,950)
  (4,464,215)
Loss before income taxes
  (3,690,286)
  (3,134,203)
  (10,018,698)
  (8,348,086)
Provision for income taxes
  (10,200)
  (10,951)
  (41,111)
  (10,951)
Net loss
  (3,700,486)
  (3,145,154)
  (10,059,809)
  (8,359,037)
Less: Net income attributable to non-controlling interest
  (2,724)
  - 
  (2,724)
  - 
Net loss attributable to Fusion Telecommunications International, Inc.
  (3,703,210)
  (3,145,154)
  (10,062,533)
  (8,359,037)
Preferred stock dividends
  (241,191)
  (285,646)
  (1,735,798)
  (2,102,467)
Net loss attributable to common stockholders
  (3,944,401)
  (3,430,800)
  (11,798,331)
  (10,461,504)
 
    
    
    
    
Basic and diluted loss per common share:
 $(0.18)
 $(0.23)
 $(0.54)
 $(0.72)
Weighted average common shares outstanding:
    
    
    
    
Basic and diluted
  22,352,341 
  14,990,816 
  21,828,816 
  14,536,893 
 
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
 
 
4
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Condensed Consolidated Statement of Stockholders’ Equity
(unaudited)
 
 
 
Preferred Stock
 
 

Common Stock  
 
 
Capital in Excess of Par Value  
 
 
Accumulated Deficit  
 
 
Total Fusion Telecommunications International, Inc. Equity  
 
 

Non-controlling interest  
 
 
Stockholders' Equity  
 
 
 
Shares
 
 
$
 
 
Shares
 
 
$
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2016
  17,299 
 $174 
  20,642,028 
 $206,422 
 $192,233,032 
 $(183,249,560)
 $9,190,068 
 $- 
 $9,190,068 
Conversion of preferred stock into common stock
  (2,958)
  ( 31)
  986,665 
  9,866 
  (9,835)
  - 
  - 
  - 
  - 
Non-controlling interest (40%) in FGS
  - 
  - 
  - 
  - 
  - 
  - 
  - 
  3,211 
  3,211 
Dividends on preferred stock
  - 
  - 
  257,238 
  2,572 
  (2,572)
  - 
  - 
  - 
  - 
Exercise of common stock purchase warrants
  - 
  - 
  561,834 
  5,617 
  775,334 
  - 
  780,951 
  - 
  780,951 
Issuance of common stock for services rendered
  - 
  - 
  125,870 
  1,259 
  183,301 
  - 
  184,560 
  - 
  184,560 
Reclassification of derivative liability
  - 
  - 
  - 
  - 
  132,171 
  - 
  132,171 
  - 
  132,171 
Forfeiture of common stock award by employee
  - 
  - 
  (5,938)
  (59)
  (8,552)
  - 
  (8,611)
  - 
  (8,611)
Cancellation of common stock issued in 2016 acquisition
  - 
  - 
  (300,000)
  (3,000)
  (360,000)
  - 
  (363,000)
  - 
  (363,000)
Cashless exercise of warrants
  - 
  - 
  28,986 
  290 
  (290)
  - 
  - 
  - 
  - 
Net (loss) income
  - 
  - 
  - 
  - 
  - 
  ( 10,062,533)
  (10,062,533)
  2,724 
  (10,059,809)
Stock-based compensation
  - 
  - 
  - 
  - 
  699,668 
  - 
  699,668 
  - 
  699,668 
Balance at September 30, 2017
  14,341 
 $143 
  22,296,683 
 $222,967 
 $193,642,257 
 $(193,312,093)
 $553,274 
 $5,935 
 $559,209 
 
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
 
 
5
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Condensed Consolidated Statements of Cash Flows
(unaudited)
 
 
 
Nine Months Ended
September 30,
 
 
 
2017
 
 
2016
 
Cash flows from operating activities:
 
 
 
 
 
 
Net loss
 $(10,059,809)
 $( 8,359,037)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
    
    
Depreciation and amortization
  11,149,010 
  8,946,781 
Loss on disposal of property and equipment
  253,087 
  86,777 
Stock-based compensation
  699,668 
  572,996 
Stock issued for services rendered or in settlement of liabilities
  184,560 
  105,256 
Amortization of debt discount and deferred financing fees
  630,279 
  477,751 
Loss (gain) on the change in fair value of derivative liability
  544,487 
  (380,099)
Changes in operating assets and liabilities:
    
    
Accounts receivable
  (4,446,433)
  (410,771)
Prepaid expenses and other current assets
  (876,267)
  (1,373,378)
Other assets
  24,885 
  (317,927)
Accounts payable and accrued expenses
  5,786,081 
  (1,258,968)
Net cash provided by (used in) operating activities
  3,889,548 
  (1,910,619)
 
    
    
Cash flows from investing activities:
    
    
Purchase of property and equipment
  (3,940,382)
  (3,782,232)
Proceeds from the sale of property and equipment
  96,344 
  28,736 
Noncontrolling interest
  3,211 
  - 
(Payment) for acquisitions, net of cash acquired
  (558,329)
  16,895 
Refunds of purchase price from acquisitions
  150,000 
  392,617 
Return of security deposits
  14,788 
  26,750 
Net cash used in investing activities
  (4,234,368)
  (3,317,234)
 
    
    
Cash flows from financing activities:
    
    
Proceeds from the exercise of common stock purchase warrants
  780,951 
  - 
Repayments of term loan
  (2,437,500)
  (824,973)
Repayments of revolving debt, net
  (1,500,000)
    
Payments for obligations under asset purchase agreements
  (583,892)
    
Payments on equipment financing obligations
  (795,015)
  (743,647)
Net cash used in financing activities
  (4,535,456)
  (1,568,620)
Net change in cash and cash equivalents
  (4,880,276)
  (6,796,473)
Cash and cash equivalents, including restricted cash, beginning of period
  7,249,063 
  7,705,666 
Cash and cash equivalents, including restricted cash, end of period
 $2,368,787 
 $909,193 
 
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
 
 
6
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Note 1. Organization and Business
 
Fusion Telecommunications International, Inc. is a Delaware corporation incorporated in September 1997 (“Fusion” and together with its subsidiaries, the “Company,” “we,” “us” and “our”).  The Company is a provider of integrated cloud solutions, including cloud voice, cloud connectivity, cloud infrastructure, cloud computing, and managed cloud-based applications to businesses of all sizes, and voice over IP (“VoIP”) - based voice services to carriers.  The Company currently operates in two business segments, Business Services and Carrier Services.
 
Note 2. Basis of Presentation and Summary of Significant Accounting Policies
 
Basis of Presentation
 
The accompanying unaudited condensed consolidated financial statements have been prepared in all material respects in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”), certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted.
 
Because certain information and footnote disclosures have been condensed or omitted, these unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as amended (the “2016 Form 10-K”) as filed with the SEC. In management’s opinion, all normal and recurring adjustments considered necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented have been included. Management believes that the disclosures made in these unaudited condensed consolidated interim financial statements are adequate to make the information not misleading. The results of operations for the interim periods presented are not necessarily indicative of the results for the entire year.
 
Effective January 1, 2017, the Company changed the manner in which it accounts for federal and state universal service fees and surcharges in its consolidated statement of operations. The Company now includes the amounts collected for these fees and surcharges in revenues, and reports the associated costs in cost of revenues, and this change has been applied retrospectively in the Company’s consolidated financial statements for all periods presented. As a result, both the Company’s revenues and cost of revenues for the three and nine months ended September 30, 2017 include $0.9 million and $2.3 million, respectively, of federal and state universal service fees and surcharges. Revenues and cost of revenues for the three and nine months ended September 30, 2016 include $0.7 million and $1.9 million, respectively, of federal and state universal service fees and surcharges.
 
During the three and nine months ended September 30, 2017 and 2016, comprehensive loss was equal to the net loss amounts presented for the respective periods in the accompanying condensed consolidated interim statements of operations. We discussed further below, effective January 1, 2017 the Company early adopted Accounting Standards Update (“ASU”) 2016-18, Restricted Cash.
 
Liquidity
 
Since inception, the Company has incurred significant net losses. At September 30, 2017, the Company had a working capital deficit of $14.7 million and stockholders’ equity of $0.6 million. At December 31, 2016, the Company had a working capital deficit of $6.6 million and stockholders’ equity of $9.2 million. The Company’s consolidated cash balance at September 30, 2017 was $2.3 million. While the Company projects that it has sufficient cash to fund its operations and meet its operating and debt obligations through November 2018, it may be required to either raise additional capital, limit its discretionary capital expenditures or borrow amounts available under its revolving credit facility to support its business plan. There is currently no commitment for any additional funding and there can be no assurances that funds will be available on terms that are acceptable to the Company, or at all.
 
Principles of Consolidation
 
The condensed consolidated interim financial statements include the accounts of Fusion and each of its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Effective September 1, 2017, Fusion transferred 40% of its membership interests in Fusion Global Services LLC (“FGS”) to XcomIP, LLC (“XcomIP”), in exchange for which XcomIP contributed assets of its carrier business to FGS. Under the terms of various agreements entered into by Fusion and XcomIP, Fusion and XcomIP also executed a shareholder agreement under which Fusion has agreed to provide up to $750,000 in working capital to FGS. The Company has determined that, based on the terms of the foregoing agreements, it has a controlling financial interest in FGS under the guidance set forth in Accounting Standards Codification (“ASC”) 810, Consolidation, therefore the accounts of FGS are consolidated into Fusion’s consolidated financial statements as of and for the nine months ended September 30, 2017. Prior to the transfer of membership interests to XcomIP, Fusion transferred its Carrier Services business to FGS.
 
 
7
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Use of Estimates
 
The preparation of condensed consolidated interim financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated interim financial statements and the reported amounts of revenues and expenses during the reporting periods. On an on-going basis, the Company evaluates its estimates, including, but not limited to, those related to recognition of revenue; allowance for doubtful accounts; fair value measurements of its financial instruments; useful lives of its long-lived assets used in computing depreciation and amortization; impairment assessment of goodwill and intangible assets; accounting for stock options and other equity awards, particularly related to fair value estimates; and accounting for income taxes, contingencies and litigation. Changes in the facts or circumstances underlying these estimates could result in material changes and actual results could differ from those estimates.
 
Cash Equivalents
 
Cash and cash equivalents include cash on deposit and short-term, highly-liquid investments with maturities of three months or less on the date of purchase. As of September 30, 2017 and December 31, 2016, the carrying value of cash and cash equivalents approximates fair value due to the short period to maturity.
 
Fair Value of Financial Instruments
 
At September 30, 2017 and December 31, 2016, the carrying value of the Company’s accounts receivable, accounts payable and accrued expenses approximates its fair value due to the short term nature of these financial instruments.
 
Impairment of Long-Lived Assets
 
The Company periodically reviews long-lived assets, including intangible assets, for possible impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If an impairment indicator is present, the Company evaluates recoverability by a comparison of the carrying amount of the assets to future undiscounted net cash flows expected to be generated by the assets.  If the carrying value of the asset exceeds the projected undiscounted cash flows, the Company is required to estimate the fair value of the asset and recognize an impairment charge to the extent that the carrying value of the asset exceeds its estimated fair value. The Company did not record any impairment charges during the three and nine months ended September 30, 2017 and 2016, as there were no indicators of impairment.
 
Goodwill
 
Goodwill is the excess of the acquisition cost of a business combination over the fair value of the identifiable net assets acquired. Goodwill at September 30, 2017 and December 31, 2016 was $34.8 million and $35.7 million, respectively.  All of the Company’s goodwill is attributable to its Business Services segment.  
 
The following table presents the changes in the carrying amounts of goodwill during the nine months ended September 30, 2017:
 
Balance at December 31, 2016
 $35,689,215 
Increase in goodwill associated with a 2016 acquisition
  7,414 
Settlement of litigation with Apptix sellers
  (513,000)
Adjustment to goodwill associated with acquisition of customer bases (see note 3)
  (410,000)
Balance at September 30, 2017
 $34,773,629 
 
The reduction in goodwill related to the settlement of litigation consists of $150,000 in cash and the return to the Company of 300,000 shares of common stock valued at $0.4 million (see note 14). The litigation settlement pertains to a matter that existed at the closing date of the acquisition. Therefore, the Company has determined that the litigation matter has a clear and direct link to the original consideration transferred as part of the acquisition. Since the measurement period for purchase accounting was open at the time of settlement, the value of the consideration received by the Company in settlement of the litigation was recorded against the value of the original consideration paid by the Company in the acquisition transaction.
 
 
8
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Goodwill is not amortized and is tested for impairment on an annual basis in the fourth quarter of each fiscal year and whenever events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount.
 
The impairment test for goodwill uses a two-step approach, which is performed at the reporting unit level.  The Company has determined that its reporting units are its operating segments (see note 15) since that is the lowest level at which discrete, reliable financial and cash flow information is available.  Step one compares the fair value of the reporting unit (calculated using a market approach and/or a discounted cash flow method) to its carrying value.  If the carrying value exceeds the fair value, there is a potential impairment and step two must be performed.  Step two compares the carrying value of the reporting unit’s goodwill to its implied fair value, which is the fair value of the reporting unit less the fair value of the unit’s assets and liabilities, including identifiable intangible assets.  If the implied fair value of goodwill is less than its carrying amount, an impairment is recognized.
 
In testing goodwill for impairment, the Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not (more than 50%) that the estimated fair value of a reporting unit is less than its carrying amount. If the Company elects to perform a qualitative assessment and determines that an impairment is more likely than not, it is then required to perform a quantitative impairment test. The Company also may elect not to perform the qualitative assessment and, instead, proceed directly to the quantitative impairment test. The Company did not record any impairment charges related to goodwill during the three and nine months ended September 30, 2017 and 2016.
 
Advertising and Marketing Costs
 
Advertising and marketing expenses includes cost for promotional materials and trade show expenses for the marketing of the Company’s products and services.  Advertising and marketing expenses were $27,000 and $0.2 million for the three months ended September 30, 2017 and 2016, respectively, and $0.5 million for the nine months ended September 30, 2017 and 2016. Advertising and marketing expenses are reflected in selling, general and administrative expenses in the Company’s condensed consolidated statements of operations.
 
Income Taxes
 
The accounting and reporting requirements with respect to accounting for income taxes require an asset and liability approach. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amount expected to be realized.
 
In accordance with U.S. GAAP, the Company is required to determine whether a tax position of the Company is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Derecognition of a tax benefit previously recognized could result in the Company recording a tax liability that would reduce net assets. Based on its analysis, the Company has determined that it has not incurred any liability for unrecognized tax benefits as of September 30, 2017 and December 31, 2016. The Company is subject to income tax examinations by major taxing authorities for all tax years since 2013 and its tax returns may be subject to review and adjustment at a later date based on factors including, but not limited to, on-going analyses of and changes to tax laws, regulations and interpretations thereof. No interest expense or penalties have been recognized as of September 30, 2017 and December 31, 2016. During the three and nine months ended September 30, 2017 and 2016, the Company recognized no adjustments for uncertain tax positions.
 
Stock-Based Compensation
 
The Company recognizes expense for its employee stock-based compensation based on the fair value of the awards at the date of grant. The fair values of stock options are estimated at the date of grant using the Black-Scholes option valuation model. The use of the Black-Scholes option valuation model requires the input of subjective assumptions. Compensation cost, net of estimated forfeitures, is recognized ratably over the vesting period of the related stock-based compensation award. For transactions in which goods or services are received from non-employees in return for the issuance of equity instruments, the expense is recognized in the period when the goods and services are received at the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more readily determinable.
 
 
9
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
New and Recently Adopted Accounting Pronouncements
 
In July 2017, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815). The amendments in Part I of this update change the classification analysis of certain equity-linked financial instruments (or embedded features) with down round features. When determining whether certain financial instruments should be classified as liabilities or equity instruments, a down round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s own stock. The amendments also clarify existing disclosure requirements for equity-classified instruments. As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence of a down round feature. This standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the effect that the new guidance will have on its financial statements and related disclosures.
 
In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash, which clarifies guidance and presentation related to restricted cash in the statement of cash flows, including stating that restricted cash should be included within cash and cash equivalents in the statement of cash flows. The standard is effective for fiscal years beginning after December 15, 2017, with early adoption permitted, and is to be applied retrospectively. The Company early adopted ASU 2016-18 effective January 1, 2017. Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
 
In February 2016, the FASB issued ASU No. 2016-02, Leases, which is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018 with early adoption permitted. Under ASU 2016-02, lessees will be required to recognize for all leases at the commencement date a lease liability, which is a lessee’s obligation to make lease payments arising from a lease measured on a discounted basis, and a right to-use asset, which is an asset that represents the lessee’s right to use or control the use of a specified asset for the lease term. The Company is currently evaluating the effect that the new guidance will have on its financial statements and related disclosures.
 
In November 2015, the FASB issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes, which simplifies the presentation of deferred income taxes by requiring that deferred tax assets and liabilities be classified as noncurrent on the balance sheet. The updated standard became effective as of January 1, 2017. Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
 
In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation, which is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. Under ASU 2016-09, all excess tax benefits and tax deficiencies related to share-based payment awards are to be recognized as income tax expense or income tax benefit in the statement of operations. In addition, the tax effects of exercised or vested awards should be treated as discrete items in the reporting period in which they occur and excess tax benefits should be recognized regardless of whether the benefit reduces taxes payable in the current period. Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
 
In May 2014, the FASB issued new guidance related to revenue recognition, ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), which outlines a comprehensive revenue recognition model and supersedes most current revenue recognition guidance. The new guidance requires a company to recognize revenue upon transfer of goods or services to a customer at an amount that reflects the expected consideration to be received in exchange for those goods or services. ASC 606 defines a five-step approach for recognizing revenue: (i) identification of the contract, (ii) identification of the performance obligations, (iii) determination of the transaction price, (iv) allocation of the transaction price to the performance obligations, and (v) recognition of revenue as the entity satisfies the performance obligations. The new criteria for revenue recognition may require a company to use more judgment and make more estimates than under the current guidance. The new guidance becomes effective in calendar year 2018 and early adoption in calendar year 2017 is permitted. Two methods of adoption are permitted: (a) full retrospective adoption, meaning the standard is applied to all periods presented; or (b) modified retrospective adoption, meaning the cumulative effect of applying the new guidance is recognized at the date of initial application as an adjustment to the opening retained earnings balance.
 
 
10
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
In March 2016, April 2016 and December 2016, the FASB issued ASU No. 2016-08, Revenue From Contracts with Customers (ASC 606): Principal Versus Agent Considerations, ASU No. 2016-10, Revenue From Contracts with Customers (ASC 606): Identifying Performance Obligations and Licensing, and ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue From Contracts with Customers, respectively, which further clarify the implementation guidance on principal versus agent considerations contained in ASU No. 2014-09. In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers, narrow-scope improvements and practical expedients which provides clarification on assessing the collectability criterion, presentation of sales taxes, measurement date for non-cash consideration and completed contracts at transition. These standards will be effective for the Company beginning in the first quarter of 2018. Early adoption is permitted.
 
The Company will adopt the new standard and related updates effective January 1, 2018, and intends to use the modified retrospective method of adoption. The Company has undertaken an initial impact analysis of these items, which includes reviewing the terms and conditions of its existing customer contracts with respect to the five discrete criteria required for recognizing revenue set forth in ASC 606. The Company believes that the most significant aspects of the new guidance that could impact the Company’s financial statements are the requirements surrounding contract acquisition costs and activation and installation revenues, and that implementation of these requirements could be material to the Company’s financial statements. The Company expects to conclude its analysis of the impact of the new revenue recognition guidance on its consolidated financial statements around December 31, 2017.
 
Note 3. Acquisitions
 
On November 18, 2016, the Company entered into a purchase agreement pursuant to which the Company assumed obligations to provide services to the seller’s customer base. In connection with that transaction, the Company recognized goodwill and a corresponding obligation to the seller in the amount of $0.4 million. The Company also agreed to pay additional consideration to the seller if it was able to facilitate the assignment of certain additional customers to the Company.
 
On March 1, 2017, the Company entered into an additional asset purchase agreement with another party pursuant to which the Company assumed obligations to provide services to a customer base and also purchased the outstanding accounts receivables associated with that customer base having a value of approximately $0.6 million. As this customer base is within the scope of the November 2016 agreement, the Company is required to pay consideration to the seller in an estimated aggregate amount of $1.7 million (included in customer base acquisitions in note 11).  The March 2017 agreement also provides for a management period during which the Company will be responsible for all aspects of the customer relationship with respect to the acquired customer base until such time as all regulatory approvals have been obtained, and the Company’s consolidated statement of operations includes the revenue associated with the customer base acquisition effective March 1, 2017.  The March 2017 agreement also provides for a transition period during which the seller thereunder will provide certain services and assistance to the Company.
 
The aggregate amount payable by the Company under the November 2016 and March 2017 agreements totals $2.3 million, comprised of the $0.6 million paid for the accounts receivable and the $1.7 million of contingent consideration related to the customer base which, as provided for in the November 2016 agreement, was valued at a multiple of monthly revenue and will be paid over a period of 18 months.  The March 2017 agreement resulted in a reduction to the goodwill in the amount of $0.4 million. These agreements did not have a material effect on the Company’s results of operations or financial condition.
 
Note 4. Loss per share
 
Basic and diluted loss per share is computed by dividing the loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period. The following table sets forth the computation of basic and diluted net loss per share for the three and nine months ended September 30, 2017 and 2016:
 
 
11
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
 
 
Three Months Ended
September 30,
 
 
Nine Months Ended
September 30,  
 
 
 
2017
 
 
2016
 
 
2017
 
 
2016
 
Numerator
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 $(3,700,486)
 $(3,145,154)
 $(10,059,809)
 $(8,359,037)
Undeclared dividends on Series A-1, A-2 and A-4 Convertible Preferred Stock
  (101,729)
  (101,729)
  ( 301,871)
  ( 302,976)
Conversion price reduction on Series B-2 Preferred Stock (see note 13)
  - 
  - 
  ( 623,574)
  - 
Series B-2 warrant exchange (see note 13)
  - 
  - 
  ( 347,191)
  - 
Dividends declared on Series B-2 Convertible Preferred Stock
  ( 139,462)
  ( 183,917)
  ( 463,162)
  ( 1,799,491)
Net income attributable to non-controlling interest
  (2,724)
  - 
  (2,724)
  - 
Net loss attributable to common stockholders
 $(3,944,401)
 $(3,430,800)
 $(11,798,331)
 $(10,461,504)
 
    
    
    
    
Denominator
    
    
    
    
Basic and diluted weighted average common shares outstanding
  22,352,341 
  14,990,816 
  21,828,816 
  14,536,893 
 
    
    
    
    
Loss per share
    
    
    
    
Basic and diluted
 $(0.18)
 $(0.23)
 $(0.54)
 $(0.72)
 
For the nine months ended September 30, 2017 and 2016, the following dilutive securities were excluded from the calculation of diluted earnings per common share because of their anti-dilutive effects:
 
 
 
For the Nine Months Ended
September 30,
 
 
 
2017
 
 
2016
 
Warrants
  2,658,900 
  2,946,948 
Convertible preferred stock
  2,067,358 
  2,626,518 
Stock options
  2,222,288 
  1,157,512 
 
  6,948,546 
  6,730,978 
 
The net loss per common share calculation includes a provision for preferred stock dividends on Fusion’s outstanding Series A-1, A-2 and A-4 preferred stock (collectively, the “Series A Preferred Stock”) for the three and nine months ended September 30, 2017 of $0.1 million and $0.3 million, respectively. The provision for dividends on the Series A Preferred Stock for the three and nine months ended September 30, 2016 was $0.1 million and $0.3 million, respectively. Through September 30, 2017, the Board of Directors of Fusion has never declared a dividend on any series of the Series A Preferred Stock, resulting in approximately $5.0 million of accumulated preferred stock dividends.
 
The Fusion Board declared dividends on the Company’s Series B-2 Cumulative Convertible Preferred Stock (the “Series B-2 Preferred Stock”) of $0.1 million and $0.2 million for the three months ended September 30, 2017 and 2016, respectively, and $1.4 million and $1.8 million for the nine months ended September 30, 2017 and 2016, respectively. As permitted by the terms of the Series B-2 Preferred Stock, dividends were paid in the form of 257,238 and 1,010,177 shares of Fusion’s common stock for the nine months ended September 30, 2017 and 2016, respectively.
 
Note 5. Intangible Assets
 
Intangible assets as of September 30, 2017 and December 31, 2016 are as follows:
 
 
12
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
 
 
September 30, 2017
 
 
December 31, 2016
 
 
 
 
Gross Carrying Amount
 
 
Accumulated Amortization
 
 
Total
 
 
Gross Carrying Amount
 
 
Accumulated Amortization
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trademarks and tradename
 $1,093,400 
 $(629,731)
 $463,669 
 $1,093,400 
 $(501,982)
 $591,418 
Proprietary technology
  6,670,000 
  (5,028,346)
  1,641,654 
  6,670,000 
  (4,036,915)
  2,633,085 
Non-compete agreement
  12,128,043 
  (11,389,604)
  738,439 
  12,128,043 
  (9,891,892)
  2,236,151 
Customer relationships
  67,713,181 
  (11,799,657)
  55,913,524 
  65,948,181 
  (7,827,697)
  58,120,484 
Favorable lease intangible
  218,000 
  (214,366)
  3,634 
  218,000 
  (181,667)
  36,333 
Total acquired intangibles
 $87,822,624 
 $(29,061,704)
 $58,760,920 
 $86,057,624 
 $(22,440,153)
 $63,617,471 
 
Amortization expense was $2.2 million and $1.4 million for the three months ended September 30, 2017 and 2016, respectively, and $6.6 million and $4.1 million for the nine months ended September 30, 2017 and 2016, respectively. Estimated future aggregate amortization expense is expected to be as follows:
 
Year
 
Amortization Expense
 
remainder of 2017
 $1,962,993 
2018
  6,561,232 
2019
  5,577,500 
2020
  5,537,117 
2021
  5,362,750 
 
Note 6. Supplemental Disclosure of Cash Flow Information
 
Supplemental cash flow information for the nine months ended September 30, 2017 and 2016 is as follows:
 
 
 
Nine Months Ended
September 30,
 
Supplemental Cash Flow Information
 
2017
 
 
2016
 
  Cash paid for interest
 $6,166,497 
 $4,233,527 
  Cash paid for income taxes
 $- 
 $- 
 
    
    
Supplemental Non-Cash Investing and Financing Activities
    
    
  Property and equipment acquired under capital leases or equipment financing obligations
 $457,475 
 $188,497 
Conversion of preferred stock into common stock
 $2,958,000 
 $- 
  Dividends on Series B-2 Preferred Stock paid with the issuance of Fusion common stock
 $463,163 
 $599,491 
  Obligations under purchase agreements
 $1,350,000 
 $961,606 
 
Note 7. Prepaid Expenses and Other Current Assets
 
Prepaid expenses and other current assets at September 30, 2017 and December 31, 2016 are as follows:
 
 
 
September 30, 2017
 
 
December 31, 2016
 
Insurance
 $5,327 
 $160,262 
Rent
  16,326 
  5,389 
Marketing
  39,333 
  74,665 
Software subscriptions
  697,261 
  419,431 
Comisssions
  109,688 
  159,146 
Other
  908,137 
  265,316 
Total
 $1,776,072 
 $1,084,209 
 
 
13
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
Note 8. Accounts Payable and Accrued Expenses
 
Accounts payable and accrued expenses at September 30, 2017 and December 31, 2016 are as follows:
 
 
 
September 30, 2017
 
 
December 31, 2016
 
Trade accounts payable
 $7,275,546 
 $6,358,548 
Accrued license fees
  3,140,568 
  2,881,331 
Accrued sales and federal excise taxes
  3,214,289 
  2,863,363 
Deferred revenue
  1,523,045 
  1,874,641 
Accrued network costs
  5,047,912 
  1,416,000 
Accrued sales commissions
  798,835 
  819,106 
Property and other taxes
  927,002 
  581,956 
Accrued payroll and vacation
  408,570 
  421,733 
Customer deposits
  378,783 
  365,249 
Interest payable
  7,849 
  304,409 
Credit card payable
  117,214 
  265,985 
Accrued USF fees
  498,441 
  249,825 
Accrued bonus
  376,890 
  249,361 
Professional and consulting fees
  151,948 
  164,878 
Rent
  129,428 
  127,781 
Other
  1,678,626 
  778,672 
Total
 $25,674,946 
 $19,722,838 
 
Note 9. Equipment Financing Obligations
 
From time to time, the Company enters into equipment financing or capital lease arrangements to finance the purchase of network hardware and software utilized in its operations. These arrangements require monthly payments over a period of 24 to 48 months with interest rates ranging between 5.3% and 6.6%. The Company’s equipment financing obligations are as follows:
 
 
 
September 30,
 
 
December 31,
 
 
 
2017
 
 
2016
 
Equipment financing obligations
 $1,902,120 
 $2,239,661 
Less: current portion
  (1,186,115)
  (1,002,578)
Long-term portion
 $716,005 
 $1,237,083 
 
The Company’s payment obligations under its capital leases are as follows:
 
Year ending December 31:
 
Principal
 
remainder of 2017
 $321,854 
2018
  1,140,586 
2019
  429,486 
2020
  10,194 
 
 $1,902,120 
 
 
14
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
Note 10. Long-Term Debt
 
Secured Credit Facilities
 
As of September 30, 2017 and December 31, 2016, secured credit facilities consists of the following:
 
 
 
September 30,
 
 
December 31,
 
 
 
2017
 
 
2016
 
Term loan
 $62,562,500 
 $65,000,000 
Less:
    
    
Deferred financing fees
  (1,092,906)
  (1,289,629)
Current portion
  (5,687,500)
  (2,979,167)
Term loan - long-term portion
 $55,782,094 
 $60,731,204 
 
    
    
Indebtedness under revolving credit facility
 $1,500,000 
 $3,000,000 
 
On November 14, 2016, Fusion NBS Acquisition Corp. (“FNAC”), a wholly-owned subsidiary of Fusion, entered into a new credit agreement (the “East West Credit Agreement”) with East West Bank, as administrative agent and the lenders identified therein (collectively with East West Bank, the “East West Lenders”). Under the East West Credit Agreement, the East West Lenders extended FNAC (i) a $65.0 million term loan and (ii) a $5.0 million revolving credit facility (which includes up to $4 million in “swingline” loans that may be accessed on a short-term basis). The proceeds of the term loan were used to retire $40 million that was outstanding under a previously existing credit facility, and to fund the cash portion of the purchase price of FNAC’s acquisition of all of the issued and outstanding capital stock (the “Apptix Acquisition”) of Apptix, Inc., a wholly-owned subsidiary of Apptix, ASA (“Apptix”).
 
Borrowings under the East West Credit Agreement are evidenced by notes bearing interest at rates computed based upon either the then current “prime” rate of interest or “LIBOR” rate of interest, as selected by FNAC. Interest on borrowings that FNAC designates as “base rate” loans bear interest at the greater of the prime rate published by the Wall Street Journal or 3.25% per annum, in each case plus 2% per annum. Interest on borrowings that FNAC designates as “LIBOR rate” loans bear interest at the LIBOR rate of interest published by the Wall Street Journal, plus 5% per annum. The current interest rate is 6.25% per annum.
 
The Company is required to repay the term loan in equal monthly payments of $270,833 from January 1, 2017 through January 1, 2018, when monthly payments increase to $541,667, until the November 12, 2021 maturity date of the term loan, when the remaining $36.8 million of principal is due. Borrowings under the revolving credit facility are also payable on the November 12, 2021 maturity date of the facility. At September 30, 2017 and December 31, 2016, $1.5 million and $3.0 million, respectively, was outstanding under the revolving credit facility.
 
In conjunction with the execution of the East West Credit Agreement, the Company and the East West Lenders also entered into (i) an IP security agreement under which the Company pledged intellectual property to the East West Lenders to secure payment of the East West Credit Agreement, (ii) subordination agreements under which certain creditors of the Company and the East West Lenders have established priorities among them and reached certain agreements as to enforcing their respective rights against the Company, and (iii) a pledge and security agreement under which Fusion and FNAC have each pledged its equity interest in its subsidiaries to the East West Lenders.
 
Under the East West Credit Agreement: 
 
The Company is subject to a number of affirmative and negative covenants, including but not limited to, restrictions on paying indebtedness subordinate to its obligations to the East West Lenders, incurring additional indebtedness, making capital expenditures, dividend payments and cash distributions by subsidiaries.
The Company is required to comply with various financial covenants, including leverage ratio, fixed charge coverage ratio and minimum levels of earnings before interest, taxes, depreciation and amortization; and its failure to comply with any of the restrictive or financial covenants could result in an event of default and accelerated demand for repayment of amounts outstanding.
 
 
15
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
The Company granted the lenders security interests on all of its assets, as well as its 60% membership interest in FGS and the capital stock of FNAC and each of its subsidiaries.
Fusion and its subsidiaries (and future subsidiaries of both) other than FNAC and FGS have guaranteed FNAC’s obligations, including FNAC’s repayment obligations thereunder.
 
At September 30, 2017 and December 31, 2016, the Company was in compliance with all of the financial covenants contained in the East West Credit Agreement.
 
Notes Payable – Non-Related Parties
 
At September 30, 2017 and December 31, 2016, notes payable – non-related parties consists of the following: 
 
 
 
September 30,
 
 
December 31,
 
 
 
2017
 
 
2016
 
Subordinated notes
 $33,588,717 
 $33,588,717 
Discount on subordinated notes
  (1,122,282)
  (1,368,629)
Deferred financing fees
  (643,662)
  (788,486)
Total notes payable - non-related parties
  31,822,773 
  31,431,602 
Less: current portion
  - 
  - 
Long-term portion
 $31,822,773 
 $31,431,602 
 
On November 14, 2016, FNAC, Fusion and Fusion’s other subsidiaries entered into the Fifth Amended and Restated Securities Purchase Agreement (the “Praesidian Facility”) with Praesidian Capital Opportunity Fund III, L.P., Praesidian Capital Opportunity Fund III-A, LP and United Insurance Company of America (collectively, the “Praesidian Lenders”). The Praesidian Facility amends and restates a prior facility, pursuant to which FNAC previously sold its Series A, Series B, Series C, Series D, Series E and Series F senior notes in an aggregate principal amount of $33.6 million (the “SPA Notes”). These notes require interest payments in the amount of $0.3 million per month. The current interest rate is 10.8% per annum.
 
Under the terms of the Praesidian Facility, the maturity date of the SPA Notes is May 12, 2022, no payments of principal are due until the maturity date, and the financial covenants contained in the Praesidian Facility are substantially similar to those contained in the East West Credit Agreement. In connection with the execution of the Praesidian Facility, the Praesidian Lenders entered into a subordination agreement with the East West Lenders pursuant to which the Praesidian Lenders have subordinated their right to payment under the Praesidian Facility and the SPA Notes to repayment of the Company’s obligations under the East West Credit Agreement. At September 30, 2017 and December 31, 2016, the Company was in compliance with all of the financial covenants contained in the Praesidian Facility.
 
Notes Payable – Related Parties
 
At September 30, 2017 and December 31, 2016, notes payable – related parties consists of the following: 
 
 
 
September 30,
 
 
December 31,
 
 
 
2017
 
 
2016
 
Notes payable to Marvin Rosen
 $928,081 
 $928,081 
Discount on notes
  (9,946)
  (52,331)
Total notes payable - related parties
 $918,135 
 $875,750 
 
The notes payable to Marvin Rosen, the Chairman of Fusion’s Board of Directors, are subordinated to borrowings under the East West Credit Agreement and the Praesidian Facility. These notes are unsecured, pay interest monthly at an annual rate of 7%, and mature 120 days after the Company’s obligations under the East West Credit Agreement and the Praesidian Facility are paid in full.  
 
 
16
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Note 11. Obligations Under Asset Purchase Agreements
 
In connection with certain acquisitions and asset purchases completed by the Company during 2015, 2016 and 2017, the Company has various obligations to the sellers, mainly for payments of portions of the purchase price that have been deferred under the terms of the respective asset purchase agreements. Such obligations to sellers or other parties associated with these transactions as of September 30, 2017 and December 31, 2016 are as follows:
 
 
 
September 30,
 
 
December 31,
 
 
 
2017
 
 
2016
 
Root Axcess
 $- 
 $166,668 
Customer base acquisitions
  1,007,397 
  334,025 
Technology For Business, Inc.
  861,606 
  936,606 
 
  1,869,003 
  1,437,299 
Less: current portion
  (603,192)
  (546,488)
Long-term portion
 $1,265,811 
 $890,811 
 
Note 12. Derivative Liability
 
Fusion has issued warrants to purchase shares of its common stock in connection with certain debt and equity financing transactions. These warrants are accounted for in accordance with the guidance contained in ASC Topic 815, Derivatives and Hedging. For warrant instruments that are not deemed to be indexed to Fusion’s own stock, the Company classifies such instruments as a liability at its fair value and adjusts the instrument to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until the warrant is exercised or expires, and any change in fair value is recognized in the Company’s statement of operations. At September 30, 2017, Fusion had 485,634 warrants outstanding which provide for a downward adjustment of the exercise price if Fusion were to issue common stock at an issuance price, or issue convertible debt or warrants with a conversion or exercise price, that is less than the exercise price of these warrants. During the nine months ended September 30, 2017, 99,200 of these warrants were exercised, including 64,000 on a cashless basis. As a result, $132,171 was reclassified from the Company’s derivative liability into equity.
 
The fair values of these warrants have been estimated using option pricing and other valuation models, and the quoted market price of Fusion’s common stock. The following assumptions were used to determine the fair value of the warrants for the nine months ended September 30, 2017 and 2016:
 
 
 
Nine months ended
September 30,
 
 
 
2017
 
 
2016
 
Stock price ($)
  1.45-2.72 
  1.65-1.84 
Adjusted Exercise price ($)
  1.54-1.55 
  6.25 
Risk-free interest rate (%)
  2.23 
  1.56-1.78 
Expected volatility (%)
  64.3-84.3 
  92.4-96.7 
Time to maturity (years)
  1.5-1.75 
  2.25-3.00 
 
At September 30, 2017 and December 31, 2016, the fair value of the derivative was $0.8 million and $0.3 million, respectively. For the three months ended September 30, 2017 and 2016, the Company recognized a (loss) gain on the change in fair value of the derivative of ($0.6) million and $0.2 million, respectively, and for the nine months ended September 30, 2017 and 2016, the Company recognized a (loss) gain on the change in the fair value of this derivative of ($0.5) million and $0.4 million, respectively.
 
Note 13. Equity Transactions
 
Common Stock
 
Fusion is authorized to issue 90,000,000 shares of common stock. As of September 30, 2017 and December 31, 2016, 22,296,683 and 20,642,028 shares of its common stock, respectively, were issued and outstanding.
 
 
17
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
During the nine months ended September 30, 2017, the Company entered into exchange agreements with certain holders of Fusion’s outstanding warrants whereby the outstanding warrants were exchanged for new warrants (the “2017 Warrants”), which warrants permitted the holders to exercise and purchase, for a limited period of 60 days, unregistered shares of Fusion’s common stock at a discount of up to 10% below the closing bid price of Fusion’s common stock at the time of exercise but in no event at a price of less than $1.30 per share. In connection with these exchange agreements, the warrant holders exercised 2017 Warrants to purchase 561,834 shares of common stock on March 31, 2017 at an exercise price of $1.39 per share. The Company received proceeds from the exercise of the 2017 Warrants in the amount of $0.8 million, which were used for general corporate purposes. In connection with the exchange agreements, all of the 2017 Warrants were immediately exercised. As a result of the exchange, the Company recorded a preferred stock dividend in the amount of $0.3 million for the difference in fair value of the warrants that were exchanged (see note 4).
 
On September 15, 2017, 64,000 warrants were exercised on a cashless basis and, as a result, the Company issued 28,986 shares of common stock to the holder of those warrants.
 
During the nine months ended September 30, 2017, Fusion issued 125,870 shares of its common stock valued at approximately $0.2 million for services rendered. Also during the nine months ended September 30, 2017, (i) Fusion’s Board of Directors declared dividends on the Series B-2 Preferred Stock that were paid in the form of 257,238 shares of Fusion common stock (see note 4), and (ii) an officer of the Company forfeited a portion of his 2016 restricted stock award and 5,938 shares of common stock were returned to the Company.
 
In August 2017, in connection with the settlement of litigation with Apptix, FNAC was paid $150,000 in cash and Apptix surrendered 300,000 shares of Fusion common stock valued at $363,000 to the Company.
 
Preferred Stock
 
Fusion is authorized to issue up to 10,000,000 shares of preferred stock. As of September 30, 2017 and December 31, 2016, there were 5,045 shares of Series A Preferred Stock issued and outstanding. In addition, there were 9,296 and 12,254 shares of Series B-2 Preferred Stock issued and outstanding as of September 30, 2017 and December 31, 2016, respectively.
 
On March 31, 2017, the Company agreed with certain holders of its Series B-2 Preferred Stock to convert their shares of Series B-2 Preferred Stock into shares of Fusion common stock at a conversion price of $3.00 per share (a two dollar reduction from the specified conversion price). As a result, 2,958 shares of Series B-2 Preferred Stock were converted into a total of 986,665 shares of Fusion common stock, and the Company recorded a preferred stock dividend of $0.6 million for the value of the incremental number of shares of Fusion common stock issued in connection with the reduction in the conversion price of the Series B-2 Preferred Stock (see note 4).
 
The holders of the Series A Preferred Stock are entitled to receive cumulative dividends of 8% per annum payable in arrears, when and if declared by Fusion’s Board, on January 1 of each year. As of September 30, 2017, no dividends have been declared with respect to the Series A Preferred Stock (see note 4). The holders of the Series B-2 Preferred Stock are entitled to receive a cumulative 6% annual dividend payable quarterly in arrears when and if declared by Fusion’s Board, in cash or shares of Fusion common stock, at the option of the Company (see note 4). As of September 30, 2017, all required quarterly dividends on the series B-2 Preferred Stock have been declared and paid in shares of common stock.
 
Stock Options
 
Fusion's 2016 equity incentive plan reserves a number of shares of common stock equal to 10% of Fusion’s common stock outstanding from time to time on a fully diluted basis, adjusted upward for the number of shares available for grant under Fusion’s 2009 stock option plan plus the number of shares covered by options granted under the 2009 plan that expire without being exercised. The 2016 equity incentive plan provides for the grant of incentive stock options, stock appreciation rights, restricted stock, restricted stock units, stock grants, stock units, performance shares and performance share units to employees, officers, non-employee directors of, and consultants to the Company. Options issued under the various Fusion plans typically vest in annual increments over a three or four year period, expire ten years from the date of grant and are issued at exercise prices no less than 100% of the fair market value at the time of grant.
 
 
18
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
The following assumptions were used to determine the fair value of the stock options granted under Fusion’s stock-based compensation plans using the Black-Scholes option-pricing model:
 
 
 
Nine Months Ended
September 30,
 
 
 
2017
 
 
2016
 
Dividend yield
  0.0%
  0.0%
Expected volatility
  92.40%
  94.6-96.7%
Average Risk-free interest rate
  2.18%
  1.56%
Expected life of stock option term (years)
  8.00 
  8.00 
 
The Company recognized compensation expense of $0.2 million for the three months ended September 30, 2017 and 2016, and $0.7 million and $0.6 million for the nine months ended September 30, 2017 and 2016, respectively. These amounts are included in selling, general and administrative expenses in the condensed consolidated interim statements of operations.
 
The following table summarizes stock option activity for the nine months ended September 30, 2017:
 
 
 
 
Number of Options
 
 
Weighted Average Exercise Price
 
 
Weighted Average Remaining Contract Term
 
Outstanding at December 31, 2016
  2,183,723 
 $2.56 
 
8.56 years
 
Granted
  126,300 
  1.49 
 
 
 
Exercised
  - 
  - 
 
 
 
Forfeited
  ( 61,460)
  1.60 
 
 
 
Expired
  ( 26,275)
  18.80 
 
 
 
Outstanding at September 30, 2017
  2,222,288 
  2.33 
  7.95 
Exercisable at September 30, 2017
  712,542 
  3.89 
  6.35 
 
As of September 30, 2017, the Company had approximately $1.2 million of unrecognized compensation expense, net of estimated forfeitures, related to stock options granted under the Company’s stock-based compensation plans, which is expected to be recognized over a weighted-average period of 1.9 years.
 
Note 14. Commitments and Contingencies
 
From time to time, the Company may be involved in a variety of claims, lawsuits, investigations and proceedings relating to contractual disputes, employment matters, regulatory and compliance matters, intellectual property rights and other litigation arising in the ordinary course of business. Defending such proceedings can be costly and can impose a significant burden on management and employees. As of September 30, 2017, the Company does not expect that the outcome of any such claims or actions will have a material adverse effect on the Company’s liquidity, results of operations or financial condition.
 
In May 2017, FNAC commenced an action in the United States District Court for the Southern District of New York against Apptix and certain of its and Apptix’s former officers and employees, arising from an estimated $2.9 million underpayment of license fees to a software vendor (see note 8). In August 2017, in connection with the settlement of this litigation matter, FNAC was paid $150,000 in cash and Apptix surrendered to Fusion 300,000 shares of Fusion common stock valued at $363,000.
 
Note 15. Proposed Merger Transaction
 
On August 26, 2017, Fusion and its wholly owned subsidiary, Fusion BCHI Acquisition LLC, a Delaware limited liability company (“Merger Sub”), entered into an Agreement and Plan of Merger, as amended (the “Merger Agreement”) with Birch Communications Holdings, Inc., a Georgia corporation (“Birch”). The Merger Agreement, provides, among other things, that upon the terms and conditions set forth therein, Birch will merge with and into Merger Sub (the “Merger”), with Merger Sub surviving such Merger.
 
 
19
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
On the effective date of the Merger, the outstanding shares of common stock, par value $0.01 per share, of Birch (other than treasury shares or shares owned of record by any Birch subsidiary) will be cancelled and converted into the right to receive, in the aggregate, that number of shares of Fusion common stock equal to three times the number of shares of (i) Fusion common stock issued and outstanding immediately prior to the Effective Time (as defined in the Merger Agreement) (assuming the conversion of all outstanding preferred shares) plus (ii) Fusion common stock issuable upon the exercise of all in-the-money Fusion warrants (the “Merger Shares”). Pursuant to subscription agreements executed by each of the stockholders of Birch, the Merger Shares will be issued in the name of, and held by BCHI Holdings, LLC (“BCHI”), a limited liability company owned by the stockholders of Birch. On the closing date of the Merger, BCHI and Fusion will enter into a Registration Rights Agreement governing the registration rights of the BCHI in respect of the Merger Shares and pursuant to which Fusion will agree, among other things, to use reasonable best efforts to cause a shelf registration statement covering the resale of the Merger Shares to be declared effective by the SEC within 120 days of the closing of the Merger.
 
At least 45 days before the closing of the Merger, the parties will give a written notice to each holder of Fusion’s existing preferred stock that such holders will have 15 days to convert their preferred stock into Fusion common stock. At the effective time of the Merger, any preferred shares that have not been converted into Fusion common stock will automatically terminate and be deemed cancelled without consideration.
 
Fusion, Birch and Merger Sub each made customary representations, warranties and covenants in the Merger Agreement, including, among others, covenants by each of Fusion and Birch to, subject to certain exceptions, (a) conduct its business in the ordinary course, (b) preserve intact its business organization and significant business relationships, preserve satisfactory relationships with its officers and key employees and maintain its current rights and franchises, (c) maintain insurance on material assets, and (d) maintain all permits, each during the interim period between the execution of the Merger Agreement and the earlier of the consummation of the Merger or termination of the Merger Agreement.
 
Prior to the closing of the Merger, Fusion is obligated to use reasonable best efforts to cause the Merger Shares to be approved for listing on The NASDAQ Stock Market, LLC (“NASDAQ”), including, if necessary to comply with NASDAQ listing requirements, amending Fusion’s certificate of incorporation prior to the effective time of the Merger to effect a reverse stock split of the Fusion common stock to satisfy NASDAQ minimum price requirements.
 
Closing of the Merger is subject to numerous preconditions, including Fusion obtaining financing for the transaction, which will be used to retire existing senior debt facilities at Birch and Fusion (the “Refinancing”). Each of Fusion and Birch has agreed to use reasonable best efforts to cooperate and arrange and obtain the debt financing necessary to effect the required refinancing and to complete the transactions contemplated by the Merger Agreement. 
 
Prior to the closing of the Merger, Birch is required to spin-off to the existing Birch stockholders, its consumer business, which consists of (i) the residential customer base, life line and consumer wireless business, and (ii) its single-line business customer base, in each case located in the United States and Canada. In addition, prior to the closing of the Merger, Fusion is required to spin-off or otherwise exit its Carrier Services business conducted through FGS.
 
On the effective date of the Merger, the certificate of incorporation of Fusion will be amended and restated, which amendments will, among other things, (i) increase the number of authorized shares of Fusion common stock to 150,000,000 and (ii) change the name of Fusion to “FusionConnect”.
 
The terms of the Merger Agreement are such that the Merger, if consummated, will result in a change in control. As a result, the transaction will be accounted for as a reverse acquisition and recapitalization, with Birch as the acquirer for accounting purposes, and the historical financial statements of Birch will become the historical financial statements of the Company.
 
Note 16. Segment Information
 
Operating segments are defined under U.S. GAAP as components of an enterprise for which discrete financial information is available and evaluated regularly by a company's chief operating decision maker in deciding how to allocate resources and assess performance.
 
 
20
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
The Company has two reportable segments – Business Services and Carrier Services. These segments are organized by the products and services that are sold and the customers that are served. The Company measures and evaluates its reportable segments based on revenues and gross profit margins. The Company’s measurement of segment profit exclude the Company’s executive, administrative and support costs. The accounting policies of the segments are the same as those described in Note 2, Summary of Significant Accounting Policies, of the audited consolidated financial statements included in the 2016 Form 10-K. The Company’s segments and their principal activities consist of the following:
 
Business Services
 
Through this operating segment, the Company provides a comprehensive suite of cloud communications, cloud connectivity, cloud computing and managed cloud-based applications to small, medium and large businesses. These services are sold through both the Company’s direct sales force and its partner sales channel, which utilizes the efforts of independent third-party distributors to sell the Company’s products and services. 
 
Carrier Services
 
Carrier Services includes the termination of domestic and international carrier traffic utilizing primarily VoIP technology.  VoIP permits a less costly and more rapid interconnection between the Company and international telecommunications carriers, and generally provides better profit margins for the Company than other technologies.  The Company currently interconnects with approximately 370 carrier customers and vendors, and is working to expand its interconnection relationships, particularly with carriers in emerging markets. Operating segment information for the three and nine months ended September 30, 2017 and 2016 is summarized in the following tables:
 
 
 
Three Months Ended September 30, 2017
 
 
 
Carrier Services
 
 
Business Services
 
 
Corporate and Unallocated
 
 
Consolidated
 
Revenues
 $7,058,137 
 $29,297,050 
 $- 
 $36,355,187 
Cost of revenues (exclusive of depreciation and amortization)
  6,704,077 
  13,045,111 
  - 
  19,749,188 
Gross profit
  354,060 
  16,251,939 
  - 
  16,605,999 
Depreciation and amortization
  45,269 
  3,470,310 
  195,674 
  3,711,253 
Selling, general and administrative expenses
  547,654 
  11,790,690 
  1,311,005 
  13,649,349 
Impairment charge
    
  - 
    
  - 
Interest expense
  - 
  (2,125,158)
  (79,361)
  (2,204,519)
Loss on change in fair value of derivative liability
  - 
  - 
  (617,820)
  (617,820)
Loss on extinguishment of debt
  - 
  - 
  - 
  - 
Other expenses, net
  9,371 
  112,816 
  8,844 
  131,032 
Income tax provision
  - 
  (10,200)
  - 
  (10,200)
Net loss
 $(248,234)
 $(1,257,235)
 $(2,195,016)
 $(3,700,486)
 
    
    
    
    
Total assets
 $4,895,761 
 $119,113,665 
 $2,467,319 
 $126,476,745 
 
 
21
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
 
 
Nine Months Ended September 30, 2017
 
 
 
Carrier Services
 
 
Business Services
 
 
Corporate and Unallocated
 
 
Consolidated
 
Revenues
 $22,496,958 
 $87,759,111 
 $- 
 $110,256,069 
Cost of revenues (exclusive of depreciation and amortization)
  21,746,819 
  38,174,830 
  - 
  59,921,649 
Gross profit
  750,139 
  49,584,281 
  - 
  50,334,420 
Depreciation and amortization
  339,633 
  10,408,551 
  400,824 
  11,149,008 
Selling, general and administrative expenses
  1,639,020 
  36,517,317 
  3,958,821 
  42,115,158 
Impairment charge
    
  - 
    
  - 
Interest expense
  - 
  (6,262,106)
  (206,810)
  (6,468,916)
Loss on change in fair value of derivative liability
  - 
  - 
  (544,485)
  (544,485)
Other (expenses) income, net
  (9,454)
  50,516 
  (116,613)
  (75,551)
Income tax provision
  - 
  (41,111)
  - 
  (41,111)
Net loss
 $(1,237,968)
 $(3,594,288)
 $(5,227,553)
 $(10,059,809)
 
    
    
    
    
Capital expenditures
 $21,443 
 $4,376,414 
 $- 
 $4,397,857 
 
 
 
Three Months Ended September 30, 2016
 
 
 
Carrier Services
 
 
Business Services
 
 
Corporate and Unallocated
 
 
Consolidated
 
Revenues
 $8,864,791 
 $21,294,318 
 $- 
 $30,159,109 
Cost of revenues (exclusive of depreciation and amortization)
  8,487,912 
  8,943,655 
  - 
  17,431,567 
Gross profit
  376,879 
  12,350,663 
  - 
  12,727,542 
Depreciation and amortization
  38,094 
  2,747,822 
  212,712 
  2,998,628 
Selling, general and administrative expenses
  653,462 
  9,547,547 
  1,207,039 
  11,408,048 
Impairment charge
    
  - 
    
  - 
Interest expense
  - 
  (1,551,534)
  (73,661)
  (1,625,195)
Gain on change in fair value of derivative liability
  - 
  - 
  152,057 
  152,057 
Other (expenses) income, net
  - 
  (247,070)
  265,139 
  18,069 
Provision for income taxes
  - 
  (10,951)
    
  (10,951)
Net loss
 $(314,677)
 $(1,754,261)
 $(1,076,216)
 $(3,145,154)
 
    
    
    
    
Total assets
 $3,783,321 
 $90,027,291 
 $2,312,655 
 $96,123,267 
 
 
 
Nine Months Ended September 30, 2016
 
 
 
Carrier Services
 
 
Business Services
 
 
Corporate and Unallocated
 
 
Consolidated
 
Revenues
 $30,711,086 
 $64,329,938 
 $- 
 $95,041,024 
Cost of revenues (exclusive of depreciation and amortization)
  29,341,982 
  26,533,285 
  - 
  55,875,267 
Gross profit
  1,369,104 
  37,796,653 
  - 
  39,165,757 
Depreciation and amortization
  116,102 
  8,128,378 
  702,301 
  8,946,781 
Selling, general and administrative expenses
  2,119,119 
  28,052,965 
  3,930,763 
  34,102,847 
Impairment charge
    
  - 
    
  - 
Interest expense
  - 
  (4,647,847)
  (229,981)
  (4,877,828)
Gain on change in fair value of derivative liability
  - 
  - 
  380,099 
  380,099 
Other (expenses) income, net
  - 
  (764,308)
  797,822 
  33,514 
Provision for income taxes
  - 
  (10,951)
    
  (10,951)
Net loss
 $(866,117)
 $(3,807,796)
 $(3,685,124)
 $(8,359,037)
 
    
    
    
    
Capital expenditures
 $41,584 
 $3,929,145 
 $- 
 $3,970,729 
 
 
22
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Note 17. Related Party Transactions
 
Since March 6, 2014, the Company has engaged a tax advisor to prepare its tax returns and to provide related tax advisory services. The Company was billed $0.2 million and $0.1 million for the nine months ended September 30, 2017 and 2016, respectively, by this firm. Larry Blum, a member of Fusion’s Board of Directors, is a Senior Advisor to, and a former partner of, this firm.
 
The Company also has notes payable to Marvin Rosen (see note 10).
 
Note 18. Fair Value Disclosures
 
Fair value of financial and non-financial assets and liabilities is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The three-tier hierarchy for inputs used in measuring fair value, which prioritizes the inputs used in the methodologies of measuring fair value for assets and liabilities, is as follows:
 
Level 1—Quoted prices in active markets for identical assets or liabilities
Level 2—Observable inputs other than quoted prices in active markets for identical assets and liabilities
Level 3—No observable pricing inputs in the market
 
The following table represents the liabilities measured at fair value on a recurring basis:
 
 
 
Level 1
 
 
Level 2
 
 
Level 3
 
 
Total
 
As of September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price liability
  - 
  - 
 $603,192 
 $603,192 
Non-current liabilities:
    
    
    
    
Contingent purchase price liability
  - 
  - 
 $1,265,811 
 $1,265,811 
Derivative liability (see note 12)
  - 
  - 
 $760,965 
 $760,965 
As of December 31, 2016
    
    
    
    
Current liabilities:
    
    
    
    
Contingent purchase price liability
  - 
  - 
 $546,488 
 $546,488 
Non-current liabilities:
    
    
    
    
Contingent purchase price liability
  - 
  - 
 $890,811 
 $890,811 
Derivative liability (see note 12)
  - 
  - 
 $348,650 
 $348,650 
 
Changes in the derivative warrant liability for the nine months ended September 30, 2017 are as follows:
 
Balance at December 31, 2016
 $348,650 
Change for the period:
    
Change in fair value included in net loss
  544,486 
Warrant exercises (see note 12)
  (132,171)
Balance at September 30, 2017
 $760,965 
 
Changes in the contingent purchase price liability for the nine months ended September 30, 2017 are as follows:
 
Balance at December 31, 2016
 $1,437,299 
Change for the period:
    
Acquired customer base
  1,350,000 
Increase in amounts due from Technology Opportunity Group
  (334,404)
Payments made
  (583,892)
Balance at September 30, 2017
 $1,869,003 
 
 
23
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
The following discussion should be read in conjunction with the information contained in our unaudited consolidated financial statements and the notes thereto appearing elsewhere herein and in conjunction with the Management’s Discussion and Analysis set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, as amended, originally filed with the SEC on March 21, 2017 (the “2016 Form 10-K”).
 
Certain statements and the discussion contained herein regarding the Company’s business and operations may include “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1996. Such statements consist of any statement other than a recitation of historical fact and can be identified by the use of forward-looking terminology such as “may,” “plans,” “expect,” “anticipate,” “intend,” “estimate” or “continue” or the negative thereof or other variations thereof or comparable terminology. The reader is cautioned that all forward-looking statements are speculative, and there are certain risks and uncertainties that could cause actual events or results to differ from those referred to in such forward-looking statements. The primary risk of the Company is its ability to attract new capital to execute its comprehensive business strategy. There may be additional risks associated with the integration of businesses following an acquisition, the Company’s ability to comply with the terms of its credit facilities, competitors with broader product lines and greater resources, emergence into new markets, natural disasters, acts of war, terrorism or other events beyond the Company’s control and the other factors identified by the Company from time to time in its filings with the SEC. However, the risks included should not be assumed to be the only risks that could affect future performance. All forward-looking statements included are made as of the date hereof, based on information available to the Company as of the date thereof, and the Company assumes no obligation to update any forward-looking statements.
 
OVERVIEW
 
Our Business
 
We offer a comprehensive suite of cloud communications, cloud connectivity, cloud computing and managed cloud-based applications to small, medium and large businesses, and offer domestic and international VoIP services to telecommunications carriers worldwide.  Our advanced, proprietary cloud services platforms, as well as our state-of-the art switching systems, enable the integration of leading edge solutions in the cloud, increasing customer collaboration and productivity by seamlessly connecting employees, partners, customers and vendors.  We currently operate our business in two distinct business segments: Business Services and Carrier Services.
 
In the Business Services segment, we are focused on becoming our business customers’ single source for leveraging the increasing power of the cloud, providing a robust package of what we believe to be the essential services that form the foundation for their successful migration to, and efficient use of, the cloud.  Our core Business Services products and services include cloud voice and Unified Communications as a Service, improving communication and collaboration on virtually any device, virtually anywhere, cloud connectivity services, securely and reliably connecting customers to the cloud with managed network solutions that are designed to increase quality and optimize network efficiency and contact center solutions.  Our cloud computing and Infrastructure as a Service solutions are designed to provide our larger enterprise customers with a platform on which additional cloud services can be layered.  Complemented by our Software as a Service solutions, such as security and business continuity, our advanced cloud offerings include private and hybrid cloud, storage, backup and recovery and secure file sharing that allow our customers to experience the increased efficiencies and agility delivered by the cloud. The Company’s cloud-based services are flexible, scalable and rapidly deployed, reducing our customers’ cost of ownership while increasing their productivity.
 
Through our Carrier Services segment, we have agreements with approximately 370 carrier customers and vendors, through which we sell domestic and international voice services to carriers throughout the world.  Customers include U.S.-based carriers sending voice traffic to international destinations and foreign carriers sending traffic to the U.S. and internationally.  We also purchase domestic and international voice services from many of our Carrier Services customers.  Our carrier-grade network, advanced switching platform and interconnections with global carriers on six continents also reduce the cost of global voice traffic and expand service delivery capabilities for our Business Services segment. Since July 2017, our Carrier Services business has been operated through Fusion Global Services, LLC (“FGS”), which is 60% owned by us and 40% by XcomIP, LLC.
 
We manage our business segments based on gross profit and gross margin, which represents net revenue less the cost of revenue, and on net profitability after excluding certain non-cash and non-recurring items.  The majority of our operations, engineering, information systems and support personnel are assigned to either the Business Services or Carrier Services business segment for segment reporting purposes.
 
 
24
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
We continue to focus our sales and marketing efforts on developing vertically oriented solutions for targeted markets that require the kind of specialized solutions made possible by our state-of-the-art network and advanced services platforms.  Our vertically oriented solutions, which are currently focused on healthcare, legal, hospitality and real estate, offer a substantial opportunity to gain additional market share.   We intend to accelerate the growth of our Business Services segment with the goal of increasing the portion of our total revenue derived from this higher margin and more stable segment.   In addition to lowering the underlying costs of termination, we believe that our Carrier Services segment supports the growth of the Business Services segment by providing enhanced service offerings for business customers and by strengthening its relationships with major service providers throughout the world.
 
Proposed Merger Transaction
 
On August 26, 2017, we and the Merger Sub, entered into the Merger Agreement with Birch. The Merger Agreement, provides, among other things, that upon the terms and conditions set forth therein, Birch will merge with and into Merger Sub, with Merger Sub surviving such merger.
 
On the effective date of the Merger, the outstanding shares of common stock, par value $0.01 per share, of Birch (other than treasury shares or shares owned of record by any Birch subsidiary) will be cancelled and converted into the right to receive, in the aggregate, that number of shares of Fusion common stock equal to three times the number of shares of (i) Fusion common stock issued and outstanding immediately prior to the Effective Time (assuming the conversion of all outstanding preferred shares) plus (ii) the number of shares of Fusion common stock issuable upon the exercise of all in-the-money Fusion warrants. Pursuant to subscription agreements executed by each of the stockholders of Birch, the Merger Shares will be issued in the name of, and held by, BCHI. On the closing date of the Merger, BCHI and Fusion will enter into a Registration Rights Agreement governing the registration rights of BCHI in respect of the Merger Shares and pursuant to which Fusion will agree, among other things, to use reasonable best efforts to cause a shelf registration statement to be declared effective by the Securities and Exchange Commission within 120 days of the closing of the Merger.
 
At least 45 days before the closing of the Merger, the parties will give a written notice to each holder of Fusion’s existing preferred stock that such holders will have 15 days to convert their preferred stock into Fusion common stock. At the effective time of the Merger, any preferred shares that have not elected to convert into Fusion common stock will automatically terminate and be deemed cancelled without consideration.
 
We, Birch and Merger Sub each made customary representations, warranties and covenants in the Merger Agreement, including, among others, covenants by each of Fusion and Birch to, subject to certain exceptions, (a) conduct its business in the ordinary course, (b) preserve intact its business organization and significant business relationships, preserve satisfactory relationships with its officers and key employees and maintain its current rights and franchises, (c) maintain insurance on material assets, and (d) maintain all permits, each during the interim period between the execution of the Merger Agreement and the consummation of the Merger.
 
Prior to the Closing, Fusion is obligated to use reasonable best efforts to cause the Merger Shares to be approved for listing on NASDAQ, including, if necessary to comply with NASDAQ listing requirements, amending the Fusion restated certificate of incorporation to effect, prior to the effective time of the Merger, a reverse stock split of the Fusion common stock to satisfy NASDAQ minimum price requirements.
 
Closing of the Merger is subject to numerous preconditions, including Fusion obtaining financing for the transaction, which will be used to retire existing senior debt facilities at Birch and Fusion. Each of Fusion and Birch has agreed to use reasonable best efforts to cooperate and arrange and obtain the debt financing necessary to effect the required refinancing and to complete the transactions contemplated by the Merger Agreement. 
 
Prior to the closing of the Merger, Birch will spin-off to the existing Birch stockholders, its existing consumer business, which consists of (i) the residential customer base, life line and consumer wireless business, and (ii) its single-line business customer base, in each case located in the United States and Canada. In addition, prior to the closing of the Merger, Fusion will spin-off or otherwise exit its Carrier Services business conducted through FGS.
 
On the effective date of the Merger, the certificate of incorporation of Fusion will be amended and restated, which amendments will, among other things, increase the number of authorized shares of Fusion common stock to 150,000,000 and (ii) change the name of Fusion to "FusionConnect".
 
 
25
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Our Performance
 
Revenues for the three months ended September 30, 2017 were $36.4 million, an increase of $6.2 million, or 21%, compared to the three months ended September 30, 2016. Our operating loss for the three months ended September 30, 2017 was $0.8 million, as compared with $1.7 million for the three months ended September 30, 2016. Our net loss for the three months ended September 30, 2017 was $3.7 million, as compared to $3.1 million for the three months ended September 30, 2016.
 
Revenues for the nine months ended September 30, 2017 were $110.3 million, an increase of $15.2 million, or 16%, compared to the nine months ended September 30, 2016. Our operating loss for the nine months ended September 30, 2017 was $2.9 million, as compared to $3.9 million for the nine months ended September 30, 2016. Our net loss for the nine months ended September 30, 2017 was $10.1 million, as compared to $8.4 million for the nine months ended September 30, 2016.
 
Our Outlook
 
Our ability to achieve positive cash flows from operations and net profitability is substantially dependent upon our ability to increase revenue and/or on our ability to achieve further cost savings and operational efficiencies in our operations.
  
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
 
Our discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP.  The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and the related disclosure of contingent liabilities.  We base these estimates on our historical experience and on various other assumptions that we believe to be reasonable under the circumstances, and these estimates form the basis for our judgments concerning the carrying values of assets and liabilities that are not readily apparent from other sources.  We periodically evaluate these estimates and judgments based on available information and experience. Actual results could differ from our estimates under different assumptions and conditions.  If actual results significantly differ from our estimates, our financial condition and results of operations could be materially impacted.
 
We have identified the policies and significant estimation processes discussed below as critical to our operations and to an understanding of our results of operations.  For a detailed discussion on the application of these and other accounting policies, see Note 2 to the Consolidated Financial Statements included in the 2016 Form 10-K.
 
Effective January 1, 2017, we changed the manner in which we account for federal and state universal service fees and surcharges in our consolidated statement of operations. We now include the amounts collected for these fees and surcharges in revenues, and reports the associated costs in cost of revenues, and this change has been applied retrospectively in the accompanying consolidated financial statements for all periods presented. As a result, both our revenues and cost of revenues for the three and nine months ended September 30, 2017 include $0.9 million and $2.3 million, respectively, of federal and state universal service fees and surcharges, and revenues and cost of revenues for the three and nine months and September 30, 2016 include $0.7 million, and $1.9 million, respectively, of federal and state universal service fees and surcharges.
 
Revenue Recognition
 
We recognize revenue when persuasive evidence of a sale arrangement exists, delivery has occurred or services have been rendered, the sales price is fixed and determinable and collectability is reasonably assured.  We record provisions against revenue for billing adjustments, which are based upon estimates derived from factors that include, but are not limited to, historical results, analysis of credits issued and current economic trends.  The provisions for revenue adjustments are recorded as a reduction of revenue at the time revenue is recognized.
 
Our Business Services revenue includes monthly recurring charges (“MRC”) to customers for whom services are contracted over a specified period of time, and variable usage fees charged to customers that purchase our business products and services.  Revenue recognition commences after the provisioning, testing and acceptance of the service by the customer.  MRC continues until the expiration of the contract, or until cancellation of the service by the customer.  To the extent that payments received from a customer are related to a future period, the payment is recorded as deferred revenue until the service is provided or the usage occurs.
 
 
26
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Our Carrier Services revenue is primarily derived from usage fees charged to other carriers that terminate VoIP traffic over our network.  Variable revenue is earned based on the length of a call, as measured by the number of minutes of duration.  It is recognized upon completion of the call, and is adjusted to reflect the allowance for billing adjustments.  Revenue for each customer is calculated from information received through our network switches.  Our customized software tracks the information from the switches and analyzes the call detail records against stored detailed information about revenue rates.  This software provides us with the ability to complete a timely and accurate analysis of revenue earned in a period.  We believe that the nature of this process is such that recorded revenues are unlikely to be revised in future periods.
 
Cost of Revenues
 
For our Business Services segment, cost of revenues include the MRC associated with certain platform services purchased from other service providers, the MRC associated with private line services and the cost of broadband Internet access used to provide service to these business customers.
 
Cost of revenues for our Carrier Services segment consists primarily of costs incurred from other carriers to originate, transport, and terminate voice calls for our carrier customers.  Thus, the majority of our cost of revenues for this segment is variable, based upon the number of minutes actually used by our customers and the destinations they are calling.  Call activity is tracked and analyzed with customized software that analyzes the traffic flowing through our network switch.  During each period, the call activity is analyzed and an accrual is recorded for the costs associated with minutes not yet invoiced.  This cost accrual is calculated using minutes from the system and the variable cost of revenue based upon predetermined contractual rates.  Fixed expenses reflect the costs associated with connectivity between our network infrastructure, including our New Jersey switching facility, and certain large carrier customers and vendors.
 
Fair Value of Financial Instruments
 
The carrying value of certain financial instruments such as accounts receivable, accounts payable and accrued expenses, approximates their fair values due to their short term nature.  Some of the warrants issued in conjunction with the issuance of our debt and equity securities are accounted for in accordance with the guidance contained in ASC Topic 815, Derivatives and Hedging.  For these warrant instruments that are not deemed to be indexed to Fusion’s stock, we classify the warrant instrument as a liability at its fair value and adjust the instrument to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until the underlying warrants are exercised or they expire, and any change in fair value is recognized in our statement of operations.  The fair values of these warrants have been estimated using option pricing and other valuation models, and the quoted market price of Fusion’s common stock.
 
Accounts Receivable
 
Accounts receivable is recorded net of an allowance for doubtful accounts.  On a periodic basis, we evaluate our accounts receivable and adjust the allowance for doubtful accounts based on our history of past write-offs and collections and current credit conditions.  Specific customer accounts are written off as uncollectible if the probability of a future loss has been established, collection efforts have been exhausted and payment is not expected to be received.
 
Impairment of Long-Lived Assets
 
We periodically review long-lived assets, including intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be fully recoverable.  If an impairment indicator is present, we evaluate recoverability by a comparison of the carrying amount of the asset to future undiscounted net cash flows expected to be generated by the asset.  If the carrying value of the asset exceeds the projected undiscounted cash flows, we are required to estimate the fair value of the asset and recognize an impairment charge to the extent that the carrying value of the asset exceeds its estimated fair value.  
 
Impairment testing for goodwill is performed in the fourth fiscal quarter of each year.  The impairment test for goodwill uses a two-step approach, which is performed at the reporting unit level.  We have determined that our reporting units are our operating segments since that is the lowest level at which discrete, reliable financial and cash flow information is available.  The authoritative guidance provides entities with an option to perform a qualitative assessment to determine whether a quantitative analysis is necessary.  We did not record any impairment charges for goodwill or long-lived assets for the nine months ended September 30, 2017 and 2016.
 
 
27
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Income Taxes
 
We account for income taxes in accordance with U.S. GAAP, which requires the recognition of deferred tax liabilities and assets for the expected future income tax consequences of events that have been recognized in our financial statements.  Deferred income tax assets and liabilities are computed for temporary differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income.  Valuation allowances are established to reduce deferred income tax assets when we determine that it is more likely than not that we will fail to generate sufficient taxable income to be able to utilize the deferred tax assets.
 
Recently Issued Accounting Pronouncements
 
In July 2017, the FASB issued ASU No. 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), Derivatives and Hedging (Topic 815). The amendments in Part I of this update change the classification analysis of certain equity-linked financial instruments (or embedded features) with down round features. When determining whether certain financial instruments should be classified as liabilities or equity instruments, a down round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s own stock. The amendments also clarify existing disclosure requirements for equity-classified instruments. As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence of a down round feature. This standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the effect that the new guidance will have on its financial statements and related disclosures.
 
In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash, which clarifies guidance and presentation related to restricted cash in the statement of cash flows, including stating that restricted cash should be included within cash and cash equivalents in the statement of cash flows. The standard is effective for fiscal years beginning after December 15, 2017, with early adoption permitted, and is to be applied retrospectively. We early adopted ASU 2016-18 effective January 1, 2017. Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
 
In February 2016, the FASB issued ASU No. 2016-02, Leases, which is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018 with early adoption permitted. Under ASU 2016-02, lessees will be required to recognize for all leases at the commencement date a lease liability, which is a lessee’s obligation to make lease payments arising from a lease measured on a discounted basis, and a right to-use asset, which is an asset that represents the lessee’s right to use or control the use of a specified asset for the lease term. The Company is currently evaluating the effect that the new guidance will have on its financial statements and related disclosures.
 
In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation, which is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. Under ASU 2016-09, all excess tax benefits and tax deficiencies related to share-based payment awards are to be recognized as income tax expense or income tax benefit in the statement of operations. In addition, the tax effects of exercised or vested awards should be treated as discrete items in the reporting period in which they occur and excess tax benefits should be recognized regardless of whether the benefit reduces taxes payable in the current period. Adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
 
In November 2015, the FASB issued ASU No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes, which simplifies the presentation of deferred income taxes by requiring deferred tax assets and liabilities be classified as noncurrent on the balance sheet. The updated standard became effective as of January 1, 2017. Adoption of this standard did not have a material impact on our consolidated financial statements.
 
In May 2014, the FASB issued new guidance related to revenue recognition, ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), which outlines a comprehensive revenue recognition model and supersedes most current revenue recognition guidance. The new guidance requires a company to recognize revenue upon transfer of goods or services to a customer at an amount that reflects the expected consideration to be received in exchange for those goods or services. ASC 606 defines a five-step approach for recognizing revenue: (i) identification of the contract, (ii) identification of the performance obligations, (iii) determination of the transaction price, (iv) allocation of the transaction price to the performance obligations, and (v) recognition of revenue as the entity satisfies the performance obligations. The new criteria for revenue recognition may require a company to use more judgment and make more estimates than under the current guidance. The new guidance becomes effective in calendar year 2018 and early adoption in calendar year 2017 is permitted. Two methods of adoption are permitted: (a) full retrospective adoption, meaning the standard is applied to all periods presented; or (b) modified retrospective adoption, meaning the cumulative effect of applying the new guidance is recognized at the date of initial application as an adjustment to the opening retained earnings balance.
 
 
28
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
In March 2016, April 2016 and December 2016, the FASB issued ASU No. 2016-08, Revenue From Contracts with Customers (ASC 606): Principal Versus Agent Considerations, ASU No. 2016-10, Revenue From Contracts with Customers (ASC 606): Identifying Performance Obligations and Licensing, and ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue From Contracts with Customers, respectively, which further clarify the implementation guidance on principal versus agent considerations contained in ASU No. 2014-09. In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers, narrow-scope improvements and practical expedients which provides clarification on assessing the collectability criterion, presentation of sales taxes, measurement date for non-cash consideration and completed contracts at transition. These standards will be effective for the Company beginning in the first quarter of 2018. Early adoption is permitted.
 
We will adopt the new standard and related updates effective January 1, 2018, and intend to use the modified retrospective method of adoption. We have undertaken an initial impact analysis of these items, which includes reviewing the terms and conditions of our existing customer contracts with respect to the five discrete criteria required for recognizing revenue set forth in ASC 606. We believe that the most significant aspects of the new guidance that could impact the Company’s financial statements are the requirements surrounding contract acquisition costs and activation and installation revenues, and that implementation of these requirements could be material to our financial statements. We expect to conclude our analysis of the impact of the new revenue recognition guidance on our consolidated financial statements by December 31, 2017.
 
 RESULTS OF OPERATIONS
 
Three Months Ended September 30, 2017 Compared with Three Months Ended September 30, 2016
 
The following table summarizes the results of our consolidated operations for the three months ended September 30, 2017 and 2016:
 
 
 
2017
 
 
2016  
 
 
 
$
 
 
%
 
 
$
 
 
%
 
Revenues
 $36,355,187 
  100.0 
 $30,159,019 
  100.0 
Cost of revenues *
  19,749,188 
  54.3 
  17,431,477 
  57.8 
Gross profit
  16,605,999 
  45.7 
  12,727,542 
  42.2 
Depreciation and amortization
  3,711,253 
  10.2 
  2,998,628 
  9.9 
Selling, general and administrative expenses
  13,649,349 
  37.5 
  11,408,048 
  37.8 
Total operating expenses
  17,360,602 
  47.8 
  14,406,676 
  47.8 
Operating loss
  ( 754,603)
  (2.1)
  ( 1,679,134)
  (5.6)
Other (expenses) income:
    
    
    
    
Interest expense
  ( 2,204,520)
  (6.1)
  ( 1,625,195)
  (5.4)
(Loss) gain on change in fair value of derivative liability
  ( 617,820)
  (1.7)
  152,057 
  0.5 
Loss on disposal of property and equipment
  ( 161,037)
  (0.4)
  (13,959)
  (0.0)
Other income, net
  47,694 
  0.1 
  32,028 
  0.1 
Total other expenses
  ( 2,935,683)
  (8.1)
  ( 1,455,069)
  (4.8)
Loss before income taxes
  ( 3,690,286)
  (10.2)
  ( 3,134,203)
  (10.4)
Provision for income taxes
  (10,200)
  (0.0)
  (10,951)
  (0.0)
Net loss
 $(3,700,486)
  (10.2)
 $(3,145,154)
  (10.4)
 
*Exclusive of depreciation and amortization, shown separately.
 
Revenues
 
Consolidated revenues were $36.4 million for the three months ended September 30, 2017, as compared to $30.2 million for the three months ended September 30, 2016, an increase of $6.2 million, or 21%.
 
Revenues from the Business Services segment were $29.3 million for the three months ended September 30, 2017 as compared to $21.3 million for the three months ended September 30, 2016. This increase is primarily attributable to revenue derived from new customers acquired in a November 2016 acquisition, and to the customer base acquired in November 2016 and March 2017.
 
 
29
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Revenues from the Carrier Services segment were $7.1 million for the three months ended September 30, 2017, as compared to $8.9 million for the three months ended September 30, 2016. The decrease in Carrier Services revenue was primarily due to a reduction in the number of minutes transmitted over our network in the third quarter of 2017, partially offset by an increase in the blended rate per minute of traffic terminated.
 
Effective January 1, 2017, we changed the manner in which we account for federal and state universal service fees and surcharges in our consolidated statement of operations. We now include the amounts for these fees and surcharges in net revenues, and report the associated costs in cost of revenues, and this change has been applied retrospectively in the Company’s consolidated financial statements for all periods presented. As a result, our Business Services revenues and cost of revenues for the three months ended September 30, 2017 and 2016 include $0.9 million and $0.7 million, respectively, of federal and state universal service fees and surcharges
 
Cost of Revenues and Gross Margin
 
Consolidated cost of revenues was $19.7 million for the three months ended September 30, 2017, as compared to $17.4 million for the three months ended September 30, 2016. The increase is largely due to a $4.1 million increase in costs resulting from higher revenues in our Business Services segment, partially offset by a $1.8 million decline in costs in our Carrier Services segment resulting from a decrease in blended cost per minute of traffic terminated.
 
Consolidated gross margin was 45.7% for the three months ended September 30, 2017, as compared to 42.2% for the three months ended September 30, 2016. The increase is due to a higher mix of Business Services revenue, which generates a substantially higher margin than our Carrier Services revenue, in 2017 as compared to 2016.
 
Gross margin for the Business Services segment was 55.5% for the three months ended September 30, 2017, as compared to 58.0% for the three months ended September 30, 2016. The decrease is due primarily to lower margins associated with revenues from the customer bases acquired in November 2016 and March 2017 (see note 3 to the consolidated financial statements).
 
Gross margin for the Carrier Services segment was 5.0% for the three months ended September 30, 2017, as compared to 4.3% for the three months ended September 30, 2016. The increase in gross margin was mainly due to the decrease in the cost per minute of traffic terminated in the third quarter of 2017 as compared to the same period of a year ago.
 
Depreciation and Amortization
 
Depreciation and amortization expense was $3.7 million for the three months ended September 30, 2017, as compared to $3.0 million in the same period of 2016. This increase is primarily due to amortization expense related to the intangible assets recognized in a November 2016 acquisition, consisting primarily of customer contracts.
 
Selling, General and Administrative Expenses
 
SG&A for the three months ended September 30, 2017 was $13.6 million, as compared to $11.4 million for the three months ended September 30, 2016. This increase is driven primarily by higher salaries and employee related costs, as well as other expenses resulting from a November 2016 acquisition.
 
Operating Loss
 
Our operating loss of $0.8 million for the three months ended September 30, 2017 represents a decrease of $0.9 million from the operating loss for the three months ended September 30, 2016. The decrease is due to the $3.9 million increase in consolidated gross profit in 2017 resulting from increased revenues from the Business Services segment, largely offset by the $3.0 million increase in operating expenses.
 
Other Expenses
 
Other expenses, which includes interest expense, gains and losses on the change in fair value of the Company’s derivative liability, loss on the disposal of property and equipment and miscellaneous income and expense, was $2.9 million for the three months ended September 30, 2017, as compared to $1.5 million for the three months ended September 30, 2016. The increase is mainly due to the loss on change in fair value of the derivative liability in 2017 of $0.6 million, as compared to a gain of $0.2 million in 2016, and to higher interest expense in the amount of $0.6 million related to the increase in outstanding indebtedness incurred in November 2016 to finance an acquisition. This new financing increased our outstanding debt by approximately $25 million.
 
 
30
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Net Loss
 
Our net loss for the three months ended September 30, 2017 was $3.7 million, as compared to $3.1 million for the three months ended September 30, 2016, as the improvement in operating loss of $0.9 million for the quarter was more than offset by the increase in other expenses.
 
Nine Months Ended September 30, 2017 Compared with Nine Months Ended September 30, 2016
 
The following table summarizes the results of our consolidated operations for the nine months ended September 30, 2017 and 2016:
 
 
 
2017
 
 
2016  
 
 
 
$
 
 
%
 
 
$
 
 
%
 
Revenues
 $110,256,069 
  100.0 
 $95,041,024 
  100.0 
Cost of revenues *
  59,921,649 
  54.3 
  55,875,267 
  58.8 
Gross profit
  50,334,420 
  45.7 
  39,165,757 
  41.2 
Depreciation and amortization
  11,149,010 
  10.1 
  8,946,781 
  9.4 
Selling, general and administrative expenses
  42,115,158 
  38.2 
  34,102,847 
  35.9 
Total operating expenses
  53,264,168 
  48.3 
  43,049,628 
  45.3 
Operating loss
  ( 2,929,748)
  (2.7)
  ( 3,883,871)
  (4.1)
Other (expenses) income:
    
    
    
    
Interest expense
  ( 6,468,916)
  (5.9)
  ( 4,877,828)
  (5.1)
(Loss) gain on change in fair value of derivative liability
  ( 544,486)
  (0.5)
  380,099 
  0.4 
Loss on disposal of property and equipment
  ( 253,087)
  (0.2)
  (86,777)
  (0.1)
Other income, net
  177,539 
  0.2 
  120,291 
  0.1 
Total other expenses
  ( 7,088,950)
  (6.4)
  ( 4,464,215)
  (4.7)
Loss before income taxes
  ( 10,018,698)
  (9.1)
  ( 8,348,086)
  (8.8)
Provision for income taxes
  (41,111)
  (0.0)
  (10,951)
  (0.0)
Net loss
 $(10,059,809)
  (9.1)
 $(8,359,037)
  (8.8)
 
*Exclusive of depreciation and amortization, shown separately.
 
Revenues
 
Consolidated revenues were $110.3 million for the nine months ended September 30, 2017, as compared to $95.0 million for the nine months ended September 30, 2016, an increase of $15.2 million, or 16%.
 
Revenues from the Business Services segment were $87.8 million for the first nine months of 2017, as compared to $64.3 million for the first nine months of 2016, an increase of 37%. This increase is primarily attributable to revenue derived from new customers obtained from a November 2016 acquisition, and to the customer base acquired in November 2016 and March 2017.
 
Revenues from the Carrier Services segment were $22.5 million for the nine months ended September 30, 2017 as compared to $30.7 million for the nine months ended September 30, 2016. The decrease in Carrier Services revenue was primarily due to a reduction in the number of minutes transmitted over our network in the first nine months of 2017, partially offset by an increase in the blended rate per minute of traffic terminated.
 
Effective January 1, 2017, we changed the manner in which we account for federal and state universal service fees and surcharges in our consolidated statement of operations. We now include the amounts for these fees and surcharges in net revenues, and report the associated costs in cost of revenues, and this change has been applied retrospectively in the Company’s consolidated financial statements for all periods presented. As a result, our Business Services revenues and cost of revenues for the nine months ended September 30, 2017 and 2016 include $2.3 million and $1.9 million, respectively, of federal universal service fees and surcharges.
 
 
31
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Cost of Revenues and Gross Margin
 
Consolidated cost of revenues was $59.9 million for the nine months ended September 30, 2017, as compared to $55.9 million for the nine months ended September 30, 2016. The increase is mainly due to an $11.7 million increase in costs resulting from higher revenues in our Business Services segment, largely offset by the decline in call volume serviced by our Carrier Services segment.
 
Consolidated gross margin was 45.7% for the nine months ended September 30, 2017, compared to 41.2% for the nine months ended September 30, 2016, as both of our business segments experienced lower gross margins for the nine months ended September 30, 2017, as compared to the same period of a year ago.
 
Gross margin for the Business Services segment was 56.5% for the nine months ended September 30, 2017, as compared to 58.8% for the nine months ended September 30, 2016. The decrease is due primarily to lower margins associated with revenues from the acquired customer bases.
 
Gross margin for the Carrier Services segment was 3.3% for the nine months ended September 30, 2017, as compared to 4.5% for the nine months ended September 30, 2016. The decrease in gross margin was mainly due to an increase in the cost per minute of traffic terminated in the nine months ended September 30, 2017, as compared to the same period of a year ago.
 
Depreciation and Amortization
 
Depreciation and amortization expense was $11.1 million for the nine months September 30, 2017, as compared to $8.9 million in the same period of 2016. This increase is primarily due to amortization expense related to the intangible assets recognized in the November 2016 acquisition, consisting primarily of customer contracts.
 
Selling, General and Administrative Expenses
 
SG&A for the nine months ended September 30, 2017 was $42.1 million, as compared to $34.1 million for the nine months ended September 30, 2016. This increase is driven primarily by higher salaries and employee related costs, as well as other expenses resulting from a November 2016 acquisition.
 
Operating Loss
 
Our operating loss of $2.9 million for the nine months ended September 30, 2017 represents a decrease of $1.0 million from the same period of a year ago, as the increase in consolidated gross profit of $11.2 million was largely offset by the increase in operating expenses.
 
Other Expenses
 
Other expenses was $7.1 million for the nine months ended September 30, 2017, as compared to $4.5 million for nine months ended September 30, 2016. The increase is due to higher interest expense in the amount of $1.6 million related to the increase in outstanding indebtedness incurred in November 2016 to finance an acquisition, and to the loss on the change in fair value of the derivative liability of $0.5 million in 2017, as opposed to a gain $0.4 million in 2016.
 
Net Loss
 
Our net loss for the nine months ended September 30, 2017 was $10.1 million, as compared to $8.4 million for the nine months ended September 30, 2016, as the narrowing of our operating loss by $1.0 million was more than offset by the increase in our interest expense and the loss on the change in fair value of the derivative liability.
 
LIQUIDITY AND CAPITAL RESOURCES
 
Since our inception, we have incurred significant net losses. At September 30, 2017, we had a working capital deficit of $14.7 million and stockholders’ equity of $0.6 million. At December 31, 2016, we had a working capital deficit of $6.6 million and stockholders’ equity of $9.2 million. Our consolidated cash balance at September 30, 2017 was $2.3 million. While our management projects that we have sufficient cash to fund our operations and meet our operating and debt obligations for the next twelve months, we may be required to either raise additional capital, limit our discretionary capital expenditures or borrow amounts available under our revolving credit facility to support our business plan. There is currently no commitment for additional funding and there can be no assurances funds will be available on terms that are acceptable to us, or at all.
 
 
32
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
We have never paid cash dividends on our common stock, and we do not anticipate paying cash dividends on our common stock in the foreseeable future. We intend to retain all of our earnings, if any, for general corporate purposes, and, if appropriate, to finance the expansion of our business. Subject to the rights of holders of our outstanding preferred stock, any future determination to pay dividends is at the discretion of Fusion’s Board, and will be dependent upon our financial condition, operating results, capital requirements, general business conditions, the terms of our then existing credit facilities, limitations under Delaware law and other factors that Fusion’s Board and senior management consider appropriate.
 
The holders of our Series B-2 Preferred Stock are entitled to receive quarterly dividends at an annual rate of 6%. These dividends can be paid, at the Company’s option, either in cash or, under certain circumstances, in shares of Fusion’s common stock. For the nine months ended September 30, 2017, the Fusion Board declared dividends of $0.5 million on the Series B-2 Preferred Stock, which, as permitted by the terms of the Series B-2 Preferred Stock, was paid in the form of 257,238 shares of Fusion common stock.
 
For the past several years we have relied primarily on the sale of Fusion’s equity securities and the cash generated from our Business Services segment to fund our operations, and we issued additional debt securities to fund our acquisitions and growth strategy. On March 31, 2017, certain holders of outstanding warrants exercised their warrants and we received proceeds of approximately $0.8 million.
 
On November 14, 2016, contemporaneously with an acquisition, we entered into credit agreement (the “East West Credit Agreement”) with East West Bank, an administrator agent and the lenders, identified therein (the “East West Lenders”). Under the East West Credit Agreement, the East West Lenders extended us (i) a $65.0 million term loan and (ii) a $5.0 million revolving credit facility (which includes up to $4 million in “swingline” loans that may be accessed on a short-term basis). The proceeds of the term loan were used to retire the $40 million that was outstanding under a previously existing credit facility, and to fund the cash portion of the purchase price of an acquisition in the amount of $23.1 million.
 
Borrowings under the East West Credit Agreement are evidenced by notes bearing interest at rates to be computed based upon either the then current “prime” rate of interest or “LIBOR” rate of interest, as selected by us at the time of borrowing. Interest on borrowings that we designate as “base rate” loans bear interest at the greater of the prime rate published by the Wall Street Journal or 3.25% per annum, in each case plus 2% per annum. Interest on borrowings that we designate as “LIBOR rate” loans bear interest at the LIBOR rate published by the Wall Street Journal, plus 5% per annum. The current interest rate is 6.25% per annum.
 
We are required to repay the term loan in equal monthly payments of $270,833 commencing January 1, 2017 and continuing through January 1, 2018, when monthly payments increase to $541,667 until the maturity date of the term loan on November 12, 2021, when the remaining $36.8 million of principal is due. Borrowings under the revolving credit facility are also payable on the November 12, 2021 maturity date of the facility. During the nine months ended September 30, 2017, we paid down $1.5 million of the $3.0 million that was outstanding on the revolving credit facility as of December 31, 2016, and at September 30, 2017, $62.6 million was outstanding under the term loan and $1.5 million was outstanding under the revolving credit facility.
 
Under the East West Credit Agreement:
 
We are subject to a number of affirmative and negative covenants, including but not limited to, restrictions on paying indebtedness subordinate to our obligations to the East West Lenders, incurring additional indebtedness, making capital expenditures, dividend payments and cash distributions by subsidiaries.
We are required to comply with various financial covenants, including leverage ratio, fixed charge coverage ratio and minimum levels of earnings before interest, taxes, depreciation and amortization; and our failure to comply with any of the restrictive or financial covenants could result in an event of default and accelerated demand for repayment of this indebtedness.
We granted the East West Lenders security interests in all of our assets, as well as our 60% membership interest in FGS and the capital stock of FNAC and each of its subsidiaries.
Fusion and its subsidiaries (and future subsidiaries of both) other than FNAC and FGS have guaranteed FNAC’s obligations, including FNAC’s repayment obligations thereunder.
 
On November 14, 2016, FNAC, Fusion and Fusion’s subsidiaries other than FNAC entered into the Praesidian Facility. The Praesidian Facility amends and restates a prior facility, pursuant to which FNAC previously sold the SPA Notes. The proceeds from the SPA Notes were used to finance previous acquisitions within our Business Services segment. These notes require payments of monthly interest in the amount of $0.3 million and the entire principal amount of the notes are due May 12, 2022. The current interest rate is 10.8% per annum.
 
 
33
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
The Praesidian Facility contains financial covenants that are substantially similar to those contained in the East West Credit Agreement. At September 30, 2017, we were in compliance with all of the financial covenants under the East West Credit Agreement and the Praesidian Facility.
 
Based on the findings of a compliance audit for the use of certain software licenses by one of the Company’s recently acquired businesses, the Company has received a notice for payment for the use of such licenses in the amount of $3.7 million. The Company is currently negotiating with the software vendor to settle this matter and has recorded approximately $2.9 million in the reserves. However, there can be no assurances that the Company will be able to settle this matter for less than the amount received in the demand letter.
 
The following table sets forth a summary of our cash flows for the periods indicated:
 
 
 
Nine Months ended September 30,
 
 
 
2017
 
 
2016
 
Net cash provided by (used in) operating activities
 $3,889,548 
 $(1,910,619)
Net cash used in investing activities
  (4,234,368)
  (3,317,234)
Net cash used in financing activities
  (4,535,456)
  (1,568,620)
Net decrease in cash and cash equivalents
  (4,880,276)
  (6,796,473)
Cash and cash equivalents, including restricted cash, beginning of year
  7,249,063 
  7,705,666 
Cash and cash equivalents, including restricted cash, end of year
 $2,368,787 
 $909,193 
 
Cash provided by operating activities was $3.9 million for the nine months ended September 30, 2017, as compared to cash used in operating activities of $1.9 million during the nine months ended September 30, 2016.
 
The following table illustrates the primary components of our cash flows from operations:
 
 
 
Nine Months ended September 30,
 
 
 
2017
 
 
2016
 
Net loss
 $(10,059,809)
 $(8,359,037)
Non-cash expenses, gains and losses
  13,461,091 
  9,809,462 
Changes in accounts receivable
  (4,446,433)
  (410,771)
Changes in accounts payable and accrued expenses
  5,786,081 
  (1,258,968)
Other
  (851,382)
  (1,691,305)
Cash provided by (used in) operating activities
 $3,889,548 
 $(1,910,619)
 
Cash used in investing activities for the nine months ended September 30, 2017 consists primarily of capital expenditures in the amount of $3.9 million, and cash paid for the acquisition of the accounts receivables associated with the customer bases acquired (see note 3 to the accompanying Consolidated Financial Statements) in the amount of $0.6 million. Cash used in investing activities for the nine months ended September 30, 2016 consists primarily of capital expenditures in the amount of $3.8 million and a partial refund of the purchase price of a prior acquisition in the amount of $0.4 million. Capital expenditures for the remainder of 2017 are expected to be approximately $1.0 million to fund the purchase of network and related equipment and operational support systems as we continue to grow our Business Services segment. While we expect capital expenditures to remain at approximately 3% to 4% of revenue, we may incur limited increases in our capital expenditures in support of new acquisition or revenue opportunities as they develop. A portion of our capital expenditure requirements may be financed through capital leases or other equipment financing arrangements.
 
Cash used in financing activities was $4.5 million and $1.6 million for the nine months ended September 30, 2017 and 2016, respectively. During the first nine months of 2017, we received proceeds from the exercise of common stock purchase warrants in the amount of $0.8 million, made principal payments on the East West Credit Facility term loan in the amount of $2.4 million, paid down our revolving line of credit in the amount $1.5 million, made payments under capital lease obligations of $0.8 million and paid down obligations under asset purchase agreements in the amount of $0.6 million. During the first nine months of 2016, we made capital lease payments of approximately $0.7 million and made payments on outstanding notes payable in the amount of $0.8 million.
 
 
34
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Other Matters
 
Inflation
 
We do not believe inflation has a significant effect on our operations at this time.
 
Off Balance Sheet Arrangements
 
At September 30, 2017, we have no off-balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on the Company’s financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
 
Disclosure under this section is not required for a smaller reporting company.
 
Item 4. Controls and Procedures.
 
We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are designed to ensure that information required to be disclosed in Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
 
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2017. Based upon that evaluation and subject to the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to accomplish their objectives.
 
Our Chief Executive Officer and Chief Financial Officer do not expect that our disclosure controls or our internal controls will prevent all error and all fraud. The design of a control system must reflect the fact that there are resource constraints and the benefit of controls must be considered relative to their cost. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that we have detected all of our control issues and all instances of fraud, if any. The design of any system of controls also is based partly on certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving our stated goals under all potential future conditions.
 
There have been no changes in our internal control over financial reporting that occurred during the three months ended September 30, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
 
 
35
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
PART II – OTHER INFORMATION
 
Item 1. Legal Proceedings.
 
In May 2017, FNAC commenced an action in the United States District Court for the Southern District of New York against Apptix, ASA and certain of its and Apptix’s former officers and employees, arising from an estimated $2.9 million underpayment of license fees to a software vendor (see note 8 to the accompanying consolidated financial statements). In August 2017, in connection with the settlement of this litigation matter, FNAC was paid $150,000 in cash and Apptix surrendered to Fusion 300,000 shares of Fusion common stock valued at $363,000.
 
Item 1A. Risk Factors.
 
Risk factors describing the major risks to our business can be found under Item 1A, “Risk Factors,” in our 2016 Form 10-K. There have been no material changes to our risk factors from those previously disclosed in the 2016 Form 10-K, except as discussed below.
 
The proposed Merger with Birch might not be accretive to our earnings or otherwise improve our results of operations.
 
Acquisitions, such as the proposed Merger with Birch, involve the integration of previously separate businesses into a common enterprise in which it is envisioned that synergistic operations and economies of scale will result in improved financial performance.  However, realization of these desired results are subject to numerous risks and uncertainties, including but not limited to the following: 
 
diversion of management time and attention from daily operations;
difficulties integrating the acquired business, technologies and personnel into the existing business;
potential loss of key employees, key contractual relationships or key customers of the acquired businesses; and
in the case of a stock acquisition, exposure to unforeseen liabilities.
 
Notwithstanding consummation of our recent acquisitions, there is no assurance that the proposed Merger will be accretive to our earnings or otherwise improve our results of operations.
 
If we are unable to successfully manage the integration of Birch, we may not benefit from our acquisition strategy.
 
We may not be successful in integrating the newly acquired business into our day-to-day operations for a number of reasons, including if we are unable to (a) retain skilled managerial, technical, and sales personnel; (b) retain customers acquired; (c) integrate the services offered by the acquired business with our existing services to achieve a single package of service offerings; (d) establish and maintain uniform standards, controls, policies and procedures throughout the Company; or (e) devote the management time required to successfully integrate the acquired businesses.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
 
None.
 
Item 3. Defaults Upon Senior Securities.
 
None.
 
Item 4. Mine Safety Disclosures.
 
Not applicable.
 
Item 5. Other Information.
 
None.
 
 
36
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
Item 6. Exhibits
 
 
 
EXHIBIT NO.
DESCRIPTION
10.1.1
First Amendment to Agreement and Plan of Merger, dated as of September 15, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.2
Second Amendment to Agreement and Plan of Merger, dated as of September 29, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.3
Amended and Restated Third Amendment to Agreement and Plan of Merger, dated as of October 27, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.4
Lease Agreement, dated as of June 30, 2017, between LMR USA LLC and Network Billing Systems LLC relating to leased premises located at 695 Route 46, Fairfield, NJ 07004.
31.1
Certification of the Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of the Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
 
 
37
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC.
 
 
 
 
 
November 13, 2017
By:
/s/ Michael R. Bauer
 
 
 
Michael R. Bauer
 
 
 
Chief Financial Officer
 
 
 
 
 
November 13, 2017
By:
/s/ Lisa Taranto
 
 
 
Lisa Taranto
 
 
 
Principal Accounting Officer
 
 
 
 
 
 
 
 
 
 
38
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. AND SUBSIDIARIES
 
Index to Exhibits
 
EXHIBIT NO.
DESCRIPTION
10.1.1
First Amendment to Agreement and Plan of Merger, dated as of September 15, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.2
Second Amendment to Agreement and Plan of Merger, dated as of September 29, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.3
Amended and Restated Third Amendment to Agreement and Plan of Merger, dated as of October 27, 2017, by and among Fusion Telecommunications International, Inc., Fusion BCHI Acquisition LLC and Birch Communications Holdings, Inc.
10.1.4
Lease Agreement, dated as of June 30, 2017, between LMR USA LLC and Network Billing Systems LLC relating to leased premises located at 695 Route 46, Fairfield, NJ 07004.
Certification of the Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Certification of the Acting Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Certification of the Acting Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
 
 
 
 
 
 
39