The accompanying notes are an integral part of these consolidated financial statements.
The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 — ACCOUNTING POLICIES AND NATURE OF OPERATIONS
A summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements follows. References to fiscal years below are denoted with the word “Fiscal” and the associated year.
Principles of Consolidation and Nature of Operations
Envela and its subsidiaries engage in diverse business activities within the recommerce sector. These activities include being one of the nation’s premier authenticated recommerce retailers of luxury hard assets; providing end-of-life asset recycling; offering data destruction and IT asset management; and providing products, services and solutions to industrial and commercial companies. Envela operates primarily via two business segments. Through DGSE, we operate Dallas Gold & Silver Exchange, Charleston Gold & Diamond Exchange, and Bullion Express brands. Through ECHG, we operate Echo Environmental, ITAD USA, CEX, Teladvance and Avail DE. Envela is a Nevada corporation, headquartered in Irving, Texas.
DGSE primarily buys and resells or recycles luxury hard assets like jewelry, diamonds, gemstones, fine watches, rare coins and related collectibles, precious-metal bullion products, gold, silver and other precious-metals. DGSE operates seven jewelry stores at both the retail and wholesale levels throughout the United States via its facilities in Texas and South Carolina. The Company also maintains a presence in the retail market through our web sites, www.dgse.com and www.cgdeinc.com.
ECHG buys electronic components from businesses and other organizations, such as school districts, for end-of-life recycling or to add life to electronic devices by data destruction and refurbishment for reuse. For end-of–life recycling, we sell to downstream recycling companies who further process our material for end users. The electronic devices saved for reuse are cleaned of prior data, refurbished and sold to businesses or organizations wanting to extend the remaining life and value of recycled electronics. Our customers are companies and organizations that are based domestically and internationally.
For additional business operations for both DGSE and ECHG, see “Item 1. Business—Operating Segments” in this annual report on Form 10-K.
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and include the accounts of the Company and its subsidiaries. All material intercompany transactions and balances have been eliminated.
The Company operates the business as two operating and reportable segments under a variety of banners. DGSE includes Charleston Gold & Diamond Exchange and Dallas Gold & Silver Exchange. ECHG includes Echo Environmental, ITAD USA, CEX, Teladvance and Avail DE.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents. The carrying amounts reported in the consolidated balance sheets approximate fair value.
Inventories
DGSE’s inventory is valued at the lower of cost or NRV. The Company acquires a majority of its inventory from individual customers, including pre-owned jewelry, watches, bullion, rare coins and collectibles. The Company acquires these items based on its own internal estimate of the fair market value of the items at the time of purchase. DGSE considers factors such as the current spot market price of precious metals and current market demand for the items being purchased. DGSE supplements these purchases from individual customers with inventory purchased from wholesale vendors. These wholesale purchases of new merchandise can take the form of full asset purchases, or consigned inventory. Consigned inventory is accounted for on the Company’s consolidated balance sheet with a fully offsetting contra account so that consigned inventory has a net zero balance. The majority of the Company’s inventory has some component of its value that is based on the spot market price of precious metals. Because the overall market value for precious metals regularly fluctuates, these fluctuations could have either a positive or negative impact on the value of the Company’s inventory and could positively or negatively impact the profitability of the Company. The Company regularly monitors these fluctuations to evaluate any necessary impairment to its inventory.
PART II
Item 8
ECHG’s inventory principally includes processed and unprocessed electronic scrap materials. The value of the material is derived from recycling the precious and other scrap metals included in the scrap. The processed and unprocessed materials are carried at the lower of the average cost of the material during the month of purchase or NRV. The in-transit material is carried at lower of cost or market using the retail method. Under the retail method the valuation of the inventory at cost and the resulting gross margins are calculated by applying a cost to retail ratio to the retail value of the inventory.
The inventory listed in Note 3, and for the time period until November 15, 2026, is pledged as collateral against our $3,500,000 line of credit with Farmers State Bank of Oakley, Kansas.
Property and Equipment
Property and equipment are stated at cost. Depreciation on property and equipment is provided for using the straight-line method over the anticipated economic useful lives of the related property. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or asset group be tested for possible impairment, we first compare undiscounted cash flows expected to be generated by the asset or asset group to its carrying value. If the carrying value of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent the carrying value exceeds its fair value. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values, and third-party independent appraisals, as considered necessary. There were no impairments recorded during Fiscal 2021 and Fiscal 2020.
Expenditures for maintenance and repairs are charged against income as incurred; betterments that increase the value or materially extend the life of the related assets are capitalized. When assets are sold or retired, the cost and accumulated depreciation are removed from the accounts and any gain or loss is recorded to current operating income.
Impairment of Long-Lived Assets, Amortized Intangible Assets and Goodwill
The Company performs impairment evaluations of its long-lived assets, including property, equipment, and intangible assets with finite lives whenever business conditions or events indicate that those assets may be impaired. When the estimated future undiscounted cash flows to be generated by the assets are less than the carrying value of the long-lived assets, the assets are written down to fair market value and a charge is recorded to current operations. Based on the Company’s evaluations no impairment was required as of December 31, 2021 or 2020.
We evaluate goodwill for impairment annually in the fourth quarter, or when there is reason to believe that the value has been diminished or impaired. Evaluations for possible impairment are based upon a comparison of the estimated fair value of the reporting segment to which the goodwill has been assigned, versus the sum of the carrying value of the assets and liabilities of that segment including the assigned goodwill value. Goodwill is tested at the segment level and is the only intangible asset with an indefinite life on the balance sheet.
Financial Instruments
The carrying amounts reported in the consolidated balance sheets for cash equivalents, accounts receivable, accounts payable and accrued expenses approximate fair value because of the immediate or short-term maturity of these financial instruments. The carrying amounts reported for the note receivable and notes payable approximate fair value because the underlying instruments have an interest rate that reflects current market rates. None of these instruments are held for trading purposes.
PART II
Item 8
Advertising Costs
DGSE’s advertising costs are expensed as incurred and amounted to $406,775 and $240,770 for Fiscal 2021 and Fiscal 2020, respectively.
ECHG’s advertising costs are expensed as incurred and amounted to $52,617 and $16,311 For Fiscal 2021 and Fiscal 2020, respectively.
Accounts Receivable
Given the generally low level of accounts receivable for DGSE, the Company uses a simplified approach to calculate a general bad debt reserve. An allowance is calculated for each aging “bucket,” based on the risk profile of that bucket. For example, based on our historical experience, we have chosen not to place any reserve on amounts that are less than 60 days past due. From there the reserve amount escalates: 10% reserve on amounts over 60 but less than 90 days past due, 25% on amounts over 90 but less than 120 past due, and 75% on amounts over 120 days past due. The account receivables past 120 days past due are reviewed quarterly and if they are deemed uncollectable will be written off against the reserve.
For Fiscal 2021 and 2020, besides the normal timing to clear credit cards and financing collections, DGSE’s accounts receivable balance consisted of wholesale dealers that are current, therefore no reserve was established as of December 31, 2021 and 2020. Once a reserve is established, and an amount is considered to be uncollectable it is to be written off against the reserve. We revisit the reserve periodically, but no less than annually, with the same analytical approach in order to determine if the reserve needs to be increased or decreased, based on the risk profile of open accounts receivable at that point.
ECHG has a more sizable accounts receivable balance of $6,661,042 at December 31, 2021 and $2,528,215 as of December 31, 2020. We use a different approach for allowance for doubtful accounts for ECHG, excluding Avail DE, because customers are generally larger and payable terms are farther out. Once we determine that a balance is uncollectable we reserve that balance but still pursue payment. On the rare occasion we determine a balance is uncollectable we will write off the balance against the reserve. Excluding Avail DE, we reserved $0 for both Fiscal 2021 and Fiscal 2020.
Avail DE uses the DGSE simplified approach to calculate a general bad debt reserve. As of December 31, 2021, we reserved $1,583.
A summary of the Allowance for Doubtful Accounts is presented below:
| | December 31, | |
| | 2021 | | | 2020 | |
| | | | | | |
Beginning Balance | | $ | - | | | $ | - | |
Bad debt expense (+) | | | 83,003 | | | | 37,798 | |
Receivables written off (-) | | | (81,420 | ) | | | (37,798 | ) |
Ending Balance | | $ | 1,583 | | | $ | - | |
Note Receivable
ECHG entered into an agreement with CExchange on February 15, 2020, to lend $1.5 million bearing interest at eight and one-half percent (8.5%) per annum with interest only payments due quarterly. The loan was set to mature on February 20, 2023. The parties also agreed to warrant and call-option agreements to acquire all of CExchange’s equity interests upon the occurrence of certain events and on certain conditions. On November 7, 2020, ECHG entered into an amended agreement to increase the loan from $1.5 million to $2.1 million. On April 14, 2021, ECHG entered into a second agreement with CExchange to lend an additional $300,000 bearing interest at four percent (4%) per annum with interest only payments due quarterly, to be repaid, principal and accrued interest, upon the occurrence of certain events or upon demand by ECHG. On June 9, 2021, ECHG, through CEX, exercised their rights under the warrant and call-option agreements and purchased substantially all of the assets and certain liabilities of CExchange in exchange for ECHG’s cancellation and forgiveness of $1.5 million of the outstanding principal amount under the loan agreement originally dated February 15, 2020 and accrued and unpaid interest thereunder of $55,892. Due to the CExchange Transaction, the ability of CExchange to pay down the remaining notes payable, totaling $900,000 was compromised. We subsequently performed impairment evaluations on the two notes after management learned that it is more likely than not that the two notes may not be recoverable. Using the guidance provided, management reserved the full amount of the outstanding and unpaid notes receivable of $900,000, less a portion received of $61,353 during the quarter ended December 31, 2021, totaling $838,647, and write-off the outstanding and unpaid accrued interest associated with the notes receivable totaling $49,174. The notes receivable of $838,647 and $49,174 of accrued interest receivable were charged to other expense for Fiscal 2021.
PART II
Item 8
Short-Term Financing
Envela established a short-term line of credit with Texas Bank and Trust to cover emergency cash needs for $1,000,000 on May 17, 2019. The line of credit was renewed for an additional 24 months and increased to $3,500,000 on May 17 2020 and was set to expire on May 16, 2022. On November 23, 2021, the Company secured a 36 month line of credit from Farmers State Bank of Oakley Kansas for $3,500,000 at 3.1% annual interest rate with a maturity date of November 23, 2024. The line of credit with Texas Bank and Trust was immediately closed with a $0 outstanding balance. As of December 31, 2021, the line of credit had a principal and outstanding balance of $1,700,000 with accrued and unpaid interest balance of $6,005.
Income Taxes
Income taxes are accounted for under the asset and liability method prescribed by U.S. GAAP. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recorded to reduce the carrying amounts of deferred tax assets unless it is more likely than not such assets will be realized.
The Company accounts for its position in tax uncertainties in accordance with U.S. GAAP. The guidance establishes standards for accounting for uncertainty in income taxes. The guidance provides several clarifications related to uncertain tax positions. Most notably, a “more likely-than-not” standard for initial recognition of tax positions, a presumption of audit detection and a measurement of recognized tax benefits based on the largest amount that has a greater than 50 percent likelihood of realization. U.S. GAAP requires a two-step process to determine the amount of tax benefit to be recognized in the financial statements. First, the Company must determine whether any amount of the tax benefit may be recognized. Second, the Company determines how much of the tax benefit should be recognized (this would only apply to tax positions that qualify for recognition). The Company has not taken a tax position that, if challenged, would have a material effect on the financial statements or the effective tax rate during the years ended December 31, 2021 and 2020.
The Company currently believes that its significant filing positions are highly certain and that all of its other significant income tax filing positions and deductions would be sustained upon audit or the final resolution would not have a material effect on the consolidated financial statements. Therefore, the Company has not established any significant reserves for uncertain tax positions. The Company recognizes accrued interest and penalties resulting from audits by tax authorities in the provision for income taxes in the consolidated statements of operations. During Fiscal 2021 and Fiscal 2020, the Company did not incur any federal income tax interest or penalties.
PART II
Item 8
Revenue Recognition
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606), which superseded revenue recognition requirements in Topic 605, Revenue Recognition. The ASU is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU also requires additional disclosure about the nature, amount, timing, and uncertainty of revenue and cash flows arising from customer contracts, including significant judgements and changes in judgements and assets recognized from cost incurred to obtain or fulfill a contract.
ASC 606 provides guidance to identify performance obligations for revenue-generating transactions. The initial step is to identify the contract with a customer created with the sales invoice or a repair ticket. Secondly, to identify the performance obligations in the contract as we promise to deliver the purchased item or promised repairs in return for payment or future payment as a receivable. The third step is determining the transaction price of the contract obligation as in the full ticket price, negotiated price or a repair price. The next step is to allocate the transaction price to the performance obligations as we designate a separate price for each item. The final step in the guidance is to recognize revenue as each performance obligation is satisfied.
The following disaggregation of total revenue is listed by sales category and segment for the years ended December 31, 2021 and 2020:
| | For the Years Ended | |
| | December 31, 2021 | | | December 31, 2020 | |
| | Revenues | | | Gross Profit | | | Margin | | | Revenues | | | Gross Profit | | | Margin | |
DGSE | | | | | | | | | | | | | | | | | | |
Resale | | $ | 89,146,783 | | | | 11,022,162 | | | | 12.4 | % | | $ | 79,790,419 | | | | 9,215,494 | | | | 11.5 | % |
Recycled | | | 7,572,476 | | | | 1,586,000 | | | | 20.9 | % | | | 5,870,972 | | | | 1,154,376 | | | | 19.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 96,719,259 | | | | 12,608,162 | | | | 13.0 | % | | | 85,661,391 | | | | 10,369,870 | | | | 12.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
ECHG | | | | | | | | | | | | | | | | | | | | | | | | |
Resale | | | 32,540,366 | | | | 14,570,092 | | | | 44.8 | % | | | 19,395,834 | | | | 9,504,607 | | | | 49.0 | % |
Recycled | | | 11,706,453 | | | | 4,042,905 | | | | 34.5 | % | | | 8,864,790 | | | | 3,194,486 | | | | 36.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal | | | 44,246,819 | | | | 18,612,997 | | | | 42.1 | % | | | 28,260,624 | | | | 12,699,093 | | | | 44.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 140,966,078 | | | $ | 31,221,159 | | | | 22.1 | % | | $ | 113,922,015 | | | $ | 23,068,963 | | | | 20.2 | % |
For DGSE, revenue for monetary transactions (i.e., cash and receivables) with dealers and the retail public are recognized when the merchandise is delivered, and payment has been made either by immediate payment or through a receivable obligation at one of our over-the-counter retail stores. We also recognize revenue upon the shipment of goods when retail and wholesale customers have fulfilled their obligation to pay, or promise to pay, through e-commerce or phone sales. We have elected to account for shipping and handling costs as fulfillment costs after the customer obtains control of the goods. Crafted-precious-metal items at the end of their useful lives are sold to a Dallas refiner. Since this refiner is located in the Dallas area, we deliver the metal to the refiner. The metal is assayed, price is determined from the assay and payment is made usually within two days. Revenue is recognized from the sale once payment is received.
PART II
Item 8
We also offer a structured layaway plan. When a retail customer utilizes the layaway plan, we collect a minimum payment of 25% of the sales price, establish a payment schedule for the remaining balance and hold the merchandise as collateral as security against the customer’s deposit until all amounts due are paid in full. Revenue for layaway sales is recognized when the merchandise is paid in full and delivered to the retail customer. Layaway revenue is also recognized when a customer fails to pay in accordance with the sales contract and the sales item is returned to inventory with the forfeit of deposited funds, typically after 90 days.
In limited circumstances, we exchange merchandise for similar merchandise and/or monetary consideration with both dealers and retail customers, for which we recognize revenue in accordance with Accounting Standards Codification (“ASC”) 845, Nonmonetary Transactions. When we exchange merchandise for similar merchandise and there is no monetary component to the exchange, we do not recognize any revenue. Instead, the basis of the merchandise relinquished becomes the basis of the merchandise received, less any indicated impairment of value of the merchandise relinquished. When we exchange merchandise for similar merchandise and there is a monetary component to the exchange, we recognize revenue to the extent of the monetary assets received and determines the cost of sale based on the ratio of monetary assets received to monetary and non-monetary assets received multiplied by the cost of the assets surrendered.
The Company offers the option of third party financing for customers wishing to borrow money for the purchase. The customer applies on-line with the third party and upon going through the credit check will be approved or denied. If accepted, the customer is allowed to purchase according to the limits set by the financing company. We recognize the revenue of the sale upon the promise of the financing company to pay.
Our return policy covers retail transactions involving jewelry, graded rare coins and currency only. Customers may return jewelry, graded rare coins and currency purchased within 30 days of the receipt of the items for a full refund as long as the items are returned in exactly the same condition as they were delivered. In the case of jewelry, graded rare coins and currency sales on account, customers may cancel the sale within 30 days of making a commitment to purchase the items. The receipt of a deposit and a signed purchase order evidences the commitment. Any customer may return a jewelry item or graded rare coins and currency if they can demonstrate that the item is not authentic, or there was an error in the description of a graded coin or currency piece. Returns are accounted for as a reversal of the original transaction, with the effect of reducing revenues, and cost of sales, and returning the merchandise to inventory. We have established an allowance for estimated returns related to Fiscal 2021 sales, which is based on our review of historical returns experience, and reduces our reported revenues and cost of sales accordingly. As of December 31, 2021 and 2020, our allowance for returns remained the same at approximately $28,000 for both years.
ECHG has several revenue streams and recognize revenue according to ASC 606 at an amount that reflects the consideration to which the entities expect to be entitled in exchange for transferring goods or services to the customer. The revenue streams are as follows;
| ● | Outright sales are recorded when product is shipped. Once the price is established and the terms are agreed to and the product is shipped, the revenue is recognized. ECHG has fulfilled its performance obligation with an agreed upon transaction price, payment terms and shipping the product. |
| | |
| ● | ECHG recognizes refining revenue when our inventory arrives at the destination port and the performance obligation is satisfied by transferring the control of the promised goods that are identified in the customer contract. Ninety percent (90%) of our refining revenue is generated from one refining partner with an international refining facility. This refining partner pays us sixty percent (60%) of an Invoice within five working days upon the receipt of the Ocean Bill of Lading issued by the Ocean Carrier. Our initial Invoice is recognized in full when our performance obligation is satisfied, as stated in the first sentence. Under the guidance of ASC 606, an estimate of the variable consideration that we expect to be entitled is included in the transaction price stated at the current precious metal spot price and weight of the precious metal. An adjustment to revenue is made in the period once the underlying weight and any precious metal spot price movement is resolved, which is usually around six (6) weeks. Any adjustment from the resolution of the underlying uncertainty is netted with the remaining forty percent (40%) due from the original contract. |
| | |
| ● | Hard drive sales by ECHG are limited to customers who are required to prepay shipments. Once the commodity price is established and agreed upon by both parties, customers send payment in advance. The Company releases the shipment on the same day when payment receipt is confirmed and revenue is recognized on day of shipment. If payment is received on the last day of the month and shipment goes out the following day the payment received is deferred revenue and recognized the following month when the shipment is made. |
| | |
| ● | ECHG also provides recycling services according to a Scope of Work. Services are recognized based on the number of units processed by a preset price per unit. Activity reports are produced weekly with the counts and revenue is recognized based on the billing from the weekly reports. Recycling services can be conducted at our ECHG facility or we can design and perform the recycling service at the client’s facility. The Scope of Work will determine the charges and whether the service will be completed at ECHG or at the client’s facility. Payment terms are also dictated in the Scope of Work. |
| | |
PART II
Item 8
Shipping and Handling Costs
Shipping and handling costs amounted to $1,367,944 and $1,025,215, for 2021 and 2020, respectively. We have determined that shipping and handling costs should be included in cost of goods sold since inventory is what is shipped to and from store locations or to and from vendors.
Taxes Collected from Customers
The Company’s policy is to present taxes collected from customers and remitted to governmental authorities on a net basis. The Company records the amounts collected as a current liability and relieves such liability upon remittance to the taxing authority without impacting revenues or expenses.
Earnings Per Share
Basic earnings per share of our Common Stock is computed by dividing net earnings available to holders of our Common Stock by the weighted average number of common shares outstanding for the reporting period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue Common Stock were exercised or converted into Common Stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and warrants outstanding determined using the treasury stock method.
Stock-Based Compensation
The Company accounts for stock-based compensation by measuring the cost of the employee services received in exchange for an award of equity instruments, including grants of stock options, based on the fair value of the award at the date of grant. In addition, to the extent that the Company receives an excess tax benefit upon exercise of an award, such benefit is reflected as cash flow from financing activities in the consolidated statement of cash flows. Stock-based compensation expense for Fiscal 2021 and Fiscal 2020 amounted to $0 and $325 respectively.
No stock awards remained unexercised as of December 31, 2021 and 2020.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Examples of estimates and assumptions include: for revenue recognition, determining the nature and timing of satisfaction of performance obligations, and determining the standalone selling price of performance obligations, variable consideration, and other obligations such as product returns and refunds; loss contingencies; the fair value of and/or potential impairment of goodwill and intangible assets for our reporting units; useful lives of our tangible and intangible assets; allowances for doubtful accounts; valuation allowance; the market value of, and demand for, our inventory and the potential outcome of uncertain tax positions that have been recognized on our consolidated financial statements or tax returns. Actual results and outcomes may differ from management’s estimates and assumptions.
PART II
Item 8
New Accounting Pronouncements
In June 2016, the FASB issued a new credit loss accounting standard ASU 2016-13. The new accounting standard introduces the current expected credit losses methodology for estimating allowances for credit losses which will be based on expected losses rather than incurred losses. We will be required to use a forward-looking expected credit loss methodology for accounts receivable, loans and other financial instruments. The standard will be adopted upon the effective date for us beginning January 1, 2023 by using a modified retrospective transition approach to align our credit loss methodology with the new standard. The Company is evaluating the financial statement implications of ASU 2016-13.
No other recently issued or effective ASU’s had, or are expected to have, a material impact on the Company’s results of operations, financial condition or liquidity.
NOTE 2 — CONCENTRATION OF CREDIT RISK
The Company maintains cash balances in financial institutions in excess of federally insured limits.
A significant amount of DGSE’s revenue and expenses stem from sales to and purchases from one Dallas refining partner, which relationship constitutes Envela’s single largest source of revenues and expenses. In addition, a significant amount of ECHG’s refining revenue comes from one refining partner with an international refining facility. Any adverse break in either relationship could reduce the flow of refining materials and revenue. While the pandemic continues to be a global threat, any potential interruptions in travel and business disruptions with respect to us, our customers or our supply chain could adversely affect our sales, costs and liquidity position, possibly to a significant degree. The effects of the coronavirus pandemic on our business, the ultimate impact remains uncertain and subject to change. The duration of any such impact cannot be predicted.
NOTE 3 — INVENTORIES
Inventories consist of the following:
| | December 31, | | | December 31, | |
| | 2021 | | | 2020 | |
DGSE | | | | | | |
Resale | | $ | 10,422,072 | | | $ | 8,971,815 | |
Recycle | | | 11,995 | | | | 191,677 | |
| | | | | | | | |
Subtotal | | | 10,434,067 | | | | 9,163,492 | |
| | | | | | | | |
ECHG | | | | | | | | |
Resale | | | 3,350,159 | | | | 557,959 | |
Recycle | | | 264,210 | | | | 285,446 | |
| | | | | | | | |
Subtotal | | | 3,614,369 | | | | 843,405 | |
| | | | | | | | |
| | $ | 14,048,436 | | | $ | 10,006,897 | |
PART II
Item 8
NOTE 4 — NOTE RECEIVABLE
ECHG entered into an agreement with CExchange on February 15, 2020, to lend $1.5 million bearing interest at eight and one-half percent (8.5%) per annum with interest only payments due quarterly. The loan was set to mature on February 20, 2023. The parties also agreed to warrant and call-option agreements to acquire all of CExchange’s equity interests upon the occurrence of certain events and on certain conditions. On November 7, 2020, ECHG entered into an amended agreement to increase the loan from $1.5 million to $2.1 million. On April 14, 2021, ECHG entered into a second agreement with CExchange to lend an additional $300,000 bearing interest at four percent (4%) per annum with interest only payments due quarterly, to be repaid, principal and accrued interest, upon the occurrence of certain events or upon demand by ECHG. On June 9, 2021, ECHG, through CEX, exercised their rights under the warrant and call-option agreements and purchased substantially all of the assets and certain liabilities of CExchange in exchange for ECHG’s cancellation and forgiveness of $1.5 million of the outstanding principal amount under the loan agreement originally dated February 15, 2020 and accrued and unpaid interest thereunder of $55,892. We subsequently performed impairment evaluations on the two notes after management learned that it is more likely than not that the two notes may not be recoverable. Using the guidance provided, management reserved the full amount of the outstanding and unpaid note receivable of $900,000, and write-off the outstanding and unpaid accrued interest associated with the notes receivable totaling $49,174. The note receivable of $900,000 was reserved and the $49,174 of accrued interest receivable was written-off. Both amounts were charged to other expense during Fiscal 2021. Subsequent to the note receivable being reserved for $900,000 during the quarter ended September 30, 2021, ECHG received a payment during the quarter ended December 31, 2021 in the amount of $61,353 as a partial payoff of the note receivable. The payment was used to reduce the reserve as of December 31, 2021. Management still believes that it is more likely than not that the two notes are unrecoverable.
ECHG entered into an agreement with Committed Agency, LLC (“Committed Agency”) on February 4, 2021, pursuant to which it agreed (the “CA Facility Agreement”) to provide Committed Agency a line-of-credit not to exceed $1,000,000 (the “CA Facility”). Committed Agency intended to, directly or indirectly, sell or dispose of electronic devices previously owned by major electronic carriers. In addition to the CA Facility Agreement, ECHG contracted with Committed Agency beginning February 4, 2021 to exclusively facilitate their sales through the Company’s warehousing and cleaning of electronic devices, wiping of existing data, and inspecting, packaging and shipping of devices to purchasers, in exchange for which ECHG received a per unit service fee (the “CA Service Agreement”). The CA Service Agreement terminated and the CA Facility matured on July 30, 2021. Under the terms of the agreement, the borrower could not borrow any additional funds, under this facility, after May 31, 2021. Committed Agency paid back all principal and accrued interest as of December 31, 2021. Amounts borrowed under the CA Facility bore an interest rate of 6% per annum.
PART II
Item 8
NOTE 5 — PROPERTY AND EQUIPMENT
Property and equipment consist of the following:
| | December 31, | | | December 31, | |
| | 2021 | | | 2020 | |
DGSE | | | | | | |
Land | | $ | 1,640,220 | | | $ | 720,786 | |
Buildings and improvements | | | 2,764,529 | | | | 1,317,906 | |
Leasehold improvements | | | 1,450,695 | | | | 1,435,742 | |
Machinery and equipment | | | 1,056,315 | | | | 1,056,315 | |
Furniture and fixtures | | | 526,250 | | | | 504,430 | |
Vehicles | | | 22,859 | | | | 22,859 | |
| | | 7,460,868 | | | | 5,058,038 | |
Less: accumulated depreciation | | | (2,343,923 | ) | | | (2,054,294 | ) |
| | | | | | | | |
Sub-Total | | | 5,116,945 | | | | 3,003,744 | |
| | | | | | | | |
ECHG | | | | | | | | |
Leasehold improvements | | | 135,491 | | | | 81,149 | |
Machinery and equipment | | | 1,109,306 | | | | 220,417 | |
Furniture and fixtures | | | 145,950 | | | | 93,827 | |
| | | 1,390,747 | | | | 395,393 | |
Less: accumulated depreciation | | | (212,147 | ) | | | (71,058 | ) |
| | | | | | | | |
Sub-Total | | | 1,178,600 | | | | 324,335 | |
| | | | | | | | |
Envela | | | | | | | | |
Land | | | 1,106,664 | | | | 1,106,664 | |
Buildings and improvements | | | 2,456,324 | | | | 2,456,324 | |
Machinery and equipment | | | 23,676 | | | | 5,407 | |
| | | 3,586,664 | | | | 3,568,395 | |
Less: accumulated depreciation | | | (76,021 | ) | | | (7,873 | ) |
| | | | | | | | |
Sub-Total | | | 3,510,643 | | | | 3,560,522 | |
| | | | | | | | |
| | $ | 9,806,188 | | | $ | 6,888,601 | |
Depreciation expense was $498,866 and $327,026 for Fiscal 2021 and Fiscal 2020, respectively.
PART II
Item 8
NOTE 6 — ACQUISITIONS
On June 9, 2021, ECHG, entered into the CExchange Transaction, pursuant to which the seller agreed to sell the assets and certain liabilities of CExchange for ECHG’s cancellation and forgiveness of $1,500,000 of the outstanding principal amount under the loan agreement between ECHG and CExchange originally dated February 15, 2020 and accrued and unpaid interest thereunder of $55,892. The remaining $900,000 principal owed to ECHG by CExchange is not a part of the purchase price listed below and was expected to be repaid with any accrued and unpaid interest during the third or fourth fiscal quarters of 2021. As mentioned in Note 4 -- Notes Receivable, we subsequently performed impairment evaluations on the remaining $900,000 principal owed after management learned that it is more likely than not that the $900,000 may not be recoverable. Using the guidance provided, management has concluded that ECHG should reserve the full amount of the outstanding and unpaid notes receivable of $900,000, and write-off the outstanding and unpaid accrued interest associated with the notes receivable totaling $49,174. Subsequent to the reserve established for the notes receivable, the Company received $61,353 as partial payment against the notes receivable. This payment was used to reduce the notes receivable reserved amount to $838,647. Management still believes it is more likely than not that the remaining balance is uncollectable. The remaining notes receivable of $838,647 and $49,174 of accrued interest receivable were charged to other expense during Fiscal 2021.
As part of the CExchange Transaction, goodwill was originally recorded as $1,891,477, which is the purchase price less the approximate fair value of the net assets and liabilities purchased. Adjustments were made to the acquiring assets and liabilities of the CExchange Transaction through management evaluation and a third party valuation. The Company’s goodwill is related to the ECHG segment. ECHG has its own separate financial information to perform goodwill impairment testing. The Company will evaluate goodwill based on cash flows for the ECHG segment. For tax purposes, goodwill is amortized and deductible over fifteen (15) years.
The purchase price is allocated as follows:
Description | | Amount | |
| | | |
Assets | | | |
Cash | | $ | 13,136 | |
Account receivables | | | 93,970 | |
Prepaids | | | 2,594 | |
Deposits | | | 21,419 | |
Intangible assets, trademarks/tradenames | | | 114,000 | |
Intangible assets, customer relationships | | | 345,000 | |
Fixed assets - net | | | 30,697 | |
| | | | |
Liabilities | | | | |
Account payables | | | (345,057 | ) |
Accrued liabilities | | | (1,939 | ) |
| | | | |
Net assets | | | 273,820 | |
| | | | |
Goodwill | | | 1,282,072 | |
| | | | |
Total Purchase Price | | $ | 1,555,892 | |
PART II
Item 8
On October 29, 2021, ECHG entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests for $4,500,000. The purchase was facilitated by an initial payment of $2,500,000 at closing, and the remaining $2,000,000 to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. See Note 10 to our consolidated financial statements for more information on this loan. The Installment note payable for the Avail transaction imputed at 3.1%.
As part of the Avail Transaction, goodwill was preliminarily recorded as $3,491,284, which is the purchase price less the approximate fair value of the net assets and liabilities purchased, as shown in the purchase price allocation in the following table. The Company’s goodwill is related to the ECHG segment. ECHG has its own separate financial information to perform goodwill impairment testing. The Company will evaluate goodwill based on cash flows for the ECHG segment. For tax purposes, goodwill is amortized and deductible over fifteen (15) years.
The purchase price allocation listed below is considered to be a preliminary allocation and is subject to change.
The preliminary purchase price is allocated as follows:
Description | | Amount | |
| | | |
Assets | | | |
Cash | | $ | 988,870 | |
Account receivables | | | 395,144 | |
Inventories | | | 486,736 | |
Prepaid expenses | | | 93,727 | |
Fixed assets - net | | | 247,038 | |
Right-of-use assets | | | 609,511 | |
Other assets | | | 13,268 | |
| | | | |
Liabilities | | | | |
Account payables | | | (562,778 | ) |
Accrued liabilities | | | (653,289 | ) |
Operating lease liabilities | | | (609,511 | ) |
| | | | |
Net assets | | | 1,008,716 | |
| | | | |
Goodwill | | | 3,491,284 | |
| | | | |
Total Purchase Price | | $ | 4,500,000 | |
PART II
Item 8
NOTE 7 — GOODWILL
The changes in the carrying amount of goodwill for the years ended December 31, 2021 and 2020, are as follows:
| | Year Ended December 31, | |
| | 2021 | | | 2020 | |
| | | | | | |
Opening balance | | $ | 1,367,109 | | | $ | 1,367,109 | |
Additions | | | 4,773,356 | | | | - | |
| | | | | | | | |
| | $ | 6,140,465 | | | $ | 1,367,109 | |
The Company’s goodwill is related to the ECHG segment. We evaluate goodwill for impairment annually in the fourth quarter, or when there is reason to believe that the value has been diminished or impaired. Based on the Company’s evaluations, no impairment was required as of December 31, 2021 and 2020.
NOTE 8 — INTANGIBLE ASSETS
Intangible assets consist of:
| | December 31, | | | December 31, | |
| | 2021 | | | 2020 | |
DGSE | | | | | | |
Domain names | | $ | 41,352 | | | $ | 41,352 | |
Point of sale system | | | 330,000 | | | | 330,000 | |
| | | 371,352 | | | | 371,352 | |
Less: accumulated amortization | | | (269,502 | ) | | | (203,502 | ) |
| | | | | | | | |
Subtotal | | | 101,850 | | | | 167,850 | |
| | | | | | | | |
ECHG | | | | | | | | |
Trademarks (1) | | | 1,483,000 | | | | 1,483,000 | |
Customer Contracts (1) | | | 1,873,000 | | | | 1,873,000 | |
Trademarks/Tradenames (2) | | | 114,000 | | | | - | |
Customer Relationships (2) | | | 345,000 | | | | - | |
| | | | | | | | |
| | | 3,815,000 | | | | 3,356,000 | |
Less: accumulated amortization | | | (892,605 | ) | | | (531,377 | ) |
| | | | | | | | |
Subtotal | | | 2,922,395 | | | | 2,824,623 | |
| | | | | | | | |
Total | | $ | 3,024,245 | | | $ | 2,992,473 | |
(1) | Intangibles relate to the asset purchase agreement of the Echo Legacy Entities on May 20, 2019. |
(2) | Intangibles relate to the CExchange Transaction on June 9, 2021. |
Amortization expense was $427,228 and $401,600 for Fiscal 2021 and Fiscal 2020, respectively.
PART II
Item 8
The estimated aggregate amortization expense for each of the five succeeding fiscal years follows:
| | DGSE | | | ECHG | | | Total | |
| | | | | | | | | |
2022 | | $ | 66,000 | | | $ | 381,500 | | | $ | 447,500 | |
2023 | | | 30,350 | | | | 381,500 | | | | 411,850 | |
2024 | | | 5,500 | | | | 381,500 | | | | 387,000 | |
2025 | | | - | | | | 381,500 | | | | 381,500 | |
2026 | | | - | | | | 381,500 | | | | 381,500 | |
Thereafter | | | - | | | | 1,014,895 | | | | 1,014,895 | |
| | | | | | | | | | | | |
| | $ | 101,850 | | | $ | 2,922,395 | | | $ | 3,024,245 | |
PART II
Item 8
NOTE 9 – ACCRUED EXPENSES
Accrued expenses consist of the following:
| | December 31 | | | December 31 | |
| | 2021 | | | 2020 | |
DGSE | | | | | | |
Accrued Interest | | $ | 12,627 | | | $ | 10,057 | |
Board member fees | | | - | | | | 7,500 | |
Payroll | | | 131,325 | | | | 155,635 | |
Property tax | | | 88,046 | | | | 26,435 | |
Sales tax | | | 150,070 | | | | 180,609 | |
Other administrative expenses | | | - | | | | 13,525 | |
| | | | | | | | |
Subtotal | | | 382,068 | | | | 393,761 | |
| | | | | | | | |
ECHG | | | | | | | | |
Accrued Interest | | | 14,547 | | | | 17,086 | |
Payroll | | | 334,431 | | | | 119,327 | |
Property tax | | | - | | | | 20,500 | |
Other accrued expenses | | | 51,506 | | | | 10,574 | |
Unvouchered payables - inventory | | | 461,481 | | | | - | |
Material & shipping costs (COGS) | | | 78,647 | | | | - | |
| | | | | | | | |
Subtotal | | | 940,612 | | | | 167,487 | |
| | | | | | | | |
Envela | | | | | | | | |
Accrued Interest | | | 8,355 | | | | 7,884 | |
Payroll | | | 25,175 | | | | 10,745 | |
Professional fees | | | 220,101 | | | | 142,635 | |
Property tax | | | 84,920 | | | | - | |
Other administrative expenses | | | 18,453 | | | | 8,433 | |
State income tax | | | 109,682 | | | | 113,379 | |
| | | | | | | | |
Subtotal | | | 466,686 | | | | 283,076 | |
| | | | | | | | |
| | $ | 1,789,366 | | | $ | 844,324 | |
PART II
Item 8
NOTE 10 — LONG-TERM DEBT
Long-term debt consists of the following:
| | Outstanding Balance | | | | | | | |
| | December 31, | | | December 31, | | | Current | | | | |
| | 2021 | | | 2020 | | | Interest Rate | | | Maturity | |
DGSE | | | | | | | | | | | | |
Note payable, related party (1) | | $ | - | | | $ | 2,863,715 | | | | - | | | Paid off by third party | |
Note payable, Farmers Bank (2) | | | 2,770,729 | | | | - | | | | 3.10 | % | | November 15, 2026 | |
Note payable, Truist Bank (3) | | | 909,073 | | | | 942,652 | | | | 3.65 | % | | July 9, 2030 | |
Note payable, Texas Bank & Trust (4) | | | 474,009 | | | | 491,852 | | | | 3.75 | % | | September 14, 2025 | |
Note payable, Texas Bank & Trust (5) | | | 1,752,446 | | | | - | | | | 3.25 | % | | July 30, 2031 | |
| | | | | | | | | | | | | | | |
DGSE Sub-Total | | | 5,906,257 | | | | 4,298,219 | | | | | | | | |
| | | | | | | | | | | | | | | |
ECHG | | | | | | | | | | | | | | | |
Note payable, related party (1) | | | - | | | | 6,496,127 | | | | - | | | Paid off by third party | |
Note payable, Farmers Bank (2) | | | 6,286,459 | | | | - | | | | 3.10 | % | | November 15, 2026 | |
Revolving Line of Credit (6) | | | 1,700,000 | | | | - | | | | 3.10 | % | | November 23, 2024 | |
Avail Transaction note (7) | | | 2,000,000 | | | | - | | | | 0.00 | % | | April 1, 2025 | |
| | | | | | | | | | | | | | | |
ECHG Sub-Total | | | 9,986,459 | | | | 6,496,127 | | | | | | | | |
| | | | | | | | | | | | | | | |
Envela | | | | | | | | | | | | | | | |
Note payable, Texas Bank & Trust (8) | | | 2,843,415 | | | | 2,951,379 | | | | 3.25 | % | | November 4, 2025 | |
Note payable (9) | | | - | | | | 1,668,200 | | | | - | | | Federal Loan Forgiven | |
| | | | | | | | | | | | | | | |
Envela Sub-Total | | | 2,843,415 | | | | 4,619,579 | | | | | | | | |
| | | | | | | | | | | | | | | |
Sub-Total | | | 18,736,131 | | | | 15,413,925 | | | | | | | | |
| | | | | | | | | | | | | | | |
Current portion | | | 2,765,794 | | | | 2,120,457 | | | | | | | | |
| | | | | | | | | | | | | | | |
| | $ | 15,970,337 | | | $ | 13,293,468 | | | | | | | | |
(1) On May 20, 2019, in connection with the Echo Transaction, the Company entered into two loan agreements with John R. Loftus, the Company’s CEO, President and Chairman of the Board. ECHG, LLC executed a five-year, $6,925,979 note for the Echo Transaction, amortized over 20 years at a 6% annual interest rate. The interest and principal payment due monthly was $49,646. DGSE executed a five-year, $3,074,021 note to pay off the accounts payable – related party balance to a former Related Party as of May 20, 2019. That promissory note was also amortized over 20 years at a 6% annual interest rate. The interest and principal payment due monthly on the note for DGSE was $22,203. On November 23, 2021, both notes were refinanced by Farmers State Bank of Oakley Kansas.
(2) On November 23, 2021, both notes listed in item (1) above were refinanced by Farmers State Bank of Oakley Kansas. The first note was refinanced for the remaining and outstanding balance of $6,309,962, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $35,292. The second note was refinanced for the remaining and outstanding balance of $2,781,087, is a five-year promissory note amortized over 20 years at 3.1% annual interest rate. The note has monthly principal and interest payments of $15,555.
(3) On July 9, 2020, DGSE closed the purchase of a retail building located at 610 E. Round Grove Road in Lewisville, Texas for $1.195 million. The purchase was partly financed through a $956,000, ten year loan, bearing an annual interest rate of 3.65%, amortized over 20 years, payable to Truist Bank (f/k/a BB&T Bank). The note has monthly interest and principal payments of $5,645.
(4) On September 14, 2020, 1106 NWH Holdings, LLC, a wholly owned subsidiary of DGSE, closed on the purchase of a retail building located at 1106 W. Northwest Highway in Grapevine, Texas for $620,000. The purchase was partly financed through a $496,000, five-year loan, bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $2,941.
PART II
Item 8
(5) On July 30, 2021, 9166 Gaylord Holdings, LLC, a wholly owned subsidiary of DGSE, closed the purchase of a new retail building located at 9166 Gaylord Parkway in Frisco, Texas for $2,215,500. The purchase was partly financed through a $1,772,000, five-year loan (the “TB&T Frisco Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $10,509.
(6) On November 23, 2021, the Company secured a 36 month line of credit from Farmers State Bank of Oakley Kansas for $3,500,000 at 3.1% annual interest rate.
(7) On October 29, 2021, ECHG entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests of Avail AZ, for $4.5 million. The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1%
(8) On November 4, 2020, 1901 Gateway Holdings, LLC, a wholly owned subsidiary of Envela Corporation, closed on the purchase of its new corporate office building located at 1901 Gateway Drive, Irving, Texas for $3.521 million. The building was partially financed through a $2.96 million, five-year loan, bearing an interest rate of 3.25%, amortized over 20 years, payable to Texas Bank & Trust. The note has monthly interest and principal payments of $16,792.
(9) The Company applied for and received, on April 20, 2020, approximately $1.67 million, 1% interest, federally backed loan intended to pay employees and cover certain rent and utility-related costs during the COVID-19 pandemic with Truist Bank (f/k/a BB&T Bank) as the lender. The Federal Loan was forgivable to the extent that certain criteria were met. We applied for the forgiveness of the Federal Loan during Fiscal 2020, and received notification during Fiscal 2021 that the loan had been forgiven. The forgiveness of the Federal Loan is included in Other income from loan forgiveness on our consolidated income statements.
PART II
Item 8
Future scheduled principal payments of our note payables and note payables, related party, as of December 31, 2021 are as follows:
Note payable, Farmers State Bank - DGSE | | | |
| | | |
Year Ending December 31, | | Amount | |
| | | |
2022 | | $ | 102,214 | |
2023 | | | 105,428 | |
2024 | | | 108,743 | |
2025 | | | 112,163 | |
2026 | | | 2,342,181 | |
| | | | |
Subtotal | | $ | 2,770,729 | |
| | | | |
Note payable, Truist Bank - DGSE | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 34,683 | |
2023 | | | 35,989 | |
2024 | | | 37,343 | |
2025 | | | 38,749 | |
2026 | | | 40,208 | |
Thereafter | | | 722,101 | |
| | | | |
Subtotal | | $ | 909,073 | |
| | | | |
Note payable, Texas Bank & Trust - DGSE | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 17,823 | |
2023 | | | 18,503 | |
2024 | | | 19,209 | |
2025 | | | 418,474 | |
| | | | |
Subtotal | | $ | 474,009 | |
Note payable, Texas Bank & Trust - DGSE | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 70,200 | |
2023 | | | 72,515 | |
2024 | | | 74,907 | |
2025 | | | 77,379 | |
2026 | | | 1,457,445 | |
| | | | |
Subtotal | | $ | 1,752,446 | |
| | | | |
Note payable, Farmers Bank - ECHG | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 231,912 | |
2023 | | | 239,204 | |
2024 | | | 246,726 | |
2025 | | | 254,484 | |
2026 | | | 5,314,133 | |
| | | | |
Subtotal | | $ | 6,286,459 | |
| | | | |
Note payable - Revolving Line of Credit | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 1,700,000 | |
| | | | |
Subtotal | | $ | 1,700,000 | |
| | | | |
Note payable - Justin and Tami Tinkle | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 500,000 | |
2023 | | | 666,667 | |
2024 | | | 666,667 | |
2025 | | | 166,666 | |
| | | | |
Subtotal | | $ | 2,000,000 | |
| | | | |
Note payable, Texas Bank & Trust - Envela | | | | |
| | | | |
Year Ending December 31, | | Amount | |
| | | | |
2022 | | $ | 108,962 | |
2023 | | | 112,627 | |
2024 | | | 116,414 | |
2025 | | | 2,505,412 | |
| | | | |
Subtotal | | $ | 2,843,415 | |
| | | | |
| | $ | 18,736,131 | |
PART II
Item 8
NOTE 11 — SEGMENT INFORMATION
We determine our business segments based upon an internal reporting structure. Our financial performance is based on the following segments: DGSE and ECHG.
The DGSE segment includes Dallas Gold & Silver Exchange, which has six retail stores in the Dallas/Fort Worth Metroplex, and Charleston Gold & Diamond Exchange, which has one retail store in Charleston, South Carolina.
The ECHG segment includes Echo, ITAD USA, CEX, Teladvance and Avail DE. These five companies were added during Fiscal 2019 and Fiscal 2021, and are involved in recycling and the reuse of electronic waste.
We allocate our corporate costs and expenses, including rental income and expenses relating to our corporate headquarters, to our business segments. The corporate building’s income and expenses are included in selling, general and administrative expenses, depreciation and amortization, other income, interest expense and income tax expense. The Company’s management team evaluates the operating performance of each segment and makes decisions about the allocation of resources according to each segment profit. The allocations are generally amounts agreed upon by management, which may differ from an arms-length transaction.
The following table segments the financial results of DGSE and ECHG for the years ended December 31, 2021 and 2020:
| | For the Years Ended | |
| | December 31, 2021 | | | December 31, 2020 | |
| | | | | | | | | | | | | | | | | | |
| | DGSE | | | ECHG | | | Consolidated | | | DGSE | | | ECHG | | | Consolidated | |
| | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | |
Sales | | $ | 96,719,259 | | | $ | 44,246,819 | | | $ | 140,966,078 | | | $ | 85,661,391 | | | $ | 28,260,624 | | | $ | 113,922,015 | |
Cost of goods sold | | | 84,111,097 | | | | 25,633,822 | | | | 109,744,919 | | | | 75,291,521 | | | | 15,561,531 | | | | 90,853,052 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 12,608,162 | | | | 18,612,997 | | | | 31,221,159 | | | | 10,369,870 | | | | 12,699,093 | | | | 23,068,963 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses | | | 7,628,377 | | | | 13,169,718 | | | | 20,798,095 | | | | 6,933,259 | | | | 8,620,015 | | | | 15,553,274 | |
Depreciation and amortization | | | 389,703 | | | | 536,392 | | | | 926,095 | | | | 321,833 | | | | 406,793 | | | | 728,626 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 8,018,080 | | | | 13,706,110 | | | | 21,724,190 | | | | 7,255,092 | | | | 9,026,808 | | | | 16,281,900 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 4,590,082 | | | | 4,906,887 | | | | 9,496,969 | | | | 3,114,778 | | | | 3,672,285 | | | | 6,787,063 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other income : | | | | | | | | | | | | | | | | | | | | | | | | |
Other income from loan forgiveness | | | 675,210 | | | | 992,990 | | | | 1,668,200 | | | | - | | | | - | | | | - | |
Other income (expense) | | | 238,585 | | | | (538,020 | ) | | | (299,435 | ) | | | 113,974 | | | | 193,023 | | | | 306,997 | |
Interest expense | | | 288,236 | | | | 415,815 | | | | 704,051 | | | | 209,295 | | | | 411,204 | | | | 620,499 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 5,215,641 | | | | 4,946,042 | | | | 10,161,683 | | | | 3,019,457 | | | | 3,454,104 | | | | 6,473,561 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense | | | 45,124 | | | | 67,684 | | | | 112,808 | | | | 40,283 | | | | 49,335 | | | | 89,618 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 5,170,517 | | | $ | 4,878,358 | | | $ | 10,048,875 | | | $ | 2,979,174 | | | $ | 3,404,769 | | | $ | 6,383,943 | |
PART II
Item 8
NOTE 12 — BASIC AND DILUTED AVERAGE SHARES
A reconciliation of basic and diluted average common shares is as follows:
| | Year Ended December 31, | |
| | 2021 | | | 2020 | |
| | | | | | |
Basic weighted average shares | | | 26,924,631 | | | | 26,924,631 | |
Effect of potential dilutive securities | | | 15,000 | | | | 15,000 | |
Diluted weighted average shares | | | 26,939,631 | | | | 26,939,631 | |
For the years ended December 31, 2021 and 2020, there were 15,000 Common Stock options, warrants, and Restricted Stock Units (RSUs) unexercised. For the years ended December 31, 2021 and 2020, there were no anti-dilutive shares.
NOTE 13 — COMMON STOCK
In January 2014, the Company’s Board granted 112,000 RSUs to its officers and certain key employees. As of December 31, 2021, no RSUs remain unexercised.
NOTE 14 — STOCK OPTIONS AND RESTRICTED STOCK UNITS
On June 21, 2004, our shareholders approved the adoption of the 2004 Employee Stock Option Plan (the “2004 Employee Stock Option Plan”) that provided for incentive stock options and nonqualified stock options to be granted to key employee and certain directors. Each option vested on either January 1, 2004 or immediately upon issuance thereafter. The exercise price of each option issued pursuant to the 2004 Plan is equal to the market value of our Common Stock on the date of grant, as determined by the closing bid price for our Common Stock on the Exchange on the date of grant or, if no trading occurred on the date of grant, on the last day prior to the date of grant on which our securities were listed and traded on the Exchange. Of the options issued under the 2004 Employee Stock Option Plan, 15,000 remain outstanding. Options issued pursuant to the 2004 Employee Stock Option Plan have no expiration date. The Company previously determined there will be no additional grants under the 2004 Employee Stock Option Plan.
On December 7, 2016, our shareholders approved the adoption of the 2016 Equity Incentive Plan (the “2016 Plan”), which reserved 1,100,000 shares for issuance pursuant to awards issued thereunder. As of December 31, 2021, no awards had been made under the 2016 Plan.
PART II
Item 8
The following table summarizes the activity in common shares subject to options and warrants:
| | Years Ended December 31, | |
| | 2021 | | | 2020 | |
| | | | | Weighted | | | | | | Weighted | |
| | | | | average exercise | | | | | | average exercise | |
| | Shares | | | price | | | Shares | | | price | |
| | | | | | | | | | | | |
Outstanding at beginning or year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
Granted | | | - | | | | - | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | - | | | | - | |
Forfeited | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Outstanding at end of year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
| | | | | | | | | | | | | | | | |
Options exercisable at end of year | | | 15,000 | | | $ | 2.17 | | | | 15,000 | | | $ | 2.17 | |
The 15,000 options exercisable at the end of the year are potential dilutive shares.
Information about stock options outstanding at December 31, 2021 is summarized as follows:
| | | Options Outstanding and Exercisable | |
| | | | | | Weighted average | | | | | | | | |
| | | | | | remaining | | | | Weighted | | | Aggregate | |
| | | | | | contractual life | | | | average | | | intrinsic | |
Exercise price | | | Number outstanding | | | (Years) | | | | exercise price | | | value | |
$ | 2.13 | | | | 10,000 | | | NA | (1 | ) | | $ | 2.13 | | | $ | 19,450 | |
$ | 2.25 | | | | 5,000 | | | NA | (1 | ) | | $ | 2.25 | | | $ | 9,100 | |
| | | | | | | | | | | | | | | | | | |
| | | | | 15,000 | | | | | | | | | | | $ | 28,550 | |
| (1) | Options currently issued pursuant to the Company’s 2004 Employee Stock Option Plans have no expiration date. |
The aggregate intrinsic values in the above table were based on the closing price of our Common Stock of $4.07 as of December 31, 2021.
PART II
Item 8
A summary of the status of our non-vested RSU grants issued under our 2006 Plan is presented below:
| | Year Ended December 31, | |
| | 2021 | | | 2020 | |
| | | | | Weighted | | | | | | Weighted | |
| | | | | average exercise | | | | | | average exercise | |
| | Shares | | | price | | | Shares | | | price | |
| | | | | | | | | | | | |
Nonvested at beginning or year | | | - | | | $ | - | | | | 250 | | | $ | 1.30 | |
Granted | | | - | | | | - | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | 250 | | | | 1.30 | |
Forfeited | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Outstanding at end of year | | | - | | | $ | - | | | | - | | | | - | |
As a result of the expiration of the 2006 Plan, as of December 31, 2019, no further shares could be issued under the 2006 Plan. As of January 1, 2020, the remaining 250 RSU grants have vested and were exercised during Fiscal 2020. A total of 1,100,000 shares remain available for future grants pursuant to the 2016 Plan.
During Fiscal years 2021 and 2020, we recognized $0 in stock-based compensation expense.
PART II
Item 8
NOTE 15 — INCOME TAXES
The income tax provision reconciled to the tax computed at the statutory from continuing operations Federal rate follows:
| | 2021 | | | 2020 | |
| | | | | | |
Tax Expense at Statutory Rate | | $ | 2,133,953 | | | $ | 1,364,191 | |
Valuation Allowance | | | (1,787,132 | ) | | | (1,371,195 | ) |
Non-Deductible Expenses and Other | | | 3,501 | | | | 7,004 | |
PPP Loan Forgiveness | | | (350,322 | ) | | | - | |
State Taxes, Net of Federal Benefit | | | 112,808 | | | | 89,618 | |
Income tax expense | | $ | 112,808 | | | $ | 89,618 | |
| | | | | | | | |
Current | | $ | 112,808 | | | $ | 89,618 | |
Total | | $ | 112,808 | | | $ | 89,618 | |
| | | | | | | - | |
Deferred income taxes are comprised of the following at December 31, 2021 and 2020: | | | | | | | | |
| | | | | | | | |
| | 2021 | | | 2020 | |
Deferred tax assets (liabilities): | | | | | | | | |
Inventories | | $ | 39,433 | | | $ | 22,620 | |
Stock options and other | | | 6,836 | | | | 6,836 | |
Contingencies and accruals | | | 224,240 | | | | 28,580 | |
Property and equipment | | | (297,984 | ) | | | (256,065 | ) |
Net operating loss carryforward | | | 4,500,023 | | | | 6,527,548 | |
Goodwill and intangibles | | | 40,945 | | | | 27,085 | |
Total deferred tax assets, net | | | 4,513,493 | | | | 6,356,604 | |
| | | | | | | | |
Valuation allowance | | $ | (4,513,493 | ) | | $ | (6,356,604 | ) |
Net Deferred tax asset | | | - | | | | - | |
As of December 31, 2021, the Company had $2,729,636 of net operating loss carry-forwards, related to the Superior Galleries acquisition which may be available to reduce taxable income in future years, subject to the applicable Internal Revenue Code Section 382 limitations. As of December 31, 2021, the Company had approximately $18,699,047 of net operating loss carry-forwards related to Superior Galleries’ post acquisition operating losses and other operating losses incurred by the Company’s other operations. These carry-forwards will expire, starting in 2026 if not utilized.
As of December 31, 2021, the Company has approximately $4.5 million in net deferred tax assets relating to approximately $21.4 million of net operating losses that will begin to expire in 2026 if not used. Due to uncertain current market conditions arising from the COVID-19 pandemic and various strains, the rising threat of inflation, rising interest rates, stock market volatility and the threat of a regional war conflict in Europe spreading, it is unfeasible, with any degree of accuracy, to predict the future results of Company operations. Due to the reasons listed above, a full valuation allowance was recorded against our net deferred tax assets.
PART II
Item 8
NOTE 16 — LEASES
The Company has seven operating leases, five in the Dallas/Fort Worth Metroplex, one in Charleston, South Carolina and one in Chandler, Arizona. We have one lease expiring during Fiscal 2022.
DGSE leases – The Grand Prairie, Texas lease expires June 30, 2022, and has no current lease options. We are currently evaluating whether to continue to lease in the present location. The Charleston, South Carolina lease expires April 30, 2025, and has no current lease options. The Euless, Texas lease expires June 30, 2025, with an option for an additional five (5) year term. On August 24, 2021, we entered into a new lease agreement with the landlord of DGSE’s main flagship store located at 13022 Preston Road, Dallas, Texas. The new lease commenced on November 1, 2021 and expires January 31, 2027, with an option for an additional five (5) year term.
ECHG leases - The McKenzie, Carrollton ITAD lease expired July 31, 2021 with no current options. We evaluated the lease in the present location and decided to vacate the property as of July 31, 2021. The Echo Belt Line lease expires January 31, 2026, with one option period of an additional 60 months. ECHG was assigned CExchange’s lease, located at 2727 Realty Road, Carrollton, Texas, due to the CExchange Transaction on June 9, 2021, and expired December 31, 2021. The lease was amended on October 31, 2021, that commenced on January 1, 2022 and expires January 31, 2027. ECHG was also assigned Avail AZ’s lease, located at 120 E. Corporate Pl, Chandler, Arizona, due to the Avail Transaction, and expires on May 31, 2025.
All seven leases are triple net leases that we pay our proportionate amount of common area maintenance, property taxes and property insurance. Leasing costs for Fiscal 2021 and Fiscal 2020 was $2,109,104 and $1,452,689, respectively. These lease costs consist of a combination of minimum lease payments and variable lease costs.
As of December 31, 2021, the weighted average remaining lease term and weighted average discount rate for operating leases was 2.81 years and 5.5%, respectively. The Company’s future operating lease obligations that have not yet commenced are immaterial. The cash paid for operating lease liabilities for Fiscal 2021 and Fiscal 2020 was $2,300,630 and $1,314,285, respectively.
PART II
Item 8
Future annual minimum lease payments as of December 31, 2021:
| | Operating | |
| | Leases | |
DGSE | | | |
2022 | | $ | 516,456 | |
2023 | | | 499,984 | |
2024 | | | 507,414 | |
2025 | | | 364,269 | |
2026 and thereafter | | | 333,114 | |
| | | | |
Total minimum lease payments | | | 2,221,237 | |
Less imputed interest | | | (200,349 | ) |
| | | | |
DGSE Sub-Total | | | 2,020,888 | |
| | | | |
ECHG | | | | |
2022 | | | 1,321,353 | |
2023 | | | 1,357,381 | |
2024 | | | 1,396,129 | |
2025 | | | 1,321,297 | |
2026 and thereafter | | | 507,780 | |
| | | | |
Total minimum lease payments | | | 5,903,940 | |
Less imputed interest | | | (477,947 | ) |
| | | | |
ECHG Sub-Total | | | 5,425,993 | |
| | | | |
Total | | | 7,446,881 | |
| | | | |
Current portion | | | 1,573,824 | |
| | | | |
| | $ | 5,873,057 | |
NOTE 17 — RELATED-PARTY TRANSACTIONS
The Company has a corporate policy governing the identification, review, consideration and approval or ratification of transactions with related persons, as that term is defined in the Instructions to Item 404(a) of Regulation S-K, promulgated under the Securities Act (“Related Party”). Under this policy, all Related Party transactions are identified and approved prior to consummation of the transaction to ensure they are consistent with the Company’s best interests and the best interests of its stockholders. Among other factors, the Company’s Board considers the size and duration of the transaction, the nature and interest of the of the Related Party in the transaction, whether the transaction may involve a conflict of interest and if the transaction is on terms that are at least as favorable to the Company as would be available in a comparable transaction with an unaffiliated third party. Envela’s Board reviews all Related Party transactions at least annually to determine if it is in the Board’s best interests and the best interests of the Company’s stockholders to continue, modify, or terminate any of the Related Party transactions. Envela’s Related Person Transaction Policy is available for review in its entirety under the “Investors” menu of the Company’s corporate relations website at www.envela.com.
On May 24, 2019, Company entered into two (2) loan agreements with John R. Loftus, the Company’s CEO, President and Chairman of the Board. The first note of $6,925,979, pursuant to the Echo Entities purchase agreement, was a five-year promissory note amortized over 20 years at 6% annual interest rate. As of December 31, 2021 and 2020, ECHG was obligated to pay $0 and $6,496,127, respectively, to Mr. Loftus as a note payable, related party. The second note of $3,074,021 paid off the accounts payable – related party balance to Elemetal as of May 20, 2019. The promissory note was a five-year note amortized over 20 years at 6% annual interest rate. As of December 31, 2021 and 2020, DGSE was obligated to pay $0 and $2,863,715, respectively, to Mr. Loftus as a note payable, related party. On November 23, 2021, both notes were refinanced by Farmers State Bank of Oakley Kansas. The ECHG note was refinanced for the remaining and outstanding balance of $6,309,962. The DGSE note was refinanced for the remaining and outstanding balance of $2,781,087. For the year ended December 31, 2021 and 2020, the Company paid Mr. Loftus $519,713 and $580,957, respectively, in interest on the Company’s outstanding note payables, related party.
PART II
Item 8
NOTE 18 — DEFINED CONTRIBUTION PLAN
The Company sponsors a defined contribution 401(k) plan that is subject to the provisions of the Employee Retirement Income Security Act of 1974. The plan covers substantially all employees who have completed one month of service. Participants can contribute up to 15% of their annual salary subject to Internal Revenue Service limitations. The Company matched 10% of the employee’s contribution up to 6% of the employee’s salary for the Fiscal 2021 and Fiscal 2020 plans.
NOTE 19 — SUBSEQUENT EVENTS
The coronavirus disease 2019 (COVID-19) pandemic has adversely affected global economic business conditions. Future sales on products like ours could decline or fluctuate due to increased or fluctuating commodities prices, particularly gold. Although we are continuing to monitor and assess the effects of the COVID-19 pandemic, the ultimate impact is highly uncertain and subject to change. The duration of any such impact cannot be predicted, nor can the timing of the development, distribution and acceptance of effective vaccines, booster shots or other treatments for potential COVID-19 divergent strains, including the Delta and Omnicron variants. In addition, the effects of the COVID-19 pandemic are subject to, among other things, the effect of government responses to the pandemic on our operations, including vaccine mandates, impacts of the pandemic on global and domestic economic conditions, including with respect to commercial activity, our customers and business partners, as well as consumer preferences and demand.
PART II
Items 9, 9A