AMERAMEX
INTERNATIONAL, INC.
STATEMENTS
OF CASH FLOW
|
|
|
|
|
|
|
DECEMBER
31, 2021 |
|
DECEMBER
31, 2020 |
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net Profit (Loss) |
|
$ |
1,631,747 |
|
|
$ |
(582,690 |
) |
Adjustments to reconcile
Net Loss to |
|
|
|
|
|
|
|
|
Net Cash provided (used)
by Operations Activities: |
|
|
|
|
|
|
|
|
Depreciation and Amortization |
|
|
916,325 |
|
|
|
1,310,018 |
|
Provision (Benefit) for
Deferred Income Taxes |
|
|
588,792 |
|
|
|
(384,467 |
) |
Marketing Services Paid
in Stock |
|
|
46,400 |
|
|
|
25,660 |
|
Forgiveness of Debt |
|
|
(254,147 |
) |
|
|
(218,442 |
) |
Loss on Legal Settlement |
|
|
— |
|
|
|
428,700 |
|
Loss on Early Extinguishment
of Debt |
|
|
110,551 |
|
|
|
90,925 |
|
Amortization and Accretion
of Interest |
|
|
126,968 |
|
|
|
— |
|
Change in Assets and Liabilities: |
|
|
|
|
|
|
|
|
Accounts Receivable |
|
|
(393,929 |
) |
|
|
(178,661 |
) |
Inventory |
|
|
2,850,567 |
|
|
|
(1,031,615 |
) |
Other Current Assets |
|
|
(114,432 |
) |
|
|
44,568 |
|
Accounts Payable |
|
|
(60,124 |
) |
|
|
88,394 |
|
Customer Deposits |
|
|
302,000 |
|
|
|
— |
|
Accrued Expenses |
|
|
33,205 |
|
|
|
151,542 |
|
NET
CASH PROVIDED (USED) BY OPERATING ACTIVITIES |
|
$ |
5,783,721 |
|
|
$ |
(256,068 |
) |
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Payments for Property &
Equipment |
|
$ |
(513,798 |
) |
|
$ |
(141,998 |
) |
Proceeds (Payments) for
Rental Equipment |
|
|
(724,070 |
) |
|
|
(611,830 |
) |
NET
CASH PROVIDED (USED) BY INVESTING ACTIVITIES |
|
$ |
(1,237,868 |
) |
|
$ |
(753,828 |
) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from Notes Payable |
|
$ |
2,503,698 |
|
|
$ |
4,594,871 |
|
Payments on Notes Payable |
|
|
(3,369,531 |
) |
|
|
(2,191,602 |
) |
Payment on Note Payable
- Related Party |
|
|
(226,659 |
) |
|
|
(108,135 |
) |
Joint Venture Liability |
|
|
(297,000 |
) |
|
|
(20,000 |
) |
Net Borrowing Under Lines
of Credit |
|
|
(2,568,833 |
) |
|
|
(971,861 |
) |
NET
CASH PROVIDED (USED) BY FINANCING ACTIVITIES |
|
$ |
(3,958,325 |
) |
|
$ |
1,303,273 |
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH & CASH EQUIVALENTS |
|
$ |
587,730 |
|
|
$ |
293,377 |
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents,
BEGINNING OF PERIOD |
|
$ |
407,881 |
|
|
$ |
114,504 |
|
Cash and Cash Equivalents,
END OF PERIOD |
|
$ |
995,611 |
|
|
$ |
407,881 |
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
774,074 |
|
|
$ |
907,534 |
|
Income Taxes |
|
$ |
800 |
|
|
$ |
800 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING |
|
|
|
|
|
|
|
|
AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Transfer of Inventory to
Rental Equipment |
|
$ |
508,000 |
|
|
$ |
— |
|
Equipment Financed under
Capital Leases |
|
$ |
168,061 |
|
|
$ |
225,859 |
|
Transfer of Rental Equipment
to Inventory |
|
$ |
964,600 |
|
|
$ |
526,417 |
|
The accompanying notes are an
integral part of these financial statements
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020 |
Note
1 - Organization and Basis of Presentation
Organization
and Line of Business
AmeraMex
International, Inc., (the “Company”) was incorporated on May 29, 1990 under the laws of the state of Nevada. The Company
sells, leases and rents new and refurbished heavy equipment primarily in the U.S. The Company operates under
the name of Hamre Equipment.
Note
2 – Summary of Significant Accounting Policies
Liquidity
Considerations
On
February 9, 2021, the Company received a second Paycheck Protection Program (PPP) Loan in the amount of $254,147.
We received 100%
forgiveness of this PPP Loan on November 03, 2021. On April 6, 2021, we received notice that the SBA had increased the limit on the COVID
EIDL from $150,000
to $500,000.
We requested the increase which funded to an incorrect bank account on August 1, 2021. We have corrected this error with the SBA and
are still awaiting funding.
Moving
forward, we expect to generate sufficient cash flows from operations to meet our obligations, and we expect to continue to obtain financing
for equipment purchases in the normal course of business. We believe that our expected cash flows from operations, together with our
current and future credit facility, will be sufficient to operate in the normal course of business for next 12 months from the issuance
date of these financial statements.
Basis
of Presentation
The
accompanying financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange
Commission (SEC) and Generally Accepted Accounting Principles (U.S. GAAP). In the opinion
of management, all adjustments and disclosures necessary for a fair presentation of these financial statements have been included. Such
adjustments consist of normal recurring adjustments.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates. It is possible that accounting estimates and assumptions may be material to the Company
due to the levels of subjectivity and judgment involved. Significant estimates in these financial statements include the allowance for
doubtful accounts, inventory reserve, valuation allowance for deferred taxes, and estimated useful life of property and equipment.
Cash
Cash
and cash equivalents include cash on hand and cash in time deposits, certificates of deposit and all highly liquid debt instruments with
original maturities of three months or less. At times, cash deposits may exceed FDIC- insured limits. As of December 31, 2021, we exceeded
the FDIC-insured limit by $745,222 and
in 2020 we exceeded the FDIC-insured limit by $157,078.
The
Company has not experienced any losses related to a concentration of cash or cash equivalents in an FDIC insured financial institution.
Accounts
Receivable
The
Company grants credit to customers under credit terms that it believes are customary in the industry and does not require collateral
to support customer receivables. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding
receivables, historical collection information, and existing economic conditions. As of December 31, 2021 and 2020, the allowance for
doubtful accounts was $33,093 and
$120,569,
respectively.
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020 |
Inventory
Inventory
consists of used equipment held for sale, as well as parts and attachments. Inventory is valued at the lower of the inventory’s
cost (specific identification or first in, first out basis) or the current market price of the inventory, less costs to sell. Expenditures
for inbound transportation and refurbishment costs, including parts and labor which add to the value of the inventory are capitalized.
Management compares the cost of inventory with its market value and an allowance is made to write down inventory to market value, if
lower.
Property
and Equipment, and Rental Equipment
Property
and equipment and rental equipment are stated at cost. Expenditures for maintenance and repairs are expensed as incurred; additions,
renewals and improvements, which extend the useful life of the assets, are capitalized. When these assets are retired or otherwise disposed
of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations.
Depreciation is provided using the straight-line method for substantially all assets with estimated lives
as follows:
Furniture
and fixtures |
5-7
years |
Leasehold
improvements |
Estimated
life of the asset as building is owned by Lee Hamre and leased annually |
Vehicles |
3-5
years |
Equipment |
5-7
years |
Rental
equipment |
5-7
years |
Other
Assets
Other
assets at December 31, 2021 and 2020 consist principally of cash surrender value of life insurance policies.
Long-Lived
Assets
The
Company applies the provisions of Accounting Standards Codification (ASC) Topic 360, Property, Plant, and
Equipment, which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. ASC 360
requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted
cash flows estimated to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized
based on the amount by which the carrying amount exceeds the fair value of the long-lived assets. Loss on long-lived assets to be disposed
of is determined in a similar manner, except that fair values are reduced for the cost of disposal. Based on its review as of December
31, 2021 and 2020, the Company believes there was no impairment of its long-lived assets.
Fair
Value of Financial Instruments
For
certain of the Company’s financial instruments, including cash and equivalents, restricted cash, accounts receivable, advances
to suppliers, accounts payable, accrued liabilities and short-term debt, the carrying amounts approximate their fair values due to their
short maturities.
Financial
Accounting Standards Board (FASB) ASC Topic 820, Fair Value Measurements and Disclosures, requires disclosure of the fair value
of financial instruments held by the Company. FASB ASC Topic 825, Financial Instruments, defines fair value, and establishes a
three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures.
The carrying amounts reported in the balance sheets for receivables and current liabilities each qualify as financial instruments and
are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their
expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
| ● | Level
1 inputs to the valuation methodology are quoted prices for identical assets or liabilities
in active markets. |
| ● | Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities
in active markets, quoted prices for identical or similar assets in inactive markets, and
inputs that are observable for the asset or liability, either directly or indirectly, for
substantially the full term of the financial instrument. |
| ● | Level
3 inputs to the valuation methodology use one or more unobservable inputs which are significant
to the fair value measurement. |
The
Company analyzes all financial instruments with features of both liabilities and equity under FASB ASC Topic 480, Distinguishing Liabilities
from Equity, and FASB ASC Topic 815, Derivatives and Hedging.
As
of December 31, 2021 and 2020, respectively, the Company did not identify any assets and liabilities required to be presented on the
balance sheet at fair value.
Revenue
Recognition
The
Company generates revenues primarily through the sale and rental of heavy equipment. In May 2014 and in subsequent updates, FASB issued
Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers, as amended, and referred herein as ASC 606.
ASC 606 is a comprehensive revenue recognition standard that will supersede nearly all existing revenue recognition guidance under current
U.S. GAAP and replace it with a principle-based approach for determining revenue recognition. ASC 606 requires that companies recognize
revenue based on the value of transferred goods or services as they occur in the contract. It also requires additional disclosure about
the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments
and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASC 606 was effective for interim
and annual periods beginning after December 15, 2017.
Effective
January 1, 2018, the Company adopted ASC 606, with no significant impact on our financial statements. In accordance with ASC 606, the
Company recognizes revenue when the customer obtains control of promised goods or services, in an amount that reflects the consideration
which it expects to receive in exchange for those goods and services. To determine revenue recognition for arrangements that the Company
deems are within the scope of ASC 606, the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii)
identify the performance obligations in the contract; (iii) calculate transfer price; (iv) allocate the transaction price to the performance
obligation in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. Any revenues that do
not meet these recognition criteria will be deferred.
Equipment
Sales
The
Company recognizes revenue from equipment sales upon delivery of the equipment to the customer when the risk of loss passes to the customer
and, no other significant obligations of the Company exist and collectability is reasonably assured.
Equipment
Rentals
Rental
revenues comprise of short-term agreements that can have monthly or annual terms. Rental revenues are recognized in the month they are
due on the accrual basis of accounting. Our operating lease agreements have varying terms, typically one to five years with commercial
entities. We also have agreements governmental entities that are 12
to 24
months in length, with options to renew annually
through year five. Upon lease termination, customers, depending in the individual lease agreements, may have the option to return the
equipment, to renew the lease term, purchase the equipment at fair market value, or continue to rent on a month-to-month basis. Our operating
leases do not provide for contingent rentals. Revenues related to operating leases are recognized on a straight-line basis over the term
of the lease. Negotiated lease early-termination charges are recognized upon receipt. Initial direct costs are capitalized and amortized
over the expected term of the leases. To date, initial direct costs for operating leases have not been insignificant.
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Shipping
and Handling
Costs
incurred for shipping and handling of equipment sold to customers are included in costs of goods sold in the statements of income.
Sales
Tax
Sales
tax collected from customers is initially recorded as a liability and then remitted in a timely manner to the appropriate governmental
entity.
Warranty
Costs
Generally,
the Company sells its equipment with no warranty. In the event we determine we should repair equipment, we may do so at our election.
In the event a do so, such costs are expensed as incurred.
Stock-Based
Compensation
The
Company records stock-based compensation in accordance with FASB ASC Topic 718, Compensation – Stock Compensation. FASB
ASC Topic 718 requires companies to measure compensation cost for stock-based employee compensation at fair value at the grant date and
recognize the expense over the employee’s requisite service period. The Company recognizes in the statement of operations the grant-date
fair value of stock options and other equity- based compensation issued to employees and non-employees. There were no stock options outstanding
as of December 31, 2021 and 2020 and no shares issued for compensation during the years then ended.
Income
Taxes
The
Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes. ASC 740 requires a company to use the asset
and liability method of accounting for income taxes, whereby deferred tax assets are recognized for deductible temporary differences,
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the
reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the
opinion of management, it is more likely than not that some portion, or all of, the deferred tax assets will not be realized. Deferred
tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Under
ASC 740, a tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained
in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that
is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test,
no tax benefit is recorded.
Basic
and Diluted Earnings Per Share
Earnings
per share is calculated in accordance with ASC Topic 260, Earnings Per Share. Basic earnings per share (EPS) is based on the weighted
average number of common shares outstanding. Diluted EPS is based on the assumption that all dilutive convertible shares and stock warrants
were converted or exercised. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are
assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were
used to purchase common stock at the average market price during the period. There were no potentially dilutive securities outstanding
during 2021 and 2020.
Concentrations
At
December 31, 2021, 59% of the accounts receivable was due from the Construction (14%), Logistics (22%) and Forestry (23%) industries
and at December 31, 2020, 53% of the accounts receivable was due from the Government (12%), Forestry (15%) and Logistics (26%) industries.
The loss of one of these customers would significantly impact the Company. For the year ended December 31, 2021, one customer accounted
for 10% or more of sales and in 2020, three customers accounted for 10% or more of sales.
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Recent
Accounting Pronouncements
In
October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfer of Assets Other than Inventory, which
requires the recognition of the income tax consequences of an intra-entity transfer of an asset, other than inventory, when the transfer
occurs. ASU 2016-16 is effective for interim and annual periods beginning after December 15, 2018, with early adoption permitted. The
Company is in the process of evaluating the impact of this accounting standard update on its financial statements.
In
February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”) which supersedes ASC Topic
840, Leases. ASU 2016-02 requires lessees to recognize a right-of-use asset and a lease liability on their balance sheets for all leases
with terms greater than 12 months. Based on certain criteria, leases will be classified as either financing or operating, with classification
affecting the pattern of expense recognition in the income statement. For leases with a term of 12 months or less, a lessee is permitted
to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. If a lessee makes
this election, it should recognize lease expense for such leases generally on a straight-line basis over the lease term. ASU 2016-02
is effective for fiscal years beginning after December 15, 2020 for smaller reporting companies, and interim periods within those years,
with early adoption permitted. The Company adopted this new standard on January 1, 2021. In transition, lessees and lessors are required
to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. In July 2018,
the FASB issued ASU No. 2018-11, “Leases (Topic 842): Targeted Improvements” that allows entities to apply the provisions
of the new standard at the effective date, as opposed to the earliest period presented under the modified retrospective transition approach
and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. The modified retrospective
approach includes a number of optional practical expedients primarily focused on leases that commenced before the effective date of Topic
842, including continuing to account for leases that commence before the effective date in accordance with previous guidance, unless
the lease is modified. The Company currently expects that most of its operating lease commitments will be subject to the new standard
and recognized as operating lease liabilities and right-of-use assets upon its adoption of Topic 842, which will increase the total assets
and total liabilities that the Company reports relative to such amounts prior to adoption.
Other
recent accounting pronouncements issued by the FASB, the American Institute of Certified Public Accountants, and the SEC did not or are
not believed by management to have a material impact on the Company's present or future financial statements.
Note
3 – Inventory
Inventory
as of December 31, 2021 and 2020 consisted of the following:
|
2021 | |
2020 |
Parts
and supplies |
$ | 351,755 | | |
$ | 292,616 | |
Heavy
equipment and attachments |
| 4,834,109 | | |
| 5,580,953 | |
Inventory,
net |
$ | 5,185,864 | | |
$ | 5,873,569 | |
All
the inventory is used as collateral for the notes payable (see Notes 6 and 7).
Note
4 – Property and Equipment
Property
and equipment includes assets held for internal use; as of December 31, 2021 and 2020, such consisted of the following:
| |
2021 | |
2020 |
Furniture/Fixtures,
Computer Automation | |
$ | 107,105 | | |
$ | 107,105 | |
Leasehold
Improvements | |
| 505,171 | | |
| 467,188 | |
Vehicles
and Equipment | |
| 2,086,285 | | |
| 1,619,191 | |
Total ,at cost | |
| 2,698,561 | | |
| 2,193,484 | |
Less
Accumulated Depreciation | |
| (1,422,844 | ) | |
| (1,157,644 | ) |
Property
and Equipment, net | |
$ | 1,275,717 | | |
$ | 1,035,840 | |
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Depreciation
Expense for the years ended December 31, 2021 and 2020 was $273,921
and $285,952,
respectively. All the property and equipment is used as collateral for the line of credit and notes payable (see Notes 6 and 7).
Note
5 – Rental Equipment
Rental
equipment as of December 31, 2021 and 2020 consisted of the following:
| |
2021 | |
2020 |
Rental
equipment | |
$ | 4,210,209 | | |
$ | 6,480,478 | |
Less
accumulated depreciation | |
| (2,748,493 | ) | |
| (2,856,102 | ) |
Rental
equipment, net | |
$ | 1,461,716 | | |
$ | 3,624,376 | |
Depreciation
expense for the years ended December 31, 2021 and 2020 was $642,404
and $942,400,
respectively. All the rental equipment is used as collateral for the line of credit and notes payable (see Notes 6 and 7).
Note
6 – Lines of Credit
The
Company has a line of credit (flooring plan) with a finance company that provides for borrowing up to $1,050,000.
The line of credit is secured by the equipment purchased and is interest
free if paid within 180 days from finance date.
After applicable free interest period interest calculates as follows; 30 day LIBOR plus 6.75% - rate after Free Period to Day 365, 30
day LIBOR plus 7.00% - Rate Day 366 to 720, 30 Day LIBOR plus 7.25% - Rate Day 721 to 1095, 30 Day LIBOR plus 12.00% Matured Rate Day
1096 and above. Each piece of equipment has its own calculations based on the date of purchase. At December 31 2021 and 2020, the amounts
outstanding under this line of credit agreement were $23,026
with $1,026,974
available and $314,000
with $736,000
available, respectively. Interest expense for
2021 and 2020 was $10,250
and $3,841,
respectively. The agreement has no expiration date provided the Company does not default.
The
Company has line of credit with a finance company that provides for borrowing and refinancing up to $6.5
million, as amended. The credit facility expires
April
28, 2022. Interest
is due monthly at a rate of 10%,
per annum. Principal only becomes due and payable if the Company reaches the maximum balance under the credit facility, which management
does not expect to reach. If
the maximum balance is reached, the principal becomes payable at 1.25% of the outstanding principal balance per month. The
line of credit is secured by substantially all the Company assets, other than those specifically secured by an existing agreement.
At December 31 2021 and 2020, the amounts outstanding under
this line of credit agreement were $3,157,941
with $3,342,059
available for purchases and $5,435,401
with $1,064,596
available, respectively. Interest expense for
2021 and 2020 was $471,583
and $569,208,
respectively.
Note
7 – Notes Payable
The
Company uses credit to finance the purchase of heavy equipment on a short-term and long-term basis and secured by specific pieces of
equipment. Notes payable as of December 31, 2021 and 2020, consisted of the following:
|
|
2021 |
|
2020 |
Payable
to insurance company; interest only, secured by cash surrender value of life insurance policy; no due date |
|
$ |
158,535 |
|
|
$ |
158,535 |
|
|
|
|
|
|
|
|
|
|
Notes payable to various
finance companies with varying start dates and interest rates; combined monthly payments of $92,601; Interest rates ranging from
0.00% to 14.38% and notes maturing from January 22, 2022 to September 24, 2050; secured by equipment and stock |
|
|
2,308,420 |
|
|
|
3,350,665 |
|
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
| |
| | | |
| | |
Total | |
| 2,466,955 | | |
| 3,509,200 | |
| |
| | | |
| | |
Less
current portion | |
| (777,602) | | |
| (911,265) | |
| |
| | | |
| | |
Long-term
portion | |
$ | 1,689,353 | | |
$ | 2,597,935 | |
From
time to time, the Company’s Chief Executive Officer provides a personal guarantee on certain of the equipment loans above.
Aggregate
future annual maturities of notes payable as of December 31, 2021, are as follows:
Years
ending December 31: | |
|
2022 | |
$ | 777,602 | |
2023 | |
| 746,644 | |
2024 | |
| 573,176 | |
2025 | |
| 265,732 | |
2026 | |
| 103,801 | |
total
| |
$ | 2,466,955 | |
Note
8 – Related-Party Transactions
Related-Party
Note Payable
The
Company has a note payable to the Company’s Chief Executive Officer. Funds were received years ago to fund operations. The note
is interest bearing at 10%
per annum, unsecured and payable upon demand. The balance of the note at December 31, 2021 and 2020 was $0
and $226,659,
respectively. During the years ended December 31, 2021 and 2020, the Company repaid $262,357
and $108,135,
respectively, of this note payable. The note incurred $35,698
and $36,936
in interest expense for the years ended December
31, 2021 and 2020 respectively.
Lease
The
Company leases a building and real property in Chico, California under a lease agreement renewing annually every March from a trust whose
trustee is the Company’s Chief Executive Officer. The lease provides for monthly lease payment of $12,000
per month. Rent expense for the years ended December
31, 2021 and 2020 were $144,000
and $139,600,
respectively.
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Transactions
with Director
Two
separate customers lost financing for purchases of equipment after already receiving the machines, so the Company sold the machines to
the brokerage company of one of the Company’s Directors. The customers are now renting the machines on a rent to own basis and
the Company is purchasing the machines from the brokerage. The Company has two notes payable tied to these transactions that at December
31, 2021 and December 31, 2020, have a combined total due of $109,482
and $168,151
respectively. The brokerage made $42,681
on the transactions. The
notes are secured by the equipment.
The
Company also has one note payable that was brokered through the same Director’s company. The note is secured with equipment and
as of December 31, 2021 and 2020 has a total due of $195,133
and
$744,424,
respectively.
Note
9 – Joint Venture
In
2019, the Company entered into a Joint Venture with one of its long-time collaborators whereby costs and profits are shared equally.
This arrangement was made in order to purchase 30 machines from a closing terminal in Seattle WA for $1,089,000. The machines were titled
in the Company’s name, and accordingly, revenues are costs are recorded in the Company’s financial statements. At December
31, 2021, the Company had repaid $297,000 for equipment sold. During the same time period, the Company also remitted $382,369 in joint
venture profits. The amount due to the collaborator for the years ended December 31, 2021 and 2020 was $142,500 and $439,500, respectively.
Note
10 – Convertible Notes
On
July 20, 2020 and again on September 16, 2020, the Company and Geneva Roth Remark Holdings, Inc., a New York corporation (“Geneva”)
entered into a Securities Purchase Agreement (the “Purchase Agreement”) by which the Geneva purchased and the Company issued
and sold convertible notes of the Company, in the aggregate principal amount of $ (the “Notes”), convertible into
shares of common stock of the Company (the “Common Stock”). The July 20, 2020 note was paid in full on .
The September 16, 2020 note was paid in full on March 19, 2021.
On
January 21, 2021, the Company entered into a securities purchase agreement with Geneva whereby Geneva purchased 103,500 shares of our
Series A Preferred Stock for a purchase price of $103,500. After payment of transaction-related expenses, net proceeds to us were $100,000.
The proceeds were used for working capital. On July 26, 2021, the Company paid $146,616 to pay off the securities purchase agreement
with Geneva in full and the 103,500 shares of Series A Preferred Stock were returned to (and cancelled by) the Company.
On
March 23, 2021 , the Company entered into a securities purchase agreement with Geneva whereby Geneva purchased 78,000 shares of our Series
A Preferred Stock for a purchase price of $78,000. After payment of transaction-related expenses, net proceeds to us were $75,000. The
proceeds were used for working capital. The Series A Preferred Stock earns dividends at a rate of 10% per annum, and dividends at a default
rate of 22%. On September 21, 2021, the Company paid $110,493 to pay off the securities purchase agreement with Geneva in full and the
78,000 shares of Series A Preferred Stock were returned to (and cancelled by) the Company.
All
issuances were exempt from the registration requirements of Section 5 of the Securities Act of 1933 as they did not involve a public
offering under Section 4(a)(2) and were issued as restricted securities as defined in Rule 144 of the Act.
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Note
11 – Commitments and Contingencies
From
time to time, the Company is involved in routine litigation that arises in the ordinary course of business. As of December 31, 2021,
the Company is not involved in any litigation.
See
Note 8 for related party operating lease.
Note
12 – Stockholders’ Equity
The
Company has authorized 5,000,000 shares of $0.001 par value preferred stock, of which 1,000,000 shares have been designated as Series
A Convertible Preferred Stock of which zero shares were issued and outstanding as of December 31, 2021 and 2020.
The
Company has authorized 1,000,000,000 shares of $0.001 par value common stock, of which 14,629,155 and 14,549,155 were issued and outstanding
as of December 31, 2021 and 2020, respectively.
On
April 28, 2021, the Company paid out 80,000
fully vested shares
of the Company’s Common Stock as final payment per the contract between the Company and M Vest LLC, an SEC registered, FINRA member
broker-dealer for services. The shares of Common Stock have and the same rights afforded other holders of the Company’s Common
Stock.
Note
13 – Revenues
During
the years ended December 31, 2021 and 2020, revenues and costs related to domestic and foreign sales of equipment are as follows:
| |
2021 | |
2020 |
| |
Domestic | |
Export | |
Domestic | |
Export |
Equipment
Sales | |
$ | 22,253,695 | | |
$ | -0- | | |
$ | 9,665,607 | | |
$ | -0- | |
Less
Cost of Sales | |
| (18,878,245 | ) | |
| -0- | | |
| (9,566,702 | ) | |
| -0- | |
Gross
profit | |
$ | 3,375,450 | | |
$ | -0- | | |
$ | 98,905 | | |
$ | -0- | |
During
the years ended December 31, 2021 and 2020, there were no foreign rentals of equipment.
The
Company provides equipment for rental on a month-to-month basis and under terms which exceed one year. Future annual estimated rental
revenues as of December 31, 2021 are as follows:
Years ending
December 31: |
2022 | |
$ | 1,251,457 | |
2023 | |
| 832,957 | |
2024 | |
| 414,457 | |
| |
$ | 2,498,871 | |
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
Note
14 – Income Taxes
Income
tax expense (benefit) reflected in the statements of operations consisted of the following for the years ended December 31, 2021 and
2020:
|
|
2021 |
|
2020 |
Current
tax expense: |
|
|
|
|
|
|
|
|
Federal |
|
$ |
87,609 |
|
|
$ |
0 |
|
State |
|
|
209,224 |
|
|
|
800 |
|
Total
current tax expense |
|
|
296,833 |
|
|
|
800 |
|
Deferred
tax expense (benefit): |
|
|
|
|
|
|
|
|
Federal |
|
|
451,759 |
|
|
|
(313,987 |
) |
State |
|
|
(1,674 |
) |
|
|
(78,470 |
) |
Total
deferred tax expense (benefit) |
|
|
450,084 |
|
|
|
(392,457 |
) |
Total
tax expense (benefit) |
|
$ |
746,917 |
|
|
$ |
(391,657 |
) |
A
reconciliation of the differences between the effective and statutory income tax rates for years ended December 31,2021 and 2020 is as
follows:
|
|
2021 |
|
|
2020 |
|
|
|
|
Amount |
|
|
Percent |
|
Amount |
|
Percent |
|
Federal
statutory rates |
|
$ |
499,477 |
|
|
21.00% |
|
$ |
(206,254 |
) |
(21.0) |
% |
State
income taxes |
|
|
170,142 |
|
|
7.15% |
|
|
(83,330 |
) |
(8.5 |
)% |
Life
insurance and meals |
|
|
14,552 |
|
|
0.65% |
|
|
(44,324 |
) |
(4.5 |
)% |
True
up |
|
|
62,746 |
|
|
2.64% |
|
|
(57,749 |
) |
(5.9 |
)% |
Income
taxes Effective rate |
|
$ |
746,917 |
|
|
31.44% |
|
$ |
(391,657, |
) |
(39.9 |
)% |
As
of December 31, 2021 and 2020, the significant components of the deferred tax assets and liabilities are summarized below:
|
|
2021 |
|
2020 |
Deferred
tax assets (liabilities) |
|
|
|
|
|
|
|
|
Net
operating loss carryforwards |
|
$ |
51,307 |
|
|
$ |
688,220 |
|
Reserves
and allowances |
|
|
102,789 |
|
|
|
89,400 |
|
Tax
credits and other |
|
|
89,545 |
|
|
|
32,110 |
|
Total
deferred tax assets |
|
|
243,640 |
|
|
|
809,730 |
|
Deferred
tax liability - |
|
|
|
|
|
|
|
|
Depreciation |
|
|
(536,400 |
) |
|
|
(651,606 |
) |
Total
deferred tax liabilities |
|
|
(536,400 |
) |
|
|
(651,606 |
) |
Net
deferred tax asset (liability) |
|
$ |
(292,760 |
) |
|
$ |
158,124 |
|
AMERAMEX
INTERNATIONAL, INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 and 2020
The
Company annually conducts an analysis of its tax positions and has concluded that it has no uncertain tax positions as of December 31,
2021 and 2020.
The
Company has approximately $2,213,253
in federal net operating losses that begin
to expire in 2036. As of December 31, 2021, the
Company has no net operating losses for state income tax reporting purposes.
The
2014 to 2019 tax years are still subject to examination by federal and state agencies. We filed amended income tax returns for 2015 and
2016, which are currently under examination by the Internal Revenue Service.
Note
15 – Subsequent Events
On
or about January 28, 2022, the Company entered into a line of credit (flooring plan) with a finance company that provides for borrowing
up to $3,500,000.
The line of credit is secured by the equipment purchased and is interest
free if paid within 180 days from finance date.
After applicable free interest period the line rolls over into a 60-month amortization. Pricing after the interest free period will be
one month Secured Overnight Financing Rate ("SOFR") + 4.00.
On
or about March 14, 2022, the Company began the due diligence process in order to secure a Senior Loan Facility with a finance company that provides for borrowing up to $10,000,000.
The note payable is secured by the equipment purchased and is designed to pay-off the company’s current $6.5
million facility as well as consolidate the company’s
current long-term debt while allowing the Company to purchase inventory for future sales.
The
facility will bear interest at 8.25% plus the SOFR subject to a 0.5% floor. We are currently wrapping up the due diligence process and have received
a 30-day extension from the current facility in order to complete this process and payoff the current facility.