ENDI Corp 10-Q for FY2022 Q3
ENDI Corp. (ENDI)
About this 10-Q
ENDI Corp filed this 10-Q on November 14, 2022, covering the quarter ended September 30, 2022 (FY2022 Q3).
Headline figures
Quarter ended September 30, 2022, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $2.13M
- up 83.6% from $1.16M a year earlier
- Net income
- $319.8K
- down 20.5% from net income of $402.23K a year earlier
- Diluted EPS
- $4,061,267.00
- up 69.2% from $2,400,000.00 a year earlier
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
For the quarterly period ended
or
For the transition period from _______ to _______
Commission File Number
ENDI CORP.
(Exact name of registrant as specified in its charter)
| | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
|
|
|
| | |
| (Address of principal executive offices) | (Zip Code) |
(
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| | ☒ | Smaller reporting company | |
|
|
| Emerging growth company | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
The number of shares outstanding of the issuer’s Class A Common Stock, $0.0001 par value, as of November 10, 2022 is
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS AND INDUSTRY DATA
This Quarterly Report on Form 10-Q, including, without limitation, Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” herein, contains statements that constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the Private Securities Litigation Reform Act of 1995. The words “believe,” “estimate,” “expect,” “intend,” “anticipate,” “plan,” and similar expressions and variations thereof identify certain of such forward-looking statements which speak only as of the dates on which they were made. The forward-looking statements are based on a series of expectations, assumptions, estimates and projections about our company, are not guarantees of future results or performance and involve substantial risks and uncertainty. We may not actually achieve the plans, intentions or expectations disclosed in these forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in these forward-looking statements. Our business and our forward-looking statements involve substantial known and unknown risks and uncertainties, including changes in economic and market conditions, lack of acceptance of our products, maintenance of strategic alliances, and other factors discussed in our filings with the Securities and Exchange Commission (the “SEC”).
All of our forward-looking statements are as of the date of this Quarterly Report on Form 10-Q only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of, or any material adverse change in, one or more of the risk factors or risks and uncertainties referred to in this Quarterly Report on Form 10-Q or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the SEC could materially and adversely affect our business, prospects, financial condition and results of operations. Except as required by law, we do not undertake or plan to update or revise any such forward-looking statements to reflect actual results, changes in plans, assumptions, estimates or projections or other circumstances affecting such forward-looking statements occurring after the date of this Quarterly Report on Form 10-Q, even if such results, changes or circumstances make it clear that any forward-looking information will not be realized. Any public statements or disclosures by us following this Quarterly Report on Form 10-Q that modify or impact any of the forward-looking statements contained in this Quarterly Report on Form 10-Q will be deemed to modify or supersede such statements in this Quarterly Report on Form 10-Q.
This Quarterly Report on Form 10-Q may include market data and certain industry data and forecasts, which we may obtain from internal company surveys, market research, consultant surveys, publicly available information, reports of governmental agencies and industry publications, articles and surveys. Industry surveys, publications, consultant surveys and forecasts generally state that the information contained therein has been obtained from sources believed to be reliable, but the accuracy and completeness of such information is not guaranteed. While we believe that such studies and publications are reliable, we have not independently verified market and industry data from third-party sources.
EXPLANATORY NOTE
ENDI Corp. was incorporated in Delaware on December 23, 2021. On August 11, 2022 (the “Closing Date”), the Company (as defined herein) successfully completed its mergers (the “Mergers”) pursuant to that certain Agreement and Plan of Merger dated December 29, 2021 (as amended, the “Merger Agreement”) by and among the Company, Enterprise Diversified, Inc. (“Enterprise Diversified”), Zelda Merger Sub 1, Inc., Zelda Merger Sub 2, LLC, CrossingBridge Advisors, LLC (“CrossingBridge” or “CBA”) and Cohanzick Management, LLC. As a result of the Mergers, Enterprise Diversified and CrossingBridge merged with wholly owned subsidiaries of the Company and now operate as wholly owned subsidiaries of the Company. The Company is the successor registrant to Enterprise Diversified’s SEC registration and OTC listing effective as of the consummation of the Mergers. The reporting periods covered by this Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2022, reflect the standalone business of CrossingBridge prior to the consummation of the Mergers on the Closing Date, and reflect the consolidated business of CrossingBridge and Enterprise Diversified for the post-Merger period from August 12, 2022, through September 30, 2022. Unless the context otherwise requires, and when used in this Quarterly Report on Form 10-Q, the “Company,” “ENDI,” “we,” “our,” or “us” refers to ENDI Corp. and its subsidiaries as of and after August 11, 2022, and to CrossingBridge for the periods up to August 11, 2022, due to the determination that CrossingBridge represents the accounting acquiror.
On the Closing Date, Enterprise Diversified and CrossingBridge became wholly owned subsidiaries of ENDI Corp. as a result of the Mergers (collectively with the other transactions described in the Merger Agreement, the “Business Combination”). The Business Combination is accounted for as a reverse merger business combination using the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations, with CrossingBridge representing the accounting acquiror. Following Financial Accounting Standards Board guidance related to the accounting for reverse acquisitions, CrossingBridge’s historical carve-out financial statements replaced the Company’s, the successor registrant to Enterprise Diversified, historical financial statements. Accordingly, the capital structure, and per share amounts presented in CrossingBridge’s historical carve-out financial statements for the periods prior to the Closing Date have been recast to reflect the capital activity in accordance with the Merger Agreement. CrossingBridge’s historical carve-out financial statements as of and for the three- and nine-month periods ended September 30, 2021, and as of and for the year ended December 31, 2021, reflecting the recasting, are included as part of the condensed consolidated financial statements presented on this Quarterly Report on Form 10-Q.
The CrossingBridge carve-out for activity prior to the Closing Date, including the period from January 1, 2022, to August 11, 2022, the year ended December 31, 2021, and the three- and nine-month periods ended September 30, 2021, is part of the Cohanzick Management, LLC financial statements. Prior to the consummation of the Mergers, CrossingBridge was a 100%, wholly owned subsidiary of Cohanzick Management, LLC. The historical carve-out financial statements of CrossingBridge reflect the assets, liabilities, revenue, and expenses directly attributable to CrossingBridge, as well as allocations deemed reasonable by management, to present the financial position, statements of operations, statements of changes in stockholders’ equity, and statements of cash flows of CrossingBridge on a stand-alone basis and do not necessarily reflect the financial position, statements of operations, statements of changes in stockholders’ equity, and statements of cash flows of CrossingBridge in the future or what they would have been had CrossingBridge been a separate, stand-alone entity during the periods presented that include activity prior to the Closing Date.
| Financial Statements |
and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
| September 30, 2022 (unaudited) | December 31, 2021 | |||||||
| Assets | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Investments in securities, at fair value | ||||||||
| Accounts receivable, net | ||||||||
| Prepaids | ||||||||
| Notes receivable | ||||||||
| Other current assets | ||||||||
| Total current assets | ||||||||
| Long-term Assets | ||||||||
| Goodwill | ||||||||
| Intangible assets, net | ||||||||
| Property and equipment, net | ||||||||
| Investment in private company, at cost | ||||||||
| Due from affiliate | ||||||||
| Deferred tax assets, net | ||||||||
| Total long-term assets | ||||||||
| Total assets | $ | $ | ||||||
| Liabilities and Stockholders' Equity | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | $ | $ | ||||||
| Accrued compensation | ||||||||
| Accrued expenses | ||||||||
| Deferred revenue | ||||||||
| Other current liabilities | ||||||||
| Total current liabilities | ||||||||
| Long-term Liabilities | ||||||||
| Due to affiliate | ||||||||
| Class W-1 Warrant and Redeemable Class B Common Stock | ||||||||
| Total long-term liabilities | ||||||||
| Total liabilities | ||||||||
| Stockholders' Equity | ||||||||
| Preferred stock, $ par value, and shares authorized; issued | ||||||||
| Class A common stock, $ par value, and shares authorized; and shares issued and outstanding | ||||||||
| Additional paid-in capital | ||||||||
| Retained earnings (deficit) | ( | ) | ||||||
| Total stockholders' equity | ||||||||
| Total liabilities and stockholders' equity | $ | $ | ||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
and Subsidiaries
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30 | September 30 | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Revenues | ||||||||||||||||
| Revenues - CrossingBridge | $ | $ | $ | $ | ||||||||||||
| Revenues - Willow Oak | ||||||||||||||||
| Revenues - internet | ||||||||||||||||
| Total revenues | ||||||||||||||||
| Cost of Revenues | ||||||||||||||||
| Cost of revenues - internet | ||||||||||||||||
| Total cost of revenues | ||||||||||||||||
| Gross Profit | ||||||||||||||||
| Gross profit - CrossingBridge | ||||||||||||||||
| Gross profit - Willow Oak | ||||||||||||||||
| Gross profit - internet | ||||||||||||||||
| Total gross profit | ||||||||||||||||
| Operating Expenses | ||||||||||||||||
| Compensation and benefits | ||||||||||||||||
| Stock compensation expenses | ||||||||||||||||
| Computer expenses | ||||||||||||||||
| Insurance | ||||||||||||||||
| Fund distribution, custody, and administrative expenses | ||||||||||||||||
| Professional fees | ||||||||||||||||
| Research | ||||||||||||||||
| Travel and entertainment | ||||||||||||||||
| Transaction expenses | ||||||||||||||||
| Other operating expenses | ||||||||||||||||
| Total operating expenses | ||||||||||||||||
| Income (loss) from operations before income taxes | ( | ) | ||||||||||||||
| Other Income (Expenses) | ||||||||||||||||
| W-1 Warrant mark-to-market | ||||||||||||||||
| Interest income | ||||||||||||||||
| Dividend income | ||||||||||||||||
| Realized losses on investments | ( | ) | ( | ) | ||||||||||||
| Unrealized gains (losses) on investments | ( | ) | ||||||||||||||
| Other expenses, net | ( | ) | ( | ) | ||||||||||||
| Total other income | ||||||||||||||||
| Income tax benefit (expense) | ||||||||||||||||
| Net income | $ | $ | $ | $ | ||||||||||||
| Net income per share, basic and diluted | $ | $ | $ | $ | ||||||||||||
| Weighted average number of shares, basic and diluted | ||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
and Subsidiaries
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
| Common Stock | Amount | Additional Paid-in Capital | Retained Earnings | Total Stockholders' Equity | ||||||||||||||||
| Balance December 31, 2021 | $ | $ | $ | $ | ||||||||||||||||
| Net income | - | |||||||||||||||||||
| Balance March 31, 2022 | ||||||||||||||||||||
| Net income | - | |||||||||||||||||||
| Balance June 30, 2022 | ||||||||||||||||||||
| Net income | - | - | - | 319,795 | 319,795 | |||||||||||||||
| Distribution | - | - | - | (2,809,578 | ) | (2,809,578 | ) | |||||||||||||
| Stock issued pursuant to Merger Agreement | ||||||||||||||||||||
| Additional stock purchased pursuant to Merger Agreement | ||||||||||||||||||||
| Stock based compensation | - | |||||||||||||||||||
| Balance September 30, 2022 | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Common Stock | Amount | Additional Paid-in Capital | Retained Earnings | Total Stockholders' Equity | ||||||||||||||||
| Balance December 31, 2020 | $ | $ | $ | $ | ||||||||||||||||
| Net income | - | |||||||||||||||||||
| Balance March 31, 2021 | ||||||||||||||||||||
| Net income | - | |||||||||||||||||||
| Distribution | - | ( | ) | ( | ) | |||||||||||||||
| Balance June 30, 2021 | ||||||||||||||||||||
| Net income | - | |||||||||||||||||||
| Distribution | - | ( | ) | ( | ) | |||||||||||||||
| Balance September 30, 2021 | $ | $ | $ | $ | ||||||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
and Subsidiaries
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine Months Ended September 30, 2022 and 2021
| 2022 | 2021 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | $ | ||||||
| Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||
| Other income from W-1 Warrant mark-to-market | ( | ) | ||||||
| Stock based compensation | ||||||||
| Amortization and depreciation | ||||||||
| (Increase) decrease in: | ||||||||
| Accounts receivable | ( | ) | ( | ) | ||||
| Prepaids | ( | ) | ||||||
| Other current assets | ||||||||
| Deferred tax assets, net | ( | ) | ||||||
| Increase (decrease) in: | ||||||||
| Accounts payable | ||||||||
| Accrued compensation | ||||||||
| Accrued expenses | ( | ) | ||||||
| Deferred revenue | ( | ) | ||||||
| Other current liabilities | ||||||||
| Net cash provided by operating activities | ||||||||
| Cash flows from investing activities: | ||||||||
| Cash from Business Combination | ||||||||
| Increase in investments | ( | ) | ( | ) | ||||
| Investment in private company | ( | ) | ||||||
| Decrease in dividend receivable | ||||||||
| Net cash provided by (used in) investing activities | ( | ) | ||||||
| Cash flows used in financing activities: | ||||||||
| Distributions paid | ( | ) | ( | ) | ||||
| Issuance of Class A common stock | ||||||||
| (Decrease) Increase in due to affiliate | ( | ) | ||||||
| (Increase) Decrease in due from affiliate | ( | ) | ||||||
| Net cash used in financing activities | ( | ) | ( | ) | ||||
| Net increase (decrease) in cash | ( | ) | ||||||
| Cash and cash equivalents at beginning of the period - January 1 | ||||||||
| Cash and cash equivalents at end of the period - September 30 | $ | $ | ||||||
| Non-cash and other supplemental information: | ||||||||
| Consulting services received in lieu of cash receipts | $ | $ | ||||||
| Cash paid for interest | $ | $ | ||||||
| Income taxes paid | $ | $ | ||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
and Subsidiaries
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
Organization and Lines of Business
ENDI Corp. was incorporated in Delaware on December 23, 2021. On August 11, 2022 (the “Closing Date”), the Company (as defined herein) successfully completed its mergers (the “Mergers”) pursuant to that certain Agreement and Plan of Merger dated December 29, 2021 (as amended, the “Merger Agreement”) by and among the Company, Enterprise Diversified, Inc. (“Enterprise Diversified”), Zelda Merger Sub 1, Inc., Zelda Merger Sub 2, LLC, CrossingBridge Advisors, LLC (“CrossingBridge” or “CBA”) and Cohanzick Management, LLC. On the Closing Date, Enterprise Diversified and CrossingBridge became wholly owned subsidiaries of ENDI Corp. as a result of the Mergers. Pursuant to the Merger Agreement, Enterprise Diversified and CrossingBridge merged with wholly owned subsidiaries of the Company. The Company is the successor registrant to Enterprise Diversified’s Securities and Exchange Commission (“SEC”) registration and OTC listing effective as of the consummation of the Mergers. The Business Combination is accounted for as a reverse merger business combination using the acquisition method of accounting in accordance with Accounting Standards Codification 805, Business Combinations, with CrossingBridge representing the accounting acquiror. The reporting periods covered by the Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2022, reflect the standalone business of CrossingBridge prior to the consummation of the Mergers on August 11, 2022, and reflect the consolidated business of CrossingBridge and Enterprise Diversified for the post-Merger period from August 12, 2022, through September 30, 2022. Unless the context otherwise requires, and when used herein, the “Company,” “ENDI,” “we,” “our,” or “us” refers to ENDI Corp. and its subsidiaries as of and after August 11, 2022, and to CrossingBridge for the periods up to August 11, 2022, due to the determination that CrossingBridge represents the accounting acquiror.
Prior to the Closing Date, the Company operated through a reportable segment, CrossingBridge Operations. Beginning on August 12, 2022, and continuing through the period ended September 30, 2022, the post-Merger period, the Company operated through
CrossingBridge Operations
CBA was formed as a limited liability company on December 23, 2016, under the laws of the State of Delaware. CBA derives its revenue and net income from investment advisory services. CBA is a registered investment adviser under the Investment Advisers Act of 1940, as amended (the “1940 Act”). CBA provides investment advisory services to investment companies (including mutual funds and exchange-traded funds) registered under the 1940 Act, both as an adviser and a sub-adviser.
CBA advises three SEC registered mutual funds and one ETF, and sub-advises two mutual funds. Two of the advised mutual funds and the ETF were launched during the year ended December 31, 2021. As of September 30, 2022, the assets under management for CBA, including advised and sub-advised funds, were in excess of $
Asset Management Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its Willow Oak operations business through its wholly owned subsidiaries, Willow Oak Asset Management, LLC (“Willow Oak”), Willow Oak Capital Management, LLC, Willow Oak Asset Management Affiliate Management Services, LLC (“Willow Oak AMS”) and Willow Oak Asset Management Fund Management Services, LLC (“Willow Oak FMS”).
Willow Oak is an asset management platform focused on growing and enhancing the alternative investment landscape. Willow Oak seeks partnerships with alternative investment managers in the early stages of growth in order to build a network of unique investment opportunities for investors and scalable, professional operations for managers. Willow Oak offers affiliated managers strategic consulting, operational support, and growth opportunities through minority partnerships and other bespoke relationships. Affiliations to date include consulting, fund launching, investor relations, and fund management administrative support. The Company intends to actively expand its Willow Oak platform with additional offerings that enhance the value of the Willow Oak platform to managers and funds across the investing community.
Internet Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its internet operations segment through Sitestar.net, a wholly owned subsidiary that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, third-party software as a reseller, and various ancillary services. Sitestar.net provides services to customers in the United States and Canada.
Other Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its other operations segment which includes nonrecurring or one-time strategic funding or similar activity and other corporate operations that are not considered to be one of the Company’s primary lines of business. Below are the main recent activities comprising other operations. Additional investment activity that is not specifically mentioned below is included in the accompanying condensed consolidated financial statements.
eBuild Ventures, LLC
Pursuant to the Merger Agreement, the Company was transferred the interests of eBuild Ventures, LLC (“eBuild”) on August 11, 2022. eBuild operates primarily to acquire or provide growth equity to consumer product businesses in the digital or brick and mortar marketplaces. On September 8, 2022, through eBuild, the Company made a capital contribution of $
Through eBuild, the Company also operates SPACinformer.com (“SPACinformer”), an electronic newsletter service focusing primarily on the aggregation and distribution of publicly-available special purpose acquisition company (“SPAC”) data, news, and analytics. During the three-month period ended September 30, 2022, SPACinformer did not contribute material revenue or expenses to eBuild under the other operations segment.
Financing Arrangement Regarding Triad Guaranty, Inc.
In August 2017, Enterprise Diversified entered into an agreement with several independent third parties to provide debtor-in-possession financing to an unaffiliated third party, Triad Guaranty, Inc., through Triad DIP Investors, LLC. Triad Guaranty, Inc. exited bankruptcy in April 2018, and Enterprise Diversified subsequently entered into an amended and restated promissory note. As of September 30, 2022, Enterprise Diversified reported $
Corporate Operations
Corporate operations include any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company. Additionally, during the quarterly period ended September 30, 2022, through Enterprise Diversified, Inc. under the other operations segment, the Company invested a total of $
Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries, and those entities in which it otherwise has a controlling financial interest as of and for the periods ended September 30, 2022, including: CrossingBridge Advisors, LLC, and for the post-Merger period beginning on August 12, 2022, Enterprise Diversified, Inc., Willow Oak Asset Management, LLC, Willow Oak Capital Management, LLC, Willow Oak Asset Management Affiliate Management Services, LLC, Willow Oak Asset Management Fund Management Services, LLC, Bonhoeffer Capital Management, LLC, Sitestar.net, Inc., and eBuild Ventures, LLC.
All intercompany accounts and transactions have been eliminated in consolidation.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying interim condensed consolidated financial statements are unaudited. These unaudited interim condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) for interim financial information. Accordingly, they do not include all the information and footnotes required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements. The December 31, 2021 balance sheet included herein was derived from audited carve-out financial statements as of that date. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant to instructions, rules, and regulations prescribed by the SEC. We believe that the disclosures provided herein are adequate to make the information presented not misleading when these unaudited interim condensed consolidated financial statements are read in conjunction with the audited carve-out financial statements and notes previously filed in our Registration Statement on Form S-4 initially filed with the SEC on February 3, 2022, as subsequently amended and declared effective by the SEC on July 14, 2022. In the opinion of management, the unaudited interim condensed consolidated financial statements reflect all the adjustments (consisting of normal recurring adjustments) necessary to state fairly the Company’s financial position as of September 30, 2022, and the results of operations for the three and nine months ended September 30, 2022 and 2021.
The CrossingBridge Advisors, LLC carve-out for activity prior to the Closing Date, including the period from January 1, 2022 to August 11, 2022, the year ended December 31, 2021, and the three- and nine-month periods ended September 30, 2021, is part of the Cohanzick Management, LLC financial statements. Prior to the consummation of the Mergers, CrossingBridge Advisors, LLC was a 100%, wholly owned subsidiary of Cohanzick Management, LLC. The historical financial carve-out statements of CBA reflect the assets, liabilities, revenue, and expenses directly attributable to CBA, as well as allocations deemed reasonable by management, to present the financial position, statements of operations, statements of changes in stockholders’ equity, and statements of cash flows of CBA on a stand-alone basis and do not necessarily reflect the financial position, statements of operations, statements of changes in stockholders’ equity, and statements of cash flows of CBA in the future or what they would have been had CBA been a separate, stand-alone entity during the periods presented that include activity prior to the Closing Date.
Use of Estimates
In accordance with GAAP, the preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period.
On an ongoing basis, management evaluates its estimates and judgments, including, among other items, those related to fair value of investments, revenue recognition, accrued expenses, financing operations, fair value of goodwill, fixed asset lives and impairment, lease right-of-use assets and impairment, deferred tax assets, liabilities and valuation allowance, other assets, the present value of lease liabilities, and contingencies and litigation. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions and conditions. These accounting policies are described at relevant sections in the notes to the condensed consolidated financial statements.
Concentration of Credit Risk
Financial instruments, which potentially subject the Company to concentrations of credit risk, consist of cash, cash equivalents, accounts receivable, and notes receivable. The Company places its cash with high-quality financial institutions and, at times, exceeds the FDIC and CDIC insurance limit. The Company extends credit based on an evaluation of customers’ financial condition, generally without collateral. Exposure to losses on receivables is principally dependent on each customer’s financial condition. The Company monitors its exposure for credit losses and maintains allowances for anticipated losses.
Cash and Cash Equivalents
For purposes of the statements of cash flows, the Company defines cash equivalents as all highly liquid instruments purchased with a maturity and/or liquidation option of three months or less.
Investments
The Company holds various investments through its other operations segment. Investments are typically remeasured to fair value on a recurring basis. Certain assets held through the other operations segment do not have a readily determinable value as these investments are either not publicly traded, do not have published sales records, or do not routinely make current financial information available. Assets that do not have a readily determinable value are remeasured when additional valuation inputs become observable. See Note 5 for more information.
Accounts Receivable
The Company’s CrossingBridge operations segment records receivable amounts for management fee shares earned on a monthly basis. Management fee shares are calculated and collected on a monthly basis. The Company historically has had no collection issues with management fee shares and the overall possibility for non-collection is extremely low. For these reasons, management has determined that it is not necessary to record an allowance against these receivables.
The Company’s Willow Oak operations segment records receivable amounts for management fee shares and fund management services revenue earned on a monthly basis. Management fee shares and fund management services fees are calculated and collected on either a monthly or quarterly basis as dictated by the respective partnership agreement. The Company historically has had no collection issues with management fee shares and fund management receivables and the overall possibility for non-collection is extremely low. For these reasons, management has determined that it is not necessary to record an allowance against these receivables.
The Company’s Willow Oak operations segment also records receivable amounts for performance fee shares earned on an annual basis. Performance fee shares are dependent upon exceeding specified relative or absolute investment return thresholds, which vary by affiliate relationship, and typically include annual measurement periods. The Company historically has had no collection issues with performance fee shares and the overall possibility for non-collection is extremely low. For these reasons, management has determined that it is not necessary to record an allowance against these receivables.
The Company grants credit in the form of unsecured accounts receivable to its customers through its internet operations segment. The estimate of the allowance for doubtful accounts, which is the recorded allowance for doubtful accounts and bad debt expense, is based on management’s assessment of current economic conditions and historical collection experience with each customer. Specific customer receivables are considered past due when they are outstanding beyond their contractual terms and are written off from the allowance for doubtful accounts when an account or invoice is individually determined to be uncollectible. The internet operations segment attempts to reduce the risk of non-collection by including a late-payment fee and a manual-processing-payment fee to customer accounts. Receivables more than 90 days past due are no longer included in accounts receivable and are turned over to a collection agency. Accounts receivable more than 30 days are considered past due.
As of September 30, 2022, and December 31, 2021, allowances offsetting gross accounts receivable on the accompanying condensed consolidated balance sheets totaled $
Notes Receivable
The Company does not routinely issue notes receivable in the ordinary course of business, but when a business opportunity arises, a subsidiary may issue a note if it appears to be favorable to the Company. Notes receivable are recorded at their principal amount and interest is accrued quarterly based on the applicable interest rate. The Company makes an assessment of the ultimate collectability of each note receivable on an annual basis based upon the financial condition of the borrower.
Property and Equipment
Property and equipment are recorded at cost. Expenditures for maintenance and repairs are charged to operations as incurred, while renewals and betterments are capitalized. Gains and losses on disposals are included in the results of operations. Depreciation is computed using the straight-line method based on the estimated useful lives for each of the following asset classifications:
| Furniture and fixtures (in years) | ||||
| Equipment (in years) |
The Company evaluates at each balance sheet date whether events and circumstances have occurred that indicate possible impairment. If there are indications of impairment, then the Company uses estimated future undiscounted cash flows of the related asset or asset grouping over the remaining life in measuring whether the assets are recoverable. In the event such cash flows are not expected to be sufficient to recover the recorded asset values, the assets are written down to their estimated fair value. Property and equipment to be disposed are reported at the lower of carrying amount or fair value of the asset less cost to sell.
Goodwill and Other Intangible Assets
Goodwill is the excess of the purchase price over the fair value of identifiable net assets acquired in business combinations accounted for under the acquisition method of accounting. The Company tests its goodwill annually as of December 31, or more often if events and circumstances indicate that those assets might not be recoverable.
Impairment testing of goodwill is required at the reporting-unit level (operating segment or one level below operating segment). The impairment test involves calculating the impairment of goodwill based solely on the excess of the carrying value of the reporting unit over the fair value of the reporting unit. Prior to performing the impairment test, the Company may make a qualitative assessment of the likelihood of goodwill impairment to determine whether a detailed quantitative analysis is required. The Company estimates the fair value of its reporting units using discounted expected future cash flows.
Intangible assets (other than goodwill) consist of customer relationships, trade names, and domain names held under the Willow Oak and internet operations segments. The Company owns
Amortization expenses on intangible assets during the three- and nine-month periods ended September 30, 2022 totaled $
W-1 Warrant and Redeemable Class B Common Stock
Pursuant to the Merger Agreement, the Company issued
Accrued Compensation
Accrued compensation represents performance-based bonuses that have not yet been paid. Bonuses are subjective and are based on numerous factors including, but not limited to, individual performance, the underlying funds’ performance, and profitability of the firm, as well as the consideration of future outlook. Accrued bonus amounts can fluctuate due to a future perceived change in any one or more of these factors. Additionally, differences between historical, current, and future personnel allocations could significantly impact the comparability of bonus expenses period over period.
Other Accrued Expenses
Other accrued expenses represent incurred but not-yet-paid expenses from payroll accruals, professional fees, and other accrued taxes.
Leases
The Company records right-of-use assets and lease liabilities arising from both financing and operating leases that contain terms extending longer than one year. The Company does not recognize right-of-use assets or lease liabilities for short-term leases (those with original terms of 12 months or less). In making our determinations, the Company combines lease and non-lease elements of our leases.
Concentration of Revenue
CBA is the adviser to four regulated investment companies under the CrossingBridge Family of Funds. The advised funds are the CrossingBridge Low Duration High Yield Fund, CrossingBridge Ultra-Short Duration Fund, CrossingBridge Responsible Credit Fund, and the CrossingBridge Pre- Merger SPAC ETF. The combined assets under management (“AUM”) for these advised funds was $
CBA fee revenues earned from advised funds, sub-advised funds, and service agreements for the three- and nine-month periods ended September 30, 2022 and 2021 included in the accompanying condensed consolidated statements of operations are detailed below:
| Three-Month Period Ended September 30 | Nine-Month Period Ended September 30 | |||||||||||||||
| CrossingBridge Operations Revenue | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Advised fund fee revenue | $ | $ | $ | $ | ||||||||||||
| Sub-advised fund fee revenue | ||||||||||||||||
| Service fee revenue | ||||||||||||||||
| Total fee revenue | $ | $ | $ | $ | ||||||||||||
If CBA were to lose a significant amount of AUM, the Company’s revenue would also decrease.
Revenue Recognition
CrossingBridge Operations Revenue
Management fee shares earned through the CrossingBridge operations segment are recorded on a monthly basis and are included in revenue on the accompanying unaudited condensed consolidated statements of operations. The Company has performed an assessment of its revenue contracts under the CrossingBridge operations segment and has not identified any contract assets or liabilities.
Willow Oak Operations Revenue
Management fee shares and fund management services fees earned through the Willow Oak operations segment are recorded on a monthly basis and are included in revenue on the accompanying unaudited condensed consolidated statements of operations. Performance fee shares are dependent upon exceeding specified relative or absolute investment return thresholds, which vary by affiliate relationship, and typically include annual measurement periods. Performance fee shares are recognized only when it is determined that there is no longer potential for significant reversal, such as when a fund’s performance exceeds a contractual threshold at the end of a specified measurement period. Consequently, a portion of the performance fee shares recognized may be partially or wholly related to services performed in prior periods. The Company has performed an assessment of its revenue contracts under the Willow Oak operations segment and has not identified any contract assets or liabilities.
A summary of revenue earned through Willow Oak operations during the post-Merger period from August 12, 2022 through September 30, 2022 and included on the accompanying unaudited condensed consolidated statements of operations for the three- and nine-month periods ended September 30, 2022 are detailed below:
| Three-Month Period Ended September 30 | Nine-Month Period Ended September 30 | |||||||
| Willow Oak Operations Revenue | 2022 | 2022 | ||||||
| Management fee revenue | $ | $ | ||||||
| Fund management services revenue | ||||||||
| Performance fee revenue | ||||||||
| Total revenue | $ | $ | ||||||
Internet Operations Revenue
The Company generates revenue in its internet operations segment from consumer and business-grade internet access, wholesale managed modem services for downstream internet service providers, web hosting, third-party software as a reseller, and various ancillary services in the United States and Canada. Services include narrow-band (dial-up and ISDN) and broadband services (DSL, fiber-optic, and wireless), web hosting, and additional related services to consumers and businesses. Customers may also subscribe to web hosting plans to include email access and storage. Customer contracts through the internet operations segment can be structured as monthly or annual contracts. Under annual contracts, the subscriber pays a one-time annual fee, which is recognized as revenue ratably over the life of the contract. Under monthly contracts, the subscriber is billed monthly and revenue is recognized for the period to which the service relates. Domain name registration revenue is recognized at the point of registration. Sales of hardware are recognized as revenue upon delivery and acceptance of the product by the customer. Sales are adjusted for any returns or allowances. Management has concluded that the nature of the performance obligation is cyclical with a very low possibility for nonperformance. Contract liabilities (deferred revenue) are recognized in the amount of collections received in advance of services to be performed. No contract assets are recognized or incurred.
Deferred Revenue
Deferred revenue represents collections from customers in advance of internet services to be performed. Revenue is recognized in the period service is provided. Total deferred revenue recorded under the internet operations segment as of September 30, 2022 was $
Income Taxes
Income taxes for ENDI Corp. are accounted for under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax benefits or consequences of events that have been included in the condensed consolidated financial statements. Under this method, deferred tax assets and liabilities are determined on the basis of the differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. 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, inclusive of the recent tax reform act. ENDI Corp. filed its first tax return for the year ended December 31, 2021, which is open to potential IRS examination for three years.
As of September 30, 2022, the Company reported $
In as much as CBA had a single member prior to the Closing Date, it had historically been treated as a disregarded entity for income tax purposes. Consequently, Federal and state income taxes have not been provided for periods prior to the Closing Date as its single member was taxed directly on CBA’s earnings. During 2021, CBA’s historical single member made a pass-through entity tax (“PTET”) election with New York State. The PTET is an optional tax that partnerships or New York S corporations may annually elect to pay on certain income for tax years beginning on or after January 1, 2021. If an eligible partnership or New York S corporation elects to pay the PTET, its partners, members, or shareholders subject to personal income tax may be eligible for a PTET credit on their New York State income tax returns. CBA’s carve-out piece of the 2021 PTET election made by CBA’s historical single member was $
During the three- and nine-month periods ended September 30, 2022, the Company reported of income tax benefit as a result of the change in net deferred tax assets. As noted above, due to CBA’s disregarded status for periods prior to the Closing Date, comparable income tax expenses existed for the three- and nine-month periods ended September 30, 2021.
Income (Loss) Per Share
Basic income (loss) per share is computed by dividing net loss available to common stockholders by the weighted average number of shares of common stock outstanding during the period.
In periods of net loss, diluted loss per share is calculated similarly to basic loss per share because the impact of all potentially dilutive common shares is anti-dilutive. In periods of net income, diluted earnings per share is computed using the more dilutive of the “two-class method” or the “treasury method.” Dilutive earnings per share under the “two-class method” is calculated by dividing net income available to common stockholders as adjusted for the participating securities, by the weighted-average number of shares outstanding plus the dilutive impact of all other potentially dilutive common shares, consisting primarily of common shares underlying common stock equity incentives. Dilutive earnings per share under the “treasury method” is calculated by dividing net income available to common stockholders by the weighted-average number of shares outstanding plus the dilutive impact of all potentially dilutive common shares, consisting primarily of common shares underlying common stock equity incentives.
The number of potentially dilutive shares for the three- and nine-month periods ended September 30, 2022, consisting of the Class W-1 and W-2 Warrants issued pursuant to the Merger Agreement, was
Recently Issued Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments - Credit Losses” (Topic 326). The guidance eliminates the probable initial recognition threshold that was previously required prior to recognizing a credit loss on financial instruments. The credit loss estimate should now reflect an entity’s current estimate of all future expected credit losses. Under the previous guidance, an entity only considered past events and current conditions. In April 2019, the FASB further clarified the scope of the credit losses standard and addressed issues related to accrued interest receivable balances, recoveries, variable interest rates, and prepayments. In May 2019, the FASB issued further guidance to provide entities with an option to irrevocably elect the fair value option applied on an instrument-by-instrument basis for eligible financial instruments. In November 2019, the FASB issued further guidance on expected recoveries for purchased financial assets with credit deterioration, and transition refiled for troubled debt restructurings, disclosures related to accrued interest receivables, and financial assets secured by collateral maintenance provisions. The guidance is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The adoption of certain amendments of this guidance must be applied on a modified retrospective basis and the adoption of the remaining amendments must be applied on a prospective basis. The Company currently expects that the adoption of this guidance may change the way we assess the collectability of our receivables and recoverability of other financial instruments. The Company will adopt this guidance as of January 1, 2023. The adoption of this guidance is not expected to have a material impact on our condensed consolidated financial statements.
In October 2021, the FASB issued ASU 2021-08, “Accounting for Contract Assets and Contract Liabilities from Contracts with Customers” (Topic 805). This update provided that an acquiror no longer records deferred revenue of the acquiree based on its acquisition date fair value. Rather, the acquiror accounts for contract assets and liabilities in accordance with Accounting Standards Codification (“ASC”) 606 as if it had originated the contract (i.e., continue to account for such assets and liabilities as has historically been done by the acquiree in accordance with ASC 606). This new guidance is required to be adopted by public entities in years beginning after December 15, 2022 on a prospective basis. Early adoption is permitted. The Company has adopted this guidance as of December 31, 2021. The adoption of this guidance did not have a material impact on our condensed consolidated financial statements.
The Company does not believe that any other recently issued effective standards, or standards issued but not yet effective, if adopted, would have a material effect on the accompanying condensed consolidated financial statements.
NOTE 3. RELATED PARTY TRANSACTIONS
CrossingBridge Advisors, LLC
Historical Shared Expenses Prior to Consummation of the Merger
The Company, through CrossingBridge Advisors, LLC, and its majority shareholder, Cohanzick Management, LLC (“Cohanzick”), the historical sole member of CBA that is majority owned by the Company’s CEO and director, David Sherman, shared certain staff, office facilities, and administrative services. The parties involved had agreed to allocate these expenses based on the AUM of each party for activity occurring prior to the consummation of the Merger. These allocated expenses are reported under the CrossingBridge operations segment in the accompanying condensed consolidated statements of operations in the categories for which the utilization of services relates. A summary of the expenses allocated from Cohanzick for the three- and nine-month periods ended September 30, 2022 and 2021 are noted below:
| Three-Month Period Ended September 30 | Nine-Month Period Ended September 30 | |||||||||||||||
| Cohanzick Management Expense Allocation | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Employee compensation and benefit expenses allocated | $ | $ | $ | $ | ||||||||||||
| Owner compensation and benefit expenses allocated | ||||||||||||||||
| Other allocated expenses | ||||||||||||||||
| Total allocated expenses | $ | $ | $ | $ | ||||||||||||
As of the periods ended September 30, 2022 and December 31, 2021, the due to affiliate balance between CBA and Cohanzick reported on the Company’s accompanying condensed consolidated balance sheets was $
Services Agreement with Cohanzick
Pursuant to the Merger Agreement, the Company, through CrossingBridge Advisors, LLC, and Cohanzick have entered into a services agreement, the initial term of which commenced on the Closing Date and ends on the first anniversary thereof, and will automatically renew for subsequent terms unless either CBA or Cohanzick elects to terminate with 120 days’ prior written notice. Pursuant to the services agreement, CBA will make available to Cohanzick certain of its employees to provide investment advisory, portfolio management and other services to Cohanzick and, through Cohanzick, to Cohanzick’s clients. Any such individuals will be subject to the oversight and control of Cohanzick, and any services so provided to Cohanzick or a client of Cohanzick will be provided by such CBA employees in the capacity of a supervised person of Cohanzick. Cohanzick additionally may use the systems of CBA or its affiliates for its daily operations; provided that appropriate policies, procedures, and other safeguards are established to assure that (a) the books and records of each of CBA and Cohanzick are created and maintained in a manner so as to be clearly separate and distinct from those of the other person and the clients of such person, and (b) confidential client and/or other material non-public information relating to the investment advisory activities of CBA or Cohanzick, as applicable, or other proprietary information regarding either such person or its clients, is safeguarded and maintained for the benefit of such person. As consideration for its services, Cohanzick will pay CBA a quarterly fee equal to
During the three- and nine-month periods ended September 30, 2022, CBA earned $
Willow Oak Asset Management, LLC
Services Agreement with Arquitos
The Company, through Willow Oak Asset Management, LLC, is party to a fund management services agreement with Arquitos Investment Manager, LP, Arquitos Capital Management, LLC, Arquitos Epicus, LP, and Arquitos Capital Offshore Master, Ltd. (collectively “Arquitos”), which are managed by our director, Steven L. Kiel, to provide Arquitos with Willow Oak Fund Management Services (“FMS”) consisting of the following services: investor relations, marketing, administration, legal, accounting and bookkeeping, annual audit coordination, and liaison to third-party service providers. This arrangement includes terms that provide for an exchange of services between Willow Oak and Arquitos. Steven Kiel, through Arquitos, has been contracted to perform ongoing consulting services for the benefit of Willow Oak in the following areas: strategic development, marketing, networking, and fundraising. In addition to the exchange of services, Willow Oak also earns monthly and annual fees as consideration for these services. These terms are in effect until December 31, 2022. During the three- and nine-month periods ended September 30, 2022, the Company earned $
NOTE 4. MERGER AND BUSINESS COMBINATION WITH CROSSINGBRIDGE ADVISORS, LLC AND ENTERPRISE DIVERSIFIED, INC.
Overview
As previously announced on December 29, 2021, the Company entered into the Merger Agreement with Enterprise Diversified, Zelda Merger Sub 1, Inc., a Delaware corporation (“First Merger Sub”), Zelda Merger Sub 2, LLC, a Delaware limited liability company (“Second Merger Sub”), CrossingBridge, a Delaware limited liability company and Cohanzick, a Delaware limited liability company, which was consummated on August 11, 2022.
Pursuant to the terms of the Merger Agreement, Enterprise Diversified merged with First Merger Sub, a wholly owned subsidiary of the Company, with Enterprise Diversified being the surviving entity (the “First Merger”), and CrossingBridge merged with Second Merger Sub, also a wholly owned subsidiary of the Company, with CrossingBridge being the surviving entity. In connection with the Mergers, each share of common stock of Enterprise Diversified was converted into the right to receive one share of Class A common stock, par value $
Pursuant to the Merger Agreement, Enterprise Diversified agreed to reimburse Cohanzick certain fees and expenses, which amount to approximately $
The holders of the Class B Common Stock, voting together as a single class, have the right to designate a number of directors of the Company’s board of directors (rounded up to the nearest whole number) equal to the percentage of the Company’s common shares beneficially owned by the holders of Class B Common Stock and their affiliates at the time of such designation, provided however, that for purposes of this designation right, the holders of the Company’s Class B Common Stock, voting together as a single class, shall have the right to designate not more than a majority of the members of the Company’s board of directors then in office, and, provided further that so long as holders of Class B Common Stock and their affiliates beneficially own at least
The above description of the Merger Agreement and the transactions contemplated therein does not purport to be complete and is qualified in its entirety by reference to the Merger Agreement, which was included as an exhibit to Enterprise Diversified’s Current Report on Form 8-K filed with the SEC on December 29, 2021, as well as the information contained in ENDI’s Current Report on Form 8-K filed with the SEC on August 12, 2022 and on October 24, 2022.
The Business Combination is accounted for as a reverse merger business combination using the acquisition method of accounting in accordance with ASC 805, Business Combinations, with CrossingBridge representing the accounting acquiror. Because the Merger qualifies as a reverse acquisition, and given that CrossingBridge was a private company at the time of the Merger and therefore its value was not readily determinable, the fair value of the Merger consideration was deemed to be equal to the fair value of Enterprise Diversified at the Closing Date. As part of the purchase price allocation, the Company engaged an independent third-party valuation consultant. In determining the total consideration for the ASC 805 analysis, the valuation consultant utilized the volume weighted average price of Enterprise Diversified’s stock from the Merger announcement date, December 30, 2021, through the Closing Date. In doing so, the valuation consultant considered that the Company’s stock was very thinly traded and the float was only approximately
Purchase Price Allocation
The following table summarizes the fair values of assets acquired and liabilities assumed as of the Closing Date:
| Cash | $ | 15,873,598 | ||
| Accounts receivable | ||||
| Note receivable | ||||
| Prepaid expenses | ||||
| Other current assets | ||||
| Fixed assets | ||||
| Intangible assets | ||||
| Goodwill | ||||
| Accounts payable | ( | ) | ||
| Accrued expenses | ( | ) | ||
| Deferred revenue | ( | ) | ||
| Other current liabilities | ( | ) | ||
| Total consideration | $ |
The excess of purchase consideration over the fair value of net tangible and intangible assets acquired was recorded as goodwill, which is primarily attributed to the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized including expected synergies and the assembled workforce in place. The fair values assigned to tangible and intangible assets acquired and liabilities assumed are based on management’s estimates and assumptions and may be subject to change as additional information is received. The primary areas where provisional amounts have been used relate to the fair values of intangible assets acquired, certain tangible assets and liabilities acquired, notes receivable, deferred income tax assets and liabilities, and residual goodwill. As the total amount of residual goodwill remains preliminary, the Company has not yet assigned the residual goodwill amongst its segments. All residual goodwill will be held under the other operations segment until the assignment can be finalized. The Company expects to finalize the valuation as soon as practicable, but not later than one year from the Closing Date.
The following table sets forth the components of identifiable intangible assets acquired and their estimated useful lives as of the Closing Date:
| Intangible Asset | Estimated Fair Value | Estimated Useful Life (in years) | ||||||
| Customer relationships - Sitestar.net | $ | |||||||
| Customer relationships - Willow Oak | $ | |||||||
| Trade Name - Sitestar.net | $ | |||||||
| Trade Name - Willow Oak | $ | |||||||
| Internet Domains - Sitestar.net | $ | |||||||
The estimated fair values of (i) the customer relationships were determined using the multi-period excess earnings method, (ii) the trade names were determined using the relief from royalty income approach, and (iii) the internet domain names were estimated using a market approach. The approaches used to estimate the fair values use significant unobservable inputs including revenue and cash flow forecasts, customer attrition rates, and appropriate discount rates.
Unaudited Pro Forma Information
The unaudited pro forma financial information presented below summarizes the combined results of operations for the Company as though the Merger was completed on January 1, 2021.
The unaudited pro forma financial information for all periods presented includes, among other items, amortization charges from acquired intangible assets, retention and other compensation expenses accounted for separately from the purchase accounting, and the related tax effects, but excludes the impacts of any expected operational synergies. The unaudited pro forma financial information as presented below is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved had the Merger actually been completed on January 1, 2021.
The unaudited pro forma financial information for the nine-month periods ended September 30, 2022 and 2021 combine the historical results of the Company for those periods, the historical results of Enterprise Diversified for the periods prior to the Closing Date, and the effects of the pro forma adjustments discussed above. The unaudited pro forma financial information is as follows:
| Nine Months Ended September 30 | ||||||||
| 2022 | 2021 | |||||||
| Revenues | $ | $ | ||||||
| Net income | ||||||||
| Net income per share | $ | $ | ||||||
Revenues from the Business Combination recognized by the Company from the Closing Date to September 30, 2022 totaled $
NOTE 5. FAIR VALUE OF ASSETS AND LIABILITIES
GAAP defines fair value as the amount that would be received from the sale of an asset or paid for the transfer of a liability in an orderly transaction between market participants at the measurement date, and establishes a hierarchy for disclosing assets and liabilities measured at fair value based on the inputs used to value them. The fair value hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are based on market pricing data obtained from sources independent of the Company. Unobservable inputs reflect management’s judgment about the assumptions market participants would use in pricing the asset or liability. The fair value hierarchy includes three levels based on the objectivity of the inputs as follows:
| ● | Level I - inputs are quoted prices in active markets as of the measurement date for identical assets and liabilities that the Company has the ability to access; this category includes exchange-traded mutual funds and equity securities; | |
|
|
| |
| ● | Level II - inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly; Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates or yield curves, that are observable at commonly quoted intervals; this category includes mortgage-backed securities, asset-backed securities, corporate debt securities, certificates of deposit, commercial paper, U.S. agency and municipal debt securities, U.S. Treasury securities, and derivative contracts; and | |
|
|
| |
| ● | Level III - inputs are unobservable inputs for the asset or liability and include situations where there is little, if any, market activity for the asset or liability; the measurements are highly subjective. |
The availability of observable inputs can vary and is affected by a variety of factors. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised in determining fair value is the greatest for assets or liabilities categorized in Level III.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the investment.
The following table presents information about the Company’s assets measured at fair value as of the periods ended September 30, 2022 and December 31, 2021:
| Level 1 | Level 2 | Level 3 | ||||||||||
| September 30, 2022 | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
| Investments in securities, at fair value (cost $) | $ | $ | $ | |||||||||
| W-1 Warrant and Class B common stock liability, at fair value | ||||||||||||
| Total | $ | $ | $ | |||||||||
| Level 1 | Level 2 | Level 3 | ||||||||||
| December 31, 2021 | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
| Investments in securities, at fair value (cost $) | $ | $ | $ | |||||||||
| W-1 Warrant and Class B common stock liability, at fair value | ||||||||||||
| Total | $ | $ | $ | |||||||||
Assets and Liabilities Measured at Fair Value on a Recurring Basis
As discussed previously, through Enterprise Diversified, the Company holds Level I investments that include shares of CrossingBridge Ultra-Short Duration Fund, CrossingBridge Low Duration High Yield Fund, and CrossingBridge Responsible Credit Fund, which are SEC registered mutual funds for which CBA is the advisor. The Company also holds, through Enterprise Diversified, Level I investments that include marketable fixed income and equity securities. There is no liquidity restriction in connection with these investments.
As discussed previously, pursuant to the Merger Agreement, the Company issued
On the Closing Date, the fair market value of the liability associated with the W-1 Warrant and Class B common shares was recorded for $
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
The Company analyzes its intangible assets — goodwill, customer relationships, trade names, and domain names — on an annual basis or more often if events or changes in circumstances indicate potential impairments.
As discussed previously, Enterprise Diversified holds promissory notes receivable from Triad DIP Investors, LLC and
NOTE 6. INTANGIBLE ASSETS AND PROPERTY AND EQUIPMENT
The Company’s intangible assets as of September 30, 2022 are included below:
| September 30, 2022 | ||||
| Customer relationships | $ | |||
| Domain names | ||||
| Trade names | ||||
| Less: accumulated amortization | ( | ) | ||
| Intangible assets, net | $ | |||
The Company did not report any comparable intangible assets as of December 31, 2021.
Amortization expenses on intangible assets during the three- and nine-month periods ended September 30, 2022 totaled $
The cost of property and equipment as of September 30, 2022 consisted of the following:
| September 30, 2022 | ||||
| Property and equipment | $ | |||
| Less: accumulated depreciation | ( | ) | ||
| Property and equipment, net | $ | |||
The Company did not report any comparable property and equipment as of December 31, 2021.
Depreciation expense was $
NOTE 7. SEGMENT INFORMATION
Prior to the Closing Date, the Company operated through a reportable segment, CrossingBridge operations. Beginning on August 12, 2022 and continuing through the period ended September 30, 2022, the post-Merger period, the Company operated through
The CrossingBridge operations segment includes revenue and expenses derived from investment management and advisory and sub-advisory services.
Beginning on August 12, 2022, the Willow Oak operations segment includes revenues and expenses derived from various joint ventures, service offerings, and initiatives undertaken in the asset management industry.
Beginning on August 12, 2022, the internet operations segment includes revenue and expenses related to our sale of internet access, hosting, storage, and other ancillary services. Our internet segment includes revenue generated by operations in both the United States and Canada. Included in accompanying condensed consolidated statements of operations for the three- and nine-month periods ended September 30, 2022, the internet operations segment generated revenue of $
Beginning on August 12, 2022, the other operations segment includes revenue and expenses from nonrecurring or one-time strategic funding or similar activity and any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company.
Summarized financial information concerning the Company’s reportable segments is shown in the following tables for the three- and nine-month periods ended September 30, 2022, and 2021.
| Three-Month Period Ended September 30, 2022 | CrossingBridge | Willow Oak | Internet | Other | Consolidated | |||||||||||||||
| Revenues | $ | $ | $ | $ | $ | |||||||||||||||
| Cost of revenue | ||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Other income (expense) | ( | ) | ( | ) | ||||||||||||||||
| Net income (loss) | ( | ) | ( | ) | ||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Identifiable assets | $ | $ | $ | $ | $ | |||||||||||||||
| Nine-Month Period Ended September 30, 2022 | CrossingBridge | Willow Oak | Internet | Other | Consolidated | |||||||||||||||
| Revenues | $ | $ | $ | $ | $ | |||||||||||||||
| Cost of revenue | ||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Other income (expense) | ( | ) | ( | ) | ||||||||||||||||
| Net income (loss) | ( | ) | ( | ) | ||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Identifiable assets | $ | $ | $ | $ | $ | |||||||||||||||
| Three-Month Period Ended September 30, 2021 | CrossingBridge | Willow Oak | Internet | Other | Consolidated | |||||||||||||||
| Revenues | $ | $ | $ | $ | $ | |||||||||||||||
| Cost of revenue | ||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Other income | ||||||||||||||||||||
| Net income | ||||||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Identifiable assets | $ | $ | $ | $ | $ | |||||||||||||||
| Nine-Month Period Ended September 30, 2021 | CrossingBridge | Willow Oak | Internet | Other | Consolidated | |||||||||||||||
| Revenues | $ | $ | $ | $ | $ | |||||||||||||||
| Cost of revenue | ||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Other income | ||||||||||||||||||||
| Net income | ||||||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Identifiable assets | $ | $ | $ | $ | $ | |||||||||||||||
NOTE 8. COMMITMENTS AND CONTINGENCIES
Leases
As of September 30, 2022 and December 31, 2021, the Company has no long-term leases that require right-of-use assets or lease liabilities to be recognized.
In accordance with ongoing accounting policy elections, the Company does not recognize right-of-use assets or lease liabilities for short-term or month-to-month leases. Total rental expenses attributed to short-term leases for the three- and nine-month periods ended September 30, 2022 and 2021, were $
There are no other operating lease costs for the three- and nine-month periods ended September 30, 2022 and 2021.
Other Commitments
Registration Rights Agreement
As has been previously reported, pursuant to the Merger Agreement, the Company entered into a Registration Rights Agreement (“RRA”) dated August 11, 2022, with certain stockholders that are deemed to be affiliates of ENDI immediately following the Closing Date, pursuant to which such stockholders’ Class A Common Shares, including the Class A Common Shares underlying any warrants issued in connection with the Mergers, will be registered for resale under the Securities Act of 1933, as amended. As has been previously reported, on August 31, 2022, the Company entered into an amendment (the “Amendment”) to the RRA. Pursuant to the Amendment, the parties extended the deadline by which the Company shall prepare and file or cause to be prepared and filed with the SEC a registration statement under the Securities Act of 1933, as amended, registering certain securities as set forth in the RRA on or before May 1, 2023.
Litigation & Legal Proceedings
Enterprise Diversified, Inc. (f/k/a Sitestar Corporation) v. Frank Erhartic, Jr.
As has been previously reported, on April 12, 2016, Enterprise Diversified filed a civil action complaint against Frank Erhartic, Jr. (the “Former CEO”), Enterprise Diversified’s former CEO and director (prior to December 14, 2015) and an owner of record of Enterprise Diversified’s common stock, alleging, among other things, that the Former CEO engaged in, and caused Enterprise Diversified to engage in, to its detriment, a series of unauthorized and wrongful related party transactions, including causing Enterprise Diversified to borrow certain amounts from the Former CEO’s mother unnecessarily and at a commercially unreasonable rate of interest, converting certain funds of Enterprise Diversified for personal rent payments to the Former CEO, commingling in land trusts certain real properties owned by Enterprise Diversified and real properties owned by the Former CEO, causing Enterprise Diversified to pay certain amounts to the Former CEO for lease payments under an unauthorized lease as to a storage facility owned by the Former CEO, causing Enterprise Diversified to pay rent on its corporate headquarters owned by the Former CEO’s ex-wife in amounts commercially unreasonable and excessive, and to make real estate tax payments thereon for the personal benefit of the Former CEO, converting to the Former CEO and/or absconding with five motor vehicles owned by Enterprise Diversified, causing Enterprise Diversified to pay real property and personal property taxes on numerous properties owned personally by the Former CEO, causing Enterprise Diversified to pay personal credit card debt of the Former CEO, causing Enterprise Diversified to significantly overpay the Former CEO’s health and dental insurance for the benefit of the Former CEO, and causing Enterprise Diversified to pay the Former CEO’s personal automobile insurance. Enterprise Diversified is seeking, among other relief available, monetary damages in excess of $
NOTE 9. STOCKHOLDERS’ EQUITY
Classes of Shares
As of September 30, 2022, ENDI Corp.’s Certificate of Incorporation, authorizes an aggregate of
Class A Common Stock
As of September 30, 2022,
Holders of the Company’s Class A Common Stock are entitled to
Holders of the Company’s Class A Common Stock are entitled to receive such dividends and other distributions in cash, property or shares of ENDI Corp. stock if a dividend is so declared by the Company’s board of directors from assets legally available therefor. Upon a liquidation, dissolution or winding up of the Company’s affairs, after payment or provision for payment of the debts and other liabilities of the Company and of the preferential and other amounts, if any, to which the holders of ENDI Corp. Preferred Stock will be entitled, the holders of all outstanding shares of ENDI Corp.’s Class A Common Stock will be entitled to receive the remaining assets available for distribution in proportion to the number of shares held by each such stockholder.
Class B Common Stock
As of September 30, 2022,
Holders of the Company’s Class B Common Stock are entitled to
Preferred Stock
As of September 30, 2022, ENDI Corp. had
The voting, dividend, distribution, and any other rights of holders of any series of ENDI Corp.’s Preferred Stock will be as described in the applicable Certificate of Designation designating such series of Preferred Stock.
NOTE 10. SUBSEQUENT EVENTS
Management has evaluated all subsequent events from September 30, 2022, through November 14, 2022, the date the condensed consolidated financial statements were issued. Management concluded that no additional subsequent events have occurred that would require recognition or disclosure in the condensed consolidated financial statements.
| Management’s Discussion and Analysis of Financial Condition and Results of Operations |
This section is intended to provide readers of our financial statements information regarding our financial condition, results of operations, and items that management views as important. The following discussion and analysis should be read in conjunction with our condensed consolidated financial statements and related footnotes for the quarterly period ended September 30, 2022 appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in other reports we file with the SEC from time to time. The discussion of results, causes, and trends should not be construed to imply any conclusion that such results or trends will necessarily continue in the future. Additionally, it should be noted that a uniform comparative analysis cannot be performed for all segments, as a segment’s limited financial history or restructuring results in less comparable financial performance. As a result of the Business Combination that was consummated on August 11, 2022, and the determination that the Business Combination would be accounted for as a reverse business combination, all historic activity for the three- and nine-month periods ended September 30, 2021, and for the year ended December 31, 2021, represents only the financial activity of CrossingBridge Advisors, LLC. Activity presented for the current three- and nine-month periods ended September 30, 2022, includes CrossingBridge financial activity, which was then consolidated with the activity of Enterprise Diversified, Inc. and its subsidiaries as of the Closing Date on August 11, 2022, through the current period ended September 30, 2022. All amounts in this report are in U.S. dollars, unless otherwise noted.
Overview
During the quarterly period ended September 30, 2022, ENDI Corp. operated through four reportable segments:
| ● |
CrossingBridge Operations - this segment includes revenue and expenses derived from investment advisory and sub-advisory services offered through various SEC registered mutual funds and an ETF through CrossingBridge Advisors, LLC; |
| ● |
Willow Oak Operations - this segment includes revenue and expenses derived from our various joint ventures, service offerings, and initiatives undertaken in the asset management industry through Willow Oak Asset Management, LLC and its subsidiaries; |
| ● |
Internet Operations - this segment includes revenue and expenses related to our sale of internet access, hosting, storage, and other ancillary services through Sitestar.net, Inc.; and |
| ● |
Other Operations - this segment includes any revenue and expenses from nonrecurring or one-time strategic funding or similar activity that is not considered to be one of our primary lines of business, and any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company. |
The management of the Company also continually reviews various business opportunities for the Company, including those in other lines of business.
CrossingBridge Operations
CrossingBridge Advisors, LLC was formed as a limited liability company on December 23, 2016, under the laws of the State of Delaware. CBA derives its revenue and net income from investment advisory services. CBA is a registered investment adviser under the Investment Advisers Act of 1940, as amended. CBA provides investment advisory services to investment companies (including mutual funds and exchange-traded funds) registered under the Investment Company Act of 1940, as amended, both as an adviser and a sub-adviser.
CBA has served as a sub-adviser to the Destinations Low Duration Fixed Income Fund and the Destinations Global Fixed Income Opportunities Fund since their inception in 2017. Fees generated from these activities serve as a core revenue stream for CBA. Given the strong demand for conservative, low duration strategies in this ultra-low-to-rising-interest rate environment, the CrossingBridge Low Duration High Yield Fund has experienced strong growth and is a strong and growing revenue source for CBA. The funds launched by CBA in 2021 (CrossingBridge Ultra-Short Duration Fund, the CrossingBridge Responsible Credit Fund, and the CrossingBridge Pre-Merger SPAC ETF) currently represent less than 10% of CBA’s assets under management (“AUM”), but CBA believes they have the ability to continue to grow and become a core contributor of AUM and revenue for CBA.
CBA’s investment strategies with associated advised and/or sub-advised mutual funds and the ETF are as follows:
| Ultra-Short Duration Strategy | |||
| ● | Primarily invest in investment grade fixed income securities with an ultra-short portfolio duration target of typically 1 year or less. | ||
| ○ | CrossingBridge Ultra-Short Duration Fund is advised | ||
| Low Duration Strategy | |||
| Low Duration High Yield | |||
| ● | Primarily invest in below investment grade fixed income securities with a short portfolio duration target of 3 years or less. | ||
| ○ | CrossingBridge Low Duration High Yield Fund is advised | ||
| ○ | Destinations Low Duration Fixed Income Fund is sub-advised | ||
| Pre-Merger Special Purpose Acquisition Companies (“SPACs”) | |||
| ● | Primarily invest in purchasing common stock and units of SPACs that are trading at or below their pro rata share of the collateral trust account with the intent of disposing the shares prior to business combination. | ||
| ● | Aims to capture the fixed income nature of pre-merger SPACs along with the potential equity upside that they present. | ||
| ○ | CrossingBridge Pre-Merger SPAC ETF is advised | ||
| ○ | Other CrossingBridge investment strategies may employ pre-merger SPACs as part of their portfolios | ||
| Strategic Income Strategy | |||
| ● | A flexible investment and duration mandate without restrictions as to issuer credit quality, capitalization, or security maturity. | ||
| ○ | Destinations Global Fixed Income Opportunities Fund is sub-advised | ||
| Responsible Investing Strategy | |||
| ● | Primarily invest in corporate debt of issuers that portray a mindfulness toward environment, social, and governance (“ESG”) practices. The strategy has a flexible investment and duration mandate without restrictions as to issuer credit quality, capitalization, or security maturity. Further, the strategy may have concentrated holdings. | ||
| ● | CBA uses its “responsible investing criteria” (i.e., specific exclusionary and inclusionary criteria based on ESG standards) when making investment decisions for this strategy. To the extent an issuer’s business generates 10% or more of its revenues from certain businesses considered by CBA to be incompatible with its ESG criteria, then such business will be deemed “primarily engaged” in such business and excluded from the portfolio. Generally, issuers primarily engaged in weapons, tobacco, alcohol, gambling, pornography, or other categories are excluded. After applying the initial exclusionary screen, CBA applies an inclusionary screen based on environmental objectives (such as reduction of carbon emissions), social objectives (such as treating all constituencies in a proper and ethical manner) and governance objectives (such as diversification of backgrounds, skills, and philosophy among an issuers board or executive officers). CBA utilizes a proprietary matrix to measure an issuer’s ESG engagement. CBA’s proprietary matrix sets a minimum threshold level that must be achieved for an issuer’s securities or other instruments to satisfy the fund’s responsible investing criteria. Ratings are based on positive and negative attributes found, both of which can have an impact on the final score given for an issuer. CBA sources information relating to its responsible investing criteria from publicly-available resources such as financial filings, presentations, news articles, and management discussions. CBA monitors an issuer’s conformity to its responsible investing criteria and each holding will be formally reviewed by the CBA at least annually. | ||
| ○ | CrossingBridge Responsible Credit Fund is advised | ||
Management believes that the greatest negative impact on portfolio returns is the failure of a large position to perform according to the original thesis, which results in loss of capital. We attempt to mitigate this risk through investment analysis, portfolio construction, and hedging of risks with respect to individual positions and/or the overall portfolio as we see fit. In most cases, our investment analysis begins with a fundamental understanding of an issuer’s business model and management objectives followed by an analysis of the capital structure. Depending on the nature of the investment, the analysis may continue with a more in-depth study of legal aspects, pending transactions, and processes that may impact the issuer. A good investment in a bad business is not a recipe for enduring success.
CBA has seen interest in its funds continuing to grow in the registered investment adviser, bank/trust company, and family office segments of the market. The marketing environment remains strong as attractive options to invest cash or to invest generally in fixed income securities without substantial interest rate and credit risk have become scarce. CBA’s investment thesis for its funds is expected to become stronger as expectations for interest rate hikes and low duration strategies are topics of interest in 2022. CBA expects demand for the CrossingBridge Low Duration High Yield Fund to continue to increase as CBA has developed a strong and more established track record. For the two new mutual funds (CrossingBridge Ultra-Short Duration Fund and the CrossingBridge Responsible Credit Fund), although they do not have established track records as individual funds, CBA believes that the market environment paired with its long-standing reputation in the fixed income space will be helpful in continuing to raise assets for those funds. As for the CrossingBridge Pre-Merger SPAC ETF, which was launched on September 20, 2021, CBA believes this will grow into a core AUM/revenue source as investors become more comfortable with the strategy as a complement or alternative to traditional fixed income allocations.
CBA’s primary objective is to fulfill its fiduciary duty to its clients. CBA’s secondary objective is to grow its intrinsic value to achieve an adequate long-term return for our member.
Willow Oak Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its Willow Oak operations business through its wholly owned subsidiaries, Willow Oak Asset Management, LLC (“Willow Oak”), Willow Oak Capital Management, LLC, Willow Oak Asset Management Affiliate Management Services, LLC (“Willow Oak AMS”), and Willow Oak Asset Management Fund Management Services, LLC (“Willow Oak FMS”).
Willow Oak is party to a fee share arrangement with Coolidge Capital Management, LLC (“Coolidge”), whose sole member is Keith D. Smith. Willow Oak and Coolidge are the members of Bonhoeffer Capital Management, LLC, the general partner to Bonhoeffer Fund, LP, a private investment partnership launched by Willow Oak in 2017 and managed by Coolidge. Under their agreement concerning Bonhoeffer Fund, LP, Willow Oak paid all start-up expenses and pays agreed-upon operating expenses that are not partnership expenses, Coolidge is responsible for all investment management, and Willow Oak receives 50% of all performance and management fees earned. Additionally, Willow Oak FMS earns a direct fee from the private limited partnership for the administrative, compliance program management, and tax and audit liaison services it renders.
Willow Oak is also party to a fund management services agreement with Arquitos Investment Manager, LP, Arquitos Capital Management, LLC, Arquitos Epicus, LP, and Arquitos Capital Offshore Master, Ltd. (collectively “Arquitos”), which are managed by our director, Steven L. Kiel, to provide Arquitos with Willow Oak’s Fund Management Services (“FMS”) consisting of the following services: strategic planning, investor relations, marketing, operations, compliance program management and legal coordination, accounting and bookkeeping, annual audit and tax coordination, and liaison to third-party service providers. In exchange for these services, Steven Kiel, through Arquitos, has been contracted to perform ongoing consulting services for the benefit of Willow Oak in the following areas: strategic development, marketing, networking, and fundraising. In addition to this exchange of services, Willow Oak also earns an annual performance fee share.
Willow Oak, through Willow Oak Capital Management, LLC, also partners with Geoff Gannon and Andrew Kuhn through Focused Compounding Capital Management, LLC (“Focused Compounding”). Willow Oak Capital Management is a 10% beneficial owner of Focused Compounding, which manages capital through separately managed accounts and a private investment fund which launched in January 2020. Willow Oak provides ongoing FMS and operational support to both the separately managed accounts and the private investment fund. As consideration for the arrangement, Willow Oak Capital Management is entitled to 10% of gross management and performance fees earned by Focused Compounding. Additionally, Willow Oak FMS earns a direct fee from the private limited partnership for the administrative, compliance program management, and tax and audit liaison services it renders.
Willow Oak, through Willow Oak AMS and Willow Oak FMS, is also party to a strategic relationship agreement with SVN Capital, LLC (“SVN Capital”), whereby Willow Oak receives certain economic rights in exchange for the provision of certain ongoing FMS and operational services. Pursuant to these economic rights, Willow Oak is entitled to 20% of gross management and performance fees earned by SVN Capital. SVN Capital manages separately managed accounts as well as a private investment fund, SVN Capital Fund, LP, which was launched by SVN Capital’s managing member in January 2020. Willow Oak FMS also earns a direct fee from SVN Capital Fund, LP, for the administrative, compliance program management, and tax and audit liaison services it renders.
Internet Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its internet operations segment through Sitestar.net, a wholly owned subsidiary. Sitestar.net is an internet service provider (“ISP”) that offers consumer and business-grade internet access, wholesale managed modem services, web hosting, third-party software as a reseller, and various ancillary services. We provide services to customers in the United States and Canada. This segment markets and sells narrow-band (dial-up and ISDN) and broadband services (Digital Subscriber Line (“DSL”), fiber-optic, and wireless), as well as web hosting and related services to consumers and businesses.
Our primary competitors include regional and national cable and telecommunications companies that have substantially greater market presence, brand-name recognition, and financial resources compared to Sitestar.net. Secondary competitors include local and regional ISPs.
The residential broadband internet access market is dominated by cable and telecommunications companies. These companies offer internet connectivity through the use of cable modems, DSL programs, and fiber. These competitors have extensive scale and significantly more resources than Sitestar.net. Competitors often offer incentives for customers to purchase internet access by offering discounts for bundled service offerings (i.e., phone, television, and internet). While we are a reseller of broadband services including DSL and fiber services, our profit margin is heavily influenced by these competitive forces.
There are currently laws and regulations directly applicable to access or commerce on the internet, covering issues such as user privacy, freedom of expression, pricing, characteristics and quality of products and services, taxation, advertising, intellectual property rights, information security, and the convergence of traditional telecommunications services with internet communications. We may be positively or negatively affected by the repeal, modification, or adoption of various laws and regulations. These changes may occur at the international, federal, state, and local levels, and may cover a wide range of issues.
As of September 30, 2022, the focus of our internet operations segment is to generate cash flow, work to make our costs variable, and reinvest in our operations when an acceptable return is available. We did not make significant reinvestments into the internet operations segment during the quarterly period ended September 30, 2022.
Management routinely endeavors to identify the market value for domain names owned by the Company in order to assess potential income opportunities. Management evaluates these domain names for third-party sales potential, as well as for other marketing opportunities that could generate new revenue from current customers who utilize the domains.
Other Operations
Beginning on August 12, 2022, the start of the post-Merger period, other operations include nonrecurring or one-time strategic funding or similar activity and other corporate operations that are not considered to be one of the Company’s primary lines of business.
Corporate operations include any revenue or expenses derived from corporate office operations, as well as expenses related to public company reporting, the oversight of subsidiaries, and other items that affect the overall Company.
Summary of Financial Performance
Stockholders’ equity increased from $591,909 at December 31, 2021 to $19,844,405 at September 30, 2022. This change was attributable to $2,615,655 of net income in the CrossingBridge operations segment for the nine-month period ended September 30, 2022, $45,393 of net income in the internet operations segment, a net loss of $33,834 in the Willow Oak operations segment, and a net loss of $782,917 in other segments for the post-Merger period from August 12, 2022 through September 30, 2022. Corporate expenses for the post-Merger period from August 12, 2022 through September 30, 2022 included in the net loss from other operations totaled $1,705,512. Total comprehensive net income for the nine-month period ended September 30, 2022 equaled $1,844,297.
Balance Sheet Analysis
This section provides an overview of changes in our assets, liabilities, and equity and should be read together with our accompanying condensed consolidated financial statements, including the accompanying notes to the financial statements. The table below provides a balance sheet summary for the periods presented and is designed to provide an overview of the balance sheet changes from quarter to quarter. Ending balances for Enterprise Diversified, Inc. and its subsidiaries have been consolidated as of the quarterly period ended September 30, 2022, the period in which the Mergers occurred.
| September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||
| Assets |
||||||||||||||||||||
| Cash and cash equivalents |
$ | 11,685,819 | $ | 1,062,375 | $ | 642,672 | $ | 1,272,924 | $ | 470,552 | ||||||||||
| Investments in securities, at fair value |
5,721,047 | 2,248,556 | 2,262,239 | 2,265,088 | 2,250,000 | |||||||||||||||
| Accounts receivable, net |
726,841 | 506,593 | 649,854 | 511,248 | 301,275 | |||||||||||||||
| Intangible assets, net |
2,977,869 | - | - | - | - | |||||||||||||||
| Deferred tax assets, net |
400,283 | - | - | - | - | |||||||||||||||
| Other assets |
959,162 | 11,416 | - | 4,567 | - | |||||||||||||||
| Total assets |
$ | 22,471,021 | $ | 3,828,940 | $ | 3,554,765 | $ | 4,053,827 | $ | 3,021,827 | ||||||||||
| Liabilities and Stockholders' Equity |
||||||||||||||||||||
| Accounts payable |
$ | 21,381 | $ | - | $ | - | $ | - | $ | - | ||||||||||
| Accrued compensation |
1,239,929 | 763,750 | 381,875 | - | 591,885 | |||||||||||||||
| Accrued expenses |
233,857 | 8,829 | 24,469 | 84,627 | 57,593 | |||||||||||||||
| Deferred revenue |
175,552 | - | - | - | - | |||||||||||||||
| Class W-1 Warrant and Class B Common Stock |
954,000 | - | - | - | - | |||||||||||||||
| Due to affiliate |
- | 939,950 | 1,794,895 | 3,377,291 | 2,264,563 | |||||||||||||||
| Other liabilities |
1,898 | - | - | - | - | |||||||||||||||
| Total liabilities |
2,626,617 | 1,712,529 | 2,201,239 | 3,461,918 | 2,914,041 | |||||||||||||||
| Total stockholders' equity |
19,844,405 | 2,116,411 | 1,353,526 | 591,909 | 107,786 | |||||||||||||||
| Total liabilities and stockholders' equity |
$ | 22,471,021 | $ | 3,828,940 | $ | 3,554,765 | $ | 4,053,827 | $ | 3,021,827 | ||||||||||
As of the period ended September 30, 2022, the Company reported an increase in cash and cash equivalents of approximately $10.4 million, an increase in investments in securities of approximately $3.5 million, and an increase in net intangible assets of approximately $3.0 million when compared to the year ended December 31, 2021. As of September 30, 2022, the Company also reported an increase of approximately $1.2 million of accrued compensation expenses, a decrease of approximately $3.4 million in its due to affiliate balance, and an increase of approximately $0.9 million in a liability associated with the issuance of the W-1 Warrant when compared to the year ended December 31, 2021. These period-over-period changes are largely due to the purchase accounting of the Business Combination and the consolidation of the assets and liabilities of Enterprise Diversified.
Results of Operations
CrossingBridge Operations
Revenue attributed to the CrossingBridge operations segment for the three-month period ended September 30, 2022, was $1,993,772, representing an increase of $835,098 compared to the three-month period ended September 30, 2021. This increase was primarily due to a corresponding increase in the AUM period over period. The increase in revenue was offset by an increase of $178,090 in operating expenses, which totaled $934,584 for the three-month period ended September 30, 2022. The increase in operating expenses for the three-month period ended September 30, 2022, compared to the three-month period ended September 30, 2021, was primarily associated with an increase in employee compensation expenses and mutual fund expenses. Net profit margin increased from 35% for the three-month period ended September 30, 2021, to 55% for the three-month period ended September 30, 2022. This was largely due to the increase in AUM and corresponding increase in revenue.
Compensation and related costs are typically comprised of salaries, bonuses, and benefits. Salary compensation and bonuses are generally the largest expenses for the CBA segment. Bonuses are subjective and based on individual performance, the underlying funds’ performance, and profitability of the firm, as well as the consideration of future outlook. Compensation and related costs increased by $252,932 for the three-month period ended September 30, 2022 compared to the three-month period ended September 30, 2021. This increase was due to an increase in allocated compensation expenses from Cohanzick due to the relative increase in AUM period over period for the CBA funds. Compensation expense can fluctuate period over period as management evaluates investment performance, individual performance, Company performance, and other factors.
Other general and administrative expenses decreased by $74,842 for the three-month period ended September 30, 2022 compared to the three-month period ended September 30, 2021. This decrease was substantially due to costs associated with marketing two new mutual funds that were launched in 2021 as well as costs associated with the ETF that was launched in September 2021.
CBA expects that its net margin will fluctuate from period to period based on various factors, including: revenues, investment results, and the development of investment strategies, products, and/or channels.
Assets Under Management
CBA derives its revenue from its investment advisory fees. Investment advisory fees paid to CBA are based on the value of the investment portfolios it manages and fluctuate with changes in the total value of its assets under management AUM.
With respect to both Destinations Low Duration Fixed Income Fund and Destinations Global Fixed Income Opportunities Fund (collectively, the “Destination Funds”), CBA serves as one sub-adviser as part of a manager of managers strategy. As one of many sub-advisers, CBA does not select the benchmarks, and does not have a license to use, the benchmark performance information for the Destination Funds. CBA believes that the benchmark performance information is not material in this context because CBA’s advisory services with respect to the Destination Funds involves only a portion of the assets while the benchmarks are selected as an appropriate comparison based on the entire portfolio across all of the relevant sub-advisers.
CBA’s revenues are highly dependent on both the value and composition of AUM. The following is a summary of CBA’s AUM by product and investment strategy, as of September 30, 2022 and September 30, 2021:
| Assets Under Management by Product |
September 30, 2022 |
September 30, 2021 |
% Change |
|||||||||
| (in millions, except percentages) |
||||||||||||
| Advised funds |
697 | 385 | 81.0 | % | ||||||||
| Sub-advised funds |
779 | 831 | (6.3 | %) | ||||||||
| Total AUM |
1,476 | 1,216 | 21.4 | % | ||||||||
| Assets Under Management by Investment Strategy |
September 30, 2022 |
September 30, 2021 |
% Change |
|||||||||
| (in millions, except percentages) |
||||||||||||
| Ultra-Short Duration |
68 | 37 | 83.8 | % | ||||||||
| Low Duration |
1,060 | 774 | 37.0 | % | ||||||||
| Responsible Investing |
21 | 17 | 23.5 | % | ||||||||
| Strategic Income |
327 | 388 | (15.7 | %) | ||||||||
| Total AUM |
1,476 | 1,216 | 21.4 | % | ||||||||
CrossingBridge Low Duration High Yield Fund (in dollars)
| Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
||||||||||||||||
| 3Q 2021 |
208,391,848 | 151,985,791 | (41,361,958 | ) | 5,993,525 | 325,009,206 | ||||||||||||||
| 4Q 2021 |
325,009,206 | 116,793,140 | (48,158,802 | ) | 2,003,010 | 395,646,554 | ||||||||||||||
| 1Q 2022 |
395,646,554 | 246,380,999 | (52,333,341 | ) | 761,371 | 590,455,583 | ||||||||||||||
| 2Q 2022 |
590,455,583 | 81,578,448 | (113,049,267 | ) | (7,650,146 | ) | 551,334,618 | |||||||||||||
| 3Q 2022 |
551,334,618 | 64,761,170 | (72,441,879 | ) | 1,154,842 | 551,334,618 | ||||||||||||||
CrossingBridge Ultra-Short Duration Fund (in dollars)
| Inception Date - June 30, 2021 |
Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
|||||||||||||||
| 3Q 2021 |
- | 36,952,935 | (11 | ) | 29,594 | 36,982,518 | ||||||||||||||
| 4Q 2021 |
36,982,518 | 22,647,523 | (649,626 | ) | 74,398 | 59,054,813 | ||||||||||||||
| 1Q 2022 |
59,054,814 | 6,390,858 | (2,836,014 | ) | 1,793 | 62,611,451 | ||||||||||||||
| 2Q 2022 |
62,611,451 | 6,911,112 | (6,545,551 | ) | 125,669 | 63,102,681 | ||||||||||||||
| 3Q 2022 |
63,102,681 | 9,219,316 | (4,567,382 | ) | 462,466 | 68,217,081 | ||||||||||||||
CrossingBridge Responsible Credit Fund (in dollars)
| Inception Date - June 30, 2021 |
Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
|||||||||||||||
| 3Q 2021 |
- | 17,104,851 | (298,030 | ) | 122,216 | 16,929,037 | ||||||||||||||
| 4Q 2021 |
16,929,037 | 744,812 | (1,364,539 | ) | 101,418 | 16,410,728 | ||||||||||||||
| 1Q 2022 |
16,410,728 | 1,279,115 | (798,198 | ) | (46,898 | ) | 16,844,747 | |||||||||||||
| 2Q 2022 |
16,844,747 | 622,284 | (854,348 | ) | (269,160 | ) | 16,343,523 | |||||||||||||
| 3Q 2022 |
16,343,523 | 6,301,617 | (1,749,280 | ) | 266,748 | 21,162,608 | ||||||||||||||
CrossingBridge Pre-Merger SPAC ETF (in dollars)
| Inception Date - September 20, 2021 |
Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
|||||||||||||||
| 3Q 2021 |
- | 5,803,772 | - | (1,989 | ) | 5,801,783 | ||||||||||||||
| 4Q 2021 |
5,801,783 | 37,690,217 | (807,972 | ) | 319,711 | 43,003,739 | ||||||||||||||
| 1Q 2022 |
43,003,739 | 11,051,749 | - | 54,845 | 54,110,333 | |||||||||||||||
| 2Q 2022 |
54,110,333 | 8,806,469 | (1,436,663 | ) | (119,608 | ) | 61,360,531 | |||||||||||||
| 3Q 2022 |
61,360,531 | 9,217,570 | (7,642,075 | ) | 375,499 | 63,311,525 | ||||||||||||||
Destinations Low Duration Fixed Income Fund (in dollars)
| Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
||||||||||||||||
| 3Q 2021 |
400,514,823 | 30,000,000 | - | 12,327,273 | 442,842,096 | |||||||||||||||
| 4Q 2021 |
442,842,096 | 16,000,000 | - | 4,078,846 | 462,920,942 | |||||||||||||||
| 1Q 2022 |
462,920,942 | - | - | 1,243,070 | 464,164,012 | |||||||||||||||
| 2Q 2022 |
464,164,012 | - | - | (6,746,187 | ) | 457,417,825 | ||||||||||||||
| 3Q 2022 |
457,417,825 | - | (5,000,000 | ) | (815,114 | ) | 451,602,711 | |||||||||||||
Destinations Global Fixed Income Opportunities Fund (in dollars)
| Beginning Balance |
Gross Inflows |
Gross Outflows |
Market Appreciation (Depreciation) |
Ending Balance |
||||||||||||||||
| 3Q 2021 |
382,218,080 | - | - | 5,908,735 | 388,126,815 | |||||||||||||||
| 4Q 2021 |
388,126,815 | - | (5,000,000 | ) | 8,515,628 | 391,642,443 | ||||||||||||||
| 1Q 2022 |
391,642,443 | - | (41,000,000 | ) | 7,203,378 | 357,845,821 | ||||||||||||||
| 2Q 2022 |
357,845,821 | - | (4,000,000 | ) | (15,473,946 | ) | 338,371,875 | |||||||||||||
| 3Q 2022 |
338,371,875 | - | (8,000,000 | ) | (3,429,003 | ) | 326,942,872 | |||||||||||||
Total AUM of the mutual funds increased by $260.4 million from September 30, 2021 compared to September 30, 2022. This net AUM increase consisted of $268.2 million of net inflows and $7.8 million of net losses and capital losses which were retained within the funds. The AUM for all of CBA’s strategies increased during the period with the exception of the strategic income strategy.
Performance
Although performance is a key metric to measure an advisor’s success, there are other metrics that CBA believes are more meaningful to its investors, including downside protection during difficult environments, sensitivity to rising interest rates, upside/downside capture, and the risk-adjusted return. Although CBA does not manage to benchmarks, CBA does provide benchmarks to investors as a frame of reference, which are set forth below:
| 3Q 2021 |
4Q 2021 |
1Q 2022 |
2Q 2022 |
3Q 2022 |
|
| CrossingBridge Low Duration High Yield Fund |
2.02% |
0.55% |
0.18% |
(1.32%) |
0.21% |
| ICE BofA 0-3 Year US HY Index ex Financials |
0.85% |
0.05% |
(1.49%) |
(3.93%) |
1.02% |
| ICE BofA 1-3 Year Corporate Bond Index |
0.18% |
(0.55%) |
(3.16%) |
(1.01%) |
(1.29%) |
| ICE BofA 0-3 Year US Treasury Index |
0.05% |
(0.38%) |
(1.69%) |
(0.37%) |
(0.99%) |
| CrossingBridge Ultra-Short Duration Fund |
0.07% |
0.18% |
0.00% |
0.22% |
0.72% |
| ICE BofA 0-3 Year US Treasury Index |
0.05% |
(0.38%) |
(1.69%) |
(0.37%) |
(0.99%) |
| CrossingBridge Responsible Credit Fund |
0.57% |
0.62% |
(0.29%) |
(1.62%) |
1.77% |
| Bloomberg Barclays US Aggregate Bond Index |
0.05% |
0.01% |
(5.93%) |
(4.69%) |
(4.75%) |
| ICE BofA US High Yield Index |
0.94% |
0.66% |
(4.51%) |
(9.97%) |
(0.68%) |
| CrossingBridge Pre-Merger SPAC ETF (Price) |
0.20% |
2.30% |
0.10% |
(0.15%) |
0.44% |
| CrossingBridge Pre-Merger SPAC ETF (NAV) |
0.03% |
2.36% |
0.09% |
(0.21%) |
0.60% |
| ICE BofA 0-3 Year US Treasury Index |
(0.06%) |
(0.38%) |
(1.69%) |
(0.37%) |
(0.99%) |
Willow Oak Operations
Beginning on August 12, 2022, the start of the post-Merger period, the Company operates its Willow Oak operations business through its wholly owned subsidiaries, Willow Oak Asset Management, LLC, Willow Oak Capital Management, LLC, Willow Oak Asset Management Affiliate Management Services, LLC, and Willow Oak Asset Management Fund Management Services, LLC. Willow Oak generates its revenue through various fee share agreements with private investment firms and partnerships in exchange for providing its fund management services. Willow Oak does not manage, direct, or invest any capital itself, but rather earns fee shares based on the AUM and periodic performance of the investment firms and partnerships with which it partners. Fee shares earned on AUM, management fee shares, and fund management services revenue are recognized and recorded on a monthly or quarterly basis in alignment with the underlying terms of each investment partnership. Fee shares earned on performance are recognized and recorded only when the underlying investment partnership’s performance crystalizes, which is typically on an annual, calendar-year basis. As performance fee shares are based on investments returns, these fee shares have the potential to be highly variable.
During the post-Merger period from August 12, 2022 through September 30, 2022, the Willow Oak operations segment generated $21,975 of revenue. Operating expenses totaled $54,547 and other expenses were $1,262. The net loss for the post-Merger period from August 12, 2022 through September 30, 2022 totaled $33,834.
The tables below provide a summary of Willow Oak revenue amounts included on the condensed consolidated statements of operations for the post-Merger period from August 12, 2022 through September 30, 2022.
| Three-Month Period Ended September 30 |
Nine-Month Period Ended September 30 |
|||||||
| Willow Oak Operations Revenue |
2022 |
2022 |
||||||
| Management fee revenue |
$ | 8,206 | $ | 8,206 | ||||
| Fund management services revenue |
13,768 | 13,768 | ||||||
| Performance fee revenue |
- | - | ||||||
| Total revenue |
$ | 21,975 | $ | 21,975 | ||||
No comparable activity is available or included for the Willow Oak operations segment for periods presented prior to August 11, 2022. See Note 4 for more information.
Internet Operations
Revenue attributed to the internet operations segment during the post-Merger period from August 12, 2022 through September 30, 2022 totaled $111,659 and cost of revenue totaled $33,564. Operating expenses for the segment totaled $32,011 for the post-Merger period from August 12, 2022 through September 30, 2022 and other expenses totaled $691. Total net income for the internet operations segment was $45,393 for the post-Merger period from August 12, 2022 through September 30, 2022.
As of September 30, 2022, the internet operations segment has a total of 6,185 customer accounts across the U.S. and Canada. As of September 30, 2022, approximately 92% of our customer accounts are U.S.-based, while 8% are Canada-based. During the post-Merger period from August 12, 2022 through September 30, 2022, approximately 48% of our revenue was driven by internet access services, with the remaining 52% being earned though web hosting, email, and other web-based storage services.
Revenue generated by our U.S. customers totaled $106,736, and revenue generated by our Canadian customers totaled $4,923 during the post-Merger period from August 12, 2022 through September 30, 2022.
No comparable activity is available or included for the internet operations segment for periods presented prior to August 11, 2022. See Note 4 for more information.
Other Operations
During the post-Merger period from August 12, 2022 through September 30, 2022, the Company’s other operations segment did not produce any revenue or cost of sales. Operating expenses totaled $1,705,512, and other income totaled $922,595. Corporate operating expenses accounted for the full $1,705,512 of reported operating expenses for our other operations segment. Included in corporate operating expenses reported for the period are $881,755 of non-cash stock compensation expenses incurred in conjunction with the Business Combination. These expenses were associated with the issuance of Class A common stock and the W-2 Warrant. During the post-Merger period from August 12, 2022 through September 30, 2022, the other operations segment also reported transaction expenses incurred as part of the Business Combination totaling $470,329. These transaction expenses were offset by $522,000 of other income reported as part of the Company’s periodic revaluation of its liability associated with the Class W-1 Warrant and redeemable Class B common stock. This resulted in a net loss of $782,917 for the other operations segment for the post-Merger period from August 12, 2022 through September 30, 2022.
During the three-month period ended September 30, 2022, the Company reported $400,283 of income tax benefit. As noted above, due to CBA’s disregarded status for periods prior to the Closing Date, no comparable income tax expenses existed for the three-month period ended September 30, 2021.
No comparable activity is available or included for the other operations segment for periods presented prior to August 11, 2022. See Note 4 for more information.
Liquidity and Capital Resources
During the nine-month period ended September 30, 2022, the Company carried out its business strategy in four operating segments: CrossingBridge operations, Willow Oak operations, internet operations, and other operations. As a result of the Merger that occurred on August 11, 2022 and the determination that the Merger would be accounted for as a reverse business combination, activity presented for the current nine-month period ended September 30, 2022, includes CrossingBridge financial activity for the full nine-month period and Enterprise Diversified, Inc. activity as of the closing of the Merger on August 11, 2022 through September 30, 2022.
Our primary focus is on generating cash flow so that we have the flexibility to pursue opportunities as they present themselves. We intend to only invest cash in a segment if we believe that the return on this invested capital is appropriate for the risk associated with the investment. This consideration is measured against all investment opportunities available to us and is not limited to these particular segments nor the Company’s historical operations.
The Company’s current financial condition is liquid, with a significant amount of its assets comprised of cash and cash equivalents, investments, and accounts receivable. The Company’s main source of liquidity is cash flows from operating activities, which are primarily generated from investment advisory fees generated through CrossingBridge operations. Cash and cash equivalents, investments in securities, and accounts receivable represented approximately $11.7 million, $5.7 million and $0.7 million of total assets as of September 30, 2022, respectively, and approximately $1.3 million, $2.3 million and $0.5 million of total assets as of December 31, 2021, respectively. The Company believes that these sources of liquidity, as well as its continuing cash flows from operating activities will be sufficient to meet its current and future operating needs for at least the next 12 months.
In line with the Company’s objectives, it anticipates that its main uses of cash will be for operating expenses and seed capital to fund new and existing investment strategies through its CrossingBridge operations segment. The Company’s management regularly reviews various factors to determine whether it has capital in excess of that required for its business, and the appropriate uses of any such excess capital.
The aging of accounts receivable as of September 30, 2022 and December 31, 2021 is as follows:
| September 30, 2022 |
December 31, 2021 |
|||||||
| Current |
$ | 722,157 | $ | 511,248 | ||||
| 30 - 60 days |
4,266 | - | ||||||
| 60+ days |
418 | - | ||||||
| Total |
$ | 726,841 | $ | 511,248 | ||||
We have no material capital expenditure requirements.
Cash Flow Analysis
Cash Flows from Operating Activities
The Company reported $2,496,503 of net cash provided by operating activities for the nine-month period ended September 30, 2022. Increases in accrued compensation expenses and expenses related to the issuance of the W-2 Warrant and additional share purchases represented significant adjusting items to cash flows generated through operations.
Cash Flows from Investing Activities
The Company reported $11,967,639 of net cash provided by investing activities for the nine-month period ended September 30, 2022. The majority of this inflow was related to the consolidation of Enterprise Diversified’s assets and liabilities pursuant to the Business Combination.
Cash Flows from Financing Activities
The Company reported $4,051,247 of net cash flows used in financing activities for the nine-month period ended September 30, 2022. Prior to the Closing Date, the Company repaid the balance of its due to affiliate amount and made distributions to CrossingBridge’s historical sole member. These outflows were offset by the issuance of Class A common stock pursuant to the Business Combination.
Summary Discussion of Critical Accounting Estimates
The financial statements were prepared in accordance with U.S. generally accepted accounting principles, which requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. These estimates and assumptions affect various matters, including our reported amounts of assets and liabilities in our condensed consolidated balance sheets at the dates of the financial statements; our disclosure of contingent assets and liabilities at the dates of the financial statements; and our reported amounts of revenues and expenses in our condensed consolidated carve-out statements of operations during the reporting periods. These estimates involve judgments with respect to numerous factors that are difficult to predict and are beyond management’s control. As a result, actual amounts could materially differ from these estimates.
The SEC defines critical accounting estimates as those that are both most important to the portrayal of a company’s financial condition and results of operations and require management’s most difficult, subjective, or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. We base our estimates on historical experience and on various other assumptions we believe to be reasonable according to current facts and circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. In Note 2 to our condensed consolidated financial statements in this Quarterly Report on Form 10-Q, we discuss our significant accounting policies, including those that do not require management to make difficult, subjective, or complex judgments or estimates. The most significant areas involving management’s judgments and estimates are described below.
Fair-Value of Long-Term Assets
Goodwill
The Company tests its goodwill annually as of December 31, or more often if events and circumstances indicate that those assets might not be recoverable. Impairment testing of goodwill is required at the reporting-unit level (operating segment or one level below operating segment). The impairment test involves calculating the impairment of goodwill based solely on the excess of the carrying value of the reporting unit over the fair value of the reporting unit. Prior to performing the impairment test, the Company may make a qualitative assessment of the likelihood of goodwill impairment to determine whether a detailed quantitative analysis is required. This qualitative assessment and the ongoing evaluation of events and circumstances represent critical accounting estimates. Management considers a variety of factors when making these estimates, which include, but are not limited to, internal changes in the segment’s operations, external changes that affect the segment’s industry, and overall financial condition of the segment and Company.
Management did not identify any events or circumstances during the period ended September 30, 2022 that would indicate potential goodwill impairment, nor did management’s qualitative assessment performed on December 31 indicate a potential goodwill impairment. Total goodwill reported on the condensed consolidated balance sheets was $1,677,425 as of the period ended September 30, 2022.
Long-Term Investments
When investment inputs or publicly available information are limited or unavailable, management estimates the value of certain long-term investment using the limited information it has available, which can include the Company’s cost basis. This process, which was used to measure the value of the Company’s investment in the private company made through eBuild Ventures, LLC, represents a critical accounting estimate. Management utilizes the available inputs to perform an initial valuation estimate and subsequently updates that valuation when additional inputs become available.
Management did not identify any events or circumstances during the period ended September 30, 2022 that would indicate potential impairment of the Company’s investment in the private company. This investment is reported on the condensed consolidated balance sheet for $450,000 as of the period ended September 30, 2022.
Other Intangible Assets
When management determines that material intangible assets are acquired in conjunction with the purchase of a business, the Company determines the fair values of the identifiable intangible assets by taking into account internal and external appraisals. The Company evaluates at each balance sheet date whether events and circumstances have occurred that indicate possible impairment. These initial appraisals, as well as the subsequent evaluation of events and circumstances that may indicate impairment, represent critical accounting estimates.
Management did not identify any events or circumstances during the three-month period ended September 30, 2022 that would indicate potential impairment of the Company’s customer lists, trade names, or domain names. The total value of the Company’s customer lists, trade names, and domain names, net of amortization, reported under long-term assets on the condensed consolidated balance sheet is $1,300,444 as of the period ended September 30, 2022.
Deferred Tax Assets and Liabilities
Income taxes are accounted for under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax benefits or consequences of events that have been included in the condensed consolidated financial statements. 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. Management’s analysis of the amount of deferred tax assets that will ultimately be realized represents a critical accounting estimate.
As of the period ended September 30, 2022, the Company recognized a net deferred tax asset of $400,283. In an effort to remain conservative and limit the potential financial impact of management’s estimate, the Company has provided a full valuation allowance against certain historical net deferred tax assets as of the period ended September 30, 2022. This results in no value being attributed to these historical deferred tax assets on the accompanying condensed consolidated balance sheet as of the period ended September 30, 2022.
Contingencies, Commitments, and Litigation
Liabilities are recognized when management determines that contingencies, commitments, and/or litigation represent events that are more likely than not to result in a measurable obligation to the Company. Management’s analysis of these events represents a critical accounting estimate.
W-1 Warrant and Class B Common Shares
Pursuant to the Merger Agreement, during the three-month period ended September 30, 2022, the Company issued a Class W-1 Warrant to purchase 1,800,000 of the Company’s Class A common stock. The liability associated with the issuance of the such warrant, and the embedded shares of Class B common stock, is based on an independent third-party valuation, which includes a Black-Scholes pricing model. As of the period ended September 30, 2022, the long-term liability reported on the Company’s condensed consolidated balance sheet for the W-1 Warrant and shares of Class B common stock totals $954,000. See Note 5 for more information.
Accrued Compensation
The balance reported as accrued compensation expense as of the period ended September 30, 2022 is primarily attributed to management’s allocation of estimated pro rata bonus amounts to be paid to employees for services performed during the current period. Bonuses are subjective and are based on numerous factors including, but not limited to, individual performance, the underlying funds’ performance, and profitability of the firm, as well as the consideration of future outlook. Accrued bonus amounts can fluctuate due to a future perceived change in any one or more of these factors. Additionally, differences between historical, current, and future personnel allocations could significantly impact the comparability of bonus expenses period over period.
As of the period ended September 30, 2022, the Company reported $1,239,929 of accrued compensation expenses on its condensed consolidated balance sheet.
Discussion Regarding COVID-19 Potential Impacts
Due to the continuing uncertainty surrounding the COVID-19 pandemic, management has continued to regularly monitor and assess all Company operations for potential impacts of the COVID-19 pandemic. As of the quarterly period ended September 30, 2022, the Company has not been required to make significant operational changes as a result of the pandemic. Management does not anticipate additional challenges in meeting existing obligations, nor do we expect significant customer or vendor interruptions. However, the extent to which the continuing COVID-19 pandemic ultimately may impact our business, financial condition, liquidity, and results of operations likely will continue to depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the continuing pandemic, the direct and indirect impact of the continuing pandemic on our employees, customers, and service providers, as well as the U.S. economy and the actions taken by governmental authorities and other third parties in response to the continuing pandemic.
| Quantitative and Qualitative Disclosures About Market Risk |
The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.
| Controls and Procedures |
Evaluation of Disclosure Controls and Procedures
The Company’s management, with the participation of our principal executive officer and principal financial officer, have evaluated the effectiveness of the design and operation of our “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act, as of September 30, 2022. Disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures. Based upon this evaluation, and based upon material weaknesses in our internal control over financial reporting identified as of the date of our most recent evaluation of internal controls over financial reporting, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of September 30, 2022.
Material Weaknesses in Internal Controls
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of our financial statements would not be prevented or detected on a timely basis.
As a result of our evaluations, we identified the following material weaknesses in our internal control over financial reporting as of September 30, 2022:
Segregation of Duties: The Company has a lack of segregation of duties. Specifically -
| ● |
There is not a formal review of all adjusting journal entries; |
| ● |
Revenues for the internet operations segment are processed by a single individual; |
| ● |
There is not a formal procedure for the review and assignment of access rights within certain software systems; and |
| ● |
The individual with responsibility for reviewing journal entries, reviewing bank and credit card payments, and other reconciliations also has a wide range of access within the Company’s systems and is an authorized signor on bank accounts. |
Financial Close and Reporting: The Company does not have effective internal controls over all parts of the financial close and reporting process in that one individual is responsible for reconciling significant accounts, preparing the most significant journal entries, evaluating complex transactions and reporting requirements, and also is responsible for the financial statement close, consolidation, and reporting process.
During the quarterly period ended September 30, 2022, the Company, as a result of the closing of the Merger, was afforded additional personnel resources that can now be integrated into its internal control processes. The Company is actively working to restructure its historical internal controls over financial reporting to leverage these resources accordingly. The Company continues to make efforts to reinforce its internal control environment by utilizing an external accounting firm during its financial closing process, engaging third-party consultants to review the accounting and related disclosures for transactions that management and the board of directors determine to be particularly complex, and maintaining strict document retention policies and procedures that allow for full visibility of all financial statements and schedules by all Company managers and officers.
In response to the identified material weaknesses, the Company is internally developing a phased approach that is intended to increase the effectiveness of the design and operation of the Company’s disclosure controls and procedures. In the first phase, the Company expects to work with a third-party professional consultant to prepare formal documentation for its internal controls over financial reporting, which may include: an entity level controls assessment, an IT general controls assessment, and process area flowcharts where necessary. In the second phase, the Company expects to use its control documentation to identify ineffectively designed and/or control gaps and work to remediate them. Finally, in phase three, the Company expects to design a systematic monitoring plan to sufficiently test its new key controls over the course of future reporting periods. The Company aims to complete this project before the end of the next fiscal year on December 31, 2023. Notwithstanding the foregoing, there is no guarantee the Company will be successful in completing this multi-phased approach.
Changes in Internal Control Over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting during the quarterly period ended September 30, 2022, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting subsequent to the date of its most recent evaluation of its internal control over financial reporting.
Limitations on Effectiveness of Controls and Procedures
In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.
| Legal Proceedings |
See “Litigation & Legal Proceedings” in Note 8 to the accompanying unaudited condensed consolidated financial statements.
| Risk Factors |
The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.
| Unregistered Sales of Equity Securities and Use of Proceeds |
None.
| Item 3. | Defaults Upon Senior Securities |
None.
| Mine Safety Disclosures |
Not applicable.
| Other Information |
None.
| Exhibits |
+ Indicates a management contract or any compensatory plan, contract or arrangement.
* Filed herewith.
** Furnished herewith.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
ENDI Corp. |
|
|
|
|
| Date: November 14, 2022 |
|
/s/ David Sherman |
|
|
|
David Sherman |
|
|
|
Chief Executive Officer |
|
|
|
(Principal Executive Officer) |
|
|
|
|
| Date: November 14, 2022 |
|
/s/ Alea A. Kleinhammer |
|
|
|
Alea A. Kleinhammer |
|
|
|
Chief Financial Officer |
|
|
|
(Principal Financial Officer) |
EXHIBIT 31.1
Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, David Sherman, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of ENDI Corp.; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
|
(a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
|
(b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
|
(c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
|
(d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
|
|
(a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
|
(b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
Date: November 14, 2022 |
|
By: |
|
/s/ David Sherman |
|
|
|
|
|
David Sherman |
|
|
|
|
|
Chief Executive Officer |
|
|
|
|
|
(Principal Executive Officer) |
EXHIBIT 31.2
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Alea Kleinhammer, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of ENDI Corp.; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
|
(a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
|
(b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
|
(c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
|
(d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
|
|
(a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
|
(b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
Date: November 14, 2022 |
|
By: |
|
/s/ Alea Kleinhammer |
|
|
|
|
|
Alea Kleinhammer |
|
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
(Principal Financial and Accounting Officer) |
EXHIBIT 32.1
CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of ENDI Corp. (the “Company”) on Form 10-Q for the quarter ended September 30, 2022, as filed with the Securities and Exchange Commission (the “SEC”) on November 14, 2022 (the “Report”), I, David Sherman, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
|
|
(1) |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
|
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of, and for the periods presented in the Report. |
|
By: |
|
/s/ David Sherman |
|
|
|
David Sherman |
|
|
|
Chief Executive Officer |
|
|
|
(Principal Executive Officer) |
November 14, 2022
This certification is being furnished to the SEC with this Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended, and shall not, except to the extent required by such Act, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section.
EXHIBIT 32.2
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of ENDI Corp. (the “Company”) on Form 10-Q for the quarter ended September 30, 2022, as filed with the Securities and Exchange Commission (the “SEC”) on November 14, 2022 (the “Report”), I, Alea Kleinhammer, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
|
(1) |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of, and for the periods presented in the Report. |
|
By: |
/s/ Alea Kleinhammer |
|
|
Alea Kleinhammer |
||
|
Chief Financial Officer |
||
|
(Principal Financial and Accounting Officer) |
November 14, 2022
This certification is being furnished to the SEC with this Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended, and shall not, except to the extent required by such Act, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section.