XML 32 R21.htm IDEA: XBRL DOCUMENT v3.22.2
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2022
Accounting Policies [Abstract]  
Schedule of reconciliation of cash and restricted cash
    June 30,
2022
    December 31,
2021
 
             
Cash   $ 4,988,308     $ 4,986,559  
Restricted cash     461,649       108,083  
Total cash and restricted cash   $ 5,449,957     $ 5,094,642  

 

Schedule of accounts receivable
   June 30,
2022
   December 31,
2021
 
         
Accounts receivable  $47,515,013   $54,042,161 
Allowance for doubtful accounts   (14,464,173)   (27,703,278)
Accounts receivable, net  $33,050,840   $26,338,883 

 

Schedule of allowance for doubtful accounts
   Six Months
Ended
June 30,
2022
   Year
Ended
December 31,
2021
 
Beginning balance  $27,703,278   $22,138,541 
Provision   27,563,993    40,342,618 
Accounts written off   (40,803,098)   (34,777,881)
Ending balance  $14,464,173   $27,703,278 

 

Schedule of net leased merchandise
   June 30,
2022
   December 31,
2021
 
Lease merchandise at cost  $69,525,102   $72,159,063 
Accumulated depreciation   (30,307,129)   (29,505,431)
Impairment reserve   (3,080,978)   (1,711,520)
Lease merchandise, net  $36,136,995   $40,942,112 

 

Schedule of lessor revenues and fees
   Three Months ended
June 30,
   Six Months ended
June 30,
 
   2022   2021   2022   2021 
Lease billings and accruals  $39,596,845   $40,607,513   $79,194,274   $82,192,193 
Provision for doubtful accounts   (15,732,876)   (9,945,043)   (27,563,993)   (18,778,392)
Gain on sale of lease receivables   6,604,507    
-
    6,604,507    
-
 
Lease revenues and fees  $30,468,476   $30,662,470   $58,234,788   $63,413,801 

 

Schedule of series 2 convertible preferred stock as their effect is anti-dilutive
   June 30, 
   2022   2021 
Series 1 Convertible Preferred Stock   225,231    225,231 
Series 2 Convertible Preferred Stock   5,845,695    5,845,695 
Series 2 Convertible Preferred Stock issuable upon exercise of warrants   116,903    116,903 
Common Stock Options   3,936,083    3,117,310 
Common Stock Warrants   2,255,184    2,352,488 
Performance Share Units   790,327    - 
    13,169,423    11,657,627 

  

Schedule of basic and diluted earnings per share
   Six Months ended 
   June 30, 
   2022   2021 
Numerator        
Net income  $12,008,286   $943,431 
Series 2 Convertible Preferred Stock dividends   (1,219,554)   (1,219,545)
Net income/(loss) attributable to common and Series 1 Convertible Preferred Stock   10,788,732    (276,114)
Net income attributable to Series 1 Convertible Preferred Stock   (124,057)   
-
 
Series 2 Convertible Preferred Stock dividends attributable to Series 1 Convertible Preferred Stock   12,599    
-
 
Net income/(loss) attributable to common shares- Numerator for basic EPS   10,677,274   $(276,114)
Effect of dilutive securities:          
Series 2 Convertible Preferred Stock dividends   1,219,554    - 
Net income/(loss) attributable to common shares after assumed conversions- Numerator for diluted EPS   11,896,828    (276,114)
Denominator          
Weighted average of common shares outstanding- Denominator for basic EPS   21,576,312    21,375,096 
Effect of dilutive securities:          
Series 2 Convertible Preferred Stock   5,845,695    - 
Series 1 Convertible Preferred Stock   225,231    - 
Common stock options and performance share units   355,753    
-
 
Common stock warrants   190,277    
-
 
Adjusted weighted average of common shares outstanding and assumed conversions- Denominator diluted EPS   28,193,268    21,375,096 
Basic EPS  $0.49   $(0.01)
Diluted EPS  $0.42   $(0.01)

 

   Three Months ended 
   June 30, 
   2022   2021 
Numerator        
Net income  $14,389,221   $942,194 
Series 2 Convertible Preferred Stock dividends   (609,777)   (609,773)
Net income attributable to common and Series 1 Convertible Preferred Stock   13,779,444    332,421 
Net income attributable to Series 1 Convertible Preferred Stock   (148,457)   (9,822)
Series 2 Convertible Preferred Stock dividends attributable to Series 1 Convertible Preferred Stock   6,291    6,357 
Net income attributable to common shares- Numerator for basic EPS   13,637,278    328,956 
Effect of dilutive securities:          
Series 2 Convertible Preferred Stock dividends   609,777    - 
Net income attributable to common shares after assumed conversions - Numerator for diluted EPS  $14,247,055   $328,956 
Denominator          
Weighted average of common shares outstanding- Denominator for basic EPS   21,605,234    21,605,461 
Effect of dilutive securities          
Series 2 Convertible Preferred Stock   5,845,695    - 
Series 1 Convertible Preferred Stock   225,231    - 
Common stock options and performance share units   222,664    1,156,512 
Common stock warrants   
-
    841,504 
Adjusted weighted average of common shares outstanding and assumed conversions- Denominator for diluted EPS   27,898,824    23,603,477 
Basic EPS  $0.63   $0.02 
Diluted EPS  $0.51   $0.01 

 

Schedule of fair value assets measured on recurring basis
      Fair Value Measurement Using     
Financial instruments – As of June 30, 2022 (1)    Level 1      Level 2        Level 3   Carrying
Amount
 
Loans receivable at fair value   $
-
   $       -   $22,534,033  $16,487,838 

 

    Fair Value Measurement Using     
Financial instruments – As of December 31, 2021 (1)   Level 1    Level 2    Level 3   Carrying
Amount
 
Loans receivable at fair value  $
-
   $
     -
   $3,560,108  $3,151,184 

 

Schedule of fair value assets measured on recurring basis, unobservable input reconciliation
   Six months
Ended
June 30,
2022
   Year
Ended
December 31,
2021
 
Beginning balance  $3,560,108   $89,445 
Purchases of loan participation   15,211,553    3,309,732 
Obligation of loan participation   2,068,413    163,307 
Interest and fees(1)   4,810,748    672,272 
Collections   (5,574,640)   (907,169)
Net charge off (1)   (1,522,903)   (146,923)
Net change in fair value(1)   3,980,754    379,444 
Ending balance  $22,534,033   $3,560,108 

 

Schedule of quantitative information about the inputs used in fair value measurement
   June 30, 2022   December 31, 2021 
   Minimum   Maximum   Weighted
Average (2)
   Minimum   Maximum   Weighted
Average
 
Estimated losses (1)   8.8%   35.1%   15.6%   26.0%   35.0%   34.6%
Servicing costs   
-
    
-
    4.0%   
-
    
-
    4.6%
Discount rate   
-
    
-
    19.2%   
-
    
-
    11.1%

 

Schedule of concerning loan receivables at fair value
   June 30,
2022
   December 31,
2021
 
Aggregate fair value of loans receivables that are 90 days or more past due  $217,398   $
      -
 
Unpaid principal balance of loans receivables that are 90 days or more past due   661,727    
-
 
Aggregate fair value of loans receivables in non-accrual status   
-
    
-