$LMFA
LM Funding America Inc

2018 Q3 Form 10-Q Financial Statement

#000156459018029592 Filed on November 14, 2018

View on sec.gov

Income Statement

Concept 2018 Q3 2017 Q4
Revenue $781.5K $1.350M
YoY Change -24.85% 53.41%
Cost Of Revenue $430.0K $820.0K
YoY Change -18.87% 57.69%
Gross Profit $350.0K $530.0K
YoY Change -31.37% 47.22%
Gross Profit Margin 44.79% 39.26%
Selling, General & Admin $71.86K $2.160M
YoY Change -91.55% 163.41%
% of Gross Profit 20.53% 407.55%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $5.858K $40.00K
YoY Change -26.78% -42.86%
% of Gross Profit 1.67% 7.55%
Operating Expenses $990.9K $2.390M
YoY Change 15.22% 168.54%
Operating Profit -$209.4K -$1.860M
YoY Change -40.17% 250.94%
Interest Expense $377.4K -$240.0K
YoY Change -414.49% 20.0%
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income -$586.8K -$2.730M
YoY Change 2.95% 250.0%
Income Tax $0.00 $0.00
% Of Pretax Income
Net Earnings -$586.8K -$2.730M
YoY Change -87.51% 425.0%
Net Earnings / Revenue -75.09% -202.22%
Basic Earnings Per Share -$0.94
Diluted Earnings Per Share -$0.94 -$39.00M
COMMON SHARES
Basic Shares Outstanding 625.3K
Diluted Shares Outstanding 625.3K

Balance Sheet

Concept 2018 Q3 2017 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $930.0K $590.0K
YoY Change 55.0% -74.01%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $230.0K $100.0K
YoY Change -50.0%
Inventory
Prepaid Expenses
Receivables
Other Receivables
Total Short-Term Assets $1.160M $690.0K
YoY Change -48.67% -83.29%
LONG-TERM ASSETS
Property, Plant & Equipment $42.81K $69.51K
YoY Change -48.94% -36.78%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $120.0K $200.0K
YoY Change -72.6%
Other Assets $30.00K $30.00K
YoY Change -95.38% -99.15%
Total Long-Term Assets $931.4K $1.278M
YoY Change -50.19% -78.28%
TOTAL ASSETS
Total Short-Term Assets $1.160M $690.0K
Total Long-Term Assets $931.4K $1.278M
Total Assets $2.091M $1.968M
YoY Change -49.36% -80.35%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $50.00K $480.0K
YoY Change -2.04%
Accrued Expenses $0.00 $510.0K
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $570.0K $980.0K
YoY Change 100.0%
LONG-TERM LIABILITIES
Long-Term Debt $570.0K $40.00K
YoY Change -88.03% -99.22%
Other Long-Term Liabilities $30.00K $50.00K
YoY Change -97.25% -54.55%
Total Long-Term Liabilities $600.0K $90.00K
YoY Change -89.74% -98.29%
TOTAL LIABILITIES
Total Short-Term Liabilities $570.0K $980.0K
Total Long-Term Liabilities $600.0K $90.00K
Total Liabilities $1.164M $1.071M
YoY Change -80.07% -81.67%
SHAREHOLDERS EQUITY
Retained Earnings -$11.16M -$11.02M
YoY Change 360.89%
Common Stock $12.09M $11.91M
YoY Change 81.63%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $927.4K $897.0K
YoY Change
Total Liabilities & Shareholders Equity $2.091M $1.968M
YoY Change -49.36% -80.35%

Cashflow Statement

Concept 2018 Q3 2017 Q4
OPERATING ACTIVITIES
Net Income -$586.8K -$2.730M
YoY Change -87.51% 425.0%
Depreciation, Depletion And Amortization $5.858K $40.00K
YoY Change -26.78% -42.86%
Cash From Operating Activities -$460.0K -$90.00K
YoY Change 48.39% -87.14%
INVESTING ACTIVITIES
Capital Expenditures $0.00 -$10.00K
YoY Change -96.3%
Acquisitions
YoY Change
Other Investing Activities $50.00K $270.0K
YoY Change -82.14% -44.9%
Cash From Investing Activities $50.00K $260.0K
YoY Change -82.14% 18.18%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -30.00K -190.0K
YoY Change -84.21% -78.41%
NET CHANGE
Cash From Operating Activities -460.0K -90.00K
Cash From Investing Activities 50.00K 260.0K
Cash From Financing Activities -30.00K -190.0K
Net Change In Cash -440.0K -20.00K
YoY Change 100.0% -98.53%
FREE CASH FLOW
Cash From Operating Activities -$460.0K -$90.00K
Capital Expenditures $0.00 -$10.00K
Free Cash Flow -$460.0K -$80.00K
YoY Change 48.39% -81.4%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
CY2018Q3 us-gaap Cash
Cash
929149
CY2017Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
11914083
CY2018Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-11158207
dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2018Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
42813
CY2018Q3 us-gaap Real Estate Investments Other
RealEstateInvestmentsOther
124586
CY2018Q3 us-gaap Other Assets
OtherAssets
32036
CY2017Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-11017725
CY2018Q3 us-gaap Stockholders Equity
StockholdersEquity
927447
CY2017Q4 us-gaap Stockholders Equity
StockholdersEquity
896983
CY2018Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
2091390
CY2017Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1968317
CY2018Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2017Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2018Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
30000000
CY2017Q4 us-gaap Other Assets
OtherAssets
32964
CY2018Q3 us-gaap Assets
Assets
2091390
CY2017Q4 us-gaap Assets
Assets
1968317
CY2018Q3 us-gaap Long Term Debt
LongTermDebt
569610
CY2017Q4 us-gaap Long Term Debt
LongTermDebt
39028
CY2018Q3 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
520373
CY2017Q4 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
477953
CY2018Q3 us-gaap Due To Related Parties Current And Noncurrent
DueToRelatedPartiesCurrentAndNoncurrent
46010
CY2017Q4 us-gaap Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
505000
CY2018Q3 us-gaap Other Liabilities
OtherLiabilities
27950
CY2017Q4 us-gaap Other Liabilities
OtherLiabilities
49353
CY2018Q3 us-gaap Liabilities
Liabilities
1163943
CY2017Q4 us-gaap Liabilities
Liabilities
1071334
CY2018Q3 us-gaap Common Stock Value
CommonStockValue
625
CY2017Q4 us-gaap Common Stock Value
CommonStockValue
625
CY2018Q3 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
12085029
CY2017Q4 us-gaap Real Estate Investments Other
RealEstateInvestmentsOther
196707
CY2018Q3 lmfa Finance Receivables Original Product
FinanceReceivablesOriginalProduct
465004
CY2018Q3 lmfa Finance Receivables Special Product
FinanceReceivablesSpecialProduct
263835
CY2018Q3 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
233967
CY2017Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
101339
CY2017Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
69505
CY2017Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
30000000
us-gaap Depreciation And Amortization
DepreciationAndAmortization
55195
us-gaap Depreciation And Amortization
DepreciationAndAmortization
65015
lmfa Collection Cost
CollectionCost
38959
lmfa Collection Cost
CollectionCost
136489
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
15493
CY2018Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
625318
CY2017Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
625318
CY2018Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
625318
CY2017Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
625318
lmfa Interest On Delinquent Association Fees
InterestOnDelinquentAssociationFees
1574960
lmfa Interest On Delinquent Association Fees
InterestOnDelinquentAssociationFees
1888205
lmfa Administrative And Late Fees
AdministrativeAndLateFees
178146
lmfa Administrative And Late Fees
AdministrativeAndLateFees
218883
lmfa Underwriting Fees And Other Revenues
UnderwritingFeesAndOtherRevenues
188024
lmfa Underwriting Fees And Other Revenues
UnderwritingFeesAndOtherRevenues
221065
us-gaap Revenues
Revenues
2623229
us-gaap Revenues
Revenues
3043927
us-gaap Professional Fees
ProfessionalFees
888949
us-gaap Professional Fees
ProfessionalFees
1639278
us-gaap Litigation Settlement Expense
LitigationSettlementExpense
38846
us-gaap Litigation Settlement Expense
LitigationSettlementExpense
257256
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
224079
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
630466
us-gaap Provision For Loan And Lease Losses
ProvisionForLoanAndLeaseLosses
581
lmfa Real Estate Management And Disposal
RealEstateManagementAndDisposal
460312
lmfa Real Estate Management And Disposal
RealEstateManagementAndDisposal
414928
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
10969
us-gaap Operating Expenses
OperatingExpenses
2696748
us-gaap Operating Expenses
OperatingExpenses
4633633
us-gaap Operating Income Loss
OperatingIncomeLoss
-73519
us-gaap Operating Income Loss
OperatingIncomeLoss
-1589706
us-gaap Interest Expense
InterestExpense
471963
us-gaap Interest Expense
InterestExpense
375042
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
62.13
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
110.30
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
107.64
us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
one-for-ten
CY2018Q2 us-gaap Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
40000
CY2018Q3 us-gaap Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
143587
CY2018Q2 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
6.605
CY2018Q3 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
1.84
lmfa Class Of Warrant Or Right Term
ClassOfWarrantOrRightTerm
P4Y6M
lmfa Class Of Warrants Expiration Year
ClassOfWarrantsExpirationYear
2023
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
10000
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
0
lmfa Share Based Compensation Arrangement By Share Based Payment Award Options Adjustments In Period Adjustment
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsAdjustmentsInPeriodAdjustment
1010
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
2500
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
19800
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
26700
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
3790
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
3790
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
110.30
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
10.00
lmfa Share Based Compensation Arrangements By Share Based Payment Award Options Adjustments In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsAdjustmentsInPeriodWeightedAverageExercisePrice
125.00
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
125.00
CY2017Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
100.00
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
16270
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
21799
CY2018Q3 us-gaap Notes Payable
NotesPayable
569610
CY2017Q4 us-gaap Notes Payable
NotesPayable
39028
lmfa Lease Contract Beginning Date
LeaseContractBeginningDate
2014-03-01
us-gaap Lease Expiration Date1
LeaseExpirationDate1
2019-07-31
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
86000
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
101000
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
187000
lmfa Sub Lease Annual Rental Income
SubLeaseAnnualRentalIncome
71000
us-gaap Litigation Settlement Amount Awarded To Other Party
LitigationSettlementAmountAwardedToOtherParty
99000
CY2018Q3 us-gaap Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
100000
CY2018Q3 lmfa Loss Contingency Accrual Reversal At Carrying Value
LossContingencyAccrualReversalAtCarryingValue
405000

Files In Submission

Name View Source Status
0001564590-18-029592-index-headers.html Edgar Link pending
0001564590-18-029592-index.html Edgar Link pending
0001564590-18-029592.txt Edgar Link pending
0001564590-18-029592-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
lmfa-10q_20180930.htm Edgar Link pending
lmfa-20180930.xml Edgar Link completed
lmfa-20180930.xsd Edgar Link pending
lmfa-20180930_cal.xml Edgar Link unprocessable
lmfa-20180930_def.xml Edgar Link unprocessable
lmfa-20180930_lab.xml Edgar Link unprocessable
lmfa-20180930_pre.xml Edgar Link unprocessable
lmfa-ex101_134.htm Edgar Link pending
lmfa-ex102_133.htm Edgar Link pending
lmfa-ex311_8.htm Edgar Link pending
lmfa-ex312_7.htm Edgar Link pending
lmfa-ex321_6.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending