v3.24.2.u1
LEASES
3 Months Ended
Mar. 31, 2024
LEASES  
LEASES

NOTE 12. LEASES

In February 2020, Wilson-Davis entered into a 63-month lease for 2,539 square feet of office space in Addison, Texas. The lease commenced on April 1, 2020. The terms call for specific annual escalations in rents and two five-year renewal options at market rates. A right-of-use asset and lease liability for $172,562 was recorded, with monthly payments ranging from $3,120 to $3,544. The lease did not include an implicit rate of return, so Wilson-Davis used an incremental borrowing rate of 4.75%.

On December 21, 2023, Wilson-Davis renewed a 12-month lease for 464 square feet of office space in Denver, Colorado. The lease commenced January 1, 2024. A right-of-use asset and lease liability for $12,903 was recorded, with monthly payments of $1,100. The lease did not include an implicit rate of return, so Wilson-Davis used an incremental borrowing rate of 5%.

On October 16, 2023, Wilson-Davis renewed a three-year lease for 5,334 square feet of office space in Salt Lake City, Utah. The lease commenced February 1, 2024. The terms call for an annual 3% escalation in rents and one three-year renewal option at market prices. A right-of-use asset and lease liability for $333,010 was recorded with monthly payments ranging from $9,476 to $10,053. The lease did not include an implicit rate of return, so Wilson-Davis used an incremental borrowing rate of 5%.

Other information related to the operating leases are as follows:

​

​

​

​

​

​

​

March 31,

​

    

2024

​

​

​

​

Operating lease ROU Asset - February 9, 2024

​

$

395,064

Increase

​

​

—

Decrease

​

​

—

Amortization

​

​

(26,099)

Operating lease ROU Asset - Ending Balance

​

$

368,965

​

​

​

​

Operating lease liability - February 9, 2024

​

$

400,840

Increase

​

​

—

Decrease

​

​

—

Amortization

​

​

(26,626)

Operating lease liability - ending balance

​

$

374,214

​

​

​

​

Operating lease liability - Short Term

​

$

159,933

Operating lease liability - Long Term

​

​

214,281

Operating lease liability - Total

​

$

374,214

​

The following table presents the weighted-average remaining lease term and weighted-average discount rates related to the Company’s operating leases as of March 31, 2024:

​

​

​

​

​

​

    

March 31, 

 

​

​

2024

 

Weighted average remaining lease term

 

2.57

years

Weighted average discount rate

 

4.96

%

​

The future minimum payments required by the lease agreements in effect at March 31, 2024 are as follows:

​

​

​

​

​

2024

​

$

126,769

2025

​

​

134,985

2026

​

​

113,721

2027

​

​

9,477

Total minimum lease payments

​

​

384,952

Less interest factor

​

​

(10,738)

Total operating lease liability

​

​

374,214

Less operating lease liability - current portion

​

​

(159,933)

Operating lease liability - long term portion

​

$

214,281

​