IDEANOMICS, INC. - Quarter Report: 2013 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to __________
Commission File Number: 000-19644
YOU On Demand Holdings, Inc.
(Exact name of registrant as specified in its charter)
Nevada
|
|
20-1778374
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
27 Union Square West, Suite 502
New York, New York 10003
(Address of principal executive offices)
212-206-1216
(Registrant's telephone number, including area code)
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. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “larger accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 15,793,314 shares as of November 14, 2013.
QUARTERLY REPORT ON FORM 10-Q
OF YOU ON DEMAND HOLDINGS, INC.
FOR THE PERIOD ENDED SEPTEMBER 30, 2013
PART I
|
-
|
FINANCIAL INFORMATION
|
|
|
|
|
|
Item 1.
|
|
3
|
|
Item 2.
|
|
27
|
|
Item 3
|
|
37
|
|
Item 4.
|
|
37
|
|
|
|
|
|
PART II
|
-
|
OTHER INFORMATION
|
|
|
|
|
|
Item 1.
|
|
38
|
|
Item 1A.
|
|
38
|
|
Item 2.
|
|
38
|
|
Item 3.
|
|
38
|
|
Item 4.
|
|
38
|
|
Item 5.
|
|
38
|
|
Item 6.
|
|
38
|
|
39
|
References
Except as otherwise indicated by the context, references in this report to (i) the “Company,” “we,” “us,” and “our” are to the combined business of YOU On Demand Holdings, Inc.), a Nevada corporation, and its consolidated subsidiaries; (ii) “CB Cayman” are to our wholly-owned subsidiary China Broadband, Ltd., a Cayman Islands company; (iii) “WFOE” are to our wholly-owned subsidiary Beijing China Broadband Network Technology Co., Ltd., a PRC company; (iv) “Jinan Broadband” are to our 51% owned subsidiary Jinan Guangdian Jia He Broadband Co. Ltd, a PRC company, effective July 31, 2013, the Company sold its 51% interest in Jinan Broadband; (v) “Jinan Zhong Kuan” are to Jinan Zhong Kuan Information Technology Co. Ltd., a PRC company controlled by CB Cayman through a trust agreement with shareholder(s); (vi) “Sinotop Hong Kong” are to Sinotop Group Limited, a Hong Kong company wholly-owned by CB Cayman; (vii) “YOD WFOE” are to YOU On Demand (Beijing) Technology Co., Ltd., a PRC company wholly-owned by Sinotop Hong Kong; (viii) “Sinotop Beijing” or “Sinotop” are to Beijing Sino Top Scope Technology Co., Ltd, a PRC company controlled by Sinotop Hong Kong through contractual arrangements; (ix) “Zhong Hai Video” are to Zhong Hai Shi Xun Information Technology Co., Ltd., a PRC company 80% owned by Sinotop Beijing; (x) “Hua Cheng” are to Hua Cheng Hu Dong (Beijing) Film and Television Communication Co., Ltd., a PRC company 39% owned by Sinotop Beijing; (xi) “Shandong Media” are to our previously 50% joint venture Shandong Lushi Media Co., Ltd., a PRC company, effective July 1,2012, Shandong Media our 30% owned company by Sinotop Beijing; (xii) “SEC” are to the United States Securities and Exchange Commission; (xiii) “Securities Act” are to Securities Act of 1933, as amended; (xiv) “Exchange Act” are to the Securities Exchange Act of 1934, as amended; (xv) “PRC” and “China” are to People’s Republic of China; (xvi) “Renminbi” and “RMB” are to the legal currency of China; (xvii) “U.S. dollar,” “$” and “US$” are to United States dollars; and (xviii) “VIEs” refers to our variable interest entities, including Jinan Broadband and Sinotop Beijing.
PART I — FINANCIAL INFORMATION
YOU ON DEMAND HOLDINGS, INC. AND ITS SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED SEPTEMBER 30, 2013
|
Page
|
Consolidated Balance Sheets
|
4
|
Unaudited Consolidated Statements of Operations
|
5
|
Unaudited Consolidated Statements of Comprehensive Loss
|
6
|
Unaudited Consolidated Statement of Equity
|
7
|
Unaudited Consolidated Statements of Cash Flows
|
8
|
Notes to Unaudited Consolidated Financial Statements
|
9
|
YOU On Demand Holdings, Inc. and Its Subsidiaries
CONSOLIDATED BALANCE SHEETS
September 30,
2013
|
December 31,
2012
|
|||||||
|
(Unaudited)
|
|
||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
1,214,490
|
$
|
3,277,891
|
||||
Marketable equity securities, available for sale
|
1,714
|
2,229
|
||||||
Accounts receivable, net
|
111,943
|
-
|
||||||
Licensed content, current
|
737,017
|
681,457
|
||||||
Prepaid expenses
|
279,452
|
412,669
|
||||||
Note receivable, sale of Jinan Broadband
|
3,911,088
|
-
|
||||||
Other current assets
|
4,684
|
135,486
|
||||||
Current assets of discontinued operations
|
-
|
1,498,852
|
||||||
Total current assets
|
6,260,388
|
6,008,584
|
||||||
|
||||||||
Property and equipment, net
|
566,877
|
729,763
|
||||||
Licensed content, noncurrent
|
200,227
|
530,367
|
||||||
Intangible assets, net
|
2,705,635
|
3,416,858
|
||||||
Goodwill
|
6,105,478
|
6,105,478
|
||||||
Investment in unconsolidated entities
|
681,304
|
655,834
|
||||||
Non-current assets of discontinued operations
|
-
|
5,011,161
|
||||||
Total assets
|
$
|
16,519,909
|
$
|
22,458,045
|
||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
1,575,448
|
$
|
885,366
|
||||
Accrued expenses and liabilities
|
1,161,910
|
953,134
|
||||||
Deferred license fees, current
|
988,401
|
-
|
||||||
Other current liabilities
|
36,429
|
708,367
|
||||||
Contingent purchase price consideration liability, current
|
426,124
|
368,628
|
||||||
Convertible promissory note
|
3,000,000
|
3,000,000
|
||||||
Warrant liabilities
|
915,510
|
878,380
|
||||||
Current liabilities of discontinued operations
|
-
|
5,197,450
|
||||||
Total current liabilities
|
8,103,822
|
11,991,325
|
||||||
|
||||||||
Deferred license fees, noncurrent
|
-
|
460,547
|
||||||
Contingent purchase price consideration liability
|
-
|
368,628
|
||||||
Deferred tax liability
|
154,946
|
237,075
|
||||||
Non-current liabilities of discontinued operations
|
-
|
68,774
|
||||||
Total liabilities
|
8,258,768
|
13,126,349
|
||||||
|
||||||||
Commitments and Contingencies
|
||||||||
|
||||||||
Convertible reedeemable preferred stock, $.001 par value; 50,000,000shares authorized
|
||||||||
Series A - 7,000,000 shares issued and outstanding, liquidation preference of $3,500,000 at September 30, 2013 and December 31, 2012, respectively
|
1,261,995
|
1,261,995
|
||||||
Series B - 0 and 7,866,800 shares issued and outstanding, liquidation preference of $0 and $3,933,400 at September 30, 2013 and December 31, 2012, respectively
|
-
|
3,223,575
|
||||||
Series C - 87,500 and 250,000 shares issued and outstanding, liquidation preference of $350,000 and $1,000,000 at September 30, 2013 and December 31, 2012, respectively
|
219,754
|
627,868
|
||||||
Series D 4% - 2,285,714 and 0 shares issued and outstanding, liquidation preference of $4,000,000 and $0 at September 30, 2013 and December 31, 2012
|
3,711,794
|
-
|
||||||
|
||||||||
Equity:
|
||||||||
Common stock, $.001 par value; 1,500,000,000 shares authorized, 15,793,314 and 13,742,394 shares issued at September 30, 2013 and December 31, 2012, respectively
|
15,793
|
13,742
|
||||||
Additional paid-in capital
|
67,438,268
|
62,388,502
|
||||||
Accumulated deficit
|
(62,477,818
|
)
|
(58,841,664
|
)
|
||||
Accumulated other comprehensive income
|
(737,100
|
)
|
604,632
|
|||||
Total YOU On Demand equity
|
4,239,143
|
4,165,212
|
||||||
Noncontrolling interests
|
(1,171,545
|
)
|
53,046
|
|||||
|
||||||||
Total equity
|
3,067,598
|
4,218,258
|
||||||
|
||||||||
Total liabilities and equity
|
$
|
16,519,909
|
$
|
22,458,045
|
See notes to consolidated financial statements.
YOU On Demand Holdings, Inc. and Its Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
2013
|
September 30,
2012
|
September 30,
2013
|
September 30,
2012
|
||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||
|
||||||||||||||||
Revenue
|
$
|
95,295
|
$
|
4,176
|
$
|
146,852
|
$
|
1,699,702
|
||||||||
Cost of revenue
|
712,327
|
714,250
|
2,350,931
|
2,739,032
|
||||||||||||
Gross loss
|
(617,032
|
)
|
(710,074
|
)
|
(2,204,079
|
)
|
(1,039,330
|
)
|
||||||||
|
||||||||||||||||
Operating expense:
|
||||||||||||||||
Selling, general and administrative expenses
|
1,658,255
|
2,331,402
|
5,558,195
|
7,130,959
|
||||||||||||
Professional fees
|
147,091
|
138,063
|
772,403
|
1,078,855
|
||||||||||||
Depreciation and amortization
|
154,719
|
533,557
|
620,946
|
1,625,146
|
||||||||||||
Impairments of long-lived assets
|
-
|
-
|
311,249
|
-
|
||||||||||||
Total operating expense
|
1,960,065
|
3,003,022
|
7,262,793
|
9,834,960
|
||||||||||||
|
||||||||||||||||
Loss from operations
|
(2,577,097
|
)
|
(3,713,096
|
)
|
(9,466,872
|
)
|
(10,874,290
|
)
|
||||||||
|
||||||||||||||||
Interest & other income / (expense)
|
||||||||||||||||
Interest income
|
611
|
360
|
1,185
|
2,763
|
||||||||||||
Interest expense
|
(30,429
|
)
|
(27,802
|
)
|
(90,067
|
)
|
(47,699
|
)
|
||||||||
Stock purchase right
|
-
|
-
|
-
|
(43,748
|
)
|
|||||||||||
Change in fair value of warrant liabilities
|
(6,840
|
)
|
(636,308
|
)
|
(37,130
|
)
|
(636,308
|
)
|
||||||||
Change in fair value of contingent consideration
|
(15,649
|
)
|
537,784
|
(99,343
|
)
|
74,351
|
||||||||||
Gain on investment in unconsolidated entities
|
8,592
|
64,797
|
7,873
|
52,291
|
||||||||||||
Loss on write-off of uncollectible loans
|
-
|
-
|
-
|
(473,698
|
)
|
|||||||||||
Gain on deconsolidation of Shandong Media
|
-
|
141,814
|
-
|
141,814
|
||||||||||||
Other
|
(11,827
|
)
|
(1,473
|
)
|
58,769
|
(60,035
|
)
|
|||||||||
|
||||||||||||||||
Net loss from continuing operations before income taxes and noncontrolling interest
|
(2,632,639
|
)
|
(3,633,924
|
)
|
(9,625,585
|
)
|
(11,864,559
|
)
|
||||||||
|
||||||||||||||||
Income tax benefit
|
21,168
|
96,026
|
82,129
|
266,126
|
||||||||||||
|
||||||||||||||||
Net loss from continuing operations
|
(2,611,471
|
)
|
(3,537,898
|
)
|
(9,543,456
|
)
|
(11,598,433
|
)
|
||||||||
|
||||||||||||||||
Net gain (loss) from discontinued operations (including gain on disposal of $5,616,269)
|
5,589,872
|
(899,529
|
)
|
5,255,474
|
(1,873,947
|
)
|
||||||||||
|
||||||||||||||||
Net income (loss)
|
2,978,401
|
(4,437,427
|
)
|
(4,287,982
|
)
|
(13,472,380
|
)
|
|||||||||
|
||||||||||||||||
Plus: Net loss attributable to noncontrolling interests
|
193,512
|
389,274
|
834,685
|
1,482,536
|
||||||||||||
|
||||||||||||||||
Net income (loss) attributable to YOU On Demand shareholders
|
3,171,913
|
(4,048,153
|
)
|
(3,453,297
|
)
|
(11,989,844
|
)
|
|||||||||
Dividends on preferred stock
|
(1,029,829
|
)
|
-
|
(1,029,829
|
)
|
-
|
||||||||||
|
||||||||||||||||
Net income (loss) attributable to YOU on Demand common shareholders
|
$
|
2,142,084
|
$
|
(4,048,153
|
)
|
$
|
(4,483,126
|
)
|
$
|
(11,989,844
|
)
|
|||||
|
||||||||||||||||
Basic earnings (loss) per share
|
||||||||||||||||
Loss from continuing operations
|
$
|
(0.22
|
)
|
$
|
(0.32
|
)
|
$
|
(0.65
|
)
|
$
|
(1.02
|
)
|
||||
Gain (loss) from discontinued operations
|
0.36
|
(0.04
|
)
|
0.35
|
(0.09
|
)
|
||||||||||
Basic earnings (loss) per shares
|
$
|
0.14
|
$
|
(0.36
|
)
|
$
|
(0.30
|
)
|
$
|
(1.11
|
)
|
|||||
|
||||||||||||||||
Diluted earnings (loss) per share
|
||||||||||||||||
Loss from continuing operations
|
$
|
(0.22
|
)
|
$
|
(0.32
|
)
|
$
|
(0.65
|
)
|
$
|
(1.02
|
)
|
||||
Gain (loss) from discontinued operations
|
0.36
|
(0.04
|
)
|
0.35
|
(0.09
|
)
|
||||||||||
Diluted earnings (loss) per shares
|
$
|
0.14
|
$
|
(0.36
|
)
|
$
|
(0.30
|
)
|
$
|
(1.11
|
)
|
|||||
|
||||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
15,553,097
|
11,293,895
|
15,034,841
|
10,765,931
|
||||||||||||
Diluted
|
15,553,097
|
11,293,895
|
15,034,841
|
10,765,931
|
See notes to consolidated financial statements.
YOU On Demand Holdings, Inc. and Its Subsidiaries
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
2013 |
September 30,
2012 |
September 30,
2013 |
September 30,
2012 |
||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||
Net income (loss)
|
$
|
2,978,401
|
$
|
(4,437,427
|
)
|
$
|
(4,287,982
|
)
|
$
|
(13,472,380
|
)
|
|||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation adjustments
|
(1,424,011
|
)
|
(112,719
|
)
|
(1,341,217
|
)
|
(57,067
|
)
|
||||||||
Unrealized gains (losses) on available for sale securities
|
343
|
1,029
|
(515
|
)
|
1,201
|
|||||||||||
Plus: Comprehensive loss attributable to non-controlling interest
|
200,353
|
463,908
|
821,583
|
1,534,792
|
||||||||||||
Comprehensive income (loss) attributable to YOU On Demand shareholders
|
$
|
1,755,086
|
$
|
(4,085,209
|
)
|
$
|
(4,808,131
|
)
|
$
|
(11,993,454
|
)
|
See notes to consolidated financial statements.
YOU On Demand Holdings, Inc. and Its Subsidiaries
CONSOLIDATED STATEMENT OF EQUITY
For the Nine Months Ended September 30, 2013 (unaudited)
|
Common
Shares
|
Par
Value
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other
Comprehensive Income (Loss)
|
YOU On
Demand
Shareholders
'Equity
|
Noncontrolling Interest
|
Total
Equity
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balance January 1, 2013
|
13,742,394
|
$
|
13,742
|
$
|
62,388,502
|
$
|
(58,841,664
|
)
|
$
|
604,632
|
$
|
4,165,212
|
$
|
53,046
|
$
|
4,218,258
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Warrants issued for services
|
-
|
-
|
108,840
|
-
|
-
|
108,840
|
-
|
108,840
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Common shares issued for services
|
60,501
|
61
|
163,694
|
-
|
-
|
163,755
|
-
|
163,755
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Common shares issued for clawback reset provision
|
436,238
|
436
|
658,283
|
-
|
-
|
658,719
|
-
|
658,719
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Common shares and options issued for Sinotop acquisition earnout
|
245,274
|
245
|
410,230
|
-
|
-
|
410,475
|
-
|
410,475
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Stock option compensation expense and revised modification
|
-
|
-
|
456,323
|
-
|
-
|
456,323
|
-
|
456,323
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Conversion of Series B and Series C preferred shares into common shares
|
1,308,907
|
1,309
|
3,630,379
|
-
|
-
|
3,631,688
|
-
|
3,631,688
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Accretion from Series D preferred shares
|
-
|
-
|
(808,835
|
)
|
-
|
-
|
(808,835
|
)
|
-
|
(808,835
|
)
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Valuation of warrants issued to placement agent for July 2013 Seried D 4% Preferred Share issuance
|
-
|
-
|
247,995
|
-
|
-
|
247,995
|
-
|
247,995
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Beneficial conversion feature of Series D preferred stock issued
|
-
|
-
|
182,857
|
(182,857
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Sale of Jinan Broadband
|
-
|
-
|
-
|
-
|
(1,461,100
|
) |
(1,461,100
|
) |
(403,009
|
)
|
(1,864,109
|
)
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net loss
|
-
|
-
|
-
|
$
|
(3,453,297
|
)
|
-
|
(3,453,297
|
)
|
(834,685
|
)
|
(4,287,982
|
)
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Foreign currency translation adjustments
|
-
|
-
|
-
|
-
|
119,883
|
|
119,883
|
|
13,103
|
132,986
|
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Unrealized losses on marketable securities
|
-
|
-
|
-
|
-
|
(515
|
)
|
(515
|
)
|
-
|
(515
|
)
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Balance, September 30, 2013
|
15,793,314
|
$
|
15,793
|
$
|
67,438,268
|
$
|
(62,477,818
|
)
|
$
|
(737,100
|
)
|
$
|
4,239,143
|
$
|
(1,171,545
|
)
|
$
|
3,067,598
|
See notes to consolidated financial statements.
YOU On Demand Holdings, Inc. and Its Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
Nine Months Ended
|
|||||||
|
September 30,
2013
(unaudited) |
September 30,
2012
(unaudited) |
||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(4,287,982
|
)
|
$
|
(13,472,380
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities
|
||||||||
Equity securities compensation expense
|
728,917
|
816,921
|
||||||
Depreciation and amortization
|
1,463,900
|
3,726,701
|
||||||
Amortization of licensed content
|
112,743
|
112,743
|
||||||
Deferred income tax
|
(82,129
|
)
|
(282,244
|
)
|
||||
Loss on investment in unconsolidated entities
|
(7,873
|
)
|
(52,291
|
)
|
||||
Provision for bad debt expense
|
-
|
163,076
|
||||||
Change in fair value of warrant liabilities
|
37,130
|
636,308
|
||||||
Change in fair value of contingent purchase price consideration liability
|
99,343
|
(74,351
|
)
|
|||||
Cost of right to purchase
|
-
|
43,748
|
||||||
Gain on sale of Jinan Broadband
|
(5,616,269
|
)
|
-
|
|||||
Gain on deconsolidation of Shandong Media, net of cash
|
-
|
(334,589
|
)
|
|||||
Impairment of long-lived assets
|
311,249
|
420,000
|
||||||
Loss on uncollectible shareholder loan and related party loan
|
-
|
473,698
|
||||||
Change in assets and liabilities,
|
||||||||
Accounts receivable
|
(111,371
|
)
|
(182,094
|
)
|
||||
Inventory
|
(65,367
|
)
|
2,024
|
|||||
Licensed content
|
650,939
|
135,242
|
||||||
Prepaid expenses and other assets
|
278,543
|
(855,786
|
)
|
|||||
Accounts payable
|
594,940
|
(434,828
|
)
|
|||||
Accrued expenses and liabilities
|
(12,546
|
)
|
231,579
|
|||||
Deferred revenue
|
119,483
|
176,818
|
||||||
Deferred license fee
|
(2,795
|
)
|
462,966
|
|||||
Other current liabilities
|
95,938
|
16,031
|
||||||
Other
|
(742
|
)
|
12,054
|
|||||
Net cash used in operating activites
|
(5,693,949
|
)
|
(8,258,654
|
)
|
||||
|
||||||||
Cash flows from investing activities:
|
||||||||
Acquisition of property and equipment
|
(424,689
|
)
|
(789,967
|
)
|
||||
Investments in intangibles
|
(22,662
|
)
|
(111,914
|
)
|
||||
Cash received from sale of Jinan Broadband (net of cash sold)
|
(190,760
|
)
|
-
|
|||||
Leasehold improvements
|
-
|
(10,754
|
)
|
|||||
Loans to Shandong Media shareholders
|
-
|
(32,771
|
)
|
|||||
Loan repayments from Shandong Media shareholders
|
-
|
29,663
|
||||||
Net cash used in investing activities
|
(638,111
|
)
|
(915,743
|
)
|
||||
|
||||||||
Cash flows from financing activities
|
||||||||
Proceeds from sale of Preferred D converitble shares
|
4,000,000
|
-
|
||||||
Proceeds from sale of equity securities
|
-
|
3,585,000
|
||||||
Proceeds from issuance of convertible note
|
-
|
3,000,000
|
||||||
Costs associated with financings and share issuances
|
(849,046
|
)
|
(118,906
|
)
|
||||
Net cash provided by financing activities
|
3,150,954
|
6,466,094
|
||||||
|
||||||||
Effect of exchange rate changes on cash
|
14,553
|
18,760
|
||||||
|
||||||||
Net decrease in cash and cash equivalents
|
(3,166,553
|
)
|
(2,689,543
|
)
|
||||
|
||||||||
Total cash and cash equivalents at beginning of period
|
4,381,043
|
7,519,574
|
||||||
Less cash and cash equivalents of discontinued operations at beginning of period
|
1,103,152
|
1,086,627
|
||||||
Cash and cash equivalents of continuing operations at beginning of period
|
3,277,891
|
6,432,947
|
||||||
|
||||||||
Cash and cash equivalents at end of period
|
1,214,490
|
4,830,031
|
||||||
|
||||||||
|
||||||||
Supplemental Cash Flow Information:
|
||||||||
|
||||||||
Cash paid for taxes
|
$
|
-
|
$
|
-
|
||||
Cash paid for interest
|
$
|
1,011
|
$
|
1,170
|
||||
Value of warrants issued for issuance costs in connection with Preferred Series D shares
|
$
|
247,995
|
$
|
-
|
||||
Value of shares and warrants issued for issuance costs in connection with private financing
|
$
|
-
|
$
|
514,840
|
||||
Value of shares and options issued for Sinotop contingent consideration earnout
|
$
|
410,475
|
$
|
1,308,391
|
||||
Value of common stock issued from conversion of Preferred Series B shares
|
$
|
3,223,575
|
$
|
726,783
|
||||
Value of common stock issued from conversion of Preferred Series C shares
|
$
|
408,114
|
$
|
-
|
||||
Software contributed in lieu of issued capital included in intangibles
|
$
|
-
|
$
|
398,183
|
See notes to consolidated financial statements.
YOU ON DEMAND HOLDINGS, INC. AND ITS SUBSIDIARIES
1. | Basis of Presentation |
YOU On Demand Holdings, Inc., a Nevada corporation (“YOU On Demand”, “we”, “us”, or “the Company”) , operates in the Chinese media segment through our Chinese subsidiaries and variable interest entities (“VIEs”) (1) an integrated value-added service solutions business for the delivery of video on demand (“VOD”) and enhanced premium content for cable providers, Beijing Sino Top Scope Technology Co., Ltd. (“Sinotop Beijing” or “Sinotop”), (2) a cable broadband business, Jinan Guangdian Jia He Broadband Co. Ltd. ( “Jinan Broadband”), based in the Jinan region of China through which we provide cable and wireless broadband services, principally internet services, Internet Protocol Point wholesale services, related network equipment rental and sales, and fiber network construction and maintenance (effective July 31, 2013, the Company sold its 51% interest in Jinan Broadband) and (3) a print based media and television programming guide publication, Shandong Lushi Media Co., Ltd. (“Shandong Media”). Effective July 1, 2012, the Company deconsolidated Shandong Media.
The unaudited consolidated financial statements include the accounts of YOU On Demand and (a) its wholly-owned subsidiary China Broadband, Ltd., ("CB Cayman"), (b) two wholly-owned subsidiaries of CB Cayman: Beijing China Broadband Network Technology Co., Ltd. (“WFOE”) and Sinotop Group Limited (“Sinotop Hong Kong”) and (c) six entities located in the PRC: Jinan Zhong Kuan, Jinan Broadband, Shandong Media, Sinotop, Zhong Hai Shi Xun Information Technology Co., Ltd. (“Zhong Hai Video”), and YOU On Demand (Beijing) Technology Co., Ltd. (“YOD WFOE”), which are controlled by the Company through contractual arrangements, as if they are majority owned subsidiaries of the Company. As of July 1, 2012, Shandong Media was deconsolidated because it was no longer deemed a VIE of the Company. All material intercompany transactions and balances are eliminated in consolidation.
Effective July 31, 2013, the Company sold its 51% interest in Jinan Broadband and as such, Jinan Broadband’s assets and liabilities have been classified on the balance sheet as assets and liabilities of discontinued operations. The operating results of Jinan Broadband have been classified as discontinued operations in our statements of operations for all periods presented (see Note 3). Unless otherwise indicated, all disclosures and amounts in the Notes to the Consolidated Financial Statements relate to the Company’s continuing operations.
In the opinion of management, our Financial Statements reflect all adjustments, which are of a normal, recurring nature necessary for a fair statement of the results for the periods presented in accordance with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) and with the instructions to Form 10-Q in Article 10 of SEC Regulation S-X. The results of operations for the interim periods presented are not necessarily indicative of results for the full year.
Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. These unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission on April 5, 2013.
Reclassifications
Certain prior year information has been reclassified to be comparable with the current period presentation. This reclassification has no effect on previously reported net loss.
2. | Going Concern and Management’s Plans |
For the nine months ended September 30, 2013, we had a net loss of approximately $3.5 million and we used cash for operations of approximately $5.7 million. We had a working capital deficit of approximately $1.8 million and accumulated deficit of approximately $62 million, at September 30, 2013.
The Company must continue to rely on debt and equity to pay for ongoing operating expenses in order to execute its business plan. On July 5, 2013 the Company raised $4.0 million from the sale of Series D Preferred Stock to C Media Limited (“C Media”). In connection with the sale of the Series D Preferred, both parties agreed to act in good faith and with fair dealing to finalize an agreement, on or before October 31, 2013, for an additional investment of between $12 million and $21 million of a new class of preferred stock of the Company which was then amended as described below.
On November 4, 2013, we entered into an amendment to the Series D Stock Purchase Agreement. Pursuant to the Series D Amendment, the parties agreed that each party would act in good faith and with fair dealing to finalize an agreement on or before the 30th day following the issuance of the Bridge Note (a Bridge Note in the amount of $2 million was entered into on November 4, 2013 between the Company and C Media – see subsequent events for additional information).
This additional investment is contingent on several factors. If the additional investment does not occur, we have the ability to raise funds by various methods including utilization of our $50 million shelf registration of which $47.3 million is remaining as well as other means of financing such as debt or private investment. However, financing may not be available to the Company on terms acceptable to us or at all or such resources will be received in a timely manner. Further we may need approval to seek additional financing from the shareholders from the August 2012 private financing in the event we do a public financing.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern. We anticipate that we will need to raise additional funds to fully implement our business model and related strategies.
The unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty. The Company's independent registered public accounting firm's report of the financial statements as of and for the year ended December 31, 2012, contained an explanatory paragraph regarding the Company's ability to continue as a going concern.
3. | Discontinued Operations |
On May 20, 2013, we entered into an Equity Transfer Agreement with Shandong Broadcast Network (“Shandong Broadcast”) pursuant to which the parties conditionally agreed to the sale to Shandong Broadcast of our 51% equity interest in Jinan Broadband. Pursuant to its terms, and a separate letter agreement between the parties dated July 23, 2013, the 51% interest transfer in Jinan Broadband would become effective upon (i) approval of the relevant PRC governmental authorities, and (ii) agreement between the parties of final terms for the payment of the RMB 29,000,000 (approximately $4.7 million) payment price by Shandong Broadcast. On June 20, 2013, the sale was approved by the PRC Administration for Industry and Commerce. On July 31, 2013, the parties agreed on pricing terms whereby Shandong Broadcast would pay (i) RMB 5,000,000 by July 31, 2013, (ii) RMB 10,000,000 by November 20, 2013, and (ii) the remaining RMB 14,000,000 by May 20, 2014. Accordingly, based on the agreements between the parties, the sale of Jinan Broadband to Shandong Broadcast became final on July 31, 2013. In order to focus on our core VOD business and help with cash flow needs, the Company decided to sell our ownership of Jinan Broadband. In the third quarter of 2013, we recorded a gain of approximately $5.6 million related to the sale of Jinan Broadband.
On November 1, 2013, we received early payment of the entire remaining balance (RMB 24,000,000) from Shandong Broadcast.
Jinan Broadband meets the criteria for being reported as a discontinued operation and has been segregated from continuing operations for all periods presented. The following table summarizes the result from discontinued operations:
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
2013
(1 month)
(unaudited) |
September 30,
2012
(3 months)
(unaudited) |
September 30,
2013
(7 months)
(unaudited) |
September 30,
2012
(9 months)
(unaudited) |
||||||||||||
Revenue
|
$
|
550,068
|
$
|
1,189,423
|
$
|
3,095,148
|
$
|
3,814,881
|
||||||||
Cost of revenue
|
306,320
|
833,512
|
1,954,552
|
2,527,901
|
||||||||||||
Gross profit
|
243,748
|
355,911
|
1,140,596
|
1,286,980
|
||||||||||||
|
||||||||||||||||
Operating expense:
|
||||||||||||||||
Selling, general and administrative
|
151,190
|
128,306
|
656,615
|
657,772
|
||||||||||||
Professional fees
|
-
|
1,274
|
1,416
|
1,274
|
||||||||||||
Depreciation and amortization
|
119,172
|
713,417
|
844,233
|
2,101,555
|
||||||||||||
Impairmentsof long-lived assets
|
-
|
420,000
|
-
|
420,000
|
||||||||||||
Total operating expense
|
270,362
|
1,262,997
|
1,502,264
|
3,180,601
|
||||||||||||
|
||||||||||||||||
Loss from operations
|
(26,614
|
)
|
(907,086
|
)
|
(361,668
|
)
|
(1,893,621
|
)
|
||||||||
|
||||||||||||||||
Interest & other income / (expense)
|
||||||||||||||||
Interest income
|
244
|
2,382
|
1,765
|
4,369
|
||||||||||||
Interest expense
|
(28
|
)
|
(198
|
)
|
(893
|
)
|
(813
|
)
|
||||||||
|
||||||||||||||||
Net loss before income taxes and noncontrolling interest
|
(26,398
|
)
|
(904,902
|
)
|
(360,796
|
)
|
(1,890,065
|
)
|
||||||||
Income tax (expense) benefit
|
-
|
5,373
|
-
|
16,118
|
||||||||||||
Net loss from discontinued operations
|
(26,398
|
)
|
(899,529
|
)
|
(360,796
|
)
|
(1,873,947
|
)
|
||||||||
Plus: Net loss attributable to noncontrolling interest
|
12,935
|
440,769
|
176,790
|
918,234
|
||||||||||||
Net loss attributable to YOU On Demand shareholders
|
$
|
(13,463
|
)
|
$
|
(458,760
|
)
|
$
|
(184,006
|
)
|
$
|
(955,713
|
)
|
The following table summarizes the assets and the liabilities from discontinued operations as of the disposal date and December 31, 2012 in the Company’s Consolidated Balance Sheets:
|
July 31,
2013
(Unaudited) |
December 31,
2012
|
||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
1,002,277
|
$
|
1,103,152
|
||||
Inventories, net
|
459,520
|
384,088
|
||||||
Pepaid expenses
|
-
|
11,110
|
||||||
Other current assets
|
4,596
|
502
|
||||||
Total current assets
|
$
|
1,466,393
|
$
|
1,498,852
|
||||
|
||||||||
Property and equipment, net
|
$
|
3,135,943
|
$
|
3,368,831
|
||||
Intangible assets, net
|
1,596,950
|
1,642,330
|
||||||
Total noncurrent assets
|
$
|
4,732,893
|
$
|
5,011,161
|
||||
|
||||||||
Liabilities
|
||||||||
Accounts payable
|
$
|
1,172,741
|
$
|
1,245,141
|
||||
Accrued expenses and liabilities
|
1,582,274
|
1,503,408
|
||||||
Deferred revenue
|
1,984,973
|
2,091,788
|
||||||
Amount due to Jia He DTV
|
147,564
|
144,592
|
||||||
Other current liabilities
|
287,630
|
212,521
|
||||||
Total current liabilities
|
$
|
5,175,182
|
$
|
5,197,450
|
||||
|
||||||||
Deferred tax liabilities
|
$
|
68,774
|
$
|
68,774
|
||||
Total noncurrent liabilities
|
$
|
68,774
|
$
|
68,774
|
4. | Property and Equipment |
The following is a breakdown of our property and equipment:
|
September 30,
2013
|
December 31,
2012
|
||||||
|
||||||||
Furniture and office equipment
|
$
|
974,149
|
$
|
926,962
|
||||
Leasehold improvements
|
183,349
|
178,555
|
||||||
Total property and equipment
|
1,157,498
|
1,105,517
|
||||||
Less: accumulated depreciation
|
(590,621
|
)
|
(375,754
|
)
|
||||
Net carrying value
|
$
|
566,877
|
$
|
729,763
|
We recorded depreciation expense of $70,064 and $206,549 for the three and nine months ended September 30, 2013. We recorded depreciation expense of $66,300 and $192,257 for the three and nine months ended September 30, 2012.
5.
|
Goodwill and Intangible Assets
|
A roll forward of our intangible assets activity for the nine months ended September 30, 2013 is as follows:
|
Balance at
January 1,
2013
|
Additions
|
Amortization
Expense
|
Impairment
Charge
|
Foreign
Currency
Transl Adj
|
Balance at
September 30,
2013
|
||||||||||||||||||
Amortized intangible assets:
|
||||||||||||||||||||||||
Charter / Cooperation agreements
|
$
|
2,422,824
|
$
|
-
|
$
|
(103,344
|
)
|
$
|
-
|
$
|
-
|
$
|
2,319,480
|
|||||||||||
Noncompete agreement
|
121,252
|
-
|
(121,252
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Software and licenses
|
504,514
|
2,234
|
(101,824
|
)
|
(311,249
|
)
|
8,030
|
101,704
|
||||||||||||||||
Website development
|
233,978
|
-
|
(90,097
|
)
|
-
|
6,280
|
150,161
|
|||||||||||||||||
Total amortized intangible assets
|
$
|
3,282,568
|
$
|
2,234
|
$
|
(416,517
|
)
|
$
|
(311,249
|
)
|
$
|
14,310
|
$
|
2,571,345
|
||||||||||
|
||||||||||||||||||||||||
Unamortized intangible assets:
|
||||||||||||||||||||||||
Website name
|
134,290
|
-
|
-
|
-
|
-
|
134,290
|
||||||||||||||||||
Goodwill
|
6,105,478
|
-
|
-
|
-
|
-
|
6,105,478
|
||||||||||||||||||
Total unamortized intangible assets
|
$
|
6,239,768
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,239,768
|
In accordance with ASC 250, we recorded amortization expense related to our intangible assets of approximately $84,655 and $414,397 for the three and nine months ended September 30, 2013, respectively and $467,257 and $1,375,177 for the three and nine months ended September 30, 2012, respectively.
During the second quarter of 2013, we recorded a software impairment charge of $311,249 due to the lack of adoption by the Multi System Operators (our VOD clients) who preferred to use their own software.
The following table outlines the amortization expense for the next five years and thereafter:
Years ending December 31,
|
Sinotop
Hong Kong
|
Sinotop
|
Total
|
|||||||||
2013 (3 months)
|
$
|
34,448
|
$
|
50,402
|
$
|
84,850
|
||||||
2014
|
137,791
|
165,812
|
303,603
|
|||||||||
2015
|
137,791
|
18,594
|
156,385
|
|||||||||
2016
|
137,791
|
16,150
|
153,941
|
|||||||||
2017
|
137,791
|
638
|
138,429
|
|||||||||
Thereafter
|
1,733,867
|
270
|
1,734,137
|
|||||||||
Total amortization to be recognized
|
$
|
2,319,479
|
$
|
251,866
|
$
|
2,571,345
|
6. | Fair Value Measurements |
Accounting standards require the categorization of financial assets and liabilities, based on the inputs to the valuation technique, into a three-level fair value hierarchy. The various levels of the fair value hierarchy are described as follows:
●
|
Level 1 — Financial assets and liabilities whose values are based on unadjusted quoted market prices for identical assets and liabilities in an active market that we have the ability to access.
|
●
|
Level 2 — Financial assets and liabilities whose values are based on quoted prices in markets that are not active or model inputs that are observable for substantially the full term of the asset or liability.
|
●
|
Level 3 — Financial assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement.
|
Accounting standards require the use of observable market data, when available, in making fair value measurements. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.
Common stock is valued at closing price reported on the active market on which the individual securities are traded. Our contingent purchase price consideration is valued using the Black Scholes Merton Model method and our warrant liabilities are valued using the Monte Carlo simulation method, which is based on valuation theories underlying the Black-Scholes Merton model.
Annually we review the valuation techniques used and determine if the fair value measurements are still appropriate and evaluate and adjust the unobservable inputs used in the fair value measurements based on current market conditions and third party information. There were no changes in the valuations techniques during the current quarter.
The following tables present the fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis at September 30, 2013 and December 31, 2012, respectively:
|
September 30, 2013
Fair Value Measurements
(Unaudited)
|
|
||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||
Assets
|
||||||||||||||||
Available-for-sale securities
|
$
|
1,714
|
$
|
-
|
$
|
-
|
$
|
1,714
|
||||||||
|
||||||||||||||||
Liabilities
|
||||||||||||||||
Warrant liabilities (see Note 11)
|
$
|
-
|
$
|
-
|
$
|
915,510
|
$
|
915,510
|
||||||||
Contingent purchase price consideration, current (see Note 7)
|
-
|
-
|
426,124
|
426,124
|
||||||||||||
Contingent purchase price consideration, noncurrent (see Note 7)
|
-
|
-
|
-
|
-
|
||||||||||||
|
||||||||||||||||
|
December 31, 2012
Fair Value Measurements
|
|||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||
Assets
|
||||||||||||||||
Available-for-sale securities
|
$
|
2,229
|
$
|
-
|
$
|
-
|
$
|
2,229
|
||||||||
|
||||||||||||||||
Liabilities
|
||||||||||||||||
Warrant liabilities (See Note 11)
|
$
|
-
|
$
|
-
|
$
|
878,380
|
$
|
878,380
|
||||||||
Contingent purchase price consideration, current (see Note 7)
|
-
|
-
|
368,628
|
368,628
|
||||||||||||
Contingent purchase price consideration, noncurrent (see Note 7)
|
-
|
-
|
368,628
|
368,628
|
The table below reflects the components effecting the change in fair value for the nine months ended September 30, 2013:
|
Level 3 Assets and Liabilities
|
|||||||||||||||
|
For the Nine Months Ended September 30, 2013
|
|||||||||||||||
|
||||||||||||||||
|
1/1/2013
|
Purchases, sales
and issuances and settlements |
Change in
Fair Value
(gain) / loss
|
9/30/2013
|
||||||||||||
|
||||||||||||||||
Liabilities:
|
||||||||||||||||
Warrant liabilities (See Note 11)
|
$
|
878,380
|
$
|
-
|
$
|
37,130
|
$
|
915,510
|
||||||||
Contingent purchase price consideration (See Note 7)
|
737,256
|
(410,475
|
)
|
99,343
|
$
|
426,124
|
|
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||||
|
For the Nine Months Ended September 30, 2013
|
|||||||||
|
|
|
||||||||
|
Fair Value at
9/30/2013
|
Valuation
Techniques
|
Unobservable
Inputs
|
Input
|
||||||
|
|
|
||||||||
Warrant liabilities
|
$
|
915,510
|
Monte Carlo Simulation Method
|
Risk-free rate of interest
|
1.128
|
%
|
||||
|
|
Expected volatility
|
70
|
%
|
||||||
|
|
Expected life (years)
|
3.92
|
|||||||
|
|
Expected dividend yield
|
0
|
%
|
||||||
|
|
|
||||||||
|
|
|
||||||||
Contingent consideration
|
$
|
426,124
|
Black-Scholes Merton Model
|
Risk-free rate of interest
|
1.010
|
%
|
||||
|
|
Expected volatility
|
75
|
%
|
||||||
|
|
Expected life (years)
|
4.00
|
|||||||
|
|
Expected dividend yield
|
0
|
%
|
The significant unobservable inputs used in the fair value measurement of the Company’s warrant liability and contingent consideration includes the risk free interest rate, expected volatility, expected life and expected dividend yield. Significant increases or decreases in any of those inputs in isolation would result in a significantly different fair value measurement.
In accordance with our deconsolidation in 2012 of Shandong Media, we recorded the fair value of our 30% equity investment. Utilizing forecasts based on recent historical performance we computed a discounted cash flow valuation of $0.00.
7. | Sinotop Contingent Consideration |
In connection with the acquisition of Sinotop Hong Kong on July 30, 2010, if specified performance milestones are achieved, Weicheng Liu (“Mr. Liu” or “the Seller”) will be entitled to earn up to (i) an additional 403,820 shares of common stock of the Company, (ii) three-year warrants to purchase 571,275 shares of the Company’s common stock, equivalent to 5.0% of the total number of shares of the Company’s common stock underlying all outstanding warrants as of immediately following the closing of the July 2010 financing and (iii) a four-year option to purchase 80,000 shares of the Company’s common stock which was equal to 5% of the total number of shares of the Company’s common stock underlying all outstanding options of the Company granted to individuals employed by the Company as of September 1, 2010 (collectively, the securities referred to in clauses (i), (ii) and (iii) are referred to herein as the “Earn-Out Securities”). The milestones are as follows: Sinotop Hong Kong will ensure that (i) at the end of the first earn-out year (July 1, 2012), at least 3 million homes will have access to the Company’s VOD services, (ii) at the end of the second earn-out year (July 1, 2013), at least 11 million homes will have access to the Company’s VOD services, and (iii) at the end of the third earn-out year (July 1, 2014), at least 30 million homes will have access to the Company’s VOD services.
Subsequent to the acquisition of Sinotop, the Company underwent a warrant exchange that converted the three-year warrants to be potentially earned under clause (ii) above to 332,002 shares of common stock. As such, the Earn-Out Securities subject to the achievement of the specified performance milestones were 735,822 shares of common stock and a four-year option to purchase 80,000 shares of common stock.
The Company recorded a contingent consideration obligation related to the Earn-Out Securities at the time of acquisition which totaled $2,750,966, representing the fair value of the estimated payment of the full earn-out. The contingent consideration is classified as a liability because the earn-out securities do not meet the fixed-for-fixed criteria under ASC 815-40-15 for equity classification. Further ASC 815-40-15 requires us to re-measure the contingent consideration obligation at the end of every reporting period with the change in value reported in the consolidated statements of operations and, accordingly, we reported a loss of $15,649 and $99,343 for the three and nine months ended September 30, 2013, respectively. We reported a gain of $537,784 and $74,351 for the three months and nine months ended September 30, 2012, respectively.
As of the end of the second earn-out year (July 1, 2013), the second year milestone was achieved with over 11 million homes having access to our VOD services. As such, we have issued in total 490,548 shares of our common stock and 53,333 options to Mr. Liu for achieving the first two year milestones. As of September 30, 2013, we recorded a purchase price consideration liability in the amount of $426,124 related to the remaining earn-out year.
The following is a summary of the earned purchase price consideration and the estimated fair value of the contingent consideration obligation for the acquisition of Sinotop Hong Kong at September 30, 2013 and December 31, 2012.
Class of consideration
|
January 1,
2013
Fair Value
|
Earned
Fair Value
|
Change in
Fair Value
|
September 30,
2013
Fair Value
|
||||||||||||
Common shares
|
$
|
711,294
|
$
|
(394,892
|
)
|
$
|
93,205
|
$
|
409,607
|
|||||||
Stock options
|
25,962
|
(15,583
|
)
|
6,138
|
16,517
|
|||||||||||
Total earned and contingent consideration
|
$
|
737,256
|
$
|
(410,475
|
)
|
$
|
99,343
|
$
|
426,124
|
The number of instruments remaining to be earned consists of 245,274 common shares and 26,666 options.
8. | Related Party Transactions |
$3M Convertible Note
On May 10, 2012, our Executive Chairman and Principal Executive Officer, Mr. Shane McMahon, made a loan to the Company in the amount of $3,000,000. In consideration for the loan, the Company issued a convertible note to Mr. McMahon in the aggregate principal amount of $3,000,000 (the “Note”). Upon issuance, the conversion price of the Note was equal to the price per share paid for securities by investors in the most recent financing (as of the date of conversion) of equity or equity-linked securities of the Company. Thereafter, on May 21, 2012, at the Company’s request, the Company and Mr. McMahon entered into Amendment No. 1 to the Note, pursuant to which the price per share at which the Note, or any convertible Securities into which the Note is converted, may be converted into shares of the Company’s common stock, shall not be less than $4.75, which amount represents the closing bid price of the Company’s common stock on the trading day immediately prior to the date of the Note in accordance with the rules and regulations of The Nasdaq Stock Market, Inc.
On April 12, 2013, the Majority Shareholders approved an amendment to the Note, as amended on May 21, 2012, to remove the $4.75 floor to the conversion price of the Note and such approval and such amendment was effective following the expiration of the 20-day period mandated by Rule 14c-2.
Effective May 10, 2013, the Company and Mr. McMahon entered into Amendment No. 3 to the note pursuant to which (i) the Note will mature on November 10, 2013, and (ii) the net proceeds of any financing of equity or equity-linked securities of the Company occurring on or before such date will be used to repay the Note until the full amount of the Note, and all accrued interest on the Note, is repaid.
In connection with the Series E Amendment, on November 4, 2013, the Company and Mr. McMahon entered into a Waiver (the “McMahon Note Waiver”), pursuant to which (i) Mr. McMahon waived the Company’s obligation to repay the McMahon Note on November 10, 2013, (ii) the Company and Mr. McMahon agreed that the principal and all interest on the McMahon Note shall become due and payable on the earlier of (a) the closing of the Series E Financing, or (b) if there is no Series E Financing, the date when the Bridge Note is repaid in full or converted into Series D Shares, and (iii) Mr. McMahon waived the Company’s obligation to repay the McMahon Note with the proceeds received from the issuance of the Bridge Note. See Subsequent event footnote below for further information.
On June 10, 2013, Shane McMahon made a short-term loan in the amount of $40,000 to the Company which was repaid in full on July 11, 2013.
On June 26, 2013, at the Company’s request, Shane McMahon made a loan to the Company in the amount of $150,000 in order for the Company to make certain payments, pending consummation of the Series D investment transaction described in Note 9. In consideration for the loan, the Company issued a Promissory Note to Mr. McMahon in the aggregate principal amount of $150,000 (the “Note”). The Note was to mature on the earlier of the Series D investment transaction, or, if that transaction was not consummated, six months from the date of issuance. On July 11, 2013, the Company repaid all amounts owed to Mr. McMahon under the Note.
Sinotop
Cost of Revenue
Zhong Hai Video paid licensed content fees of approximately $41,000 and $40,000 for the three months ended September 30, 2013 and 2012, and $121,000 and $119,000 for the nine months ended September 30, 2013 and 2012, respectively, to Hua Cheng Film and Television Digital Program Co., Ltd., the minority shareholder of Sinotop.
9. | Series D and Series E Preferred Stock Financing, July 2013 |
The components of Series D Preferred Stock, classified as temporary equity in the consolidated balance sheet, are summarized as follows:
|
September 30,
2013
|
|||
4% convertible preferred stock - face value
|
$
|
4,000,000
|
||
Unamortized discount
|
(288,206
|
)
|
||
4% convertible preferred stock, net of discount
|
$
|
3,711,794
|
On July 5, 2013, we entered into a Series D Preferred Stock Purchase Agreement with C Media Limited (the “Investor”), pursuant to which we sold to the Investor 2,285,714 shares of Series D 4% Convertible Redeemable Preferred Stock of the Company (the “Series D Preferred Stock”) for $1.75 per share, or a total purchase price of $4,000,000.
The Preferred Stock and any dividends thereon may be converted into shares of our common stock at any time by the Investor at a conversion price of $1.75 per share. The dividends on the Preferred Stock are payable, at our option, in cash, if permissible, or in additional shares of common stock. In the event the Series E Preferred Stock financing transaction is not consummated on or prior to October 31, 2013, the Series D Preferred Stock shall become immediately redeemable at the option of the Investor. The redemption may be exercised in whole or in part at $1.75 dollars per share, plus all unpaid and accrued dividends. The Investor shall have the right to vote with our stockholders in any matter. The Investor shall be entitled to one vote per common stock on an as-converted basis, based on the conversion price of $1.75 per share. Upon any liquidation, dissolution or winding-up of the Corporation, the Investor shall be entitled to receive an amount equal to the then-outstanding Series D Preferred Stock at $1.75 per share, plus any accrued and unpaid dividends, prior to and in preference of holders of common stock or Series A, B or C preferred stock.
The Preferred Stock when issued was a hybrid instrument comprised of a (i) a preferred stock and (ii) an option to convert the preferred stock into shares of our common stock (the “Conversion Option”). The Conversion Option derives its value based on the underlying fair value of the shares of our common stock as does the Preferred Stock, and therefore is clearly and closely related to the underlying preferred stock. Since the Preferred Stock may ultimately be redeemed at the option of the holder, the carrying value of the shares, net of unamortized discount and accumulated dividends, has been classified as temporary equity.
The Company paid issuance costs of approximately $849,000 in cash and issued warrants to the placement agent to purchase 228,571 shares of our common stock at $1.75 per share. The fair value of the warrants was calculated using the Black-Scholes model with the following assumptions: expected life of 5 years, expected dividend rate of 0%, volatility of 70% and an interest rate of 1.60%. The exercise price of the warrants was $1.75. The warrants were valued at $247,995 at the date of issuance. The preferred stock was recorded net of issuance costs of $1,097,041 at the issuance date, which was accreted over a period from July 5, 2013 to October 31, 2013 with the initial redemption terms, as a charge to additional paid-in capital, due to our deficit in retained earnings during the period ended September 30, 2013. For the three months ended September 30, 2013, the Company recorded $808,835 as accretion on Series D Preferred stock and to additional paid-in capital.
The Company recognized a beneficial conversion feature discount on Series D Convertible Preferred Stock at its intrinsic value, which was the fair value of the common stock at the commitment date for Series D Convertible Preferred Stock investment, less the effective conversion price. The Company recognized approximately $183,000 of beneficial conversion feature as a deemed dividend and increase in Series D Preferred Stock on the date of issuance since these shares were convertible at the issuance date. Further, the Company is obligated to pay cumulative dividends of 4% annum, payable annually on December 31 and as of September 30, 2013 the amount of undeclared dividends payable was approximately $38,000.
In connection with the sale of the Series D Preferred Stock, both parties agreed to act in good faith and with fair dealing to finalize an agreement, on or before October 31, 2013, for an additional investment of between $12 million and $21 million of a new class of preferred stock of the Company. The subsequent investment, which would be designated as Series E Preferred Stock, would be contingent upon the Investor obtaining the required funds for the investment and the satisfaction of the closing conditions set forth in a Series E Preferred Stock Purchase Agreement.
Further, the Company and the Investor have agreed that the material terms set forth in the Series E Purchase Agreement and Series E Certificate of Designation are not subject to change, including, without limitation, that the price per share of the Series E Preferred Stock would be $1.75 and that the promissory note in the principal amount of $3,000,000, dated May 10, 2012 (as thereafter amended), issued by the Company to Shane McMahon would be, at Mr. McMahon’s option, convertible into shares of Series E Preferred Stock at a conversion price of $1.75 per share or repayable at any time upon demand by Mr. McMahon. In addition, Mr. McMahon and the Investor entered into an agreement whereby Mr. McMahon agreed that upon the consummation of the Series E Financing he will exchange all shares of the Company’s Series A Preferred Stock owned by him for 933,333 shares of the Investor’s Series E Preferred Stock received in the Series E Financing, and then to immediately convert all such shares of Series E Preferred Stock into shares of the Company’s common stock.
On November 4, 2013, in connection with the Company’s Series D Preferred Stock Purchase Agreement we issued a convertible note to C Media and entered into an amendment to the Series D Agreement. See subsequent events footnote below for additional information.
10. | Retail Financing, December 2012 |
On December 14, 2012, we entered into an underwriting agreement with Chardan Capital Markets LLC, as representative of several underwriters, and National Securities Corporation, as qualified independent underwriter (collectively, the “Underwriters”) in connection with the offer and sale by the Company of 1,800,000 shares of the Company’s common stock, par value $0.001 per share, at a price to the public of $1.50 per share. The Company received net proceeds from this offering of $2,193,738, after deducting underwriting discounts and commissions. The shares were offered and sold under a prospectus supplement and related prospectus filed with the U.S. Securities and Exchange Commission pursuant to the Company’s shelf registration statement on Form S-3 (File No. 333-183689). The offering closed on December 19, 2012.
11. | Private Financing, August 2012 |
On August 30, 2012, we entered into a Securities Purchase Agreement with certain accredited investors, pursuant to which the Company offered the Investors the option to purchase either (i) Class A Units, with each Class A Unit consisting of one share of the Company’s common stock, par value $0.001 per share and (b) a common stock purchase warrant (each a “Warrant,” and, collectively, the “Warrants”) to purchase one share of Common Stock at an exercise price of $4.25 per share, or (ii) Class B Units, with each Class B Unit consisting of one share of the Company’s Series C Preferred Stock, par value $0.001 per share, and a Warrant. The per unit price for each of the Class A Units and the Class B Units was $4.00.
On August 30, 2012, the Company closed the transactions contemplated by the Purchase Agreement and issued and sold to Investors (i) an aggregate of 646,250 Class A Units (consisting of an aggregate of 646,250 shares of Common Stock and Warrants to purchase 646,250 shares of Common Stock), and (ii) an aggregate of 250,000 Class B Units (consisting of an aggregate of 250,000 shares of Series C Preferred Stock and Warrants to purchase 250,000 shares of Common Stock). The Company received aggregate gross proceeds of $3,585,000.
The proceeds from the sale were allocated to Common Stock, Series C Convertible, Preferred Stock, warrants and beneficial conversion features based on the relative fair value of the securities in accordance with ASC 470-20-30. The value of the Common Stock and Series C Preferred stock was based on the closing price paid by investors. The fair value of the warrants was calculated using the Black-Scholes model with the following assumptions: expected life of 5 years, expected dividend rate of 0%, volatility of 75% and an interest rate of .66%. The exercise price of the warrants was $4.25.
The Company recognized a beneficial conversion feature discount on Series C Convertible Preferred Stock at its intrinsic value, which was the fair value of the common stock at the commitment date for Series C Convertible Preferred Stock investment, less the effective conversion price. The Company recognized approximately $342,000 of beneficial conversion feature as an increase in additional paid in capital in the accompanying consolidated balance sheet on the date of issuance of Series C Convertible Preferred Stocks since these shares were convertible at the issuance date. The Series C Preferred Stock is classified as temporary equity at September 30, 2013, based on its conversion characteristics. The Series C Preferred Stock is not deemed to be an embedded derivative instrument to be bifurcated since it is indexed to its own stock.
In accordance with FASB ASC 815-40-15-5, “Determining Whether an Instrument (or Embedded Feature) is Indexed to an Entity’s Own Stock”, the warrants have been characterized as derivative liabilities to be re-measured at the end of every reporting period with the change in value reported in the consolidated statement of operations. On August 30, 2012, such warrants were valued at $1,525,000 utilizing a valuation model and were initially recorded as a liability. As of September 30, 2013 and December 31, 2012, the warrant liability was re-valued using the Monte Carlo valuation as disclosed in Note 6, Fair Value Measurement, and was adjusted to its current fair value of approximately $916,000 and $878,000 as determined by the Company, resulting in a loss of approximately $7,000 and $37,000 for the three and nine months ended September 30, 2013.
As a result of the Negative Clawback provisions included in the warrant agreement we have reset the exercise price from $4.25 per share to $1.50 per share. The fair value calculation on our warrant liability includes this reset.
The Purchase Agreement contained customary representations, warranties and covenants. In addition, the Company agreed to a negative clawback provision. Under the Negative Clawback, if at any time after the closing the Company consummated an underwritten public offering with respect to the purchase and sale of Common Stock or preferred stock (collectively, “Additional Securities”) of the Company resulting in a price per share of such Additional Securities (after giving effect to the conversion of any preferred stock to be issued in the Subsequent Public Financing) of less than $4.00, then, simultaneously with the closing of such Subsequent Public Financing, the Company would be obligated to issue to each Investor of Class A Units only, for no additional consideration, that number of Common Shares that was equal to (i) the number of Common Shares that would have been issuable to such Class A Investor at closing if the Per Unit Purchase Price were equal to the greater of (A) the Public Financing Price and (B) $2.50, minus (ii) the number of Common Shares issued to the Class A Investor at the closing. As a result of our December 2012 retail financing the Company adjusted the number of shares in accordance with the negative clawback provisions and recorded a charge to operations of $659,000 for the issuance of additional shares. On June 12, 2013, we issued 436,238 shares to fulfill this obligation.
The holder of shares of Series C Preferred Stock does not have the right to vote and does not have full voting rights and powers equal to the voting rights and powers of holders of the Company’s Common Stock. In addition, the holders of Series C Preferred Stock is not entitled to convert any shares of Series C Preferred Stock into shares of the Common Stock if, after giving effect to the conversion, such holder would hold in excess of 9.99% of the Company’s outstanding Common Stock. Each share of Series C Preferred Stock is convertible, at any time at the option of the holder, into such number of shares of common stock equal to the product of (i) the number of shares of Series C Preferred Stock to be converted, multiplied by (ii) $4.00 divided by (iii) the conversion price, which is equal to the lesser of (x) $4.00 and (y) the price per share paid by investors in a Subsequent Public Financing; provided , however , that the conversion price shall not, in any event, be less than $2.50. Notwithstanding the foregoing, the conversion price shall equal $4.00, and there shall be no adjustment to the conversion price resulting from the price per share paid by investors in a Subsequent Public Financing, until the provisions of the Certificate regarding the adjustment to the conversion price are approved by shareholders holding a majority of the outstanding voting securities of the Company. As a result of our December 2012 retail financing, we adjusted the conversion price of the Preferred C Shares to the floor of $2.50 and as such reflected the additional value amounting to $924,000 as a deemed dividend in the consolidated statement of operations in the year ended December 31, 2012.
12. | Net Profit (Loss) Per Common Share |
Basic profit (net) loss per common share attributable to YOU On Demand shareholders is calculated by dividing the profit (net) loss attributable to YOU On Demand shareholders by the weighted average number of outstanding common shares during the period. Diluted net profit (loss) per common share includes the weighted average dilutive effect of stock options, warrants and series preferred stocks. In determining the income (loss) to common stockholders, net income (loss) has been reduced by dividends and accretion on Series D Preferred Stock.
In January 2013, the remainder of our Series B Preferred Shares (7,866,800) was converted to 1,048,907 common shares. In September 2013, 162,500 shares of our Series C Preferred Shares were converted to 260,000 common shares.
For the three and nine months ended September 30, 2013 and 2012, the number of securities convertible into common shares not included in diluted EPS because the effect would have been anti-dilutive consists of the following:
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
2013
(unaudited)
|
September 30,
2012
(unaudited)
|
September 30,
2013
(unaudited)
|
June 30,
2012
(unaudited)
|
||||||||||||
Warrants
|
621,905
|
1,345,642
|
1,598,968
|
1,345,642
|
||||||||||||
Stock purchase right
|
-
|
75,000
|
-
|
75,000
|
||||||||||||
Options
|
1,606,501
|
1,601,245
|
1,606,501
|
1,601,245
|
||||||||||||
Series A Preferred Stock
|
933,333
|
933,333
|
933,333
|
933,333
|
||||||||||||
Series B Preferred Stock
|
-
|
1,048,907
|
-
|
1,048,907
|
||||||||||||
Series C Preferred Stock
|
140,000
|
250,000
|
140,000
|
250,000
|
||||||||||||
Series D 4% Preferred Stock
|
2,308,551
|
-
|
2,308,551
|
-
|
||||||||||||
Convertible promissory note
|
1,896,612
|
-
|
1,896,612
|
-
|
||||||||||||
Total
|
7,506,902
|
5,254,127
|
8,483,965
|
5,254,127
|
At September 30, 2013, the Company has reserved 11,148,057 shares of its authorized but unissued common stock for possible future issuance in connection with the following:
|
September 30,2013
(unaudited) |
|||
Exercise of stock warrants
|
1,598,968
|
|||
Exercise and future grants of stock options
|
4,025,319
|
|||
Conversion of preferred stock
|
3,381,884
|
|||
Contingent issuable shares in connection with Sinotop acquisition
|
245,274
|
|||
Issuable shares from conversion of promissory note payable
|
1,896,612
|
|||
Total
|
11,148,057
|
13. | Share-Based Payments |
Stock Options
As of September 30, 2013, the Company has 1,606,501 options and 1,598,968 warrants outstanding to purchase shares of our common stock.
The following table provides the details of the approximate total share based payments expense during the three and nine months ended September 30, 2013 and 2012:
|
3 Months Ended
September 30,
|
9 Months Ended
September 30,
|
|
||||||||||||||
|
2013
(unaudited)
|
2012
(unaudited)
|
2013
(unaudited)
|
2012
(unaudited)
|
|
||||||||||||
Stock option amortization
|
$
|
112,000
|
$
|
192,000
|
$
|
401,000
|
$
|
602,000
|
(a)
|
||||||||
Cost of stock option price reduction
|
-
|
-
|
55,000
|
-
|
(b)
|
||||||||||||
Stock issued for services
|
57,000
|
139,000
|
442,000
|
178,000
|
(c)
|
||||||||||||
Stock warrants issued for services
|
21,000
|
10,000
|
109,000
|
36,000
|
(d)
|
||||||||||||
Right to purchase shares
|
-
|
-
|
-
|
44,000
|
|
||||||||||||
|
$
|
190,000
|
$
|
341,000
|
$
|
1,007,000
|
$
|
860,000
|
|
(a)
|
The Company accounts for its stock option awards pursuant to the provisions of ASC 718, Stock Compensation. The fair value of each option award is estimated on the date of grant using the Black-Scholes Merton valuation model. The Company recognizes the fair value of each option as compensation expense ratably using the straight-line attribution method over the service period, which is generally the vesting period. The Black-Scholes Merton model incorporated the following assumptions for the options granted in 2013 and 2012: risk-free interest rate of 1.04% to 1.98%, expected volatility of 75%, expected life of 4.0 to 10.0 years and expected dividend yield of 0%.
|
(b) | The Compensation Committee of the Board of Directors (acting as Administrator) reduced the exercise price of 701,167 outstanding stock options granted under the Company’s 2010 Equity Incentive Plan to $2.00. The Plan permits the Administrator to reduce the exercise price of any award granted under the Plan if the fair market value of the award has declined since the date of grant. All other terms of these options, including, without limitation, the exercise date, vesting schedule and the number of shares to which each option pertains, remain unchanged. The exercise prices of stock options held by the Company’s Chairman, Shane McMahon, and the Company’s CEO, Weicheng Liu, were not reduced by the Committee. We recorded approximately $55,000 for the modification charge in the second quarter of 2013. The modification resulted in a gain of approximately $409,000 related to the unrecognized compensation expense which will be recognized over the vesting periods of the new options. These vesting periods range from 17 months to 38 months. |
(c) | In 2012, the Company appointed two new “independent” (as defined under the NASDAQ listing requirements) members to the Board of Directors. In connection with the appointment we granted each of our three “independent” directors 10,000 restricted shares to be vested quarterly over one year. |
During 2012 and 2013, the Company granted a total of 242,120 shares to certain consultants and Directors for services. As of September 30, 2013 all of these shares were vested. We record the common shares at the closing price on the issue date. We expensed to consulting and marketing services $57,000 and $442,000 during the three months and nine months ended September 30, 2013 and $139,000 and $178,000 during the three and nine months ended September 30, 2012.
(d) | In 2013, we issued 166,677 consulting warrants and 6,667 warrants vested during the period. The fair value of the warrants was estimated on the date of grant using the Black-Scholes Merton valuation model. We expensed to marketing $21,000 and $109,000 during the three months and nine months ended September 30, 2013. For the three and nine months ended September 30, 2012, we recorded $10,000 and $36,000, respectively, for marketing services. |
Effective as of December 3, 2010, our Board of Directors approved the YOU On Demand Holdings, Inc. 2010 Stock Incentive Plan (“the Plan”) pursuant to which options or other similar securities may be granted. The maximum aggregate number of shares of our common stock that may be issued under the Plan is 4,000,000 shares.
Stock option activity for the nine months ended September 30, 2013 is summarized as follows:
|
Options
Outstanding
|
Weighted Average
Exercise Price
|
||||||
Approved plan
|
4,000,000
|
|||||||
|
||||||||
Outstanding at January 1, 2013
|
1,585,401
|
$
|
3.54
|
|||||
Granted
|
26,667
|
3.75
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
|
(5,567
|
)
|
20.36
|
|||||
Outstanding at September 30, 2013
|
1,606,501
|
$
|
2.71
|
|||||
|
||||||||
Options exercisable at September 30, 2013 (vested)
|
1,279,612
|
$
|
2.65
|
|||||
|
||||||||
Options available for issuance
|
2,393,499
|
As of September 30, 2013, there was no aggregate intrinsic value of shares outstanding and exercisable since our closing stock price was below all of the exercise prices.
The following table summarizes information concerning outstanding and exercisable options as of September 30, 2013:
Range of Exercise Prices
|
Number
Outstanding |
Weighted Average
Remaining
Contractual Life
(Years) |
Weighted Average
Exercise Price |
Number
Exerciseable |
Weighted Average
Exercise Price |
||||||||||||||||
$2 - $3
|
698,501
|
7.44
|
$
|
2.00
|
538,834
|
$
|
2.00
|
||||||||||||||
$3 - $5
|
906,667
|
7.37
|
3.18
|
739,445
|
3.13
|
||||||||||||||||
$5 - $74
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
$74 - $75
|
1,333
|
4.45
|
75.00
|
1,333
|
75.00
|
||||||||||||||||
1,606,501
|
7.40
|
$
|
2.72
|
1,279,612
|
$
|
2.73
|
The following table summarizes the status of options which contain vesting provisions:
|
Options
|
Weighted
Average
Grant Date
Fair Value |
||||||
Non-vested at January 1, 2013
|
518,330
|
$
|
2.71
|
|||||
Granted
|
26,667
|
3.75
|
||||||
Vested
|
(216,441
|
)
|
2.85
|
|||||
Canceled
|
(1,667
|
)
|
2.00
|
|||||
Non-vested at September 30, 2013
|
326,889
|
$
|
2.71
|
As of September 30, 2013 the Company had total unrecognized compensation expense related to options granted of approximately $658,000 which will be recognized over a remaining service period of 2.67 years.
Warrants
In connection with the Company’s Share Exchange, capital raising efforts in 2007, the July 2010, August 2012, December 2012 and July 2013 financings, the WB Agreement and service agreements, the Company issued warrants to investors and service providers to purchase common stock of the Company.
As of September 30, 2013, the weighted average exercise price was $2.32 and the weighted average remaining life was 3.9 years. The following table outlines the warrants outstanding and exerciseable as of September 30, 2013 and December 31, 2012:
|
September 30,
2013
(unaudited) |
December 31,
2012
|
|
||||||||||
Warrants Outstanding
|
Number of
Warrants
Outstanding
|
Number of
Warrants
Outstanding
|
Exercise
Price
|
Expiration
Date
|
|||||||||
Share Exchange Consulting Warrants ($45.00 exercise price)
|
-
|
59,664
|
$
|
45.00
|
1/11/2013
|
||||||||
2007 Private Placement Broker Warrants ($45.00 exercise price)
|
-
|
8,533
|
$
|
45.00
|
1/11/2013
|
||||||||
2007 Private Placement Investor Warrants ($150.00 exercise price)
|
-
|
53,333
|
$
|
150.00
|
1/11/2013
|
||||||||
July 2010 Sinotop Acquisition Warrants ($45.00 exercise price)
|
-
|
17,049
|
$
|
45.00
|
1/11/2013
|
||||||||
July 2010 Sinotop Acquisition Warrants ($150.00 exercise price)
|
-
|
13,333
|
$
|
150.00
|
1/11/2013
|
||||||||
May 2011 Warner Brothers Warrants ($6.60 excercise price)
|
200,000
|
200,000
|
$
|
6.60
|
5/11/2016
|
||||||||
2011 Service Agreement Warrants ($7.20 exercise price)
|
26,667
|
20,000
|
$
|
7.20
|
6/15/2016
|
||||||||
2012 August Financing Warrants ($1.50 exercise price)
|
977,063
|
977,063
|
$
|
1.50
|
8/30/2017
|
||||||||
2013 Service Agreement Warrants ($2.00 exercise price)
|
166,667
|
-
|
$
|
2.00
|
2/26/2018
|
||||||||
2013 Broker Warrants ($1.75 exercise price)
|
228,571
|
-
|
$
|
1.75
|
7/5/2018
|
||||||||
|
1,598,968
|
1,348,975
|
|
14. | Commitments and Contingencies |
Severance Commitment
The Company has employment agreements with certain employees that provide severance payments upon termination of employment under certain circumstances, as defined in the applicable agreements. As of September 30, 2013, the Company's potential minimum cash obligation to these employees was approximately $717,000.
Operating Lease Commitment
The Company is committed to paying leased property costs related to our offices in China through 2016 as follows:
Years ending December 31,
|
Leased
Property
Costs
|
|||
2013 (3 months)
|
$
|
77,000
|
||
2014
|
610,000
|
|||
2015
|
596,000
|
|||
2016
|
500,000
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
1,783,000
|
Licensed Content Commitment
The Company is committed to paying content costs through 2016 as follows:
Years ending December 31,
|
Content
Costs
|
|||
2013 (3 months)
|
$
|
1,215,000
|
||
2014
|
2,178,000
|
|||
2015
|
2,321,000
|
|||
2016
|
1,056,000
|
|||
Thereafter
|
-
|
|||
Total
|
$
|
6,770,000
|
Other
The Company is committed to paying service fees to certain consultants of $85,000 through the first quarter of 2014.
From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results.
15. | Income Taxes |
As of September 30, 2013, the Company had approximately $18.4 million of the U.S domestic cumulative tax loss carryforwards (which excludes the NOL carryforwards of approximately $1.7 million because of the uncertainty of the position being sustained) and approximately $12.0 million of the foreign cumulative tax loss carryforwards which may be available to reduce future income tax liabilities in certain jurisdictions. These U.S. and foreign tax loss carryforwards will expire beginning year 2027 through 2033 and year 2013 (at year-end) to year 2018, respectively. We have established a 100% valuation allowance against our net deferred tax assets due to our history of pre-tax losses and the likelihood that the deferred tax assets will not be realizable. Due to our historical equity transactions, the utilization of certain tax loss carryforwards may be subject to annual limitations imposed by Internal Revenue Code Section 382 relating to the change of control provisions.
We are not aware of any unrecorded tax liabilities which would impact our financial position or our results of operations.
16. | Subsequent Events |
Convertible Note
On November 4, 2013, YOU On Demand Holdings, Inc. issued a convertible note to C Media in $2,000,000 principal amount (the “Bridge Note”) in consideration for a $2,000,000 loan to the Company by C Media. The Bridge Note has an annual interest rate of 4% and matures on January 5, 2015. Upon the closing of a financing pursuant to the terms of that certain Series D Stock Purchase Agreement by and between the Company and C Media, dated as of July 5, 2013, as amended as of November 4, 2013 (as discussed below) in which C Media invests funds in the Company in exchange for shares of the Series E Convertible Preferred Stock of the Company, the principal amount and all unpaid interest of the Bridge Note shall automatically be converted into Series E Shares at a conversion price equal to the per share purchase price paid for Series E Shares by C Media. If the Bridge Note is not converted into Series E Shares within 30 days following the issuance of the Bridge Note (or, in the event that all of the conditions to the Series E Financing contained in the Series E Agreement (defined below) have been satisfied except the condition set forth in Section 6.1(i)(ii) of the Series E Agreement, then, at C Media’s option, by January 31, 2014 (the “Optional Extension Date”)), the principal amount and all accrued and unpaid interest under the Bridge Note may, at C Media’s option, be converted into shares of the Company’s Series D 4% Convertible Redeemable Preferred Stock at a conversion price of $1.75 per share.
Amendment to Series D Stock Purchase Agreement
On November 4, 2013, in connection with the issuance of the Bridge Note, the Company and C Media entered into Amendment No. 1 to the Series D Agreement. Pursuant to the original Series D Agreement, dated July 5, 2013, the Company and C Media agreed, among other things, that each party would act in good faith and with fair dealing to finalize an agreement for the purchase and sale of shares Series E Shares pursuant to the terms of a Series E Preferred Stock Purchase Agreement on or before October 31, 2013. Pursuant to the Series D Amendment, the parties agreed that each party would act in good faith and with fair dealing to finalize the Series E Agreement on or before the 30th day following the issuance of the Bridge Note. In addition, the Series D Agreement provided that the Company would file a registration statement covering the Series D Shares on or before November 1, 2013. Pursuant to the Series D Amendment, the Company shall have until 3 business days following the 30th day after issuance of the Bridge Note in order to file such registration statement.
Also in connection with the Series D Amendment, C Media executed a waiver and consent with the Company as of October 31, 2013 agreeing, among other things, to waive its right to redeem its Series D Shares as of October 31, 2013 until the 30th day following the issuance of the Bridge Note or the Optional Extension Date.
Cautionary Note Regarding Forward Looking Statements
This Form 10-Q contains “forward-looking” statements that involve risks and uncertainties. You can identify these statements by the use of forward-looking words such as "may", "will", "expect", "anticipate", "estimate", "believe", "continue", or other similar words. You should read statements that contain these words carefully because they discuss our future expectations, contain projections of our future results of operations or financial condition or state other "forward-looking" information. We believe that it is important to communicate our future expectations to our investors. However, these forward-looking statements are not guarantees of future performance and actual results may differ materially from the expectations that are expressed, implied or forecasted in any such forward-looking statements. There may be events in the future that we are unable to accurately predict or control, including weather conditions and other natural disasters which may affect demand for our products, and the product–development and marketing efforts of our competitors. Examples of these events are more fully described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012 under Part I. Item 1A. Risk Factors.
Unless required by law, the Company undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. However, readers should carefully review the reports and documents the Company files from time to time with the SEC, particularly its Quarterly Reports on Form 10-Q, Annual Report on Form 10-K , Current Reports on Form 8-K and all amendments to those reports.
The following management’s discussion and analysis should be read in conjunction with our unaudited consolidated financial statements and the notes thereto and the other financial information appearing elsewhere in this report. In addition to historical information, the following discussion contains certain forward-looking information. See “Cautionary Note Regarding Forward Looking Statements” above for certain information concerning those forward looking statements.
Overview
We operate in the Chinese media segment, through our Chinese subsidiaries and VIEs, a business which provides integrated value-added service solutions for the delivery of VOD and enhanced premium content for cable providers.
Through our VIE, Sinotop, and it’s 80% owned operating joint venture Zhong Hai Video, we provide integrated value-added service solutions for the delivery of VOD, and enhanced premium content for cable providers and other distribution platforms. Zhong Hai Video's revenue will be derived primarily from a VOD model, consisting of a fee to view movies, popular titles and live events.
Principal Factors Affecting Our Financial Performance
Our operating results are primarily affected by the following factors:
· | Growth in the Chinese Economy. We operate in China and derive all of our revenues from sales to customers in China. Economic conditions in China, therefore, affect virtually all aspects of our operations, including the demand for our products, the availability and prices of our supplies and our other expenses. China has experienced significant economic growth, achieving an average annual growth rate of approximately 10% in gross domestic product from 1996 through 2011. China is expected to experience continued growth in all areas of investment and consumption, even in the face of a global economic recession. However, China has not been entirely immune to the global economic slowdown and is experiencing a slowing of its growth rate. |
· | PRC Economic Stimulus Plans. The PRC government has issued a policy entitled “Central Government Policy On Stimulating Domestic Consumption To Counter The Damage Result From Export Business Of The Country,” pursuant to which the PRC Central Government is dedicating approximately $580 billion to stimulate domestic consumption. Companies that are either directly or indirectly related to construction, and to the manufacture and sale of building materials, electrical household appliances and telecommunication equipment, are expected to benefit. We could potentially benefit if the stimulus plan injects funds into cable infrastructure allowing access to our PPV network. |
· | Deployment of Value-added Services. To augment our product offerings and create other revenue sources, we work with strategic partners to deploy value-added services to our cable customers. Value-added services, including but not limited to the synergies created by the additions of our new assets, will become a focus of revenue generation for our company. No assurance can be made that we will add other value-added services, or if added, that they will succeed. |
Taxation
United States
YOU On Demand Holdings, Inc. is subject to United States tax at a tax rate of 34%. No provision for income taxes in the United States has been made as YOU On Demand Holdings, Inc. had no income taxable in the United States.
Cayman Islands
CB Cayman was incorporated in the Cayman Islands. Under the current law of the Cayman Islands, it is not subject to income or capital gains tax. In addition, dividend payments are not subject to withholding tax in the Cayman Islands.
Hong Kong
Our subsidiary, Sinotop Hong Kong, was incorporated in Hong Kong and under the current laws of Hong Kong, is subject to Profits Tax of 16.5%. No provision for Hong Kong Profits Tax has been made as Sinotop Hong Kong has no taxable income.
The People’s Republic of China
Under the EIT Law, our Chinese subsidiaries and VIEs are subject to an earned income tax of 25.0%.
Our future effective income tax rate depends on various factors, such as tax legislation, the geographic composition of our pre-tax income and non-tax deductible expenses incurred. Our management carefully monitors these legal developments to determine if there will be any change in the statutory income tax rate.
Consolidated Results of Operations
Comparison of Three Months Ended September 30, 2013 and 2012
The operating results of Jinan Broadband are classified as discontinued operations in the Company’s unaudited Consolidated Results of Operations.
|
Three Months Ended
|
|
|
|||||||||||||
|
September 30,
2013
(unaudited) |
September 30,
2012
(unaudited) |
Amount
Change
|
%
Change
|
||||||||||||
|
||||||||||||||||
Revenue
|
$
|
95,000
|
$
|
4,000
|
$
|
91,000
|
2275
|
%
|
||||||||
Cost of revenue
|
712,000
|
714,000
|
(2,000
|
)
|
0
|
%
|
||||||||||
Gross loss
|
(617,000
|
)
|
(710,000
|
)
|
93,000
|
-13
|
%
|
|||||||||
|
||||||||||||||||
Operating expense:
|
||||||||||||||||
Selling, general and administrative expenses
|
1,658,000
|
2,331,000
|
(673,000
|
)
|
-29
|
%
|
||||||||||
Professional fees
|
147,000
|
138,000
|
9,000
|
7
|
%
|
|||||||||||
Depreciation and amortization
|
155,000
|
534,000
|
(379,000
|
)
|
-71
|
%
|
||||||||||
Total operating expense
|
1,960,000
|
3,003,000
|
(1,043,000
|
)
|
-35
|
%
|
||||||||||
|
||||||||||||||||
Loss from operations
|
(2,577,000
|
)
|
(3,713,000
|
)
|
1,136,000
|
-31
|
%
|
|||||||||
|
||||||||||||||||
Interest & other income / (expense)
|
||||||||||||||||
Interest income
|
1,000
|
-
|
1,000
|
-
|
||||||||||||
Interest expense
|
(30,000
|
)
|
(28,000
|
)
|
(2,000
|
)
|
7
|
%
|
||||||||
Change in fair value of warrant liabilities
|
(7,000
|
)
|
(636,000
|
)
|
629,000
|
-99
|
%
|
|||||||||
Change in fair value of contingent consideration
|
(16,000
|
)
|
538,000
|
(554,000
|
)
|
-103
|
%
|
|||||||||
Gain on investment in unconsolidated entities
|
9,000
|
65,000
|
(56,000
|
)
|
-86
|
%
|
||||||||||
Gain on deconsolidation of Shandong Media
|
-
|
142,000
|
(142,000
|
)
|
-100
|
%
|
||||||||||
Other
|
(12,000
|
)
|
(2,000
|
)
|
(10,000
|
)
|
500
|
%
|
||||||||
Loss from continuing operations before income taxes and noncontrolling interests
|
(2,632,000
|
)
|
(3,634,000
|
)
|
1,002,000
|
-28
|
%
|
|||||||||
|
||||||||||||||||
Income tax benefit
|
21,000
|
96,000
|
(75,000
|
)
|
-78
|
%
|
||||||||||
|
||||||||||||||||
Net loss from continuing operations
|
(2,611,000
|
)
|
(3,538,000
|
)
|
927,000
|
-26
|
%
|
|||||||||
|
||||||||||||||||
Net gain (loss) from discontinued operations (including gain on disposal of $5,616,269)
|
5,590,000
|
(899,000
|
)
|
6,489,000
|
-722
|
%
|
||||||||||
|
||||||||||||||||
Net gain (loss)
|
2,979,000
|
(4,437,000
|
)
|
7,416,000
|
-167
|
%
|
||||||||||
|
||||||||||||||||
Net loss attributable to noncontrolling interests
|
193,000
|
389,000
|
(196,000
|
)
|
-50
|
%
|
||||||||||
|
||||||||||||||||
Net gain (loss) attributable to YOU On Demand shareholders
|
3,172,000
|
(4,048,000
|
)
|
7,220,000
|
-178
|
%
|
||||||||||
|
||||||||||||||||
Dividends on preferred stock
|
(1,030,000
|
)
|
-
|
(1,030,000
|
)
|
-
|
||||||||||
|
||||||||||||||||
Net gain (loss) attributable to YOU on Demand common shareholders
|
$
|
2,142,000
|
$
|
(4,048,000
|
)
|
$
|
6,190,000
|
Revenues
Revenues for the three months ended September 30, 2013, totaled $95,000, as compared to $4,000 for 2012. The increase in revenue of approximately $91,000 is attributable to the growth of our VOD business.
Gross Loss
Our gross loss for the three months ended September 30, 2013 was $617,000, as compared to $710,000 during 2012. The decrease in gross loss of approximately $93,000, or 13%, is due to increased revenues.
Selling, General and Administrative Expenses
Our selling, general and administrative expenses for the three months ended September 30, 2013, decreased approximately $673,000 to $1,658,000, as compared to $2,331,000 for the three months ended September 30, 2012.
Salaries and personnel costs are the primary components of selling, general and administrative expenses. For the three months ended September 30, 2013, salaries and personnel costs accounted for 53% of our selling, general and administrative expenses. For the three months ended September 30, 2013, salaries and personnel costs totaled $872,000 (excluding $252,000 for severance pay), a decrease of $389,000, or 31%, as compared to $1,262,000 for the same period of 2012 due to staff reductions made as a part of our cost savings initiatives.
The other major components of our selling, general and administrative expenses include marketing and promotions, technology, rent and travel. For the three months ended September 30, 2013, these costs totaled $273,000, a decrease of $731,000, or 73% as compared to $1,004,000 in 2012. The decrease is because we incurred more marketing related and technology expense in the prior period while developing our VOD business.
Professional Fees
Professional fees are generally related to public company reporting and governance expenses as well as legal fees related to our business. Our costs for professional fees increased $9,000, or 7%, to $147,000 for the three months ended September 30, 2013, from $138,000 during 2012.
Depreciation and Amortization
Our depreciation expense increased $4,000, or 6%, to $70,000 in the three months ended September 30, 2013, from $66,000 during 2012.
Our amortization expense decreased $382,000, or 82%, to $85,000 in the three months ended September 30, 2013, from $467,000 during 202. The decrease is because our non-compete agreement was fully amortized as of January 31, 2013.
Change in Fair value of Warrant Liabilities
Our warrants are characterized as derivative liabilities to be re-measured at the end of every reporting period with the change in value reported in the statement of operations and, accordingly, we reported a loss of $7,000 for the three months ended September 30, 2013 compared to $636,000 for the same period in 2012. The loss is primarily due to the increase in our closing stock price.
Change in Fair Value of Contingent Consideration
Our contingent consideration related to our acquisition of Sinotop Hong Kong is classified as a liability because the earn-out securities do not meet the fixed-for-fixed criteria under ASC 815-40-15. Further, ASC 815-40-15 requires us to re-measure at the end of every reporting period with the change in value reported in the statement of operations and, accordingly, we reported a loss of approximately $16,000 and a gain of $538,000 for the three months ended September 30, 2013 and 2012, respectively. The change is primarily due to the fluctuation in our closing stock price.
Gain on sale of Jinan Broadband
Effective July 31, 2013, we sold our interest in Jinan Broadband and recorded a gain of approximately $5.6 million as discussed in Note 3 of our consolidated financial statements.
Net Loss from Discontinued Operations
Net loss from discontinued operations reflects the operating results of Jinan Broadband for the one month period ended July 31, 2013 (sold date). Our sale of Jinan Broadband was consummated on July 31, 2013 (see Footnote 3 for additional information on this sale). Discontinued operations reflects losses of approximately $26,000 (one month period) and $899,000 for the one and three months ended September 30, 2013 and 2012, respectively.
Net Loss Attributable to Non-controlling Interest
49% of the operating loss of our Jinan Broadband subsidiary is allocated to Shandong Cable (previously Jinan Parent), the 49% co-owner of this business. During the one month ended July 31, 2013, $13,000 of our operating losses from Jinan Broadband was allocated to Shandong Cable (previously Jinan parent), as compared to $441,000 of operating loss during the three months ended September 30, 2012. Effective July 31, 2013, the Company sold its 51% interest in Jinan Broadband.
20% of the operating loss of our Zhong Hai Video joint venture is allocated to Hua Cheng, our 20% joint venture partner. During the three months ended September 30, 2013, $180,000 of our operating loss from Zhong Hai Video was allocated to Hua Cheng, as compared to $52,000 of our operating income during the same period of 2012.
Comparison of Nine Months Ended September 30, 2013 and 2012
In order to provide a more meaningful comparison of our financial results, our presentation of the Company’s unaudited Consolidated Results of Operations utilizes Pro Forma 2012 financial information to exclude the impact of Shandong Media which was deconsolidated effective July 1, 2012. The operating results of Jinan Broadband are classified as discontinued operations in the Company’s unaudited Consolidated Results of Operations.
|
Pro Forma Comparisons
|
|||||||||||
|
Nine Months Ended
|
|||||||||||
|
As Reported
September 30,
2012
|
Shandong Media 6
months
|
Pro Forma
September 30,
2012
(excluding
Shandong Media)
|
|||||||||
|
(unaudited)
|
(unaudited)
|
|
|||||||||
|
||||||||||||
Revenue
|
$
|
1,700,000
|
$
|
1,696,000
|
$
|
4,000
|
||||||
Cost of revenue
|
2,739,000
|
1,229,000
|
1,510,000
|
|||||||||
Gross profit
|
(1,039,000
|
)
|
467,000
|
(1,506,000
|
)
|
|||||||
|
||||||||||||
Operating expense:
|
||||||||||||
Selling, general and administrative expenses
|
7,131,000
|
716,000
|
6,415,000
|
|||||||||
Professional fees
|
1,079,000
|
-
|
1,079,000
|
|||||||||
Depreciation and amortization
|
1,625,000
|
58,000
|
1,567,000
|
|||||||||
Total operating expense
|
9,835,000
|
774,000
|
9,061,000
|
|||||||||
|
||||||||||||
Loss from operations
|
(10,874,000
|
)
|
(307,000
|
)
|
(10,567,000
|
)
|
||||||
|
||||||||||||
Interest & other income / (expense)
|
||||||||||||
Interest income
|
3,000
|
-
|
3,000
|
|||||||||
Interest expense
|
(48,000
|
)
|
-
|
(48,000
|
)
|
|||||||
Right to purchase expense
|
(44,000
|
)
|
-
|
(44,000
|
)
|
|||||||
Change in fair value of warrant liabilities
|
(636,000
|
)
|
-
|
(636,000
|
)
|
|||||||
Change in fair value of contingent consideration
|
74,000
|
-
|
74,000
|
|||||||||
Loss on investment in unconsolidated entities
|
52,000
|
-
|
52,000
|
|||||||||
Loss on write-off of uncollectible loans
|
(474,000
|
)
|
(474,000
|
)
|
-
|
|||||||
Gain on deconsolidation of Shandong Media
|
142,000
|
-
|
142,000
|
|||||||||
Other
|
(60,000
|
)
|
-
|
(60,000
|
)
|
|||||||
|
||||||||||||
Loss before income taxes and noncontrolling interests
|
(11,865,000
|
)
|
(781,000
|
)
|
(11,084,000
|
)
|
||||||
|
||||||||||||
Income tax benefit
|
266,000
|
9,000
|
257,000
|
|||||||||
|
||||||||||||
Net loss from continuing operations
|
(11,599,000
|
)
|
(772,000
|
)
|
(10,827,000
|
)
|
||||||
|
||||||||||||
Net loss from discontinued operations
|
(1,874,000
|
)
|
-
|
(1,874,000
|
)
|
|||||||
|
||||||||||||
Net loss
|
(13,473,000
|
)
|
(772,000
|
)
|
(12,701,000
|
)
|
||||||
|
||||||||||||
Net loss attributable to noncontrolling interests
|
1,483,000
|
386,000
|
1,097,000
|
|||||||||
|
||||||||||||
Net loss attributable to YOU On Demand shareholders
|
$
|
(11,990,000
|
)
|
$
|
(386,000
|
)
|
$
|
(11,604,000
|
)
|
|
Nine Months Ended
|
|
|
|||||||||||||
|
September 30,
2013
(unaudited)
|
September 30,
2012
(Pro Forma)
(unaudited)
|
Amount
Change
|
%
Change
|
||||||||||||
|
||||||||||||||||
Revenue
|
$
|
147,000
|
$
|
4,000
|
$
|
143,000
|
3575
|
%
|
||||||||
Cost of revenue
|
2,351,000
|
1,510,000
|
841,000
|
56
|
%
|
|||||||||||
Gross loss
|
(2,204,000
|
)
|
(1,506,000
|
)
|
(698,000
|
)
|
46
|
%
|
||||||||
|
||||||||||||||||
Operating expense:
|
||||||||||||||||
Selling, general and administrative expenses
|
5,558,000
|
6,415,000
|
(857,000
|
)
|
-13
|
%
|
||||||||||
Professional fees
|
773,000
|
1,079,000
|
(306,000
|
)
|
-28
|
%
|
||||||||||
Depreciation and amortization
|
621,000
|
1,567,000
|
(946,000
|
)
|
-60
|
%
|
||||||||||
Impairments of long-lived assets
|
311,000
|
-
|
311,000
|
-
|
||||||||||||
Total operating expense
|
7,263,000
|
9,061,000
|
(1,798,000
|
)
|
-20
|
%
|
||||||||||
|
||||||||||||||||
Loss from operations
|
(9,467,000
|
)
|
(10,567,000
|
)
|
1,100,000
|
-10
|
%
|
|||||||||
|
||||||||||||||||
Interest & other income / (expense)
|
||||||||||||||||
Interest income
|
1,000
|
3,000
|
(2,000
|
)
|
-67
|
%
|
||||||||||
Interest expense
|
(90,000
|
)
|
(48,000
|
)
|
(42,000
|
)
|
88
|
%
|
||||||||
Right to purchase expense
|
-
|
(44,000
|
)
|
44,000
|
-100
|
%
|
||||||||||
Change in fair value of warrant liabilities
|
(37,000
|
)
|
(636,000
|
)
|
599,000
|
-94
|
%
|
|||||||||
Change in fair value of contingent consideration
|
(99,000
|
)
|
74,000
|
(173,000
|
)
|
-234
|
%
|
|||||||||
Loss on investment in unconsolidated entities
|
8,000
|
52,000
|
(44,000
|
)
|
-85
|
%
|
||||||||||
Gain on deconsolidation of Shandong Media
|
-
|
142,000
|
(142,000
|
)
|
-100
|
%
|
||||||||||
Other
|
59,000
|
(60,000
|
)
|
119,000
|
-198
|
%
|
||||||||||
|
||||||||||||||||
Loss from continuing operations before income taxes and noncontrolling interests
|
(9,625,000
|
)
|
(11,084,000
|
)
|
1,459,000
|
-13
|
%
|
|||||||||
|
||||||||||||||||
Income tax benefit
|
82,000
|
257,000
|
(175,000
|
)
|
-68
|
%
|
||||||||||
|
||||||||||||||||
Net loss from continuing operations
|
(9,543,000
|
)
|
(10,827,000
|
)
|
1,284,000
|
-12
|
%
|
|||||||||
|
||||||||||||||||
Net gain (loss) from discontinued operations (including gain on disposal of $5,616,269)
|
5,255,000
|
(1,874,000
|
)
|
7,129,000
|
-380
|
%
|
||||||||||
|
||||||||||||||||
Net loss
|
(4,288,000
|
)
|
(12,701,000
|
)
|
8,413,000
|
-66
|
%
|
|||||||||
|
||||||||||||||||
Net loss attributable to noncontrolling interests
|
835,000
|
1,097,000
|
(262,000
|
)
|
-24
|
%
|
||||||||||
|
||||||||||||||||
Net loss attributable to YOU On Demand shareholders
|
(3,453,000
|
)
|
(11,604,000
|
)
|
8,151,000
|
-70
|
%
|
|||||||||
|
||||||||||||||||
Dividends on preferred stock
|
(1,030,000
|
)
|
-
|
(1,030,000
|
)
|
-
|
||||||||||
|
||||||||||||||||
Net loss attributable to YOU on Demand common shareholders
|
$
|
(4,483,000
|
)
|
$
|
(11,604,000
|
)
|
$
|
7,121,000
|
Revenues
Revenues for the nine months ended September 30, 2013, totaled $147,000, as compared to $4,000 for 2012. The increase in revenue of approximately $143,000 is attributable to the growth of our VOD business.
Gross Loss
Our gross loss for the nine months ended September 30, 2013 was $2,204,000, as compared to $1,510,000 during 2012. The increase in gross loss of approximately $698,000, or 46%, is primarily due to the amortization of additional content costs.
Selling, General and Administrative Expenses
Our selling, general and administrative expenses for the nine months ended September 30, 2013, decreased approximately $857,000 to $5,558,000, as compared to $6,415,000 for the nine months ended September 30, 2012.
Salaries and personnel costs are the primary components of selling, general and administrative expenses. For the nine months ended September 30, 2013, salaries and personnel costs accounted for 54% of our selling, general and administrative expenses. For the nine months ended September 30, 2013, salaries and personnel costs totaled $3,000,000 (excluding $252,000 for severance pay), a decrease of $866,000, or 22%, as compared to $3,866,000 for the same period of 2012 due to staff reductions made as a part of our cost savings initiatives.
The other major components of our selling, general and administrative expenses include marketing and promotions, technology, rent and travel. For the nine months ended September 30, 2013, these costs totaled $1,238,000, a decrease of $390,000, or 24% as compared to $1,628,000 in 2012. The decrease is because we incurred more marketing related and technology expense in the prior period while developing our VOD business.
We reduced the exercise price of 701,167 outstanding stock options granted under the Company’s 2010 Equity Incentive Plan to $2.00, as permitted by the Plan. All other terms of these options, including, without limitation, the exercise date, vesting schedule and the number of shares to which each option pertains, remain unchanged. We recorded approximately $55,000 for the modification charge in the second quarter of 2013.
Professional Fees
Professional fees are generally related to public company reporting and governance expenses as well as legal fees related to our business. Our costs for professional fees decreased $306,000, or 28%, to $773,000 for the nine months ended September 30, 2013, from $1,079,000 during 2012. The decrease in professional fees was primarily due to a reduction in legal fees.
Depreciation and Amortization
Our depreciation expense increased $15,000, or 7%, to $207,000 in the nine months ended September 30, 2013, from $192,000 during 2012.
Our amortization expense decreased $961,000, or 70%, to $414,000 in the nine months ended September 30, 2013, from $1,375,000 during 2012. The decrease is because our non-compete agreement was fully amortized as of January 31, 2013.
Impairment of Long-lived Assets
During the second quarter of 2013, we recorded a software impairment charge of $311,249 due to lack of adoption by the Multi System Operators, our VOD clients, who preferred to use their own software.
Change in Fair value of Warrant Liabilities
Our warrants are characterized as derivative liabilities to be re-measured at the end of every reporting period with the change in value reported in the statement of operations and, accordingly, we reported a loss of $37,000 for the nine months ended September 30, 2013 compared to $636,000 for the same period in 2012. The loss is primarily due to the increase in our closing stock price.
Change in Fair Value of Contingent Consideration
Our contingent consideration related to our acquisition of Sinotop Hong Kong is classified as a liability because the earn-out securities do not meet the fixed-for-fixed criteria under ASC 815-40-15. Further, ASC 815-40-15 requires us to re-measure at the end of every reporting period with the change in value reported in the statement of operations and, accordingly, we reported a loss of $99,000 and a gain of $74,000 for the nine months ended September 30, 2013 and 2012, respectively. The change is primarily due to the fluctuation in our closing stock price.
Gain on sale of Jinan Broadband
Effective July 31, 2013, we sold our interest in Jinan Broadband and recorded a gain of approximately $5.6 million as discussed in Note 3 of our consolidated financial statements.
Net Loss from Discontinued Operations
Net loss from discontinued operations reflects the operating results of Jinan Broadband for the seven month period ended July 31, 2013 (sold date). Our sale of Jinan Broadband was consummated on July 31, 2013 (see Footnote 3 for additional information on this sale). Discontinued operations reflects losses of approximately $361,000 and $1,874,000 for the seven and nine months ended September 30, 2013 and 2012, respectively.
Net Loss Attributable to Non-controlling Interest
49% of the operating loss of our Jinan Broadband subsidiary is allocated to Shandong Cable (previously Jinan Parent), the 49% co-owner of this business. During the nine months ended September 30, 2013, $178,000 of our operating losses from Jinan Broadband was allocated to Shandong Cable (previously Jinan Parent), as compared to $918,000 of operating loss during the same period of 2012. Effective July 31, 2013, the Company sold its 51% interest in Jinan Broadband.
20% of the operating loss of our Zhong Hai Video joint venture is allocated to Hua Cheng, our 20% joint venture partner. During the nine months ended September 30, 2013, $657,000 of our operating loss from Zhong Hai Video was allocated to Hua Cheng, as compared to $179,000 during the same period of 2012.
Liquidity and Capital Resources
As of September 30, 2013, we had cash and cash equivalents of approximately $1,214,000. Approximately $907,000 is held in our Chinese subsidiaries. The company has no plans to repatriate these funds. We had a working capital deficit at September 30, 2013, of approximately $1,843,000.
The following table provides a summary of our net cash flows from operating, investing, and financing activities.
|
Nine Months Ended
|
|||||||
|
September 30,
2013
(unaudited)
|
September 30,
2012
(unaudited)
|
||||||
Net cash used in operating activities
|
$
|
(5,694,000
|
)
|
$
|
(8,258,000
|
)
|
||
Net cash used in investing activities
|
(638,000
|
)
|
(916,000
|
)
|
||||
Net cash provided by financing activities
|
3,151,000
|
6,466,000
|
||||||
Effect of exchange rate changes on cash
|
15,000
|
19,000
|
||||||
Net decrease in cash and cash equivalents
|
(3,167,000
|
)
|
(2,690,000
|
)
|
||||
|
||||||||
Total cash and cash equivalents at beginning of period
|
4,381,000
|
7,520,000
|
||||||
Less cash and cash equivalents of discontinued operations at beginning of period
|
1,103,000
|
1,087,000
|
||||||
Cash and cash equivalents of continuing operations at beginning of period
|
3,278,000
|
6,433,000
|
||||||
|
||||||||
Cash and cash equivalents at end of period
|
$
|
1,214,000
|
$
|
4,830,000
|
Operating Activities
Cash used in operating activities decreased for the nine months ended in 2013 compared to 2012 due to increased corporate and operational costs incurred in the development of our VOD business in the prior year.
Investing Activities
Cash used in investing activities for the nine months ended September 30, 2013 and 2012 was used primarily for (i) additions to property and equipment of $425,000 and $790,000, respectively, and (ii) investments in intangibles of $23,000 and $112,000, respectively.
Financing activities
The Company must continue to rely on debt and equity to pay for ongoing operating expenses in order to execute its business plan. On July 5, 2013 the Company raised $4.0 million from the sale of Series D Preferred Stock to C Media Limited (“C Media”). In connection with the sale of the Series D Preferred, both parties agreed to act in good faith and with fair dealing to finalize an agreement, on or before October 31, 2013, for an additional investment of between $12 million and $21 million of a new class of preferred stock of the Company. This additional investment is contingent on several factors. If the additional investment does not occur, we have the ability to raise funds by various methods including utilization of our $50 million shelf registration of which $47.3 million is remaining as well as other means of financing such as debt or private investment. However, financing may not be available to the Company on terms acceptable to us or at all or such resources will be received in a timely manner. Further we may need approval to seek additional financing from the shareholders from the August 2012 private financing in the event we do a public financing.
On November 4, 2013, we entered into an amendment to the Series D Stock Purchase Agreement. Pursuant to the Series D Amendment, the parties agreed that each party would act in good faith and with fair dealing to finalize an agreement on or before the 30th day following the issuance of the Bridge Note (a Bridge Note in the amount of $2 million was entered into on November 4, 2013 between the Company and C Media – see subsequent events for additional information).
The fact that we have incurred significant continuing losses and continue to rely on debt and equity financings to fund our operations to date, could raise substantial doubt about our ability to continue as a going concern. The unaudited consolidated financial statements included in this report have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty. As of September 30, 2013 the Company has an accumulated operating loss of approximately $62 million.
The Company’s independent registered public accounting firm’s report of the financial statements as of and for year ended December 31, 2012, contained an explanatory paragraph regarding the Company’s ability to continue as a going concern.
Effects of Inflation
Inflation and changing prices have had an effect on our business and we expect that inflation or changing prices could materially affect our business in the foreseeable future. Our management will closely monitor the price change and make efforts to maintain effective cost control in operations.
Off Balance Sheet Arrangements
We do not have any off balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity or capital expenditures or capital resources that is material to an investor in our securities.
Seasonality
Our operating results and operating cash flows historically have not been subject to seasonal variations. This pattern may change, however, as a result of new market opportunities or new product introductions.
Critical Accounting Policies and Significant Judgments and Estimates
The discussion and analysis of our financial condition and results of operation are based upon our unaudited consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. Note 2 to the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2012 includes a summary of our most significant accounting policies.
The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of assets and liabilities. On an ongoing basis, we evaluate our estimates and judgments, including those related to revenue recognition, inventories, income taxes, stock-based compensation and contingent liabilities. Management bases its estimates 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 values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Periodically, we review our critical accounting estimates with the Audit Committee of our Board of Directors.
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) that are designed to ensure that information that would be required to be disclosed in Exchange Act reports is recorded, processed, summarized and reported within the time period specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including to our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
As required by Rule 13a-15 under the Exchange Act, our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2013. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of September 30, 2013 and as of the date that the evaluation of the effectiveness of our disclosure controls and procedures was completed, our disclosure controls and procedures were not effective to satisfy the objectives for which they are intended.
Changes in Internal Control Over Financial Reporting
There have been no changes in internal control. The Company continues to invest resources in order to upgrade internal controls.
PART II - OTHER INFORMATION
There are no material pending legal proceedings to which we are a party or to which any of our property is subject. To the best of our knowledge, no such actions against us are contemplated or threatened.
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2012, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
There were no unregistered sales of equity securities during the fiscal quarter ended September 30, 2013.
There were no defaults upon senior securities during the fiscal quarter ended June 30, 2013.
EXHIBIT INDEX
Exhibit No.
|
|
Description
|
4.1
|
|
Series D 4% Convertible Preferred Stock Certificate of Designation (Incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on July 11, 2013)
|
10.1
|
|
Series D Preferred Stock Purchase Agreement, dated as of July 5, 2013, between the Company and the C Media Limited (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on July 11, 2013)
|
10.2
|
|
Equity Transfer Agreement, dated May 20, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
10.3
|
|
Letter Agreement, dated July 23, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
10.4
|
|
Letter Agreement, dated July 31, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
31.1
|
|
Certification by Chief Executive Officer pursuant to Sarbanes Oxley Section 302.
|
31.2
|
|
Certification by Chief Financial Officer pursuant to Sarbanes Oxley Section 302.
|
32.1
|
|
Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
|
32.2
|
|
Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
|
101.INS
|
|
Instance Document
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
In accordance with 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 on November 14, 2013.
|
YOU ON DEMAND HOLDINGS, INC
|
|
|
By:
|
/s/ Marc Urbach
|
|
|
Name: Marc Urbach
|
|
|
Title: President and Chief Financial Officer (Principal
|
|
|
Accounting Officer and Principal Financial Officer)
|
Exhibit Index
Exhibit No.
|
|
Description
|
4.1
|
|
Series D 4% Convertible Preferred Stock Certificate of Designation (Incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on July 11, 2013)
|
10.1
|
|
Series D Preferred Stock Purchase Agreement, dated as of July 5, 2013, between the Company and the C Media Limited (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on July 11, 2013)
|
10.2
|
|
Equity Transfer Agreement, dated May 20, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
10.3
|
|
Letter Agreement, dated July 23, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
10.4
|
|
Letter Agreement, dated July 31, 2013, between Beijing China Broadband Network Technology Co., Ltd. and Shandong Broadcast Network [English Translation] (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed on August 6, 2013)
|
|
Certification by Chief Executive Officer pursuant to Sarbanes Oxley Section 302.
|
|
|
Certification by Chief Financial Officer pursuant to Sarbanes Oxley Section 302.
|
|
|
Certification by Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
|
|
|
Certification by Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
|
|
101.INS
|
|
Instance Document
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
40