These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
31-1103425
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
5966 La Place Court
Carlsbad, California
|
92008
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title of Each Class
|
Name of Each Exchange on
Which Registered
|
|
Common Stock, $.005 par value
|
NYSE Amex
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
Non accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
Item
|
Page
|
|
|
Part I
|
||
|
1.
|
Business
|
1
|
|
1A.
|
Risk Factors
|
7
|
|
1B.
|
Unresolved Staff Comments
|
13
|
|
2.
|
Properties
|
13
|
|
3.
|
Legal Proceedings
|
13
|
|
4.
|
(Removed and Reserved)
|
13
|
|
Part II
|
||
|
5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
14
|
|
6.
|
Selected Financial Data
|
14
|
|
7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
|
7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
25
|
|
8.
|
Financial Statements and Supplementary Data
|
25
|
|
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
25
|
|
9A(T).
|
Controls and Procedures
|
25
|
|
9B.
|
Other Information
|
26
|
|
Part III
|
||
|
10.
|
Directors, Executive Officers and Corporate Governance
|
27
|
|
11.
|
Executive Compensation
|
28
|
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
28
|
|
13.
|
Certain Relationships and Related Transactions, and Director Independence
|
28
|
|
14.
|
Principal Accounting Fees and Services
|
28
|
|
Part IV
|
||
|
15.
|
Exhibits, Financial Statement Schedules
|
29
|
|
Signatures
|
31
|
|
|
Index to Financial Statements and Schedule
|
32
|
| ● |
Improve the entertainment value of our content.
We expect to grow our player and audience community, improve customer retention and increase site sales by continuing to improve the entertainment value of our games and our content. We intend to continue to build the Buzztime brand into an increasingly popular entertainment experience for people who are looking for competition, social interaction and entertainment. We also plan to continue to invest in account management including customer and consumer marketing support activities to continue to drive on-premise participation and game play through local events, endorsements, tournaments, championships and prizing, all promoted in local media.
|
| ● |
Develop integrated product offering.
We plan to leverage our 25 year history of providing compelling interactive entertainment in the out-of-home digital media industry by extending our brand to the internet and mobile devices. We believe expanding the availability of Buzztime branded games beyond our traditional hospitality venue-based platform to create a broadly integrated marketing platform and experience will allow us to capture new customer segments, to cross-promote our games across platforms to drive traffic to hospitality venues from the internet/mobile and from hospitality venues to the internet/mobile and to add value for our media partners and sponsors. In order to more efficiently and effectively allow us to build out our content offering at lower costs we are executing our plan to migrate our platform to a flash-based architecture. In late 2009, we introduced a downloadable application available on the iPhone that enables consumers to use their iPhone in place of the Playmaker® to play real-time in any of our over 4,000 locations. Additionally, we plan to promote Buzztime through online/mobile viral marketing and social networking, online trivia challenges and direct-to-consumer grassroots marketing designed to drive additional interest, excitement and traffic for our games and our venues. We believe that these initiatives could play a significant role in improving our customer retention and increasing sales to new customers.
|
|
| ● |
Continue to focus on national key accounts.
Currently, national accounts represent approximately 29% of our total subscriber base. We believe we have significant opportunities to grow this segment by offering customized solutions to national accounts. These solutions will be aimed at addressing the revenue, promotional, branding and operational needs of these unique accounts.
|
|
Year Ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
United States
|
90% | 87% | ||||||
|
Canada
|
10% | 12% | ||||||
|
United Kingdom
|
— | 1% | ||||||
|
Total
|
100% | 100% | ||||||
|
Year Ended
December 31,
|
||||||||
| 2009 | 2008 | |||||||
|
United States
|
94% | 95% | ||||||
|
Canada
|
6% | 5% | ||||||
|
Total
|
100% | 100% | ||||||
|
Playmaker Poker:
|
Compete against the house in a game of jacks-or-better poker.
|
|
|
Acey Duecey:
|
Two cards are dealt face up. Players bet that the third card will fall between the previous two.
|
|
|
Crystal Ball:
|
Ask the Crystal Ball a question and receive your answer.
|
|
|
Shark Attack:
|
Just like hangman, but with an oceanic twist.
|
| ● |
user privacy;
|
|
| ● |
copyrights;
|
|
| ● |
gaming, lottery and alcohol beverage control regulations;
|
|
| ● |
consumer protection;
|
|
| ● |
the media distribution of specific material or content; and
|
|
| ● |
the characteristics and quality of interactive television products and services.
|
| ● |
our ability to generate cash from operating activities;
|
|
| ● |
acceptance of, and demand for, our interactive games and entertainment;
|
|
| ● |
the costs of developing new entertainment content, products or technology or expanding our offering to new media platforms such as the internet and mobile phones;
|
|
| ● |
the extent to which we invest in the creation of new entertainment content and new technology; and
|
|
| ● |
the number and timing of acquisitions and other strategic transactions, if any.
|
| ● |
identify emerging technological trends and industry standards in our market;
|
|
| ● |
identify changing consumer needs, desires or tastes;
|
|
| ● |
develop and maintain competitive technology, including new hardware and content products and service offerings;
|
|
| ● |
improve the performance, features and reliability of our existing products and services, particularly in response to changes in consumer preferences, technological changes and competitive offerings; and
|
|
| ● |
bring technology to the market quickly at cost-effective prices.
|
| ● |
problems assimilating employees, or the purchased products, business operations or technologies;
|
|
| ● |
unanticipated costs associated with the acquisition, including accounting and legal charges, capital expenditures, and transaction expenses;
|
|
| ● |
diversion of management's attention from our core business;
|
|
| ● |
adverse effects on existing business relationships with customers and suppliers;
|
|
| ● |
risks associated with entering markets in which we have no or limited prior experience;
|
|
| ● |
unanticipated or unknown liabilities relating to the acquired businesses;
|
|
| ● |
the need to integrate accounting, management information, manufacturing, human resources and other administrative systems to permit effective management; and
|
|
| ● |
potential loss of key employees of acquired organizations.
|
| ● |
user privacy;
|
|
| ● |
copyrights;
|
|
| ● |
gaming, lottery and alcohol beverage control regulations;
|
|
| ● |
consumer protection;
|
|
| ● |
media distribution of specific material or content; and
|
|
| ● |
the characteristics and quality of interactive television products and services.
|
| ● |
the number, election and term of directors;
|
|
| ● |
the removal of directors and the filling of vacancies; and
|
|
| ● |
the supermajority voting requirements of our restated certificate of incorporation.
|
| ● |
authorize the issuance of preferred stock which can be created and issued by the Board of Directors without prior stockholder approval, with rights senior to those of the common stock;
|
|
| ● |
prohibit stockholders from filling Board vacancies, calling special stockholder meetings, or taking action by written consent;
|
|
| ● |
prohibit our stockholders from making certain changes to our bylaws except with 66
2
/
3
% stockholder approval; and
|
|
| ● |
require advance written notice of stockholder proposals and director nominations.
|
|
High
|
Low
|
|||||||
|
Year Ended December 31, 2009
|
||||||||
|
First Quarter
|
$ | 0.33 | $ | 0.12 | ||||
|
Second Quarter
|
$ | 0.50 | $ | 0.21 | ||||
|
Third Quarter
|
$ | 0.58 | $ | 0.25 | ||||
|
Fourth Quarter
|
$ | 0.63 | $ | 0.42 | ||||
|
High
|
Low
|
|||||||
|
Year Ended December 31, 2008
|
||||||||
|
First Quarter
|
$ | 0.64 | $ | 0.40 | ||||
|
Second Quarter
|
$ | 0.54 | $ | 0.30 | ||||
|
Third Quarter
|
$ | 0.33 | $ | 0.20 | ||||
|
Fourth Quarter
|
$ | 0.25 | $ | 0.11 | ||||
|
Network Subscribers
as of December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
United States
|
3,689 | 3,429 | ||||||
|
Canada
|
327 | 317 | ||||||
|
Total
|
4,016 | 3,746 | ||||||
|
For the year ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Revenues
|
$ | 25,814,000 | $ | 27,496,000 | ||||
|
Direct Costs
|
6,460,000 | 7,582,000 | ||||||
|
Gross Margin
|
$ | 19,354,000 | $ | 19,914,000 | ||||
|
Gross Margin Percentage
|
75% | 72% | ||||||
|
December 31,
|
||||
|
2008
|
||||
|
Operating revenues
|
$ | 21,000 | ||
|
Operating expenses
|
530,000 | |||
|
Operating loss
|
(509,000 | ) | ||
|
Other income
|
177,000 | |||
|
Loss from discontinued operations, net of tax
|
$ | (332,000 | ) | |
|
For the year ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Net loss per GAAP
|
$ | (1,501,000 | ) | $ | (6,466,000 | ) | ||
|
Interest income, net
|
(6,000 | ) | (133,000 | ) | ||||
|
Depreciation and amortization
|
3,193,000 | 3,101,000 | ||||||
|
Income taxes
|
95,000 | 234,000 | ||||||
|
EBITDA
|
$ | 1,781,000 | $ | (3,264,000 | ) | |||
| ● |
reduced headcount through strategic reductions in our work force,
|
|
| ● |
renegotiated pricing with numerous vendors,
|
|
| ● |
decreased the use of certain vendors and consultants, and
|
|
| ● |
decreased marketing spending.
|
|
Increase
(Decrease)
|
||||
|
Working capital as of December 31, 2008
|
$ | 967,000 | ||
|
Changes in current assets:
|
||||
|
Cash and cash equivalents
|
275,000 | |||
|
Accounts receivable, net of allowance
|
(30,000 | ) | ||
|
Investment available-for-sale
|
122,000 | |||
|
Prepaid expenses and other current assets
|
104,000 | |||
|
Total current assets
|
471,000 | |||
|
Changes in current liabilities:
|
||||
|
Accounts payable
|
203,000 | |||
|
Accrued compensation
|
207,000 | |||
|
Accrued expenses
|
(184,000 | ) | ||
|
Sales taxes payable
|
(103,000 | ) | ||
|
Income taxes payable
|
(18,000 | ) | ||
|
Obligations under capital lease
|
292,000 | |||
|
Deferred revenue
|
(134,000 | ) | ||
|
Other current liabilities
|
294,000 | |||
|
Total current liabilities
|
557,000 | |||
|
Net change in working capital
|
(86,000 | ) | ||
|
Working capital as of December 31, 2009
|
$ | 881,000 | ||
|
For the year ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Cash (used in) provided by:
|
||||||||
|
Operating activities
|
$ | 2,503,000 | $ | (2,963,000 | ) | |||
|
Investing activities
|
(3,170,000 | ) | (2,925,000 | ) | ||||
|
Financing activities
|
623,000 | (24,000 | ) | |||||
|
Effect of exchange rates
|
319,000 | (999,000 | ) | |||||
|
Net (decrease) increase in cash and cash equivalents
|
$ | 275,000 | $ | (6,911,000 | ) | |||
|
2009
|
2008
|
|||||||
|
Weighted-average risk-free rate
|
1.72% | 2.97% | ||||||
|
Weighted-average volatility
|
88.55% | 63.57% | ||||||
|
Dividend yield
|
0.00% | 0.00% | ||||||
|
Expected life
|
6.05 years
|
4.38 years
|
||||||
| ● |
The period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements;
|
|
| ● |
The circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements; and
|
|
| ● |
The disclosures that an entity should make about events or transactions that occurred after the balance sheet date.
|
| ● |
A valuation technique that uses the quoted price of the identical liability when traded as an asset or the quoted prices for similar liabilities when traded as assets; and
|
|
| ● |
Another valuation technique that is consistent with the principles of Topic 820.
|
| ● |
Establishes a selling price hierarchy for determining the selling price of a deliverable; replaces the term “fair value” in the revenue allocation guidance with “selling price” to clarify that the allocation of revenue is based on entity-specific assumptions rather than assumptions of a marketplace participant;
|
|
| ● |
Eliminates using the residual method of allocation and requires that the arrangement consideration be allocated at the inception of the arrangement to all deliverables using the relative selling price method; and
|
|
| ● |
Requires that the best estimate of a selling price is determined in a manner that is consistent with that used to determine the price to sell the deliverable on a standalone basis.
|
|
Name
|
Age (1)
|
Position(s) Held
|
||
|
Terry Bateman
|
53
|
President and Chief Executive Officer
|
||
|
Kendra Berger
|
43
|
Chief Financial Officer
|
||
|
Ken Keymer
|
61
|
Chief Operating Officer
|
||
|
Peter Boylan III
|
47
|
Executive Vice President of Sales
|
||
|
Nick Glassman
|
36
|
Executive Vice President of Programming and Technology
|
|
(1)
|
As of March 31, 2010.
|
|
Exhibit
|
Description
|
|
2.1
|
Asset Purchase Agreement dated May 11, 2009 between NTN Buzztime, Inc. and Instant Access Media, LLC (13)
|
|
2.2
|
Asset Purchase Agreement dated April 24, 2009 between NTN Buzztime, Inc. and iSports Inc.(1)
|
|
3.1
|
Amended and Restated Certificate of Incorporation of the Company, as amended (2)
|
|
3.2
|
Certificate of Designations, Rights and Preferences of Series B Convertible Preferred Stock (5)
|
|
3.3
|
Bylaws of the Company, as amended (3)
|
|
4.1
|
Specimen Common Stock Certificate (12)
|
|
4.2
|
Form of Common Stock Purchase Warrant issued on January 30, 2004 by and between Roth Capital Partners, LLC and the Company (10)
|
|
4.3
|
Form of Common Stock Purchase Warrant issued on April 24, 2009 by and between NTN Buzztime, Inc. and iSports Inc. (1)
|
|
4.4
|
Form of Common Stock Purchase Warrant issued on May 11, 2009 by and between NTN Buzztime, Inc. and Instant Access Media, LLC (1)
|
|
4.5
|
Registration Rights Agreement dated as of May 11, 2009 by and between the Company and Instant Access Media, LLC et al. (13)
|
|
10.1
|
Securities Purchase Agreement dated as of May 11, 2009 by and between the Company and certain creditors and members of Instant Access Media, LLC (13)
|
|
10.2*
|
2004 Performance Incentive Plan (15)
|
|
10.3
|
Office Lease, dated July 17, 2000, by and between Prentiss Properties Acquisition Partners, L.P. and the Company (8)
|
|
10.4
|
First Amendment to Lease, dated October 4, 2005, by and between Prentiss Properties Acquisition Partners, L.P. and the Company (16)
|
|
10.5
|
Second Amendment to Lease, dated as of February 16, 2006, by and between Cognac Campus LLC (successor to Prentiss Properties) and the Company (1)
|
|
10.6*
|
2009 Incentive Bonus Plan (1)
|
|
10.7*
|
Form of Executive Employee Incentive Stock Option Agreement under the 2004 Performance Incentive Plan (4)
|
|
10.8*
|
Form of Non-Executive Employee Incentive Stock Option Agreement under the 2004 Performance Incentive Plan (4)
|
|
10.9*
|
Form of Stock Unit Award Agreement under the 2004 Performance Incentive Plan (4)
|
|
10.10*
|
Form of Initial Director Stock Option Agreement under the 2004 Performance Incentive Plan (4)
|
|
10.11*
|
Form of Annual Director Stock Option Agreement under the 2004 Performance Incentive Plan (4)
|
|
10.12*
|
Summary of Non-Employee Director Compensation (4)
|
|
|
10.13*
|
Retention and Severance Agreement, dated June 27, 2008, by and between the Company and Kendra Berger (2)
|
|
|
10.14*
|
Form of Stock Unit Award Agreement under the 2004 Performance Incentive Plan (2)
|
|
|
10.15*
|
Amendment to Stock Option Grants, dated October 16, 2008, by and between the Company and Barry Bergsman (14)
|
|
|
10.16*
|
Consultation Agreement, dated November 18, 2008, by and between the Company and Terry Bateman (7)
|
|
|
10.17*
|
Employment Agreement, dated February 2, 2009, by and between the Company and Terry Bateman (11)
|
|
|
10.18*
|
Separation Agreement, dated February 6, 2009, by and between the Company and Gary Arlen (6)
|
|
|
10.19*
|
Employment Agreement, dated as of July 27, 2009, by and between the Company Kenneth Keymer (9)
|
|
|
10.20
|
Master Equipment Lease dated as of September 29, 2009, by and between the Company and Data Sales Co. (1)
|
|
|
14.1
|
Company Code of Ethics (7)
|
|
|
21.1
|
Subsidiaries of Registrant (7)
|
|
|
23.1
|
Consent of Mayer Hoffman McCann P.C. (1)
|
|
|
31.1#
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (1)
|
|
|
31.2#
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (1)
|
|
|
32.1#
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)
|
|
|
32.2#
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)
|
|
*
|
Management Contract or Compensatory Plan
|
|
#
|
This certification is being furnished solely to accompany this report pursuant to U.S.C. § 1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated herein by reference into any filing of the Company whether made before or after the date hereof, regardless of any general incorporation language in such filing.
|
|
(1)
|
Filed herewith.
|
|
(2)
|
Previously filed as an exhibit to NTN’s report on Form 10-Q for the quarter ended June 30, 2008 and incorporated herein by reference.
|
|
(3)
|
Previously filed as an exhibit to NTN’s report on Form 10-K for the fiscal year ended December 31, 2007 and incorporated herein by reference.
|
|
(4)
|
Previously filed as an exhibit to NTN’s report on Form 10-Q for the quarterly period ended June 30, 2007 and incorporated herein by reference.
|
|
(5)
|
Previously filed as an exhibit to NTN’s report on Form 8-K filed on November 7, 1997 and incorporated herein by reference.
|
|
(6)
|
Previously filed as an exhibit to NTN’s report on Form 8-K filed February 9, 2009 and incorporated herein by reference.
|
|
(7)
|
Previously filed as an exhibit to NTN’s report on Form 10-K for the fiscal year ended December 31, 2008 and incorporated herein by reference.
|
|
(8)
|
Previously filed as an exhibit to NTN’s report on Form 10-K for the fiscal year ended December 31, 2000 and incorporated herein by reference.
|
|
(9)
|
Previously filed as an exhibit to the registrant's current report on Form 8-K filed on July 23, 2009 and incorporated by reference.
|
|
(10)
|
Previously filed as an exhibit to NTN’s report on Form 8-K filed on January 29, 2004 and incorporated herein by reference.
|
|
(11)
|
Previously filed as an exhibit to NTN’s report on Form 8-K filed February 4, 2009 and incorporated herein by reference.
|
|
(12)
|
Previously filed as an exhibit to NTN’s registration statement on Form 8-A, File No. 0-19383, and incorporated by reference..
|
|
(13)
|
Previously filed as an exhibit to the registrant's current report on Form 8-K filed on May 15, 2009 and incorporated by reference.
|
|
(14)
|
Previously filed as an exhibit to NTN’s report on Form 8-K filed October 21, 2008 and incorporated herein by reference.
|
|
(15)
|
Previously filed as Appendix A to the Definitive Proxy Statement on Schedule 14A filed by NTN on September 3, 2004 and incorporated herein by reference.
|
|
(16)
|
Previously filed as an exhibit to NTN’s report on Form 10-K/A filed on July 12, 2006 and incorporated herein by reference.
|
|
NTN BUZZTIME, INC.
|
||
|
By:
|
/s/ K
ENDRA
B
ERGER
|
|
|
Kendra Berger
Chief Financial Officer
(As Principal Financial and Accounting Officer)
|
||
|
Signature
|
Title
|
Date
|
||
|
/s/ TERRY A. BATEMAN
|
Chief Executive Officer and Director
|
March 31, 2010
|
||
|
Terry A. Bateman
|
||||
|
/s/ JEFF BERG
|
Director and Chairman of the Board
|
March 31, 2010
|
||
|
Jeff Berg
|
||||
|
/s/ MARY BETH LEWIS
|
Director
|
March 31, 2010
|
||
|
Mary Beth Lewis
|
||||
|
/s/ MICHAEL J. BUSH
|
Director
|
March 31, 2010
|
||
|
Michael J. Bush
|
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-1
|
|
Consolidated Financial Statements:
|
|
|
Consolidated Balance Sheets as of December 31, 2009 and 2008
|
F-2
|
|
Consolidated Statements of Operations for the years ended December 31, 2009 and 2008
|
F-3
|
|
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2009 and 2008
|
F-4
|
|
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2009 and 2008
|
F-5
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2009 and 2008
|
F-6
|
|
Notes to the Consolidated Financial Statements
|
F-8
|
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
(In thousands, except par value amount)
|
||||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 3,637 | $ | 3,362 | ||||
|
Accounts receivable, net of allowances of $321 and $298, respectively
|
606 | 636 | ||||||
|
Investments available-for-sale (Note 7)
|
180 | 58 | ||||||
|
Prepaid expenses and other current assets
|
715 | 611 | ||||||
|
Total current assets
|
5,138 | 4,667 | ||||||
|
Broadcast equipment and fixed assets, net
|
3,809 | 3,428 | ||||||
|
Software development costs, net of accumulated amortization of
$1,197 and $1,002, respectively
|
1,374 | 860 | ||||||
|
Deferred costs
|
999 | 1,383 | ||||||
|
Goodwill (Note 6)
|
1,202 | 1,032 | ||||||
|
Intangible assets, net (Note 6)
|
1,585 | 185 | ||||||
|
Other assets
|
190 | 107 | ||||||
|
Total assets
|
$ | 14,297 | $ | 11,662 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$ | 422 | $ | 219 | ||||
|
Accrued compensation (Note 8)
|
1,075 | 868 | ||||||
|
Accrued expenses
|
788 | 972 | ||||||
|
Sales taxes payable
|
855 | 958 | ||||||
|
Income taxes payable
|
- | 18 | ||||||
|
Obligations under capital lease - current portion (Note 16)
|
300 | 8 | ||||||
|
Deferred revenue
|
523 | 657 | ||||||
|
Other current liabilities
|
294 | - | ||||||
|
Total current liabilities
|
4,257 | 3,700 | ||||||
|
Sales taxes payable, excluding current portion
|
128 | - | ||||||
|
Obligations under capital leases, excluding current portion
|
173 | 32 | ||||||
|
Deferred revenue, excluding current portion
|
82 | 91 | ||||||
|
Other liabilities
|
239 | 93 | ||||||
|
Total liabilities
|
4,879 | 3,916 | ||||||
|
Commitments and contingencies (Notes 16 and 17)
|
||||||||
|
Shareholders' Equity:
|
||||||||
|
Series A 10% cumulative convertible preferred stock, $.005 par value,
|
||||||||
|
$161 liquidation preference, 5,000 shares authorized; 161 shares issued and
|
||||||||
|
outstanding at December 31, 2009 and December 31, 2008
|
1 | 1 | ||||||
|
Common stock, $.005 par value, 84,000 shares authorized; 60,359 and 55,727
|
||||||||
|
shares issued and outstanding at December 31, 2009 and December 31, 2008,
respectively
|
302 | 277 | ||||||
|
Treasury stock, at cost, 503 shares at December 31, 2009 and
December 31, 2008, respectively
|
(456 | ) | (456 | ) | ||||
|
Additional paid-in capital
|
115,740 | 113,267 | ||||||
|
Accumulated deficit
|
(106,868 | ) | (105,351 | ) | ||||
|
Accumulated other comprehensive income (Note 20)
|
699 | 8 | ||||||
|
Total shareholders' equity
|
9,418 | 7,746 | ||||||
|
Total shareholders' equity and liabilities
|
$ | 14,297 | $ | 11,662 | ||||
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
(In thousands, except per share amounts)
|
||||||||
|
Years Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Revenues
|
$ | 25,814 | $ | 27,496 | ||||
|
Operating expenses:
|
||||||||
|
Direct operating costs (includes depreciation and amortization
of $2,274 and $2,569, respectively)
|
6,460 | 7,582 | ||||||
|
Selling, general and administrative
|
20,031 | 25,488 | ||||||
|
Depreciation and amortization (excluding depreciation and
amortization included in direct operating costs)
|
919 | 532 | ||||||
|
Total operating expenses
|
27,410 | 33,602 | ||||||
|
Operating loss
|
(1,596 | ) | (6,106 | ) | ||||
|
Other income (expense):
|
||||||||
|
Interest income
|
72 | 138 | ||||||
|
Interest expense
|
(66 | ) | (5 | ) | ||||
|
Other income
|
184 | 73 | ||||||
|
Total other income, net
|
190 | 206 | ||||||
|
Loss from continuing operations before income taxes
|
(1,406 | ) | (5,900 | ) | ||||
|
Provision for income taxes
|
(95 | ) | (234 | ) | ||||
|
Loss from continuing operations
|
(1,501 | ) | (6,134 | ) | ||||
|
Loss from discontinued operations, net of tax
|
- | (332 | ) | |||||
|
Net loss
|
$ | (1,501 | ) | $ | (6,466 | ) | ||
|
Net loss per common share - basic and diluted
|
||||||||
|
Loss from continuing operations
|
$ | (0.03 | ) | $ | (0.11 | ) | ||
|
Loss from discontinued operations
|
- | (0.01 | ) | |||||
|
Basic and diluted net loss per share
|
$ | (0.03 | ) | $ | (0.12 | ) | ||
|
Weighted average shares outstanding - basic and diluted
|
58,188 | 55,189 | ||||||
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
||||||||
|
(In thousands)
|
||||||||
|
Years Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Net loss
|
$ | (1,501 | ) | $ | (6,466 | ) | ||
|
Other comprehensive loss, net of tax:
|
||||||||
|
Foreign currency translation adjustments (Note 20)
|
569 | (1,448 | ) | |||||
|
Unrealized holding gain (loss) on investment available-for-sale
|
122 | (206 | ) | |||||
|
Other comprehensive income (loss)
|
691 | (1,654 | ) | |||||
|
Comprehensive loss
|
$ | (810 | ) | $ | (8,120 | ) | ||
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
|
For the years ended December 31, 2009 and 2008
|
||||||||||||||||||||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||||||||||||||||||
|
Series A Cumulative Convertible Preferred Stock
|
Common Stock
|
Additional Paid-in | Treasury | Accumulated | Accumulated Other Comprehensive | |||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Income (Loss)
|
Total
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Balance at December 31,
2007
|
161 | $ | 1 | 55,640 | $ | 277 | $ | 112,942 | $ | (444 | ) | $ | (98,870 | ) | $ | 1,662 | $ | 15,568 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Issuance of deferred
stock units
|
- | - | 17 | - | (2 | ) | - | - | - | (2 | ) | |||||||||||||||||||||||||
|
Issuance of stock in
lieu of dividends
|
- | - | 70 | - | 15 | - | (15 | ) | - | - | ||||||||||||||||||||||||||
|
Purchase of
treasury stock
|
- | - | - | - | - | (12 | ) | - | - | (12 | ) | |||||||||||||||||||||||||
|
Non-cash stock based
compensation
|
- | - | - | - | 312 | - | - | - | 312 | |||||||||||||||||||||||||||
|
Accumulated other
comprehensive income (Note 20)
|
- | - | - | - | - | - | - | (1,654 | ) | (1,654 | ) | |||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | (6,466 | ) | - | (6,466 | ) | |||||||||||||||||||||||||
|
Balances at December 31,
2008
|
161 | 1 | 55,727 | 277 | 113,267 | (456 | ) | (105,351 | ) | 8 | 7,746 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Issuance of stock in
lieu of dividends
|
- | - | 37 | 1 | 15 | - | (16 | ) | - | - | ||||||||||||||||||||||||||
|
Issuance of common stock
upon exercise of stock option
|
- | - | 176 | 1 | 27 | - | - | - | 28 | |||||||||||||||||||||||||||
|
Issuance of common stock for the
acquisition of iSports, Inc.
|
- | - | 500 | 3 | 163 | - | - | - | 166 | |||||||||||||||||||||||||||
|
Issuance of warrants for the
acquisition of iSports, Inc.
|
- | - | - | - | 371 | - | - | - | 371 | |||||||||||||||||||||||||||
|
Issuance of common stock for the
acquisition of i-am TV
|
- | - | 1,500 | 8 | 442 | - | - | - | 450 | |||||||||||||||||||||||||||
|
Issuance of warrants for the
acquisition of i-am TV
|
- | - | - | - | 537 | - | - | - | 537 | |||||||||||||||||||||||||||
|
Sale of common stock in private
placement
|
- | - | 2,419 | 12 | 738 | - | - | - | 750 | |||||||||||||||||||||||||||
|
Non-cash stock based
compensation
|
- | - | - | - | 180 | - | - | - | 180 | |||||||||||||||||||||||||||
|
Accumulated other
comprehensive income (Note 20)
|
- | - | - | - | - | - | - | 691 | 691 | |||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | (1,501 | ) | - | (1,501 | ) | |||||||||||||||||||||||||
|
Balances at December 31,
2009
|
161 | $ | 1 | 60,359 | $ | 302 | $ | 115,740 | $ | (456 | ) | $ | (106,868 | ) | $ | 699 | $ | 9,418 | ||||||||||||||||||
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
(In thousands)
|
||||||||
|
For the year ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Cash flows (used in) provided by operating activities:
|
||||||||
|
Net loss
|
$ | (1,501 | ) | $ | (6,466 | ) | ||
|
Loss from discontinued operations, net of tax
|
- | (332 | ) | |||||
|
Loss from continuing operations
|
(1,501 | ) | (6,134 | ) | ||||
|
Adjustments to reconcile net loss to net cash provided by
operating activities:
|
||||||||
|
Depreciation and amortization
|
3,193 | 3,101 | ||||||
|
Provision for doubtful accounts
|
227 | 557 | ||||||
|
Stock-based compensation
|
180 | 312 | ||||||
|
Loss from disposition of equipment and capitalized software
|
267 | 618 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(181 | ) | 142 | |||||
|
Prepaid expenses and other assets
|
95 | 129 | ||||||
|
Accounts payable and accrued expenses
|
139 | (367 | ) | |||||
|
Income taxes payable
|
(161 | ) | (19 | ) | ||||
|
Deferred costs
|
393 | (199 | ) | |||||
|
Deferred revenue
|
(148 | ) | (296 | ) | ||||
|
Net cash provided by (used in) continuing operations
|
2,503 | (2,156 | ) | |||||
|
Discontinued operations
|
- | (807 | ) | |||||
|
Net cash provided by (used in) operating activities
|
2,503 | (2,963 | ) | |||||
|
Cash flows provided by (used in) investing activities:
|
||||||||
|
Capital expenditures
|
(1,910 | ) | (2,160 | ) | ||||
|
Software development expenditures
|
(1,138 | ) | (835 | ) | ||||
|
Trademark license
|
(94 | ) | - | |||||
|
Deposits on broadcast equipment
|
(28 | ) | - | |||||
|
Proceeds from sale of equipment and other assets
|
- | 12 | ||||||
|
Restricted cash
|
- | 51 | ||||||
|
Net cash used in investing activities by continuing operations
|
(3,170 | ) | (2,932 | ) | ||||
|
Discontinued operations
|
- | 7 | ||||||
|
Net cash used in investing activities
|
(3,170 | ) | (2,925 | ) | ||||
|
Cash flows (used in) provided by financing activities:
|
||||||||
|
Principal payments on capital lease
|
(155 | ) | (12 | ) | ||||
|
Proceed from sale of common stock
|
750 | - | ||||||
|
Proceeds from exercise of options
|
28 | - | ||||||
|
Purchase of treasury stock
|
- | (12 | ) | |||||
|
Net cash provided by (used in) financing activities by
continuing operations
|
623 | (24 | ) | |||||
|
Net decrease in cash and cash equivalents
|
(44 | ) | (5,912 | ) | ||||
|
Effect of exchange rate on cash
|
319 | (999 | ) | |||||
|
Cash and cash equivalents at beginning of year
|
3,362 | 10,273 | ||||||
|
Cash and cash equivalents at end of year
|
$ | 3,637 | $ | 3,362 | ||||
|
NTN BUZZTIME, INC. AND SUBSIDIARIES
|
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)
|
||||||||
|
(In thousands)
|
||||||||
|
For the year ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$ | 63 | $ | 5 | ||||
|
Income taxes
|
$ | 223 | $ | 234 | ||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
|
Assumed obligations in connection with the acquisition
of intangible assets
|
$ | 63 | $ | - | ||||
|
Issuance of common stock in connection with the acquisition
of intangible assets
|
$ | 616 | $ | - | ||||
|
Issuance of warrants in connection with the acquitision
of intangible assets
|
$ | 908 | $ | - | ||||
|
Earn-out liability in connection with the acquisition of
of intangible assets
|
$ | 188 | $ | - | ||||
|
Insurance financed through a third-party
|
$ | 81 | $ | - | ||||
|
Unrealized holding gain (loss) on investments available-for-sale
|
$ | 122 | $ | (206 | ) | |||
|
Issuance of common stock in lieu of payment of dividends
|
$ | 16 | $ | 15 | ||||
|
Equipment acquired under capital lease
|
$ | 603 | $ | 43 | ||||
| ● |
The period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements;
|
|
| ● |
The circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements; and
|
|
| ● |
The disclosures that an entity should make about events or transactions that occurred after the balance sheet date.
|
| ● |
A valuation technique that uses the quoted price of the identical liability when traded as an asset or the quoted prices for similar liabilities when traded as assets; and
|
|
| ● |
Another valuation technique that is consistent with the principles of Topic 820.
|
| ● |
Establishes a selling price hierarchy for determining the selling price of a deliverable; replaces the term “fair value” in the revenue allocation guidance with “selling price” to clarify that the allocation of revenue is based on entity-specific assumptions rather than assumptions of a marketplace participant;
|
|
| ● |
Eliminates using the residual method of allocation and requires that the arrangement consideration be allocated at the inception of the arrangement to all deliverables using the relative selling price method; and
|
|
| ● |
Requires that the best estimate of a selling price is determined in a manner that is consistent with that used to determine the price to sell the deliverable on a standalone basis.
|
|
Intangible assets – acquired technology
|
$ | 599,000 | ||
|
Total assets
|
599,000 | |||
|
Accounts payable
|
(62,000 | ) | ||
|
Total liabilities
|
(62,000 | ) | ||
|
Purchase price allocated to assets and liabilities acquired
|
$ | 537,000 |
|
Intangible assets – customer relationships – advertising
|
$ | 302,000 | ||
|
Intangible assets – customer relationships – subscription
|
874,000 | |||
|
Total assets
|
1,176,000 | |||
|
Accounts payable
|
(1,000 | ) | ||
|
i-am TV earnout – long term liabilities
|
(188,000 | ) | ||
|
Total liabilities
|
(189,000 | ) | ||
|
Purchase price allocated to assets and liabilities acquired
|
$ | 987,000 |
|
For the Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Broadcast equipment
|
$ | 17,897,000 | $ | 17,208,000 | ||||
|
Furniture and fixtures
|
736,000 | 733,000 | ||||||
|
Machinery and equipment
|
4,919,000 | 4,768,000 | ||||||
|
Leasehold improvements
|
633,000 | 615,000 | ||||||
|
Other equipment
|
24,000 | 24,000 | ||||||
| 24,209,000 | 23,348,000 | |||||||
|
Accumulated depreciation
|
(20,400,000 | ) | (19,920,000 | ) | ||||
|
Total
|
$ | 3,809,000 | $ | 3,428,000 | ||||
|
Gross Carrying
Value
|
Accumulated
Amortization
|
Net
|
||||||||||
|
Developed technology
|
$ | 206,000 | $ | (206,000 | ) | $ | - | |||||
|
Trivia database
|
426,000 | (257,000 | ) | 169,000 | ||||||||
|
Trademarks and trademark licenses
|
340,000 | (176,000 | ) | 164,000 | ||||||||
|
Acquired technology
|
599,000 | (82,000 | ) | 517,000 | ||||||||
|
Acquired customer advertising
|
302,000 | (302,000 | ) | - | ||||||||
|
Acquired customer subscriptions
|
874,000 | (139,000 | ) | 735,000 | ||||||||
|
Total
|
$ | 2,747,000 | $ | (1,162,000 | ) | $ | 1,585,000 | |||||
|
Gross Carrying
Value
|
Accumulated
Amortization
|
Net
|
||||||||||
|
Developed technology
|
$ | 206,000 | $ | (206,000 | ) | $ | - | |||||
|
Trivia database
|
365,000 | (184,000 | ) | 181,000 | ||||||||
|
Trademarks
|
67,000 | (63,000 | ) | 4,000 | ||||||||
|
Total
|
$ | 638,000 | $ | (453,000 | ) | $ | 185,000 | |||||
|
Year Ending
|
Estimated
Aggregate
Amortization Expense
|
|||
|
2010
|
$ | 543,000 | ||
|
2011
|
434,000 | |||
|
2012
|
406,000 | |||
|
2013
|
164,000 | |||
|
2014
|
37,000 | |||
|
Thereafter
|
1,000 | |||
|
Total
|
$ | 1,585,000 | ||
|
For the Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Accrued bonuses
|
$ | 401,000 | $ | 11,000 | ||||
|
Accrued vacation
|
398,000 | 381,000 | ||||||
|
Accrued salaries
|
194,000 | 383,000 | ||||||
|
Accrued commissions
|
82,000 | 93,000 | ||||||
|
Total accrued compensation
|
$ | 1,075,000 | $ | 868,000 | ||||
|
2009
|
2008
|
|||||||
|
Weighted-average risk-free rate
|
1.72% | 2.97% | ||||||
|
Weighted-average volatility
|
88.55% | 63.57% | ||||||
|
Dividend yield
|
0.00% | 0.00% | ||||||
|
Expected life
|
6.05 years
|
4.38 years
|
||||||
|
Shares
|
Weighted
Average Exercise
Price per
Share
|
Weighted
Average
Remaining
Contractual
Life
(in years)
|
Aggregate Intrinsic
Value
|
|||||||||||||
|
Outstanding December 31, 2008
|
5,249,000 | $ | 1.22 | 2.58 | $ | 2,000 | ||||||||||
|
Granted
|
3,250,000 | 0.24 | - | - | ||||||||||||
|
Exercised
|
(176,000 | ) | 0.16 | - | - | |||||||||||
|
Forfeited
|
(427,000 | ) | 0.28 | - | - | |||||||||||
|
Expired
|
(3,026,000 | ) | 1.26 | - | - | |||||||||||
|
Outstanding December 31, 2009
|
4,870,000 | $ | 0.66 | 7.16 | $ | 655,000 | ||||||||||
|
Options vested and exercisable at December 31, 2009
|
1,993,000 | $ | 1.18 | 4.37 | $ | 92,000 | ||||||||||
|
Outstanding
Deferred Stock
|
||||
|
December 31, 2008
|
141,000 | |||
|
Granted
|
- | |||
|
Canceled
|
(32,000 | ) | ||
|
December 31, 2009
|
109,000 | |||
|
Balance exercisable at December 31, 2009
|
20,000 | |||
|
Outstanding
Warrants
|
Weighted
Average Exercise
Price per Share
|
Weighted
Average
Remaining
Contractual
Life (in years)
|
||||||||||
|
Outstanding December 31, 2008
|
403,000 | $ | 2.71 | 0.35 | ||||||||
|
Granted
|
4,500,000 | 0.79 | - | |||||||||
|
Exercised
|
- | - | - | |||||||||
|
Forfeited
|
(403,000 | ) | 2.71 | - | ||||||||
|
Outstanding December 31, 2009
|
4,500,000 | $ | 0.79 | 7.35 | ||||||||
|
Balance exercisable at December 31, 2009
|
4,500,000 | $ | 0.79 | 7.35 | ||||||||
|
2009
|
2008
|
|||||||
|
Current Tax Provision
|
||||||||
|
Federal
|
$ | 57,000 | $ | 50,000 | ||||
|
State
|
13,000 | 15,000 | ||||||
|
Foreign
|
(41,000 | ) | 139,000 | |||||
| 29,000 | 204,000 | |||||||
|
Deferred Tax Provision
|
||||||||
|
Federal
|
- | - | ||||||
|
State
|
- | - | ||||||
|
Foreign
|
66,000 | 30,000 | ||||||
| 66,000 | 30,000 | |||||||
|
Total Tax Provison
|
||||||||
|
Federal
|
57,000 | 50,000 | ||||||
|
State
|
13,000 | 15,000 | ||||||
|
Foreign
|
25,000 | 169,000 | ||||||
| $ | 95,000 | $ | 234,000 | |||||
|
2009
|
2008
|
|||||||||||||||
|
Current
|
Noncurrent
|
Current
|
Noncurrent
|
|||||||||||||
|
Deferred Tax Assets:
|
||||||||||||||||
|
NOL Carryforwards
|
$ | - | $ | 21,826,000 | $ | - | $ | 21,297,000 | ||||||||
|
UK NOL Carryforwards
|
- | 904,000 | - | 904,000 | ||||||||||||
|
Legal & litigation accruals
|
- | - | 41,000 | - | ||||||||||||
|
Allowance for doubtful accounts
|
128,000 | - | 126,000 | - | ||||||||||||
|
Compensation and vacation accrual
|
405,000 | - | 116,000 | - | ||||||||||||
|
Operating accruals
|
272,000 | - | 356,000 | - | ||||||||||||
|
Deferred revenue
|
59,000 | - | 78,000 | - | ||||||||||||
|
Research and experimentation credit
|
- | 9,000 | - | 9,000 | ||||||||||||
|
AMT Credit
|
- | 21,000 | - | 21,000 | ||||||||||||
|
Foreign tax Credit
|
- | 105,000 | - | 50,000 | ||||||||||||
|
Amortization
|
- | 741,000 | - | 524,000 | ||||||||||||
|
Depreciation
|
- | 889,000 | - | 983,000 | ||||||||||||
|
Foreign
|
- | 53,000 | - | 118,900 | ||||||||||||
|
Charitable contributions
|
- | 1,000 | - | - | ||||||||||||
|
Other
|
- | 303,000 | - | 306,000 | ||||||||||||
|
Total gross deferred tax assets
|
864,000 | 24,852,000 | 717,000 | 24,212,900 | ||||||||||||
|
Valuation allowance
|
(655,000 | ) | (23,848,000 | ) | (717,000 | ) | (23,338,000 | ) | ||||||||
|
Net deferred tax assets
|
209,000 | 1,004,000 | - | 874,900 | ||||||||||||
|
Deferred tax liabilities:
|
||||||||||||||||
|
Capitalized software
|
- | 951,000 | - | 661,000 | ||||||||||||
|
Amortization
|
- | - | - | - | ||||||||||||
|
Deferred Revenue
|
209,000 | - | - | 95,000 | ||||||||||||
|
Total gross deferred liabilities
|
209,000 | 951,000 | - | 756,000 | ||||||||||||
|
Net deferred taxes
|
$ | - | $ | 53,000 | $ | - | $ | 118,900 | ||||||||
|
For the year ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Tax at federal income tax rate
|
$ | (478,000 | ) | $ | (2,120,000 | ) | ||
|
State (benefit)
|
(52,000 | ) | (177,000 | ) | ||||
|
Foreign tax differential
|
(17,000 | ) | (32,000 | ) | ||||
|
Foreign losses with no federal benefit
|
- | 155,000 | ||||||
|
Change in valuation allowance
|
448,000 | (1,137,000 | ) | |||||
|
Expiration of net operating loss carryforwards
|
- | 2,840,000 | ||||||
|
Permanent Items
|
113,000 | 165,000 | ||||||
|
Expiration of research credit
|
- | 177,000 | ||||||
|
Other
|
81,000 | 363,000 | ||||||
|
Total Provision
|
$ | 95,000 | $ | 234,000 | ||||
|
Year Ending December 31,
|
Lease
Payment
|
|||
|
2010
|
$ | 808,000 | ||
|
2011
|
338,000 | |||
|
Thereafter
|
- | |||
|
Total
|
$ | 1,146,000 | ||
|
For the Year Ended
|
||||||||
|
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Broadcast equipment
|
$ | 983,000 | $ | 408,000 | ||||
|
Machinery and equipment
|
1,509,000 | 1,509,000 | ||||||
|
Other equipment
|
24,000 | 21,000 | ||||||
| 2,516,000 | 1,938,000 | |||||||
|
Accumulated depreciation
|
(2,048,000 | ) | (1,898,000 | ) | ||||
|
Total
|
$ | 468,000 | $ | 40,000 | ||||
|
Year Ending December 31,
|
Lease
Payment
|
|||
|
2010
|
$ | 347,000 | ||
|
2011
|
167,000 | |||
|
2012
|
11,000 | |||
|
2013
|
5,000 | |||
|
2014
|
- | |||
|
Total minimum payment
|
530,000 | |||
|
Less amounts representing interest
|
(57,000 | ) | ||
|
Present value of net minimum payments
|
473,000 | |||
|
Less current portion
|
(300,000 | ) | ||
|
Long-term capital lease obligations
|
$ | 173,000 | ||
|
2009
|
2008
|
|||||||
|
Unrealized gain (loss) on investment available-for-sale
|
$ | 16,000 | $ | (106,000 | ) | |||
|
Foreign currency translation adjustment
|
683,000 | 114,000 | ||||||
|
Ending balance
|
$ | 699,000 | $ | 8,000 | ||||
|
December 31,
|
||||
|
2008
|
||||
|
Operating revenues
|
$ | 21,000 | ||
|
Operating expenses
|
530,000 | |||
|
Operating loss
|
(509,000 | ) | ||
|
Other income
|
177,000 | |||
|
Loss from discontinued operations, net of tax
|
$ | (332,000 | ) | |
|
For the year ended
December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
United States
|
$ | 23,289,000 | $ | 23,946,000 | ||||
|
Canada
|
2,525,000 | 3,373,000 | ||||||
|
United Kingdom
|
- | 177,000 | ||||||
|
Total revenue
|
$ | 25,814,000 | $ | 27,496,000 | ||||
|
As of December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
United States
|
$ | 3,588,000 | $ | 3,268,000 | ||||
|
Canada
|
221,000 | 160,000 | ||||||
|
Total assets
|
$ | 3,809,000 | $ | 3,428,000 | ||||
|
For the three months ended
|
||||||||||||||||||||
|
Mar 31,
2009
|
Jun 30,
2009
|
Sep 30,
2009
|
Dec 31,
2009
|
Total
2009 (1)
|
||||||||||||||||
|
Total revenue
|
$ | 6,196 | $ | 6,285 | $ | 6,717 | $ | 6,616 | $ | 25,814 | ||||||||||
|
Opeating loss
|
(265 | ) | (311 | ) | (916 | ) | (104 | ) | (1,596 | ) | ||||||||||
|
Loss from continuing operations
|
(224 | ) | (300 | ) | (777 | ) | (105 | ) | (1,406 | ) | ||||||||||
|
Net loss
|
(255 | ) | (282 | ) | (768 | ) | (196 | ) | (1,501 | ) | ||||||||||
|
Per share amounts:
|
||||||||||||||||||||
|
Net loss
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.03 | ) | |||||
|
Weighted-average shares outstanding-
|
||||||||||||||||||||
|
basic and diluted
|
55,224 | 57,762 | 59,845 | 59,850 | 58,188 | |||||||||||||||
|
For the three months ended
|
||||||||||||||||||||
|
Mar 31,
2008
|
Jun 30,
2008
|
Sep 30,
2008
|
Dec 31,
2008
|
Total
2008 (1)
|
||||||||||||||||
|
Total revenue
|
$ | 7,182 | $ | 7,017 | $ | 6,772 | $ | 6,525 | $ | 27,496 | ||||||||||
|
Opeating loss
|
(2,301 | ) | (2,108 | ) | (1,056 | ) | (641 | ) | (6,106 | ) | ||||||||||
|
Loss from continuing operations
|
(2,283 | ) | (2,129 | ) | (1,032 | ) | (690 | ) | (6,134 | ) | ||||||||||
|
(Loss) income from discontinued
|
||||||||||||||||||||
|
operations, net of tax
|
(291 | ) | (216 | ) | 175 | - | (332 | ) | ||||||||||||
|
Net loss
|
(2,574 | ) | (2,345 | ) | (857 | ) | (690 | ) | (6,466 | ) | ||||||||||
|
Per share amounts:
|
||||||||||||||||||||
|
Loss from continuing operations
|
$ | (0.04 | ) | $ | (0.04 | ) | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.11 | ) | |||||
|
Loss from discountinued operations
|
$ | (0.01 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | |||||
|
Net loss
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.12 | ) | |||||
|
Weighted-average shares outstanding-
|
||||||||||||||||||||
|
basic and diluted
|
55,187 | 55,203 | 55,196 | 55,170 | 55,189 | |||||||||||||||
|
(1)
|
The sum of the four quarters may not necessarily agree to the year total due to rounding within a quarter.
|
|
Allowance for
Doubtful Accounts
|
Balance at
Beginning
of Period
|
Additions
Charged to
Expense
|
Deductions (a)
|
Balance
at End of
Period
|
|||||||||||||
|
2009
|
$ | 298,000 | 227,000 | (204,000 | ) | $ | 321,000 | ||||||||||
|
2008
|
$ | 396,000 | 557,000 | (655,000 | ) | $ | 298,000 | ||||||||||
|
(a)
|
Reflects trade accounts receivable written off during the year, net of amounts recovered.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|