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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
|
|
FORM 10-Q
|
|
Professional Diversity Network, Inc.
|
|
|
(Exact Name of Registrant as Specified in its Charter)
|
|
|
Delaware
(State or Other Jurisdiction of Incorporation or
Organization)
|
80-0900177
(I.R.S. Employer Identification No.)
|
|
801 W. Adams Street, Sixth Floor, Chicago, Illinois 60607
(Address of Principal Executive Offices) (Zip Code)
Telephone: (312) 614-0950
(Registrant’s Telephone Number, Including Area Code)
N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
|
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
|
PART I - FINANCIAL INFORMATION
|
|||
|
Item 1.
|
Financial Statements (Unaudited)
|
3 | |
|
Condensed Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014
|
3 | ||
|
Condensed Consolidated Statements of Comprehensive Loss for the Three and Nine Months Ended
September 30, 2015 and 2014
|
4 | ||
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and
2014
|
5 | ||
|
Notes to Condensed Consolidated Financial Statements
|
7 | ||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
20 | |
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
36 | |
|
Item 4.
|
Controls and Procedures
|
36 | |
|
PART II - OTHER INFORMATION
|
|||
|
Item 1.
|
Legal Proceedings
|
36 | |
|
Item 1A.
|
Risk Factors
|
37 | |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
37 | |
|
Item 3.
|
Defaults Upon Senior Securities
|
37 | |
|
Item 4.
|
Mine Safety Disclosure
|
37 | |
|
Item 5.
|
Other Information
|
37 | |
|
Item 6.
|
Exhibits
|
37 | |
|
SIGNATURES
|
38 | ||
|
|
|
|
|
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
September 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
(Unaudited)
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
3,881,217
|
$
|
1,519,467
|
||||
|
Accounts receivable
|
2,529,657
|
3,448,748
|
||||||
|
Short-term investments
|
750,000
|
5,198,878
|
||||||
|
Incremental direct costs
|
1,085,288
|
900,868
|
||||||
|
Prepaid license fee
|
168,750
|
337,500
|
||||||
|
Prepaid expenses and other current assets
|
1,063,598
|
381,057
|
||||||
|
Deferred tax asset
|
38,800
|
58,200
|
||||||
|
Total current assets
|
9,517,310
|
11,844,718
|
||||||
|
Property and equipment, net
|
665,707
|
874,769
|
||||||
|
Capitalized technology, net
|
583,870
|
526,070
|
||||||
|
Goodwill
|
20,597,067
|
45,180,531
|
||||||
|
Intangible assets, net
|
12,768,939
|
14,934,225
|
||||||
|
Merchant reserve
|
1,260,849
|
860,849
|
||||||
|
Security deposits
|
386,262
|
371,310
|
||||||
|
Total assets
|
$
|
45,780,004
|
$
|
74,592,472
|
||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
3,310,342
|
$
|
4,941,135
|
||||
|
Accrued expenses
|
2,193,693
|
549,727
|
||||||
|
Deferred revenue
|
8,556,511
|
10,078,938
|
||||||
|
Customer deposits
|
168,750
|
337,500
|
||||||
|
Notes payable
|
62,352
|
1,389,386
|
||||||
|
Promissory note
|
445,000
|
437,186
|
||||||
|
Warrant liability
|
5
|
93,789
|
||||||
|
Capital lease obligations
|
-
|
15,232
|
||||||
|
Total current liabilities
|
14,736,653
|
17,842,893
|
||||||
|
Deferred rent
|
89,213
|
25,946
|
||||||
|
Deferred tax liability
|
4,571,606
|
3,081,611
|
||||||
|
Total liabilities
|
19,397,472
|
20,950,450
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' Equity
|
||||||||
|
Common stock, $0.01 par value; 25,000,000 shares authorized; 14,633,819 and
12,928,072 shares issued as of September 30, 2015 and December 31, 2014,
respectively; and 14,425,436 and 12,719,689 shares outstanding as of September 30,
2015 and December 31, 2014, respectively
|
144,338
|
127,280
|
||||||
|
Additional paid in capital
|
63,348,378
|
58,646,322
|
||||||
|
Accumulated deficit
|
(37,073,067
|
)
|
(5,094,463
|
)
|
||||
|
Treasury stock, at cost; 8,382 shares at September 30, 2015 and December 31, 2014
|
(37,117
|
)
|
(37,117
|
)
|
||||
|
Total stockholders' equity
|
26,382,532
|
53,642,022
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
45,780,004
|
$
|
74,592,472
|
||||
|
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited)
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Membership fees and related services
|
$
|
5,775,006
|
$
|
402,397
|
$
|
19,317,933
|
$
|
402,397
|
||||||||
|
Lead generation
|
2,334,276
|
-
|
7,853,402
|
-
|
||||||||||||
|
Recruitment services
|
830,250
|
712,728
|
2,432,951
|
2,114,178
|
||||||||||||
|
Product sales and other
|
330,769
|
11,395
|
631,198
|
11,395
|
||||||||||||
|
Consumer advertising and marketing solutions
|
73,011
|
448,860
|
209,097
|
1,317,351
|
||||||||||||
|
Total revenues
|
9,343,312
|
1,575,380
|
30,444,581
|
3,845,321
|
||||||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Cost of revenues
|
1,464,214
|
388,084
|
4,647,520
|
1,150,309
|
||||||||||||
|
Sales and marketing
|
5,132,077
|
991,785
|
17,226,640
|
2,551,312
|
||||||||||||
|
General and administrative
|
3,748,138
|
648,218
|
11,593,955
|
1,755,933
|
||||||||||||
|
Impairment expense
|
24,717,157
|
-
|
24,717,157
|
-
|
||||||||||||
|
Depreciation and amortization
|
925,684
|
130,065
|
2,730,880
|
314,619
|
||||||||||||
|
Loss on sale of property and equipment
|
32,649
|
-
|
32,649
|
-
|
||||||||||||
|
Total costs and expenses
|
36,019,919
|
2,158,152
|
60,948,801
|
5,772,173
|
||||||||||||
|
Loss from operations
|
(26,676,607
|
)
|
(582,772
|
)
|
(30,504,220
|
)
|
(1,926,852
|
)
|
||||||||
|
Other (expense) income
|
||||||||||||||||
|
Interest expense
|
(9,229
|
)
|
(377
|
)
|
(84,339
|
)
|
(377
|
)
|
||||||||
|
Interest and other income
|
2,382
|
27,791
|
25,566
|
95,047
|
||||||||||||
|
Acquisition related costs
|
-
|
(968,839
|
)
|
-
|
(968,839
|
)
|
||||||||||
|
Other expense, net
|
(6,847
|
)
|
(941,425
|
)
|
(58,773
|
)
|
(874,169
|
)
|
||||||||
|
Change in fair value of warrant liability
|
2,224
|
(34,547
|
)
|
93,784
|
(21,015
|
)
|
||||||||||
|
Loss before income tax expense (benefit)
|
(26,681,230
|
)
|
(1,558,744
|
)
|
(30,469,209
|
)
|
(2,822,036
|
)
|
||||||||
|
Income tax expense (benefit)
|
2,976,217
|
(617,717
|
)
|
1,509,395
|
(1,130,306
|
)
|
||||||||||
|
Net loss
|
$
|
(29,657,447
|
)
|
$
|
(941,027
|
)
|
$
|
(31,978,604
|
)
|
$
|
(1,691,730
|
)
|
||||
|
Net loss per common share, basic and diluted
|
$
|
(2.05
|
)
|
$
|
(0.14
|
)
|
$
|
(2.33
|
)
|
$
|
(0.26
|
)
|
||||
|
Weighted average shares used in computing net loss
per common share:
|
||||||||||||||||
|
Basic and diluted
|
14,464,789
|
6,721,357
|
13,742,524
|
6,451,852
|
||||||||||||
|
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|
Nine Months Ended September
30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(31,978,604
|
)
|
$
|
(1,691,730
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
2,730,880
|
314,619
|
||||||
|
Deferred tax expense (benefit)
|
1,509,395
|
(1,130,306
|
)
|
|||||
|
Fair value of warrants issued to advisor in connection with acquisition
|
-
|
138,768
|
||||||
|
Impairment expense
|
24,717,157
|
-
|
||||||
|
Stock-based compensation expense
|
350,667
|
50,292
|
||||||
|
Amortization of prepaid license fees
|
168,750
|
-
|
||||||
|
Amortization of premium on short-term investments, net
|
76,878
|
45,020
|
||||||
|
Amortization of customer deposits
|
(168,750
|
)
|
-
|
|||||
|
Change in fair value of warrant liability
|
(93,784
|
)
|
21,015
|
|||||
|
Loss on sale of property and equipment
|
||||||||
|
Accretion of debt discount
|
7,814
|
-
|
||||||
|
Loss on sale of property and equipment
|
32,649
|
-
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
886,810
|
128,128
|
||||||
|
Prepaid expenses and other current assets
|
(682,541
|
)
|
(216,761
|
)
|
||||
|
Incremental direct costs
|
(184,420
|
)
|
(35,171
|
)
|
||||
|
Prepaid license fee
|
-
|
(393,750
|
)
|
|||||
|
Accounts payable
|
(1,630,793
|
)
|
(718,067
|
)
|
||||
|
Accrued expenses
|
1,510,273
|
(402,836
|
)
|
|||||
|
Deferred revenue
|
(1,522,427
|
)
|
(204,664
|
)
|
||||
|
Deferred rent
|
63,267
|
-
|
||||||
|
Customer deposits
|
-
|
393,750
|
||||||
|
Net cash used in operating activities
|
(4,206,779
|
)
|
(3,701,693
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Proceeds from maturities of short-term investments
|
5,297,000
|
6,243,000
|
||||||
|
Purchases of short-term investments
|
(925,000
|
)
|
(15,525,533
|
)
|
||||
|
Cash paid for acquisition, net of cash acquired
|
-
|
(3,549,802
|
)
|
|||||
|
Costs incurred to develop technology
|
(393,385
|
)
|
(125,291
|
)
|
||||
|
Purchases of property and equipment
|
(53,596
|
)
|
(13,300
|
)
|
||||
|
Security deposit
|
(14,952
|
)
|
-
|
|||||
|
Net cash provided by (used in) investing activities
|
3,910,067
|
(12,970,926
|
)
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from the sale of common stock
|
5,235,300
|
-
|
||||||
|
Repayment of note payable
|
(1,294,753
|
)
|
-
|
|||||
|
Payment of offering costs
|
(670,877
|
)
|
-
|
|||||
|
Merchant reserve
|
(400,000
|
)
|
236,480
|
|||||
|
Shares repurchased on vesting of restricted stock
|
(195,976
|
)
|
-
|
|||||
|
Payments of capital leases
|
(15,232
|
)
|
(5,305
|
)
|
||||
|
Repurchase of common stock
|
-
|
(25,862
|
)
|
|||||
|
Merchant cash advances
|
-
|
(447,371
|
)
|
|||||
|
Net cash provided by (used in) financing activities
|
2,658,462
|
(242,058
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
2,361,750
|
(16,914,677
|
)
|
|||||
|
Cash and cash equivalents, beginning of period
|
1,519,467
|
18,736,495
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
3,881,217
|
$
|
1,821,818
|
||||
|
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Continued)
|
|
Nine Months Ended
September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Supplemental disclosures of other cash flow information:
|
||||||||
|
Cash paid for income taxes
|
$
|
4,631
|
$
|
-
|
||||
|
Cash paid for interest
|
$
|
-
|
$
|
-
|
||||
|
Non-cash disclosures:
|
||||||||
|
Working capital adjustment to note payable
|
$
|
32,281
|
$
|
-
|
||||
|
Increase in goodwill resulting from NAPW legal settlement
|
$
|
133,693
|
$
|
-
|
||||
|
Common stock issued in connection with acquisition of NAPW
|
$
|
-
|
$
|
35,272,033
|
||||
|
Fair value of options issued in connection with acquisition of NAPW
|
$
|
-
|
$
|
556,496
|
||||
|
Fair value of warrants issued in connection with acquisition of NAPW
|
$
|
-
|
$
|
294,342
|
||||
|
Note payable – related party acquisition financing
|
$
|
-
|
$
|
434,582
|
||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
September 30, 2015
|
||||||||||||||||
|
Amortized cost
|
Gross
unrealized
gains
|
Gross
unrealized
losses
|
Estimated fair
value
|
|||||||||||||
|
Certificates of deposit
|
$
|
750,000
|
$
|
975
|
$
|
-
|
$
|
750,975
|
||||||||
|
$
|
750,000
|
$
|
975
|
$
|
-
|
$
|
750,975
|
|||||||||
|
December 31, 2014
|
||||||||||||||||
|
Amortized cost
|
Gross
unrealized
gains
|
Gross
unrealized
losses
|
Estimated fair
value
|
|||||||||||||
|
Certificates of deposit
|
$
|
1,099,775
|
$
|
1,168
|
$
|
-
|
$
|
1,100,943
|
||||||||
|
Municipal bonds
|
536,046
|
-
|
(6,572
|
)
|
529,474
|
|||||||||||
|
Corporate fixed income bonds
|
3,563,057
|
808,948
|
-
|
4,372,005
|
||||||||||||
|
$
|
5,198,878
|
$
|
810,116
|
$
|
(6,572
|
)
|
$
|
6,002,422
|
||||||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Level 1 — quoted prices in active markets for identical assets or liabilities
|
|
Level 2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable
|
|
Level 3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
|
|
Financial Instrument
|
Level
|
September 30,
2015
|
December 31,
2014
|
|||||||||
|
Warrant liability
|
3
|
$
|
5
|
$
|
93,789
|
|||||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
September 30,
2015
|
December 31,
2014
|
|||||||
|
Strike price
|
$
|
10.00
|
$
|
10.00
|
||||
|
Market price
|
$
|
0.74
|
$
|
4.87
|
||||
|
Expected life
|
3.42 years
|
4.17 years
|
||||||
|
Risk-free interest rate
|
1.62
|
%
|
1.62
|
%
|
||||
|
Dividend yield
|
0.00
|
%
|
0.00
|
%
|
||||
|
Volatility
|
37
|
%
|
42
|
%
|
||||
|
Warrants outstanding
|
131,250
|
131,250
|
||||||
|
Fair value of warrants
|
$
|
5
|
$
|
93,789
|
||||
|
Balance – January 1, 2015
|
$
|
(93,789
|
)
|
|
|
Decrease in net value of warrant liability
|
93,784
|
|||
|
Balance –September 30, 2015
|
$
|
5
|
|
2015
|
2014
|
|||||||
|
Warrants to purchase common stock
|
362,500
|
362,500
|
||||||
|
Stock options
|
157,857
|
366,000
|
||||||
|
Unvested restricted stock
|
200,001
|
-
|
||||||
|
720,358
|
728,500
|
|||||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Three Months
Ended
September 30,
2014
|
Nine Months
Ended
September 30,
2014
|
|||||||
|
Revenues
|
$
|
13,103,145
|
$
|
34,395,932
|
||||
|
Net loss
|
$
|
(1,487,801
|
)
|
$
|
(4,889,821
|
)
|
||
|
Net loss per share:
|
||||||||
|
Basic and diluted
|
$
|
(0.12
|
)
|
$
|
(0.38
|
)
|
||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and diluted
|
12,725,871
|
12,725,871
|
||||||
|
September 30,
2015
|
||||
|
Capitalized cost:
|
||||
|
Balance, beginning of period
|
$
|
1,469,413
|
||
|
Additional capitalized cost
|
393,385
|
|||
|
Balance, end of period
|
$
|
1,862,798
|
||
|
Accumulated amortization:
|
||||
|
Balance, beginning of period
|
$
|
943,343
|
||
|
Provision for amortization
|
335,585
|
|||
|
Balance, end of period
|
$
|
1,278,928
|
||
|
Capitalized technology, net
|
$
|
583,870
|
||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
September 30, 2015
|
Useful Lives
(Years)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net Carrying
Amount
|
||||||||||||
|
Long-lived intangible assets:
|
||||||||||||||||
|
Sales Process
|
10
|
$
|
3,970,000
|
$
|
(402,514
|
)
|
$
|
3,567,486
|
||||||||
|
Paid Member Relationships
|
5
|
890,000
|
(180,472
|
)
|
709,528
|
|||||||||||
|
Member Lists
|
5
|
8,957,000
|
(1,816,281
|
)
|
7,140,719
|
|||||||||||
|
Developed Technology
|
3
|
978,000
|
(310,667
|
)
|
667,333
|
|||||||||||
|
Trade Name/Trademarks
|
4
|
480,000
|
(119,861
|
)
|
360,139
|
|||||||||||
|
Customer Relationships
|
5
|
280,000
|
(46,666
|
)
|
233,334
|
|||||||||||
|
15,555,000
|
(2,876,461
|
)
|
12,678,539
|
|||||||||||||
|
Indefinite-lived intangible assets:
|
||||||||||||||||
|
Trade Name
|
90,400
|
|||||||||||||||
|
Intangible assets, net
|
$
|
12,768,939
|
||||||||||||||
|
Years ending December 31,
|
||||
|
2015 (three months)
|
$
|
717,100
|
||
|
2016
|
2,868,400
|
|||
|
2017
|
2,802,233
|
|||
|
2018
|
2,563,872
|
|||
|
2019
|
1,846,697
|
|||
|
Thereafter
|
1,880,237
|
|||
|
$
|
12,678,539
|
|||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Year ending December 31,
|
||||
|
2015 (three months)
|
$
|
381,022
|
||
|
2016
|
1,422,819
|
|||
|
2017
|
1,331,495
|
|||
|
2018
|
1,132,112
|
|||
|
2019
|
101,187
|
|||
|
$
|
4,368,635
|
|||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Number of
Options
|
Weighted
Average Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
(in Years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
|
Outstanding - December 31, 2014
|
346,000
|
$
|
3.45
|
9.4
|
$
|
491,320
|
||||||||||
|
Granted
|
32,857
|
4.90
|
||||||||||||||
|
Exercised
|
-
|
-
|
||||||||||||||
|
Forfeited or Canceled
|
(221,000
|
)
|
(3.45
|
)
|
||||||||||||
|
Outstanding – September 30, 2015
|
157,857
|
$
|
3.75
|
8.2
|
$
|
-
|
||||||||||
|
Exercisable – September 30, 2015
|
47,668
|
3.45
|
6.9
|
$
|
-
|
|||||||||||
|
Number of
Options
|
Weighted
Average
Grant
Date Fair
Value
|
|||||||
|
Unvested - December 31, 2014
|
163,000
|
$
|
1.65
|
|||||
|
Granted
|
32,857
|
1.87
|
||||||
|
Vested
|
(47,668
|
)
|
(1.65
|
)
|
||||
|
Forfeited or Canceled
|
(38,000
|
)
|
(1.65
|
)
|
||||
|
Unvested – September 30, 2015
|
110,189
|
$
|
1.71
|
|||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Risk-free interest rate
|
1.41
|
%
|
||
|
Expected dividend yield
|
0.00
|
%
|
||
|
Expected volatility
|
39.47
|
%
|
||
|
Expected term
|
5.5 years
|
|||
|
Number of
Warrants
|
Weighted
Average Exercise
Price
|
Weighted
Average
Remaining
Contractual Life
(in Years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
|
Outstanding - December 31, 2014
|
362,500
|
$
|
8.34
|
4.5
|
$
|
85,000
|
||||||||||
|
Granted
|
-
|
-
|
||||||||||||||
|
Exercised
|
-
|
-
|
||||||||||||||
|
Forfeited or Canceled
|
-
|
-
|
||||||||||||||
|
Outstanding – September 30, 2015
|
362,500
|
$
|
8.34
|
3.8
|
$
|
-
|
||||||||||
|
Exercisable – September 30, 2015
|
362,500
|
8.34
|
3.8
|
$
|
-
|
|||||||||||
|
Number of
Shares
|
||||
|
Unvested - December 31, 2014
|
200,001
|
|||
|
Granted
|
-
|
|||
|
Vested
|
-
|
|||
|
Forfeited or Canceled
|
-
|
|||
|
Unvested – September 30, 2015
|
200,001
|
|||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Three Months Ended September 30, 2015
|
||||||||||||||||
|
PDN Network
|
NAPW Network
|
Noble Voice
|
Consolidated
|
|||||||||||||
|
Membership fees and related
services
|
$
|
-
|
$
|
5,775,006
|
$
|
-
|
$
|
5,775,006
|
||||||||
|
Lead generation
|
-
|
-
|
2,334,276
|
2,334,276
|
||||||||||||
|
Recruitment services
|
830,250
|
-
|
-
|
830,250
|
||||||||||||
|
Products sales and other
|
-
|
330,769
|
-
|
330,769
|
||||||||||||
|
Consumer advertising and marketing
solutions
|
73,011
|
-
|
-
|
73,011
|
||||||||||||
|
Total revenues
|
903,261
|
6,105,775
|
2,334,276
|
9,343,312
|
||||||||||||
|
Loss from operations
|
(491,126
|
)
|
(25,846,331
|
)
|
(339,150
|
)
|
(26,676,607
|
)
|
||||||||
|
Depreciation and amortization
|
93,922
|
786,148
|
45,614
|
925,684
|
||||||||||||
|
Income tax expense
|
2,362,220
|
543,018
|
70,979
|
2,976,217
|
||||||||||||
|
Capital expenditures
|
-
|
-
|
-
|
-
|
||||||||||||
|
Net loss
|
(2,857,969
|
)
|
(26,389,349
|
)
|
(410,129
|
)
|
(29,657,447
|
)
|
||||||||
|
At September 30, 2015
|
||||||||||||||||
|
Goodwill
|
$
|
735,328
|
$
|
19,861,739
|
$
|
-
|
$
|
20,597,067
|
||||||||
|
Intangible assets, net
|
90,400
|
12,175,206
|
503,333
|
12,768,939
|
||||||||||||
|
Total assets
|
6,032,009
|
37,204,260
|
2,543,735
|
45,780,004
|
||||||||||||
|
Professional Diversity Network, Inc.
|
|
Condensed Consolidated Notes to Financial Statements
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||
|
PDN Network
|
NAPW Network
|
Noble Voice
|
Consolidated
|
|||||||||||||
|
Membership fees and related
services
|
$
|
-
|
$
|
19,317,933
|
$
|
-
|
$
|
19,317,933
|
||||||||
|
Lead generation
|
-
|
-
|
7,853,402
|
7,853,402
|
||||||||||||
|
Recruitment services
|
2,432,951
|
-
|
-
|
2,432,951
|
||||||||||||
|
Products sales and other
|
-
|
631,198
|
-
|
631,198
|
||||||||||||
|
Consumer advertising and marketing
solutions
|
209,097
|
-
|
-
|
209,097
|
||||||||||||
|
Total revenues
|
2,642,048
|
19,949,131
|
7,853,402
|
30,444,581
|
||||||||||||
|
Loss from operations
|
(1,727,721
|
)
|
(27,958,089
|
)
|
(818,410
|
)
|
(30,504,220
|
)
|
||||||||
|
Depreciation and amortization
|
285,677
|
2,308,361
|
136,842
|
2,730,880
|
||||||||||||
|
Income tax expense (benefit)
|
1,895,588
|
(271,103
|
)
|
(115,090
|
)
|
1,509,395
|
||||||||||
|
Capital expenditures
|
-
|
50,216
|
13,938
|
64,154
|
||||||||||||
|
Net loss
|
(3,588,298
|
)
|
(27,686,986
|
)
|
(703,320
|
)
|
(31,978,604
|
)
|
||||||||
|
|
·
|
Federal, state and local governments and companies and contractors who serve these governmental entities;
|
|
|
·
|
Small and medium sized businesses as defined by companies with less than 2,500 employees; and
|
|
|
·
|
Large enterprises with greater than 2,500 employees.
|
|
|
·
|
We have instituted a new sales training program, which has allowed our sales professionals to become more productive in a shorter time. This allows us to ameliorate some of the effects of employee turnover, and to continue to drive average per-sales professional productivity to higher levels in a shorter time.
|
|
|
·
|
We have altered our commission schedule so that it is now designed to drive maximum productivity at all times. Our previous schedule did not properly incentivize sales professionals to seek maximum productivity. Our ability to make this change is directly attributable to the business intelligence we are able to gain as a result of the new NAPW customer relationship management system (“CRM”) built in large part using Noble Voice technical resources gained in our Q4 2014 acquisition of that company.
|
|
|
·
|
We have used new business intelligence to our advantage to identify operational changes that we believe has led to improved morale and productivity without materially impacting our financial performance.
|
|
|
·
|
We have used our heightened IT capacity to test a work-from-home model, which we have successfully tested through proof-of-concept stage in October 2015. We anticipate that this will allow us to efficiently close our Los Angeles office and eliminate much of the overhead associated with the Los Angeles operation, enabling us to invest more heavily in our Garden City, NY office. Long-term, we anticipate that this will also allow us to improve our hiring rations, reduce turnover and tap into a new talent pool as we will be able to acquire sales professionals who are seeking less than full-time employment and a work-from-home model.
|
|
|
·
|
Both revenue per lead and gross sales per representative, our two key metrics of sales professional performance, have improved during our cost-cutting and fine-tuning processes.
|
|
|
·
|
In the third quarter 2015 we continued to make refinements to our CRM, both large and small, to improve performance and increase the job satisfaction of our sales professionals. Again, we are able to do this in large part as a result of the investment we made last year in Noble Voice, our technology catalyst as described below.
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Net loss
|
$ | (29,657 | ) | $ | (941 | ) | $ | (31,979 | ) | $ | (1,692 | ) | ||||
|
Impairment expense
|
24,717 |
-
|
24,717 |
-
|
||||||||||||
|
Stock-based compensation expense
|
114 | 25 | 351 | 50 | ||||||||||||
|
Depreciation and amortization
|
926 | 130 | 2,731 | 315 | ||||||||||||
|
Change in fair value of warrant liability
|
(2 | ) | 35 | (94 | ) | 21 | ||||||||||
|
Interest expense
|
9 | - | 84 | - | ||||||||||||
|
Interest and other income
|
(2 | ) | (28 | ) | (25 | ) | (95 | ) | ||||||||
|
Income tax expense (benefit)
|
2,976 | (618 | ) | 1,509 | (1,130 | ) | ||||||||||
|
Adjusted EBITDA
|
$ | (919 | ) | $ | (1,397 | ) | $ | (2,706 | ) | $ | (2,531 | ) | ||||
|
Three Months Ended
|
||||||||||||||||
|
September
30,
|
Change
|
Change
|
||||||||||||||
|
2015
|
2014
|
(Dollars)
|
(Percent)
|
|||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Revenues
|
||||||||||||||||
|
Membership fees and related services
|
$
|
5,775
|
$
|
402
|
$
|
5,373
|
1,336.6
|
%
|
||||||||
|
Lead generation
|
2,334
|
-
|
2,334
|
100.0
|
%
|
|||||||||||
|
Recruitment services
|
830
|
713
|
117
|
16.4
|
%
|
|||||||||||
|
Products sales and other
|
331
|
11
|
320
|
2,909.1
|
%
|
|||||||||||
|
Consumer advertising and marketing solutions
|
73
|
449
|
(376
|
)
|
(83.7
|
)%
|
||||||||||
|
Total revenues
|
9,343
|
1,575
|
7,768
|
493.2
|
%
|
|||||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Cost of revenues
|
1,464
|
388
|
1,076
|
277.3
|
%
|
|||||||||||
|
Sales and marketing
|
5,132
|
992
|
4,140
|
417.3
|
%
|
|||||||||||
|
General and administrative
|
3,748
|
648
|
3,100
|
478.4
|
%
|
|||||||||||
|
Impairment expense
|
24,717
|
-
|
24,717
|
100.0
|
%
|
|||||||||||
|
Depreciation and amortization
|
926
|
130
|
796
|
612.3
|
%
|
|||||||||||
|
Loss on sale of property and equipment
|
33
|
-
|
33
|
100.0
|
%
|
|||||||||||
|
Total costs and expenses
|
36,020
|
2,158
|
33,862
|
1,569.1
|
%
|
|||||||||||
|
Loss from operations
|
(26,677
|
)
|
(583
|
)
|
(26,094
|
)
|
4,475.8
|
%
|
||||||||
|
Other income (expense), net
|
(7
|
)
|
(941
|
)
|
934
|
(99.3
|
)%
|
|||||||||
|
Change in fair value of warrant liability
|
2
|
(35
|
)
|
37
|
(105.7
|
)%
|
||||||||||
|
Income tax expense (benefit)
|
2,976
|
(618
|
)
|
3,594
|
(581.6
|
)%
|
||||||||||
|
Net loss
|
$
|
(29,657
|
)
|
$
|
(941
|
)
|
$
|
(28,717
|
)
|
3,051.8
|
%
|
|||||
|
Nine Months Ended
|
||||||||||||||||
|
September 30,
|
Change
|
Change
|
||||||||||||||
|
2015
|
2014
|
(Dollars)
|
(Percent)
|
|||||||||||||
|
(in thousands)
|
||||||||||||||||
|
Revenues
|
||||||||||||||||
|
Membership fees and related services
|
$
|
19,318
|
$
|
402
|
$
|
18,916
|
4,705.5
|
%
|
||||||||
|
Lead generation
|
7,853
|
-
|
7,853
|
100.0
|
%
|
|||||||||||
|
Recruitment services
|
2,433
|
2,114
|
319
|
15.1
|
%
|
|||||||||||
|
Products sales and other
|
631
|
11
|
620
|
5,636,4
|
%
|
|||||||||||
|
Consumer advertising and marketing solutions
|
209
|
1,317
|
(1,108
|
)
|
(84.1
|
)%
|
||||||||||
|
Total revenues
|
30,445
|
3,845
|
26,600
|
691.8
|
%
|
|||||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Cost of revenues
|
4,648
|
1,150
|
3,498
|
304.2
|
%
|
|||||||||||
|
Sales and marketing
|
17,227
|
2,551
|
14,676
|
575.3
|
%
|
|||||||||||
|
General and administrative
|
11,594
|
1,756
|
9,838
|
560.3
|
%
|
|||||||||||
|
Impairment expense
|
24,717
|
-
|
24,717
|
100.0
|
%
|
|||||||||||
|
Depreciation and amortization
|
2,731
|
315
|
2,416
|
767.0
|
%
|
|||||||||||
|
Loss on sale of property and equipment
|
33
|
-
|
33
|
100.0
|
%
|
|||||||||||
|
Total costs and expenses
|
60,949
|
5,772
|
55,178
|
956.0
|
%
|
|||||||||||
|
Loss from operations
|
(30,504
|
)
|
(1,927
|
)
|
(28,578
|
)
|
1,483.0
|
%
|
||||||||
|
Other income (expense), net
|
(59
|
)
|
(874
|
)
|
815
|
(93.2
|
)%
|
|||||||||
|
Change in fair value of warrant liability
|
94
|
(21
|
)
|
115
|
(547.6
|
)%
|
||||||||||
|
Income tax expense (benefit)
|
1,509
|
(1,130
|
)
|
2,639
|
(233.5
|
)%
|
||||||||||
|
Net loss
|
$
|
(31,979
|
)
|
$
|
(1,692
|
)
|
$
|
(30,287
|
)
|
1,790.0
|
%
|
|||||
|
For the Three Months
Ended
|
For the Nine Months
Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Percentage of revenue by product:
|
||||||||||||||||
|
Membership fees and related services
|
62
|
%
|
25
|
%
|
63
|
%
|
11
|
%
|
||||||||
|
Lead generation
|
25
|
%
|
-
|
26
|
%
|
-
|
||||||||||
|
Recruitment services
|
9
|
%
|
45
|
%
|
8
|
%
|
55
|
%
|
||||||||
|
Products sales and other
|
3
|
%
|
1
|
%
|
2
|
%
|
-
|
|||||||||
|
Consumer advertising and consumer marketing solutions
|
1
|
%
|
29
|
%
|
1
|
%
|
34
|
%
|
||||||||
|
For the Three Months
Ended
|
For the Nine Months
Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
(in thousands)
|
(in thousands)
|
|||||||||||||||
|
NAPW Network
|
$
|
6,106
|
$
|
414
|
(1)
|
$
|
19,949
|
$
|
414
|
(1)
|
||||||
|
PDN Network
|
903
|
1,161
|
2,642
|
3,431
|
||||||||||||
|
Noble Voice
|
2,334
|
-
|
(2)
|
7,853
|
-
|
(2)
|
||||||||||
|
Total revenues
|
$
|
9,343
|
$
|
1,575
|
$
|
30,444
|
$
|
3,845
|
||||||||
|
For the Three Months
Ended
|
For the Nine Months
Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
NAPW Network
|
$
|
(26,389
|
)
|
$
|
16
|
(1)
|
$
|
(27,687
|
)
|
$
|
16
|
(1)
|
||||
|
PDN Network
|
(2,858
|
)
|
(957
|
)
|
(3,588
|
)
|
(1,708
|
)
|
||||||||
|
Noble Voice
|
(410
|
)
|
-
|
(2)
|
(703
|
)
|
-
|
(2)
|
||||||||
|
Consolidated net loss
|
$
|
(29,657
|
)
|
$
|
(941
|
)
|
$
|
(31,978
|
)
|
$
|
(1,692
|
)
|
||||
|
September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
(in thousands)
|
||||||||
|
Cash and cash equivalents
|
$
|
3,881
|
$
|
1,882
|
||||
|
Short-term investments
|
750
|
9,238
|
||||||
|
Working capital (deficiency)
|
(5,219
|
)
|
(3,664
|
)
|
||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
(in thousands)
|
||||||||
|
Cash provided by (used in):
|
||||||||
|
Operating activities
|
$
|
(4,207
|
)
|
$
|
(3,702
|
)
|
||
|
Investing activities
|
3,910
|
(12,971
|
)
|
|||||
|
Financing activities
|
2,658
|
(242
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
2,361
|
$
|
(16,915
|
)
|
|||
|
PROFESSIONAL DIVERSITY NETWORK, INC.
|
||||
|
Date:
|
November 16
th
, 2015
|
By:
|
/s/ David Mecklenburger
|
|
|
Name: David Mecklenburger
|
||||
|
Title: Chief Financial Officer
|
||||
|
(On behalf of the Registrant and as principal financial officer and principal accounting officer)
|
||||
|
Exhibit
Number
|
Description of Exhibit
|
|
|
3.1
|
Amended and Restated Certificate of Incorporation of the Company, as amended (incorporated herein by reference to Exhibit 3.1 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on November 14, 2014)
|
|
|
3.2
|
Amended and Restated Bylaws of the Company, as amended (incorporated herein by reference to Exhibit 3.2 of the Company’s Quarterly Report on Form 10-Q filed with the SEC on November 14, 2014)
|
|
|
10.1
|
Separation Agreement and Mutual Release of All Claims, dated as of July 16, 2015, between the Company and Matthew Proman
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a) or Rule 15d- 14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a) or Rule 15d- 14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
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 |
|---|