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.
|
þ
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Nevada
|
83-0401552
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
|||
|
(Do not check if a smaller reporting company)
|
|
|
Page
|
|
| 3 | ||
|
Item 1.
|
3 | |
| 3 | ||
| 4 | ||
| 5 | ||
| 6 | ||
| 7 to 33 | ||
|
Item 2.
|
34 | |
|
Item 3.
|
43 | |
|
Item 4.
|
43 | |
| 44 | ||
|
Item 1.
|
44 | |
|
Item 1A.
|
45 | |
|
Item 2.
|
46 | |
|
Item 3.
|
47 | |
|
Item 4.
|
47 | |
|
Item 5.
|
47 | |
|
Item 6.
|
47 | |
| 48 | ||
|
Roomlinx Inc. and Subsidiaries
|
||||||||
|
As of March 31, 2015 and December 31, 2014
|
||||||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$ | 1,452,010 | $ | 2,510,800 | ||||
|
Accounts receivable, net
|
1,880,482 | 1,051,262 | ||||||
|
Leases receivable, current portion
|
460,968 | - | ||||||
|
Prepaid expenses and deferred cost
|
809,803 | 581,518 | ||||||
|
Equipment purchased for resale
|
1,211,618 | 1,069,521 | ||||||
|
Other current assets
|
424,628 | 62,173 | ||||||
|
Total current assets
|
6,239,509 | 5,275,274 | ||||||
|
Property, equipment and software, net
|
503,050 | 446,256 | ||||||
|
Intangible assets, net
|
2,079,167 | 2,104,167 | ||||||
|
Goodwill
|
4,121,284 | 4,121,284 | ||||||
|
Security deposits
|
1,102,950 | 1,031,136 | ||||||
|
Other assets
|
1,472,558 | 1,008,519 | ||||||
|
Total Assets
|
$ | 15,518,518 | $ | 13,986,636 | ||||
|
Liabilities and Deficit
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable
|
$ | 10,247,902 | $ | 6,502,278 | ||||
|
Line of credit, net of debt discount, current portion
|
1,018,978 | - | ||||||
|
Customer deposits
|
1,417,846 | - | ||||||
|
Current maturities of notes payable, related party
|
1,468,933 | 832,030 | ||||||
|
Accrued expenses
|
1,241,761 | 912,061 | ||||||
|
Leases payable
|
2,833,342 | 2,425,043 | ||||||
|
Note payable and other obligations, current portion
|
12,573 | - | ||||||
|
Deferred revenue and customer prepayments
|
1,532,046 | 756,463 | ||||||
|
Other current liabilities
|
36,305 | - | ||||||
|
Current liabilities of discontinued operations
|
3,255,629 | 3,138,056 | ||||||
|
Total current liabilities
|
23,065,315 | 14,565,931 | ||||||
|
Non-current liabilities
|
||||||||
|
Line of credit, net of debt discount, less current portion
|
2,607,308 | - | ||||||
|
Long-term portion of notes payable, related party
|
1,846,169 | 2,067,601 | ||||||
|
Note payable and other obligations, less current portion
|
5,658 | - | ||||||
|
Non-current lease obligations
|
5,138,705 | 5,040,948 | ||||||
|
Other non-current liabilities
|
144,807 | - | ||||||
|
Nonconvertible Series A prefered stock, related party
|
10 | 10 | ||||||
|
Total non-current liabilities
|
9,742,657 | 7,108,559 | ||||||
|
Total liabilities
|
32,807,972 | 21,674,490 | ||||||
|
Commitments and contingencies
|
- | - | ||||||
|
Roomlinx, Inc. stockholders' deficit
|
||||||||
|
Preferred stock, par value $0.20 per share, 5,000,000 shares authorized:
|
||||||||
|
Class A - 720,000 and nil shares authorized, issued and outstanding (liquidation preference of $144,000 at March 31, 2015 and December 31, 2014)
|
144,000 | - | ||||||
|
Preferred stock, par value $0.01 per share, 10,000,000 shares authorized and 1,010 shares designated and outstanding at March 31, 2015 and December 31, 2014
|
||||||||
|
Series A preferred stock, par value $0.01 per share, 1,000 shares designated, 1,000 shares issued and outstanding at March 31, 2015 and December 31, 2014
|
- | - | ||||||
|
Series B preferred stock, par value $0.01 per share, 10 shares designated, 10 shares issued and outstanding at March 31, 2015 and December 31, 2014
|
- | - | ||||||
|
Common stock, par value $0.001 per share, 400,000,000 shares authorized, 135,040,720 and 115,282,137 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively
|
135,040 | 115,282 | ||||||
|
Additional paid-in capital
|
84,401,944 | 45,179,249 | ||||||
|
Accumulated deficit
|
(101,970,106 | ) | (52,982,385 | ) | ||||
|
Total Roomlinx, Inc. stockholders' deficit
|
(17,289,122 | ) | (7,687,854 | ) | ||||
|
Non-controlling interest
|
(332 | ) | - | |||||
|
Total deficit
|
(17,289,454 | ) | (7,687,854 | ) | ||||
|
Total Liabilities and Deficit
|
$ | 15,518,518 | $ | 13,986,636 | ||||
|
Roomlinx Inc. and Subsidiaries
|
||||||||
|
For the three months ended March 31, 2015 and 2014
|
||||||||
|
(unaudited)
|
||||||||
|
2015
|
2014
|
|||||||
|
Revenues
|
$ | 3,202,861 | $ | 3,125,314 | ||||
|
Cost of sales, excluding depreciation and amortization which is included in selling, general and administrative expense
|
2,808,154 | 2,291,982 | ||||||
|
Gross margin
|
394,707 | 833,332 | ||||||
|
Operating Expenses
|
||||||||
|
Selling, general and administrative expense
|
5,958,727 | 2,485,604 | ||||||
|
Impairment of goodwill
|
42,847,066 | - | ||||||
|
Total operating Expenses
|
48,805,793 | 2,485,604 | ||||||
|
Operating loss
|
(48,411,086 | ) | (1,652,272 | ) | ||||
|
Other (expense) income
|
||||||||
|
Interest expense, net
|
(457,605 | ) | (531,064 | ) | ||||
|
Other income, net
|
30,638 | 36,246 | ||||||
|
Total other (expense) income
|
(426,967 | ) | (494,818 | ) | ||||
|
Loss from continuing operations before income taxes
|
(48,838,053 | ) | (2,147,090 | ) | ||||
|
Income tax expense (benefit)
|
- | - | ||||||
|
Loss from continuing operations
|
(48,838,053 | ) | (2,147,090 | ) | ||||
|
Loss from discontinued operations, net of tax
|
- | (77,910 | ) | |||||
|
Net loss
|
(48,838,053 | ) | (2,225,000 | ) | ||||
|
Net loss attributable to the non-controlling interest
|
332 | - | ||||||
|
Net loss attributable to the Company
|
(48,837,721 | ) | (2,225,000 | ) | ||||
|
Less: Dividends on preferred stock
|
150,000 | 150,000 | ||||||
|
Net loss attributable to common shareholders
|
$ | (48,987,721 | ) | $ | (2,375,000 | ) | ||
|
Loss per share
|
||||||||
|
Basic and diluted loss per common share from
|
||||||||
|
Continuing operations, attributable to commons shareholders
|
$ | (0.42 | ) | $ | (0.02 | ) | ||
|
Discontinued operations, attributable to commons shareholders
|
- | (0.00 | ) | |||||
|
Net loss attributable to common shareholders
|
$ | (0.42 | ) | $ | (0.02 | ) | ||
|
Weighted average number of common shares outstanding
|
||||||||
|
Basic and diluted
|
116,160,298 | 108,689,546 | ||||||
|
Roomlinx Inc. and Subsidiaries
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
For the three months ended March 31, 2015
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
Series A
|
Series B
|
Additional
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Preferred Stock
|
Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
Non-Contolling
|
Stockholders'
|
|||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Interest
|
Deficit
|
|||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2014 - As adjusted for stock reverse split and recapitalization
|
- | $ | - | 1,000 | $ | - | 10 | $ | - | 115,282,137 | $ | 115,282 | $ | 45,179,249 | $ | (52,982,385 | ) | $ | - | $ | (7,687,854 | ) | ||||||||||||||||||||||||||
|
Shares retained by Roomlinx' shareholders in connection with the shares exchange merger transaction
|
720,000 | 144,000 | - | - | - | - | 19,758,619 | 19,758 | 35,545,756 | - | - | 35,709,514 | ||||||||||||||||||||||||||||||||||||
|
Preferred stock dividends of Series A
|
- | - | - | - | - | - | - | - | - | (150,000 | ) | - | (150,000 | ) | ||||||||||||||||||||||||||||||||||
|
Contributed capital from a shareholder
|
- | - | - | - | - | - | - | - | 65,004 | - | - | 65,004 | ||||||||||||||||||||||||||||||||||||
|
Stock based compensation
|
- | - | - | - | - | - | - | - | 3,167,653 | - | - | 3,167,653 | ||||||||||||||||||||||||||||||||||||
|
Warrants issued to lenders
|
- | - | - | - | - | - | - | - | 444,282 | - | - | 444,282 | ||||||||||||||||||||||||||||||||||||
|
Effect of rounding
|
- | - | - | - | - | - | (16 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||
|
Net loss for the period
|
- | - | - | - | - | - | - | - | - | (48,837,721 | ) | (332 | ) | (48,838,053 | ) | |||||||||||||||||||||||||||||||||
|
Balance at March 31, 2015
|
720,000 | $ | 144,000 | 1,000 | $ | - | 10 | $ | - | 135,040,740 | $ | 135,040 | $ | 84,401,944 | $ | (101,970,106 | ) | $ | (332 | ) | $ | (17,289,454 | ) | |||||||||||||||||||||||||
|
Roomlinx Inc. and Subsidiaries
|
||||||||
|
For the three months ended March 31, 2015 and 2014
|
||||||||
|
(unaudited)
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash flow from operating activities:
|
||||||||
|
Net loss
|
$ | (48,838,053 | ) | $ | (2,225,000 | ) | ||
|
Adjustment to reconcile loss to net cash used in operating activities -
|
||||||||
|
Depreciation and amortization
|
22,013 | 44,942 | ||||||
|
Amortization of debt discount and deferred financing costs
|
50,548 | 122,694 | ||||||
|
Amortization of intangible asset
|
25,000 | 25,000 | ||||||
|
Bad debt expense
|
32,529 | (28,877 | ) | |||||
|
Stock based compensation
|
3,167,653 | - | ||||||
|
Impairment of goodwill
|
42,847,066 | - | ||||||
|
Non-cash expenses
|
15,469 | |||||||
|
Loss from discontinued operations
|
- | 77,910 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in accounts receivable
|
1,558 | (83,425 | ) | |||||
|
Increase in prepaid expenses and other current assets
|
(309,481 | ) | (103,094 | ) | ||||
|
Decrease (increase) in other assets
|
42,359 | (72,547 | ) | |||||
|
Increase in assets held for sale
|
(142,097 | ) | - | |||||
|
Decrease in accounts payable and accrued expenses
|
(297,567 | ) | (525,923 | ) | ||||
|
Increase in deferred revenue and customer prepayments
|
656,766 | 418,314 | ||||||
|
Cash used in discontinued operations, net
|
- | (158,463 | ) | |||||
|
Net cash used in operating activities
|
(2,726,237 | ) | (2,508,469 | ) | ||||
|
Cash flows from investing activities
|
||||||||
|
Cash acquired from the reverse acquisition
|
812,756 | - | ||||||
|
Payment of software development costs
|
- | (4,267 | ) | |||||
|
Purchase of machinery and equipment
|
- | (12,055 | ) | |||||
|
Net cash provided by (used in) investing activities
|
812,756 | (16,322 | ) | |||||
|
Cash flows from financing activities
|
||||||||
|
Contributed capital from principal shareholder
|
65,004 | 5,583,500 | ||||||
|
Payment of related party loans
|
(114,529 | ) | (62,130 | ) | ||||
|
Proceeds from notes payable - related party, net
|
520,000 | (130,794 | ) | |||||
|
Proceeds from capital lease transactions, net
|
534,216 | 196,125 | ||||||
|
Payment of Series A preferred stock dividend
|
(150,000 | ) | (150,000 | ) | ||||
|
Net cash provided by financing activities
|
854,691 | 5,436,701 | ||||||
|
Net (decrease) increase in cash
|
(1,058,790 | ) | 2,911,910 | |||||
|
Cash, beginning of period
|
2,510,800 | 152,520 | ||||||
|
Cash, end of period
|
$ | 1,452,010 | $ | 3,064,430 | ||||
|
Supplementary disclosure of of cash flow information
|
||||||||
|
Cash paid during the period for —
|
||||||||
|
Interest
|
$ | 275,815 | $ | 343,021 | ||||
|
Income taxes
|
$ | - | $ | - | ||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
|
Commons stock issued in connection with the merger
|
$ | 35,565,514 | $ | - | ||||
|
Fixed assets purchased under capital lease obligation
|
$ | - | $ | 88,000 | ||||
|
Equipment purchased under financed lease payable for resale
|
$ | - | $ | 95,560 | ||||
|
Repayment of capital leases payable made by customer
|
$ | 28,160 | $ | 30,499 | ||||
|
Conversion of the Robert DePalo Special Opportunity Fund debt into equity
|
$ | - | $ | 3,053,121 | ||||
|
Conversion of the Brookville Special Purpose fund debt into equity
|
$ | - | $ | 3,098,416 | ||||
|
Conversion of the Veritas High Yield Fund debt into equity
|
$ | - | $ | 774,073 | ||||
|
Software development capitalized cost against accounts payable balance
|
$ | 18,258 | $ | - | ||||
|
Equipment purchased for resale against accounts payable balance
|
$ | 171,661 | $ | - | ||||
| Class A Preferred Stock assumed in connection with the reverse acquisition | $ | 144,000 | $ | - | ||||
|
Property and equipment
|
$ | 78,807 | ||
|
Cash in bank
|
812,756 | |||
|
Account receivable
|
856,282 | |||
|
Leases receivable
|
575,471 | |||
|
Prepaid expenses
|
151,604 | |||
|
Inventory
|
129,665 | |||
|
Other assets
|
83,215 | |||
|
Current liabilities
|
(5,922,133 | ) | ||
|
Debt
|
(3,640,839 | ) | ||
|
Liabilities of discontinued operations
|
(117,573 | ) | ||
|
Other liabilities
|
(144,807 | ) | ||
|
Class A preferred stock
|
(144,000 | ) | ||
|
Goodwill
|
42,847,066 | |||
|
Total
|
$ | 35,565,514 |
|
Telephone equipment
|
5 – 9.5 years
|
|
Machinery and equipment
|
3 – 10 years
|
|
Furniture and fixtures
|
5 – 7 years
|
|
Vehicles
|
4 – 5 years
|
|
Leasehold improvements
|
3 years
|
|
Computer software
|
3 years
|
|
Product
|
Recognition Policy
|
|
|
Event Services (Setting up a Wi-Fi network) Workshops and Workshop Certificates
|
Deferred and recognized upon the completion of the event
|
|
|
Equipment sales
|
Recognized at the time delivered and installed at the customer location
|
|
|
Equipment rental contract
|
Deferred and recognized as services are delivered, or on a straight-line basis over the initial term of the rental contract
|
|
|
Consulting services (on Wi-Fi networks, installation, maintenance)
|
Recognized as services are delivered
|
|
|
Support and Maintenance contract
|
Deferred and recognized on a straight-line basis over the term of the arrangement
|
|
a.
|
There is persuasive evidence that an arrangement exists;
|
|
b.
|
Delivery has occurred or services have been rendered
|
|
c.
|
The fee is fixed and determinable; and
|
|
d.
|
Collectability is reasonably assured.
|
|
Identifiable intangible assets.
|
$ | 1,800,000 | ||
|
Total consideration
|
$ | 1,800,000 |
|
For the Quarter Ended March 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Revenues
|
$ | - | $ | - | ||||
|
Cost of sales
|
- | - | ||||||
|
Gross profit
|
- | - | ||||||
|
Selling, general and administrative expenses
|
- | 77,910 | ||||||
|
Other expenses.
|
- | - | ||||||
|
Other income.
|
- | - | ||||||
|
Loss from discontinued operations before income taxes
|
- | (77,910 | ) | |||||
|
Income taxes.
|
- | - | ||||||
|
Loss from discontinued operations, net of tax.
|
$ | - | $ | (77,910 | ) | |||
|
Balance at
|
||||||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Cash
|
$ | - | $ | - | ||||
|
Total current assets
|
- | - | ||||||
|
Other assets
|
- | - | ||||||
|
Total assets of discontinued operations
|
$ | - | $ | - | ||||
|
Liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 3,255,629 | $ | 3,138,056 | ||||
|
Other liabilities
|
- | - | ||||||
|
Total liabilities of discontinued operations
|
$ | 3,255,629 | $ | 3,138,056 | ||||
|
Years Ended March 31,
|
Minimum Receipts
|
|||
|
2016
|
$ | 460,968 | ||
|
2017
|
185,822 | |||
|
2018
|
11,905 | |||
| $ | 658,695 | |||
|
Balance at
|
||||||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
(unaudited)
|
||||||||
|
Property, Equipment and Software
|
||||||||
|
Machinery and equipment
|
$ | 5,977,393 | $ | 5,146,279 | ||||
|
Equipment offsite
|
121,808 | 121,808 | ||||||
|
Furniture, fixtures and equipment
|
773,520 | 145,154 | ||||||
|
Software.
|
268,867 | 127,060 | ||||||
|
Trucks and autos
|
36,040 | 36,040 | ||||||
|
Total property, equipment and software
|
7,177,628 | 5,576,341 | ||||||
|
Less: accumulated depreciation
|
(6,674,578 | ) | (5,130,085 | ) | ||||
|
Property, equipment and software, net
|
$ | 503,050 | $ | 446,256 | ||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
(unaudited)
|
||||||||
|
Capital Lease Property
|
||||||||
|
Machinery & equipment
|
$ | 490,353 | $ | 564,228 | ||||
|
Software
|
125,587 | 125, 587 | ||||||
|
Less: Accumulated depreciation
|
(219,172 | ) | (274,815 | ) | ||||
|
Net capital lease property
|
$ | 396,768 | $ | 415,000 | ||||
|
Year
|
Amount
|
|||
|
2016
|
$ | 3,475,157 | ||
|
2017
|
3,411,173 | |||
|
2018
|
2,072,759 | |||
|
2019
|
29,516 | |||
|
Total
|
8,988,605 | |||
|
Less – amounts representing interest
|
(1,341,641 | ) | ||
|
Present value of net minimum lease payments
|
7,646,964 | |||
|
Less: Current portion
|
(2,681,160 | ) | ||
|
Net long-term portion
|
$ | 4,965,804 | ||
|
Balance at
|
||||||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
|
(unaudited) | |||||||
|
Lease accounts receivable
|
||||||||
|
Current portion (accounts receivable)
|
$ | 156,532 | $ | 149,507 | ||||
|
Long-term portion (other assets)
|
172,901 | 208,086 | ||||||
|
Total lease accounts receivable
|
$ | 329,433 | $ | 357,593 | ||||
|
Lease obligations
|
||||||||
|
Current portion (capital leases payable)
|
$ | 152,182 | $ | 149,507 | ||||
|
Long-term portion (non-current lease obligations).
|
172,901 | 208,086 | ||||||
|
Total lease obligations
|
$ | 325,083 | $ | 357,593 | ||||
|
Capital Leases
|
Finance Leases
|
Total as of
March 31, 2015
|
||||||||||
|
Leases payable - current portion
|
$ | 2,681,160 | $ | 152,182 | $ | 2,833,342 | ||||||
|
Leases payable - long tern portion
|
4,965,804 | 172,901 | 5,138,705 | |||||||||
|
Total leases payable
|
$ | 7,646,964 | $ | 325,083 | $ | 7,972,047 | ||||||
|
Years ended March 31,
|
Minimum Payments
|
|||
|
2016
|
$ | 1,254,521 | ||
|
2017
|
2,707,479 | |||
| $ | 3,962,000 | |||
|
Balance at
|
||||||||
|
March 31, 2015
|
December 31, 2014
|
|||||||
|
(unaudited)
|
||||||||
|
Brookville Special Purpose Fund
|
$ | 2,233,753 | $ | 2,284,161 | ||||
|
Veritas High Yield Fund, net of $31,567 and $43,258 unamortized debt discount at March 31, 2015 and December 31, 2014, respectively
|
551,349 | 615,470 | ||||||
|
Allied International Fund, Inc.
|
530,000 | - | ||||||
|
Total notes payable – related parties
|
3,315,102 | 2,899,631 | ||||||
|
Less: current portion of notes payable – related parties
|
(1,468,933 | ) | ( 832,030 | ) | ||||
|
Long-term portion of notes payable, related party
|
$ | 1,846,169 | $ | 2,067,601 | ||||
|
Year
|
Amount
|
|||
|
2016
|
$ | 1,500,500 | ||
|
2017
|
1,846,169 | |||
|
Total
|
2,346,669 | |||
| Less: unamortized debt discount | (31,567 | ) | ||
| Total notes payable – related parties | $ | 3,315,102 | ||
|
Amount
|
||||
|
Note payable to the FCC; monthly principal and interest payment of $1,188; interest at 11% per annum; and matures in August 2016.
|
$ | 18,231 | ||
|
Less: current portion
|
(12,573 | ) | ||
| $ | 5,658 | |||
|
Years ended March 31,
|
Minimum Payments
|
|||
|
2016
|
$ | 12,573 | ||
|
2017
|
5,658 | |||
| $ | 18,231 | |||
|
Balance at
|
||||||||
|
March 31, 2015
|
December 31,
2014
|
|||||||
|
(unaudited)
|
||||||||
|
Cost of service
|
$ | 473,763 | $ | 498,193 | ||||
|
Selling, general and administrative expense
|
400,371 | 278,852 | ||||||
|
Compensation
|
367,627 | 135,016 | ||||||
|
Total
|
$ | 1,241,761 | $ | 912,061 | ||||
|
March 31,
|
Amount
|
|||
|
2016
|
$ | 454,142 | ||
|
2017
|
373,335 | |||
|
2018
|
341,216 | |||
|
2019
|
348,355 | |||
|
2020
|
84,319 | |||
|
Total
|
$ | 1,601,367 | ||
|
Shares
Underlying
Warrants
|
Weighted
Average
Exercise
Price
|
Weighted
Remaining
Contractual
Life
(in years)
|
Aggregate
Intrinsic
Value
|
||||||||
|
Outstanding at January 1, 2015
|
- | $ | - | ||||||||
|
Issued
|
250,000 | 1.80 | |||||||||
|
Warrants assumed through reverse acquisition
|
15,380 | 203.88 | |||||||||
|
Expired/Cancelled
|
(4,167 | ) | 141.12 | ||||||||
|
Outstanding and exercisable at March 31, 2015
|
261,213 | $ | 11.48 |
4.46
|
$ -
|
||||||
|
Shares
Underlying
Options
|
Weighted
Average
Exercise
Price
|
Weighted
Remaining
Contractual
Life
(in years)
|
Aggregate
Intrinsic
Value
|
|||||||||||||
|
Outstanding at January 1, 2015
|
795,000 | $ | 1.80 | |||||||||||||
|
Granted and Issued
|
4,885,000 | 1.80 | ||||||||||||||
|
Options assumed through reverse acquisition
|
14,221 | 97.92 | ||||||||||||||
|
Expired/Cancelled
|
(4,269 | ) | 76.06 | |||||||||||||
|
Outstanding at March 31, 2015
|
5,689,953 | $ | 1.98 | 4.94 | $ | - | ||||||||||
|
Exercisable at March 31, 2015
|
1,637,710 | $ | 2.41 | 4.95 | $ | - | ||||||||||
|
Un-exercisable at March 31, 2015
|
4,052,243 | $ | 1.81 | 4.93 | $ | - | ||||||||||
|
●
|
Aaron Dobrinsky, President or an entity of his choosing, SARs were authorized for 3,500,000 shares of Common Stock at $0.50 per share, provided Mr. Dobrinsky remains employed by the Company.
|
|
●
|
Christopher Broderick, Chief Operating Officer, or an entity of his choosing SARs were authorized for 3,500,000 shares of Common Stock at $0.50 per share, provided Mr. Broderick remains employed by the Company.
|
|
●
|
SAB Management LLC, an entity owned by Andrew Bressman, Managing Director and his wife, SARs were authorized for 8,500,000 shares of Common Stock at $0.10 per share, provided Mr. Bressman remains employed by the company.
|
|
2014
|
||||
|
Expected term
|
2 years
|
|||
|
Expected volatility
|
221
|
%
|
||
|
Risk free interest rate
|
0.48
|
%
|
||
|
Dividend yield
|
0
|
%
|
||
|
●
|
Aaron Dobrinsky, President or an entity of his choosing, SARs were authorized for 1,750,000 shares of Common Stock at $0.50 per share, provided Mr. Dobrinsky remains employed by the Company.
|
|
●
|
Christopher Broderick, Chief Operating Officer, or an entity of his choosing SARs were authorized for 1,750,000 shares of Common Stock at $0.50 per share, provided Mr. Broderick remains employed by the Company.
|
|
●
|
SAB Management LLC, an entity owned by Andrew Bressman, Managing Director and his wife, SARs were authorized for 4,250,000 shares of Common Stock at $0.10 per share, provided Mr. Bressman remains employed by the company.
|
|
2015
|
||||
|
Expected term
|
3 years
|
|||
|
Expected volatility
|
221
|
%
|
||
|
Risk free interest rate
|
0.95
|
%
|
||
|
Dividend yield
|
0
|
%
|
||
|
●
|
Two executives of SignalShare, SARs were authorized for 2,000,000 shares of Common Stock at $1.80 per share, provided they remain employed by the Company.
|
|
2015
|
||||
|
Expected term
|
3 years
|
|||
|
Expected volatility
|
216
|
%
|
||
|
Risk free interest rate
|
0.92
|
%
|
||
|
Dividend yield
|
0
|
%
|
||
|
Shares
Underlying
SARs
|
Weighted
Average
Exercise
Price
|
Weighted
Remaining
Contractual
Life
(in years)
|
Aggregate
Intrinsic
Value
|
|||||||||||||
|
Outstanding at January 1, 2015
|
15,500,000 | $ | 0.28 | |||||||||||||
|
Granted and Issued
|
9,750,000 | 0.59 | ||||||||||||||
|
SARs Assumed through reverse acquisition
|
- | - | ||||||||||||||
|
Expired/Cancelled
|
- | - | ||||||||||||||
|
Outstanding at March 31, 2015
|
25,250,000 | $ | 0.40 | 2.22 | $ | - | ||||||||||
|
Exercisable at March 31, 2015
|
7,750,000 | $ | 0.28 | 1.76 | $ | - | ||||||||||
|
Un-exercisable at March 31, 2015
|
17,500,000 | $ | 0.45 | 2.43 | $ | - | ||||||||||
|
Revenue
|
$ | 778 | ||
|
Direct Costs
|
(1,082 | ) | ||
|
Operating expenses
|
(360 | ) | ||
|
Net loss
|
$ | (664 | ) |
|
Broadband
and VOIP
|
WiFi
|
Hospitality
|
Corporate
|
Totals
|
||||||||||||||||
|
Three months ended March 31, 2015
|
||||||||||||||||||||
|
Revenues
|
$ | 2,768,392 | $ | 346,174 | $ | 88,298 | $ | - | $ | 3,202,861 | ||||||||||
|
Operating loss
|
$ | (589,451 | ) | $ | (1,712,328 | ) | $ | 8,566 | $ | (46,117,873 | ) | $ | (48,411,086 | ) | ||||||
|
Net loss
attributable to common shareholders
|
$ | (589,451 | ) | $ | (1,864,972 | ) | $ | 8,898 | $ | (46,542,196 | ) | $ | (48,987,721 | ) | ||||||
|
Three months ended March 31, 2014
|
||||||||||||||||||||
|
Revenues
|
$ | 2,892,223 | $ | 233,091 | $ | - | $ | - | $ | 3,125,314 | ||||||||||
|
Operating loss
|
$ | (1,036,346 | ) | $ | (529,556 | ) | $ | - | $ | (86,370 | ) | $ | (1,652,272 | ) | ||||||
|
Net loss
attributable to common shareholders
|
$ | (1,036,346 | ) | $ | (500,750 | ) | $ | - | $ | (837,904 | ) | $ | (2,375,000 | ) | ||||||
|
As of March 31, 2015
|
||||||||||||||||||||
|
Total Assets
|
$ | 1,410,910 | $ | 10,727,918 | $ | 2,612,737 | $ | 766,953 | $ | 15,518,518 | ||||||||||
|
For the Quarter Ended March 31,
(unaudited)
|
||||||||
|
2015
|
2014
|
|||||||
|
Revenues
|
$ | 5,013,010 | $ | 4,755,471 | ||||
|
Cost of sales
|
3,895,937 | 3,343,799 | ||||||
|
Gross profit
|
1,117,073 | 1,411,672 | ||||||
|
Selling, general and administrative expenses
|
7,350,694 | 3,492,593 | ||||||
|
Operating loss
|
(6,233,621 | ) | (2,080,921 | ) | ||||
|
Interest expense, net
|
650,911 | 651,061 | ||||||
|
Other income, net
|
(30,638 | ) | (45,514 | ) | ||||
|
Loss from continuing operations before income taxes
|
(6,853,894 | ) | (2,686,468 | ) | ||||
|
Income taxes.
|
- | - | ||||||
|
Net loss from continuing operations
|
(6,853,894 | ) | (2,686,468 | ) | ||||
|
Loss from discontinued operations
|
(669 | ) | (77,910 | ) | ||||
|
Net loss
|
(6,854,563 | ) | (2,764,378 | ) | ||||
|
Net loss attributable to the non-controlling interest
|
1,671 | 2,174 | ||||||
|
Net loss attributable to the Company
|
(6,852,892 | ) | (2,762,204 | ) | ||||
|
Currency translation (loss) gain
|
14,410 | 1,208 | ||||||
|
Comprehensive loss
|
(6,838,482 | ) | (2,760,996 | ) | ||||
|
Dividends on preferred stock
|
150,000 | 150,000 | ||||||
|
Net loss attributable to common shareholders
|
$ | (6,988,482 | ) | $ | (2,910,996 | ) | ||
|
●
|
The interest rate on each Revolving Loan (as defined) was increased to the Federal Funds Rate plus 13%, from 5%.
|
|
●
|
Subject to compliance by Roomlinx and SSI with the terms and conditions of the Second Amendment and the Loan Agreement, Cenfin agreed to forebear from exercising its rights and remedies against SSI with right to the default which occurred as a result of non-payment on September 29, 2015 until the earlier of November 7, 2015 or a Forbearance Default (as defined) occurs (the “Forbearance Period”). SSI also agreed during the Forbearance Period not to make any payments to creditors or lenders of SSI without Cenfin’s prior written consent, except for contractual payments, in the ordinary course of business to vendors of SSI.
|
|
●
|
Roomlinx agreed during the Forbearance Period not to make any payments to creditors or lenders of Roomlinx (other than NFS Leasing) without first giving Cenfin two (2) business days prior written notice, except for contractual payments to vendors in the ordinary course of business.
|
|
●
|
Lease Schedule Termination Loan and General Release Agreement (the “Termination Agreement”), by and between SignalShare and NFS Leasing, Inc. (“NFS”);
|
|
●
|
Security Agreement by and between Holdings and NFS;
|
|
●
|
Promissory Note issued by SignalShare to NFS in the principal amount of $4,946,212.91 (the “Note”);
|
|
●
|
Corporate Guaranty Agreement by and between Holdings and NFS; and
|
|
●
|
First Amendment to the Security Agreement by and between SignalShare and NFS.
|
|
●
|
SignalShare shall pay NFS via wire transfer the sum of $150,000 within one business day of its receipt of the final payment from one of its customers, which was expected to be received approximately October 30, 2015.
|
|
●
|
SignalShare will pay NFS the amount of $28,792.76 via wire transfer on each Monday, commencing October 12, 2015 through Monday November 16, 2015, on account of the Master Lease. SignalShare has made it first three payment under these terms on October 12, 19 and 26, 2015.
|
|
●
|
SignalShare shall on or before October 23, 2015 cause UCC termination statements to be filed by each of Brookville and Veritas.
|
|
●
|
On or before November 16, 2015 SignalShare and Holdings shall close a bridge loan funding, or any other similar funding event NFS on or before said date, will receive a $500,000 payment which NFS will apply against the outstanding Term Note in accordance with the provisions of the Note.
|
|
●
|
Upon NFS’s receipt of the foregoing $500,000 payment, NFS, in its sole discretion, may choose to restructure the remaining balance of the Term Note. In such event the $28,792.76 weekly Master Lease payments will remain in effect until the leases are paid in full.
|
|
●
|
SignalShare shall make a payment to NFS in the amount of $20,000 on or before December 1, 2015 which will be accepted by NFS’ as reimbursement of its attorneys’ fees and other expenses.
|
|
●
|
SignalShare shall pay the past due Personal Property tax due NFS of $50,217.15 on or before December 15, 2015.
|
|
●
|
One million shares in Roomlinx will be issued to NFS upon, and subject to, NFS’ execution of a mutually agreeable Roomlinx’s Investment Intent Letter confirming that the shares are being acquired for lawful investment purposes under applicable law.
|
|
●
|
Series A Preferred Termination, Loan and General Release Agreement (the “Series A Agreement”), by and among Holdings, Allied and Roomlinx solely with respect to the mutual releases described therein;
|
|
●
|
Series B Preferred Termination, Consulting Agreement Modification and Settlement Agreement (the “Series B Agreement”), by and among Roomlinx, Holdings, the Subsidiaries and Robert DePalo (“DePalo”);
|
|
●
|
Secured Promissory Note, issued by Holdings and all of its subsidiaries to Allied in the principal amount of $2,700,000 (the “Allied Note”), which is secured by the existing Security Agreement by and between Holdings and Allied, dated as of July 31, 2015.
|
|
●
|
First Allonge and Amendment to the March 23, 2015 Promissory Note issued by Holdings to Allied, dated October 27, 2015 (the “Allied Allonge”) for a $240,000 loan.
|
|
●
|
Loan Modification Letter Agreement, by and among Roomlinx, Holdings and Allied, dated as of October 27, 2015 (the “Allied Secured Modification”); extending the payment of the past due amounts and
|
|
●
|
Loan Modification Letter Agreement, by and among Roomlinx, Holdings and Brookville Special Purpose Fund, LLC (“Brookville”), dated as of October 27, 2015 (the “Brookville Senior Secured Modification”), extending the payment of the past due amounts.
|
|
●
|
Subject to the terms and conditions of the Series A Agreement and the Series B Agreement, each of Allied and DePalo agreed to the cancellation of the Series A and Series B Preferred Stock, respectively, issued by Holdings. In exchange for the cancellation the parties agreed to the following:
|
|
a)
|
Mutual releases of all claims between Roomlinx, Holdings, the Subsidiaries and each of Allied and DePalo (and certain affiliated and related parties).
|
|
b)
|
The secured debt of $3,200,000 owed by Holdings to Allied was reduced by $500,000, to $2,700,000 and payable over six and one-half years, in accordance with provisions described in the attached agreement.
|
|
c)
|
In connection with the cancellation of the Holdings Series B Preferred Stock, Roomlinx agreed that (subject to shareholder approval and the applicable laws and regulations) it would amend its charter and other relevant documents to provide for the following:
|
|
(i)
|
Roomlinx will not approve any reverse stock splits without the affirmative vote of the holders of at least fifty one percent (51%) of the issued and outstanding common stock;
|
|
(ii)
|
for a period of two (2) years Roomlinx will not issue any class of stock with supermajority voting rights;
|
|
(iii)
|
DePalo will have the right to appoint one member to the Board of Directors of Roomlinx, subject to such person not being a relative of DePalo and independent of DePalo; and
|
|
(iv)
|
Until the expiration of the Consulting Agreement, by and between Roomlinx and DePalo, DePalo will be entitled to a monthly payment of $17,500 that shall not be paid, but shall accrue, until Roomlinx and DePalo agree or Roomlinx obtains funding in the amount of $8,000,000 and thereafter payments of accrued arrears and regular payments will continue on a monthly basis for the term of the Consulting Agreement.
|
|
d)
|
Pursuant to the Allied Allonge and associated documents, Allied agreed to lend an additional $240,000 to Holdings, accruing interest at twenty percent (20%) per annum and shall be repaid no later than November 23, 2015. The obligations under the Note (as amended) are secured by an assignment of all the receivables of Signal Point Telecommunications Corp, a wholly owned subsidiary of Holdings in the event of a default Allied will take procession of all receivables and liquidate them to satisfy its loan and expenses including, but not limited to, legal fees.
|
|
e)
|
Pursuant to the Brookville Senior Secured Modification, Roomlinx, Holdings and all of its Subsidiaries agreed to a new payment schedule for the debt owed by Holdings in accordance with the terms set forth in the attached agreement.
|
|
f)
|
Pursuant to the Brookville Senior Secured Modification, Roomlinx and Holdings agreed to a new payment schedule in accordance with the terms set forth in the attached agreement:
|
|
-
|
statements concerning the benefits that we expect will result from our business activities and results of exploration that we contemplate or have completed, such as increased revenues; and
|
|
-
|
statements of our expectations, beliefs, future plans and strategies, anticipated developments and other matters that are not historical facts.
|
|
-
|
the continued suspension of certain obligations of the Company and Hyatt pursuant to the MSA or the removal of such obligations from the MSA and the restructure or release of the obligations of certain Hyatt hotels to install the Company’s iTV product;
|
|
-
|
the Company’s successful implementation of new products and services (either generally or with specific key customers);
|
|
-
|
the Company’s ability to satisfy the contractual terms of key customer contracts; the risk that we will not achieve the strategic benefits of the acquisition of Canadian Communications;
|
|
-
|
demand for the new products and services, the volume and timing of systems sales and installations, the length of sales cycles and the installation process and the possibility that our products will not achieve or sustain market acceptance;
|
|
-
|
unexpected changes in technologies and technological advances and ability to commercialize and manufacture products;
|
|
-
|
the timing, cost and success or failure of new product and service introductions, development and product upgrade releases;
|
|
-
|
the Company's ability to successfully compete against competitors offering similar products and services;
|
|
-
|
the ability to obtain adequate financing in the future;
|
|
-
|
the Company’s ability to establish and maintain strategic relationships, including the risk that key customer contracts may be terminated before their full term;
|
|
-
|
general economic and business conditions;
|
|
-
|
errors or similar problems in our products, including product liabilities;
|
|
-
|
the outcome of any legal proceeding that has been or may be instituted against us and others and changes in, or failure to comply with, governmental regulations;
|
|
-
|
our ability to attract and retain qualified personnel;
|
|
-
|
maintaining our intellectual property rights and litigation involving intellectual property rights;
|
|
-
|
legislative, regulatory and economic developments; risks related to thirdparty suppliers and our ability to obtain, use or successfully integrate third party licensed technology;
|
|
-
|
breach of our security by third parties; and
|
|
-
|
those factors discussed in “Risk Factors” in our periodic filings with the Securities and Exchange Commission (the“SEC”).
|
|
●
|
Internet Apps including Netflix, Pandora, Hulu, YouTube, Facebook, and many more
|
|
●
|
International and U.S. television programming on demand
|
|
●
|
Web Games
|
|
●
|
MP3 player and thumb drive access
|
|
●
|
Ability to send directions from the iTV system to a mobile device
|
|
●
|
Video-on-demand services; including first non-theatrical release Hollywood motion pictures, adult, and specialty content.
|
|
●
|
Ability to order room service, interact with hotel associates, make restaurant reservations, edit and print documents as well as gain direct access to local dining, shopping, nightlife, cultural events or attractions all through a dynamic user interface on the TV
|
|
·
|
Ongoing connectivity service and support contracts
|
|
·
|
Network design and installation services
|
|
·
|
Delivery of content and advertising
|
|
·
|
Delivery of business and entertainment applications
|
|
·
|
E-commerce
|
|
·
|
The customization of API interfaces and its software
|
|
·
|
Software licensing
|
|
·
|
Delivery of pay-per-view content
|
|
·
|
Sale of video-on-demand systems
|
|
·
|
The design and installation of FTG systems
|
|
·
|
Delivery of television programming fees and/or commissions
|
|
·
|
Ongoing connectivity service and support contracts
|
|
·
|
Network design and installation services
|
|
·
|
Ongoing connectivity service and support contracts
|
|
·
|
Network design and installation services
|
|
·
|
Delivery of content and advertising
|
|
·
|
Software licensing
|
|
·
|
User analytics and reporting
|
|
·
|
Network design and installation services
|
|
·
|
Delivery of telephone service (billed monthly)
|
|
·
|
Delivery of Internet service (billed monthly)
|
|
·
|
Delivery of television service (billed by the satellite provider with monthly commissions paid to the Company)
|
|
·
|
Management fees for the management of affiliated communication systems
|
|
Product
|
Recognition Policy
|
|
|
Event Services (Setting up a Wi-Fi network) Workshops and Workshop Certificates
|
Deferred and recognized upon the completion of the event
|
|
|
Equipment sales
|
Recognized at the time delivered and installed at the customer location
|
|
|
Equipment rental contract
|
Deferred and recognized as services are delivered, or on a straight-line basis over the initial term of the rental contract
|
|
|
Consulting services (on Wi-Fi networks, installation, maintenance)
|
Recognized as services are delivered
|
|
|
Support and Maintenance contract
|
Deferred and recognized on a straight-line basis over the term of the arrangement
|
|
a.
|
There is persuasive evidence that an arrangement exists;
|
|
b.
|
Delivery has occurred or services have been rendered
|
|
c.
|
The fee is fixed and determinable; and
|
|
d.
|
Collectability is reasonably assured.
|
|
Exhibit
|
||
|
Number
|
Description of Exhibit
|
|
|
31.1
|
||
|
31.2
|
||
|
32.1
|
|
ROOMLINX, INC.
|
|||
|
Date: December 1, 2015
|
By:
|
/s/ Aaron Dobrinsky | |
|
Aaron Dobrinsky
|
|||
|
Chief Executive Officer
(Principal Executive Officer)
|
|||
|
Date: December 1, 2015
|
By:
|
/s/ Steven Vella | |
|
Steven Vella
|
|||
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||
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 |
|---|