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.
| x |
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended December 31, 2013
|
| o |
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
| For the transition period from to . |
|
Delaware
|
80-0142655
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. employer
identification number)
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
¨
|
|
Large accelerated filer
|
o |
Accelerated filer
|
o
|
|
|
Non-accelerated filer
|
o
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
| Page | ||
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
1 | |
|
PART I
|
FINANCIAL INFORMATION | 2 |
|
Item 1.
|
Financial statements
|
2 |
|
CONSOLIDATED BALANCE SHEETS
|
2 | |
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
|
3 | |
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS’EQUITY
|
4 | |
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
5 | |
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
6 | |
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
20 |
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
29 |
|
Item 4.
|
Controls and Procedures
|
30 |
|
PART II
|
OTHER INFORMATION | 30 |
|
Item 1A.
|
Risk Factors
|
30 |
|
Item 6.
|
Exhibits
|
31 |
|
ASSETS
|
December 31,
2013
|
June 30,
2013
|
||||||
|
(Unaudited)
|
(Restated)
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 6,899,738 | $ | 7,140,539 | ||||
|
Trade receivables, net
|
26,768,591 | 27,008,840 | ||||||
|
Inventories
|
206,180 | 220,377 | ||||||
|
Deferred tax asset
|
268,440 | 718,767 | ||||||
|
Other current assets
|
1,499,491 | 817,048 | ||||||
|
Net assets of discontinued operations
|
247,805 | 326,425 | ||||||
|
TOTAL CURRENT ASSETS
|
35,890,245 | 36,231,996 | ||||||
|
NON-CURRENT ASSETS
|
||||||||
|
Intangible assets, net
|
3,339,148 | 3,314,413 | ||||||
|
Deferred tax asset
|
1,081,531 | 988,860 | ||||||
|
Property, plant and equipment, net
|
502,724 | 569,031 | ||||||
|
Other assets
|
- | 45,973 | ||||||
|
Goodwill
|
67,659 | 69,057 | ||||||
|
TOTAL NON-CURRENT ASSETS
|
4,991,062 | 4,987,334 | ||||||
|
TOTAL ASSETS
|
$ | 40,881,307 | $ | 41,219,330 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Trade and other payables
|
$ | 5,258,287 | $ | 5,247,399 | ||||
|
Wholesale loan facility
|
25,593,086 | 25,669,388 | ||||||
|
Cash reserve
|
2,648,529 | 2,731,094 | ||||||
|
Net liabilities of discontinued operations
|
221,911 | 3,000 | ||||||
|
TOTAL CURRENT LIABILITIES
|
33,721,813 | 33,650,881 | ||||||
|
NON-CURRENT LIABILITIES
|
||||||||
|
Shareholder loans
|
44,731 | 45,665 | ||||||
|
TOTAL NON-CURRENT LIABILITIES
|
44,731 | 45,665 | ||||||
|
TOTAL LIABILITIES
|
33,766,544 | 33,696,546 | ||||||
|
STOCKHOLDERS' EQUITY
|
||||||||
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized
|
||||||||
|
Designated as Series B Preferred stock, $0.01 par value, 5,000 shares authorized, 5,000 issued and outstanding
|
50 | 50 | ||||||
|
Common Stock, $0.001 and $0.1 par value, 50,000,000 and 500,000,000 shares authorized, 9,811,632 and 9,961,632 shares issued and outstanding at December 31, 2013 and June 30, 2013, respectively
|
9,812 | 996,163 | ||||||
|
Common stock to be issued, 509,000 and 338,368 respectively
|
509 | 33,837 | ||||||
|
Treasury stock
|
150 | - | ||||||
|
Additional paid-in capital
|
15,942,270 | 14,462,575 | ||||||
|
Other accumulated comprehensive loss
|
(1,200,861 | ) | (1,052,144 | ) | ||||
|
Accumulated deficit
|
(7,637,167 | ) | (6,917,697 | ) | ||||
|
TOTAL STOCKHOLDERS' EQUITY
|
7,114,763 | 7,522,784 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 40,881,307 | $ | 41,219,330 | ||||
|
FOR THE THREE MONTHS ENDED
|
FOR THE SIX MONTHS ENDED
|
|||||||||||||||
|
December 31, 2013
|
December 31, 2012
|
December 31, 2013
|
December 31, 2012
|
|||||||||||||
|
|
|
|
|
|||||||||||||
|
Revenue
|
$ | 1,581,716 | $ | 1,309,608 | $ | 2,955,168 | $ | 2,616,913 | ||||||||
|
Cost of revenue
|
783,425 | 770,794 | 1,738,669 | 1,683,600 | ||||||||||||
|
Gross profit
|
798,291 | 538,814 | 1,216,499 | 933,313 | ||||||||||||
|
Operating Expenses
|
||||||||||||||||
|
Compensation expenses
|
251,521 | 231,954 | 369,074 | 386,883 | ||||||||||||
|
Research and development expense
|
109,397 | 118,057 | 218,795 | 236,115 | ||||||||||||
|
Bad debt expenses
|
30,259 | 61,736 | 251,252 | 68,686 | ||||||||||||
|
Occupancy expenses
|
70,123 | 64,862 | 132,041 | 123,489 | ||||||||||||
|
Depreciation expense
|
16,813 | 18,870 | 36,907 | 29,921 | ||||||||||||
|
General and administration expenses
|
476,376 | 62,277 | 642,806 | 71,621 | ||||||||||||
|
Total operating expenses
|
954,489 | 557,756 | 1,650,875 | 916,715 | ||||||||||||
|
(Loss) income from operations
|
(156,198 | ) | (18,942 | ) | (434,376 | ) | 16,598 | |||||||||
|
Other Income (Expense)
|
||||||||||||||||
|
Interest income
|
26,383 | 23,925 | 53,222 | 54,093 | ||||||||||||
|
Research and development grant
|
111,900 | 93,483 | 295,200 | 186,948 | ||||||||||||
|
Finance costs
|
(284 | ) | - | (284 | ) | (141 | ) | |||||||||
|
Other income
|
3,713 | - | 3,713 | - | ||||||||||||
|
Total Other Income
|
141,712 | 117,408 | 351,851 | 240,900 | ||||||||||||
|
(Loss) income from continuing operations before income taxes
|
(14,486 | ) | 98,466 | (82,525 | ) | 257,498 | ||||||||||
|
Provision for income taxes
|
299,187 | 90,158 | 339,416 | 95,078 | ||||||||||||
|
Net (loss) income from continuing operations
|
(313,673 | ) | 8,308 | (421,941 | ) | 162,420 | ||||||||||
|
Net loss from discontinued operations
|
(104,678 | ) | - | (297,530 | ) | - | ||||||||||
|
Net (loss) income
|
(418,351 | ) | 8,308 | (719,471 | ) | 162,420 | ||||||||||
|
Other comprehensive income
|
||||||||||||||||
|
Foreign currency translation
|
(287,468 | ) | (63,565 | ) | (148,717 | ) | 178,363 | |||||||||
|
Comprehensive (loss) income
|
$ | (705,819 | ) | $ | (55,257 | ) | $ | (868,188 | ) | $ | 340,783 | |||||
|
Net (loss) income per share
|
||||||||||||||||
|
Basic and Diluted:
|
||||||||||||||||
|
Continuing operations
|
$ | (0.030 | ) | $ | 0.002 | $ | (0.040 | ) | $ | 0.031 | ||||||
|
Discontinued
|
$ | (0.010 | ) | $ | - | $ | (0.028 | ) | $ | - | ||||||
|
Total
|
$ | (0.040 | ) | $ | 0.002 | $ | (0.069 | ) | $ | 0.031 | ||||||
|
Weighted average number of shares used in computing basic and diluted net (loss) income per share:
|
||||||||||||||||
|
Basic
|
10,470,632 | 5,300,000 | 10,449,303 | 5,300,000 | ||||||||||||
|
Diluted
|
10,470,632 | 5,300,000 | 10,449,303 | 5,300,000 | ||||||||||||
|
The accompanying notes are an integral part of the unaudited consolidated financial statements
|
|
Common Stock
|
Preferred Stock
|
Treasury
|
Additional
Paid in
|
Comprehensive
|
Accumulated
|
Stockholders'
|
||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Stock
|
Capital
|
Loss
|
Deficit
|
Equity
|
||||||||||||||||||||||||||||
|
Balance June 30, 2013 (Restated)
|
10,300,000 | $ | 1,030,000 | 5,000 | $ | 50 | $ | - | $ | 14,462,575 | $ | (1,052,144 | ) | $ | (6,917,697 | ) | $ | 7,522,784 | ||||||||||||||||||
|
Issuance of stock options
|
- | - | - | - | - | 115,492 | - | - | 115,492 | |||||||||||||||||||||||||||
|
Compensation in respect of option and restricted stock granted to employees, directors and third- parties
|
170,632 | 17,063 | - | - | - | 327,611 | - | - | 344,674 | |||||||||||||||||||||||||||
|
Change in par value of shares
|
- | (1,036,592 | ) | - | - | - | 1,036,592 | - | - | - | ||||||||||||||||||||||||||
|
Return of stock
|
- | (150 | ) | - | - | 150 | - | - | - | - | ||||||||||||||||||||||||||
|
Net (loss) income for the six months ended December 31, 2013
|
- | - | - | - | - | - | (148,717 | ) | (719,470 | ) | (868,187 | ) | ||||||||||||||||||||||||
|
Balance December 31, 2013
|
10,470,632 | $ | 10,321 | 5,000 | $ | 50 | $ | 150 | $ | 15,942,270 | $ | (1,200,861 | ) | $ | (7,637,167 | ) | $ | 7,114,763 | ||||||||||||||||||
|
FOR THE SIX MONTHS ENDED
|
||||||||
|
December 31, 2013
|
December 31, 2012
|
|||||||
|
Net (loss) income
|
$ | (719,470 | ) | $ | 162,420 | |||
|
Net (loss) from discontinued operations
|
(297,530 | ) | - | |||||
|
Net (loss) income from continuing operations
|
(421,940 | ) | 162,420 | |||||
|
Adjustments to reconcile net (loss) income to net cash (used in) provided by
operating activities:
|
||||||||
|
Depreciation and amortization
|
357,687 | 345,507 | ||||||
|
Stock options and shares issued for compensation
|
178,356 | - | ||||||
|
(Increase) decrease in assets:
|
||||||||
|
Trade receivables, net
|
(316,347 | ) | 32,103 | |||||
|
Inventories
|
10,034 | (108,826 | ) | |||||
|
Deferred tax asset
|
333,067 | 88,950 | ||||||
|
Other assets
|
(460,935 | ) | 85,329 | |||||
|
Increase (decrease) in current liabilities:
|
||||||||
|
Trade payables
|
187,821 | (1,191,086 | ) | |||||
|
Net cash (used in) operating activities
|
(132,257 | ) | (585,603 | ) | ||||
|
Cash flows from investing activities
|
||||||||
|
Purchase of property, plant and equipment
|
(73,053 | ) | (588,018 | ) | ||||
|
Development of intangible assets
|
(322,875 | ) | - | |||||
|
Net cash (used in) investing activities
|
(395,928 | ) | (588,018 | ) | ||||
|
Cash flows from financing activities
|
||||||||
|
Wholesale loan facility, net
|
457,395 | 531,199 | ||||||
|
Capital Reserve
|
(28,096 | ) | 347,921 | |||||
|
Shareholder loans, net
|
- | (71,470 | ) | |||||
|
Net cash provided by financing activities
|
429,299 | 807,650 | ||||||
|
Net cash (used in) continuing operations
|
(98,886 | ) | (365,971 | ) | ||||
|
Cash flows from discontinued operations
|
||||||||
|
Net cash (used in) operating activities from discontinued operations
|
(209,381 | ) | - | |||||
|
Net cash (used in) investing activities from discontinued operations
|
(5,906 | ) | - | |||||
|
Net cash provided by financing activities from discontinued operations
|
150,000 | - | ||||||
|
Net cash (used in) discontinued operations
|
(65,287 | ) | - | |||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(141,916 | ) | 124,483 | |||||
|
Net decrease in cash and cash equivalents
|
(306,089 | ) | (241,488 | ) | ||||
|
Cash and cash equivalents at the beginning of the period - from continuing operations
|
7,140,539 | 5,617,025 | ||||||
|
Cash and cash equivalents at the beginning of the period - from discontinued operations
|
65,288 | - | ||||||
|
Cash and cash equivalents at the end of the period
|
$ | 6,899,738 | $ | 5,375,537 | ||||
|
Supplemental disclosures
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Income tax payments
|
$ | 6,356 | $ | 95,078 | ||||
|
Interest payments
|
$ | 888,684 | $ | 901,130 | ||||
|
Supplemental schedule of non-cash financing activities:
|
||||||||
|
Issuance of stock options
|
$ | 115,492 | $ | - | ||||
|
Restricted stock compensation
|
$ | 344,674 | $ | - | ||||
|
The accompanying notes are an integral part of the unaudited consolidated financial statements
|
|
Reported
|
Restated
|
|||||||
|
CONSOLIDATED BALANCE SHEET
|
June 30, 2013
|
June 30, 2013
|
||||||
|
Preferred stock
|
$ | 50 | $ | 50 | ||||
|
Common stock
|
996,164 | 996,163 | ||||||
|
Common stock to be issued
|
- | 33,837 | ||||||
|
Additional paid in capital
|
14,496,411 | 14,462,575 | ||||||
|
Other comprehensive income
|
(1,052,144 | ) | (1,052,144 | ) | ||||
|
Accumulated income/(deficit)
|
(6,917,697 | ) | (6,917,697 | ) | ||||
|
Total Stockholders' Equity
|
$ | 7,522,784 | $ | 7,522,784 | ||||
|
FOR THE THREE
MONTHS ENDED
|
FOR THE SIX
MONTHS ENDED
|
|||||||||||||||
|
NET RESULT FROM DISCONTINUED OPERATIONS
|
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
||||||||||||
|
Revenue
|
$ | 1,008 | $ | - | $ | 2,647 | $ | - | ||||||||
|
Cost of Revenue
|
48,128 | - | 70,460 | - | ||||||||||||
|
Gross (Loss)
|
(47,120 | ) | - | (67,813 | ) | - | ||||||||||
|
Operating Expenses
|
58,778 | - | 230,277 | - | ||||||||||||
|
(Loss) from operations
|
(105,898 | ) | - | (298,090 | ) | - | ||||||||||
|
Other income
|
1,220 | - | 560 | - | ||||||||||||
|
(Loss) before tax
|
(104,678 | ) | - | (297,530 | ) | - | ||||||||||
|
Tax
|
- | - | - | - | ||||||||||||
|
(Loss) after tax
|
$ | (104,678 | ) | $ | - | $ | (297,530 | ) | $ | - | ||||||
|
ASSETS AND LIABILITIES OF DISCONTINUED OPERATIONS
|
12/31/2013
|
6/30/2013
|
||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 3,312 | $ | 65,288 | ||||
|
Other current assets
|
675 | 3,678 | ||||||
|
Total current assets
|
3,987 | 68,966 | ||||||
|
Non Current Assets
|
||||||||
|
Fixed Assets
|
12,869 | 9,105 | ||||||
|
Intellectual property
|
195,949 | 198,354 | ||||||
|
Other assets
|
35,000 | 50,000 | ||||||
|
Total Non Current assets
|
243,818 | 257,459 | ||||||
|
Total Assets
|
247,805 | 326,425 | ||||||
|
Current Liabilities
|
||||||||
|
Trade Creditors
|
3,000 | 3,000 | ||||||
|
Provisions and accruals
|
3,912 | |||||||
|
Intercompany liabilities
|
64,999 | |||||||
|
Total Current Liabilities
|
71,911 | 3,000 | ||||||
|
Non Current Liabilities
Shareholder loans
|
150,000 | |||||||
|
Total Non Current liabilities
|
150,000 | - | ||||||
|
Total Liabilities
|
221,911 | 3,000 | ||||||
|
Net Assets
|
$ | 25,894 | $ | 323,425 | ||||
| Computer software | 3 to 10 years | |
| Computer hardware | 5 to 15 years | |
| Furniture and equipment | 3 to 5 years |
|
12/31/2013
|
6/30/2013
|
|||||||
|
Office equipment
|
$ | 35,221 | $ | 35,949 | ||||
|
Furniture and fixtures
|
225,269 | 229,927 | ||||||
|
Computers and software
|
1,282,160 | 1,282,317 | ||||||
|
Accumulated Depreciation
|
(1,039,927 | ) | (979,163 | ) | ||||
| $ | 502,724 | $ | 569,031 | |||||
|
FOR THE THREE
MONTHS ENDED
|
FOR THE SIX
MONTHS ENDED
|
|||||||||||||||
| 12/31/2013 | 12/31/2012 | 12/31/2013 | 12/31/2012 | |||||||||||||
|
Depreciation, operating
|
$ | 16,813 | $ | 18,867 | $ | 36,907 | $ | 29,921 | ||||||||
|
Depreciation, cost of revenue
|
29,469 | 26,510 | 56,576 | 55,936 | ||||||||||||
|
Total depreciation expense
|
$ | 46,282 | $ | 45,377 | $ | 93,483 | $ | 85,857 | ||||||||
|
FOR THE THREE
MONTHS ENDED
|
FOR THE SIX
MONTHS ENDED
|
|||||||||||||||
|
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
|
Net (loss) income from continuing operations
|
$ | (313,673 | ) | $ | 8,308 | $ | (421,941 | ) | $ | 162,420 | ||||||
|
Net result from discontinued operations
|
(104,678 | ) | - | (297,530 | ) | - | ||||||||||
|
Net (loss) income
|
$ | (418,351 | ) | $ | 8,308 | $ | (719,471 | ) | $ | 162,420 | ||||||
|
Weighted average number of shares used in computing basic and diluted net (loss) income per share:
|
||||||||||||||||
|
Basic
|
10,470,632 | 5,300,000 | 10,449,303 | 5,300,000 | ||||||||||||
|
Dilutive effect of stock options
|
- | - | - | - | ||||||||||||
|
Diluted
|
10,470,632 | 5,300,000 | 10,449,303 | 5,300,000 |
|
FOR THE THREE
MONTHS ENDED
|
FOR THE SIX
MONTHS ENDED
|
|||||||||||||||
| 12/31/2013 |
12/31/2012
|
12/31/2013 | 12/31/2012 | |||||||||||||
|
Net (loss) income per share
|
||||||||||||||||
|
Basic and diluted:
|
||||||||||||||||
|
Continuing operations
|
$ | (0.030 | ) | $ | 0.002 | $ | (0.040 | ) | $ | 0.031 | ||||||
|
Discontinued
|
$ | (0.010 | ) | $ | - | $ | (0.028 | ) | $ | - | ||||||
|
Total
|
$ | (0.040 | ) | $ | 0.002 | $ | (0.069 | ) | $ | 0.031 | ||||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Trade receivables
|
$ |
27,602,077
|
$ |
27,740,315
|
||||
|
Allowance for bad debt
|
(833,486
|
) |
(731,475
|
) | ||||
|
Total trade receivables, net
|
$ |
26,768,591
|
$ |
27,008,840
|
||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Current deferred tax assets
|
$ |
268,440
|
$ |
718,767
|
||||
|
Non current deferred tax assets
|
1,081,531
|
988,860
|
||||||
|
Deferred tax assets
|
$ |
1,349,971
|
$ |
1,707,627
|
||||
|
Other current assets
|
12/31/2013
|
6/30/2013
|
||||||
|
Research & development grant receivable
|
$ | 680,048 | $ | 401,852 | ||||
|
Insurance claim receivable
|
172,572 | 269,556 | ||||||
|
Prepayment
|
76,083 | 66,922 | ||||||
|
Deferred compensation
|
216,811 | - | ||||||
|
Other assets
|
353,977 | 78,718 | ||||||
| $ | 1,499,491 | $ | 817,048 | |||||
|
Other non current assets
|
12/31/2013
|
6/30/2013
|
||||||
|
Deferred payment processing cost
|
$ | - | $ | - | ||||
|
Prepaid gift card establishment fees
|
- | 45,973 | ||||||
| $ | - | $ | 45,973 | |||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Moneytech and mPayments software
|
$ |
5,901,743
|
$ |
5,239,641
|
||||
|
Accumulated amortization
|
(2,562,596
|
) |
(1,925,228
|
) | ||||
|
|
$ |
3,339,148
|
$ |
3,314,413
|
||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Acquisition cost of Moneytech POS Pty Ltd.
|
$ |
96,191
|
$ |
98,180
|
||||
|
Fixed assets received
|
(53,587
|
) |
(54,695
|
) | ||||
|
Liability assumed
|
25,055
|
25,572
|
||||||
|
Acquisition cost assigned to goodwill
|
$ |
67,659
|
$ |
69,057
|
||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Trade payables
|
$ | 5,137,073 | $ | 4,848,656 | ||||
|
Employee benefits
|
125,171 | 279,646 | ||||||
|
Other liabilities
|
(3,957 | ) | 119,097 | |||||
|
Total payables
|
$ | 5,258,287 | $ | 5,247,399 | ||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Wholesale loan facility
|
$ | 25,593,086 | $ | 25,669,388 | ||||
|
Cash reserve
|
2,648,529 | 2,731,094 | ||||||
| $ | 28,241,615 | $ | 28,400,482 | |||||
|
12/31/2013
|
6/30/2013
|
|||||||
|
Shareholders loans
|
$ | 44,731 | $ | 45,665 | ||||
| $ | 44,731 | $ | 45,665 | |||||
|
Number of
Shares
|
||||
|
Granted but not issued June 30, 2013
|
338,368
|
|||
|
Issued during six months ended December 31, 2013
|
- | |||
|
Granted during six months ended December 31, 2013
|
170,632
|
|||
|
Granted but not issued December 31, 2013
|
509,000
|
|||
|
Number of
Stock Options
|
||||
|
Outstanding at June 30, 2013
|
100,000
|
|||
|
Granted
|
250,000
|
|||
|
Exercised
|
- | |||
|
Expired
|
- | |||
|
Outstanding at December 31, 2013
|
350,000
|
|||
|
Exercisable at December 31, 2013
|
62,996
|
|||
|
COMPONENTS OF INCOME BEFORE INCOME TAX
|
FOR THE THREE MONTHS ENDED
|
FOR THE SIX MONTHS ENDED
|
||||||||||||||
|
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
|
(Loss) income from continuing operations
|
$ | (14,486 | ) | $ | 98,466 | $ | (82,525 | ) | $ | 257,498 | ||||||
|
Net loss from discontinued operations
|
(104,678 | ) | - | (297,530 | ) | - | ||||||||||
|
(Loss) income before Income tax
|
(119,164 | ) | 98,466 | (380,055 | ) | 257,498 | ||||||||||
|
Loss from USA operations
|
(489,318 | ) | - | (807,091 | ) | - | ||||||||||
|
Income from Australian operations
|
370,154 | 98,466 | 427,036 | 257,498 | ||||||||||||
|
(Loss) income before Income tax
|
(119,164 | ) | 98,466 | (380,055 | ) | 257,498 | ||||||||||
|
Income tax
|
299,187 | 90,158 | 339,416 | 95,078 | ||||||||||||
| (251 | )% | 92 | % | (89 | )% | 37 | % | |||||||||
|
INCOME TAX EXPENSE
|
FOR THE THREE
MONTHS ENDED
|
FOR THE SIX
MONTHS ENDED
|
||||||||||||||
|
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
|
Income tax expense - current
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
Income tax expense - deferred
|
299,187 | 90,158 | 339,416 | 95,078 | ||||||||||||
|
Total
|
$ | 299,187 | $ | 90,158 | $ | 339,416 | $ | 95,078 | ||||||||
|
INCOME TAX RATE RECONCILIATION
|
FOR THE THREE MONTHS ENDED
|
FOR THE SIX MONTHS ENDED
|
||||||||||||||
|
12/31/2013
|
12/31/2012
|
12/31/2013
|
12/31/2012
|
|||||||||||||
|
US statutory rates
|
34 | % | 34 | % | 34 | % | 34 | % | ||||||||
|
Tax rate difference
|
(4 | )% | (4 | )% | (4 | )% | (4 | )% | ||||||||
|
Research and development expenditure
|
(19 | )% | (7 | )% | (8 | )% | (5 | )% | ||||||||
|
Amortisation of Intangibles
|
(67 | )% | 38 | % | (21 | )% | 29 | % | ||||||||
|
USA losses
|
(123 | )% | - | % | (64 | )% | - | % | ||||||||
|
Other expenses (benefits)
|
(72 | )% | 30 | % | (27 | )% | (17 | )% | ||||||||
| (251 | )% | 92 | % | (89 | )% | 37 | % | |||||||||
| Three Months Ended December 31, 2013 | Three Months Ended December 31, 2012 | |||||||||||||||||||||||||||||||
|
Australia
|
USA
|
Elimination
|
Consolidated
|
Australia
|
USA
|
Elimination |
Consolidated
|
|||||||||||||||||||||||||
|
Revenue
|
$ | 1,579,542 | $ | 3,182 | $ | - | $ | 1,582,724 | $ | 1,309,608 | $ | - | $ | - | $ | 1,309,608 | ||||||||||||||||
|
Cost of Revenue
|
802,152 | 50,332 | - | 852,484 | 770,794 | - | - | 770,794 | ||||||||||||||||||||||||
|
Total Expenses
|
548,948 | 443,389 | - | 992,337 | 557,756 | - | - | 557,756 | ||||||||||||||||||||||||
|
Other Income
|
141,711 | 1,221 | - | 142,932 | 117,408 | - | - | 117,408 | ||||||||||||||||||||||||
|
Net Income (Loss) before tax
|
370,154 | (489,318 | ) | - | (119,164 | ) | 98,466 | - | - | 98,466 | ||||||||||||||||||||||
|
Assets
|
40,748,149 | 7,154,616 | 7,021,458 | 40,881,307 | 40,892,232 | - | - | 40,892,232 | ||||||||||||||||||||||||
|
Debt
|
33,609,632 | 553,117 | 396,205 | 33,766,544 | 32,538,169 | - | - | 32,538,169 | ||||||||||||||||||||||||
|
Six Months Ended December 31, 2013
|
Six Months Ended December 31, 2012
|
|||||||||||||||||||||||||||||||
|
Australia
|
USA
|
Elimination
|
Consolidated
|
Australia
|
USA
|
Elimination
|
Consolidated
|
|||||||||||||||||||||||||
|
Revenue
|
$ |
2,952,994
|
$ |
4,821
|
$ |
-
|
$ |
2,957,815
|
$ |
2,616,913
|
$ |
-
|
$ |
-
|
$ |
2,616,913
|
||||||||||||||||
|
Cost of Revenue
|
1,736,465
|
72,664
|
-
|
1,809,129
|
1,683,600
|
-
|
-
|
1,683,600
|
||||||||||||||||||||||||
|
Total Expenses
|
1,141,343
|
739,809
|
-
|
1,881,152
|
916,715
|
-
|
-
|
916,715
|
||||||||||||||||||||||||
|
Other Income
|
351,850
|
561
|
-
|
352,411
|
240,900
|
-
|
-
|
240,900
|
||||||||||||||||||||||||
|
Net Income (Loss) before tax
|
427,036
|
(807,091
|
)
|
-
|
(380,055
|
)
|
257,498
|
-
|
-
|
257,498
|
||||||||||||||||||||||
|
Assets
|
40,748,149
|
7,154,616
|
7,021,458
|
40,881,307
|
40,892,232
|
-
|
-
|
40,892,232
|
||||||||||||||||||||||||
|
Debt
|
33,609,632
|
553,117
|
396,205
|
33,766,544
|
32,538,169
|
-
|
-
|
32,538,169
|
||||||||||||||||||||||||
|
June 30, 2014
|
$ | 106,478 | ||
|
2015
|
12,800 | |||
| $ | 119,278 |
|
·
|
In January 2014, management decided to return the ‘Wiki Technologies’ entity to Edward DeFeudis and Marco Garibaldi as per the Share Exchange Agreement. The decision was taken because revenue and profitability benchmarks set forth in the Share Exchange Agreement were unlikely to be met. The shares in Wiki Technologies, Inc. will be returned to Edward DeFeudis and Marco Garibaldi. Edward DeFeudis and Marco Garibaldi will give up their right to the 2,240,000 Source Financial, Inc. shares of Common Stock which are held in Escrow on their behalf, of which 2,140,000 shares will be returned to us for cancellation.
|
|
·
|
Net financing income - We track the split between the interest income, finance charges and fee income earned on our assets and the interest, finance charges and fees incurred on our Wholesale Facility, and continually monitor the components of our yield and our cost of funds. In addition, we monitor external rate trends, including the Reserve Bank of Australia cash rate.
|
|
·
|
Net bad debt losses - Other than our cost of funds interest expense and related fees, the largest driver of business profitability is the minimization of bad debts. Each asset based line of credit is priced based on industry and individual customer risk profile. Increases in delinquencies negatively impact our business performance. Our profitability is directly connected to our net credit losses; therefore, we closely analyze credit performance and seek to limit our exposure when feasible through the purchase of credit insurance.
|
|
·
|
Costs and expenses - We assess our operational efficiency using our cost-to-income ratio. We perform extensive analysis to determine whether observed fluctuations in cost and expense levels indicate a trend or are the nonrecurring impact of large projects. Our cost and expense analysis also includes a loan- and portfolio-level review of origination and servicing costs to assist us in assessing profitability by pool and vintage. Portfolio volume and rate of turnover determine the magnitude of the impact of each of the above factors on our earnings, we also closely monitor new business volume and business growth.
|
|
THREE MONTHS ENDED
|
Dollar
|
Percentage
|
||||||||||||||
|
December 31,
2013
|
December 31,
2012
|
Increase
(Decrease)
|
Increase
(Decrease)
|
|||||||||||||
|
Revenue
|
1,581,716 | 1,309,608 | 272,108 | 21 | % | |||||||||||
|
Cost of revenue
|
783,425 | 770,794 | 12,631 | 2 | % | |||||||||||
|
Gross profit
|
798,291 | 538,814 | 259,477 | 48 | % | |||||||||||
|
Compensation expenses
|
251,521 | 231,954 | 19,567 | 8 | % | |||||||||||
|
Research and development expense
|
109,397 | 118,057 | (8,660 | ) | (7 | )% | ||||||||||
|
Bad debt expenses
|
30,259 | 61,736 | (31,477 | ) | (51 | )% | ||||||||||
|
Occupancy expenses
|
70,123 | 64,862 | 5,261 | 8 | % | |||||||||||
|
Depreciation expense
|
16,813 | 18,870 | (2,057 | ) | (11 | )% | ||||||||||
|
General and administration expenses
|
476,376 | 62,277 | 414,099 | 665 | % | |||||||||||
|
Income (loss) from operations
|
(156,198 | ) | (18,942 | ) | (137,256 | ) | 725 | % | ||||||||
|
Other income
|
141,712 | 117,408 | 24,304 | 21 | % | |||||||||||
|
Income before income tax
|
(14,486 | ) | 98,466 | (112,952 | ) | (115 | )% | |||||||||
|
Income tax expense
|
299,187 | 90,158 | 209,029 | 232 | % | |||||||||||
|
Net (loss) income from continuing operations
|
(313,673 | ) | 8,308 | (321,981 | ) | (3,876 | )% | |||||||||
|
Net result from discontinued operations
|
(104,678 | ) | - | (104,678 | ) | - | ||||||||||
|
Net (loss) income
|
(418,351 | ) | 8,308 | (426,659 | ) | (5,136 | )% | |||||||||
|
SIX MONTHS ENDED
|
Dollar
|
Percentage
|
||||||||||||||
|
December 31,
2013
|
December 31,
2012
|
Increase
(Decrease)
|
Increase
(Decrease)
|
|||||||||||||
|
Revenue
|
2,955,168 | 2,616,913 | 338,255 | 13 | % | |||||||||||
|
Costs of revenue
|
1,738,669 | 1,683,600 | 55,069 | 3 | % | |||||||||||
|
Gross profit
|
1,216,499 | 933,313 | 283,186 | 30 | % | |||||||||||
|
Compensation expenses
|
369,074 | 386,883 | (17,809 | ) | (5 | )% | ||||||||||
|
Research and development expense
|
218,795 | 236,115 | (17,320 | ) | (7 | )% | ||||||||||
|
Bad debt expenses
|
251,252 | 68,686 | 182,566 | 266 | % | |||||||||||
|
Occupancy expenses
|
132,041 | 123,489 | 8,552 | 7 | % | |||||||||||
|
Depreciation expense
|
36,907 | 29,921 | 6,986 | 23 | % | |||||||||||
|
General and administration expenses
|
642,806 | 71,621 | 571,185 | 798 | % | |||||||||||
|
Income (loss) from operations
|
(434,376 | ) | 16,598 | (450,974 | ) | (2,717 | )% | |||||||||
|
Other income
|
351,851 | 240,900 | 110,951 | 46 | % | |||||||||||
|
Income before income tax
|
(82,525 | ) | 257,498 | (340,023 | ) | (132 | )% | |||||||||
|
Income tax expense
|
339,416 | 95,078 | 244,338 | 257 | % | |||||||||||
|
Net (loss) income from continuing operations
|
(421,941 | ) | 162,420 | (584,361 | ) | (360 | )% | |||||||||
|
Net result from discontinued operations
|
(297,530 | ) | - | (297,530 | ) | - | ||||||||||
|
Net (loss) income
|
(719,471 | ) | 162,420 | (881,891 | ) | (543 | )% | |||||||||
|
December
31,
2013
|
June 30,
2013
|
|||||||
|
Cash and cash equivalents
|
6,899,738 | 7,140,539 | ||||||
| Trade Receivables | 26,768,591 | 27,008,840 | ||||||
|
TOTAL ASSETS
|
40,881,307 | 41,219,330 | ||||||
|
Wholesale Loan Facility
|
25,593,086 | 25,669,388 | ||||||
|
Total Liabilities
|
33,766,544 | 33,696,546 | ||||||
|
TOTAL EQUITY
|
7,114,763 | 7,522,784 | ||||||
|
SIX MONTHS ENDED
|
||||||||
|
December 31,
2013
|
December 31,
2012
|
|||||||
|
Net cash (used in) operating activities
|
(132,257 | ) | (585,603 | ) | ||||
|
Net cash (used in) investing activities
|
(395,928 | ) | (588,018 | ) | ||||
|
Net cash provided by financing activities
|
429,299 | 807,650 | ||||||
|
Net cash (used in) discontinued operations
|
(65,287 | ) | - | |||||
|
Exchange rate effect on cash
|
(141,916 | ) | 124,483 | |||||
|
Net cash (outflow)
|
(306,089 | ) | (241,488 | ) | ||||
|
a)
|
Disclosure Controls and Procedures
|
|
b)
|
Changes in Internal Control over Financial Reporting
|
|
Exhibit
Number
|
Document
|
|
|
31.1
|
Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
|
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
|
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
| 1 01.INS* | XBRL Instance Document | |
| 101.SCH* | XBRL Taxonomy Extension Schema | |
| 101.CAL* |
XBRL Taxonomy Extension Calculation
|
|
| 101.DEF* | XBRL Taxonomy Extension Definition | |
| 101.LAB* | XBRL Taxonomy Extension Label | |
| 101.PRE* | XBRL Taxonomy Extension Presentation | |
|
SOURCE FINANCIAL, INC.
|
|||
|
February 14, 2014
|
By:
|
/s/
Hugh Evans
|
|
|
Hugh Evans
Chief Executive Officer
(Principal Executive Officer)
|
|||
|
February 14, 2014
|
By:
|
/s/ Brian M. Pullar
|
|
|
Brian M. Pullar
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 |
|---|