Notes to Consolidated Financial Statements
June 30, 2012 and 2011
NOTE 1 – NATURE OF ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES
Nature of Activities, History and Organization:
Seven Arts Entertainment, Inc. (herein referred to as “the Company”, “Seven Arts” or “SAE,”), a Nevada Corporation, is the continuation of the business of Seven Arts Pictures Plc. (“PLC”), which was founded in 2002 as an independent motion picture production and distribution company engaged in the development, acquisition, financing, production, and licensing of theatrical motion pictures for exhibition in domestic (i.e., the United States and Canada) and foreign theatrical markets, and for subsequent worldwide release in other forms of media, including home video and pay and free television. The Company currently owns interests in 33 completed motion pictures, subject in certain instances to the prior financial interests of other parties. As discussed herein, in late February 2012, the Company formed Seven Arts Music, Inc. (“SAM”) and acquired 52 completed sound recordings of the recording artist DMX from David Michery (“Michery”) with the rights to additional albums and acquired 100% of the stock of Big Jake Music (“BJM”). As a result, the Company is also in the business of producing and distributing recorded music. On June 30, 2012 Seven Arts Filmed Entertainment LLC (“SAFELA”) was transferred to the Company. SAFELA, which is now 60% owned by the Company, has a 30 year lease to operate a film production and post-production facility at 807 Esplanade in New Orleans, Louisiana. The post production facility commenced operations on August 12, 2012.
On June 11, 2010, SAE, was formed and became a wholly owned subsidiary of PLC. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, as amended on January 27, 2011 and again on August 31, 2011, to transfer certain assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 28,571 shares (adjusted for the 1:70 reverse stock split discussed herein) of SAE were issued to PLC in order to satisfy any remaining obligations. This transfer was approved by the PLC shareholders at an Extraordinary General Meeting on June 11, 2010. The purpose of this transfer was to eliminate our status as a foreign private issuer and to assume compliance with all obligations of a domestic issuer under all applicable state and Federal securities laws. Our intention in executing this transaction was to redomicile our business with no change in the economic interests of our shareholders.
On August 31, 2011, NASDAQ approved the substitution of one share of SAE, Inc. stock for the Company's NASDAQ listing, effective at the opening of trading on September 1, 2011. On that date, each of the Company's ordinary shares were exchanged for one share of common stock of SAE, and commenced trading on NASDAQ as the successor to the Company's NASDAQ listing. This transaction was approved by the Company’s shareholders at the Company’s Extraordinary General Meeting on June 11, 2010. On August 31, 2012, the Company announced a 1:70 reverse stock split, which was effective immediately. All share references herein have been adjusted to reflect this split.
On November 8, 2011, the Company's listing predecessor, PLC, was placed into involuntary creditors liquidation under English law (See Note 12 – Commitments and Contingencies). Certain indebtedness of PLC remained with PLC and will be subject to administration or payment in those administration proceedings. In accordance with the asset transfer agreement, PLC has been issued 28,571 shares of common stock of SAE in order to satisfy these obligations.
In connection with the acquisition of the music assets of Michery, the Company issued 100 ,000 shares of our Series B convertible preferred stock, par value $100 convertible at approximately $1.10 per share) to Michery and his assigns .l 50,000 shares of the Company’s Series B convertible preferred stock are held in escrow and will only be released to Michery and his assigns if two DMX albums and two Bone Thugs-N-Harmony albums generate an aggregate of net earnings before interest and taxes of $5,000,000 during the next five fiscal years .. Michery is the Chief Executive Officer of SAM.
In connection with the acquisition of the stock of BJM, the Company issued
80
,000 shares of the Company’s Series B convertible preferred stock, par value $100 convertible at approximately $1.10 per share) to Jake Shapiro and his assigns
however
70,000
of these
shares of our Series B convertible preferred stock
are held in escrow and will only be released
to Shapiro and his assigns if certain specific terms are met
:
40,000 shares are subject to proving valuation and usage of certain advertising credits and 30,000 shares are subject to an earnout over a two year period.
Seven Arts Pictures Louisiana LLC, (“SAPLA”), a related party of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana (“807 Esplanade”) for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of June 30, 2012. The Company has now assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 (contingent on receipt of the tax credit revenues) due to an agreement with the now mortgagor Palm Finance. A construction loan of $1,850,000 previously guaranteed by the Company has now also been assumed by the Company, through SAFELA, for the grant of a 30 year lease on the property 807 Esplanade to operate a film production and post-production facility
On August 31, 2012, the Company announced a 1-for-70 reverse split of its common stock effective as of 4:01p.m. EDT. The new CUSIP number is 81783N 201. By virtue of the reverse split, every 70 shares of the outstanding common stock were combined and converted into one share of new common stock with resulting fractional shares rounded up to the next whole share. The Company also announced that it will proportionately reduce the number of its authorized shares of common stock.
Seven Arts also announced that, subject to appropriate and required regulatory filings and approvals, it has declared a warrant dividend to those persons beneficially owning its common stock as of the close of the markets on August 31, 2012. For every ten pre-reverse split shares of common stock held as of such date and time, the holders thereof will be entitled to receive one warrant as a dividend. Until its expiration date, each warrant, once distributed following such approvals, will be exercisable for the purchase of one share of the Company's post-reverse split common stock at a price equivalent to today's post-reverse split closing bid price. The warrants will expire on the earlier of (i) the date that the holder disposes of the common stock in respect of which the warrant dividend was declared, if such disposition occurs on or before the close of the markets on October 31, 2012, or (ii) 5:00 p.m., PST, on January 31, 2013. Seven Arts does not expect that a secondary market will develop for such warrants.
On September 14, 2012 the Company’s common stock began trading on the OTC Market’s OTCQB marketplace. The Company’s common shares trade under the Company’s symbol “SAPX.” The Company is applying to trade on the highest OTC marketplace, OTCQX, but is trading on the OTCQB tier until the Company is eligible to trade on the OTCQX.
Trading of the Company’s common stock on The NASDAQ Capital Market was suspended at the opening of business on September 14, 2012, due to the fact that the Company did not meet the $1 minimum bid price stock listing requirement of NASDAQ for ten trading days prior to September 20, 2012, the expiration date on the Company’s six-month extension to meet this listing requirement.
Capital Structure:
SAE’s authorized capital is 250,000,000 shares of capital stock. SAE has authorized the following classes of stock:
●
|
35,667,840 shares of common stock authorized, $.01 par value per share. As of June 30, 2012, there were 1,739,900 shares of common stock outstanding, all of which are fully paid and non-assessable (including the 28,571 shares issued to SAP Plc. as part of the asset transfer agreement approved by the SEC in January 2011). Each outstanding share of common stock entitles the holder thereof to one vote per share on matters submitted to a vote of stockholders.
|
●
|
125,125 shares of Series A Preferred Stock with a $10.00 par value per share, issued to one shareholder in November 2011. These shares have a conversion price to common stock of $10.50 per share.
|
●
|
200,000 shares Series B Preferred Stock with a $100.00 par value per share, issued in February, 2012, 120,000 of such shares are held in escrow subject to earn out provisions. The per share conversion price for the Series B Preferred Stock is $1.10 per share.
|
●
|
214,007,035 shares of unallocated capital stock
|
SAE is now a United States issuer and commenced regular quarterly reporting from the first quarter ended September 30, 2011.
Audited Financial Statements:
The accompanying audited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission. These financial statements are audited and, in the opinion of management, include all adjustments necessary to present fairly the balance sheet, statement of operations, statement of stockholders’ equity and statement of cash flows for the periods presented in accordance with accounting principles generally accepted in the United States. The Company’s predecessor, PLC, was considered a foreign filer as of its June 30, 2011 year-end, and therefore filed a Form 20-F in December 2011. The 2011 comparative information for the year ended June 30, 2011 have been derived from the June 30, 2011 20-F filing.
Significant Accounting Policies:
The Company’s management selects accounting principles generally accepted in the United States of America and adopts methods for their application. The application of accounting principles requires the estimating, matching and timing of revenue and expense. It is also necessary for management to determine, measure and allocate resources and obligations within the financial process according to those principles. The accounting policies used conform to generally accepted accounting principles which have been consistently applied in the preparation of these financial statements.
The financial statements and notes are representations of the Company’s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company's system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented.
Basis of Presentation:
The accompanying consolidated financial statements include the accounts of Seven Arts Entertainment, Inc. (“SAE”), and its subsidiaries:
●
|
Seven Arts Filmed Entertainment, Limited (“SAFE, Ltd.”) (100% owned)
|
●
|
Seven Arts Music, Inc. (“SAM”) (100% owned) and
|
●
|
Big Jake Music, Inc. (“BJM”) (100% owned)
|
●
|
Seven Arts Filmed Entertainment Louisiana LLC (“SAFELA”) (As of June 30, 2012) (60% owned by SAE, 40% owned by Palm Finance)
|
The Company consolidates its subsidiaries in accordance with Accounting Standards Codification (“ASC”) 810, “
Business Combinations”
, and specifically ASC 810-10-15-8 which states, "The usual condition for a controlling financial interest is ownership of a majority voting interest, and, therefore, as a general rule, ownership by one reporting entity, directly or indirectly, or over 50% of the outstanding voting shares of another entity is a condition pointing toward consolidation." The Company does not have any variable interest or special purpose entities. Going forward, the Company will present Palm Finance’s 40% share of SAFELA’s profit or loss as a noncontrolling interest.
The Company prepares its financial statements on the accrual basis of accounting and in accordance with Generally Accepted Accounting Principles of the United States of America (“US GAAP”). All material intercompany balances and transactions are eliminated. Management believes that all adjustments necessary for a fair presentation of the results of the year ended June 30, 2012 and 2011 have been made.
Use of Estimates:
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures. The most significant estimates made by management in the preparation of the financial statements relate to ultimate revenue and costs of its films which are used in the amortization and impairment of film costs, estimates for allowances and income taxes. Accordingly, actual results could differ from those estimates.
Recently Issued Accounting Pronouncements:
The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.
Revenue Recognition:
FILMS
The Company recognizes revenue from the sale (minimum guarantee or non-refundable advances) or licensing arrangement (royalty agreements) of a film in accordance with ASC 605-15 “
Revenue Recognition
”. Revenue will be recognized only when all of the following criteria have been met:
a)
|
Persuasive evidence of a sale or licensing arrangement with a customer exists.
|
b)
|
The film is complete and, in accordance with the terms of the arrangement, has been delivered or is available for immediate and unconditional delivery. (i.e. the “notice of delivery” (“NOD”) has been sent and there is a master negative available for the customer).
|
c)
|
The license period of the arrangement has begun and the customer can begin its exploitation, exhibition, or sale.
|
d)
|
The arrangement fee is fixed or determinable.
|
e)
|
Collection of the arrangement fee is reasonably assured.
|
A written agreement with clients (purchase order, letter, contract, etc.), indicating the film name, territory and period is required for the recognition of revenue. Revenue is recognized when the performance criteria in the contracts have been met. The customer generally confirms agreement by their signature on the contract.
Minimum guarantee revenue (i.e., non-refundable advances) is recognized as and when the film is available for delivery to the respective territories. Cash deposits received on the signing of the contracts are recorded as deferred revenue until the film is available for delivery (as described above) at which point the deferred revenue is recognized as revenue. The Company does not recognize any revenues relating to minimum guarantee on any motion picture or related amortization expense on that picture until United States theatrical release if it has agreed with the licensees that delivery or payment of minimum guarantee will be delayed for any material period of time to permit such a theatrical release.
Royalty revenue, which equates to an agreed share of gross receipts of films, is recognized as income as and when the Company is notified of the amounts by the customers through their royalty reports. Revenue is recorded net of any sales or value added taxes charged to customers.
MUSIC
Revenue, which equates to an agreed share of gross receipts, is recognized as income when the Company is notified of the amounts by the distribution agent through their distribution reports.
Revenue is recorded:
a)
|
net of any sales or value added taxes charged to customers
|
b)
|
net of discounts agreed with customers
|
c)
|
net of returns provision agreed with the distributor and
|
d)
|
grossed up for the distribution fee charged by the distribution agent.
|
Revenue from digital distribution will be reported by the various digital platforms such as iTunes in their periodic reports and posted as received.
FEE RELATED REVENUES
Many countries make tax credits available to encourage film production in the territory. Seven Arts benefits from tax credits in:
a)
|
The UK and several other European territories for their European productions
|
b)
|
Canada for their Canadian productions
|
c)
|
Louisiana for their US productions
|
d)
|
Tax preferred financing deals
|
These tax credits may be treated as a reduction in the capitalized costs of the film assets they are financing or as producer fees to us if the tax credits are earned and owned by a company in the Group and paid to us as overhead or producer fees.
SAPLA REVENUE SHARING FEES
Revenue in the form of fee income is due to the Company from related party, SAPLA (owned by the wife of Peter Hoffman, the Company’s CEO) in the amount of the net proceeds from the disposition of the tax credits by SAPLA. In accordance with an intercompany agreement between SAE and SAPLA, all revenues earned by SAPLA are due to SAE.
Foreign Currency Transactions and Comprehensive Income:
The Company’s functional currency, as well as that of all the Company’s subsidiaries, is the US Dollar. The functional currency of the Company’s predecessor, was the Pound Sterling (“GPB”), and some transactions which are generated in the United Kingdom are denominated in GBP.
Assets and liabilities generated in a currency other than the functional currency are translated at exchange rates as of the balance sheet date. Revenues and expenses are translated at average rates in effect for the periods presented. The cumulative translation adjustment is included in the accumulated other comprehensive gain (loss) within shareholders’ equity. Foreign currency transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the consolidated results of operations.
Where possible, the Company seeks to match GBP income with GBP expenditures. To date, the Company has not hedged any transactional currency exposure but will keep such exposures under review and where appropriate may enter into such transactions in future.
Income Taxes:
The Company has adopted ASC 740-10 “
Income Taxes
”, which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable.
Cash and Cash Equivalents:
Cash and cash equivalents includes cash in banks with original maturities of three months or less and are stated at cost which approximates market value, which in the opinion of management, are subject to an insignificant risk of loss in value. The cash and cash equivalents of the Company consisted of cash balances held on deposit with banks, including various accounts denominated in US Dollars, Pounds Sterling and Euros.
Accounts Receivable:
Accounts Receivable are carried at their face amount, less an allowance for doubtful accounts. On a periodic basis, the Company evaluates accounts receivable and establishes an allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, and on a history of write offs and collections. The Company’s policy is generally not to charge interest on trade receivables after the invoice becomes past due. A receivable is considered past due if payments have not been received within agreed upon invoice terms. Write offs are recorded at a time when a customer receivable is deemed uncollectible. The Company’s allowance for doubtful accounts was $171,062 and $195,623 at June 30, 2012 and June 30, 2011, respectively. Substantially all of the trade receivables in the consolidated financial statements are pledged as security for borrowings by the Company.
Due To/Due From Related Parties
In September 2004, the Company’s predecessor entered into an agreement with SAP under which SAP provided the services of Mr. Peter Hoffman for the amount of his contracted salary and the Los Angeles office and staff of SAP Inc. to the Company’s predecessor at cost. Pursuant to two inter Company agreements, SAP also from time-to-time owned limited liability companies in the United States which distributed the Company’s motion pictures for a fee, with all profits ensuing to the benefit of the Company. These companies also provided other services to the Company at no fee other than Mr. Hoffman’s salary and the direct third-party costs of SAP’s Los Angeles office, all of which were reflected in the Company’s financial statements. Portions of Mr. Hoffman’s salary have not been paid to him and have been reflected as Due To Related Party. As of June 30, 2012, $1,028,388 was owed to Mr. Hoffman for unpaid salary and unreimbursed expenses, as well as repayment of cash he advanced the Company or its predecessors.
These other services may include accounting services, audits of distribution statements, collection of accounts receivable, supervision of production of motion pictures and similar day-to-day aspects of the Company’s business. SAP assigned to the Company any proceeds arising from services performed by SAP on its behalf. SAP was granted the power and authority to enter into agreements on the Company’s behalf. These agreements have terminated as of December 31, 2011.
SAP directly or through related various Louisiana limited liability companies have, from time-to-time, made non-interest bearing advances to the Company or its subsidiaries or have received advances back from the Company, and have paid expenses on each other’s behalf.
Fee Income Receivable from Related Party -- Current and Long Term Receivable
Income due from SAPLA under the terms of an intercompany agreement with SAE whereby any revenue earned by SAPLA is due to SAE Inc. Any fees due later than twelve months are classified as Long Term Receivable.
Other Receivables and Prepayments:
The Company has entered into contracts for investor relations and consulting services to assist in future fundraising activities. A portion of these services were prepaid with shares of common stock that vested immediately and will be amortized over the period the services are to be provided. Additionally, the Company has approximately $200,000 in revenue to be received from digital platforms on the film,
The Pool Boys,
which has been earned but not received as of June 30, 2012.
Film Costs:
Film costs include the unamortized costs of completed films which have been produced by the Company or for which the Company has acquired distribution rights, libraries acquired as part of acquisitions of companies and films in progress and in development. For films produced by the Company, capitalized costs include all direct production and financing costs, capitalized interest and production overhead.
Costs of acquiring and producing films are amortized using the individual-film-forecast method, whereby these costs are amortized and participations and residuals costs are accrued in the proportion that current year’s revenue bears to management’s estimate of ultimate revenue at the beginning of the current year expected to be recognized from the exploitation, exhibition or sale of the films. The majority of a film's costs (approximately 80% or more) are generally amortized within three years of the picture's initial release.
Ultimate revenue includes estimates over a period not to exceed ten years following the date of initial release. Film costs are stated at the lower of amortized cost or estimated fair value. Individual film costs are reviewed on a title-by-title basis, when an event or change in circumstances indicates that the fair value of a film is less than its unamortized cost. The fair value of the film is determined using management’s future revenue and cost estimates and a discounted cash flow approach. Impairment is recorded in the amount by which the unamortized costs exceed the estimated fair value of the film. Estimates of future revenue involve measurement uncertainty, and therefore it is possible that reductions in the carrying value of investment in films may be required as a consequence of changes in management’s future revenue estimates.
Films are included in the general “library” category when initial release dates are at least three years prior to the acquisition date.
Films in progress include the accumulated costs of productions which have not yet been completed. Films in development include costs of acquiring film rights to books, stage plays or original screenplays and costs to adapt such projects. Such costs are capitalized and, upon commencement of production, are transferred to production costs. Projects in development are written off at the earlier of the date they are determined not to be recoverable or when abandoned.
All Exploitation Costs (comprising of direct costs, including marketing, advertising, publicity, promotion, and other distribution expenses) incurred in connection with the distribution of a film ) are expensed as incurred in accordance with
ASC 720- 926- 25-3 .
Music Assets:
The initial material assets that were acquired comprise 52 completed sound recordings including two completed albums with “DMX”, up to two additional albums from “DMX” and up to five albums from “Bone Thugs-N-Harmony”.
Music assets include the unamortized costs of completed albums, singles and videos which have been produced by the Company or for which the Company has acquired distribution rights, libraries acquired as part of acquisitions and albums in progress and in development. For albums produced by the Company, capitalized costs include all direct production and financing costs, capitalized interest and production overhead.
Costs of acquiring and producing music assets will be amortized using the individual-album-forecast method, whereby these costs are amortized in the proportion that current year’s revenue bears to management’s estimate of ultimate revenue at the beginning of the current year expected to be recognized from the exploitation or sale of the music.
Leasehold Improvements:
On June 30, 2012, the Company acquired SAFELA, which was previously a related party company. SAFELA owns, in its capacity, a 30 year lease on 807 Esplanade, New Orleans, Louisiana, which was constructed as a production and post-production facility for the Company’s use. Additionally, SAFELA owns the capitalized leasehold improvements in 807 Esplanade and the related debt which financed the construction. Through this acquisition, the Company has capitalized the leasehold improvements and assumed the debt related. As the leasehold improvements and the debt are booked at the same amounts, no net assets were transferred into the Company and no additional consideration has been paid.
The post production facility commenced operations on July 1, 2012. The leasehold improvements will be amortized over the useful life of the lease.
Property & Equipment:
Equipment is carried at the cost of acquisition or construction and depreciated over the estimated useful lives of the assets. Costs associated with repair and maintenance are expensed as incurred. Costs associated with improvements which extend the life, increase the capacity or improve the efficiency of our property and equipment are capitalized and depreciated over the remaining life of the related asset. Gains and losses on dispositions of equipment are reflected in operations. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets, which are 3 to 5 years.
Impairment of Long Lived Assets:
The Company evaluates, on a periodic basis, long-lived assets to be held and used for impairment in accordance with the reporting requirements of ASC 360-10, “
Accounting for the Impairment or Disposal of Long-Lived Assets
”. The evaluation is based on certain impairment indicators, such as the nature of the assets, the future economic benefit of the assets, any historical or future profitability measurements, as well as other external market conditions or factors that may be present. If these impairment indicators are present or other factors exist that indicate that the carrying amount of the asset may not be recoverable, then an estimate of the discounted value of expected future operating cash flows is used to determine whether the asset is recoverable and the amount of any impairment is measured as the difference between the carrying amount of the asset and its estimated fair value. The fair value is estimated using valuation techniques such as market prices for similar assets or discounted future operating cash flows.
Deferred Income:
Any income received from customers before a film is delivered for release, (such as deposits on distribution contracts) is recorded as a liability called deferred income in case the film does not reach completion and the income has to be returned to customers.
Provision for earn-out for David Michery/Big Jake Music:
The Company’s Asset Purchase Agreement with David Michery provided for 50,000 of the Company’s $100 par, Convertible Redeemable Series B Preferred Shares, be held in Escrow until the Net EBIT (as defined in the agreement) from distribution of the DMX Albums and two albums embodying the performance of Bone Thugs-n-Harmony exceeds $5,000,000, as confirmed by the Company’s independent auditor. At the end of five years, should the Net EBIT be less than $5,000,000, the shares will be released on a fractional basis, as defined in the agreement. The Company has determined the current estimate of fair value of the earnout to be $0 .
In connection with the acquisition of the stock of BJM, the Company issued 10,000 shares of the Company’s Series B convertible preferred stock, par value $100 convertible at approximately $1.10 per share) to Jake Shapiro and his assigns and agreed to issue an additional 70,000 shares of our Series B convertible preferred stock to Shapiro and his assigns if certain specific terms are met 40,000 shares are subject to proving valuation and usage of certain advertising credits and 30,000 shares are subject to an earnout over a two year period. The 70,000 shares are currently held in escrow.
The Company has determined the fair value of the earnout with regard until the proving of the media credits is $50,000, which the Board believes is the value of an equivalent public relations campaign for the two projects for which the credits have been used. Mr. Shapiro does have the right to seek an independent valuation.
Asset Transfer Agreement:
On June 11, 2010, Seven Arts Entertainment, Inc. (“SAE”), a Nevada Corporation, was formed and became a wholly owned subsidiary of Seven Arts Pictures Plc. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, This was approved by the PLC shareholders at an Extraordinary General Meeting on that date, and was subsequently amended on January 27, 2011 and again on August 31, 2011, to transfer all of the assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 28,571 shares of SAE were issued to PLC in order to satisfy any remaining obligations . The purpose of this transfer was to eliminate our status as a foreign private issuer and to assume compliance with all obligations of a domestic issuer under all applicable state and Federal securities laws. The Company’s intention in executing this transaction was to redomicile our business with no change in the economic interests of the Company’s shareholders. As the majority of the Company’s shareholders were domestic we felt they would be better served by the Company as a domestic issuer.
The assets and certain of the liabilities of SAP Plc. were brought across at net book value. All related party balances of PLC were left in the original company as were the shares in SAFE(UK) Ltd and Cinematic Finance Ltd. All disputed debts were left with the PLC. The “ consideration paid for the asset transfer was a one for one share exchange of PLC shares for shares of SAE Inc. and an issuance of a further 2,000,000 (pre-split) (28,571 post-split ) shares in SAE Inc. The issuance of the 2,000,000 shares was booked at the closing market price on August 31 2011, which was $0.66/ share. The Board approved the issuance of the 2 million shares (pre-reverse split) to satisfy any remaining obligations in PLC, which approximated the amount of the liabilities left behind at the time of the issuance.
Although the transfer agreement amendment was executed on January 27, 2011, the PLC remained the parent company through August 31, 2011. until all procedures and approvals were in place with NASDAQ, DWAC and the transfer agent to finalize the one share of common stock of SAE for each ordinary share of PLC to be distributed to shareholders and trading of SAE to take over from PLC The fair value of the 2,000,000 shares was determined at the closing market price on August 31 2011, which was $0.66/share.
Earnings Per Share:
Basic earnings (loss) per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share include the effects of any outstanding options, warrants and other potentially dilutive securities. For the periods presented, there were no potentially dilutive securities outstanding, therefore basic earnings per share equals diluted earnings per share. Basic and diluted earnings per share (“EPS”) are based on weighted-average common shares and exclude shares that would have an anti-dilutive effect. In accordance with ASC 260-10-45-19, the Company did not consider any potential common shares in the computation of diluted EPS as of June 30, 2012 and 2011, due to the loss from continuing operations, as they would have an anti-dilutive effect on EPS.
Share Based Payments:
The Company accounts for share based payments using a fair value based method whereby compensation cost is measured at the grant date based on the value of the services received and is recognized over the service period. The Company uses the Black-Scholes pricing model to calculate the fair value of options and warrants issued. In calculating this fair value, there are certain assumptions used such as the expected life of the option, risk-free interest rate, dividend yield, volatility and forfeiture rate. The use of a different estimate for any one of these components could have a material impact on the amount of calculated compensation expense.
Segment Reporting:
The Company now operates in two business segments as a motion picture producer and distributor and as a music label managing the assets of David Michery and Big Jake Music. The Company believes that its businesses should be reported as two business segments. (See Note 2 - Segment Information). From July 1, 2012 a third segment will be reported; that of post-production income generated by SAFELA at the new facility at 807 Esplanade, New Orleans.
Fair Value Measurements
:
ASC Topic 820, “
Fair Value Measurements and Disclosures
”, defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and requires certain disclosures about fair value measurements. In general, fair value of financial instruments are based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Corporation’s credit worthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time.
Derivative Instruments:
The Company’s policy is to not use derivative or hedging financial instruments for trading or speculative purposes, except certain embedded derivatives derived from certain conversion features or reset provisions attached to the convertible debentures, as described in Note 9.
Reclassification:
Certain prior year balances were reclassified to conform with current year presentation.
NOTE 2 - SEGMENT INFORMATION
In accordance with ASC 280 “
Segment Reporting”
, operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in making decisions how to allocate resources and assess performance. Our chief decision maker, as defined under the FASB’s guidance, is a combination of the Chief Executive Officer and the Chief Financial Officer.
In the quarter ended March 31, 2012, the Company formed a new subsidiary, Seven Arts Music, and acquired music assets from David Michery and purchased the stock of Big Jake Music. This is a new line of business for the Company, and therefore, now has two reportable operating segments.
The table below presents the financial information for the two reportable segments for the year ended June 30, 2012. Comparable financial information for 2011 is not presented as the Company only had one segment during that time.
|
|
Year ended
|
|
|
|
June 30, 2012
|
|
|
|
Film
|
|
|
Music
|
|
|
Total
|
|
Revenue
|
|
$
|
8,357,927
|
|
|
$
|
5,977
|
|
|
$
|
8,363,904
|
|
Cost of revenue
|
|
|
(4,856,610
|
)
|
|
|
( 39,031
|
)
|
|
|
(4,895,641
|
)
|
Gross profit/(loss)
|
|
$
|
3,501,317
|
|
|
$
|
(33,054
|
)
|
|
$
|
3,468,263
|
|
Operating expenses
|
|
|
(8,926,363
|
)
|
|
|
( 91,505
|
)
|
|
|
(9,017,867
|
)
|
Income from operations
|
|
$
|
(5,425,046
|
)
|
|
$
|
(124,559
|
)
|
|
$
|
(5,549,604
|
)
|
As of June 30, 2012, the Company had film assets of $14,612,609 and music assets of $2,923,474. As of June 30, 2011, all of the Company’s assets were related to film.
From July 1, 2012 there will be three segments reported with the commencement of the post production facility operations at 807 Esplanade.
NOTE 3 – RELATED PARTY DUE TO/DUE FROM
SAP, Inc. directly or through related various Louisiana limited liability companies have from time-to-time made non-interest bearing advances to the Company or its subsidiaries or have received advances back from the Company. The balances of these combined accounts due to the Company as of June 30, 2012 and June 30, 2011 were $1,055,632 and $2,725,974, respectively.
|
|
|
|
|
|
|
|
CONSOLIDATED
|
|
As at June 30, 2012
|
|
SAE INC
|
|
|
SAFE
|
|
|
BALANCE
|
|
|
|
|
|
|
|
|
|
|
|
SAP Inc
|
|
$
|
1,801,098
|
|
|
$
|
(20,850
|
)
|
|
$
|
1,780,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SAP LOU
|
|
|
336,290
|
|
|
|
-
|
|
|
|
336,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Peter Hoffman
|
|
|
(1,028,389
|
)
|
|
|
(18,961
|
)
|
|
|
(1,047,350
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SAFE (UK)
|
|
|
-
|
|
|
|
(13,556
|
)
|
|
|
(13,556
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,108,999
|
|
|
$
|
(53,367
|
)
|
|
$
|
1,055,632
|
|
SAP, Inc. has pledged an interest in its shares of the Company’s stock to secure certain indebtedness for which SAP, Inc. and the Company are jointly liable such as the Apollo and Armadillo debts. The stock of SAP, Inc. (previously owned by Peter Hoffman) was transferred to the listing predecessor of SAE on September 1, 2011.
SAP Inc. and Louisiana Companies
:
The Company’s Chief Executive Officer, Peter Hoffman, controls several companies, including (prior to September 10, 2011) Seven Arts Pictures, Inc. (“SAP, Inc.”) that are not part of the Company but from which it obtains or transfers distribution rights or other assets related to the business and which control production of the motion pictures. The agreements with Mr. Hoffman, and the companies controlled by him, provide that all revenues related to the Company’s business payable to Mr. Hoffman or any of these related party companies is due to the Company, except Mr. Hoffman’s salary, bonus and stock ownership. None of these affiliates are variable interest or special purpose entities.
Pursuant to a related party agreement, SAP, Inc. holds ownership of limited liability corporations in the United States, with all distribution rights and profits thereof being due to SAFE, Ltd. In addition, they have also provided other services for Seven Arts Pictures Plc. and SAFE, Ltd. and SAE, Inc. at no fee other than Mr. Hoffman’s salary and the direct third party costs of the Los Angeles office, all of which are reflected in the financial statements of SAFE, Ltd. These other services include any reasonable requests of the management of the Company including accounting services, audits of distribution statements, collection of accounts receivable, supervision of production of motion pictures and similar day-to-day aspects of the Company’s business. Effective January 1, 2012 no further such transactions are intended.
The Company has made and received advances, and paid expenses on each other’s behalf, from and to SAP Inc. and various Louisiana limited liability companies referred to above, where the advances from and to these related parties do not bear interest. The balances of these combined accounts were $1,055,633 and $2,725,974 as of June 30, 2012 and 2011, respectively.
807 Esplanade Guarantee:
Seven Arts Pictures Louisiana LLC, (“SAPLA”) a related party of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of June 30, 2012. The Company has now assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 due to Advantage Capital (contingent on receipt of tax credit revenues) due to an agreement with the now mortgagor Palm Finance.
A construction loan of $1,850,000 previously guaranteed by the Company has now been assumed by the Company for 807 Esplanade.
807 Esplanade Advances:
On February 28, 2012, the Company took out a convertible loan of $200,000 from Rowett Capital Ltd. These have been loaned to 807 Esplanade to cover outstanding interest payments due on the construction loan on 807 Esplanade previously guaranteed by the Company (see below). Three additional convertible loans were taken out totalling $600,000 and then loaned onto SAPLA to pay down the construction loan on the property 807 Esplanade, as to not further delay the construction and opening of the facility, for which the Company will have a 30 year lease.
Loan Arrangements:
In connection with the loan of $500,000 with JMJ Financial entered into on June 27, 2012, and a new loan entered into subsequent to year-end with Tonaquint Inc. of $435,000, the Company sold to Mr. Hoffman, at market price, who in turn will pledge 8,000,000 shares to JMJ and have pledged 7,000,000 shares to Tonaquint of our common stock, respectively, in exchange for a portion of the Company’s existing indebtedness to Mr. Hoffman. Mr. Hoffman has agreed to return these shares to the Company if not utilized by the pledges.
NOTE 4 – FEE INCOME RECEIVABLE FROM RELATED PARTY
Under the terms of the related party agreement between SAPLA and SAE Inc. proceeds received from the disposition of the tax credits provided are due to SAE to reduce the notes payable to Palm Finance and as fees for services provided by the Company . SAPLA is due to receive approximately $9,447,544 from disposition of Louisiana and Federal historic rehabilitation and film infrastructure tax credits for the restoration and the establishment of a post-production facility at 807 Esplanade.
SAPLA will pay the proceeds from disposition of such tax credits to SAE Inc. as fee income. The Company determined the receipt of such proceeds qualifies as “fees earned” for the services it provided to complete the project.
The Company has provided a reserve of $1,906,646 against this receipt to allow for cost of disposing the credits and a further reserve against potential disallowance of any expenditures by Louisiana or Federal taxing authorities, which is not anticipated by Management.
SAPLA has filed for historical rehabilitation tax credits available from the United States (26%) and Louisiana (25%) on approximately $9,500,000 of historical rehabilitation expenses paid in connection with the renovation of the building and property at 807 Esplanade Avenue in New Orleans, Louisiana (the “Property”) and reflected in a compilation of expenses by an independent accounting firm. SAPLA has filed the Part I application for historic rehabilitation credits and has received the Part II and Part III approvals from the United States Department of Parks with respect to the Property :
·
|
SAPLA will allocate the Federal historic rehabilitation credits to investors in its lessee, 807 Esplanade Ave. MT LLC (“MT”), and receive cash or reduction in indebtedness as a result of such allocation.
|
·
|
SAPLA will assign the Louisiana historic rehabilitation for cash.
|
SAPLA has also filed for Louisiana film infrastructure tax credits (40%) on all of its investment of approximately $11,500,000 in connection with the Property to date, as reflected in an audit report of an independent accounting firm (which also includes audits of all rehabilitation expenses). SAPLA has approval from Louisiana that the Property is a certified state film infrastructure project and SAFELA, as lessee of MT, is now operating a production and post - production facility at the Property.
To date Louisiana has certified approximately $6,500,000 of the $11,500,000 film infrastructure expenditure filed for , the tax credits accruing on which SAPLA will assign for cash, with the remaining expenses remaining under consideration by the Louisiana Department of Economic Development (“LED”). SAPLA has received no objections to any of its film rehabilitation expenses from LED as reflected in the audit report submitted to LEDF on July 2, 2012. Under a published Opinion of the Attorney General of Louisiana, the Louisiana tax credits vest upon certification as a film infrastructure project which occurred in 2008. Revenue is not recognized until the required audit or compilation is complete and available to be submitted to the appropriate agency.
The reserve established by the Company against the revenue to be received from SAPLA from disposition of the tax credits reflects potential discounts on the assignment of credits for cash and any potential reduction in the amount of expenses that may be
disallowed by objection
of any Federal or Louisiana agency, even though the Company has at present no reason to believe there will be any such reductions.
NOTE 5 – FILM COSTS
Film costs as of June 30, 2012 and June 30, 2011 are as follows:
|
|
June 30,
2012
|
|
|
June 30,
2011
|
|
Film Costs, beginning of period
|
|
$
|
23,133,559
|
|
|
$
|
23,808,869
|
|
Additions to film costs during the period
|
|
|
1,934,873
|
|
|
|
2,168,424
|
|
Total film costs
|
|
|
25,068,432
|
|
|
|
25,977,293
|
|
Less: Amortization and impairment for the period
|
|
|
(3,996,576)
|
|
|
|
(2,843,734)
|
|
Less: One time revaluation due to asset transfer
|
|
|
(6,459,247)
|
|
|
|
-
|
|
Total film costs, net of accumulated amortization
|
|
$
|
14,612,609
|
|
|
$
|
23,133,559
|
|
Amortization of film costs was $3,996,576 and $2,843,734 for the year ended June 30, 2012 and 2011. The Company reviews capitalized film costs for impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable or at least once per year. Determination of recoverability is based on an estimate of future cash flows resulting from the use of the asset, and its eventual disposition. Measurement of an impairment loss for the assets is based on the fair value of the asset as estimated using a discounted cash flow model. The Company had a one time revaluation due to asset transfer of $6,459,247 related to the one time revaluation .
All Exploitation Costs (comprising of direct costs, including marketing, advertising, publicity, promotion, and other distribution expenses) incurred in connection with the distribution of a film) are expensed as incurred in accordance with ASC 720-926-25-3.
No participations have been recorded as the Company does not believe anything will be due in the next 12 months.
NOTE 6 – MUSIC ASSETS
Music assets as of June 30, 2012 and June 30, 2011 are as follows:
|
|
June 30,
2012
|
|
|
June 30,
2011
|
|
Music assets, beginning of period
|
|
$
|
-
|
|
|
$
|
-
|
|
Additions to music assets during the period
|
|
|
2,923,474
|
|
|
|
-
|
|
Total music assets
|
|
|
2,923,474
|
|
|
|
-
|
|
Less: Accumulated amortization
|
|
|
-
|
|
|
|
-
|
|
Total music assets, net of accumulated amortization
|
|
$
|
2,923,474
|
|
|
$
|
-
|
|
The initial material assets that were acquired comprise 52 completed sound recordings including two completed albums with “DMX”, up to two additional albums from “DMX” and up to five albums from “Bone Thugs-N-Harmony”.
The music assets were recorded at the value of the preferred stock issued, and capitalized costs incurred in the production of the current DMX album and related videos.
There were two separate transactions in which SAE acquired the “music assets”. One was an Asset Purchase Agreement with David Michery, which was accounted for as an asset purchase. In this transaction SAE acquired the music assets comprised of masters and other sound recordings. The other was the BJM acquisition, in which SAE acquired the stock of BJM, which was accounted for as a business combination.
The BJM transaction qualified as an acquisition of a business, as defined in ASC 805-10-55-2, as the Company, the acquirer, gained control of BJM by issuing Series B Preferred Stock as consideration. BJM falls under the definition of a business, as set forth in ASC 805-10-55-4 through 7, as although BJM was not operational, they had inputs, in the form of intangible assets, including access to artists and customers and distribution channels and were pursuing a plan to produce outputs (the recordings and CDs or digital downloads). .
At the time of acquisition the only assets were the intangibles, and certain media credits, which could not be precisely valued. BJM’s common shares were not publically traded, and therefore, were also difficult to value. In accordance with ASC ASC 505-50-30-6 which gives guidance on how to measure the equity issued in a
non-monetary exchange, a
s the value of the Company’s Series B Preferred Stock was determined as the most readily determinable, the consideration was calculated as the fair value of the Series B Preferred Stock. Per the guidelines for acquisition accounting, as the only asset was the intangible assets we have categorized as “music
assets”, all the consideration was allocated to the fair value of the music assets.
Due to the decline in the common stock price, the Company reviewed the redemption value of the Series B Preferred Stock to common and, as agreed by the Board of Directors, revalued the Series B Preferred Stock at the 10 day volume weighted closing bid price of the Company’s common stock on September 30, 2012 ($0.29/share), as if all shares of Series B Preferred Stock issued and not in escrow were converted in common stock at the conversion price of $1.10 per share. No earnout provision has been made for any shares of Preferred Stock not now issued, as management does not believe the conditions for release of such shares will be met.
The Company reviews capitalized music assets for impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable or at least once per year. Determination of recoverability is based on an estimate of future cash flows resulting from the use of the asset, and its eventual disposition. Measurement of an impairment loss for the assets is based on the fair value of the asset as estimated using a discounted cash flow model. As of June 30, 2012, no impairment has been booked.
NOTE 7 – LEASEHOLD IMPROVEMENTS
On June 30, 2012, the Company acquired SAFELA, which was previously a related party company. SAFELA owns, in its capacity, a 30 year lease on 807 Esplanade, New Orleans, Louisiana, which was constructed as a production and post-production facility for the Company’s use. Additionally, SAFELA owns the capitalized leasehold improvements in 807 Esplanade and the related debt which financed the construction. Through this acquisition, the Company has capitalized the leasehold improvements and assumed the debt related. As the leasehold improvements and the debt are booked at the same amounts, no net assets were transferred into the Company and no additional consideration has been paid.
The post production facility commenced operations on July 1, 2012. The leasehold improvements will be amortized over the useful life of the lease.
NOTE 8 – INCOME TAXES
The Company has adopted ASC 740-10, “
Income Taxes
”, which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable (deferred tax liability) or benefit (deferred tax asset). Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
During the year ended June 30, 2012 the Company had a net loss of $8,271,186, increasing the deferred tax asset approximately $2,812,203 at the statutory tax rate of 34%. Deferred tax assets at June 30, 2012 consisted of the following:
Deferred tax asset related to:
|
|
June 30,
|
|
|
|
2012
|
|
Prior Year
|
|
$
|
0
|
|
Tax Benefit (Expense) for Current Period
|
|
|
2,812,203
|
|
Deferred Tax Asset
|
|
$
|
2,812,203
|
|
Less: Valuation Allowance
|
|
|
(2,812,203)
|
|
Net Deferred Tax Asset
|
|
$
|
-
|
|
The net deferred tax asset generated by the loss carry forward has been fully reserved and will expire in 2019 through 2032. The realization of deferred tax benefits is contingent upon future earnings and is fully reserved at June 30, 2012.
NOTE 9 – CONVERTIBLE NOTES PAYABLE
New Notes
:
The following table presents convertible notes payable outstanding at June 30, 2012. Each of these notes is convertible into shares of the company’s common stock at the indicated fixed conversion rate or various variable rates.
|
|
|
|
|
Original agreed
|
|
|
|
|
|
|
|
|
|
|
|
Conversion rate
|
|
Start
|
|
Finish
|
|
Variable Terms
|
Convertibles
|
|
|
|
|
|
|
|
|
|
|
|
Hanover Holding
|
|
$
|
160,479
|
|
|
$
|
0.10
|
|
19/10/2011
|
|
18/05/2012
|
|
Price will reset if not converted within 8 months
|
Hanover Holding
|
|
$
|
65,821
|
|
|
$
|
0.10
|
|
16/11/2011
|
|
16/02/2012
|
|
Lower of fixed and variable conversion price
|
Beauvoir Capital Ltd
|
|
$
|
110,899
|
|
|
$
|
0.20
|
|
22/11/2011
|
|
31/03/2012
|
|
|
FireRock
|
|
$
|
28,784
|
|
|
$
|
0.25
|
|
12/12/2011
|
|
12/06/2012
|
|
Lower of fixed and variable conversion price
|
Aegis – Tripod
|
|
$
|
35,504
|
|
|
$
|
0.27
|
|
15/12/2011
|
|
30/06/2012
|
|
Price will reset if not converted within 8 months
|
Aegis – CMS
|
|
$
|
35,503
|
|
|
$
|
0.27
|
|
15/12/2011
|
|
30/06/2012
|
|
Price will reset if not converted within 8 months
|
Aegis - Rachel
|
|
$
|
35,503
|
|
|
$
|
0.27
|
|
15/12/2011
|
|
30/06/2012
|
|
Price will reset if not converted within 8 months
|
Runway
|
|
$
|
200,682
|
|
|
$
|
0.20
|
|
11/01/2012
|
|
30/09/2012
|
|
Lower of fixed and variable conversion price
|
Tripod
|
|
$
|
52,729
|
|
|
$
|
0.24
|
|
16/01/2012
|
|
30/06/2012
|
|
Lower of fixed and variable conversion price
|
Isaac Loan
|
|
$
|
263,315
|
|
|
$
|
0.03
|
|
20/01/2012
|
|
30/06/2012
|
|
Lower of fixed and variable conversion price
|
Sendero
|
|
$
|
262,986
|
|
|
$
|
0.20
|
|
24/01/2012
|
|
30/09/2012
|
|
Lower of fixed and variable conversion price
|
Tripod - $150k
|
|
$
|
125,918
|
|
|
$
|
0.24
|
|
01/02/2012
|
|
01/02/2013
|
|
Lower of fixed and variable conversion price
|
Briskin $100k
|
|
$
|
104,866
|
|
|
$
|
0.23
|
|
03/02/2012
|
|
03/02/2013
|
|
One time conversion price reset
|
Hanover
|
|
$
|
420,053
|
|
|
$
|
0.10
|
|
23/02/2012
|
|
23/08/2012
|
|
Lower of fixed and variable conversion price
|
Briskin - $50k
|
|
$
|
52,500
|
|
|
$
|
0.09
|
|
04/04/2012
|
|
10/10/2012
|
|
One time conversion price reset
|
Briskin - $40k
|
|
$
|
41,667
|
|
|
$
|
0.09
|
|
13/04/2012
|
|
22/10/2012
|
|
One time conversion price reset
|
Briskin - $60k
|
|
$
|
62,500
|
|
|
$
|
0.09
|
|
17/04/2012
|
|
22/10/2012
|
|
One time conversion price reset
|
Briskin - $45k
|
|
$
|
46,350
|
|
|
$
|
0.07
|
|
14/05/2012
|
|
22/10/2012
|
|
One time conversion price reset
|
Firerock - $62,500
|
|
$
|
62,654
|
|
|
|
|
|
21/06/2012
|
|
21/12/2012
|
|
Lower of fixed and variable conversion price
|
Agua Alta (Cold Fusion)
|
|
$
|
100,163
|
|
|
|
****
|
|
25/06/2012
|
|
25/06/2013
|
|
35% discount from previous day's closing price
|
Beaufort
|
|
$
|
50,066
|
|
|
|
****
|
|
26/06/2012
|
|
26/06/2013
|
|
35% discount from previous day's closing price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,318,942
|
|
|
|
|
|
|
|
|
|
|
807 Esplanade Convertibles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beaufort - $100k (807 Esplanade)
|
|
$
|
102,794
|
|
|
|
****
|
|
06/04/2012
|
|
05/04/2013
|
|
35% discount from previous day's closing price
|
Beaufort - $250k (807 Esplanade)
|
|
$
|
256,411
|
|
|
|
****
|
|
13/04/2012
|
|
12/04/2013
|
|
35% discount from previous day's closing price
|
Old Capital - $250k (807 Esplanade)
|
|
$
|
252,466
|
|
|
|
****
|
|
31/05/2012
|
|
30/05/2013
|
|
35% discount from previous day's closing price
|
|
|
$
|
611,671
|
|
|
|
|
|
|
|
|
|
|
The Company has evaluated these convertible notes for embedded derivative features and has determined that no derivative liability exists.
Convertible debts are all convertible to common stock on maturity at the option of the lender. They all bear interest at varying rates and convert at different times and at fixed or variable conversion prices according to the contract.
NOTE 10 – LOANS PAYABLE
The Company has the following indebtedness as of June 30, 2012:
Lender
|
|
|
|
|
|
|
|
|
|
|
Film and Production Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Palm Finance *
|
|
|
|
|
|
$
|
4,324,431
|
|
|
18
|
%
|
Forebearance agreement
|
Palm Finance
|
|
|
|
|
|
|
82,354
|
|
|
18
|
%
|
Forebearance agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Palm Finance *
|
|
|
|
|
|
|
1,538,218
|
|
|
18
|
%
|
Forebearance agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
120db Film Finance LLC
|
|
|
|
|
|
|
4,425
|
|
|
Non stated
|
|
Due on demand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cold Fusion Media Group LLC
|
|
|
|
|
|
|
175,000
|
|
|
10
|
%
|
Due on demand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Film and Production Loans
|
|
|
|
|
|
$
|
6,124,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other loans
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
Trafalgar Capital (in liquidation)
|
|
|
|
|
|
$
|
531,986
|
|
|
9
|
%
|
Due on demand
|
TCA loan
|
|
31/03/2011
|
|
30/09/2011
|
|
|
62,149
|
|
|
10
|
%
|
Due on demand
|
GHP Note
|
|
|
|
|
|
|
137,573
|
|
|
|
|
|
JMJ Financial (J Keener)
|
|
29/06/2012
|
|
27/10/2012
|
|
|
500,137
|
|
|
10
|
%
|
|
|
|
|
|
|
|
$
|
1,231,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hanover Holding
|
|
19/10/2011
|
|
18/05/2012
|
|
$
|
160,479
|
|
|
10
|
%
|
Due on demand
|
Hanover Holding
|
|
16/11/2011
|
|
16/02/2012
|
|
|
65,821
|
|
|
12
|
%
|
Paying in installments
|
Beauvoir Capital Ltd
|
|
22/11/2011
|
|
31/03/2012
|
|
|
110,899
|
|
|
18
|
%
|
Due on demand
|
FireRocks-East Side Holdings
|
|
12/12/2011
|
|
12/06/2012
|
|
|
28,784
|
|
|
12
|
%
|
Due on demand
|
Aegis – Tripod
|
|
15/12/2011
|
|
30/06/2012
|
|
|
35,504
|
|
|
12
|
%
|
Due on demand
|
Aegis – CMS
|
|
15/12/2011
|
|
30/06/2012
|
|
|
35,503
|
|
|
12
|
%
|
Due on demand
|
Aegis – Rachel
|
|
15/12/2011
|
|
30/06/2012
|
|
|
35,503
|
|
|
12
|
%
|
Due on demand
|
Runway
|
|
11/01/2012
|
|
30/09/2012
|
|
|
200,682
|
|
|
12
|
%
|
Due on demand
|
Tripod
|
|
16/01/2012
|
|
30/06/2012
|
|
|
52,729
|
|
|
12
|
%
|
Due on demand
|
Isaac Loan
|
|
20/01/2012
|
|
30/06/2012
|
|
|
263,315
|
|
|
12
|
%
|
Due on demand
|
Sendero
|
|
24/01/2012
|
|
30/09/2012
|
|
|
262,986
|
|
|
12
|
%
|
|
Tripod - $150k
|
|
01/02/2012
|
|
01/02/2013
|
|
|
125,918
|
|
|
12
|
%
|
|
Michael Briskin
|
|
03/02/2012
|
|
03/02/2013
|
|
|
104,866
|
|
|
12
|
%
|
|
Hanover
|
|
23/02/2012
|
|
23/08/2012
|
|
|
420,053
|
|
|
10
|
%
|
Paying in installments
|
Briskin - $50k
|
|
04/04/2012
|
|
10/10/2012
|
|
|
52,500
|
|
|
10
|
%
|
|
Briskin - $40k
|
|
13/04/2012
|
|
22/10/2012
|
|
|
41,667
|
|
|
10
|
%
|
|
Briskin - $60k
|
|
17/04/2012
|
|
22/10/2012
|
|
|
62,500
|
|
|
10
|
%
|
|
Briskin - $45k
|
|
14/05/2012
|
|
22/10/2012
|
|
|
46,350
|
|
|
10
|
%
|
|
Firerock - $62,500
|
|
21/06/2012
|
|
21/12/2012
|
|
|
62,654
|
|
|
10
|
%
|
|
Agua Alta (Cold Fusion)
|
|
25/06/2012
|
|
25/06/2013
|
|
|
100,163
|
|
|
12
|
%
|
|
Beaufort
|
|
26/06/2012
|
|
26/06/2013
|
|
|
50,066
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,318,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807 Esplanade
|
|
|
|
|
|
|
|
|
|
|
|
|
Beaufort - $100k (807 Esplanade)
|
|
06/04/2012
|
|
05/04/2013
|
|
$
|
102,794
|
|
|
12
|
%
|
|
Beaufort - $250k (807 Esplanade)
|
|
13/04/2012
|
|
12/04/2013
|
|
|
256,411
|
|
|
12
|
%
|
|
Old Capital - $250k (807 Esplanade)
|
|
31/05/2012
|
|
30/05/2013
|
|
|
252,466
|
|
|
12
|
%
|
|
Palm Finance - mortgage and construction loan
|
|
|
|
|
|
|
3,001,271
|
|
|
15
|
%
|
Forebearance agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SAFELA loans outstanding
|
|
|
|
|
|
$
|
3,612,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Loans
|
|
|
|
|
|
$
|
7,163,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LOANS
|
|
|
|
|
|
$
|
13,288,159
|
|
|
|
|
|
The loan amounts at June 30, 2012 and 2011 include accrued interest of $2,939,546 and $2,233,944, respectively.
*The Company does not agree with $957,696 of interest charged by Palm on these two film loans and believes the dispute will be resolved once the loans are repaid.
** In connection with this loan of $500,000 with JMJ Financial, and a new loan entered into with Tonaquint Inc. of $435,000, the Company issued to Mr. Hoffman, the Company’s CEO, who in turn will pledge 8,000,000 shares to JMJ and has pledged 7,000,000 shares of common stock to Tonaquint, in exchange for a portion of our existing indebtedness to Mr. Hoffman. Mr. Hoffman has agreed to return these shares to the Company if not levied on by the pledges.
The Company converted $2,963,028 of the film and production loans into 85,562 shares of common stock during the three months ended September 30, 2011, $906,000 of film and production loans for, 49,863 shares of common stock in the 2
nd
quarter ended December 31, 2011 and $943,580 of film and production loans for 96,424 shares of common stock in the 3 months to March 31, 2012 and $2,629,152 of film and other loans for 602,097 shares of common stock in the 3 months to June 30, 2012.
Palm Agreement
The Company entered into two senior financing loan and security agreements with Palm to finance the production costs of The Pool Boys, Autopsy and Nine Miles Down dated May 7, 2007 and December 17, 2007. These loans are secured by the revenues to be collected from these motion pictures. The revenues so far collected have been insufficient to repay the majority of these loans, primarily as result of management’s decision to delay the release of these films.
In July, 2011 we entered into an amended financing agreement with Palm in to refinance the existing indebtedness secured by our production and post-production facility in New Orleans, Louisiana under which Palm has acquired the existing credit facility of $3,700,000 plus accrued interest of our affiliate SAPLA for $1,000,000 of this amount plus a continent sum of $750,000 (contingent on receipt of the tax credit revenues) and advanced an additional $1,800,000 to complete renovation and construction of this facility. Palm’s advance and interest at the rate of 15% per annum are due and payable within five years and are secured by the property at 807 Esplanade Avenue in New Orleans and Louisiana film infrastructure and historical rehabilitation credits, as well as Federal historical rehabilitation credits associated with the Property. Under this arrangement the group guaranteed the debt on the post production facility and Palm forgave a total of $4,458,624 of principal and interest on the two production loans as well as reduced the liability on the New Orleans production facility by $1,950,000 in exchange for the group guaranteeing the production facility debt. Palm’s advance and interest at the rate of 15% per annum are due and payable within five years and are secured by the property at 807 Esplanade Avenue in New Orleans and Louisiana film infrastructure and historical rehabilitation credits, as well as Federal historical rehabilitation credits associated with the Property and cross guaranteed the Company, its affiliates and CEO, Peter Hoffman.
In June, 2012 as detail in Note 7 the Esplanade debt was assumed by SAFELA in exchange for a 30 year lease on the facility. SAFELA was in turn acquired by the Company. At June 30, 2012 debt and accrued interest under the amended agreement total $8,946.000.
Trafalgar
SAP Plc. Borrowed £1,000,000 ($1,651,000 ) convertible debenture from Trafalgar Capital Special Investment Fund (“Trafalgar”) that came due on June 30, 2009.We were unable to repay the debenture and as a result, we defaulted on a payment of £1,000,000 plus interest to Trafalgar Capital Special Investment Fund in June 2009.
On September 2, 2009 the Group repaid Trafalgar $1,000,000 as a partial payment against this loan, with the remaining balance subject to repayment in cash or convertible to the shares of common stock
of the Group at the conversion terms as agreed between Trafalgar and the Group. On June 22, 2010 an amended agreement was entered into with Trafalgar for an extension of the due date of the convertible debentures to December 31, 2010, and the Group agreed to issue 971 shares of common stock
to settle a portion of the debt. Trafalgar agreed to reduce the loan amount from the proceeds it received from selling the shares of common stock.
The transaction was consummated subsequent to the date of the financial statements and all 971 had been sold by December 31, 2010. Subsequent to June 30, 2010, a further amended agreement was entered into with Trafalgar for an extension of the due date of the convertible debentures to March 31, 2011, and the Group agreed to issue 1214 shares of common stock
to settle a portion of the debt. Trafalgar agreed to reduce the loan amount from the proceeds it received from selling the 1,214 shares of common stock
.
The current balance outstanding on the loan after sale of these shares is approximately $530,000.
NOTE 11 – EQUITY TRANSACTIONS
First Quarter Ended September 30, 2011:
On August 31, 2011, NASDAQ approved the substitution of one share of SAE, Inc. stock for the Company's NASDAQ listing, effective at the opening of trading on September 1, 2011. On that date, each of the Company's ordinary shares were exchanged for one share of common stock of SAE, and commenced trading on NASDAQ as the successor to the Company's NASDAQ listing. This transaction was approved by the Company’s shareholders at the Company’s Extraordinary General Meeting on June 11, 2010.
The Company is authorized to issue 35,992,964 common shares at a par value of $0.01 per share. These shares have full voting rights. At September 30, 2011 and June 30, 2011, there were 159,278 and 37,759 common shares outstanding. The Company’s predecessor, PLC, had a 1:5 reverse stock split on May 9, 2011. The shareholders agreed to increase the authorized shares to 250,000,000 from 50,000,000 at the Company’s shareholder meeting in February 2012 . The shareholders also approved a 1:10 reverse split at this AGM. The Board of Directors approved a 1:70 reverse split on August 31, 2012 but to do so had to reduce the authorised equity back down to 35,992,964.
During the three months ending September 30, 2011, Company issued 92,805 shares in satisfaction of $3,188,028 of outstanding loans payable and accrued interest, consisting of $225,000 of convertible notes payable and $2,963,028 of film and production loans. The conversions were done at contractual share prices ranging from $.20 to $2.00 per share (pre-reverse split, equal to $14.00 to $140.00 post-split).
In July 2011, the Company also issued 143 shares for investor relations services valued at approximately $10,000.
The Company did not assume the deferred stock of the listing predecessor which was outstanding at June 30, 2011. Deferred stock is subordinated to all other classes of stock.
As of September 30, 2011, $1,986,722 of stock was fully paid but still to be issued, consisting of $1,251,250 of Series A preferred stock and $735,472 of debt that was being converted to equity. There were 159,278 shares were outstanding as of September 30, 2011.
Second Quarter Ended December 31, 2011:
Between October 1, 2011 and December 31, 2011 the Company issued 163,868 shares. The total number of shares outstanding on December 31, 2011 was 323,146.
|
66,272
|
|
common shares were issued in satisfaction of the $612,336 of convertible debt shares at an average conversion price of $9.10/share .
|
|
40,734
|
|
common shares were issued on the conversion of the Agua Alta, Sendero and Isaac convertible notes totalling $427,706 at an average conversion price of $10.50/ share.
|
|
49,863
|
|
common shares were issued in satisfaction of $906,000 of corporate loans at an average conversion price of $18.20/share.
|
|
5,714
|
|
common shares were issued as restricted stock for cash, $250,000 to Fletcher and $150,000 to Goldstrand at $70.00/share
|
|
1,071
|
|
common restricted shares were issued for investor relations services at $25.20/share
|
|
214
|
|
common restricted shares were issued to a director in lieu of compensation at $35.00/share
|
|
163,868
|
|
|
Third Quarter Ended March 31, 2012:
Between January 1, 2012 and March 31, 2012, the Company issued 276,411 shares at an average price of $13.30 per share. The total number of shares outstanding on March 31, 2012 was 599,557.
|
96,425
|
|
common shares were issued in satisfaction of the $943,580 of newly converted film debt at an average conversion price of approximately $9.80/share .
|
|
65,237
|
|
common shares were issued in satisfaction of $929,596 of overhead at an average conversion price of $14.00/share
|
|
49,889
|
|
common shares were issued on the conversion of old notes including the final conversion of the Runway convertible notes, total debt of $516,568 was converted at an average conversion price of $10.50/ share.
|
|
43,928
|
|
common shares were issued in satisfaction of $698,736 of film loans previously converted at an average conversion price of $16.10/share.
|
|
17,143
|
|
common shares were issued as restricted stock for cash, to Blue Rider at $0.50/share
|
|
3,789
|
|
common restricted shares were issued for consulting services provided under the S-8 authority at $19.60/share
|
|
276,411
|
|
|
Fourth Quarter Ended June 30, 2012:
Between April 1, 2012 and June 30, 2012, the Company issued 1,140,343 shares at an average price of $4.81 per share. The total number of shares outstanding on June 30, 2012 was 1,739,900. (See Subsequent Events Note 16 for stock issuances subsequent to June 30, 2012).
|
111,143
|
|
common shares were issued in part payment of the Palm debt to the value of $430,000 at an average conversion price of $3.87/share .
|
|
174,240
|
|
common shares were issued in satisfaction of the Blue Rider debt of $980,000 at an average conversion price of $5.62/share
|
|
160,556
|
|
common shares were issued in satisfaction of the Cold Fusion debt of $725,000 was converted at an average conversion price of $4.52/ share.
|
|
40,118
|
|
common shares were issued against the Pool Boys tax credit loan of $100,000 at an average conversion price of $2.49/share.
|
|
16,071
|
|
common shares were issued for cash, for the music company at $6.22/share
|
|
69,908
|
|
common shares were issued for consulting services totalling $513,321 provided under the S-8 authority at
$7.34/share
|
|
156,158
|
|
common shares were issued as general loans totalling $494,152 at $3.16/share
|
|
357,143
|
|
common shares were issued to Peter Hoffman in satisfaction of a debt of $877,824 at $2.46/share
|
|
55,006
|
|
common shares were issued to cover 807 Esplanade construction fees totalling $200,000 at $3.64/share
|
|
1,140,343
|
|
|
The Board has approved the issuance of 25 million pre split shares to Mr. Hoffman at the market value when issued which will be adjusted from time to time to reflect changes in the market value of the shares issued. All shares will be returned to the Company on repayment of the indebtedness, if not sold by the creditor to satisfy the indebtedness. The Company's previous filing on Form 8-K identified an estimated value at the time of issue as the Board was considering the matter. Based on the decision of the Board, the shares issued to Mr. Hoffman will be and have been adjusted to the fair market value on the date of issuance.
Warrants and Options:
●
|
During the twelve months ended June 30, 2012, the Company issued 1429 options to the seven members of the board of directors. These options have a five year term and a strike price equal to the closing price of the Company’s stock at the date of issue. Each director was issued 5714 options with a strike price of $30.80 on October 14, 2011 and 714 options with a strike price of $27.30 on December 6, 2011. Half of the options vested on December 31, 2011 and the remaining half will vest on December 31, 2012.
|
●
|
During the quarter ended June 30, 2012, the Company issued 28,571 options to David Michery in conjunction with his employment agreement with the Company. These options have a strike price of $12.60 and vest and shall be exercisable in equal monthly installments over the term of his employment agreement, which is February 22, 2012 through December 31, 2016.
|
●
|
During the quarter ended June 30, 2012, the Company has agreed to issue 714 options per year to Jake Shapiro in conjunction with his employment agreement with the Company. These options have a strike price equal to the closing price of the Company’s stock at the date of issue, with the exception of the first year, which the strike price was set at $55.30 per share. The Company measures compensation expense related to stock options with the Black Scholes option pricing model, and recognizes expense over the vesting period.
|
●
|
On June 29, 2012, 119,048 warrants were issued to JMJ Financial. These options have a strike price of $2.10
|
●
|
In January 2012, the Company filed a registration statement on Form S-8 in connection with the registration under the Securities Act of 1933, as amended, of 71,429 shares of the Company’s common stock under the Company’s 2012 Stock Incentive Plan.
|
●
|
In July, 2012, the Company filed a registration statement on Form S-8 in connection with the registration under the Securities Act of 1933, as amended, of a further 214,286 shares of the Company’s common stock under the Company’s 2012 Stock Incentive Plan
|
Convertible Redeemable Preferred Stock
●
|
125,125 shares of Series A Cumulative Convertible $10.00 Preferred Stock with a dividend rate of 8% (payable quarterly) were issued in November 2011. The conversion price into common stock of the Company is $10.50/share.
|
●
|
180,000 Series B convertible preferred stock, $100.00 par value have been issued to two shareholders although 120,000 of such shares are held in escrow subject to earnout. The shares were issued to acquire music assets for the Company. These shares in escrow are shown on the balance sheet as a reduction in equity. The per-share conversion price for the Series B Preferred Stock is $1.10.
Due to the decline in the common stock price, the Company reviewed the redemption value of the Series B Preferred Stock to common and, as agreed by the Board of Directors, revalued the Series B Preferred Stock at the 10 day volume weighted closing bid price of the Company’s common stock on September 30, 2012 ($0.29/share), as if all shares of Series B Preferred Stock issued and not in escrow were converted in common stock at the conversion price of $1.10 per share. No earnout provision has been made for any shares of Preferred Stock not now issued, as management does not believe the conditions for release of such shares will be met.
|
NOTE 12 – EARNINGS PER SHARE
Basic and diluted earnings per share (“EPS”) are based on weighted-average common shares and generally exclude shares that would have an anti-dilutive effect. In accordance with ASC 260-10-45-19, the Company did not consider any potential common shares in the computation of diluted EPS as of June 30, 2012, due to the loss from continuing operations, as including them would have an anti-dilutive effect on EPS.
NOTE 13 – COMMITMENTS AND CONTINGENCIES
Creditors Liquidation of SAP Plc.
The Company’s listing predecessor Seven Arts Pictures Plc. (‘PLC’) was placed by the English Companies Court into compulsory liquidation on November 8, 2011. The Company’s CEO, Mr. Peter Hoffman, as a director of PLC had sought an administration order but this request was denied by the Courts as a result of inter alia the opposition of Parallel Pictures LLC (‘Parallel’). PLC’s principal creditors have appointed a liquidator for the orderly winding up of its remaining assets not transferred to the Company pursuant to the Asset Transfer Agreement, effective January 27, 2011.
Based on discussions with the liquidator, our management believes this liquidation proceeding will have no material effect on the cost, business or market value of common stock.
Further Share Issue to SAE Inc.
On June 11, 2010, Seven Arts Entertainment, Inc. (“SAE”), a Nevada Corporation, was formed and became a 100% owned subsidiary of Seven Arts Pictures Plc. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, as amended on January 27, 2011 and again on August 31, 2011, to transfer all of the assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 2,000,000 shares of SAE were issued to PLC in order to satisfy any remaining obligations. SAE Inc. may issue more shares of its common stock to resolve any claim made on the liquidation of PLC. The 2,000,000 pre-split shares were originally booked on January 27, 2012 at the market price on the day the SEC approved the transaction i.e. $3.94/share. Management now believe the shares should be booked at the August 31, 2012 market price of $0.66/share which is the date from which the shares in SAE were tradeable.
807 Esplanade Guarantee
Seven Arts Pictures Louisiana LLC, a related party and/or an affiliate of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana (“807 Esplanade”) for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of June 30, 2012. The Company has now assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 due to Advantage Capital (contingent on receipt of the tax credit revenues) due to an agreement with the now mortgagor Palm Finance. A construction loan of $1,850,000 previously guaranteed by the Company has now been assumed by the Company. The Company has a 30 year lease on the property to operate a production and post-production facility.
Armadillo
The Company has guaranteed a $1,000,000 note plus interest due to Armadillo by the Employee Benefit Trust of the Company’s listing predecessor resulting from the purchase of Seven Arts preferred stock from Armadillo.
Fireworks Litigation
SAFE prevailed in a motion for summary adjudication in the Supreme Court of Ontario, Canada on February 10, 2011 in an action against CanWest Entertainment and two of its affiliates (“CanWest”) confirming our ownership of five motion pictures, “
Rules of Engagement”
, “
An American Rhapsody”
,”
Who Is Cletus Tout”
, “
Onega”
, and “
The Believer”
(collectively, the “Copyrights”). SAFE filed an action in England on September 7, 2011 in the High Court of England and Wales against Content Media Corporation (“Content”) and Paramount Picture Corp. (“Paramount”) to recover the Copyrights and substantial damages for the use of the copyrighted works after their purported acquisition from CanWest. We may incur up to $200,000 or more in legal expenses to pursue this claim but expect to recover those fees from Content. We also filed an action on May 27, 2011 in the United States District Court for the Central District of California for copyright infringement against Paramount. This action was dismissed based on the applicable statute of limitations and is currently on appeal to the Ninth Circuit Court of Appeals.
Jonesfilm
The Company’s subsidiary, SAFE, PLC, CineVisions, and CEO Peter Hoffman were the subject of two arbitration awards of attorney fees totaling approximately $900,000, with interest and charges, both of which were reduced to judgment in favor of Jonesfilm (“JF”) in Superior Court of the State of California for the County of Los Angeles and in United States District Court for the Central District of California. The Company paid approximately $525,000, the amount of the first arbitration award plus interest and charges, in November 2011. Management believes the Company has no further liability in this matter. JF asserted on or about October 6, 2010 in an enforcement of judgment action in the United States District Court for the Eastern District of Louisiana against PLC, SAFE, SAP and Mr. Hoffman that the Company is liable as the “successor in interest” to the remaining arbitration award which was sentenced in the United States District Court for the Central District of California on June 19, 2007, which the Company denies.
Arrowhead Target Fund
Seven Arts Future Flows (“SFF”) a limited liability company owned by SAP, now owned by PLC (in liquidation), obtained financing from Arrowhead) of approximately $8,300,000 (the “Arrowhead Loan”). SFF secured the Arrowhead Loan with liens on 12 motion pictures that generated final revenues to the Group of $820,026 in the Fiscal Year Ended June 30, 2009; $2,739,800 in the Fiscal Year Ended March 31, 2008 and $544,478 in the three month period ended June 30, 2008. The only liability is to repay the Arrowhead Loan from the proceeds of the film assets pledged against the Arrowhead Loan. The Company is not required to repay the Arrowhead Loan from any of its other assets or revenues. SAFE was the collateral agent of the film assets.
The Arrowhead Loan became due in February 2009 and SFF has not paid the outstanding principle and accrued interest. Arrowhead has the right to foreclose on the pledged film assets, but has not done so. SFF has received a default notice and as a result Arrowhead is now collecting directly all sums otherwise receivable by us with respect to these motion pictures, and has appointed a new servicing agent for these motion pictures. As a result, the Company can no longer control the licensing of these motion pictures. Failure to repay or refinance the Arrowhead Loan could result in a material disposition of assets through the loss of the Company’s rights to the 12 motion pictures and related loss of revenues in amounts that are difficult to predict.
As a result of the foregoing, we removed all assets accounts relating to the 12 motion pictures pledged to Arrowhead and the corresponding limited recourse indebtedness from our consolidated balance sheet at fiscal year ended June 30, 2009, due to the fact that the loan was a limited recourse loan and we have no further obligations to Arrowhead beyond the pledged film assets.
Arrowhead filed an action on September 22, 2010 in The Supreme Court of the State of New York which seeks recovery from PLC, Mr. Hoffman and his wife, SAFE, CineVisions, SFF and SAP of the monies that we retained under our interpretation of the relevant agreements with Arrowhead. In addition, Arrowhead has made substantial additional claims against us, Mr. Hoffman and SAP regarding claimed breaches of the terms of the operative agreements, including failure to account properly, failure to turn over materials, failure to remit monies collected, and similar matters. Arrowhead’s claims against us for these alleged breaches are $8,300,000 although it has not stated any basis for this amount.
The Company moved to dismiss the Arrowhead action against all defendants other than SFF. On August 9, 2011, the New York Supreme Court granted the motion and dismissed all defendants except SFF and SAFE in its capacity as a collateral agent, which is not a material element of Arrowhead claim. We continue to believe that Arrowhead’s claims against us are without substantial merit. Arrowhead has refiled its claim against the dismissed defendants in the Supreme Court of New York. On April 17, 2012 against the same defendants under an “alter ego” theory. SAFE and SFF have moved to dismiss these claims.
Arrowhead Capital Partners Ltd. – AGC Loan
PLC and several of our affiliates were named as defendants in an action by Arrowhead Capital Partners Ltd. filed in the Supreme Court of New York, County of New York, purportedly served on May 24, 2010, seeking to collect $1,000,000 plus interest (the “ACG Loan”) due to Arrowhead Consulting Group LLC (“ACG”), as well as to foreclose on the collateral granted as part of the Cheyne Loan described in note 13 to our financial statements under “Production Loans”. The ACG Loan is fully subordinated to repayment of the Cheyne Loan, which has not been repaid. One of SAE’s subsidiaries has acquired all Cheyne’s rights under the subordination provision of the Cheyne Loan. As a result, our management does not believe that ACG has the right to maintain this action to collect any monies or to foreclose on any collateral pursuant to the Cheyne Loan. ACG obtained summary judgment against PLC and certain of our former affiliates which is now on appeal. We expect this action will be stayed by reason of the liquidation proceedings of PLC discussed under “Liquidation of Seven Arts Pictures Plc.”
Investigation into Claim for Tax Credits (SAPLA)
The US Attorney in New Orleans is investigating claims for Louisiana film infrastructure tax credits, including such tax credits to be claimed by Seven Arts Pictures Louisiana LLC, (“SAPLA”) an affiliate of the Company. This investigation appears to include investigation as to whether certain expenses claimed by this affiliate were improper or fraudulent. All such claimed expenses were audited by independent auditors in Louisiana and reviewed by counsel. Management believes that this investigation will not have any material adverse effect on or operations or the total tax credits to be received by our affiliates, but could result in charges against current or former employees of this affiliate, including Mr. Hoffman, based on prior audits. The tax credits receivable by SAPLA (of which the State and Federal rehabilitation credits have been approved) are based on new tax credit audits carried out in Louisiana, not the audits mentioned here.
Parallel Actions
On June 28, 2011, PLC (predecessor) filed an action in the High Court of England and Wales against Parallel to collect sums due to PLC with respect to acquisition of distribution rights in Russia to four motion pictures and to confirm Parallel’s obligations under both a signed and unsigned investment agreement with respect to the motion picture project
Winter Queen
. On the same day, Parallel filed a petition to wind up and liquidate PLC in the Companies Courts of England based on its claim of repayment of $1,000,000 of investment made by Parallel in
Winter Queen
. PLC is not a part of the Company. On September 19, 2011, Parallel filed a new action against PLC and us in the Los Angeles County Superior Court of California, asserting the same claims as in the winding up petition and seeking to enjoin the proposed administration proceedings in England. Its request for a preliminary injunction was denied by the Superior Court. Parallel in California has been stayed by reason of the “Recognition Order” described in “Liquidation of Seven Arts Pictures plc.” But Parallel may be permitted to pursue its remedies in the Los Angeles Superior Court proceedings depending on actions of the liquidator.
HMRC Investigation
On July 19, 2011 Officers of Her Majesty’s Revenue & Customs (“HMRC”) attended the offices of PLC in London. Documents were retained appertaining to arrangements involving the subscription for shares in a number of companies which had lost value, resulting in subscribers making claims to tax relief.
PLC’s participation in these transactions was limited to its transfer of rights to certain motion pictures to the investors in return for their investments in the production and release costs of those pictures and making available the provision of loans to fund a portion of those investments. PLC received no tax benefits from the transactions, which were made on arms-length terms. PLC believes that it is not a subject of the HMRC investigation.
In connection with the transactions, PLC did not make any representations or warranties to any party, including the investors, regarding any potential tax benefits related to the transactions. Prior to the closing of the transactions, the investors obtained and made available to PLC, an opinion of prominent Queen’s counsel, specializing in United Kingdom tax laws, that the transactions were permitted and acceptable under the terms of the applicable United Kingdom revenue laws. PLC remains confident that the transactions were permitted and acceptable under the terms of the applicable United Kingdom revenue laws.
HMRC has requested interviews with three officers of PLC to discuss whether those officers were involved in the arrangements for subscription of shares in the relevant companies, the first of which with Ms. Elaine New, CFO, occurred in April 2012 and a second in May 2012. PLC is fully cooperating with the investigation. PLC believes there is no basis for any claim of responsibility of any of its officers or employees. Based on facts currently known by PLC, there is no need for it to record a contingent liability in its financial statements in connection with the investigation or the related transactions.
NOTE 14 – FAIR VALUE MEASUREMENTS
Cash, accounts receivable, accounts payable and other accrued expenses and other current assets and liabilities are carried at amounts which reasonably approximate their fair values because of the relatively short maturity of those instruments.
ASC 820, “
Fair Value Measurements and Disclosures
”, establishes a framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under ASC 820 are described as follows:
|
Level 1 - Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access.
|
|
|
|
Level 2 - Inputs to the valuation methodology include:
|
|
|
|
|
|
|
·
|
quoted prices for similar assets or liabilities in active markets;
|
|
|
·
|
quoted prices for identical or similar assets or liabilities in inactive markets;
|
|
|
·
|
inputs other than quoted prices that are observable for the asset or liability;
|
|
|
·
|
inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
|
|
|
|
If the asset or liability has a specified (contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability.
|
|
|
|
Level 3 - Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
The asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.
The preceding method described may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, although the Company believes its valuation method is appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date. As of June 30, 2012 and June 30, 2011, all of the Company’s financial assets and liabilities were considered current and due to the short maturity the carrying amounts are considered to approximate fair value.
NOTE 15 – RECENT ACCOUNTING PRONOUNCEMENTS
In May 2011, the FASB issued guidance intended to achieve common fair value measurements and related disclosures between U.S. GAAP and international accounting standards. The amendments primarily clarify existing fair value guidance and are not intended to change the application of existing fair value measurement guidance. However, the amendments include certain instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. This guidance was effective for the periods beginning after December 15, 2011, and early application is prohibited. The Company adopted these amendments on January 1, 2012; and the requirements did not have a material effect.
In June 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-05, “
Comprehensive Income — Presentation of Comprehensive Income
.” ASU No. 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of stockholders’ equity. It requires an entity to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In December 2011, the FASB issued ASU 2011-12, “
Comprehensive Income — Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in ASU 2011-05,
” to defer the effective date of the specific requirement to present items that are reclassified out of accumulated other comprehensive income to net income alongside their respective components of net income and other comprehensive income. All other provisions of this update, which are to be applied retrospectively, were effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Company adopted these amendments on January 1, 2012; and the requirements did not have a material effect.
In December 2011, the FASB issued ASU No. 2011-11, “
Balance Sheet — Disclosures about Offsetting Assets and Liabilities
.” ASU 2011-11 requires entities to disclose information about offsetting and related arrangements of financial instruments and derivative instruments and will be applied retrospectively for all comparative periods presented. ASU 2011-11 is effective for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. The Company currently believes that this ASU will have no significant impact on its consolidated financial statements.
NOTE 16 – SUBSEQUENT EVENTS
The Company issued the following shares of common stock subsequent to June 30, 2012:
New Stock Issuances through September 30, 2012
Between July 1, 2012 and September 30, 2012, the Company issued 2,426,777 shares at an average price of $1.13 per share. The total number of shares outstanding on September 30, 2012 was 4,166,677.
|
258,055
|
|
common shares were issued in part payment of the Palm debt to the value of $133,500 at an average conversion price of $0.52/share .
|
|
1,069,905
|
|
common shares were issued in satisfaction of the Schism debt of $680,935 at an average conversion price of $0.64/share
|
|
482,697
|
|
common shares were issued in satisfaction of various convertible loans totaling $580,114 was converted at an average conversion price of $1.20/ share.(High of $2.42 and low of $0.57)
|
|
90,720
|
|
common shares were issued for expenses totalling $179,800 for the music company at $1.98/share
|
|
44,711
|
|
common shares were issued for consulting services totalling $54,200 provided under the S-8 authority at $1.21/share
|
|
230,103
|
|
common shares were issued for general expenses totalling $328,169 provided under the 3a9 authority at $1.42/share.(High of $2.45 and low of $0.70)
|
|
84,286
|
|
common shares were issued to lenders as fees for loan arrangements of $459,000 at $5.45/share
|
|
85,714
|
|
common shares were issued as collateral for a loan totalling $180,000 at $2.10/share $1.42/share
|
|
80,586
|
|
common shares were issued to cover 807 Esplanade construction fees totalling $150,000 at $1.86/share
|
|
2,426,777
|
|
|
On October 5, 2012, in connection with a new loan of $375,000 entered into with Tonaquint Inc., the Company issued to Mr. Hoffman (the Company CEO), who in turn pledged to Tonaquint Inc., 7,000,000 shares of our common stock in exchange for a portion of the existing indebtedness to Mr. Hoffman.
Additionally, the Company had the following new convertible debt acquired, which will be converted to equity, subsequent to June 30, 2012:
CONVERTIBLE LOAN AFTER YEAR END
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Client
|
|
Face value
|
|
|
Current Balance
|
|
|
Coupon
|
|
|
Issuance Date
|
|
|
Maturity Date
|
|
|
Conversion Terms
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beaufort Ventures
|
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
|
12
|
%
|
|
26/07/2012
|
|
|
25/01/2013
|
|
|
35% discount to market
|
|
Beaufort Ventures
|
|
|
350,000
|
|
|
|
350,000
|
|
|
|
12
|
%
|
|
31/07/2012
|
|
|
30/08/2012
|
|
|
35% discount to market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beaufort Ventures
|
|
|
75,000
|
|
|
|
75,000
|
|
|
|
12
|
%
|
|
19/07/2012
|
|
|
19/07/2013
|
|
|
35% discount to market
|
|
Beaufort Ventures
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
12
|
%
|
|
19/07/2012
|
|
|
19/07/2013
|
|
|
35% discount to market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beaufort Ventures
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
10
|
%
|
|
14/08/2012
|
|
|
08/02/2013
|
|
|
30% discount to market
|
|
Beaufort Ventures
|
|
|
350,000
|
|
|
|
350,000
|
|
|
|
10
|
%
|
|
07/09/2012
|
|
|
|
|
|
35% discount to market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael Briskin
|
|
|
200,000
|
|
|
|
200,000
|
|
|
|
10
|
%
|
|
02/07/2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Safron Capital Corp
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
18
|
%
|
|
16/07/2012
|
|
|
Fully converted
|
|
|
|
|
Safron Capital Corp
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
18
|
%
|
|
19/09/2012
|
|
|
Fully converted
|
|
|
|
|
Safron Capital Corp
|
|
|
36,762
|
|
|
|
36,762
|
|
|
|
18
|
%
|
|
25/09/2012
|
|
|
Fully converted
|
|
|
|
|
Safron Capital Corp
|
|
|
60,000
|
|
|
|
36,762
|
|
|
|
18
|
%
|
|
11/10/2012
|
|
|
Fully converted
|
|
|
|
|
Safron Capital Corp- Schism 4
|
|
|
40,000
|
|
|
|
40,000
|
|
|
|
18
|
%
|
|
28/08/2012
|
|
|
Fully converted
|
|
|
|
|
Safron Capital Corp- Schism 5
|
|
|
30,000
|
|
|
|
30,000
|
|
|
|
18
|
%
|
|
04/09/2012
|
|
|
Fully converted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangiers Investors
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
10
|
%
|
|
14/09/2012
|
|
|
Fully converted
|
|
|
|
|
Tangiers Investors
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
10
|
%
|
|
10/03/2012
|
|
|
Fully converted
|
|
|
|
|
Tangiers Investors
|
|
|
24,826
|
|
|
|
24,826
|
|
|
|
10
|
%
|
|
31/08/2012
|
|
|
Fully converted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS
|
|
$
|
1,566,588
|
|
|
$
|
1,543,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Significant Loans
The Company entered into a Securities Purchase Agreement dated August 20, 2012 with Tonaquint, Inc. (“Tonaquint Securities Purchase Agreement”) with the following material terms:
1.
|
Loan to the Company of $375,000 with original issue discount of $60,000, due February 19, 2013, at the rate of 8% per annum, $250,000 of which is advanced initially with $125,000 to follow subject to certain conditions.
|
2.
|
Loan is convertible into the Company’s common stock at $2.80 per share at the election of the holder.
|
3.
|
The holder will not own or control 20% or more of the Company’s common stock until and unless stockholder ratification of the Tonaquint Securities Purchase Agreement is given.
|
4.
|
Mr Hoffman has pledged 7,000,000 of his shares to Tonoquint to take account of the fall in share price.
|
NASDAQ Delisting Notice
On September 14, 2012 Seven Arts Entertainment Inc. (NASDAQ:
SAPX
) began trading its common stock on the OTC Markets' OTCQB marketplace. The Company's common shares trade under the Company's current symbol "SAPX.". The Company is applying to trade on the highest OTC marketplace, OTCQX, but will initially trade on the OTCQB tier until the Company is eligible to trade on the OTCQX.
Trading of the Company's common stock on The NASDAQ Capital Market was suspended at the opening of business on September 14, 2012, due to the fact that the Company could not meet the $1 minimum bid price listing requirement of NASDAQ for the ten trading days prior to September 20, 2012, the expiration date on the Company's six-month extension to meet this listing requirement.
Reverse Split
Seven Arts Entertainment Inc. carried out a 1-for-70 reverse split of its common stock that was effective immediately after the close of the markets on Friday, August 31, 2012. The new CUSIP number for the Company's common stock is 81783N 201.
Subject to appropriate and required regulatory filings and approvals, the Company has declared a warrant dividend to those persons beneficially owning its common stock as of the close of the markets on August 31, 2012. For every ten pre-reverse split shares of common stock held as of such date and time, the holders thereof will be entitled to receive one warrant as a dividend. Until its expiry date, each warrant, once distributed following such approvals, will be exercisable for the purchase of one share of the Company's post-reverse split common stock at a price equivalent to today's post-reverse split closing bid price. The warrants will expire on the earlier of (i) the date that the holder disposes of the common stock in respect of which the warrant dividend was declared, if such disposition occurs on or before the close of the markets on October 31, 2012, or (ii) 5:00 p.m., PST, on January 31, 2013. Seven Arts does not expect that a secondary market will develop for such warrants
Opening of 807 Esplanade
On Aug 14, 2012 Seven Arts Filmed Entertainment Louisiana LLC ("SAFELA"), commenced operation of Seven Arts Post at the Company’s production facility located at 807 Esplanade Ave., New Orleans, Louisiana.
SEVEN ARTS ENTERTAINMENT, INC.
FORM 10-Q
DECEMBER 31
, 2012
INDEX
PART I - FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
Item 1 -
|
Consolidated Financial Statements (Unaudited)
|
|
|
F-38
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2012 (Unaudited) and June 30, 2012
|
|
|
F-38
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations for the Three and Six Months Ended December 31, 2012 and 2011 (Unaudited)
|
|
|
F-39
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Six Months Ended December 31, 2012 and 2011 (Unaudited)
|
|
|
F-40
|
|
|
|
|
|
|
|
|
Notes to the Consolidated Financial Statements (Unaudited)
|
|
|
F-41
|
|
Seven Arts Entertainment, Inc.
Consolidated Balance Sheets
|
|
December 31,
2012
(Unaudited)
|
|
June 30,
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
16,476
|
|
|
$
|
120,658
|
|
Accounts receivable, net of allowance for doubtful accounts of $171,062 and $171,062
|
|
|
185,049
|
|
|
|
192,035
|
|
Due from related parties
|
|
|
2,096,747
|
|
|
|
2,116,538
|
|
Fee income receivable from related parties
|
|
|
5,896,970
|
|
|
|
5,896,970
|
|
Other receivables and prepayments
|
|
|
1, 634,568
|
|
|
|
849,845
|
|
Total Current Assets
|
|
|
9, 829,810
|
|
|
|
9,176,046
|
|
|
|
|
|
|
|
|
|
|
Long term receivable from related parties
|
|
|
1,643,928
|
|
|
|
1,643,928
|
|
|
|
|
|
|
|
|
|
|
Film costs, less accumulated amortization of $ 19,125,730 and $ 18,953,035
|
|
|
15,069,065
|
|
|
|
14,612,609
|
|
|
|
|
|
|
|
|
|
|
Music assets, less amortization of $408,205 and $0
|
|
|
3, 108,323
|
|
|
|
2,923,474
|
|
|
|
|
|
|
|
|
|
|
Leasehold Improvements, less amortization of $ 80,775 and $0
|
|
|
4, 845,915
|
|
|
|
4,551,270
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation of $ 112,364 and $ 106,671
|
|
|
13,604
|
|
|
|
16,137
|
|
TOTAL ASSETS
|
|
$
|
34, 510,645
|
|
|
$
|
32,923,464
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCK
HOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1, 554,082
|
|
|
$
|
1,152,977
|
|
Accrued liabilities
|
|
|
2, 818,722
|
|
|
|
2,758,844
|
|
Due to related parties
|
|
|
2,030,358
|
|
|
|
1,060,905
|
|
Shares to be issued
|
|
|
92,207
|
|
|
|
200,000
|
|
Participation and residuals
|
|
|
123,267
|
|
|
|
114,215
|
|
Convertible debt
|
|
|
4,740,087
|
|
|
|
4,162,460
|
|
Mortgage and construction loans
|
|
|
3,355,850
|
|
|
|
3,001,271
|
|
Film & production loans
|
|
|
6,760,147
|
|
|
|
6,124,428
|
|
Deferred income
|
|
|
923,180
|
|
|
|
849,080
|
|
Total Current Liabilities
|
|
|
22,397,900
|
|
|
|
19, 424 ,180
|
|
|
|
|
|
|
|
|
|
|
Provision for earn-out
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
$
|
22,447,900
|
|
|
$
|
19,474,180
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Convertible redeemable Series A preferred stock at $10 par value, 125,125 and 0 authorized and outstanding
|
|
$
|
1,251,250
|
|
|
$
|
1,251,250
|
|
Convertible redeemable Series B preferred stock at $100 par value, 200,000 authorized, 143,850 and 0 outstanding
|
|
|
3,761,133
|
|
|
|
4,762,952
|
|
Convertible redeemable Series B stock held in escrow
|
|
|
(3,163,636
|
)
|
|
|
(3,163,636
|
)
|
Common stock; $0.01 par value; 35, 667,840 authorized, 29,506,536 and 1,739,900 issued and outstanding
|
|
|
295,063
|
|
|
|
17,399
|
|
Additional paid in capital
|
|
|
21,541,194
|
|
|
|
18,866,060
|
|
Treasury stock
|
|
|
(180,000
|
)
|
|
|
-
|
|
Accumulated deficit
|
|
|
( 11,750,533
|
)
|
|
|
(8, 284,741
|
)
|
Warrants to be distributed
|
|
|
480,371
|
|
|
|
-
|
|
Total Seven Arts Entertainment Inc. equity
|
|
|
12,234,842
|
|
|
|
13, 449,284
|
|
Non-controlling interest
|
|
|
( 172,097
|
)
|
|
|
-
|
|
Total Stockholders' equity
|
|
|
12,062,745
|
|
|
|
13,449,284
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
34, 510,645
|
|
|
$
|
32,923,464
|
|
The accompanying notes are an integral part of these consolidated financial statements.
Seven Arts Entertainment, Inc.
Consolidated Statements of Operations and Comprehensive Loss
(Unaudited)
|
|
3 Months Ended
|
|
|
6 Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Film revenue
|
|
$
|
164,719
|
|
|
$
|
207,790
|
|
|
$
|
394,112
|
|
|
$
|
800,331
|
|
Music revenue
|
|
|
6,450
|
|
|
|
-
|
|
|
|
927,645
|
|
|
|
-
|
|
Post production revenue
|
|
|
11,628
|
|
|
|
-
|
|
|
|
18,078
|
|
|
|
-
|
|
Total revenue
|
|
|
182,797
|
|
|
|
207,790
|
|
|
|
1,339,835
|
|
|
|
800,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of film costs and music assets
|
|
|
94,886
|
|
|
|
336,527
|
|
|
|
580,901
|
|
|
|
800,331
|
|
Amortization of leasehold improvements
|
|
|
42,848
|
|
|
|
-
|
|
|
|
80,775
|
|
|
|
-
|
|
Provision for returns
|
|
|
-
|
|
|
|
-
|
|
|
|
231,405
|
|
|
|
-
|
|
Other cost of revenue
|
|
|
129,351
|
|
|
|
283,949
|
|
|
|
249,658
|
|
|
|
299,289
|
|
Cost of revenue
|
|
|
267,085
|
|
|
|
620,476
|
|
|
|
1,142,739
|
|
|
|
1,099,620
|
|
Gross profit (loss)
|
|
|
(84,288
|
)
|
|
|
(412,686
|
)
|
|
|
197,097
|
|
|
|
(299,289
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
781,667
|
|
|
|
360,612
|
|
|
|
1,451,615
|
|
|
|
1,039,070
|
|
Bad debt expense
|
|
|
-
|
|
|
|
(2,818
|
)
|
|
|
-
|
|
|
|
(2,818
|
)
|
Total operating expenses
|
|
|
781,667
|
|
|
|
357,794
|
|
|
|
1,451,615
|
|
|
|
1,036,252
|
|
Loss from operations
|
|
|
(865,955
|
)
|
|
|
(770,480
|
)
|
|
|
(1,254,518
|
)
|
|
|
(1,335,541
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
(6,451
|
)
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
Interest expenses
|
|
|
(927,488
|
)
|
|
|
(328,942
|
)
|
|
|
(1,902,997
|
)
|
|
|
(742,742
|
)
|
Interest income
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total non-operating income (expense)
|
|
|
(933,939
|
)
|
|
|
(328,942
|
)
|
|
|
(1,902,997
|
)
|
|
|
(742,742
|
)
|
Loss before taxes
|
|
|
(1,799,894
|
)
|
|
|
(1,099,422
|
)
|
|
|
(3,157,515
|
)
|
|
|
(2,078,283
|
)
|
Provision for income tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net loss
|
|
|
(1,799,894
|
)
|
|
|
(1,099,422
|
)
|
|
|
(3,157,515
|
)
|
|
|
(2,078,283
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to non-controlling interests
|
|
|
(89,293
|
)
|
|
|
-
|
|
|
|
(172,097
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Seven Arts Entertainment, Inc.
|
|
$
|
(1,710,601
|
)
|
|
$
|
(1,099,422
|
)
|
|
$
|
(2,985,418
|
)
|
|
$
|
(2,078,283
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(1,799,894
|
)
|
|
|
(1,099,422
|
)
|
|
|
(3,157,515
|
)
|
|
|
(2,078,283
|
)
|
Other Comprehensive income/loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Comprehensive loss
|
|
|
(1,799,894
|
)
|
|
|
(1,099,422
|
)
|
|
|
(3,157,515
|
)
|
|
|
(2,078,283
|
)
|
Less: Comprehensive loss attributable to non-controlling interests
|
|
|
(89,293
|
)
|
|
|
-
|
|
|
|
(172,097
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to Seven Arts Entertainment, Inc.
|
|
$
|
(1,710,601
|
)
|
|
$
|
(1,099,422
|
)
|
|
$
|
(2,985,418
|
)
|
|
$
|
(2,078,283
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
19,377,544
|
|
|
|
225,040
|
|
|
|
10,935,419
|
|
|
|
225,040
|
|
Diluted
|
|
|
19,377,544
|
|
|
|
225,040
|
|
|
|
10,935,419
|
|
|
|
225,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic profit/ (loss) per share
|
|
$
|
(0.09
|
)
|
|
$
|
(4.89
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
(9.24
|
)
|
Diluted profit/ (loss) per share
|
|
$
|
(0.09
|
)
|
|
$
|
(4.89
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
(9.24
|
)
|
The accompanying notes are an integral part of these consolidated financial statements
Seven Arts Entertainment, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended December 31, 2012
|
|
|
Six Months
Ended
December 31, 2011
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(3,157,515
|
)
|
|
$
|
(983,291
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
5,693
|
|
|
|
1,688
|
|
Amortization and impairment of film costs & music assets
|
|
|
580,901
|
|
|
|
463,804
|
|
Amortization of leasehold improvements
|
|
|
80,775
|
|
|
|
-
|
|
Stock issued for services
|
|
|
100,500
|
|
|
|
10,000
|
|
Provision for returns
|
|
|
231,405
|
|
|
|
-
|
|
Increase in accounts receivable
|
|
|
(224,419
|
)
|
|
|
(73,016
|
)
|
Decrease in due from related parties
|
|
|
19,791
|
|
|
|
957,762
|
|
Increase in other receivables and prepayments
|
|
|
(784,723
|
)
|
|
|
(333,540
|
)
|
Capitalization of film costs
|
|
|
(629,150
|
)
|
|
|
(320,880
|
)
|
Capitalization of music assets
|
|
|
(593,054
|
)
|
|
|
-
|
|
Decrease in bank overdraft
|
|
|
-
|
|
|
|
(987
|
)
|
Increase (decrease) in accounts payable
|
|
|
401,111
|
|
|
|
(739,393
|
)
|
Increase in accrued liabilities
|
|
|
68,930
|
|
|
|
(1,925,056
|
)
|
Increase in deferred income
|
|
|
74,100
|
|
|
|
24,117
|
|
Increase in due to related parties
|
|
|
887,445
|
|
|
|
-
|
|
Accrued interest on loans
|
|
|
1,459,834
|
|
|
|
-
|
|
Net cash used in operating activities
|
|
|
(1, 478,376
|
)
|
|
|
(2,918,792
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Addition of leasehold improvements
|
|
|
(375,420
|
)
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
(375,420
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITES:
|
|
|
|
|
|
|
|
|
Conversion of debt to common stock
|
|
|
-
|
|
|
|
(3,188,028
|
)
|
Proceeds from borrowings
|
|
|
1,737,407
|
|
|
|
-
|
|
Shares of common stock issued in satisfaction of debt
|
|
|
|
|
|
|
-
|
|
Issuance of common stock for cash
|
|
|
300,000
|
|
|
|
-
|
|
Acquisition of treasury stock
|
|
|
(180,000
|
)
|
|
|
-
|
|
Shares of common stock issued to PLC for assets
|
|
|
-
|
|
|
|
7,880,000
|
|
Common and preferred stock to be issued
|
|
|
( 107,793
|
)
|
|
|
1,986,722
|
|
Stock issued in share exchange
|
|
|
-
|
|
|
|
64,763
|
|
Liabilities retained in PLC in share exchange
|
|
|
-
|
|
|
|
(3,783,988
|
)
|
Net cash provided by financing activities
|
|
|
1,749,614
|
|
|
|
2,959,469
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
(104,182
|
)
|
|
|
40,677
|
|
CASH AT BEGINNING OF PERIOD
|
|
|
120,658
|
|
|
|
8,785
|
|
CASH AT END OF PERIOD
|
|
$
|
16,476
|
|
|
$
|
49,462
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Shares of common stock issued to PLC for assets
|
|
$
|
-
|
|
|
$
|
7,880,000
|
|
Common and preferred stock to be issued
|
|
$
|
-
|
|
|
$
|
1,986,722
|
|
Stock issued in share exchange
|
|
$
|
-
|
|
|
$
|
64,763
|
|
Liabilities retained in PLC in share exchange
|
|
$
|
-
|
|
|
$
|
(3,783,991
|
)
|
Conversion of debt to common stock
|
|
$
|
4,297,520
|
|
|
$
|
(3,188,028
|
)
|
Stock issued for services
|
|
$
|
100,500
|
|
|
$
|
10,000
|
|
Conversion of Preferred Shares Series B to common stock
|
|
$
|
1,001,818
|
|
|
$
|
-
|
|
The accompanying notes are an integral part of these consolidated financial statements
Seven Arts Entertainment, Inc.
Notes to Consolidated Financial Statements
December 31
, 2012
(Unaudited)
NOTE 1 – NATURE OF ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES
Nature of Activities, History and Organization
:
Seven Arts Entertainment, Inc. (herein referred to as “the Company”, “Seven Arts” or “SAE,”), a Nevada Corporation, is the continuation of the business of Seven Arts Pictures Plc. (“PLC”), which was founded in 2002 as an independent motion picture production and distribution company engaged in the development, acquisition, financing, production, and licensing of theatrical motion pictures for exhibition in domestic (i.e., the United States and Canada) and foreign theatrical markets, and for subsequent worldwide release in other forms of media, including home video and pay and free television. The Company currently owns interests in 33 completed motion pictures, subject in certain instances to the prior financial interests of other parties.
As discussed herein, in late February 2012, the Company formed Seven Arts Music, Inc. (“SAM”) and acquired 52 completed sound recordings of the recording artist DMX from David Michery (“Michery”) with the rights to additional albums and acquired 100% of the stock of Big Jake Music (“BJM”). As a result, the Company is also in the business of producing and distributing recorded music.
On June 30, 2012 Seven Arts Filmed Entertainment LLC (“SAFELA”) was transferred to the Company. SAFELA, which is now 60% owned by the Company, has a 30 year lease to operate a film production and post-production facility at 807 Esplanade in New Orleans, Louisiana. The post production facility commenced operations on July 1, 2012.
On June 11, 2010, SAE, was formed and became a wholly owned subsidiary of PLC. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, as amended on January 27, 2011 and again on August 31, 2011, to transfer certain assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 28,571 shares (2,000,000 shares as adjusted for the 1:70 reverse stock split discussed herein) of SAE were issued to PLC in order to satisfy any remaining obligations. This transfer was approved by the PLC shareholders at an Extraordinary General Meeting on June 11, 2010. The purpose of this transfer was to eliminate our status as a foreign private issuer and to assume compliance with all obligations of a domestic issuer under all applicable state and Federal securities laws. Our intention in executing this transaction was to redomicile our business with no change in the economic interests of our shareholders.
On August 31, 2011, NASDAQ approved the substitution of one share of SAE, Inc. stock for the Company's NASDAQ listing, effective at the opening of trading on September 1, 2011. On that date, each of the Company's ordinary shares were exchanged for one share of common stock of SAE, and commenced trading on NASDAQ as the successor to the Company's NASDAQ listing. This transaction was approved by the Company’s shareholders at the Company’s Extraordinary General Meeting on June 11, 2010. On August 31, 2012, the Company announced a 1:70 reverse stock split, which was effective immediately. All share references herein have been adjusted to reflect this split.
On November 8, 2011, the Company's listing predecessor, PLC, was placed into involuntary creditors liquidation under English law (See Note
10
– Commitments and Contingencies). Certain indebtedness of PLC remained with PLC and will be subject to administration or payment in those administration proceedings. In accordance with the asset transfer agreement, PLC has been issued 2 million (pre-split)/28,571 post- split shares of common stock of SAE in order to satisfy these obligations.
In connection with the acquisition of the music assets of Michery, the Company issued
100
,000 shares of
the Company’s
Series B convertible preferred stock, par value $100
,
convertible at approximately $1.10 per share
,
to Michery and his assigns
, with 50,000 being delivered at the time of execution
and
the
additional 50,000 shares of the Company’s Series B convertible preferred stock to
be held in escrow against
two DMX albums and two Bone Thugs-N-Harmony albums
generating
an aggregate of net earnings before interest and taxes of $5,000,000 during the next five fiscal years.
Mr.
Michery is the Chief Executive Officer of SAM.
Subsequent to period end, Mr. Michery converted and sold 37,000 shares of Series B and used a portion of the proceeds to pay for certain expenses of the Company in connection with the issuance of the DMX album “Undisputed.” The Company and Mr. Michery have agreed the remaining 50,000 shares of Series B in escrow will be disposed of by issuance of 20,000 shares to Mr. Michery in full satisfaction of any claims he may have against the Company for payment of these expenses and the balance of the shares of Series B will be cancelled.
In connection with the acquisition of the stock of BJM, the Company issued
80
,000 shares of the Company’s Series B convertible preferred stock, par value $100
,
convertible at approximately $1.10 per share
,
to Jake Shapiro and his assigns
, with 10,000 being delivered to him at time of execution and the
additional 70,000 shares
to be held in escrow until such time as
certain specific terms are met
.
40,000
of the
shares are subject to proving valuation and usage of certain advertising credits and 30,000 shares are subject to an
earn-out
over a two year period.
The Company settled its disputes with Mr. Shapiro subsequent to December 31, 2012, and all shares of Series B preferred stock held in escrow for him and persons associated with him have been cancelled, and the rights to the assets acquired will be returned to Mr. Shapiro .
Seven Arts Pictures Louisiana LLC, (“SAPLA”), a related party of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana (“807 Esplanade”) for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of June 30, 2012. The Company has now assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 (contingent on receipt of the tax credit revenues) due to an agreement with the now mortgagor Palm Finance. A construction loan of $1,850,000 previously guaranteed by the Company has now also been assumed by the Company, through SAFELA, for the grant of a 30 year lease on the property 807 Esplanade to operate a film production and post-production facility .
On August 31, 2012, the Company announced a 1-for-70 reverse split of its common stock effective as of 4:01p.m. EDT. The new CUSIP number is 81783N 201. By virtue of the reverse split, every 70 shares of the outstanding common stock were combined and converted into one share of new common stock with resulting fractional shares rounded up to the next whole share. The Company also announced that it will proportionately reduce the number of its authorized shares of common stock.
Trading of the Company’s common stock on The NASDAQ Capital Market was suspended at the opening of business on September 14, 2012, due to the fact that the Company did not meet the $1 minimum bid price stock listing requirement of NASDAQ for ten trading days prior to September 20, 2012, the expiration date on the Company’s six-month extension to meet this listing requirement.
On September 14, 2012 the Company’s common stock began trading on the OTC Market’s OTCQB marketplace. The Company’s common shares trade under the Company’s symbol “SAPX.” The Company is applying to trade on the highest OTC marketplace, OTCQX, but is trading on the OTCQB tier until the Company is eligible to trade on the OTCQX.
Emerging Growth Company Critical Accounting Policy Disclosure:
The Company qualifies as an “emerging growth company” under the 2012 JOBS Act. Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. As an emerging grown company, the Company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company may elect to take advantage of the benefits of this extended transition period in the future.
Capital Structure
:
SAE’s authorized capital
as of December 31, 2012 was 35,992,964
shares
. The shareholders agreed to increase the authorized shares to 250,000,000 from 50,000,000 at the Company’s shareholder meeting in February 2012 . The shareholders also approved a 1:10 reverse split at this meeting. The Board of Directors approved a 1:70 reverse split on August 31, 2012 but to do so had to reduce the authorized common
stock
back to 35,667,840 shares. All amounts of common stock presented in these financial statements have been restated for all historical periods to reflect these reverse stock splits.
At a meeting of stockholders held on January 28, 2013, the authorized shares of the Company’s stock was increased to 250,000,000 with 249,000,000 allocated to common stock and 1,000,000 allocated to preferred stock (Note 13).
As of December 31, 2012 SAE has authorized the following classes of stock:
●
|
35,667,839 shares of common stock authorized, $.01 par value per share. As of December 31, 2012 and June 30, 2012, there were 29,506,536 and 4,166,677 shares of common stock outstanding, all of which are fully paid and non-assessable . Each outstanding share of common stock entitles the holder thereof to one vote per share on matters submitted to a vote of stockholders.
|
●
|
125,125 shares of Series A Preferred Stock with a $10.00 par value per share, issued to one shareholder in November 2011. These shares have a conversion price to common stock of $10.50 per share.
|
●
|
200,000 shares Series B Preferred Stock with a $100.00 par value per share, issued in February, 2012, 143,850 shares are issued, 120,000 of such shares are held in escrow subject to earn out provisions. The per share conversion price for the Series B Preferred Stock is $1.10 per share.
|
●
|
214,007,035 shares of unallocated capital stock
|
Unaudited Financial Statements
:
The accompanying unaudited consolidated financial statements
have been prepared in accordance with
generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by
accounting principles generally accepted in the United States
(“GAAP”) for complete consolidated
financial statements
. In
the opinion of management,
all adjustments
(consisting only of normal recurring accruals, unless otherwise indicated)
considered
necessary for
a
fair presentation of the interim financial data have been included. Operating results for the three and six months ended December 31, 2012 are not necessarily indicative of the results that may be expected for the fiscal year ending June
30,
2013. Events occurring subsequent to December 31, 2012 have been evaluated for potential recognition or disclosure in the unaudited consolidated financial statements for the three
and
six months ended December 31, 2012 and through the date of this filing.
The accompanying unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the fiscal year ended June 30, 2012,
filed
with the Securities and Exchange Commission (the “SEC”) on
October
15,
2012.
Significant Accounting Policies
:
The Company’s management selects accounting principles generally accepted in the United States of America and adopts methods for their application. The application of accounting principles requires the estimating, matching and timing of revenue and expense. It is also necessary for management to determine, measure and allocate resources and obligations within the financial process according to those principles. The accounting policies used conform to generally accepted accounting principles which have been consistently applied in the preparation of these financial statements.
The financial statements and notes are representations of the Company’s management which is responsible for their integrity and objectivity. Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company's system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented.
Basis of Presentation
:
The accompanying consolidated financial statements include the accounts of Seven Arts Entertainment, Inc. (“SAE”), and its subsidiaries:
●
|
Seven Arts Filmed Entertainment, Limited (“SAFE, Ltd.”) (100% owned)
|
●
|
Seven Arts Music, Inc. (“SAM”) (100% owned) and
|
●
|
Big Jake Music, Inc. (“BJM”) (100% owned)
|
●
|
Seven Arts Filmed Entertainment Louisiana LLC (“SAFELA”) (As of June 30, 2012) (60% owned by SAE, 40% owned by Palm Finance)
|
The Company consolidates its subsidiaries in accordance with Accounting Standards Codification (“ASC”) 810, “Business Combinations”, and specifically ASC 810-10-15-8 which states, "The usual condition for a controlling financial interest is ownership of a majority voting interest, and, therefore, as a general rule, ownership by one reporting entity, directly or indirectly, or over 50% of the outstanding voting shares of another entity is a condition pointing toward consolidation."
All material intercompany balances and transactions are eliminated.
The Company does not have any variable interest or special purpose entities.
The
Company
presents
Palm Finance’s 40% share of SAFELA’s profit or loss as a non-controlling interest. As of
December 31
, 2012, SAFELA’s net loss was
$430,244.
Use of Estimates
:
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures. The most significant estimates made by management in the preparation of the financial statements relate to ultimate revenue and costs of its films which are used in the amortization and impairment of film costs, estimates for allowances and income taxes. Accordingly, actual results could differ from those estimates.
Recently Issued Accounting Pronouncements
:
The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.
Revenue Recognition
:
FILMS
The Company recognizes revenue from the sale (minimum guarantee or non-refundable advances) or licensing arrangement (royalty agreements) of a film in accordance with ASC 605-15 “Revenue Recognition”. Revenue will be recognized only when all of the following criteria have been met:
a)
|
Persuasive evidence of a sale or licensing arrangement with a customer exists.
|
b)
|
The film is complete and, in accordance with the terms of the arrangement, has been delivered or is available for immediate and unconditional delivery. (i.e. the “notice of delivery” (“NOD”) has been sent and there is a master negative available for the customer).
|
c)
|
The license period of the arrangement has begun and the customer can begin its exploitation, exhibition, or sale.
|
d)
|
The arrangement fee is fixed or determinable.
|
e)
|
Collection of the arrangement fee is reasonably assured.
|
A written agreement with clients (purchase order, letter, contract, etc.), indicating the film name, territory and period is required for the recognition of revenue. Revenue is recognized when the performance criteria in the contracts have been met. The customer generally confirms agreement by their signature on the contract.
Minimum guarantee revenue (i.e., non-refundable advances) is recognized as and when the film is available for delivery to the respective territories. Cash deposits received on the signing of the contracts are recorded as deferred revenue until the film is available for delivery (as described above) at which point the deferred revenue is recognized as revenue. The Company does not recognize any revenues relating to minimum guarantee on any motion picture or related amortization expense on that picture until United States theatrical release if it has agreed with the licensees that delivery or payment of minimum guarantee will be delayed for any material period of time to permit such a theatrical release.
Royalty revenue, which equates to an agreed share of gross receipts of films, is recognized as income as and when the Company is notified of the amounts by the customers through their royalty reports. Revenue is recorded net of any sales or value added taxes charged to customers.
MUSIC
Revenue, which equates to an agreed share of gross receipts, is recognized as income when the Company is notified of the amounts by the distribution agent through their distribution reports.
Revenue is recorded:
a)
|
net of any sales or value added taxes charged to customers
|
|
|
b)
|
net of discounts agreed with customers
|
|
|
c)
|
net of returns provision agreed with the distributor and
|
|
|
d)
|
grossed up for the distribution fee charged by the distribution agent.
|
Revenue from digital distribution will be reported by the various digital platforms such as iTunes in their periodic reports and posted as received.
FEE RELATED REVENUES
Many countries make tax credits available to encourage film production in the territory. Seven Arts benefits from tax credits in:
a)
|
The UK and several other European territories for their European productions
|
|
|
b)
|
Canada for their Canadian productions
|
|
|
c)
|
Louisiana for their US productions
|
|
|
d)
|
Tax preferred financing deals
|
These tax credits may be treated as a reduction in the capitalized costs of the film assets they are financing or as producer fees to us if the tax credits are earned and owned by a company in the Group and paid to us as overhead or producer fees.
SAPLA REVENUE SHARING FEES
Revenue in the form of fee income is due to the Company from related party, SAPLA (owned by the wife of Peter Hoffman, the Company’s CEO) in the amount of the net proceeds from the disposition of the tax credits by SAPLA. In accordance with an intercompany agreement between SAE and SAPLA, all revenues earned by SAPLA are due to SAE.
Foreign Currency Transactions and Comprehensive Income
:
The Company’s functional currency, as well as that of all the Company’s subsidiaries, is the US Dollar. The functional currency of the Company’s predecessor, was the Pound Sterling (“GPB”), and some transactions which are generated in the United Kingdom are denominated in GBP.
Foreign currency transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the consolidated results of operations.
Where possible, the Company seeks to match GBP income with GBP expenditures. To date, the Company has not hedged any transactional currency exposure but will keep such exposures under review and where appropriate may enter into such transactions in future.
Income Taxes
:
The Company has adopted ASC 740-10, “Income Taxes”, which requires the use of the liability method in the computation of income tax expense and the current and deferred income taxes payable (deferred tax liability) or benefit (deferred tax asset). Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.
The Company accounts for uncertain tax positions according to the provisions of ASC 740. ASC 740 contains a two-step approach for recognizing and measuring uncertain tax positions. Tax positions are evaluated for recognition by determining if the weight of available evidence indicates that it is probable that the position will be sustained on audit, including resolution of related appeals or litigation. Tax benefits are then measured as the largest amount which is more than 50% likely of being realized upon ultimate settlement. The Company considers many factors when evaluating and estimating tax positions and tax benefits, which may require periodic adjustments and which may not accurately anticipate actual outcomes. No material changes have occurred in the Company’s tax positions taken as of June 30, 2012 and in the three and six months ended December 31, 2012.
The Company has provided a valuation allowance against all existing and newly created deferred tax assets as of December 31, 2012, as it is more likely than not that its deferred tax assets are not currently realizable due to the net operating losses incurred by the Company.
Cash and Cash Equivalents
:
Cash and cash equivalents includes cash in banks with original maturities of three months or less and are stated at cost which approximates market value, which in the opinion of management, are subject to an insignificant risk of loss in value. The cash and cash equivalents of the Company consisted of cash balances held on deposit with banks, including various accounts denominated in US Dollars, Pounds Sterling and Euros.
Accounts Receivable
:
Accounts Receivable are carried at their face amount, less an allowance for doubtful accounts. On a periodic basis, the Company evaluates accounts receivable and establishes an allowance for doubtful accounts based on a combination of specific customer circumstances and credit conditions, and on a history of write offs and collections. The Company’s policy is generally not to charge interest on trade receivables after the invoice becomes past due. A receivable is considered past due if payments have not been received within agreed upon invoice terms. Write offs are recorded at a time when a customer receivable is deemed uncollectible. The Company’s allowance for doubtful accounts was $171,062 at both
December 31
, 2012 and June 30, 2012. Substantially all of the trade receivables in the consolidated financial statements are pledged as security for borrowings by the Company.
Due To/Due From Related Parties
In September 2004, the Company’s predecessor entered into an agreement with SAP under which SAP provided the services of Mr. Peter Hoffman for the amount of his contracted salary and the Los Angeles office and staff of SAP Inc. to the Company’s predecessor at cost. Pursuant to two inter Company agreements, SAP also from time-to-time owned limited liability companies in the United States which distributed the Company’s motion pictures for a fee, with all profits ensuing to the benefit of the Company. These companies also provided other services to the Company at no fee other than Mr. Hoffman’s salary and the direct third-party costs of SAP’s Los Angeles office, all of which were reflected in the Company’s financial statements. Portions of Mr. Hoffman’s salary have not been paid to him and have been reflected as Due To Related Party.
During the
six months
ended
December 31
, 2012,
7,357,143 (post split)
shares were issued in satisfaction of
$2,091,227
of this liability. These shares are being held as collateral
against certain loansand
will be returned to the Company if not called as collateral.
These other services may include accounting services, audits of distribution statements, collection of accounts receivable, supervision of production of motion pictures and similar day-to-day aspects of the Company’s business. SAP assigned to the Company any proceeds arising from services performed by SAP on its behalf. SAP was granted the power and authority to enter into agreements on the Company’s behalf. These agreements have terminated as of December 31, 2011.
SAP directly or through related various Louisiana limited liability companies have, from time-to-time, made non-interest bearing advances to the Company or its subsidiaries or have received advances back from the Company, and have paid expenses on each other’s behalf.
Fee Income Receivable from Related Party -- Current and Long Term Receivable
Income due from SAPLA under the terms of an intercompany agreement with SAE whereby any revenue earned by SAPLA is due to SAE Inc. Any fees due later than twelve months are classified as Long Term Receivable.
Other Receivables and Prepayments
:
The Company has entered into contracts for investor relations and consulting services to assist in future fundraising activities. A portion of these services were prepaid with shares of common stock that vested immediately and will be amortized over the period the services are to be provided. Additionally, the Company has approximately $200,000 and $125,000 in revenue to be received from digital platforms on the films, The Pool Boys and Drunkboat, respectively, which has been earned but not received as of
December 31
, 2012. Also included in other receivables is approximately $
356
,000 receivable from the Company’s distributor of the DMX album. The Company released the album and shipped approximately110,000 units
during the
quarter
ended September 30, 2012.
The receivable is net of a customary allowance for returns.
Film Costs
:
Film costs include the unamortized costs of completed films which have been produced by the Company or for which the Company has acquired distribution rights, libraries acquired as part of acquisitions of companies and films in progress and in development. For films produced by the Company, capitalized costs include all direct production and financing costs, capitalized interest and production overhead.
Costs of acquiring and producing films are amortized using the individual-film-forecast method, whereby these costs are amortized and participations and residuals costs are accrued in the proportion that current year’s revenue bears to management’s estimate of ultimate revenue at the beginning of the current year expected to be recognized from the exploitation, exhibition or sale of the films. The majority of a film's costs (approximately 80% or more) are generally amortized within three years of the picture's initial release.
Ultimate revenue includes estimates over a period not to exceed ten years following the date of initial release. Film costs are stated at the lower of amortized cost or estimated fair value. Individual film costs are reviewed on a title-by-title basis, when an event or change in circumstances indicates that the fair value of a film is less than its unamortized cost. The fair value of the film is determined using management’s future revenue and cost estimates and a discounted cash flow approach. Impairment is recorded in the amount by which the unamortized costs exceed the estimated fair value of the film. Estimates of future revenue involve measurement uncertainty, and therefore it is possible that reductions in the carrying value of investment in films may be required as a consequence of changes in management’s future revenue estimates.
Films are included in the general “library” category when initial release dates are at least three years prior to the acquisition date.
Films in progress include the accumulated costs of productions which have not yet been completed. Films in development include costs of acquiring film rights to books, stage plays or original screenplays and costs to adapt such projects. Such costs are capitalized and, upon commencement of production, are transferred to production costs. Projects in development are written off at the earlier of the date they are determined not to be recoverable or when abandoned.
All Exploitation Costs (comprising of direct costs, including marketing, advertising, publicity, promotion, and other distribution expenses) incurred in connection with the distribution of a film) are expensed as incurred in accordance with ASC 720-926-25-3.
Music Assets
:
The initial material assets that were acquired comprise 52 completed sound recordings including two completed albums with “DMX”, up to two additional albums from “DMX” and up to five albums from “Bone Thugs-N-Harmony”.
Music assets include the unamortized costs of completed albums, singles and videos which have been produced by the Company or for which the Company has acquired distribution rights, libraries acquired as part of acquisitions and albums in progress and in development. For albums produced by the Company, capitalized costs include all direct production and financing costs, capitalized interest and production overhead.
Costs of acquiring and producing music assets will be amortized using the individual-album-forecast method, whereby these costs are amortized in the proportion that current year’s revenue bears to management’s estimate of ultimate revenue at the beginning of the current year expected to be recognized from the exploitation or sale of the music.
Leasehold Improvements
:
On June 30, 2012, the Company acquired SAFELA, which was previously a related party company. SAFELA owns, in its capacity, a 30 year lease on 807 Esplanade, New Orleans, Louisiana, which was constructed as a production and post-production facility for the Company’s use. Additionally, SAFELA owns the capitalized leasehold improvements in 807 Esplanade and the related debt which financed the construction. Through this acquisition, the Company has capitalized the leasehold improvements and assumed the debt related. As the leasehold improvements and the debt are booked at the same amounts, no net assets were transferred into the Company and no additional consideration has been paid.
The post production facility commenced operations on July 1, 2012. The leasehold improvements are being amortized over the useful life of the lease.
Property & Equipment
:
Equipment is carried at the cost of acquisition or construction and depreciated over the estimated useful lives of the assets. Costs associated with repair and maintenance are expensed as incurred. Costs associated with improvements which extend the life, increase the capacity or improve the efficiency of our property and equipment are capitalized and depreciated over the remaining life of the related asset. Gains and losses on dispositions of equipment are reflected in operations. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets, which are 3 to 5 years.
Impairment of Long Lived Assets
:
The Company evaluates, on a periodic basis, long-lived assets to be held and used for impairment in accordance with the reporting requirements of ASC 360-10, “Accounting for the Impairment or Disposal of Long-Lived Assets”. The evaluation is based on certain impairment indicators, such as the nature of the assets, the future economic benefit of the assets, any historical or future profitability measurements, as well as other external market conditions or factors that may be present. If these impairment indicators are present or other factors exist that indicate that the carrying amount of the asset may not be recoverable, then an estimate of the discounted value of expected future operating cash flows is used to determine whether the asset is recoverable and the amount of any impairment is measured as the difference between the carrying amount of the asset and its estimated fair value. The fair value is estimated using valuation techniques such as market prices for similar assets or discounted future operating cash flows.
Deferred Income
:
Any income received from customers before a film is delivered for release (such as deposits on distribution contracts) is recorded as a deferred income until all of the criteria for the Company’s revenue recognition policy have been met.
Provision for Earn-Out for David Michery/Big Jake Music
:
The Company’s Asset Purchase Agreement with David Michery provided for 50,000 of the Company’s $100 par, Convertible Redeemable Series B Preferred Shares, be held in Escrow until the Net EBIT (as defined in the agreement) from distribution of the DMX Albums and two albums embodying the performance of Bone Thugs-n-Harmony exceeds $5,000,000, as confirmed by the Company’s independent auditor. At the end of five years, should the Net EBIT be less than $5,000,000, the shares will be released on a fractional basis, as defined in the agreement. The Company has determined the current estimate of fair value of the earn-out to be $0.
In connection with the acquisition of the stock of BJM, the Company issued
80
,000 shares of the Company’s Series B convertible preferred stock, par value $100, convertible at approximately $1.10 per share
,
to Jake Shapiro and his assigns
, with 10,000 being delivered to him at time of execution
and
the
additional 70,000 shares
to
be held in escrow until such time as
certain specific terms are met
.
40,000
of the
shares are subject to proving valuation and usage of certain advertising credits and 30,000 shares are subject to an earn-out over a two year period.
The Company has determined the fair value of the earn-out with regard to the proving of the media credits is $50,000, as of December 31, 2012 and June 30, 2012 which the Board believes is the value of an equivalent public relations campaign for the two projects for which the credits have been used. Mr. Sharpiro does have the right to seek an independent valuation.
Asset Transfer Agreement
:
On June 11, 2010, Seven Arts Entertainment, Inc. (“SAE”), a Nevada Corporation, was formed and became a wholly owned subsidiary of Seven Arts Pictures Plc. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, as amended on January 27, 2011 and again on August 31, 2011, to transfer all of the assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 28,571 (2,000,000 pre-split) shares of SAE were issued to PLC in order to satisfy any remaining obligations. This transfer was approved by the PLC shareholders at an Extraordinary General Meeting on June 11, 2010. The purpose of this transfer was to eliminate our status as a foreign private issuer and to assume compliance with all obligations of a domestic issuer under all applicable state and Federal securities laws. Our intention in executing this transaction was to redomicile our business with no change in the economic interests of our shareholders.
The assets and certain of the liabilities of SAP Plc. were brought across at net book value. All related party balances of PLC were left in the original company as were the shares in SAFE(UK) Ltd and Cinematic Finance Ltd. All disputed debts were left with the PLC. The “price” paid for the asset transfer was a one for one share issue in SAE Inc. and an issuance of a further 2,000,000 (pre-split) 28,571 post-split ) shares in SAE Inc. The issuance of the 2,000,000 shares was booked at the closing market price on August 31 2011, which was $0.66/share.
Earnings Per Share
:
Basic earnings (loss) per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share include the effects of any outstanding options, warrants and other potentially dilutive securities.
In accordance with ASC 260-10-45-19, the Company did not consider any potential common shares in the computation of diluted EPS as of
December 31
, 2012 and 2011, due to the loss from continuing operations, as they would have an anti-dilutive effect on EPS.
Share Based Payments
:
The Company accounts for share based payments using a fair value based method whereby compensation cost is measured at the grant date based on the value of the services received and is recognized over the service period. The Company uses the Black-Scholes -Merton pricing model to calculate the fair value of options and warrants issued. In calculating this fair value, there are certain assumptions used such as the expected life of the option, risk-free interest rate, dividend yield, volatility and forfeiture rate. The use of a different estimate for any one of these components could have a material impact on the amount of calculated compensation expense.
Segment Reporting
:
The Company now operates in three business segments as a motion picture producer and distributor; as a music label managing the assets of David Michery and Big Jake Music and as a provider of both production and post-production services at its facility at 807 Esplanade in New Orleans. The Company believes that its businesses should be reported as three business segments. (See Note 2 - Segment Information).
Fair Value Measurements
:
ASC Topic 820, “Fair Value Measurements and Disclosures”, defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and requires certain disclosures about fair value measurements. In general, fair value of financial instruments are based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Corporation’s credit worthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time.
Derivative Instruments
:
The Company’s policy is to not use derivative or hedging financial instruments for trading or speculative purposes, except certain embedded derivatives derived from certain conversion features or reset provisions attached to the convertible debentures, as described in Note 9.
Reclassification
:
Certain prior year balances were reclassified to conform with current year presentation.
NOTE 2 - SEGMENT INFORMATION
In accordance with ASC 280 “Segment Reporting”, operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in making decisions how to allocate resources and assess performance. Our chief decision maker, as defined under the FASB’s guidance, is a combination of the Chief Executive Officer and the Chief Financial Officer.
In the quarter ended March 31, 2012, the Company formed a new subsidiary, Seven Arts Music, and acquired music assets from David Michery and purchased the stock of Big Jake Music. This
was
a new line of business for the Company.
All music company sales relate to the release of the first DMX “Undisputed”album.
On June 30, 2012, the Company acquired SAFELA, which was previously a related party company. SAFELA owns, in its capacity, a 30 year lease on 807 Esplanade, New Orleans, Louisiana, which was constructed as a production and post-production facility for the Company’s use. The post production facility commenced operations on July 1, 2012. This is also a new line of business for the Company.
The table below presents the financial information for the three reportable segments for the
three and six months
ended
December 31
, 2012
:
|
|
Three Months Ended
|
|
|
|
December 31 , 2012
|
|
|
|
Film (SAFE)
|
|
|
Music (SAM)
|
|
|
Post- Production(SAFELA)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
164,719
|
|
|
$
|
6,450
|
|
|
$
|
11,628
|
|
|
$
|
182,797
|
|
Cost of revenue
|
|
|
( 90,204
|
)
|
|
|
( 118,221
|
)
|
|
|
( 42,848
|
)
|
|
|
( 251,273
|
)
|
Gross profit/(loss)
|
|
|
74,515
|
|
|
|
(111,771
|
)
|
|
|
(31, 220
|
)
|
|
|
(68,476
|
)
|
Operating expenses
|
|
|
( 406,328
|
)
|
|
|
( 212,766
|
)
|
|
|
( 53,853
|
)
|
|
|
( 672,947
|
)
|
Loss from operations
|
|
$
|
( 331,813
|
)
|
|
$
|
(324,537
|
)
|
|
$
|
( 85,073
|
)
|
|
|
( 741,423
|
)
|
SAE Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( 124,532
|
)
|
Total Operating Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
( 865,955
|
)
|
|
|
Six Months Ended
|
|
|
|
December 31, 2012
|
|
|
|
Film
(SAFE)
|
|
|
Music (SAM)
|
|
|
Post- Production(SAFELA)
|
|
|
Total
|
|
Revenue
|
|
$
|
394,112
|
|
|
$
|
927,645
|
|
|
$
|
18,078
|
|
|
$
|
1,339,835
|
|
Cost of revenue
|
|
|
(198,753
|
)
|
|
|
(847,398
|
)
|
|
|
(80,775
|
)
|
|
|
(1,126,926
|
)
|
Gross profit/(loss)
|
|
|
195,359
|
|
|
|
80,247
|
|
|
|
(62,697
|
)
|
|
|
212,909
|
|
Operating expenses
|
|
|
(782,581
|
)
|
|
|
(245,745
|
)
|
|
|
(88,386
|
)
|
|
|
(1,116,712
|
)
|
Loss from operations
|
|
$
|
(587,222
|
)
|
|
$
|
(165,498
|
)
|
|
$
|
(151,083
|
)
|
|
|
(903,803
|
)
|
SAE Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(350,716
|
)
|
Total Operating Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,254,519
|
)
|
Assets
|
|
|
|
|
|
December 31, 2012
|
|
June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Film assets
|
|
$
|
15,069,063
|
|
|
$
|
14,612,609
|
|
Music assets
|
|
|
3,108,323
|
|
|
|
2,923,474
|
|
Post-production assets
|
|
|
4,845,915
|
|
|
|
4,551,270
|
|
NOTE 3 – RELATED PARTY DUE TO/DUE FROM
SAP, Inc. directly or through related various Louisiana limited liability companies have from time-to-time made non-interest bearing advances to the Company or its subsidiaries or have received advances back from the Company. The
balances of these combined accounts due to the Company as of
December 31
, 2012 and June 30, 2012 were
$(66,389)
and $1,055,
633
, respectively.
As of December 31, 2012 :
|
|
SAE
|
|
|
SAFE
|
|
|
CONSOLIDATED BALANCE
|
|
Due From:-
|
|
|
|
|
|
|
|
|
|
SAP Inc.
|
|
$
|
1, 808,681
|
|
|
$
|
|
|
|
$
|
1, 808,681
|
|
SAP LOU
|
|
|
164,386
|
|
|
|
-
|
|
|
|
164,386
|
|
SAP PLC
|
|
|
123,680
|
|
|
|
-
|
|
|
|
123,680
|
|
Total
|
|
|
2,096,747
|
|
|
|
|
|
|
|
2,096,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due to:-
|
|
|
|
|
|
|
|
|
|
|
|
|
SAP Inc.
|
|
$
|
|
|
|
$
|
(20,850
|
)
|
|
$
|
(20,850
|
)
|
Peter Hoffman
|
|
|
(1, 754,475
|
)
|
|
|
( 180,104
|
)
|
|
|
(1, 934,579
|
)
|
SAFE (UK)
|
|
|
-
|
|
|
|
(13,557
|
)
|
|
|
(13,557
|
)
|
SAP PLC
|
|
|
-
|
|
|
|
(61,372
|
)
|
|
|
(61,372
|
)
|
|
|
$
|
(1,754,475
|
)
|
|
$
|
( 275,883
|
)
|
|
$
|
(2,030,358
|
)
|
SAP, Inc. has pledged an interest in its shares of the Company’s stock to secure certain indebtedness for which SAP, Inc. and the Company are jointly liable such as the Apollo and Armadillo debts. The stock of SAP, Inc. (previously owned by Peter Hoffman) was transferred to the listing predecessor of SAE on September 1, 2011.
SAP Inc. and Louisiana Companies
:
The Company’s Chief Executive Officer, Peter Hoffman, controls several companies, including (prior to September 10, 2011) Seven Arts Pictures, Inc. (“SAP, Inc.”) that are not part of the Company but from which it obtains or transfers distribution rights or other assets related to the business and which control production of the motion pictures. The agreements with Mr. Hoffman, and the companies controlled by him, provide that all revenues related to the Company’s business payable to Mr. Hoffman or any of these related party companies is due to the Company, except Mr. Hoffman’s salary, bonus and stock ownership. None of these affiliates are variable interest or special purpose entities.
Pursuant to a related party agreement, SAP, Inc. holds ownership of limited liability corporations in the United States, with all distribution rights and profits thereof being due to SAFE, Ltd. In addition, they have also provided other services for Seven Arts Pictures Plc. and SAFE, Ltd. and SAE, Inc. at no fee other than Mr. Hoffman’s salary and the direct third party costs of the Los Angeles office, all of which are reflected in the financial statements of SAFE, Ltd. These other services include any reasonable requests of the management of the Company including accounting services, audits of distribution statements, collection of accounts receivable, supervision of production of motion pictures and similar day-to-day aspects of the Company’s business. Effective January 1, 2012 no further such transactions are intended.
Peter Hoffman:
In September 2004, the Company’s predecessor entered into an agreement with SAP under which SAP provided the services of Mr. Peter Hoffman for the amount of his contracted salary and the Los Angeles office and staff of SAP Inc. to the Company’s predecessor at cost. Pursuant to two inter Company agreements, SAP also from time-to-time owned limited liability companies in the United States which distributed the Company’s motion pictures for a fee, with all profits ensuing to the benefit of the Company. These companies also provided other services to the Company at no fee other than Mr. Hoffman’s salary and the direct third-party costs of SAP’s Los Angeles office, all of which were reflected in the Company’s financial statements. Portions of Mr. Hoffman’s salary have not been paid to him and have been reflected as Due To Related Party.
During the
six months
ended
December 31, 2012, 357,143 (25,000,000 pre-split) and 7,000,000
shares were issued in
exchange for $914,786, and $1,190,000, respectively, of the Due to related party balance. The 357,143 shares have been pledged to JMJ Financial in connection with a $500,000 convertible debenture, as
collateral
against repayment of the note. The 7,000,000 shares have been pledged to
Tonaquint
Inc, in connection with a total of $590,000 in convertible debentures, under the terms of an amendment dated October 5, 2012, as collateral against repayment of the note. (Note 8) In the event of a default on either of the notes the holder may transfer and sell the pledged shares and apply the proceeds against the outstanding amounts on the notes. Per agreements between the Company and Mr. Hoffman in respect to the pledged shares, if the pledged shares are sold and applied to the note balance, or if the shares are not utilized by the pledges and
returned to the Company
, Mr. Hoffman’s Due to related party balance as of the date of the agreements, will be reinstated. Due to the future obligation to in substance repurchase the shares and reinstate the Due to related party balance, the shares have been treated
as
if issued for no consideration, and a liability for $2,104,786 was recognized included in the Due to related party balance for the obligation to repurchase the pledged shares.
807 Esplanade Guarantee
:
Seven Arts Pictures Louisiana LLC, (“SAPLA”) a related party of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of
December 31
, 2012. As of June 30, 2012, the Company assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 due to Advantage Capital (contingent on receipt of tax credit revenues) due to an agreement with the now mortgagor Palm Finance.
A construction loan of $1,850,000 previously guaranteed by the Company has now been assumed by the Company for 807 Esplanade.
807 Esplanade Advances
:
On February 28, 2012, the Company took out a convertible loan of $200,000 from Rowett Capital Ltd. These have been loaned to 807 Esplanade to cover outstanding interest payments due on the construction loan on 807 Esplanade previously guaranteed by the Company. Three additional convertible loans were taken out totaling $600,000 and then loaned onto SAPLA to pay down the construction loan on the property 807 Esplanade, as to not further delay the construction and opening of the facility, for which the Company will have a 30 year lease to operate a post-production facility.
NOTE 4 – FEE INCOME RECEIVABLE FROM RELATED PARTY
Under the terms of the related party agreement between SAPLA and SAE Inc. all income generated by SAPLA is due to SAE Inc. as fee income. SAPLA is due to receive approximately $9,447,544 from disposition of Louisiana and Federal historic rehabilitation and film infrastructure tax credits for the restoration and the establishment of a post-production facility at 807 Esplanade.
SAPLA will pay the proceeds from disposition of such tax credits to SAE Inc. as fee income. The Company has provided a reserve of $1,906,646 against this receipt to allow for cost of disposing the credits and a further reserve against potential disallowance of any expenditures by Louisiana or Federal taxing authorities, which is not anticipated by Management.
SAPLA has filed for historical rehabilitation tax credits available from the United States (26%) and Louisiana (25%) on approximately $9,500,000 of historical rehabilitation expenses paid in connection with the renovation of the building and property at 807 Esplanade Avenue in New Orleans, Louisiana (the “Property”) and reflected in a compilation of expenses by an independent accounting firm. SAPLA has filed the Part I application for historic rehabilitation credits and has received the Part II and Part III approvals from the United States Department of Parks with respect to the Property. SAPLA
have allocated
the Federal historic rehabilitation credits to investors in its lessee, 807 Esplanade Ave. MT LLC (“MT”),
who have completed the necessary documentation for the transfer to take place. We expect the credits will be received upon the filing of the investor’s amended tax return for 2011
and
2012. There is nothing further that needs to be done on this matter to assure the collection of these sums. Upon filing the tax returns and utilizing the credits, the investor will reduce our
indebtedness
to them
as a result of such allocation
.
SAPLA will assign the Louisiana historic rehabilitation for cash. All creative and historic approvals have been given with respect to these credits. The State has not yet issued its certification of the amounts after review of the required audit. Per discussions management has had with the Inspector General’s office, the Company believes the issue to be resolved shortly.
SAPLA has also filed for Louisiana film infrastructure tax credits (40%) on all of its investment of approximately $11,500,000 in connection with the Property to date, as reflected in an audit report of an independent accounting firm (which also includes audits of all rehabilitation expenses). SAPLA has approval from Louisiana that the Property is a certified state film infrastructure project and SAFELA, as lessee of MT, is now operating a production and post-production facility at the Property.
Louisiana has certified approximately $6,500,000 of film infrastructure expenditure, the tax credits accruing on which SAPLA will assign for cash, with the remaining expenses remaining under consideration by the Louisiana Department of Economic Development (“LED”). SAPLA has received no objections to any of its film rehabilitation expenses from LED as reflected in the audit report submitted to LEDF on July 2, 2012. Under a published Opinion of the Attorney General of Louisiana, the Louisiana tax credits vest upon certification as a film infrastructure project which occurred in 2008. Revenue is not recognized until the required audit or compilation is complete and available to be submitted to the appropriate agency. The reserve established by the Company against the revenue to be received from SAPLA from disposition of the tax credits reflects potential discounts on the assignment of credits for cash and any potential reduction in the amount of expenses that may be subject to credits by objection of any Federal or Louisiana agency, even though the Company has at present no reason to believe there will be any such reductions.
As of December 31, 2012, the current director of LED has toured 807 Esplanade and seemed satisfied with his review. He requested the building get a permanent business license (which will be available on March 1, 2013) and to confirm that the equipment in the building is permanent. The Company is not aware of any other issues with respect to the State Film Infrastructure Credits, which have already been confirmed in a letter in September of 2012. The only issue appears to be whether or not the building has actually been “placed in service” to the satisfaction of LED.
NOTE 5 – FILM COSTS
Film costs as of
December 31
, 2012 and June 30, 2012 are as follows:
|
|
December 31, 2012
|
|
|
June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
Film Costs, beginning of period
|
|
$
|
14,612,609
|
|
|
$
|
23,133,559
|
|
Additions to film costs during the period
|
|
|
629,154
|
|
|
|
1,934,873
|
|
Total film costs
|
|
|
15, 241,763
|
|
|
|
25,068,432
|
|
Less: Amortization and impairment for the period
|
|
|
( 172,695)
|
|
|
|
(3,996,576 )
|
|
Less: One time revaluation due to asset transfer
|
|
|
-
|
|
|
|
(6,459,247 )
|
|
Total film costs, net of accumulated amortization
|
|
$
|
15,069,068
|
|
|
$
|
14,612,609
|
|
Amortization of film costs was $
94,886
and $
172,695
for the three
and six
months ended
December 31
, 2012
.
The Company reviews capitalized film costs for impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable or at least once per year. Determination of recoverability is based on an estimate of future cash flows resulting from the use of the asset, and its eventual disposition. Measurement of an impairment loss for the assets is based on the fair value of the asset as estimated using a discounted cash flow model. The Company had a one-time revaluation due to asset transfer of $6,459,247
at June 30, 2012.
No participations have been recorded as we do not believe anything will be due in the next 12 months.
Analysis of film costs
|
|
NBV as
|
|
|
% amortized in
|
|
Completed
|
|
at 12/31/12
|
|
|
Next 12 mths
|
|
|
Next 3 years
|
|
New releases
|
|
|
|
|
|
|
|
|
|
The Pool Boys
|
|
$
|
1,398,408
|
|
|
|
100
|
%
|
|
|
100
|
%
|
Nine Miles Down
|
|
|
1,385,830
|
|
|
|
100
|
%
|
|
|
100
|
%
|
Night of the Demons
|
|
|
443,115
|
|
|
|
78
|
%
|
|
|
100
|
%
|
|
|
$
|
3,227,353
|
|
|
|
|
|
|
|
|
|
Library titles
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Library
|
|
$
|
4,013,122
|
|
|
|
53
|
%
|
|
|
80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Completed Films
|
|
$
|
7,240,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development
|
|
$
|
7,828,590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
$
|
15,069,065
|
|
|
|
|
|
|
|
|
|
All Exploitation Costs ie
all direct costs (including
marketing, advertising, publicity, promotion, and other distribution expenses
) incurred in connection with the distribution of a film.) are expensed as incurred
.
NOTE 6 – MUSIC ASSETS
Music assets as of
December 31
, 2012 and June 30, 2012 are as follows:
|
|
December 31, 2012
|
|
|
June 30,2012
|
|
|
|
|
|
|
|
|
|
|
Music assets, beginning of period
|
|
$
|
2,923,474
|
|
|
$
|
-
|
|
Additions to music assets during the period
|
|
|
593 ,054
|
|
|
|
2,923,474
|
|
Total music assets
|
|
|
3, 516 ,528
|
|
|
|
2,923,474
|
|
Less: Accumulated amortization
|
|
|
(408,205
|
)
|
|
|
-
|
|
Total music assets, net of accumulated amortization
|
|
$
|
3,108,323
|
|
|
$
|
2,923,474
|
|
The initial material assets that were acquired comprise 52 completed sound recordings including two completed albums with “DMX”, up to two additional albums from “DMX” and up to five albums from “Bone Thugs-N-Harmony
”(“BTH”).
The music assets were initially recorded at the value of the preferred stock issued, and capitalized costs incurred in the production of the current DMX album and related videos.
Due to the decline in the common stock price, the Company reviewed the redemption value of the Preferred Stock to common
on the contractually agreed conversion date
and, as agreed by the Board of Directors, revalued the Preferred Stock at the 10 day volume weighted closing bid price of the Company’s common stock on September
29
, 2012 ($0.29/share), as if all shares of Series B Preferred Stock issued and not in escrow were converted in common stock at the conversion price of $1.10 per share. No earnout provision has been made for any shares of Preferred Stock not now issued, as management does not believe the conditions for release of such shares will be met.
The Company reviews capitalized music assets for impairment whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable or at least once per year. Determination of recoverability is based on an estimate of future cash flows resulting from the use of the asset, and its eventual disposition. Measurement of an impairment loss for the assets is based on the fair value of the asset as estimated using a discounted cash flow model.
For the three and six months ended December 31
, 2012,
amortization
and impairment of $
0 and $
408,205 has been
recognized
.
The $408,205 was the amortization charge based on sales of the DMX “Undisputed” album compared to current forecast sales for the assets acquired. No impairment has been booked as management believes it is too early in the asset cycle. The second single from the “Undisputed” album is due for release in the next few weeks which management are hopeful will lead to increased sales of the album.
NOTE 7 – LEASEHOLD IMPROVEMENTS
On June 30, 2012, the Company acquired SAFELA, which was previously a related party company. SAFELA owns, in its capacity, a 30 year lease on 807 Esplanade, New Orleans, Louisiana, which was constructed as a production and post-production facility for the Company’s use. Additionally, SAFELA owns the capitalized leasehold improvements in 807 Esplanade and the related debt which financed the construction. Through this acquisition, the Company has capitalized the leasehold improvements and assumed the debt related. As the leasehold improvements and the debt are booked at the same amounts, no net assets were transferred into the Company and no additional consideration has been paid.
The post production facility commenced operations on July 1, 2012. The leasehold improvements will be amortized over the useful life of the lease. For the three and six months ended December 31, 2012, amortization expense of $42,848 and $80,775 has been recognized.
NOTE 8 –
LOANS PAYABLE
The Company has the following indebtedness as of
December 31
, 2012:
Lender
|
|
Balance including accrued interest
|
|
|
Interest Rate
|
|
Issuance Date
|
|
Maturity Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Film and Production Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Palm Finance Corporation
|
|
$
|
4,763,537
|
|
|
|
18
|
%
|
|
|
|
|
Forebearance agreement
|
Palm Finance Corporation
|
|
|
1,868,061
|
|
|
|
18
|
%
|
|
|
|
|
Forebearance agreement
|
120db Film Finance LLC
|
|
|
4,425
|
|
|
Not stated
|
|
|
|
8/25/2008
|
|
Due on demand
|
Safron Capital Corp
|
|
|
20,700
|
|
|
|
10
|
%
|
10/31/2012
|
|
3/31/2013
|
|
Due on demand
|
Palm Finance Corporation
|
|
|
103,425
|
|
|
|
10
|
%
|
7/30/2012
|
|
|
|
Due on demand or on settlement of the Content litigation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Film and Production Loans
|
|
$
|
6,760,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trafalgar Capital
|
|
$
|
584,403
|
|
|
|
9
|
%
|
10/15/2008
|
|
8/31/2009
|
|
Due on demand
|
Lion House Eden Finance
|
|
|
50,000
|
|
|
|
|
|
1/22/2009
|
|
|
|
Due on demand
|
JMJ Financial
|
|
|
525,205
|
|
|
|
10
|
%
|
6/29/2012
|
|
10/27/2012
|
|
Due on demand
|
GHP
|
|
|
137,573
|
|
|
|
18
|
%
|
1/21/2011
|
|
4/30/2012
|
|
Due on demand
|
LotusCapital
|
|
|
100,993
|
|
|
|
5
|
%
|
8/8/2012
|
|
12/7/2012
|
|
Due on demand
|
Tonaquint, Inc.
|
|
|
576,144
|
|
|
|
8
|
%
|
8/22/2012
|
|
|
|
Amended on October 5, 2012 (see below)
|
|
|
$
|
1,974,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertibles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tripod Group, LLC
|
|
$
|
37,510
|
|
|
|
12
|
%
|
12/15/2011
|
|
6/30/2012
|
|
Due on demand
|
CMS Capital
|
|
|
37,508
|
|
|
|
12
|
%
|
12/15/2011
|
|
6/30/2012
|
|
Due on demand
|
Rachel Cohen Skydell
|
|
|
37,508
|
|
|
|
12
|
%
|
12/15/2011
|
|
6/30/2012
|
|
Due on demand
|
Runway Investments, LTD
|
|
|
160,609
|
|
|
|
12
|
%
|
1/11/2012
|
|
9/30/2012
|
|
Due on demand
|
Tripod Group, LLC
|
|
|
55,737
|
|
|
|
12
|
%
|
1/16/2012
|
|
6/30/2012
|
|
Due on demand
|
Isaac Capital Group LLC
|
|
|
105,045
|
|
|
|
12
|
%
|
1/20/2012
|
|
6/30/2012
|
|
Due on demand
|
Sendero Capital Ltd
|
|
|
278,027
|
|
|
|
12
|
%
|
1/24/2012
|
|
9/30/2012
|
|
Due on demand
|
Tripod Group, LLC
|
|
|
162,946
|
|
|
|
12
|
%
|
2/1/2012
|
|
2/1/2013
|
|
|
Hanover Holdings LLC
|
|
|
427,312
|
|
|
|
10
|
%
|
2/23/2012
|
|
8/23/2012
|
|
Due on demand
|
Beaufort Ventures, PLC
|
|
|
108,811
|
|
|
|
12
|
%
|
4/6/2012
|
|
4/5/2013
|
|
|
Beaufort Ventures, PLC
|
|
|
80,887
|
|
|
|
12
|
%
|
4/13/2012
|
|
10/16/2012
|
|
|
Old Capital Ltd
|
|
|
267,507
|
|
|
|
12
|
%
|
5/31/2012
|
|
5/30/2013
|
|
|
Firerock Capital Inc
|
|
|
32,679
|
|
|
|
10
|
%
|
6/21/2012
|
|
12/21/2012
|
|
Due on demand
|
Agua Alta (Cold Fusion)
|
|
|
106,180
|
|
|
|
12
|
%
|
6/25/2012
|
|
6/25/2013
|
|
|
Beaufort Ventures PLC
|
|
|
53,074
|
|
|
|
12
|
%
|
6/26/2012
|
|
6/26/2013
|
|
|
Beaufort Ventures, PLC
|
|
|
76,695
|
|
|
|
10
|
%
|
7/19/2012
|
|
7/19/2013
|
|
|
Beaufort Ventures, PLC
|
|
|
51,130
|
|
|
|
10
|
%
|
7/19/2012
|
|
7/19/2013
|
|
|
Beaufort Ventures PLC
|
|
|
153,247
|
|
|
|
10
|
%
|
7/26/2012
|
|
1/25/2013
|
|
Due on demand
|
Beaufort Ventures PLC
|
|
|
224,611
|
|
|
|
10
|
%
|
7/31/2012
|
|
8/30/2012
|
|
Due on demand
|
Tangiers Investment Group, LLC
|
|
|
50,993
|
|
|
|
10
|
%
|
8/8/2012
|
|
8/8/2013
|
|
|
Beaufort Ventures, PLC
|
|
|
25,476
|
|
|
|
10
|
%
|
8/14/2012
|
|
2/8/2013
|
|
|
Tangiers Investment Group, LLC
|
|
|
7,372
|
|
|
|
10
|
%
|
9/26/2012
|
|
9/26/2013
|
|
|
Tangiers Investment Group, LLC
|
|
|
53,475
|
|
|
|
10
|
%
|
10/23/2012
|
|
4/3/2013
|
|
|
Dominion Capital LLC
|
|
|
109,284
|
|
|
|
10
|
%
|
10/24/2012
|
|
2/18/2013
|
|
|
Dominion Capital LLC
|
|
|
59,045
|
|
|
|
10
|
%
|
10/24/2012
|
|
2/18/2013
|
|
|
Safron Capital Corp.
|
|
|
3,098
|
|
|
|
10
|
%
|
5/7/2012
|
|
12/7/2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,765,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total convertible debentures
|
|
$
|
4,740,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807 Esplanade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Palm Finance Corporation- mortgage and construction loan
|
|
$
|
3,355,850
|
|
|
|
15
|
%
|
|
|
|
|
Forebearance agreement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total mortgage and construction
|
|
$
|
3,355,850
|
|
|
|
|
|
|
|
|
|
|
________
*
The Company does not agree with interest charged by Palm on the 2011 forgiven interest on these two film loans and believes the dispute will be resolved once the loans are repaid.
The loan balances (not including mortgage) include accrued interest of $ 4,554,689 at December 31, 2012. Interest expense on all the loans for the three and six months ended December 31, 2012 was $557,732 and 1,365,064, respectively. Interest expense for the mortgage and building loans for the three and six months ended December 31, 2012 is $138,139 and $279,140 and, respectively.
During the period, the Company entered into several new loans, included in the above schedule. Substantially all of these loans were in exchange for existing loans of the Company, under assignment agreements between the original noteholder and the new noteholder. The exchanges were evaluated for any gains or losses to be recognized upon extinguishment of the original debt, and it was determined there were no gains or losses to be recognized.
The Company has evaluated
their
convertible notes for embedded derivative features and has determined that no derivative liability exists. Convertible debts are all convertible to common stock
at the option of the
holder.
They all bear interest at varying rates and convert at different times and
conversion prices according to the contract.
The conversion features were evaluated for any beneficial aspect and determined that no beneficial conversion feature is necessary to recognize.
Tonaquint
On August 22, 2012 the Company entered into a purchase agreement for several convertible debentures (or “notes”) with Tonaquint, Inc. (“Tonaquint”), in the principal amounts of $310,000, $255,000 and $125,000, The first convertible debenture under the agreement was issued on August 22, 2012 for $310,000, less a discount of $60,000 and $10,000 in expenses. On October 5, 2012, due to a delisting default, an amendment was entered into which called for one of the additional convertible debentures to be issued in the principle amount of $155,000 (less a $25,000 discount and $5,000 in fees) and the second in the principal amount of $125,000, to be issued in the future. This note has not been funded as of December 31, 2012. The debt discounts have been immediately expensed, based upon the short term nature of the notes, and the insignificance of the amount as compared to the total Convertible Debenture amount and to interest expense over the term of the note.
The convertible debentures are convertible at $0.20, which is above the market value of the Company’s common stock on issuance date, so there is no beneficial element recognized. As a condition of the amendment the outstanding balance of the first note was increased to $412,990 (to be reduced by $50,000 if the note is paid on its maturity date). The notes are payable on certain installment dates, to be satisfied by conversion of the installment amount, or cash, at the option of the Company (provided no equity failure conditions, as defined in the agreement, exist, in which cash the installment payment must be in cash.) As part of the amendment, Tonaquint entered into a Pledge Agreement with Peter Hoffman, for 7,000,000 of the Company’s common stock as collateral against repayment of the note. In the event of a default on the notes the holder may transfer and sell the pledged shares and apply the proceeds against the outstanding amounts on the notes. (Note 3)
The Company converted $
1,183,683
of the film and production loans into
9,004,956
shares of common stock during the
six
months ended
December 31
, 2012.
NOTE 9 – EQUITY TRANSACTIONS
Second Quarter Ended December 31, 2012
:
Between October 1, 2012 and December 31, 2012, the Company issued 25,339,859 common shares at an average price of $0.11 per share.
|
7,688,857
|
|
common shares were issued in satisfaction of film debt totalling $403,809, with an average conversion price of $0.05 share.(High of $0.14 and low of $0.02)
|
|
|
|
|
|
7,000,000
|
|
common shares were issued to Peter Hoffman, based on a market share price of $0.17 in exchange for debt of $1,190,000. As the shares will be in substance repurchased and the debt reinstated at a point in the future, the shares were accounted for as if issued for no consideration (Note 3).
|
|
|
|
|
|
3,454,545
|
|
common shares were issued at $0.29 on conversion of 38,000 Series B preferred shares
|
|
|
|
|
|
3,028,206
|
|
common shares were issued in satisfaction of various convertible loans totalling $ 133,537 at an average conversion price of $0.04 share.( High of $0.29 and low of $0.03)
|
|
|
|
|
|
1,772,812
|
|
common shares were issued at $0.02 in satisfaction of $42,723 of 807 Esplanade loans
|
|
|
|
|
|
1,703,772
|
|
common shares were issued at $0.02 in satisfaction of $31,232 of expenses
|
|
|
|
|
|
391,667
|
|
common shares were issued for consulting services totalling $82,500 provided under the S-8 authority at $0.21/share
|
|
|
|
|
|
300,000
|
|
common shares (restricted) were issued to David Furth, a director, at a share price of $0.06
|
|
|
|
|
|
25,339,859
|
|
|
Warrants and Options
On December 17, 2012, the Company declared a warrant dividend to those persons beneficially owning its common stock as of the close of the markets on August 31, 2012. For every ten pre-reverse split shares of common stock held as of such date and time, the holders thereof will be entitled to receive one warrant as a dividend, exercisable at $.03 per post-reverse split share (a “Warrant Share”), which expire on June 30, 2014. The warrants fair value was determined using the Black Scholes Merton Model. The fair value of $480,371 has been recognized on the accompanying financial statement in Accumulated Deficit and Warrant Dividend to be distributed.
First Quarter Ended September 30, 2012
:
On August 31, 2011, NASDAQ approved the substitution of one share of SAE, Inc. stock for the Company's NASDAQ listing, effective at the opening of trading on September 1, 2011. On that date, each of the Company's ordinary shares were exchanged for one share of common stock of SAE, and commenced trading on NASDAQ as the successor to the Company's NASDAQ listing. This transaction was approved by the Company’s shareholders at the Company’s Extraordinary General Meeting on June 11, 2010.
During the three months ending September 30, 2012, Company issued 2,418,206 shares at an average price of $1.13 per share in satisfaction of $2,446,219 of outstanding loans payable and accrued interest and 8,571 shares for $300,000 cash.
|
258,055
|
|
common shares were issued in part payment of the Palm debt to the value of $133,500 at an average conversion price of $0.52/share.
|
|
|
|
|
|
1,058,044
|
|
common shares were issued in satisfaction of the Schism debt of $646,374 at an average conversion price of $0.61/share
|
|
|
|
|
|
482,697
|
|
common shares were issued in satisfaction of various convertible loans totaling $586,114 was converted at an average conversion price of $1.21/ share.(High of $2.42 and low of $0.57)
|
|
|
|
|
|
90,720
|
|
common shares were issued for expenses totalling $179,800 for the music company at $1.98/share
|
|
|
|
|
|
44,711
|
|
common shares were issued for consulting services totalling $54,200 provided under the S-8 authority at $1.21/share
|
|
|
|
|
|
244,149
|
|
common shares were issued for general expenses totalling $357,232 provided under the 3a9 authority at $1.42/share.(High of $2.45 and low of $0.70)
|
|
|
|
|
|
75,715
|
|
common shares were issued to lenders as fees for loan arrangements of $159,000 at $2.10/share
|
|
|
|
|
|
85,714
|
|
common shares were issued as collateral for a loan totalling $180,000 at $2.10/share
|
|
|
|
|
|
8,571
|
|
common shares were issued for $300,000 cash (average of $35.00/share)
|
|
|
|
|
|
80,586
|
|
common shares were issued to cover 807 Esplanade construction fees totalling $150,000 at $1.86/share
|
|
|
|
|
|
(2,185
|
)
|
adjustment for reverse split shares
|
|
|
|
|
|
2,426,777
|
|
Total shares issued in the quarter
|
NOTE
10
– COMMITMENTS AND CONTINGENCIES
With the exception of the Parallel litigation, as noted below, there has been no significant changes to this litigation this period: .
Creditors Liquidation of SAP Plc
.
The Company’s listing predecessor Seven Arts Pictures Plc. (‘PLC’) was placed by the English Companies Court into compulsory liquidation on November 8, 2011. The Company’s CEO, Mr. Peter Hoffman, as a director of PLC had sought an administration order but this request was denied by the Courts as a result of inter alia the opposition of Parallel Pictures LLC (‘Parallel’). PLC’s principal creditors have appointed a liquidator for the orderly winding up of its remaining assets not transferred to the Company pursuant to the Asset Transfer Agreement, effective January 27, 2011.Based on discussions with the liquidator, our management believes this liquidation proceeding will have no material effect on the cost, business or market value of common stock.
Further Share Issue to SAE Inc
.
On June 11, 2010, Seven Arts Entertainment, Inc. (“SAE”), a Nevada Corporation, was formed and became a 100% owned subsidiary of Seven Arts Pictures Plc. As of June 11, 2010, the Company entered into an Asset Transfer Agreement, as amended on January 27, 2011 and again on August 31, 2011, to transfer all of the assets with a cost basis from PLC to SAE, in exchange for assumption by SAE of certain indebtedness and for one share of common stock of SAE for each ordinary share of PLC which have been distributed to shareholders. Additionally, 2,000,000 shares of SAE were issued to PLC in order to satisfy any remaining obligations. SAE Inc. may issue more shares of its common stock to resolve any claim made on the liquidation of PLC. The 2,000,000 pre-split shares were originally booked on January 27, 2012 at the market price on the day the SEC approved the transaction which was $3.94/share. Management now believe the shares should be booked at the August 31, 2012 market price of $0.66/share which is the date from which the shares in SAE were tradeable.
807 Esplanade Guarantee
Seven Arts Pictures Louisiana LLC, a related party and/or an affiliate of the Company, entered into a Credit Agreement with Advantage Capital Community Development Fund LLC dated October 11, 2007, for the acquisition and improvement of the production and post-production facility located at 807 Esplanade Avenue in New Orleans, Louisiana (“807 Esplanade”) for aggregate principal advances of up to $3,700,000. This agreement was guaranteed by the Company’s predecessor. Approximately $3,700,000 plus interest has been drawn under the terms of this Credit Agreement, as of June 30, 2012. The Company has now assumed the liability for $1,000,000 of this amount plus a contingent sum of $750,000 due to Advantage Capital (contingent on receipt of the tax credit revenues) due to an agreement with the now mortgagor Palm Finance. A construction loan of $1,850,000 previously guaranteed by the Company has now been assumed by the Company. The Company has a 30 year lease on the property to operate a production and post-production facility.
Armadillo
The Company has guaranteed a $1,000,000 note plus interest due to Armadillo by the Employee Benefit Trust of the Company’s listing predecessor resulting from the purchase of Seven Arts preferred stock from Armadillo.
Fireworks Litigation
SAFE prevailed in a motion for summary adjudication in the Supreme Court of Ontario, Canada on February 10, 2011 in an action against CanWest Entertainment and two of its affiliates (“CanWest”) confirming our ownership of five motion pictures, “Rules of Engagement”, “An American Rhapsody”,” Who Is Cletus Tout”, “Onega”, and “The Believer” (collectively, the “Copyrights”). SAFE filed an action in England on September 7, 2011 in the High Court of England and Wales against Content Media Corporation (“Content”) and Paramount Picture Corp. (“Paramount”) to recover the Copyrights and substantial damages for the use of the copyrighted works after their purported acquisition from CanWest. We may incur up to $200,000 or more in legal expenses to pursue this claim but expect to recover those fees from Content. We also filed an action on May 27, 2011 in the United States District Court for the Central District of California for copyright infringement against Paramount. This action was dismissed based on the applicable statute of limitations and is currently on appeal to the Ninth Circuit Court of Appeals.
Jonesfilm
The Company’s subsidiary, SAFE, PLC, CineVisions, and CEO Peter Hoffman were the subject of two arbitration awards of attorney fees totaling approximately $900,000, with interest and charges, both of which were reduced to judgment in favor of Jonesfilm (“JF”) in Superior Court of the State of California for the County of Los Angeles and in United States District Court for the Central District of California. The Company paid approximately $525,000, the amount of the first arbitration award plus interest and charges, in November 2011. Management believes the Company has no further liability in this matter. JF asserted on or about October 6, 2010 in an enforcement of judgment action in the United States District Court for the Eastern District of Louisiana against PLC, SAFE, SAP and Mr. Hoffman that the Company is liable as the “successor in interest” to the remaining arbitration award which was sentenced in the United States District Court for the Central District of California on June 19, 2007, which the Company denies.
Arrowhead Target Fund
Seven Arts Future Flows (“SFF”) a limited liability company owned by SAP, now owned by PLC (in liquidation), obtained financing from Arrowhead) of approximately $8,300,000 (the “Arrowhead Loan”). SFF secured the Arrowhead Loan with liens on 12 motion pictures that generated final revenues to the Group of $820,026 in the Fiscal Year Ended June 30, 2009; $2,739,800 in the Fiscal Year Ended March 31, 2008 and $544,478 in the three month period ended June 30, 2008. The only liability is to repay the Arrowhead Loan from the proceeds of the film assets pledged against the Arrowhead Loan. The Company is not required to repay the Arrowhead Loan from any of its other assets or revenues. SAFE was the collateral agent of the film assets.
The Arrowhead Loan became due in February 2009 and SFF has not paid the outstanding
principal
and accrued interest. Arrowhead has the right to foreclose on the pledged film assets, but has not done so. SFF has received a default notice and as a result Arrowhead is now collecting directly all sums otherwise receivable by us with respect to these motion pictures, and has appointed a new servicing agent for these motion pictures. As a result, the Company can no longer control the licensing of these motion pictures. Failure to repay or refinance the Arrowhead Loan could result in a material disposition of assets through the loss of the Company’s rights to the 12 motion pictures and related loss of revenues in amounts that are difficult to predict.
As a result of the foregoing, we removed all assets accounts relating to the 12 motion pictures pledged to Arrowhead and the corresponding limited recourse indebtedness from our consolidated balance sheet at fiscal year ended June 30, 2009, due to the fact that the loan was a limited recourse loan and we have no further obligations to Arrowhead beyond the pledged film assets.
Arrowhead filed an action on September 22, 2010 in The Supreme Court of the State of New York which seeks recovery from PLC, Mr. Hoffman and his wife, SAFE, CineVisions, SFF and SAP of the monies that we retained under our interpretation of the relevant agreements with Arrowhead. In addition, Arrowhead has made substantial additional claims against us, Mr. Hoffman and SAP regarding claimed breaches of the terms of the operative agreements, including failure to account properly, failure to turn over materials, failure to remit monies collected, and similar matters. Arrowhead’s claims against us for these alleged breaches are $8,300,000 although it has not stated any basis for this amount.
The Company moved to dismiss the Arrowhead action against all defendants other than SFF. On August 9, 2011, the New York Supreme Court granted the motion and dismissed all defendants except SFF and SAFE in its capacity as a collateral agent, which is not a material element of Arrowhead claim. We continue to believe that Arrowhead’s claims against us are without substantial merit. Arrowhead has refiled its claim against the dismissed defendants in the Supreme Court of New York. On April 17, 2012 against the same defendants under an “alter ego” theory. SAFE and SFF have moved to dismiss these claims.
Arrowhead Capital Partners Ltd. – AGC Loan
PLC and several of our affiliates were named as defendants in an action by Arrowhead Capital Partners Ltd. filed in the Supreme Court of New York, County of New York, purportedly served on May 24, 2010, seeking to collect $1,000,000 plus interest (the “ACG Loan”) due to Arrowhead Consulting Group LLC (“ACG”), as well as to foreclose on the collateral granted as part of the Cheyne Loan described in note 13 to our financial statements under “Production Loans”. The ACG Loan is fully subordinated to repayment of the Cheyne Loan, which has not been repaid. One of SAE’s subsidiaries has acquired all Cheyne’s rights under the subordination provision of the Cheyne Loan. As a result, our management does not believe that ACG has the right to maintain this action to collect any monies or to foreclose on any collateral pursuant to the Cheyne Loan. ACG obtained summary judgment against PLC and certain of our former affiliates which is now on appeal. We expect this action will be stayed by reason of the liquidation proceedings of PLC discussed under “Liquidation of Seven Arts Pictures Plc.”
Investigation into Claim for Tax Credits (SAPLA
)
The US Attorney in New Orleans is investigating claims for Louisiana film infrastructure tax credits, including such tax credits to be claimed by Seven Arts Pictures Louisiana LLC, (“SAPLA”) an affiliate of the Company. This investigation appears to include investigation as to whether certain expenses claimed by this affiliate were improper or fraudulent. All such claimed expenses were audited by independent auditors in Louisiana and reviewed by counsel. Management believes that this investigation will not have any material adverse effect on or operations or the total tax credits to be received by our affiliates, but could result in charges against current or former employees of this affiliate, including Mr. Hoffman, based on prior audits. The tax credits receivable by SAPLA (of which the State and Federal rehabilitation credits have been approved) are based on new tax credit audits carried out in Louisiana, not the audits mentioned here.
Parallel Actions
On June 28, 2011, PLC (predecessor) filed an action in the High Court of England and Wales against Parallel to collect sums due to PLC with respect to acquisition of distribution rights in Russia to four motion pictures and to confirm Parallel’s obligations under both a signed and unsigned investment agreement with respect to the motion picture project Winter Queen. On the same day, Parallel filed a petition to wind up and liquidate PLC in the Companies Courts of England based on its claim of repayment of $1,000,000 of investment made by Parallel in Winter Queen. PLC is not a part of the Company. On September 19, 2011, Parallel filed a new action against PLC and
the Company
in the Los Angeles County Superior Court of California, asserting the same claims as in the winding up petition and seeking to enjoin the proposed administration proceedings in England. Its request for a preliminary injunction was denied by the Superior Court. Parallel in California has been stayed by reason of the “Recognition Order” described in “Liquidation of Seven Arts Pictures plc.”
Parallel
was
permitted to pursue its remedies in the Los Angeles Superior Court proceedings
based
on actions of the liquidator.
Parallel’s motion for summary judgment has been denied. The Company believes that a favorable decision by the liquidator as discussed above will resolve this action in the Company’s favor.
HMRC Investigation
On July 19, 2011 Officers of Her Majesty’s Revenue & Customs (“HMRC”) attended the offices of PLC in London. Documents were retained appertaining to arrangements involving the subscription for shares in a number of companies which had lost value, resulting in subscribers making claims to tax relief.
PLC’s participation in these transactions was limited to its transfer of rights to certain motion pictures to the investors in return for their investments in the production and release costs of those pictures and making available the provision of loans to fund a portion of those investments. PLC received no tax benefits from the transactions, which were made on arms-length terms. PLC believes that it is not a subject of the HMRC investigation.
In connection with the transactions, PLC did not make any representations or warranties to any party, including the investors, regarding any potential tax benefits related to the transactions. Prior to the closing of the transactions, the investors obtained and made available to PLC, an opinion of prominent Queen’s counsel, specializing in United Kingdom tax laws, that the transactions were permitted and acceptable under the terms of the applicable United Kingdom revenue laws. PLC remains confident that the transactions were permitted and acceptable under the terms of the applicable United Kingdom revenue laws.
HMRC has requested interviews with three officers of PLC to discuss whether those officers were involved in the arrangements for subscription of shares in the relevant companies, the first of which with Ms. Elaine New, CFO, occurred in April 2012 and a second in May 2012. PLC is fully cooperating with the investigation. PLC believes there is no basis for any claim of responsibility of any of its officers or employees. Based on facts currently known by PLC, there is no need for it to record a contingent liability in its financial statements in connection with the investigation or the related transactions.
NOTE
11 - NON-CONTROLLING INTEREST
The Company’s subsidiary SAFELA, which was acquired by the Company on June 30, 2012, is owned 60% by the Company and 40% by another party. Accordingly, the subsidiary is included in the consolidated financial position and results of operations of the Company, with recognition of the non-controlling interest separately in the Statement of Operations and from the equity of the Company’s shareholders on the balance sheet.
The activity of the non-controlling interest as of December 31, 2012 is as follows:
Initial balance recognized at July 1, 2012
|
|
$
|
-
|
|
Non-controlling interest's proportionate share of Net loss for the six months ended December 31, 2012
|
|
|
172,097
|
|
|
|
|
|
|
Non-controlling interest at December 31, 2012
|
|
$
|
172,097
|
|
NOTE 12 – FAIR VALUE MEASUREMENTS
Cash, accounts receivable, accounts payable and other accrued expenses and other current assets and liabilities are carried at amounts which reasonably approximate their fair values because of the relatively short maturity of those instruments.
ASC 820, “Fair Value Measurements and Disclosures”, establishes a framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
The three levels of the fair value hierarchy under ASC 820 are described as follows:
|
Level 1 - Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access.
|
|
Level 2 - Inputs to the valuation methodology include:
|
|
|
·
|
quoted prices for similar assets or liabilities in active markets;
|
|
|
·
|
quoted prices for identical or similar assets or liabilities in inactive markets;
|
|
|
·
|
inputs other than quoted prices that are observable for the asset or liability;
|
|
|
·
|
inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
If the asset or liability has a specified (contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability.
|
|
Level 3 - Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
The asset or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.
The preceding method described may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, although the Company believes its valuation method is appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.
As of
December 31
, 2012 and June 30,
2012
, all of the Company’s financial assets and liabilities were considered current and due to the short maturity the carrying amounts are considered to approximate fair value.
NOTE
13
– SUBSEQUENT EVENTS
a)
|
Subsequent stock issuances:
|
The Company issued the following shares of common stock subsequent to
December 31
, 2012:
Between
January
1,
2013
and
February 15, 2013
, the Company issued
38,125,389
common shares at an average price of $0.
02
per share. The total number of shares outstanding on
February 15, 2013
was
67,631,925
.
|
6,786,848
|
|
common shares were issued in satisfaction of film debt totalling $ 102,625 converted at an average conversion price of $0.02 share.
|
|
|
|
|
|
9,182,177
|
|
common shares were issued in satisfaction of various convertible loans totalling $ 135,508 was converted at an average conversion price of $0.02 share. (High of $0.02 and low of $0.01)
|
|
|
|
|
|
4,040,000
|
|
common shares were issued for consulting services totalling $115,875 provided under the S-8 authority at $0.03/share
|
|
|
|
|
|
5,706,887
|
|
common shares were issued at $0.01 on conversion of $72,277 of loans against 807 Esplanade
|
|
|
|
|
|
7,932,572
|
|
Restricted common shares were issued to the liquidator of Nine Miles Down UK Ltd in settlement of an outstanding judgement in the liquidation at a share price of $0.03 in satisfaction of a debt of $237,977
|
|
|
|
|
|
4,476,905
|
|
common shares were issued in satisfaction of debts totalling $ 69,478 was converted at a conversion price of $0.02 /share.
|
|
|
|
|
|
38,125,389
|
|
|
b)
|
Increase in Authorized Shares
|
On January 28, 2013, at a shareholders’ meeting an increase in the number of authorized shares of the Company’s shares to 250,000,000 was approved, with 1,000,000 designated for preferred shares, and 249,000,000 as common shares
.
The Board of Directors was also authorized to increase the number of shares of our common stock issuable in our 2012 Stock Incentive Plan from 71,429 to 15,000,000.
An S-1 to ratify the warrant dividend shares (Note 9) was filed on January 22, 2013.