*The above consolidated balance sheets
present the Wecast Services Limited and Wide Angle Group Limited (“Wide Angle”) acquired from BT Capital Global
Limited (“BT”) on January 30 and January 31, 2017, respectively as if they had been owned by the Company
since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5 “Acquisition”).
*The above consolidated balance sheets present
the Wecast Services Limited and Wide Angle acquired from BT on January 30 and January 31, 2017, respectively as if they had been
owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5 “Acquisition”)
*The above consolidated balance sheets present
the Wecast Services Limited and Wide Angle acquired from BT on January 30 and January 31, 2017, respectively as if they had been
owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5 “Acquisition”)
*The above consolidated balance sheets present
the Wecast Services Limited and Wide Angle acquired from BT on January 30 and January 31, 2017, respectively as if they had been
owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5 “Acquisition”)
*The above consolidated balance sheets
present the Wecast Services Limited and Wide Angle acquired from BT on January 30 and January 31, 2017, respectively as if
they had been owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5
“Acquisition”)
*The above consolidated balance sheets present
the Wecast Services Limited and Wide Angle acquired from BT on January 30 and January 31, 2017, respectively as if they had been
owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 5 “Acquisition”)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
1.
|
Organization and Principal Activities
|
Seven Stars Cloud Group, Inc. (the “Company”),
formerly known as Wecast Network, Inc., is a Nevada corporation that primarily operates in the PRC through its subsidiaries and
consolidated variable interest entities (“VIEs”). The Company, its subsidiaries and consolidated VIEs are collectively
referred to as Seven Stars Cloud Group (“SSC”, “we”, “us”, or “the Company”).
The Company is aiming to become a digital financial
services company with seven products engines which are financial technologies based. Through acquisitions made in 2017 and establishment
of joint ventures, engine seven “Supply Chain Finance and Management for Vertical Products” is in operation. The Company
is also leveraging its legacy operations as a premium content video on demand (“VOD”) service provider in the PRC.
On January 30, 2017, the Company entered into
a Securities Purchase Agreement (the “Sun Video SPA”) with BT Capital Global Limited, a British Virgin Islands company
(“BT”) and affiliate of the Company’s Chairman Bruno Wu, for the purchase by the Company of all of the outstanding
capital stock of Sun Video Group Hong Kong Limited (“Wecast Services”). On January 31, 2017, the Company entered
into another Securities Purchase Agreement (the “Wide Angle Purchase Agreement”) with BT and Sun Seven Stars Media
Group Limited, one of the Company’s largest shareholders, controlled by Mr. Wu, as guarantor, for the purchase by us of 55%
of the outstanding capital stock of Wide Angle Group Limited (“Wide Angle”). Details of these two acquisitions are
in Note 5. After acquiring these two entities, other than Company’s legacy You on Demand (“YOD”) segment, the
Company became engaged in consumer electronics e-commerce and smart supply chain management operations.
In 2017, the Company entered into another Securities
Purchase Agreement (the “BT SPA”) with BT, pursuant to which the issued and outstanding stock that the Company holds
in one loss-generating non-core assets was sold to BT for zero. The detail of this transaction has been disclosed in Note 12.
|
2.
|
Summary of Significant Accounting Policies
|
|
(a)
|
Principles of Consolidation
|
The consolidated financial statements include
the financial statements of Seven Stars Cloud Group, Inc., its subsidiaries, its VIEs in which the Company is the primary beneficiary,
and the subsidiary of its consolidated VIE. All material intercompany transactions and balances are eliminated upon consolidation.
|
(b)
|
Basis of Presentation
|
The Company prepares and presents its consolidated
financial statements in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”).
The Company’s consolidated financial statements as of December 31, 2016 have been prepared as if the Wecast Services and
Wide Angle had been owned by the Company since November 10, 2016 presented and the Company’s consolidated financial statements
as of December 31, 2016 has been retrospectively adjusted accordingly.
|
(c)
|
Long term investments
|
Equity method investment
Investments in entities where the Company can
exercise significant influence, but not control, are accounted for using the equity method. Under the equity method, the investment
is initially recorded at cost and adjusted for the Company’s share of undistributed earnings or losses of the investee. The
Company’s share of losses is not recognized when the investment is reduced to zero since the Company does not guarantee the
investees’ obligations nor is the Company committed to providing additional funding.
Management evaluates impairment on the investments
accounted for under the equity method of accounting based on performance and the financial position of the investee, as well as
other evidence of market value. Such evaluation includes, but is not limited to, reviewing the investee’s cash position,
recent financings, projected and historical financial performance, cash flow forecasts and financing needs. An impairment charge
is recorded when the carrying amount of the investment exceeds its fair value and the impairment is determined to be other-than-temporary.
Cost method investment
Investment in entities over which the Company
neither has significant influence nor control are accounted for using under the cost method. Under the cost method, the Company
records the investment at cost and recognizes income for any dividends declared from distribution of investee’s earnings.
The Company reviews the cost method investments for impairment whenever events or changes in circumstances indicate that the carrying
value may no longer be recoverable. The Company impairs its cost method investment when it determines that there has been an “other-than
temporary” decline in the investments fair value compared to its carrying value. The fair value of the investment would then
become the new cost basis of the investment. There were no indicators of impairment in 2017.
The preparation of consolidated financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues and expenses, as well as the related disclosure of contingent assets and liabilities, at the date of the
consolidated financial statements and during the reporting period. Actual results could differ from those estimates.
The significant estimates include, but not
limited to, the determination of estimated selling prices of multiple elements revenues contract, the expected revenue from licensed
content, allowances for doubtful accounts, share-based compensation and equity based transactions with non-employees, determination
of the estimated useful lives of intangible assets, impairment assessment of goodwill, intangible assets, and licensed content,
determination of the fair value of financial instruments and valuation of deferred income taxes assets. These estimates may be
adjusted as more current information becomes available, and any adjustment made could be significant.
|
(e)
|
Foreign Currency Translation
|
The Company uses the United States dollar (“$”
or “USD”) as its reporting currency. The functional currency of Seven Stars Cloud Group, Inc., CB Cayman, YOD Hong
Kong, M.Y. Products LLC, Amer and Seven Stars Energy is the USD while the functional currency of other subsidiaries and VIEs is
either the Renminbi (“RMB”) or Hong Kong dollars (“HKD”). In the consolidated financial statements, the
financial information of the entities which use RMB and HKD as their functional currency has been translated into USD. Assets and
liabilities are translated at the exchange rates on the balance sheet date, equity amounts are translated at the historical exchange
rates, and revenues, expenses, gains and losses are translated using the average rate for the period. Translation adjustments arising
from these are reported as foreign currency translation adjustments and are shown as a component of other comprehensive loss in
the statement of comprehensive loss.
Transactions denominated in currencies other
than functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions.
Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated in the functional currency
at the applicable rates of exchange in effect at the balance sheet date. The resulting exchange differences are recorded in the
consolidated statements of operations.
Cash consist of cash on hand and demand deposit
as of the date of purchase of three months or less. The Company deposits its cash balances with a limited number of banks.
|
(g)
|
Accounts Receivable, net
|
Accounts receivable are recognized at invoiced
amounts and do not bear interest. The Company maintains an allowance for doubtful accounts for estimated losses resulting from
the inability of its customers to make required payments. The Company reviews its allowance for doubtful accounts receivable on
an ongoing basis. In establishing the required allowance, management considers any historical losses, the customer’s financial
condition, the accounts receivable aging, and the customer’s payment patterns. After all attempts to collect a receivable
have failed and the potential for recovery is remote, the receivable is written off against the allowance.
|
(h)
|
Property and Equipment, net
|
Property and equipment are stated at cost less
accumulated depreciation. Expenditures for major renewals and improvements, which extend the original estimated economic useful
lives of applicable assets, are capitalized. Expenditures for normal repairs and maintenance are charged to expense as incurred.
The costs and related accumulated depreciation of assets sold or retired are removed from the accounts and any gain or loss thereon
is recognized in the consolidated statement of operations. Depreciation is provided for on a straight-line basis over the estimated
useful lives of the respective assets. The estimated useful life is 5 years for the furniture, 3 years for the electronic equipment,
5 to 10 years for the vehicles, 20 years for the office building and lesser of lease terms or the estimated useful lives of the
assets for the leasehold improvements.
The Company obtains content through content
license agreements with studios and distributors. The Company recognized licensed content when the license fee and the specified
content titles are known or reasonably determinable. Prepaid license fees are classified as an asset on the consolidated balance
sheets as licensed content and accrued license fees payable are classified as a liability on the consolidated balance sheets.
The Company amortizes licensed content in cost
of revenues over the contents contractual availability based on the expected revenue derived from the licensed content, beginning
with the month of first availability, such that its revenues bear a representative amount of the cost of the licensed content.
The Company reviews factors that impact the amortization of licensed content at each reporting date, including factors that may
bear direct impact on expected revenue from specific content titles. Changes in the Company’s expected revenue from licensed
content could have a significant impact on its amortization pattern.
Management evaluates the recoverability of
the licensed content whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. For
the years ended December 31, 2017 and 2016, an impairment loss of nil and $496,467 was recognized in cost of revenue, respectively.
|
(j)
|
Intangible Assets and Goodwill
|
Company accounts for intangible assets and
goodwill, in accordance with ASC 350, Intangibles – Goodwill and Other. ASC 350 requires that goodwill and intangible assets
with indefinite useful lives no longer be amortized, but instead be evaluated for impairment at least annually. ASC 350 also requires
that intangible assets with estimable useful lives be amortized over their respective estimated useful lives and reviewed for impairment
whenever events indicate the carrying amount may not be recoverable. In accordance with ASC 350, goodwill is allocated to reporting
units, which are either the operating segment or one reporting level below the operating segment. On an annual basis, the Company
reviews goodwill for impairment by first assessing qualitative factors to determine whether the existence of events or circumstances
makes it more-likely-than-not that the fair value of a reporting unit is less than its carrying amount. If the Company determines
that it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount, goodwill is further tested
for impairment by comparing the carrying value to the estimated fair value of its reporting units, determined using externally
quoted prices (if available) or a discounted cash flow model and, when deemed necessary, a market approach.
Application of goodwill impairment tests requires
significant management judgment, including the identification of reporting units, assigning assets, liabilities and goodwill to
reporting units and determination of fair value of each reporting unit. Judgment applied when performing the qualitative analysis
includes consideration of macroeconomic, industry and market conditions, overall financial performance of the reporting unit, composition,
personnel or strategy changes affecting the reporting unit and recoverability of asset groups within a reporting unit. Judgments
applied when performing the quantitative analysis includes estimating future cash flows, determining appropriate discount rates
and making other assumptions. Changes in these judgments, estimates and assumptions could materially affect the determination of
fair value for each reporting unit.
The Company accounts for derivative instruments
and embedded derivative instruments in accordance with ASC 815,
Accounting for Derivative Instruments and Hedging Activities
,
as amended. The amended standard requires an entity to recognize all derivatives as either assets or liabilities in the statement
of financial position and measure these instruments at fair value. Fair value is estimated using the Monte Carlo simulation method.
The Company also follows ASC 815-40
Contracts
in Entity’s Own Equity
, which requires freestanding contracts that are settled in a company’s own stock, including
common stock warrants, to be designated as an equity instrument, asset or a liability. Under these provisions a contract classified
as an asset or a liability must be carried at fair value, with any changes in fair value recorded in the results of operations.
The asset/liability derivatives are valued on an annual basis using the Monte Carlo simulation method. A contract classified as
an equity instrument must be included in equity, with no fair value adjustments required. Significant assumptions used in the valuation
included exercise dates, fair value for the Company’s common stock, volatility of its common stock and a risk-free interest
rate. Gains or losses on warrants are included in “Changes in fair value of warrant liabilities” in the Company’s
consolidated statement of operations.
The Company recognizes revenues when persuasive
evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable, and the collectability of the
resulting receivable is reasonably assured.
Legacy YOD
The revenue is recognized as services are performed.
For certain contracts that involve sub-licensing content within the specified license period, revenue is recognized in accordance
with ASC Subtopic 926-605, Entertainment-Films - Revenue Recognition, whereby revenue is recognized upon delivery of films when
the arrangement includes a nonrefundable minimum guarantee, delivery is complete and the Company has no substantive future obligations
to provide future additional services. Payments received from customers for the performance of future services are recognized as
deferred revenue, and subsequently recognized as revenue in the period that the service obligations are completed.
In accordance with ASC 605-25, Revenue Recognition
- Multiple Element Arrangements, contracts with multiple element deliverables are separated into individual units for accounting
purposes when the unit determined to have standalone value to the customer. Since the contract price is for all deliverables, company
allocated the arrangement consideration to all deliverables at the inception of the arrangement based on their relative selling
price. Company uses (a) vendor-specific objective evidence of selling price, if it exists, or, (b) the management’s best
estimate of the selling price for that deliverable to determine the relative selling price of each individual unit.
Wecast Services
Wecast Services is currently mainly engaged in the sales of crude oil and consumer electronics. For both
sales of crude oil and consumer electronics, including the Company’s SSE Singapore joint venture, sales orders are confirmed
after negotiation on price between customers and the Company. The Company recognizes revenue on a gross basis based on the indicator
points in ASC 605-45-45-2. The Company enters into the contracts with the supplier and customer independently. Purchase orders
are confirmed after careful selection of suppliers and negotiation on price. The Company purchases crude oil and consumer electronics
from suppliers in accordance with sales orders from customers. The Company is responsible for fulfilling the promise to provide
the specified good or service in the contract, including sourcing the right oil products desired by the customers, issuing the
bill of lading to customers and nominating the vessels that comply with the applicable laws and standards; however customers may
still submit claims against the Company in connection with the quality and quantity of any products delivered. Revenue recognition
criteria are met when the products are delivered, as at that time the title and risk of loss have been transferred. For sale of
crude oil, the Company considers delivery to have occurred once it is shipped; for sale of the consumer electronics, the Company
considers delivery to have occurred once it arrives at the designated locations in Hong Kong. The crude oil and electronics sales
arrangement do not include provisions for cancellation, variable consideration, returns, inventory swaps or refunds. In accordance
with ASC 605-45, Revenue Recognition – Principal Agent Consideration, the Company accounts for revenue from sales of goods
on a gross basis. The Company is the primary obligor in the arrangements, as company has the ability to establish prices, and has
discretion in selecting the independent suppliers and other third-party that will perform the delivery service, the company is
responsible for the defective products and company bears credit risk with customer payments. Accordingly, all such revenue billed
to customers is classified as revenue and all corresponding payments to suppliers are classified as cost of revenues.
TPaaS
The Company also has developed a TPaaS (Transactional Platform as a Service) system which went into operation
in the fourth quarter of 2017, however, no revenue was recognized in connection with this platform during the fourth quarter of
2017. Within this platform, all industrial participants can place orders and complete transactions on their own, which allows customers
to minimize transaction costs. The Company earns platform service fees through these automated transactions.
The recognition of revenue involves certain
judgments and changes in the Company’s assumptions, judgments or estimations may have a material impact on the amount and
timing of its revenue recognition.
|
(m)
|
Share-Based Compensation
|
The Company awards share options and other
equity-based instruments to its employees, directors and consultants (collectively “share-based payments”). Compensation
cost related to such awards is measured based on the fair value of the instrument on the grant date. The Company recognizes the
compensation cost over the period the employee is required to provide service in exchange for the award, which generally is the
vesting period. The amount of cost recognized is adjusted to reflect the expected forfeiture prior to vesting. When no future services
are required to be performed by the employee in exchange for an award of equity instruments, and if such award does not contain
a performance or market condition, the cost of the award is expensed on the grant date. The Company recognizes compensation cost
for an award with only service conditions that has a graded vesting schedule on a straight-line basis over the requisite service
period for the entire award, provided that the cumulative amount of compensation cost recognized at any date at least equals the
portion of the grant-date value of such award that is vested at that date.
The Company also awards stocks and warrants
for service to consultants for service and accounts for these awards under ASC 505-50,
Equity - Equity-Based Payments to Non-Employees
.
The fair value of the awards is assessed at measurement date and is recognized as cost or expenses when the services are provided.
If the related services are completed upon issuance date, measurement date is determined to be the date the awards are issued.
The Company accounts for income taxes in accordance
with the asset and liability method. Deferred taxes are recognized for the future tax consequences attributable to temporary differences
between the carrying amounts of assets and liabilities for financial statement purposes and income tax purposes using enacted rates
expected to be in effect when such amounts are realized or settled. The effect on deferred taxes of a change in tax rates is recognized
in income in the period that includes the enactment date. A valuation allowance is established, as needed to reduce the amount
of deferred tax assets if it is considered more likely than not that some portion or all of the deferred tax assets will not be
realized.
The Company recognizes the effect of income
tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured
at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in
the period in which the change in judgment occurs. There were no such interest or penalty for the years ended December 31, 2017
and 2016.
On December 22, 2017 the U.S. Tax Reform, which
among other effects, reduces the U.S. federal corporate income tax rate to 21% from 34% (or 35% in certain cases) beginning in
2018, requires companies to pay a one-time transition tax on certain unrepatriated earnings from non-U.S. subsidiaries that is
payable over eight years, makes the receipt of future non-U.S. sourced income of non-U.S. subsidiaries tax-free to U.S. companies
and creates a new minimum tax on the earnings of non-U.S. subsidiaries relating to the parent’s deductions for payments to
the subsidiaries. The Company’s provisional estimate is that no tax will be due under this provision. The Company continues
to gather information relating to this estimate.
|
(o)
|
Net Loss Per Share Attributable to the Company’s
Shareholders
|
Net loss per share attributable to the Company’s
shareholders is computed in accordance with ASC 260, Earnings per Share. The two-class method is used for computing earnings per
share. Under the two-class method, net income is allocated between ordinary shares and participating securities based on dividends
declared (or accumulated) and participating rights in undistributed earnings as if all the earnings for the reporting period had
been distributed. The Company’s convertible redeemable preferred shares are participating securities because the holders
are entitled to receive dividends or distributions on an as converted basis. For the years presented herein, the computation of
basic loss per share using the two-class method is not applicable as the Group is in a net loss position and net loss is not allocated
to other participating securities, since these securities are not obligated to share the losses in accordance with the contractual
terms.
Basic net loss per share is computed using
the weighted average number of ordinary shares outstanding during the period. Options and warrants are not considered outstanding
in computation of basic earnings per share. Diluted net loss per share is computed using the weighted average number of ordinary
shares and potential ordinary shares outstanding during the period under treasury stock method. Potential ordinary shares include
options and warrants to purchase ordinary shares, preferred shares and convertible promissory note, unless they were anti-dilutive.
The computation of diluted net loss per share does not assume conversion, exercise, or contingent issuance of securities that would
have an anti-dilutive effect (i.e. an increase in earnings per share amounts or a decrease in loss per share amounts) on net loss
per share.
The Company’s chief operating decision
maker has been identified as the chief executive officer, who reviews consolidated results when making decisions about allocating
resources and assessing performance of the Company. In fiscal year 2016, the Company operated and reported its performance in one
segment. However, starting from fiscal year 2017, since Company has acquired Wecast Services Limited and Wide Angle Group Limited
in January (see note 5), the Company has operated two segments based on different clouds that major business resides in, including
legacy YOD segment and Wecast Services segment. Therefore, there are two reportable segments for the year ended December 31, 2017.
The two reportable segments are:
Legacy YOD - Provides premium content and integrated
value-added service solutions for the delivery of VOD and paid video programming to digital cable providers, Internet protocol
television (“IPTV”) providers. The core revenues are being generated from both minimum guarantee payments and revenue
sharing arrangements with distribution partners as well as subscription or transactional fees from subscribers.
Wecast Services - Wecast Services (which resides
under the Product Sales Cloud) is currently primarily engaged with consumer electronics e-commerce, smart supply chain management
operations and oil trading primarily operated in Singapore.
|
(q)
|
Standards Issued and Not Yet Implemented
|
In February 2016, the Financial Accounting
Standards Board issued Accounting Standards Update (ASU) No. 2016-02, Leases (Topic 842). The new standard is effective for reporting
periods beginning after December 15, 2018 and early adoption is permitted. The standard will require lessees to report most leases
as assets and liabilities on the balance sheet, while lessor accounting will remain substantially unchanged. The standard requires
a modified retrospective transition approach for existing leases, whereby the new rules will be applied to the earliest year presented.
The Company does not expect the new lease standard to have a material effect on the Company’s financial position, results
of operations or cash flows.
In May 2014, the FASB issued ASU 2014-09, Revenue
from Contracts with Customers, or ASU 2014-09, a standard that will supersede virtually all of the existing revenue recognition
guidance in U.S. GAAP. The standard establishes a five-step model that will apply to revenue earned from a contract with a customer.
Extensive disclosures will be required, including disaggregation of total revenue, information about performance obligations, changes
in contract asset and liability account balances between periods and key judgments and estimates. The FASB has issued several amendments
to the standard, including clarification on accounting for licenses of intellectual property (“IP”) and identifying
performance obligations.
The guidance permits two methods of adoption:
retrospectively to each prior reporting period presented (the full retrospective method), or retrospectively with the cumulative
effect of initially applying the guidance recognized at the date of initial application (the modified retrospective method). The
Company currently anticipates adopting the standard using the modified retrospective method. The new standard will be effective
for us beginning January 1, 2018.
The Company is undertaking a comprehensive
approach to assess the impact of the guidance on its business by reviewing its current accounting policies and practices to identify
any potential differences that may result from applying the new requirements to its consolidated financial statements. The Company
does not anticipate that this standard will have a material impact to revenue recognition in both of its legacy YOD segment and
Wecast Service segment. Especially for Wecast Service segment, it will continue to recognize revenue as principal for these contracts
at the point in time when the products are delivered and performance obligation is fulfilled. The new standard requires disclosing
more information about revenue activities and related transactions including quantitative and qualitative information about performance
obligations, significant judgements and estimates, contract assets and liabilities and disaggregation of revenue, which the Company
is continuing to assess in the first quarter of 2018. The Company is also identifying and implementing changes to its business
processes, systems and controls to support adoption of the new standard in 2018. It continues to make significant progress on its
review of the standard. The Company’s initial assessment may change as it continues to refine these assumptions.
In June 2016, the FASB issued ASU 2016-13,
“Financial Instruments—Credit Losses (Topic 326)”. The pronouncement changes the impairment model for most financial
assets, and will require the use of an “expected loss” model for instruments measured at amortized cost. Under this
model, entities will be required to estimate the lifetime expected credit loss on such instruments and record an allowance to offset
the amortized cost basis of the financial asset, resulting in a net presentation of the amount expected to be collected on the
financial asset. This pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning
after December 15, 2019. The Company does not expect a material impact to its consolidated financial statement upon adoption of
this ASU.
In November 2016, the FASB issued ASU 2016-18,
Statement of Cash Flows (Topic 230): Restricted Cash, which requires companies to include amounts generally described as restricted
cash and restricted cash equivalents in cash and cash equivalents when reconciling beginning-of-period and end-of-period total
amounts shown on the statement of cash flows. This guidance will be effective in the first quarter of 2018 and early adoption is
permitted. Management is still evaluating the effect that this guidance will have on the consolidated financial statements and
related disclosures.
In January 2017, FASB issued ASU 2017-01, “Business
Combinations (Topic 805): Clarifying the Definition of a Business”. The update affects all companies and other reporting
organizations that must determine whether they have acquired or sold a business. The definition of a business affects many areas
of accounting including acquisitions, disposals, goodwill, and consolidation. The update is intended to help companies and other
organizations evaluate whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The
update provides a more robust framework to use in determining when a set of assets and activities is a business, and also provides
more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable.
For public companies, the update is effective for annual periods beginning after December 15, 2017, including interim periods within
those periods. The guidance should be applied prospectively upon its effective date. The effect of ASU 2017-01 on the consolidated
financial statements will be dependent on any future acquisitions.
|
3.
|
Going Concern and Management’s Plans
|
For the years ended December 31, 2017 and 2016,
the Company incurred losses from operations of approximately $9.8 million and $28.9 million, respectively, and incurred net
loss of $10.2 million and $28.5 million, respectively, and the Company used cash for operations of approximately $10.0 million
and $9.4 million, respectively. Further, the Company had accumulated deficits of approximately $125.9 million and $115.7 million
as of December 31, 2017 and 2016, respectively, due to recurring losses since its inception.
The Company must continue to rely on proceeds
from debt and equity issuances to pay for ongoing operating expenses in order to execute its business plan. On March 28, 2016,
the Company completed a common stock financing for $10.0 million. In addition, the Company completed four separate common stock
financings with Seven Star Works Co. Ltd. (“SSW”) for $4.0 million on July 19, 2016, with Harvest Alternative Investment
Opportunities SPC (“Harvest”) for $4.0 million on August 12, 2016, with Sun Seven Stars Hong Kong Cultural Development
Limited (“SSSHK”) for $2.0 million on November 17, 2016 and with certain investors, officers & directors and affiliates
in a private placement for $2.0 million on May 19, 2017, respectively. On October 23, 2017, the Company entered into a Securities
Purchase Agreement with Hong Kong Guo Yuan Group Capital Holdings Limited (“Guo Yuan”). Pursuant to the terms of the
agreement, the Company has agreed to sell and issue 5,494,505 shares of the Company’s common stock to Guo Yuan for $1.82 per
share, or a total purchase price of $10.0 million. Although the Company believes it has the ability to raise funds by issuing debt
or equity instruments, additional financing may not be available to the Company on terms acceptable to the Company or at all or
such resources may not be received in a timely manner.
These conditions raise substantial doubt about
the Company’s ability to continue as a going concern. The consolidated financial statements have been prepared assuming that
the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome
of this uncertainty.
|
4.
|
VIE Structure and Arrangements
|
|
(a)
|
Sinotop VIE structure and arrangement
|
To comply with PRC laws and regulations that
prohibit or restrict foreign ownership of companies that provides value-added telecommunication services, the Company provides
its services through Sinotop Beijing. The Company has the ability to control Sinotop Beijing through a series of contractual agreements
entered into among YOD WFOE, YOD Hong Kong, Sinotop Beijing and the legal shareholders of Sinotop Beijing.
Prior to January 2016, the Company entered
into a series of contractual agreements to give it the ability to control Sinotop Beijing with Zhang Yan, the former legal shareholder
of Sinotop Beijing (the spouse of its then-CEO). In January 2016, in connection with the appointment of a new CEO and in accordance
with its rights under the contractual agreements, (1) the legal ownership of Sinotop Beijing was transferred from Zhang Yan to
Bing Wu, the brother of its current Chairman and Yun Zhu, the former Vice President of Beijing Sun Seven Stars Culture Development
Limited (“SSS”), (2) the Company terminated the series of contractual arrangements with Zhang Yan, and (3) the Company
entered into new contractual agreements with Bing Wu and Yun Zhu (collectively, the “Former Sinotop VIE Agreements”).
In October 2016, in accordance with its rights under contractual agreements, (1) the legal ownership of Sinotop Beijing was transferred
from Bing Wu to Mei Chen, the former CFO of the Company, (2) the Company terminated the series of contractual arrangements with
Bing Wu, and (3) the Company entered into new contractual agreements with Mei Chen (collectively, the “New Sinotop VIE Agreements”).
Although the Former Sinotop VIE Agreements and New Sinotop VIE Agreements resulted in changes to the legal shareholders of Sinotop
Beijing, there was no change in the Company’s ability to control Sinotop Beijing or the Company’s rights to 100% of
the economic benefits of Sinotop Beijing. The Company was the primary beneficiary of Sinotop Beijing prior to the signing of the
Former Sinotop VIE Agreements and New Sinotop VIE Agreements and the Company remained the primary beneficiary of Sinotop Beijing
after the signing of the former Sinotop VIE Agreements and the New Sinotop VIE Agreements. Accordingly, the change in legal ownership
of Sinotop Beijing did not have any impact to the Company’s consolidation of Sinotop Beijing. The key terms of the New Sinotop
VIE Agreements are summarized as follows:
Equity Pledge Agreement
Pursuant to the Equity Pledge Agreement among
YOD WFOE, Sinotop Beijing, Mei Chen and Yun Zhu (collectively, the “Nominee Shareholders”), the Nominee Shareholders
pledged all of their equity interests in Sinotop Beijing (the “Collateral”) to YOD WFOE as security for the performance
of the obligations of Sinotop Beijing to make all the required technical service fee payments pursuant to the Technical Services
Agreement and for performance of the Nominee Shareholders’ obligation under the Call Option Agreement. The terms of the Equity
Pledge Agreement expire upon satisfaction of all obligations under the Technical Services Agreement and Call Option Agreement.
Call Option Agreement
Pursuant to the Call Option Agreement among
YOD WFOE, Sinotop Beijing and the Nominee Shareholders, the Nominee Shareholders granted an exclusive option to YOD WFOE, or its
designee, to purchase, at any time and from time to time, to the extent permitted under PRC law, all or any portion of the Nominee
Shareholders’ equity in Sinotop Beijing. The exercise price of the option shall be determined by YOD WFOE at its sole discretion,
subject to any restrictions imposed by PRC law. The term of the agreement is until all of the equity interest in Sinotop Beijing
held by the Nominee Shareholders are transferred to YOD WFOE, or its designee and may not be terminated by any part to the agreement
without consent of the other parties.
Power of Attorney
Pursuant to the Power of Attorney agreements
among YOD WFOE, Sinotop Beijing and each of the respective Nominee Shareholders, each of the Nominee Shareholders granted YOD WFOE
the irrevocable right, for the maximum period permitted by law, all of its voting rights as shareholders of Sinotop Beijing. The
Nominee Shareholders may not transfer any of its equity interest in Sinotop Beijing to any party other than YOD WFOE. The Power
of Attorney agreements may not be terminated except until all of the equity in Sinotop Beijing has been transferred to YOD WFOE
or its designee.
Technical Service Agreement
Pursuant to the Technical Service Agreement
between YOD WFOE and Sinotop Beijing, YOD WFOE has the exclusive right to provide technical service, marketing and management consulting
service, financial support service and human resource support services to Sinotop Beijing, and Sinotop Beijing is required to take
all commercially reasonable efforts to permit and facilitate the provision of the services by YOD WFOE. As compensation for providing
the services, YOD WFOE is entitled to receive service fees from Sinotop Beijing equivalent to YOD WFOE’s cost plus 30% of
such costs as calculated on accounting policies generally accepted in the PRC. YOD WFOE and Sinotop Beijing agree to periodically
review the service fee and make adjustments as deemed appropriate. The term of the Technical Services Agreement is perpetual, and
may only be terminated upon written consent of both parties.
Spousal Consent
Pursuant to the Spousal Consent, undersigned
by the respective spouse of Nominee Shareholders (collectively, the “Spouses”), the Spouses unconditionally and irrevocably
agreed to the execution of the Equity Pledge Agreement, Call Option Agreement and Power of Attorney agreement. The Spouses agreed
to not make any assertions in connection with the equity interest of Sinotop Beijing and to waive consent on further amendment
or termination of the Equity Pledge Agreement, Call Option Agreement and Power of Attorney agreement. The Spouses further pledge
to execute all necessary documents and take all necessary actions to ensure appropriate performance under these agreements upon
YOD WFOE’s request. In the event the Spouses obtain any equity interests of Sinotop Beijing which are held by the Nominee
Shareholders, the Spouses agreed to be bound by the New Sinotop VIE Agreements, including the Technical Services Agreement, and
comply with the obligations thereunder, including sign a series of written documents in substantially the same format and content
as the New Sinotop VIE Agreements.
Letter of Indemnification
Pursuant to the Letter of Indemnification among
YOD WFOE and Mei Chen and YOD WFOE and Yun Zhu, YOD WFOE agreed to indemnify Nominee Shareholders against any personal, tax or
other liabilities incurred in connection with their role in equity transfer to the greatest extent permitted under PRC law. YOD
WFOE further waived and released Nominee Shareholders from any claims arising from, or related to, their role as the legal shareholder
of Sinotop Beijing, provided that their actions as a nominee shareholder are taken in good faith and are not opposed to YOD WFOE’s
best interests. Conversely, the Nominee Shareholders will not be entitled to dividends or other benefits generated therefrom, or
receive any compensation in connection with this arrangement. The Letter of Indemnification will remain valid until either Nominee
Shareholders or YOD WFOE terminates the agreement by giving the other party hereto 60 days’ prior written notice.
In addition to the New Sinotop VIE Agreements,
the Management Service Agreement between Sinotop Beijing and YOD Hong Kong continued to remain in effect, the key terms of which
are as follows:
Management Services Agreement
Pursuant to a Management Services Agreement,
as of March 9, 2010, YOD Hong Kong has the exclusive right to provide to Sinotop Beijing management, financial and other services
related to the operation of Sinotop Beijing’s business, and Sinotop Beijing is required to take all commercially reasonable
efforts to permit and facilitate the provision of the services by YOD Hong Kong. As compensation for providing the services, YOD
Hong Kong is entitled to receive a fee from Sinotop Beijing, upon demand, equal to 100% of the annual net profits as calculated
on accounting policies generally accepted in the PRC of Sinotop Beijing during the term of the Management Services Agreement. YOD
Hong Kong may also request ad hoc quarterly payments of the aggregate fee, which payments will be credited against Sinotop Beijing’s
future payment obligations.
The Management Services Agreement also provides
YOD Hong Kong, or its designee, with a right of first refusal to acquire all or any portion of the equity of Sinotop Beijing upon
any proposal by the sole shareholder of Sinotop Beijing to transfer such equity. In addition, at the sole discretion of YOD Hong
Kong, Sinotop Beijing is obligated to transfer to YOD Hong Kong, or its designee, any part or all of the business, personnel, assets
and operations of Sinotop Beijing which may be lawfully conducted, employed, owned or operated by YOD Hong Kong, including:
(a) business
opportunities presented to, or available to Sinotop Beijing may be pursued and contracted for in the name of YOD Hong Kong rather
than Sinotop Beijing, and at its discretion, YOD Hong Kong may employ the resources of Sinotop Beijing to secure such opportunities;
(b) any
tangible or intangible property of Sinotop Beijing, any contractual rights, any personnel, and any other items or things of value
held by Sinotop Beijing may be transferred to YOD Hong Kong at book value;
(c) real
property, personal or intangible property, personnel, services, equipment, supplies and any other items useful for the conduct
of the business may be obtained by YOD Hong Kong by acquisition, lease, license or otherwise, and made available to Sinotop Beijing
on terms to be determined by agreement between YOD Hong Kong and Sinotop Beijing;
(d) contracts
entered into in the name of Sinotop Beijing may be transferred to YOD Hong Kong, or the work under such contracts may be subcontracted,
in whole or in part, to YOD Hong Kong, on terms to be determined by agreement between YOD Hong Kong and Sinotop Beijing; and
(e) any
changes to, or any expansion or contraction of, the business may be carried out at the sole discretion of YOD Hong Kong, and in
the name of and at the expense of, YOD Hong Kong; provided, however, that none of the foregoing may cause or have the effect of
terminating (without being substantially replaced under the name of YOD Hong Kong) or adversely affecting any license, permit or
regulatory status of Sinotop Beijing.
The term of the Management Services Agreement
is 20 years, and may not be terminated by Sinotop Beijing, except with the consent of, or a material breach by, YOD Hong Kong.
Pursuant to the above contractual agreements,
YOD WFOE can have the assets transferred freely out of Sinotop Beijing without any restrictions. Therefore, YOD WFOE considers
that there is no asset of Sinotop Beijing that can be used only to settle obligations of Sinotop Beijing, except for the registered
capital of the entity amounting to RMB10.6 million (approximately $1.6 million) as of December 31, 2017. As Sinotop Beijing is
incorporated as limited liability companies under PRC Company Law, creditors of this entity do not have recourse to the general
credit of other entities of the Company.
|
(b)
|
Tianjin Sevenstarflix Network Technology Limited (“SSF”)
VIE structure and arrangements
|
To comply with PRC laws and regulations that
prohibit or restrict foreign ownership of companies that provides value-added telecommunication services, the Company plans to
also provide its services through SSF, which is applying to hold the licenses and approvals to provide digital distribution and
Internet content services in the PRC. The Company has the ability to control SSF through a series of contractual agreements, as
described below, entered into among YOD WFOE, YOD Hong Kong, SSF and the legal shareholders of SSF.
On April 5, 2016, YOD WFOE entered into variable
interest entity agreements with SSF and its nominee shareholders pursuant to the Amended Tianjin Agreement dated December 21, 2015
(see Note 12(c)) (the “SSF VIE Agreements”). Lan Yang, holder of 99% equity ownership in SSF and a party to certain
of the SSF VIE Agreements, is the spouse of Bruno Zheng Wu, the Company’s Chairman. Yun Zhu, holder of 1% equity ownership
in SSF and a party to certain of the SSF VIE Agreements, is the Vice President of SSS.
The terms of the SSF VIE Agreements are as
follows:
Equity Pledge Agreement
Pursuant to the Equity Pledge Agreement among
YOD WFOE, Lan Yang and Yun Zhu (the “Nominee Shareholders”), dated April 5, 2016, the Nominee Shareholders pledged
all of their capital contribution rights in SSF to YOD WFOE as security for the performance of the obligations of SSF to make all
the required technical service fee payments pursuant to the Technical Services Agreement and for performance of the Nominee Shareholders’
obligation under the Call Option Agreement. The terms of the Equity Pledge Agreement expire upon satisfaction of all obligations
under the Technical Services Agreement and Call Option Agreement.
Call Option Agreement
Pursuant to the Call Option Agreement among
YOD WFOE, SSF and the Nominee Shareholders, dated April 5, 2016, the Nominee Shareholders granted an exclusive option to YOD WFOE,
or its designee, to purchase, at any time and from time to time, to the extent permitted under PRC law, all or any portion of the
Nominee Shareholders’ equity in SSF. The exercise price of the option shall be determined by YOD WFOE at its sole discretion,
subject to any restrictions imposed by PRC law. The term of the agreement is until all of the equity interest in SSF held by the
Nominee Shareholders is transferred to YOD WFOE, or its designee and may not be terminated by any party to the agreement without
consent of the other parties.
Power of Attorney
Pursuant to the Power of Attorney agreements
among YOD WFOE, SSF and each of the respective Nominee Shareholders, dated April 5, 2016, each of the Nominee Shareholders granted
YOD WFOE the irrevocable right, for the maximum period permitted by law, to all of its voting rights as shareholders of SSF. The
Nominee Shareholders may not transfer any of their equity interest in SSF to any party other than YOD WFOE. The Power of Attorney
agreements may not be terminated except until all of the equity in SSF has been transferred to YOD WFOE or its designee.
Technical Service Agreement
Pursuant to the Technical Service Agreement,
dated April 5, 2016, between YOD WFOE and SSF, YOD WFOE has the exclusive right to provide technical service, marketing and management
consulting service, financial support service and human resource support services to SSF, and SSF is required to take all commercially
reasonable efforts to permit and facilitate the provision of the services by YOD WFOE. As compensation for providing the services,
YOD WFOE is entitled to receive service fees from SSF equivalent to YOD WFOE’s cost plus 20-30% of such costs as calculated
on accounting policies generally accepted in the PRC. YOD WFOE and SSF agree to periodically review the service fee and make adjustments
as deemed appropriate. The term of the Technical Services Agreement is perpetual, and may only be terminated upon written consent
of both parties.
Spousal Consent
Pursuant to the Spousal Consent, dated April
5, 2016, undersigned by the respective spouse of the Nominee Shareholders (collectively, the “Spouses”), the Spouses
unconditionally and irrevocably agreed to the execution of the Equity Pledge Agreement, Call Option Agreement and Power of Attorney
agreement. The Spouses agreed to not make any assertions in connection with the equity interest of SSF and to waive consent on
further amendment or termination of the Equity Pledge Agreement, Call Option Agreement and Power of Attorney agreement. The Spouses
further pledge to execute all necessary documents and take all necessary actions to ensure appropriate performance under these
agreements upon YOD WFOE’s request. In the event the Spouses obtain any equity interests of SSF which are held by the Nominee
Shareholders, the Spouses agreed to be bound by the SSF VIE Agreements, including the Technical Services Agreement, and comply
with the obligations thereunder, including sign a series of written documents in substantially the same format and content as the
SSF VIE Agreements.
Letter of Indemnification
Pursuant to the Letter of Indemnification among
YOD WFOE and Lan Yang and YOD WFOE and Yun Zhu, both dated as of April 5, 2016, YOD WFOE agreed to indemnify Nominee Shareholders
against any personal, tax or other liabilities incurred in connection with their role in equity transfer to the greatest extent
permitted under PRC law. YOD WFOE further waived and released the Nominee Shareholders from any claims arising from, or related
to, their role as the legal shareholder of SSF, provided that their actions as a nominee shareholder are taken in good faith and
are not opposed to YOD WFOE’s best interests. The Nominee Shareholders will not be entitled to dividends or other benefits
generated therefrom, or receive any compensation in connection with this arrangement. The Letter of Indemnification will remain
valid until either the Nominee Shareholders or YOD WFOE terminates the agreement by giving the other party hereto 60 days’
prior written notice.
Loan Agreement
Pursuant to the Loan Agreement among YOD WFOE
and the Nominee Shareholders, dated April 5, 2016, YOD WFOE agrees to lend RMB19.8 million and RMB0.2 million, respectively, to
the Nominee Shareholders for the purpose of establishing SSF and for development of its business. As of December 31, 2017, RMB27.6
million (US $4.2 million) and RMB nil have been lent to Lan Yang and Yun Zhu, respectively. Lan Yang has contributed all of the
RMB27.6 million (US $4.2 million) in the form of capital contribution. The loan can only be repaid by a transfer by the Nominee
Shareholders of their equity interests in SSF to YOD WFOE or YOD WFOE’s designated persons, through (i) YOD WFOE having the
right, but not the obligation to at any time purchase, or authorize a designated person to purchase, all or part of the Nominee
Shareholders’ equity interests in SSF at such price as YOD WFOE shall determine (the “Transfer Price”), (ii)
all monies received by the Nominee Shareholders through the payment of the Transfer Price being used solely to repay YOD WFOE for
the loans, and (iii) if the Transfer Price exceeds the principal amount of the loans, the amount in excess of the principal amount
of the loans being deemed as interest payable on the loans, and to be payable to YOD WFOE in cash. Otherwise, the loans shall be
deemed to be interest-free. The term of the Loan Agreement is perpetual, and may only be terminated upon the Nominee Shareholders
receiving repayment notice, or upon the occurrence of an event of default under the terms of the agreement. The loan extended to
the Nominee Shareholders and the capital of SSF are fully eliminated in the consolidated financial statements.
Management Services Agreement
In addition to the SSF VIE Agreements, the
Company’s subsidiary and the parent company of YOD WFOE, YOU On Demand (Asia) Limited, a company incorporated under the laws
of Hong Kong (“YOD Hong Kong”) entered into a Management Services Agreement with SSF, dated as of April 6, 2016 (the
“Management Services Agreement”). Pursuant to a Management Services Agreement, YOD Hong Kong has the exclusive right
to provide to SSF management, financial and other services related to the operation of SSF’s business, and SSF is required
to take all commercially reasonable efforts to permit and facilitate the provision of the services by YOD Hong Kong.
As compensation for providing the services,
YOD Hong Kong is entitled to receive a fee from SSF, upon demand, equal to 100% of the annual net profits as calculated on accounting
policies generally accepted in the PRC of SSF during the term of the Management Services Agreement. YOD Hong Kong may also request
ad hoc quarterly payments of the aggregate fee; which payments will be credited against SSF’s future payment obligations.
In addition, at the sole discretion of YOD
Hong Kong, SSF is obligated to transfer to YOD Hong Kong, or its designee, any part or all of the business, personnel, assets and
operations of SSF which may be lawfully conducted, employed, owned or operated by YOD Hong Kong, including:
(a) business
opportunities presented to, or available to SSF may be pursued and contracted for in the name of YOD Hong Kong rather than SSF,
and at its discretion, YOD Hong Kong may employ the resources of SSF to secure such opportunities;
(b) any
tangible or intangible property of SSF, any contractual rights, any personnel, and any other items or things of value held by SSF
may be transferred to YOD Hong Kong at book value;
(c) real
property, personal or intangible property, personnel, services, equipment, supplies and any other items useful for the conduct
of the business may be obtained by YOD Hong Kong by acquisition, lease, license or otherwise, and made available to SSF on terms
to be determined by agreement between YOD Hong Kong and SSF;
(d) contracts
entered into in the name of SSF may be transferred to YOD Hong Kong, or the work under such contracts may be subcontracted, in
whole or in part, to YOD Hong Kong, on terms to be determined by agreement between YOD Hong Kong and SSF; and
(e) any
changes to, or any expansion or contraction of, the business may be carried out in the exercise of the sole discretion of YOD Hong
Kong, and in the name of and at the expense of, YOD Hong Kong;
provided, however, that none of the foregoing
may cause or have the effect of terminating (without being substantially replaced under the name of YOD Hong Kong) or adversely
affecting any license, permit or regulatory status of SSF.
The term of the Management Services Agreement
is 20 years, and may not be terminated by SSF, except with the consent of, or a material breach by, YOD Hong Kong.
Pursuant to the above contractual agreements,
YOD WFOE can have the assets transferred freely out of SSF without any restrictions. Therefore, YOD WFOE considers that there is
no asset of SSF that can be used only to settle obligation of YOD WFOE, except for the registered capital of SSF amounting to RMB50.0
million (approximately $7.5 million), among which RMB27.6 million (approximately $4.2 million) has been injected as of December
31, 2017. As SSF is incorporated as limited liability company under PRC Company Law, creditors of this entity do not have recourse
to the general credit of other entities of the Company.
Financial Information
The following financial information of the
Company’s VIEs’, as applicable for the periods presented, affected its consolidated financial statements.
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
3,898
|
|
|
$
|
1,519,125
|
|
Accounts receivable, net
|
|
|
-
|
|
|
|
1,260,529
|
|
Prepaid expenses
|
|
|
3,604
|
|
|
|
30,455
|
|
Other current assets
|
|
|
1,537
|
|
|
|
191,427
|
|
Intercompany receivables due from the Company’s subsidiaries
(i)
|
|
|
2,494,505
|
|
|
|
150,725
|
|
Total current assets
|
|
|
2,503,544
|
|
|
|
3,152,261
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
-
|
|
|
|
196,677
|
|
Intangible assets, net
|
|
|
-
|
|
|
|
2,570
|
|
Long-term investments
|
|
|
3,719,467
|
|
|
|
3,654,664
|
|
Other non-current assets
|
|
|
-
|
|
|
|
442,782
|
|
Total assets
|
|
$
|
6,223,011
|
|
|
$
|
7,448,954
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
-
|
|
|
$
|
5,817
|
|
Deferred revenue
|
|
|
-
|
|
|
|
824,563
|
|
Accrued expenses
|
|
|
-
|
|
|
|
268,074
|
|
Other current liabilities
|
|
|
41
|
|
|
|
394,314
|
|
Accrued license content fees
|
|
|
-
|
|
|
|
1,236,661
|
|
Intercompany payables due to the Company’s subsidiaries
(i)
|
|
|
3,601,454
|
|
|
|
14,752,338
|
|
Total current liabilities
|
|
|
3,601,495
|
|
|
|
17,481,767
|
|
Total liabilities
|
|
$
|
3,601,495
|
|
|
$
|
17,481,767
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Net revenue
|
|
$
|
794,273
|
|
|
$
|
4,543,616
|
|
Net loss
|
|
$
|
(4,356,188
|
)
|
|
$
|
(6,557,639
|
)
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
2016
|
|
Net cash used in operating activities
|
|
$
|
(1,661,696
|
)
|
|
$
|
(2,497,637
|
)
|
Net cash used in investing activities
|
|
$
|
(43,047
|
)
|
|
$
|
(2,896,492
|
)
|
Net cash provided by financing activities
(i)
|
|
$
|
189,515
|
|
|
$
|
6,555,377
|
|
|
(i)
|
Intercompany receivables and payables are eliminated upon
consolidation. The intercompany financing activities include the capital injection of $0.2 million to SSF in 2017.
|
The decrease in assets and liabilities mainly
due to disposal of Zhong Hai Shi Xun Media as of June 30, 2017.
|
(a)
|
Acquisition of SVG and Wide Angle
|
On January 30, 2017, the Company entered into
a Securities Purchase Agreement (the “Sun Video SPA”) with BT Capital Global Limited, a British Virgin Islands company
(“BT”) which is controlled by Company’s Chairman Bruno Wu, for the purchase by the Company of all of the outstanding
capital stock of Sun Video Group Hong Kong Limited, a Hong Kong corporation (“SVG”), for an aggregate purchase price
of $800,000 and a $50 million Promissory Note (the “SVG Note”) with the principal and interest thereon convertible
into shares of the Company’s common stock at a conversion rate of $1.50 per share. BT has guaranteed that SVG will achieve
certain financial goals within 12 months of the closing. Until receipt of necessary shareholder approvals, the SVG Note is not
convertible into shares of the Company’s common stock, but once the necessary shareholder approval is received, the unpaid
principal and interest thereon will automatically convert. Under the terms of the Sun Video SPA, BT has guaranteed that the business
of SVG and its subsidiaries (the “Sun Video Business”) shall achieve revenue of $250 million and $15 million of gross
profit (collectively the “Performance Guarantees”) within 12 months of the closing. If the Sun Video Business fails
to meet either of the Performance Guarantees within such time, BT shall forfeit back to the Company the shares of the Company’s
common stock or the SVG Note, on a pro rata basis based on the Performance Guarantee for which the Sun Video Business achieves
the lowest percentage of the respective amount guaranteed.
In addition, if the Sun Video Business achieves
more than $50 million in cumulative net income within 3 years of closing, (the “Net Income Threshold”), the Company
shall pay BT 50% of the amount of any cumulative net income above the Net Income Threshold. Profit share payments shall be made
on an annual basis, in either cash or stock at the discretion of the Board. If the Board decides to make the payment in stock,
the number of the Company’s shares of common stock to be awarded shall be calculated based on the market price of such shares.
After the acquisition SVG, the Company changed
its name to Wecast Services Group Limited, and is therefore also referred to herein as Wecast Services.
On January 31, 2017, the Company entered into
the Wide Angle Purchase Agreement with BT and SSS, one of the Company’s largest shareholders, controlled by the Company’s
Chairman Bruno Wu, as guarantor, for the purchase by the Company of 55% of the outstanding capital stock of Wide Angle for the
sole consideration of the Company adding Wide Angle to the Sun Video Business acquired by the Company under the Sun Video SPA and
thereby including 100% of the revenue and gross profit from Wide Angle in the calculation of the SVG Performance Guarantees set
forth in the Sun Video SPA considering the Company has consolidated Wide Angle.
Since the Company, Wecast Services and Wide
Angle were controlled by the Company’s Chairman Bruno Wu since November 10, 2016, as well as both before and after the acquisition,
this transaction was accounted for as a business combination between entities under common control by Mr. Wu. Therefore, in accordance
with ASC Subtopic 805-50, the consolidated financial statements of the Company include the acquired assets and liabilities of the
SVG and Wide Angle at their historical carrying amounts. In addition, the Company’s consolidated financial statements as
of December 31, 2016 have been prepared as if the Wecast Services and Wide Angle had been owned by the Company since November 10,
2016 presented and the Company’s consolidated financial statements as of December 31, 2016 has been retrospectively adjusted
accordingly.
As of December 31, 2017, the Company recorded
the $24.3 million SVG Note as additional paid in capital based on the actual performance Considering the proceeds transferred were
larger than carrying amounts of the net assets received, such $24.3 million was then recognized as a reduction to the Company’s
additional paid in capital. The Company has not begun accruing any reserves relating to potential Net Income Threshold earnout
payments, since the Sun Video Business is currently not close to exceeding this threshold.
On December 7, 2017, the Company entered into
a Securities Purchase Agreement (the “BBD Purchase Agreement”) with Tiger Sports Media Limited, a Hong Kong limited
liability company (“Tiger”) pursuant to which the Company agreed to purchase Tiger’s 20% equity ownership in
BBD Digital Capital Group Ltd. (“BDCG”) . The Company will purchase the 20% equity from Tiger for a total purchase
price of $9.8 million (the “Transaction”) which consists of $2 million in cash and $7.8 million to be paid in
the form of the Company’s capital stock (valued at $2.60 per share and equal to 3 million shares of the Company’s common
stock). The valuation report will be received post-signing of the BBD Purchase Agreement with both parties agreeing that there
is no obligation to close the transaction until a satisfactory valuation report has been received, evaluated and approved by the
Audit Committee. The Company shall pay the $2 million in cash upon the execution of the BBD Purchase Agreement and will issue the
3 million shares of Company common stock upon the closing of the Transaction which is contingent upon the receipt of a valuation
report satisfactory to the Audit Committee. If the closing conditions to the Transaction are not satisfied, then Tiger has agreed
to refund the $2 million cash payment to the Company within 15 days of notice from the Company. As of December 31, 2017, the
Company has paid $2 million cash, however considering the deal was not closed until a satisfactory valuation report was obtained
and approved by Audit Committee, and valuation report was not yet finished, the Company recorded it as prepaid expenses in its
consolidated balance sheet.
Accounts receivable is consisted of the following:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Accounts receivable, gross
|
|
$
|
26,965,731
|
|
|
$
|
12,350,947
|
|
Less: allowance for doubtful accounts
|
|
|
(3,646
|
)
|
|
|
(2,828,796
|
)
|
Accounts receivable, net
|
|
$
|
26,962,085
|
|
|
$
|
9,522,151
|
|
The movement of the allowance for doubtful
accounts is as follows:
|
|
December 31,
2017
|
|
|
December 31,
2016
|
|
Balance at the beginning of the year
|
|
$
|
(2,828,796
|
)
|
|
$
|
-
|
|
Additions charged to bad debt expense
|
|
|
(145,512
|
)
|
|
|
(2,825,124
|
)
|
Write-off of bad debt allowance
|
|
|
89,851
|
|
|
|
-
|
|
Disposal of Zhong Hai Shi Xun
|
|
|
2,880,811
|
|
|
|
-
|
|
Acquisition of Wide Angle
|
|
|
-
|
|
|
|
(3,672
|
)
|
Balance at the end of the year
|
|
$
|
(3,646
|
)
|
|
$
|
(2,828,796
|
)
|
|
7.
|
Property and Equipment, net
|
The following is a breakdown of property and
equipment:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Furniture and office equipment
|
|
$
|
301,006
|
|
|
$
|
1,063,481
|
|
Vehicle
|
|
|
147,922
|
|
|
|
267,023
|
|
Office Building
|
|
|
-
|
|
|
|
3,948,058
|
|
Leasehold improvements
|
|
|
-
|
|
|
|
939,844
|
|
Total property and equipment
|
|
|
448,928
|
|
|
|
6,218,406
|
|
Less: accumulated depreciation
|
|
|
(334,935
|
)
|
|
|
(1,254,681
|
)
|
Property and Equipment, net
|
|
$
|
113,993
|
|
|
$
|
4,963,725
|
|
The Company recorded depreciation expense of
approximately $ 219,705 and $194,174, which is included in its operating expense for the years ended December 31, 2017 and 2016,
respectively.
As of December 31, 2017 and 2016, the Company’s
amortizing and indefinite lived intangible assets consisted of the following:
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
|
|
Gross
Carry
Amount
|
|
|
Accumulated
Amortization
|
|
|
Impairment
Loss
|
|
|
Net
Balance
|
|
|
Gross
Carry
Amount
|
|
|
Accumulated
Amortization
|
|
|
Impairment
Loss
|
|
|
Net
Balance
|
|
Amortizing Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charter/ Cooperation agreements (iii)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,755,821
|
|
|
$
|
(909,257
|
)
|
|
$
|
(1,846,564
|
)
|
|
$
|
-
|
|
Software and licenses
|
|
|
214,210
|
|
|
|
(199,626
|
)
|
|
|
-
|
|
|
|
14,584
|
|
|
|
267,991
|
|
|
|
(241,932
|
)
|
|
|
-
|
|
|
|
26,059
|
|
Patent and trademark (iv)
|
|
|
92,965
|
|
|
|
(39,943
|
)
|
|
|
(53,022
|
)
|
|
|
-
|
|
|
|
92,965
|
|
|
|
(39,943
|
)
|
|
|
-
|
|
|
|
53,022
|
|
Website and mobile app development (ii)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
593,193
|
|
|
|
(421,129
|
)
|
|
|
(172,064
|
)
|
|
|
-
|
|
Workforce (i)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
305,694
|
|
|
|
(76,422
|
)
|
|
|
-
|
|
|
|
229,272
|
|
Total amortizing intangible assets
|
|
$
|
307,175
|
|
|
|
(239,569
|
)
|
|
|
(53,022
|
)
|
|
|
14,584
|
|
|
$
|
4,015,664
|
|
|
$
|
(1,688,683
|
)
|
|
$
|
(2,018,628
|
)
|
|
$
|
308,353
|
|
Indefinite lived intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Website name
|
|
|
134,290
|
|
|
|
-
|
|
|
|
-
|
|
|
|
134,290
|
|
|
|
134,290
|
|
|
|
-
|
|
|
|
-
|
|
|
|
134,290
|
|
Patent (iv)
|
|
|
10,599
|
|
|
|
-
|
|
|
|
(10,599
|
)
|
|
|
-
|
|
|
|
10,599
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,599
|
|
Total intangible assets
|
|
$
|
452,064
|
|
|
|
(239,569
|
)
|
|
|
(63,621
|
)
|
|
|
148,874
|
|
|
$
|
4,160,553
|
|
|
$
|
(1,688,683
|
)
|
|
$
|
(2,018,628
|
)
|
|
$
|
453,242
|
|
|
(i)
|
On April 1, 2016, the Company entered into an agreement
with Mr. Liu Changsheng, under which the Company agreed to pay Mr. Liu Changsheng cash consideration of $187,653 and 66,500 shares
of restricted shares with a six-month restriction period and a fair value of $121,695 in exchange for a workforce of 10 personnel
experienced in programing content mobile apps. All 10 personnel entered into three-year employment contracts with the Company
effective April 1, 2016. The Company also acquired certain laptop and desktop computers with fair value of $3,655. According to
the agreement, 30% of the cash consideration is due upon the signing of the agreement, 20% is due 2 months after the signing of
the agreement and 50% is due 6 months after the signing of the agreement. All cash consideration has been paid. If any of 3 key
staff, as defined, terminated their employment with the Company during the first 12 months of employment, the Company has the
right to forfeit the unpaid cash consideration. In addition, Mr. Liu Changsheng would be required to pay a default penalty at
minimal of $129,180. The Company has accounted for the transaction as an asset acquisition in which it mainly acquired a workforce,
which is recognized as an intangible asset at cost. Subsequently, the workforce intangible is amortized over the employment term
of three years.
|
In September, 2017, after evaluating the cost
and benefit, Company decided to terminate the service contract with this entire team and therefore Company recognize impairment
in the amount of $152,847, and at the December 31, 2017, the Company already terminated the service, and disposed of this intangible
assets from consolidated balance sheet.
|
(ii)
|
Considering a new mobile app has been developed to be put
into market in October 2016, the Company determined that the future cash flows generated from the old mobile app was nil. In accordance
with ASC 350,
Intangibles - Goodwill and Other
, recoverability of assets to be held and used is measured by a comparison
of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. The
Company estimated the fair value of this intangible asset to be nil as of December 31, 2016. Fair value was determined using unobservable
(Level 3) inputs. In June, 2017, this intangible asset has been disposed of along with other net assets in Zhong Hai Shi Xun.
|
|
(iii)
|
During the fourth quarter of 2016, the Company determined
that the Charter/Cooperation agreements will not serve the business or generate future cash flow. As no future cash flows will
be generated from the Charter/Cooperation agreements, the Company estimated the fair value of the Charter/Cooperation agreements
to be nil as of December 31, 2016. Fair value was determined using unobservable (Level 3) inputs. Impairment loss from Charter/Cooperation
agreements of $1,846,000 was recognized in 2016 to write off the entire book value of the Charter/Cooperation agreements. In June,
2017, this intangible asset has been disposed of along with other net assets in Zhong Hai Shi Xun.
|
|
(iv)
|
During the second quarter of 2017, the Company determined
that one of its subsidiaries in the US will not serve the non-core business or generate future cash flow. As no future cash flows
will be generated from using the patent owned by this subsidiary, the Company estimated the fair value of those patent to be nil
as of June 30, 2017. Fair value was determined using unobservable (Level 3) inputs. Impairment loss from patent of $63,621 was
recognized in 2017 to write off the entire book value of the patent.
|
The following table outlines the amortization
expense for the following years:
|
|
Amortization to
be
|
|
Years ending December 31,
|
|
recognized
|
|
2018
|
|
$
|
10,295
|
|
2019
|
|
|
4,289
|
|
Total amortization to be recognized
|
|
$
|
14,584
|
|
|
(a)
|
Cost method investments
|
Cost method investments as of the year ended
December 31, 2017 and 2016 are as follow:
|
|
December 31,
2017
|
|
|
December 31,
2016
|
|
Topsgame (i)
|
|
$
|
3,365,969
|
|
|
$
|
3,156,985
|
|
Frequency (ii)
|
|
|
3,000,000
|
|
|
|
3,000,000
|
|
DBOT (iii)
|
|
|
250,000
|
|
|
|
-
|
|
Total
|
|
$
|
6,615,969
|
|
|
$
|
6,156,985
|
|
|
(i)
|
Investment in Topsgame
|
On April 13, 2016, SSF entered into a Game
Right Assignment Agreement with SSS for the acquisition of certain game IP rights (“Game IP Rights”) for approximately
$2.7 million (RMB18 million) in cash. On April 15, 2016, SSF entered into a Capital Increase Agreement with Nanjing Tops Game Co.,
Ltd. (“Topsgame”) and its shareholders whereby SSF transferred the Game IP Rights acquired from SSS to Topsgame in
exchange for 13% of Topsgame’s equity ownership. Topsgame is a PRC company that specializes in the independent development
and operation of online, stand-alone and other games as well as the distribution of domestic and overseas games. The Company’s
13% ownership interest does not provide the Company with the right to nor does the Company have representation on the board of
directors of Topsgame.
The Company has recognized the cost of the
investment in Topsgame, which is a private company with no readily determinable fair value, based on the acquisition cost of Game
IP Rights of approximately $2.7 million and accounts for the investment by the cost method.
On September 14, 2016, SSF increased its investment
in Topsgame by RMB3,900,000 (approximately $584,000) and maintained its 13% equity ownership of Topsgame. The investment continued
to be accounted for using the cost method.
The Company plans to sell investment in Topsgame,
certain owned IP and investment in Frequency to one independent third party with consideration larger than its net book amount
in 2018. The Company already signed the letter of intent with purchaser, and management believed that the Company can close the
deal in 2018, along with one additional valuation report provided by qualified independent valuation firm, the Company did not
make any impairment to either of these three long-lived assets as of December 31, 2017.
|
(ii)
|
Investment in Frequency
|
In April 2016, the Company and Frequency Networks
Inc. (“Frequency”) entered into a Series A Preferred Stock Purchase Agreement for the purchase of 8,566,271 shares
of Series A Preferred Stock, Frequency (the “Frequency Preferred Stock”) for a total purchase price of $3 million.
The 8,566,271 Frequency Preferred Stock represents 9% ownership and voting interest on an as converted basis and does not provide
the Company with the right to nor does the Company have representation on the board of directors of Frequency.
The Frequency Preferred Stock is entitled to
non-cumulative dividends at the rate of $0.02548 per share per annum, declared at the discretion of Frequency’s board of
directors. The Frequency Preferred Stock is also convertible into shares of Frequency common stock at the Company’s election
any time after issuance on a 1:1 basis, subject to certain adjustment. Each share of Frequency Preferred Stock also has a liquidation
preference of $0.42467 per share, plus any declared but unpaid dividends.
The Company has recognized the cost of the
investment in Frequency, which is a private company with no readily determinable fair value, at its cost of $3 million and accounts
for the investment by the cost method.
There were no identified events or changes
in circumstances that may have had a significant adverse effect on the fair value of the Company’s cost method investments,
accordingly the fair value of its cost method investments are not estimated.
In August, 2017, the Company made a strategic
investment of $250,000 in the Delaware Board of Trade Holdings, Inc. (“DBOT”) to acquire 187,970 common shares of DBOT.
DBOT is an approved and licensed FINRA- and SEC-regulated electronic trading platform with operations in Delaware. One of the Company’s
subsidiaries is powered by DBOT’s platform, trading system and technology. The Company accounts for this investment using
the cost method, as the Company owns less than 4% of the common shares of DBOT and the Company has no significant influence over
DBOT.
On December 18, 2017, the Company enters into
stock purchase agreement with certain existing DBOT shareholders to acquire their owned shares of common stock of DBOT in an aggregate
amount of 2,543,546 shares. To acquire those shares, the Company agreed to issue in the aggregate amount of 1,627,869 common stock.
The closing of this transaction shall occur within 30 days of the execution of this agreement and obtain necessary approval such
as FINRA, and therefore the Company did not issue the shares and recorded it as investment as of December 31, 2017.
|
(b)
|
Equity method investments
|
Equity method investment movement for the year
of 2017 is as follow:
|
|
|
|
December 31, 2017
|
|
|
|
|
|
January 1,
2017
|
|
|
Capital
increase
|
|
|
Loss on
investment
|
|
|
Impairment
loss
|
|
|
Foreign
currency
translation
adjustments
|
|
|
December 31,
2017
|
|
Wecast Internet
|
|
(i)
|
|
|
132,782
|
|
|
|
(35,612
|
)
|
|
|
(93,481
|
)
|
|
|
-
|
|
|
|
2,355
|
|
|
|
6,044
|
|
Hua Cheng
|
|
(ii)
|
|
|
364,897
|
|
|
|
-
|
|
|
|
(35,712
|
)
|
|
|
-
|
|
|
|
24,313
|
|
|
|
353,498
|
|
Shandong Media
|
|
(iii)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
|
|
497,679
|
|
|
|
(35,612
|
)
|
|
|
(129,193
|
)
|
|
|
-
|
|
|
|
26,668
|
|
|
|
359,542
|
|
|
(i)
|
Investment in Wecast Internet
|
In October 2016, the Company’s subsidiary,
YOU On Demand (Asia) Ltd., invested RMB1,000,000 (approximately $149,750) in Wecast Internet Limited (“Wecast Internet”)
and held its 50% equity ownership. In 2017, Wecast Internet closed its 100% owned subsidiary and the Company received $35,612 previous
capital investment, and expects to receive the remaining from Wecast Internet in 2018.
|
(ii)
|
Investment in Hua Cheng
|
As of the years ended December 31, 2017 and
2016, the Company held 39% equity ownership in Hua Cheng, and accounted for the investment by the equity method.
|
(iii)
|
Investment in Shandong Media
|
As of the years ended December 31 2017 and
2016, the Company held 30% equity ownership in Shandong Media, and accounts for the investment by the equity method. The investment
was fully impaired as of December 31, 2017 and 2016.
On July 6, 2016, the Company entered into a
Common Stock Purchase Agreement (the “SSW SPA”) with Seven Stars Works Co., Ltd., a Korea company (“SSW”)
and an affiliate of SSS. Pursuant to the terms of the SSW SPA, the Company has agreed to sell and issue 2,272,727 shares of the
Company’s common stock for $1.76 per share, or a total purchase price of $4.0 million to SSW. A total of $4.0 million was
received and 2,272,727 shares were issued on July 19, 2016.
On August 11, 2016, the Company entered into
Common Stock Purchase Agreement (the “Harvest SPA”) with Harvest, a Cayman Islands company. Pursuant to the terms of
the Harvest SPA, the Company has agreed to sell and issue 2,272,727 shares of the Company’s common stock, for $1.76 per share,
or a total purchase price of $4.0 million to Harvest. A total of $4.0 million was received and 2,272,727 shares were issued on
August 12, 2016.
On November 11, 2016, the Company entered into
Common Stock Purchase Agreement (the “SSSHKCD SPA”) with Sun Seven Stars Hong Kong Cultural Development Limited, a
Hong Kong company (“SSSHKCD”) and an affiliate of SSS. Pursuant to the terms of the SSSHKCD SPA, the Company has agreed
to sell and issue 1,136,365 shares of the Company’s common stock for $1.76 per share, or a total purchase price of $2.0 million
to SSSHKCD. A total of $2.0 million was received and 1,136,365 shares were issued on November 17, 2016.
As described in Note 13, the Company and SSS
entered into a series of agreements, including an agreement pursuant to which the Company agreed to sell and issue 4,545,455 shares
of the Company’s common stock and warrants to acquire an additional 1,818,182 shares (at an exercise price of $2.75 per share)
for an aggregate purchase price of $10 million to SSS.
On May 19, 2017, the Company entered into a
subscription agreement with certain investors, including officers, directors and other affiliates of the Company, pursuant to which
the Company issued and sold to such investors, in a private placement, an aggregate of 727,273 shares of the common stock of the
Company, for $2.75 per share, or a total purchase price of $2.0 million. Investors in the private placement included Lan Yang,
the wife of the Company’s Chairman Bruno Wu, and China Telenet Ventures Limited, an entity owned and controlled by Sean Wang,
a member of the Company’s Board of Directors. As of July 18, 2017, all subscription amounts have been received by the Company.
On October 23, 2017, the Company entered into
a Securities Purchase Agreement with Guo Yuan. Pursuant to the terms of the agreement, the Company has agreed to sell and issue
5,494,505 shares of the Company’s common stock to Guo Yuan for $1.82 per share, or a total purchase price of $10.0 million.
|
11.
|
Fair Value Measurements
|
Accounting standards require the categorization
of financial assets and liabilities, based on the inputs to the valuation technique, into a three-level fair value hierarchy. The
various levels of the fair value hierarchy are described as follows:
|
·
|
Level 1 - Financial assets and liabilities whose values are based on unadjusted quoted market prices
for identical assets and liabilities in an active market that the Company has the ability to access.
|
|
·
|
Level 2 - Financial assets and liabilities whose values are based on quoted prices in markets that
are not active or model inputs that are observable for substantially the full term of the asset or liability.
|
|
·
|
Level 3 - Financial assets and liabilities whose values are based on prices or valuation techniques
that require inputs that are both unobservable and significant to the overall fair value measurement.
|
Accounting standards require the use of observable
market data, when available, in making fair value measurements. When inputs used to measure fair value fall within different levels
of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant
to the fair value measurement.
The Company reviews the valuation techniques
used to determine if the fair value measurements are still appropriate on an annual basis, and evaluate and adjust the unobservable
inputs used in the fair value measurements based on current market conditions and third party information.
Common stock is valued at closing price reported
on the active market on which the individual securities are traded.
The fair value of the warrant liabilities was
valued using Monte Carlo Simulation method at the year ended December 31, 2016. All the remaining warrant liabilities have been
expired as of August 30, 2017. The following assumptions were incorporated:
|
|
December 31,
|
|
|
|
2016
|
|
Risk-free interest rate
|
|
|
0.70
|
%
|
Expected volatility
|
|
|
55
|
%
|
Expected term
|
|
|
0.67 year
|
|
Expected dividend yield
|
|
|
0
|
%
|
The following tables present the fair value
hierarchy for those assets and liabilities measured at fair value on a recurring basis at December 31, 2016:
|
|
December 31, 2016
|
|
|
|
|
|
|
Fair Value Measurements
|
|
|
Total Fair
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Value
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liabilities (see Note 14)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
70,785
|
|
|
$
|
70,785
|
|
The table below reflects the components effecting
the change in fair value for the years ended December 31, 2017 and 2016, respectively:
|
|
Level 3 Assets and Liabilities
|
|
|
|
|
|
|
For the Year Ended December 31, 2017
|
|
|
|
|
|
|
January 1,
2017
|
|
|
Settlements
|
|
|
Change in
Fair Value
gain
|
|
|
December 31,
2017
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liabilities (see Note 14)
|
|
$
|
70,785
|
|
|
$
|
(183,427
|
)
|
|
$
|
112,642
|
|
|
$
|
-
|
|
|
|
Level 3 Assets and Liabilities
|
|
|
|
|
|
|
For the Year Ended December 31, 2016
|
|
|
|
|
|
|
January 1,
|
|
|
|
|
|
Change in
Fair Value
|
|
|
December 31,
|
|
|
|
2016
|
|
|
Settlements
|
|
|
gain
|
|
|
2016
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liabilities (see Note 14)
|
|
$
|
395,217
|
|
|
$
|
-
|
|
|
$
|
(324,432
|
)
|
|
$
|
70,785
|
|
The significant unobservable inputs used in
the fair value measurement of the Company’s warrant liability includes the risk-free interest rate, expected volatility,
expected term and expected dividend yield. Significant increases or decreases in any of those inputs in isolation would result
in a significantly different fair value measurement.
The carrying amount of cash, accounts receivable,
notes receivable, accounts payable, accrued other expenses, other current liabilities and convertible promissory note as of December
31, 2017 and 2016, respectively, approximate fair value because of the short maturity of these instruments.
|
12.
|
Related Party Transactions
|
Parties are considered to be related if one
party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party
in making financial and operational decisions.
During the years ended December 31, 2017 and
2016, related party transactions consisted of the following:
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Revenue from crude oil sale
|
|
(g)
|
|
$
|
18,973,054
|
|
|
$
|
-
|
|
Licensed content cost
|
|
(b)
|
|
|
-
|
|
|
|
219,000
|
|
Interest expense on convertible note
|
|
(a)
|
|
|
120,000
|
|
|
|
120,000
|
|
|
(a)
|
$3.0 Million Convertible Note
|
On May 10, 2012, the Executive Chairman and
Principal Executive Officer, Mr. Shane McMahon, made a loan to the Company in the amount of $3,000,000. In consideration for the
loan, the Company issued a convertible note to Mr. McMahon in the aggregate principal amount of $3,000,000 (the “Note”)
at a 4% interest rate computed on the basis of a 365-day year. Upon issuance, the conversion price of the Note was equal to the
price per share paid for securities by investors in the most recent financing (as of the date of conversion) of equity or equity-linked
securities of the Company.
Effective on January 31, 2014, the Company
and Mr. McMahon entered into Amendment No. 4 to the Note pursuant to which the Note is at Mr. McMahon’s option, payable on
demand or convertible on demand into shares of Series E Preferred Stock of the Company (the “Series E Preferred Stock”)
at a conversion price of $1.75, until December 31, 2015. As a result, in 2014, the Company recognized a beneficial conversion feature
discount calculated as the difference between the Series E Preferred Stock at its intrinsic value, which was the fair value of
the common stock at the commitment date for the Series E Preferred Stock investment and the effective conversion price. As such,
the Company recognized a beneficial conversion feature of approximately $2,126,000 in 2014, which was reflected as interest expense
and additional paid-in capital since the note was payable upon demand.
Effective December 30, 2014, the Company and
Mr. McMahon entered into Amendment No. 5 pursuant to which the maturity date of the Note was extended to December 31, 2016. The
Note remains payable on demand or convertible on demand into shares of Series E Preferred Stock at a conversion price of $1.75
at Mr. McMahon’s option.
On December 31, 2016, the Company and Mr. McMahon
entered into an amendment pursuant to which the Note will be at Mr. McMahon’s option, payable on demand or convertible on
demand into shares of the Company’s Series E Preferred Stock, provided that the Note will no longer be convertible into Series
E Preferred Stock upon the conversion of the Series E Preferred stock owned by C Media into the Company’s Common Stock (pursuant
to which all Series E Preferred Stock will be automatically converted) but then convertible only into Common Stock at a conversion
price of $1.50, until December 31, 2018.
On November 9, 2017, the Board of Directors
approved Amendment No. 7 to $3.0 million Convertible Promissory Notes (“Note”) issued to Mr. Shane McMahon, the Company’s
Vice Chairman, pursuant to which the maturity date of the Note was extended to December 31, 2019. The Note remains payable on demand
or convertible on demand into Common Stock at a conversion price of $1.50.
In November, 2017, the Company paid such interest
in the amount of $407,863 to Mr. Shane McMahon, and the accumulated interest payable as of December 31, 2017 was $20,055.
For the years ended December 31, 2017 and 2016,
the Company recorded interest expense of $120,000 and $120,000 related to the Note.
Hua Cheng, in which the Company holds 39% of
the equity shares, charged us licensed content fees of approximately nil and $219,000 for the years ended December 31, 2017 and
2016, respectively.
|
(c)
|
Purchase of Game IP Rights
|
On April 13, 2016, SSF entered into a Game
Right Assignment Agreement with SSS for the acquisition of certain Game IP Rights for cash of $2.7 million (RMB18 million), which
was paid in full in 2016. The Game IP Rights was recorded at cost and then subsequently transferred in exchange for the investment
in Topsgame as disclosed in Note 9 above.
|
(d)
|
Deposit for Investment in MYP
|
On September 19, 2016, the Company signed a
non-binding term sheet with Sun Video Group HK Limited (“SVG”) in purchase for its 51% ownership of M.Y. Products,
LLC (“MYP”), a video commerce and supply chain management operator, in exchange for $50 million worth of Wecast Network
common stock and $800,000 cash.
In accordance with the Term Sheet, the Company
wired $800,000 (or its RMB equivalent) to MYP upon signing the term sheet as Good Faith Deposit. As of December 31, 2017, the transaction
has already been closed, and all of the deposit paid to MYP has been transferred into liability due to BT, which is the former
shareholder of SVG.
|
(e)
|
Assets Disposal to BT
|
On June 30, 2017, the Company entered into
a Securities Purchase Agreement (the “BT SPA”) with BT, pursuant to which the issued and outstanding stock that the
Company holds in three separate non-core assets were sold to BT in exchange for RMB100 million (approximately $14.75 million
at current exchange rate) in a combination of cash and publicly traded stock to be paid to the Company within one year of closing.
A minimum of 20% of the total consideration to the Company will be paid in cash (approximately $2.95 million). A portion of the
consideration may be paid in the form of publicly traded stock at the discretion of BT, and in that case the securities will represent
a public company affiliated with BT, in an industry related to the Company’s and with an average daily trading value of at
least $146,000.
These three separate non-core assets that sold
to BT included 80% equity interest in Zhong Hai Shi Xun Media for zero, 13% equity interest in Nanjing Tops Game Co., Ltd.
(“Topsgame”) and 25% share capital investment right in Pantaflix JV in consideration of RMB100 million. As Zhong Hai
Shi Xun Media is the Company’s subsidiary, sale of a subsidiary to a related party under common control would cause the Company
to derecognize the net assets transferred at its carrying amounts and recognize no gains or losses. The difference between proceeds
received and the carrying amount of the net assets transferred is recognized in additional paid in capital. At the same time, the
Goodwill in the amount of $6.6 million has been pushed down to Zhong Hai Shi Xun Media along with the disposal.
On November 28, 2017, due to strategic reasons,
the Company and BT have agreed to amend the BT SPA, in which the Company will neither sell to BT the equity of Topsgame, and the
equity of the Pantaflix joint venture nor receive the previously agreed upon consideration for such sales. Instead, the Company
sold to BT 80% of the outstanding capital stock of Zhong Hai Shi Xun Media to streamline the operations of the Company and to eliminate
the Company’s exposure to any liabilities and obligations of Zhong Hai Shi Xun Media. As of December 31, 2017, the legal
ownership transfer administration of Zhong Hai Shi Xun Media was still not yet finished, however based on the agreement signed
between the Company and BT and the consent obtained from minority shareholder of Zhong Hai Shi Xun Media, the Company believed
it no longer have right over its asset and no obligation to its liability, and the Company therefore no longer consolidate Zhong
Hai Shi Xun Media since July 1, 2017.
|
(f)
|
Acquisition of Guang Ming
|
On December 7, 2017, the Company entered into
a Securities Purchase Agreement with Shanghai Guang Ming Investment Management Limited, a PRC limited liability entity (“Guang
Ming”), Tianjin Sun Seven Stars Culture Development Co. Ltd. (“Tianjin”) and Beijing Nanbei Huijin Investment
Co. Ltd. The Company will purchase 100% of Guang Ming’s issued and outstanding shares for a total purchase price of RMB2.4
million (approximately $363,436). Guang Ming holds a special fund management license and the Company’s purpose for making
the acquisition is to develop a fund management platform. The closing of the acquisition is conditioned upon, among other things,
the sellers, including Guang Ming, obtaining all of the necessary approvals from the Asset Management Association of China (“AMAC”),
a self-regulatory organization which oversees and regulates fund management companies in the PRC. In the event that AMAC does not
accept the sellers’ submission for change of ownership, this agreement shall be rescinded and the sellers shall continue
their ownership of Guang Ming and shall refund any portion of the purchase price previously paid within 15 days of notice from
the Company. This agreement was approved by the Audit Committee and the closing of the Acquisition is also subject to the receipt
of a fairness opinion and valuation report satisfactory to the Company and which concludes that the purchase price of the acquisition
is fair from a financial point of view to the Company. The acquisition is deemed to be a related party transaction because Tianjin
is an affiliate of Bruno Wu, the Company’s Chairman and Chief Executive Officer. As of December 31, 2017, the fairness opinion
was not yet obtained, and the Company did account for this acquisition as of year-end of 2017 due to closing condition was not
satisfied.
In December 2017, in one of the Company’s
crude oil trading transactions (i.e. sales of crude oil), crude oil was sold to an entity that is partially owned by the same individual
who is also a minority shareholder of Seven Stars Energy Pte. Ltd. (“SSE”). The Company has recorded this sale on a
separate line item referenced as “Revenue from Related Party” in its financial statements. The customer prepaid the
total transaction price before the delivery of the oil.
On November 23, 2015, the Company entered into
a series of agreements for a strategic investment by SSS, a PRC company in the media and entertainment industry that is controlled
by the Company’s Chairman, Bruno Zheng Wu. The strategic investment by SSS included a private placement of equity securities
of the Company, a content licensing agreement, and the potential for Tianjin Enternet Network Technology Limited (“Tianjin”),
an affiliate of SSS, to earn additional shares of the Company’s common stock contingent on the performance of SSF. SSF intends
to provide a branded pay content service, consumer payments and behavior data analysis service, customer management and data-based
service and mobile social TV-based customer management service.
On December 21, 2015, the Company entered into
an Amended and Restated Securities Purchase Agreement (the “Amended SSS Purchase Agreement”) and a Revised Content
License Agreement (the “Revised Content Agreement”) with SSS which amended certain terms of the original agreements
dated November 23, 2015. In addition, the Company also entered into an Amended and Restated Share Purchase Agreement (the “Amended
Tianjin Agreement”) with Tianjin Enternet.
On July 6, 2016, the Company entered into a
Common Stock Purchase Agreement with Seven Stars Works Co., Ltd., a Korea company (“SSW”) and an affiliate of SSS for
the purchase by SSW of 2,272,727 shares of the Company’s common stock, for $1.76 per share, or a total purchase price of
$4.0 million.
On November 11, 2016, the Company entered into
a Common Stock Purchase Agreement with Sun Seven Stars Hong Kong Cultural Development Limited, a Hong Kong company (“SSSHKCD”)
and an affiliate of SSS. Pursuant to the terms of the SPA, the Company has agreed to sell and issue 1,136,365 shares of the Company’s
common stock, for $1.76 per share, or a total purchase price of $2.0 million to SSSHKCD.
|
(a)
|
Amended SSS Purchase Agreement
|
On March 28, 2016, pursuant to the Amended
SSS Purchase Agreement, the Company sold, and SSS purchased, 4,545,455 shares of the Company’s common stock for a purchase
price of $2.20 per share, or an aggregate of $10.0 million. In addition, SSS received a two-year warrant to acquire an additional
1,818,182 shares of the Company’s common stock at an exercise price of $2.75 per share (the “SSS Warrant”). Until
receipt of necessary shareholder approvals, the SSS Warrant may not be exercised to the extent that such exercise would result
in SSS and its affiliates beneficially owning more than 19.99% of the Company’s outstanding common stock. On June 27,
2016, shareholder approval was obtained.
Since the SSS Warrant does not embody any future
obligation for the Company to repurchase its own shares, is indexed to the Company’s own stock, may only be settled by the
physical delivery of shares, and no conditions exist in which net cash settlement could be forced upon the Company by SSS in any
other circumstances, the SSS Warrant is considered an equity classified instrument. The proceeds of $10.0 million, net of issuance
cost of approximately $411,000, was allocated to common stock and SSS Warrant based on their relative fair value as of March 28,
2016 of approximately $8,227,000 and $673,000, respectively. Accordingly, the Company recorded approximately $725,000 in additional
paid-in capital for the SSS Warrant.
|
(b)
|
Revised Content Agreement
|
On March 28, 2016, pursuant to the Amended
and Restated SSS Purchase Agreement, SSS granted the Company non-exclusive royalty-free distribution rights for certain video content
value in exchange for a convertible promissory note (the “SSS Note”). The SSS Note has a stated principal amount of
approximately $17,718,000, was originally due to mature on May 21, 2016. On May 12, 2016, the Company and SSS entered into an amendment
agreement to extend the maturity date of the SSS Note to July 31, 2016. The SSS Note beard an interest at the rate of 0.56% per
annum. Immediately upon the receipt of the required shareholder approval to allow SSS to beneficially own more than 19.99% of the
Company’s outstanding common stock, which was obtained on June 27, 2016, the SSS Note was converted into 9,208,860 shares
of the Company’s common stock.
In connection with the issuance of the SSS
Note, the Company recorded debt issuance costs of approximately $131,000 which was to be amortized over the period of the
SSS Note’s maturity date, of which approximately $123,000 was recognized during the year ended December 31, 2016.
The Company measured the effective conversion
price of the SSS Note using its carrying value on March 28, 2016 and compared it to the fair value of the Company’s common
stock on that date. As the effective conversion price of the SSS Note of $1.91 exceeded the fair value of the Company’s common
stock of $1.81, no beneficial conversion feature was recognized.
The carrying value of the SSS Note as of June
27, 2016, which included the unamortized issuance costs of $8,000 and, pursuant to the terms of SSS Note, accrued interest expense
of $25,000 has been recorded into the common shares issued on June 27, 2016.
|
(c)
|
Amended Tianjin Agreement
|
Pursuant to the Amended Tianjin Agreement dated
December 21, 2015, Tianjin Enternet was to contribute 100% of the equity ownership of SSF, a newly-formed subsidiary of Tianjin
Enternet to the Company. Contingent on the performance of SSF, Tianjin Enternet was to receive shares of the Company’s common
stock over three years, with the exact number not exceeding 5.0 million per year, provided the earn-out provisions for each of
the 2016, 2017 and 2018 annual periods (the “Earn-Out Share Award”) was achieved. The earn-out provision for 2016,
2017 and 2018 are either 50.0 million homes/users passed or $4.0 million net income, 100.0 million homes/users passed or $6.0 million
net income and 150.0 million homes/users passed or $8.0 million net income, respectively. In the event that the Company has not
obtained the required vote from shareholders to issue the earn-out shares to Tianjin Enternet, the Company was required to issue
a promissory note with a principal amount equal to the quotient by multiplying 5.0 million by the applicable stock price defined
in the agreement.
On April 5, 2016, in lieu of Tianjin Enternet
contributing 100% of the equity ownership of SSF to the Company, YOD WFOE entered into VIE agreements with SSF and its legal shareholders
in order to comply with PRC regulatory requirements on certain industries. SSF is 99% owned by Lan Yang, the spouse of Bruno Zheng
Wu, the Company’s Chairman, and 1% owned by Yun Zhu, a Vice President of Wecast Network. By virtue of these VIE agreements;
YOD WFOE obtained financial controlling interest in SSF, including the power to direct the activities of SSF, and therefore is
the primary beneficiary of SSF. As the control of SSF was transferred to YOD WFOE through both the VIE agreements and physical
handover of company documents on April 5, 2016, the transaction was determined to be completed on that date.
At the time YOD WFOE obtained control over
SSF, SSF had no assets, liabilities, employees or operating activities, nor did it hold any licenses, trade names or other intellectual
properties. The Company also did not receive any assets, employees, contracts, sales or distribution systems or IP from Tianjin
Enternet in connection with the transaction. Since the acquisition of SSF did not include any input or processes, as defined under
ASC 805-10-20, the transaction was not considered a business combination under ASC 805.
The earn-out provision was originally based
on either the number of home/user pass or the net income of SSF. While the net income was to be measured based on the operations
of SSF, the number of home/user pass is measured based on number of home/user pass of SSF’s distributors. Such earn-out provision
is based on an index that is not calculated solely by reference to the operations of SSF, which is not considered indexed to the
Company’s own shares. Also the earn-out provisions permit cash settlement if the Company cannot issue the earn-out shares.
Therefore, the earn-out provision is classified as a liability and measured initially and subsequently at fair value with changes
in fair value recognized in earnings at each reporting periods.
On June 27, 2016, the Company held its 2016
annual meeting of shareholders and received approval from its shareholders to allow SSS to beneficially own more than 19.99% of
the Company’s outstanding common stock. Accordingly, the Earn-Out Share Award became issuable at the time when the earn-out
provisions are considered to have been met pursuant to the Amended Tianjin Agreement.
On November 10, 2016, the Board held a special
meeting. At the recommendation of the Audit Committee, the Board determined that it is in the best interests of the Company and
the Company’s shareholders to amend the terms of the Earn-Out Share Award to (1) reduce the total Earn-Out Share Award from
15,000,000 shares of Common Stock to 10,000,000 shares of Common Stock and (2) measure the achievement of the earn-out provisions
based on the Companywide achievement of homes passed in lieu of the measurement being measured by SFF’s stand-alone achievement
of homes passed. Based on evidence provided to the Board, the requisite thresholds necessary to trigger issuance of all shares
of Common Stock subject to the Earn-Out Share Award have been achieved. Accordingly, on November 10, 2016, the Board approved the
issuance of 10,000,000 shares of its common stock, par value $0.001 per share (“Common Stock to SSS”) and the shares
were issued on November 11, 2016.
The Company recognized the fair value of the
Common Stock to SSS of approximately $13,700,000, based on the market price of the Company’s Common Stock, as Earn-out share
award expense in the accompanying consolidated statement of operations for the year ended 31 December, 2016. No such share award
expense was recorded for the year ended December 31, 2017.
In connection with the Company’s August
30, 2012 private financing, it issued 977,063 warrants to investors and the broker. In accordance with ASC 815-40,
Contracts
in Entity’s Own Equity
, the warrants have been accounted as derivative liabilities to be re- measured at the end of every
reporting period with the change in fair value reported in the consolidated statement of operations. On August 30, 2012, such warrants
were valued at $1,525,000 utilizing a valuation model and were initially recorded as a liability. The fair value of the warrants
is remeasured at each reporting period based on the Monte Carlo valuation.
As of December 31, 2016, the warrant liability
was revalued as disclosed in Note 10, and recorded at its fair value of approximately $70,785.
In 2017, there were 182,534 warrants exercised
and all the remaining 353,716 warrants were expired as of August 30, 2017.
As of December 31, 2017, the Company has 1,853,391
options, 109,586 restricted shares and 2,521,896 warrants outstanding (including the 1,818,182 warrants issued to SSS as disclosed
in Note 13 (a)) to purchase shares of the Company’s common stock.
The Company awards common stock and stock options
to employees and directors as compensation for their services, and accounts for its stock option awards to employees and directors
pursuant to the provisions of ASC 718,
Stock Compensation
. The fair value of each option award is estimated on the date
of grant using the Black-Scholes Merton valuation model. The Company recognizes the fair value of each option as compensation expense
ratably using the straight-line attribution method over the service period, which is generally the vesting period.
The following table provides the details of
the total share-based payments expense during the years ended December 31, 2017 and 2016:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Employees and directors share-based payments
|
|
$
|
1,305,829
|
|
|
$
|
319,718
|
|
Effective as of December 3, 2010, the Board
approved the Company’s 2010 Stock Incentive Plan (“the 2010 Plan”) pursuant to which options or other similar
securities may be granted. The maximum aggregate number of shares of the Company’s common stock that may be issued under
the Plan is 4,000,000 shares. As of December 31, 2017, options available for issuance are 1,368,243 shares.
Stock option activity for the year ended December
31, 2017 is summarized as follows:
|
|
Options
Outstanding
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
|
Aggregated
Intrinsic
Value
|
|
Outstanding at January 1, 2017
|
|
|
2,101,428
|
|
|
$
|
2.42
|
|
|
|
4.59
|
|
|
$
|
-
|
|
Granted
|
|
|
733,200
|
|
|
|
4.34
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(258,455
|
)
|
|
|
1.83
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(89,731
|
)
|
|
|
3.22
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(633,051
|
)
|
|
|
2.81
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2017
|
|
|
1,853,391
|
|
|
$
|
3.20
|
|
|
|
2.99
|
|
|
$
|
0.02
|
|
Vested and expected to be vested as of December 31, 2017
|
|
|
1,853,391
|
|
|
$
|
3.20
|
|
|
|
2.99
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at December 31, 2017 (vested)
|
|
|
1,662,591
|
|
|
$
|
3.19
|
|
|
|
4.38
|
|
|
$
|
0.03
|
|
On January 4, March 1, March 16, November 1,
and November 17, 2017, 90,000, 45,000, 35,000, 60,000 and 503,200 shares stock options, respectively, were issued to certain employees
or board members for services provided to us. The fair value of the stock options granted were valued using the Black-Scholes Merton
method on the grant date, amounting to $61,200, $45,443, $36,750, $79,200 and $1,953,416, respectively.
As of December 31, 2017, approximately $429,585
of total unrecognized compensation expense related to non-vested share options is expected to be recognized over a weighted average
period of approximately 1.42 years. The total fair value of shares vested during the years ended December 31, 2017 and 2016 was
approximately $974,237 and $12,000, respectively.
The following table summarizes the assumptions
used to estimate the fair values of the share options granted in the years presented:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Expected term
|
|
|
5.4 ~5.9 years
|
|
|
|
1.7 ~5.9 years
|
|
Expected volatility
|
|
|
55% ~ 85
|
%
|
|
|
55% ~ 70
|
%
|
Expected dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Risk free interest rate
|
|
|
2.04% ~2.29
|
%
|
|
|
0.54% ~1.35
|
%
|
In connection with the Company’s financings,
the Warner Brother Agreement and service agreements, the Company issued warrants to investors and service providers to purchase
common stock of the Company.
As of December 31, 2017, the weighted average
exercise price was $2.47 and the weighted average remaining life was 0.47 years. The following table outlines the warrants
outstanding and exercisable as of December 31, 2017 and December 31, 2016:
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Number of
|
|
|
|
|
|
|
|
|
Warrants
|
|
|
Warrants
|
|
|
|
|
|
|
|
|
Outstanding
and
|
|
|
Outstanding
and
|
|
|
Exercise
|
|
|
Expiration
|
Warrants Outstanding
|
|
Exercisable
|
|
|
Exercisable
|
|
|
Price
|
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 August Financing Warrants
(i)
|
|
|
-
|
|
|
|
536,250
|
|
|
$
|
1.50
|
|
|
08/30/17
|
2013 Broker Warrants (Series D Financing)
|
|
|
-
|
|
|
|
228,571
|
|
|
$
|
1.75
|
|
|
07/05/18
|
2013 Broker Warrants (Convertible Note)
|
|
|
-
|
|
|
|
114,285
|
|
|
$
|
1.75
|
|
|
11/04/18
|
2014 Broker Warrants (Series E Financing)
|
|
|
703,714
|
|
|
|
1,085,714
|
|
|
$
|
1.75
|
|
|
01/31/19
|
2016 Warrants to SSS (Note 12)
|
|
|
1,818,182
|
|
|
|
1,818,182
|
|
|
$
|
2.75
|
|
|
03/28/18
|
|
|
|
2,521,896
|
|
|
|
3,783,002
|
|
|
|
|
|
|
|
|
(i)
|
The warrants are classified as derivative liabilities as
disclosed in Note 11.
|
In January, 2017, the Company granted 35,000
restricted shares to one employee under the “2010 Plan”. The restricted shares have a vesting period of four years
with the first one-fourth vesting on the first anniversary from grant date and the remaining three-fourth vesting ratably over
twelve quarters. The grant date fair value of the restricted shares was $43,750. As this employee left the Company in February,
no expense was recorded.
In March and April, 2017, the Company granted
365,000 restricted shares to certain employees under the “2010 Plan”. The restricted shares have a vesting period of
four years with the first one-fourth vesting on the first anniversary from grant date and the remaining three-fourth vesting ratably
over twelve quarters. The grant date fair value of the restricted shares was $778,200.
In November, 2017, the Board of Directors approved
2017 independent board compensation plan, which approved to grant 4,488 restricted shares to each of four then independent directors
under the “2010 Plan”. The restricted shares were all vested immediately since commencement date. The aggregated grant
date fair value of all those restricted shares was $100,000.
A summary of the restricted shares is as follows:
|
|
Shares
|
|
|
Weighted-
average
fair value
|
|
Restricted shares outstanding at January 1, 2017
|
|
|
228,550
|
|
|
$
|
1.75
|
|
Granted
|
|
|
417,953
|
|
|
|
2.21
|
|
Forfeited
|
|
|
(401,249
|
)
|
|
|
2.02
|
|
Vested
|
|
|
(135,668
|
)
|
|
|
2.24
|
|
Restricted shares outstanding at December 31, 2017
|
|
|
109,586
|
|
|
|
1.92
|
|
|
16.
|
Loss Per Common Share
|
|
|
2017
|
|
|
2016
|
|
Net loss attributable to common shareholders
|
|
$
|
(9,835,601
|
)
|
|
$
|
(26,407,974
|
)
|
Basic
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
|
61,182,209
|
|
|
|
35,998,001
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding
|
|
|
61,182,209
|
|
|
|
35,998,001
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.16
|
)
|
|
$
|
(0.73
|
)
|
Diluted
|
|
$
|
(0.16
|
)
|
|
$
|
(0.73
|
)
|
Basic loss per common share attributable to
shareholders is calculated by dividing the net loss attributable to shareholders by the weighted average number of outstanding
common stock during the period.
Diluted loss per share is calculated by taking
net loss, divided by the diluted weighted average common shares outstanding. Diluted net loss per share equals basic net loss per
share because the effect of securities convertible into common stock is anti-dilutive.
The following table includes the number of
shares that may be dilutive potential common stock in the future. These shares were not included in the computation of diluted
loss per share because the effect was either antidilutive or the performance condition was not met.
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Warrants
|
|
|
2,521,896
|
|
|
|
3,783,002
|
|
Options
|
|
|
2,162,977
|
|
|
|
2,101,428
|
|
Series A Preferred Stock
|
|
|
933,333
|
|
|
|
933,333
|
|
Series E Preferred Stock
|
|
|
-
|
|
|
|
7,154,997
|
|
Convertible promissory note and interest
|
|
|
35,346,703
|
|
|
|
2,371,945
|
|
Total
|
|
|
40,964,909
|
|
|
|
16,344,705
|
|
|
(a)
|
Corporate Income Tax (“CIT”)
|
The Company and M.Y. Products LLC, incorporated
in Nevada and Indiana respectively, are subject to U.S. federal and state income tax.
CB Cayman was incorporated in Cayman Islands
as an exempted company and is not subject to income tax under the current laws of Cayman Islands.
Most of the Company’s income is generated
in Hong Kong in 2017. YOD Hong Kong, Wide Angle Hong Kong and Amer were incorporated in HK. The statutory income tax rate in HK
is 16.5%.
Seven Stars Energy is incorporated in Singapore
in late 2017 which is conducting crude oil trading business. The statutory income tax rate in Singapore is 17%.
YOD WFOE, Sinotop Beijing, and Sevenstarflix
are PRC entities. The income tax provision of these entities is calculated at the applicable tax rates on the taxable income for
the periods based on existing legislation, interpretations and practices in the PRC.
In accordance with the Corporate Income Tax
Law of the PRC (“CIT Law”), effective beginning on January 1, 2008, enterprises established under the laws of foreign
countries or regions and whose “place of effective management” is located within the PRC territory are considered PRC
resident enterprises and subject to the PRC income tax at the rate of 25% on worldwide income. The definition of “place of
effective management” refers to an establishment that exercises, in substance, and among other items, overall management
and control over the production and business, personnel, accounting, and properties of an enterprise. If the Company’s non-PRC
incorporated entities are deemed PRC tax residents, such entities would be subject to PRC tax under the CIT Law. Since the Company’s
non-PRC entities have accumulated loss, the application of this tax rule will not result in any PRC tax liability, if its non-PRC
incorporated entities are deemed PRC tax residents.
The CIT Law imposes a 10% withholding income
tax, subject to reduction based on tax treaty where applicable, for dividends distributed by a foreign invested enterprise to its
immediate holding company outside the PRC. Under the PRC-HK tax treaty, the withholding tax on dividends is 5% provided that a
HK holding company qualifies as a HK tax resident as defined in the tax treaty. No provision was made for the withholding income
tax liability as the Company’s foreign subsidiaries were in accumulated loss.
Loss before tax and the provision for income
tax benefit consists of the following components:
|
|
2017
|
|
|
2016
|
|
Loss before tax
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
(8,461,323
|
)
|
|
$
|
(15,069,992
|
)
|
PRC/Hong Kong/Singapore
|
|
|
(1,731,546
|
)
|
|
|
(12,966,714
|
)
|
|
|
|
(10,192,869
|
)
|
|
|
(28,036,706
|
)
|
Deferred tax benefit of net operating loss
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
-
|
|
|
$
|
-
|
|
PRC/Hong Kong/Singapore
|
|
|
-
|
|
|
|
(330,124
|
)
|
|
|
|
-
|
|
|
|
(330,124
|
)
|
Deferred tax benefit other than benefit of net operating loss
|
|
|
|
|
|
|
|
|
United States
|
|
|
-
|
|
|
|
-
|
|
PRC/Hong Kong
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total income tax benefit
|
|
$
|
-
|
|
|
$
|
(330,124
|
)
|
A reconciliation of the expected income tax
derived by the application of the 34.0% U.S. corporate income tax rate to the Company’s loss before income tax benefit is
as follows:
|
|
2017
|
|
|
2016
|
|
U. S. statutory income tax rate
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
Non-deductible expenses:
|
|
|
|
|
|
|
|
|
Earn out shares award expense
|
|
|
0.0
|
%
|
|
|
-16.6
|
%
|
Waiver of intercompany loan related to ZHV disposal
|
|
|
14.7
|
%
|
|
|
0.0
|
%
|
Others
|
|
|
-2.9
|
%
|
|
|
-3.3
|
%
|
Non-deductible interest expenses
|
|
|
-0.4
|
%
|
|
|
-0.3
|
%
|
Non-taxable change in fair value warrant liabilities
|
|
|
-0.4
|
%
|
|
|
0.4
|
%
|
Increase in valuation allowance
|
|
|
-21.6
|
%
|
|
|
-8.2
|
%
|
Tax rate differential
|
|
|
-23.4
|
%
|
|
|
-3.3
|
%
|
Others
|
|
|
0.0
|
%
|
|
|
-1.5
|
%
|
Effective income tax rate
|
|
|
0.0
|
%
|
|
|
1.2
|
%
|
Deferred income taxes are recognized for future
tax consequences attributable to temporary differences between the carrying amounts of assets and liabilities for financial statement
purposes and income tax purposes using enacted rates expected to be in effect when such amounts are realized or settled. Significant
components of the Company’s deferred tax assets and liabilities at December 31, 2017 and 2016 are as follows:
|
|
2017
|
|
|
2016
|
|
U.S. NOL
|
|
$
|
6,152,242
|
|
|
$
|
12,501,988
|
|
Foreign NOL
|
|
|
5,365,437
|
|
|
|
5,765,422
|
|
Accrued payroll and expense
|
|
|
132,812
|
|
|
|
226,950
|
|
Nonqualified options
|
|
|
760,213
|
|
|
|
576,975
|
|
Provision for doubtful accounts
|
|
|
-
|
|
|
|
412,102
|
|
Impairment of licensed content
|
|
|
-
|
|
|
|
124,810
|
|
Others
|
|
$
|
30,040
|
|
|
$
|
31,120
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
12,440,744
|
|
|
|
19,639,367
|
|
Less: valuation allowance
|
|
|
(12,440,744
|
)
|
|
|
(19,639,367
|
)
|
As of December 31, 2017, the Company had approximately
$29.3 million U.S. domestic cumulative tax loss carryforwards and approximately $25.5 million foreign cumulative tax loss carryforwards,
which may be available to reduce future income tax liabilities in certain jurisdictions. No U.S. tax loss would be expired based
on new Tax Law. These PRC tax loss carryforwards will expire beginning year 2018 to year 2022. Utilization of net operating losses
may be subject to an annual limitation due to ownership change limitations provided in the Internal Revenue Code and similar state
and foreign provisions. This annual limitation may result in the expiration of net operating losses before utilization.
Realization of the Company’s net deferred
tax assets is dependent upon the Company’s ability to generate future taxable income in appropriate tax jurisdictions to
obtain benefit from the reversal of temporary differences and net operating loss carryforwards. The valuation allowance decreased
approximately $7.2 million and increased $2.9 million during the years ended December 31, 2017 and 2016, respectively. The decrease
of 2017 was primarily related to the reduction of the U.S. effective tax rate from 34% to 21% since 2018.
|
(b)
|
Uncertain Tax Positions
|
Accounting guidance for recognizing and measuring
uncertain tax positions prescribes a threshold condition that a tax position must meet for any of the benefit of uncertain tax
position to be recognized in the financial statements. There was no identified unrecognized tax benefit as of December 31, 2016
and 2017.
As of December 31, 2017 and 2016, the Company
did not accrue any material interest and penalties.
The Company’s United States income tax
returns are subject to examination by the Internal Revenue Service for at least 2010 and later years. Due to the uncertainty regarding
the filing of tax returns for years before 2007, it is possible that the Company is subject to examination by the IRS for earlier
years. All of the PRC tax returns for the PRC operating companies are subject to examination by the PRC tax authorities for all
periods from the companies’ inceptions in 2007 through 2017 as applicable.
On December 22, 2017 the U.S. enacted the “Tax
Cuts and Jobs Act” (“U.S. Tax Reform”) which made significant changes to corporate income tax law. One significant
change was to decrease the general corporate income tax rate from 34% to 21%. This change in the rate reduced the Company’s
deferred tax assets at December 31, 2017 by approximately $4.4 million. This reduction had no effect on the Company’s income
tax expense as the reduction in deferred tax assets was offset by an equivalent reduction in the valuation allowance.
Another significant change resulting from the
TCJA is that any future remittances to the parent company from business income earned by its subsidiaries outside of the U.S. will
no longer to taxable to the Company under U.S. tax law. The Company would be liable for payment of income tax, or reduction of
the net operating loss carryover, at a reduced rate for any accumulated earnings and profits of its non-U.S. subsidiaries at December
31, 2017. Any such tax would be payable over eight years. The Company’s provisional estimate is that there are no such accumulated
earnings and profits at December 31, 2017 and consequently no tax would be payable. The Company continues to gather information
relating to this estimate and expects to confirm this estimate during 2018.
|
18.
|
Commitments and Contingencies
|
|
(a)
|
Operating Lease Commitment
|
The Company is committed to paying leased property
costs related to the Company’s offices as follows:
|
|
Leased Property
|
|
Year ending December 31,
|
|
Costs
|
|
2018
|
|
$
|
733,439
|
|
2019
|
|
|
185,444
|
|
2020
|
|
|
189,933
|
|
Thereafter
|
|
|
94,967
|
|
Total
|
|
$
|
1,203,783
|
|
|
(b)
|
Lawsuits and Legal Proceedings
|
From time to time, the Company may become involved
in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent
uncertainties, and an adverse result in these or other matters may arise from time to time that may harm the Company’s business.
As of December 31, 2017, there are no such legal proceedings or claims that the Company believes will have a material adverse effect
on its business, financial condition or operating results.
|
19.
|
Concentration, Credit and Other Risks
|
The PRC market in which the Company operates
poses certain macro-economic and regulatory risks and uncertainties. These uncertainties extend to the ability of the Company to
conduct wireless telecommunication services through contractual arrangements in the PRC since the industry remains highly regulated.
The Company conducts its legacy YOD segment in the PRC through a series of contractual arrangements entered among YOD WFOE, Sinotop
Beijing, SSF and the respective legal shareholders of Sinotop Beijing and SSF. The Company believes that these contractual arrangements
are in compliance with PRC law and are legally enforceable. If Sinotop Beijing, SSF or their respective legal shareholders fail
to perform the obligations under the contractual arrangements or any dispute relating to these contracts remains unresolved, YOD
WFOE or YOD HK can enforce its rights under the VIE contracts through PRC law and courts. However, uncertainties in the PRC legal
system could limit the Company’s ability to enforce these contractual arrangements. In particular, the interpretation and
enforcement of these laws, rules and regulations involve uncertainties. If YOD WFOE had direct ownership of Sinotop Beijing and
SSF, it would be able to exercise its rights as a shareholder to effect changes in the board of directors of Sinotop Beijing or
SSF, which in turn could effect changes at the management level, subject to any applicable fiduciary obligations. However, under
the current contractual arrangements, the Company relies on Sinotop Beijing, SSF and their respective legal shareholders to perform
their contractual obligations to exercise effective control. The Company also gives no assurance that PRC government authorities
will not take a view in the future that is contrary to the opinion of the Company. If the current ownership structure of the Company
and its contractual arrangements with the VIEs and their equity holders were found to be in violation of any existing or future
PRC laws or regulations, the Company’s ability to conduct its business could be affected and the Company may be required
to restructure its ownership structure and operations in the PRC to comply with the changes in the PRC laws which may result in
deconsolidation of the VIEs.
In addition, the telecommunications, information
and media industries remain highly regulated. Restrictions are currently in place and are unclear with respect to which segments
of these industries foreign owned entities, like YOD WFOE, may operate. The PRC government may issue from time to time new laws
or new interpretations on existing laws to regulate areas such as telecommunications, information and media, some of which are
not published on a timely basis or may have retroactive effect. For example, there is substantial uncertainty regarding the Draft
Foreign Investment Law, including, among others, what the actual content of the law will be as well as the adoption and effective
date of the final form of the law. Administrative and court proceedings in the PRC may also be protracted, resulting in substantial
costs and diversion of resources and management attention. While such uncertainty exists, the Company cannot assure that the new
laws, when it is adopted and becomes effective, and potential related administrative proceedings will not have a material and adverse
effect on the Company’s ability to control the affiliated entities through the contractual arrangements. Regulatory risk
also encompasses the interpretation by the tax authorities of current tax laws, and the Company’s legal structure and scope
of operations in the PRC, which could be subject to further restrictions resulting in limitations on the Company’s ability
to conduct business in the PRC.
The Company has agreements with distribution
partners, including digital cable operators, IPTV operators, OTT streaming operators and mobile smartphone manufacturers and operator.
A distribution partner that individually generates more than 10% of the Company’s revenue is considered a major customer.
On October 8, 2016, the Company signed an agreement
to form a partnership with Zhejiang Yanhua (“Yanhua Agreement”), where Yanhua will act as the exclusive distribution
operator (within the PRC) of WCST’s licensed library of major studio films. According to the Yanhua Agreement, the existing
legacy Hollywood studio paid contents as well as other IP contents specified in the agreement, along with the corresponding authorized
rights letter that WCST is entitled to, will be turned over to Yanhua as a whole package, which was agreed to be priced at RMB13,000,000.
In addition to the above-mentioned minimal guarantee fee of RMB13,000,000 specified, there is a provision in the Yanhua Agreement
which states that once the revenue recognized from the existing contents transferred from WCST to Yanhua reaches the amount of
RMB13,000,000, the revenue above RMB13,000,000 will be shared with WCST from the date when this revenue threshold is reached based
on certain revenue-sharing mechanism stipulated in the Yanhua Agreement.
Pursuant to ASC Subtopic 926-605, Entertainment-Films
- Revenue Recognition, for certain contracts that involve sub-licensing content within the specified license period, revenue is
recognized upon delivery of films when the arrangement includes a nonrefundable minimum guarantee, delivery is complete and there
are no substantive future obligations to provide future additional services.
According to the Yanhua Agreement, the total
price of the Existing Contents to be transferred is RMB13,000,000. The payment is agreed to be paid in two installments, the first
half of RMB6,500,000 was received on December 30, 2016. The remaining RMB6,500,000 will be paid under the scenario that the license
content fees due to Studios for the existing legacy Hollywood paid contents will be settled. Due to the fact that the second installment
will depend upon some future events and is contingent in nature, the Company deems this portion of the fee is not fixed or determinable
and therefore, this portion of the revenue did not meet the revenue recognition criteria to be recognized accordingly.
In terms of the additional revenue-sharing
fee over the above-mentioned RMB13,000,000 fee specified, considering that this part of arrangement fee is not fixed or determinable
at the time point as of December 31, 2017, it has not met the criteria for revenue recognition, management will recognize it once
it becomes determinable and meet the other revenue recognition criteria in the future.
Pursuant to the Yanhua Agreement, RMB6,500,000
was recognized as revenue in 2017 based on the relative fair value of licensed content delivered to Yanhua.
For the year ended December 31, 2016, four
customers which are Aishang TV, Huawei, Dongfang Shijie and Bo Tai Heng Tong accounted for 22%, 15%, 12% and 10% of the Company’s
legacy YOD business revenue, respectively. Aishang TV accounted for 93% of the Company’s legacy YOD business net accounts
receivables as of December 31, 2016.
The holdings and businesses from Company’s
two acquisitions in January 2017 (Note 5) now reside under “Wecast Services”, the Company’s wholly-owned subsidiary
Wecast Services Group Limited. Wecast Services (which resides under the Product Sales Cloud) is currently primarily engaged with
consumer electronics e-commerce and smart supply chain management operations. The Company’s ending customers include British
Telecom, Micromax and about 15 to 20 other corporations across the world.
For the year ended December 31, 2016, three
customers individually accounted for more than 10% of the Company’s revenue. Four customers individually accounted for more
than 10% of the Company’s net accounts receivables as of December 31, 2016, respectively.
For the year ended December 31, 2017, two customers
individually accounted for more than 10% of the Company’s third parties revenue. Three customers individually accounted for
more than 10% of the Company’s net accounts receivables as of December 31, 2017, respectively.
The Company relies on agreements with studio
content partners to acquire video contents. A content partner that accounts for more than 10% of the Company’s cost of revenues
is considered a major supplier.
As of December 31, 2016, all licensed contents
have been recognized as cost of revenues other than the ones that acquired from SSS in the amount of $17.7 million (note 13).
For the year ended December 31, 2016, four
suppliers which are Paramount, Disney, Universal and Twentieth Century Fox individually accounted for more than 10% of the Company’s
legacy YOD business cost of revenues. Two suppliers which are Universal and Paramount individually accounted for 10% of the Company’s
accrued legacy YOD business license fees as of December 31, 2016.
The Company relies on agreements with consumer
electronics manufactures.
For the year ended December 31, 2016, two suppliers
individually accounted for more than 10% of the Company’s cost of revenues. Two suppliers individually accounted for more
than 10% of the Company’s accounts payable as of December 31, 2016.
For the year ended December 31, 2017, five
suppliers individually accounted for more than 10% of the Company’s cost of revenues. Two suppliers individually accounted
for more than 10% of the Company’s accounts payable as of December 31, 2017.
|
(d)
|
Concentration of Credit Risks
|
Financial instruments that potentially subject
the Group to significant concentration of credit risk primarily consist of cash and accounts receivable. As of December 31, 2017
and 2016, the Company’s cash were held by financial institutions located in the PRC, Hong Kong, the United States and Singapore
that management believes have acceptable credit. Accounts receivable are typically unsecured and are mainly derived from revenues
from Company’s VOD content distribution partners, and smart sales products to customers. The risk with respect to accounts
receivable is mitigated by regular credit evaluations that the Company performs on its distribution partners and its ongoing monitoring
of outstanding balances.
|
(e)
|
Foreign Currency Risks
|
A majority of the Company’s operating
transactions are denominated in RMB and a significant portion of the Company’s assets and liabilities is denominated in RMB.
RMB is not freely convertible into foreign currencies. The value of the RMB is subject to changes in the central government policies
and to international economic and political developments. In the PRC, certain foreign exchange transactions are required by laws
to be transacted only by authorized financial institutions at exchange rates set by the People’s Bank of China (“PBOC”).
Remittances in currencies other than RMB by the Company in the PRC must be processed through PBOC or other the PRC foreign exchange
regulatory bodies which require certain supporting documentation in order to complete the remittance.
Cash consist of cash on hand and demand deposits
at banks, which are unrestricted as to withdrawal.
Time deposits, which mature within one year
as of the balance sheet date, represent interest-bearing certificates of deposit with an initial term of greater than three months
when purchased. Time deposits which mature over one year as of the balance sheet date are included in non-current assets.
Cash and time deposits maintained at banks
consist of the following:
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
RMB denominated bank deposits with financial institutions in the PRC
|
|
$
|
311,894
|
|
|
$
|
1,566,107
|
|
|
|
|
|
|
|
|
|
|
U.S. dollar denominated bank deposits with financial institutions in the PRC
|
|
$
|
628,481
|
|
|
$
|
670,951
|
|
HKD denominated bank deposits with financial institutions in Hong Kong Special Administrative Region (“HK SAR”)
|
|
$
|
17,508
|
|
|
$
|
14,151
|
|
U.S. dollar denominated bank deposits with financial institutions in Hong Kong Special Administrative Region (“HK SAR”)
|
|
$
|
1,505,271
|
|
|
$
|
1,402,842
|
|
U.S. dollar denominated bank deposits with financial institutions in Singapore (“Singapore”)
|
|
$
|
1,033,769
|
|
|
$
|
-
|
|
U.S. dollar denominated bank deposits with financial institutions in The United States of America (“USA”)
|
|
$
|
3,698,704
|
|
|
$
|
95,030
|
|
As of December 31, 2017 and December 31, 2016
deposits of $398,243 and $384,545 were insured, respectively. To limit exposure to credit risk relating to bank deposits, the Company
primarily places bank deposits only with large financial institutions in the PRC, HK SAR, USA, Singapore and Cayman with acceptable
credit rating.
|
20.
|
Defined Contribution Plan
|
For the Company’s U.S. employees, during
2011, the Company began sponsoring a 401(k) defined contribution plan (“401(k) Plan”) that provides for a 100% employer
matching contribution of the first 3% and a 50% employer matching contribution of each additional percent contributed by an employee
up to 5% of each employee’s pay. Employees become fully vested in employer matching contributions after six months of employment.
Company 401(k) matching contributions were approximately $13,173 and $4,000 for the years ended December 31, 2017 and 2016, respectively.
Full time employees in the PRC participate
in a government-mandated defined contribution plan pursuant to which certain pension benefits, medical care, unemployment insurance,
employee housing fund and other welfare benefits are provided to employees. PRC labor regulations require the Company to make contributions
based on certain percentages of the employees’ basic salaries. Other than such contributions, there is no further obligation
under these plans. The total contribution for such PRC employee benefits was $439,227 and $571,476 for the years ended December
31, 2017 and 2016, respectively.
The Company’s chief operating decision
maker has been identified as the chief executive officer, who reviews consolidated results when making decisions about allocating
resources and assessing performance of the Company. Please refer to Note (2) for more management’s segment consideration.
Segment disclosures are on a performance basis
consistent with internal management reporting. The Company does not allocate expenses below segment gross profit since these segments
share the same executive team, office space, occupancy expenses, information technology infrastructures, human resources and finance
department. The following tables summarized the Company’s revenue and cost generated from different revenue streams.
|
|
2017
|
|
|
2016
|
|
NET SALES TO EXTERNAL CUSTOMERS
|
|
|
|
|
|
|
|
|
-Legacy YOD
|
|
$
|
794,273
|
|
|
$
|
4,543,616
|
|
-Wecast Service
|
|
|
143,544,532
|
|
|
|
30,641,892
|
|
Net sales
|
|
|
144,338,805
|
|
|
|
35,185,508
|
|
GROSS PROFIT
|
|
|
|
|
|
|
|
|
-Legacy YOD
|
|
|
31,659
|
|
|
|
109,356
|
|
-Wecast Service
|
|
|
7,118,793
|
|
|
|
(475,046
|
)
|
Gross profit
|
|
|
7,150,452
|
|
|
|
(365,690
|
)
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
TOTAL ASSETS
|
|
|
|
|
|
|
|
|
-Legacy YOD
|
|
$
|
27,141,163
|
|
|
$
|
36,975,911
|
|
-Wecast Service
|
|
|
29,679,735
|
|
|
|
14,448,702
|
|
-Unallocated assets
|
|
|
11,270,378
|
|
|
|
4,321,677
|
|
-Intersegment elimination
|
|
|
(5,051,660
|
)
|
|
|
-
|
|
Total
|
|
|
63,039,616
|
|
|
|
55,746,290
|
|
On January 12 and February 28, 2018, the Company
enters into another two stock purchase agreements with certain existing DBOT shareholders to acquire their owned shares of common
stock of DBOT in an aggregate amount of 1,000,000 shares. To acquire those shares, the Company agreed to issue in the aggregate
amount of 640,000 common stock. Same as the closing condition set forth in the first transaction in December 2017 which was disclosed
in Note 9, the closing of this transaction shall occur within 30 days of the execution of this agreement and obtain necessary approval
such as FINRA, and therefore the Company did not issue the shares and recorded it as investment yet as of March 30, 2018.
On March 17, 2018, the Company entered into
a subscription agreement (the “Subscription Agreement”) with GT Dollar Ptd. Ltd. (“GTD”) for a private
placement of a total amount of $40.0 million. Pursuant to the terms of the Subscription Agreement, the Company (i) will issue and
sell to GTD, an aggregate of 13,773,010 shares of the common stock of the Company, par value $0.001 per share (the “Common
Stock”), for $1.82 per share, or a total purchase price of $25,066,878.20, and (ii) issue two convertible promissory notes
(each a “Note” and together, the “Notes”) with a stated principal amount of $10 million and $4,933,121.80,
respectively. GTD shall pay $30 million of the purchase price on or prior to March 31, 2018, in connection with the issuance of
the 13,773,010 shares of Common Stock and the $4,933,121.80 Note, and the remaining $10 million on or prior to April 30, 2018,
in connection with the issuance of the $10 million Note. The Subscription Agreement contains customary representations, warranties
and covenants and a 9 month lock-up period for GTD from the date of the Subscription Agreement. The Notes bear interest at the
rate of 0.56% per annum and matures December 31, 2019. In the event of default, the Notes will become immediately due and payable.
Until receipt of necessary shareholder approvals for the transactions contemplated by these agreements, the Notes note may not
be converted, to the extent that such conversion would result in GTD and its affiliates beneficially owning more than 19.9% of
the Company’s outstanding shares of Common Stock. Once the necessary shareholder approval is received, the unpaid principal
and interest on the Notes will automatically convert into shares of Common Stock at a conversion rate of $1.82.