We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
MoneyOnMobile Inc (CE) | USOTC:MOMT | OTCMarkets | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0.0001 | 0.00 | 00:00:00 |
| PROSPECTUS | | |
Filed pursuant to Rule 424(b)(2)
Registration No. 333-223935 |
|
| | |
Subscription Fee
|
| |
Dealer Manager Fees and
Expenses (1) |
| |
Proceeds, Before Expense,
to us |
| |||||||||||||||||||||||||||
| | |
Min
|
| |
Max
(2)
|
| |
Min
|
| |
Max
(2)
|
| |
Min
|
| |
Max
(2)
|
| ||||||||||||||||||
Per share of common stock
|
| | | $ | 6.00 | | | | | $ | 6.00 | | | | | $ | 0.48 | | | | | $ | 0.48 | | | | | $ | 5.52 | | | | | $ | 5.52 | | |
Total (2) | | | | $ | 4,000,000 | | | | | $ | 9,999,996 | | | | | $ | 320,000 | | | | | $ | 800,000 | | | | | $ | 3,680,000 | | | | | $ | 9,199,996 | | |
| | |
Page
|
||
| | | | 1 | |
| | | | 3 | |
| | | | 5 | |
| | | | 12 | |
| | | | 12 | |
| | | | 14 | |
| | | | 26 | |
| | | | 33 | |
| | | | 35 | |
| | | | 36 | |
| | | | 46 | |
| | | | 47 | |
| | | | 48 | |
| | | | 50 | |
| | | | 51 | |
| | | | 55 | |
| | | | 59 | |
| | | | 59 | |
| | | | 60 | |
| | | | 66 | |
| | | | 70 | |
| | | | 73 | |
| | | | F-1 |
| | |
As of December 31, 2017
|
| |||||||||||||||||||||||||||
| | |
Offering
(1)
|
| |
Pro Forma
|
| ||||||||||||||||||||||||
| | |
Actual
|
| |
Minimum
|
| |
Maximum
|
| |
Minimum
|
| |
Maximum
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||
Cash and equivalents
|
| | | $ | 4,673,805 | | | | | $ | 3,580,000 | | | | | $ | 9,100,000 | | | | | $ | 8,253,805 | | | | | $ | 13,773,805 | | |
Long-term liabilities | | ||||||||||||||||||||||||||||||
Long-term debt, including current portion, net
|
| | | | 12,462,943 | | | | | | | | | | | | | | | | | | 12,462,943 | | | | | | 12,462,943 | | |
Mandatory redeemable financial instruments, including current portion
|
| | | | 3,795,852 | | | | | | | | | | | | | | | | | | 3,795,852 | | | | | | 3,795,852 | | |
Other non-current liabilities
|
| | | | 104,536 | | | | | | | | | | | | | | | | | | 104,536 | | | | | | 104,536 | | |
Total long-term liabilities
|
| | | | 16,363,331 | | | | | | | | | | | | | | | | | | 16,363,331 | | | | | | 16,363,331 | | |
Commitments and contingencies | | | | | | | |||||||||||||||||||||||||
Preferred stock Series D, $0.001 par value;
2,142 shares authorized, 1,225 shares issued and outstanding |
| | | | 1,225,000 | | | | | | (1,225,000 ) (2) | | | | | | (1,225,000 ) (2) | | | | | | — | | | | | | — | | |
Preferred stock Series F, $0.001 par value; 10,000 shares authorized,
5,702 shares issued and outstanding |
| | | | 5,702,100 | | | | | | (5,702,100 ) (2) | | | | | | (5,702,100 ) (2) | | | | | | — | | | | | | — | | |
Shareholders’ (Deficit) Equity | | | | | | | |||||||||||||||||||||||||
Preferred stock Series E, $0.001 par value; 25,000 authorized, 2,530 shares issued and outstanding
|
| | | | 3 | | | | | | | | | | | | | | | | | | 3 | | | | | | 3 | | |
Preferred stock Series F, $0.001 par value; 10,000 shares authorized,
9,474 shares issued and outstanding |
| | | | — | | | | | | 9,474 (2) | | | | | | 9,474 (2) | | | | | | 9,474 | | | | | | 9,474 | | |
Preferred stock Series G, $0.001 par value; 7,000 shares authorized,
3,778 shares issued and outstanding |
| | | | — | | | | | | 3,778 (2) | | | | | | 3,778 (2) | | | | | | 3,778 | | | | | | 3,778 | | |
Preferred stock Series H, $0.001 par value; 1,666 shares authorized,
4,998 shares issued and outstanding |
| | | | — | | | | | | 4,998 (2) | | | | | | 4,998 (2) | | | | | | 4,998 | | | | | | 4,998 | | |
Common stock, $0.001; 200,000,000 shares authorized, 3,791,026 shares issued and outstanding
|
| | | | 3,791 | | | | | | 571 | | | | | | 1,429 | | | | | | 4,362 | | | | | | 5,220 | | |
Stock subscribed 73,069 shares issued and outstanding
|
| | | | 73 | | | | | | | | | | | | | | | | | | 73 | | | | | | 73 | | |
Additional paid-in capital
|
| | | | 54,056,972 | | | | | | 22,231,642 | | | | | | 28,230,784 | | | | | | 76,288,614 | | | | | | 82,287,756 | | |
Accumulated deficit
|
| | | | (59,141,714 ) | | | | | | | | | | | | | | | | | | (59,141,714 ) | | | | | | (59,141,714 ) | | |
Cumulative other comprehensive loss
|
| | | | (1,023,454 ) | | | | | | | | | | | | | | | | | | (1,023,454 ) | | | | | | (1,023,454 ) | | |
Total MoneyOnMobile, Inc. shareholders’ (deficit)
equity |
| | | | (6,104,329 ) | | | | | | 22,232,213 | | | | | | 28,232,213 | | | | | | 16,127,884 | | | | | | 22,127,884 | | |
Noncontrolling interest
|
| | | | (3,172,269 ) | | | | | | | | | | | | | | | | | | (3,172,269 ) | | | | | | (3,172,269 ) | | |
Total shareholders’ (deficit) equity
|
| | | | (9,276,598 ) | | | | | | 22,232,213 | | | | | | 28,232,213 | | | | | | 12,955,615 | | | | | | 18,955,615 | | |
Total capitalization
|
| | | $ | 7,086,733 | | | | | $ | 22,232,213 | | | | | $ | 28,232,213 | | | | | $ | 29,318,946 | | | | | $ | 35,318,946 | | |
|
|
Subscription price
|
| | | $ | 6.00 | | |
|
Net tangible book (deficit) per share prior to the rights offering
|
| | | $ | (5.02 ) | | |
|
Increase in net tangible book per share attributable to the rights offering
|
| | | $ | 3.40 | | |
|
Pro forma net tangible book value per share after the rights offering
|
| | | $ | (1.62 ) | | |
|
Dilution in net tangible book value per share to purchasers
|
| | | $ | 7.62 | | |
Name
|
| |
Age
|
| |
Position
|
|
Harold H. Montgomery
|
| |
58
|
| | Director, Chairman of the Board, Chief Executive Officer, and Secretary | |
Scott S. Arey
|
| |
55
|
| | Chief Financial Officer | |
Will Dawson
|
| |
46
|
| | Chief Operating Officer | |
Gerald Ratigan
|
| |
38
|
| | SVP Finance, Chief Accounting Officer | |
Oleg Gordienko
|
| |
41
|
| | Director | |
Narayan (AG) Gandadhar
|
| |
40
|
| | Independent Director | |
James M. McKelvey
|
| |
52
|
| | Independent Director | |
Karl Power
|
| |
56
|
| | Independent Director | |
Max V. Shcherbakov
|
| |
53
|
| | Director | |
David B. Utterback
|
| |
57
|
| | Independent Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option
Awards (1) |
| |
Total
|
| |||||||||||||||
Harold H. Montgomery
Chairman of the Board and Chief Executive Officer |
| | | | 2018 | | | | | $ | 325,000 | | | | | $ | 75,000 | | | | | $ | 396,672 | | | | | $ | 796,672 | | |
| | | 2017 | | | | | | 300,000 | | | | | | 75,000 | | | | | | — | | | | | | 375,000 | | | ||
| | | 2016 | | | | | | 300,000 | | | | | | 125,000 | | | | | | 608,748 | | | | | | 1,033,748 | | | ||
Scott S. Arey
Chief Financial Officer |
| | | | 2018 | | | | | $ | 250,000 | | | | | $ | 50,000 | | | | | $ | 202,905 | | | | | $ | 502,905 | | |
| | | 2017 | | | | | | 225,000 | | | | | | 50,000 | | | | | | — | | | | | | 275,000 | | | ||
| | | 2016 | | | | | | 225,000 | | | | | | 75,000 | | | | | | 233,058 | | | | | | 533,058 | | | ||
Will Dawson
Chief Operating Officer |
| | | | 2018 | | | | | $ | 220,000 | | | | | $ | 30,000 | | | | | $ | 61,668 | | | | | $ | 311,668 | | |
| | | 2017 | | | | | | 200,000 | | | | | | — | | | | | | 97,558 | | | | | | 297,558 | | | ||
| | | 2016 | | | | | | 166,500 | | | | | | 50,000 | | | | | | 124,375 | | | | | | 340,875 | | |
Name
|
| |
Number Of Securities
Underlying Options (#) Exercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||
Harold H. Montgomery
|
| | | | 65,300 | | | | | $ | 10.00 | | | |
December 31, 2025
(1)
|
|
Harold H. Montgomery
|
| | | | 34,700 | | | | | $ | 10.00 | | | |
March 4, 2026
(1)
|
|
Harold H. Montgomery
|
| | | | 50,000 | | | | | $ | 6.80 | | | |
May 1, 2027
(1)
|
|
Harold H. Montgomery
|
| | | | 25,000 | | | | | $ | 10.60 | | | |
January 31, 2028
(1)
|
|
Scott S. Arey
|
| | | | 25,000 | | | | | $ | 10.00 | | | |
October 3, 2025
(1)
|
|
Scott S. Arey
|
| | | | 20,000 | | | | | $ | 27.00 | | | |
September 18, 2023
(1)
|
|
Scott S. Arey
|
| | | | 5,000 | | | | | $ | 6.80 | | | |
May 1, 2027
(1)
|
|
Scott S. Arey
|
| | | | 5,000 | | | | | $ | 5.20 | | | |
July 6, 2027
(1)
|
|
Scott S. Arey
|
| | | | 5,000 | | | | | $ | 4.40 | | | |
August 14, 2027
(1)
|
|
Scott S. Arey
|
| | | | 5,000 | | | | | $ | 3.40 | | | |
November 14, 2027
(1)
|
|
Scott S. Arey
|
| | | | 5,000 | | | | | $ | 9.60 | | | |
February 20, 2028
(1)
|
|
Will Dawson
|
| | | | 12,500 | | | | | $ | 14.00 | | | |
June 6, 2025
(1)
|
|
Will Dawson
|
| | | | 12,500 | | | | | $ | 10.60 | | | |
November 30, 2026
(1)
|
|
Will Dawson
|
| | | | 12,500 | | | | | $ | 6.80 | | | |
May 1, 2027
(1)
|
|
Name And Address Of Beneficial Owner
|
| |
Number Of
Shares Beneficially Owned |
| |
Percent
Of Class |
| ||||||
Laird Q. Cagan
20400 Steven Creek Blvd. #700, Cupertino CA 95014 |
| | | | 780,878 | | | | | | 7.25 % (1) | | |
Mark Houghton-Berry
Surrey, UK GU25 4JS |
| | | | 842,231 | | | | | | 6.17 % (1) | | |
Name Of Beneficial Owner
|
| |
Number Of
Shares Beneficially Owned |
| |
Percent
Of Class |
| ||||||
Harold H. Montgomery, CEO
|
| | | | 343,763 (1) | | | | | | 8.65 % | | |
David B. Utterback, Director
|
| | | | 244,859 (2) | | | | | | 4.99 % | | |
Oleg Gordienko, Director
|
| | | | 254,549 (3) | | | | | | 4.99 % | | |
Scott S. Arey, CFO
|
| | | | 44,167 (4) | | | | | | 1.11 % | | |
Karl Power, Director
|
| | | | 53,336 (5) | | | | | | 1.34 % | | |
James M. McKelvey, Director
|
| | | | 41,625 (6) | | | | | | 1.05 % | | |
Max Scherbakov, Director
|
| | | | 10,000 (7) | | | | | | 0.25 % | | |
Narayan (AG) Gangadhar, Director
|
| | | | 10,000 (8) | | | | | | 0.25 % | | |
Will Dawson, COO
|
| | | | 12,500 (9) | | | | | | 0.31 % | | |
All Named Executive Officers and Directors as a group (nine persons)
|
| | | | 1,014,799 | | | | | | 22.94 % | | |
| | |
Audit
|
| |
Compensation
|
| |
Nomination and
Governance |
|
Harold Montgomery
|
| | | | | | | |
X
|
|
David Utterback
|
| |
X
|
| | | | | | |
James McKelvey
|
| |
X
|
| |
X
|
| |
X
|
|
Karl Power
|
| |
X
(1)
|
| |
X
|
| | | |
Oleg Gordienko
|
| | | | | | | | | |
Narayan (AG) Gangadhar
|
| | | | | | | | | |
Max Scherbakov
|
| | | | | | | | | |
| | |
Three Months Ended
December 31, |
| |
Nine Months Ended
December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
Revenues, net
|
| | | $ | 2,840,563 | | | | | $ | 969,442 | | | | | $ | 6,043,555 | | | | | $ | 3,459,000 | | |
Cost of sales
|
| | | | 1,321,074 | | | | | | 393,758 | | | | | | 2,776,477 | | | | | | 1,552,670 | | |
Gross profit
|
| | | | 1,519,489 | | | | | | 575,682 | | | | | | 3,267,078 | | | | | | 1,906,328 | | |
Net loss
|
| | | $ | (4,484,345 ) | | | | | $ | (2,949,874 ) | | | | | $ | (11,030,604 ) | | | | | $ | (7,989,461 ) | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Revenues, net:
|
| | | $ | 4,259,798 | | | | | $ | 6,295,739 | | |
Cost of sales:
|
| | | | 1,877,235 | | | | | | 3,394,859 | | |
Gross profit:
|
| | | | 2,382,563 | | | | | | 2,900,880 | | |
Net loss
|
| | | $ | (13,095,503 ) | | | | | $ | (19,727,913 ) | | |
|
| | |
Nine months ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Consolidated Statement of Operations Data: | | | | ||||||||||
Revenues, net
|
| | | $ | 6,043,555 | | | | | $ | 3,459,000 | | |
Cost of revenues
|
| | | | 2,776,477 | | | | | | 1,552,670 | | |
Gross profit
|
| | | | 3,267,078 | | | | | | 1,906,328 | | |
General and administrative expenses | | | | ||||||||||
Salaries and wages
|
| | | | 3,232,478 | | | | | | 2,338,401 | | |
Selling, general and administrative
|
| | | | 7,606,681 | | | | | | 5,682,691 | | |
Depreciation and amortization
|
| | | | 484,767 | | | | | | 617,468 | | |
Total general and administrative
|
| | | | 11,323,926 | | | | | | 8,638,560 | | |
Operating loss
|
| | | | (8,056,848 ) | | | | | | (6,732,232 ) | | |
Other income (expenses) | | | | ||||||||||
Interest expense
|
| | | | (3,560,378 ) | | | | | | (1,257,229 ) | | |
Change in fair value of derivative liability
|
| | | | (512,098 ) | | | | | | — | | |
Gain on extinguishment of derivative liability
|
| | | | 1,197,856 | | | | | | — | | |
Accretion of fair value discount
|
| | | | (99,136 ) | | | | | | — | | |
Total other income (expenses)
|
| | | | (2,973,756 ) | | | | | | (1,257,229 ) | | |
Loss from operations, before income tax
|
| | | | (11,030,604 ) | | | | | | (7,989,461 ) | | |
Income tax benefit (expense)
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (11,030,604 ) | | | | | | (7,989,461 ) | | |
Preferred stock dividends
|
| | | | (144,814 ) | | | | | | (277,980 ) | | |
Net loss attributable to common stockholders
|
| | | | (11,175,418 ) | | | | | | (8,267,441 ) | | |
Net loss attributable to noncontrolling interest
|
| | | | (1,991,842 ) | | | | | | (2,383,554 ) | | |
Net loss attributable to MoneyOnMobile, Inc. shareholders
|
| | | $ | (9,183,576 ) | | | | | $ | (5,883,887 ) | | |
Other comprehensive income (loss): | | | | ||||||||||
Currency translation adjustments, net of tax
|
| | | | 135,242 | | | | | | (392,921 ) | | |
Total comprehensive loss
|
| | | $ | (11,040,176 ) | | | | | $ | (8,660,362 ) | | |
Comprehensive loss attributable to: | | | | ||||||||||
Noncontrolling interest
|
| | | | (1,933,509 ) | | | | | | (2,501,430 ) | | |
MoneyOnMobile, Inc. shareholders
|
| | | | (9,106,667 ) | | | | | | (6,158,932 ) | | |
Net loss per share attributable to MoneyOnMobile, Inc. shareholders, basic and
diluted |
| | | $ | (2.61 ) | | | | | $ | (2.17 ) | | |
Weighted average number of shares outstanding, basic and diluted
|
| | | | 3,522,495 | | | | | | 2,710,757 | | |
| | |
Year ended March 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Consolidated Statement of Operations Data: | | | | ||||||||||
Revenues, net
|
| | | $ | 4,259,798 | | | | | $ | 6,295,739 | | |
Cost of revenues
|
| | | | 1,877,235 | | | | | | 3,394,859 | | |
Gross profit
|
| | | | 2,382,563 | | | | | | 2,900,880 | | |
General and administrative expenses | | | | ||||||||||
Salaries and wages
|
| | | | 3,477,776 | | | | | | 3,332,645 | | |
Selling, general and administrative
|
| | | | 8,039,635 | | | | | | 13,282,909 | | |
Depreciation and amortization
|
| | | | 766,578 | | | | | | 737,463 | | |
Goodwill impairment
|
| | | | 1,592,000 | | | | | | — | | |
Total general and administrative
|
| | | | 13,875,989 | | | | | | 17,353,017 | | |
Operating loss
|
| | | | (11,493,426 ) | | | | | | (14,452,137 ) | | |
Other income (expenses) | | | | ||||||||||
Interest expense
|
| | | | (1,702,792 ) | | | | | | (3,047,358 ) | | |
Other
|
| | | | — | | | | | | (163,669 ) | | |
Total other income (expenses)
|
| | | | (1,702,792 ) | | | | | | (3,211,027 ) | | |
Loss from continuing operations, before income tax
|
| | | | (13,196,218 ) | | | | | | (17,663,164 ) | | |
Income tax benefit (expense)
|
| | | | 100,715 | | | | | | (14,827 ) | | |
Loss from continuing operations
|
| | | | (13,095,503 ) | | | | | | (17,677,991 ) | | |
Income from discontinued operations, net of tax
|
| | | | — | | | | | | 204,127 | | |
Loss on sale of discontinued operations, net of tax
|
| | | | — | | | | | | (2,254,049 ) | | |
Net loss
|
| | | | (13,095,503 ) | | | | | | (19,727,913 ) | | |
Preferred stock dividends
|
| | | | (323,918 ) | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | | (13,419,421 ) | | | | | | (19,727,913 ) | | |
Net loss attributable to noncontrolling interest
|
| | | | (3,405,877 ) | | | | | | (3,775,335 ) | | |
Net loss attributable to MoneyOnMobile, Inc. shareholders
|
| | | $ | (10,013,544 ) | | | | | $ | (15,952,578 ) | | |
Other comprehensive loss: | | | | ||||||||||
Currency translation adjustments, net of tax
|
| | | | 404,240 | | | | | | (1,423,659 ) | | |
Total comprehensive loss
|
| | | $ | (13,015,181 ) | | | | | $ | (21,151,572 ) | | |
Comprehensive loss attributable to: | | | | ||||||||||
Noncontrolling interest
|
| | | | (3,510,171 ) | | | | | | (4,166,775 ) | | |
MoneyOnMobile, Inc. shareholders
|
| | | | (9,505,010 ) | | | | | | (16,984,797 ) | | |
Net loss per share from continuing operations
|
| | | $ | (4.70 ) | | | | | $ | (7.51 ) | | |
Net loss per share from discontinued operations
|
| | | $ | — | | | | | $ | (0.87 ) | | |
Net loss per share, basic and diluted
|
| | | $ | (3.59 ) | | | | | $ | (6.78 ) | | |
Weighted average number of shares outstanding, basic and diluted
|
| | | | 2,785,565 | | | | | | 2,353,796 | | |
| | |
As of
|
| |||||||||||||||
| | |
December 31,
2017 |
| |
March 31,
2017 |
| |
March 31,
2016 |
| |||||||||
Consolidated Balance Sheet Data: | | | | | |||||||||||||||
Cash
|
| | | $ | 4,673,805 | | | | | $ | 2,164,993 | | | | | $ | 2,119,797 | | |
Property and equipment, net
|
| | | | 3,442,255 | | | | | | 3,483,520 | | | | | | 3,508,835 | | |
Total assets
|
| | | | 27,674,672 | | | | | | 24,461,123 | | | | | | 31,504,017 | | |
Total liabilities
|
| | | | 30,024,170 | | | | | | 24,729,966 | | | | | | 20,510,621 | | |
Total MoneyOnMobile, Inc. shareholders’ equity
|
| | | | (6,104,329 ) | | | | | | (1,568,094 ) | | | | | | 5,004,725 | | |
Noncontrolling interest (deficit) equity
|
| | | | (3,172,269 ) | | | | | | 74,251 | | | | | | 5,388,671 | | |
| | |
High
|
| |
Low
|
| ||||||
Fiscal 2019 | | | | | | | | | | | | | |
First Quarter (through May 14, 2018)
|
| | | $ | 8.60 | | | | | $ | 6.10 | | |
Fiscal 2018 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 11.60 | | | | | $ | 5.00 | | |
Second Quarter
|
| | | | 8.60 | | | | | | 3.40 | | |
Third Quarter
|
| | | | 6.00 | | | | | | 2.20 | | |
Fourth Quarter
|
| | | | 14.40 | | | | | | 6.40 | | |
Fiscal 2017 | | | | ||||||||||
First Quarter
|
| | | $ | 17.60 | | | | | $ | 10.80 | | |
Second Quarter
|
| | | | 23.00 | | | | | | 13.40 | | |
Third Quarter
|
| | | | 15.00 | | | | | | 9.20 | | |
Fourth Quarter
|
| | | | 12.00 | | | | | | 8.40 | | |
| INTERIM CONSOLIDATED FINANCIAL STATEMENTS | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| ANNUAL CONSOLIDATED FINANCIAL STATEMENTS | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | |
December 31, 2017
|
| |
March 31, 2017
|
| ||||||
| | | | | (unaudited ) | | | | |||||
ASSETS | | | | ||||||||||
Current Assets | | | | ||||||||||
Cash and equivalents
|
| | | $ | 4,673,805 | | | | | $ | 2,164,993 | | |
Due from distributors (Due from Related party: $108,707 and $106,109
as of December 31 and March 31, 2017) |
| | | | 1,362,754 | | | | | | 327,535 | | |
Advances to aggregators
|
| | | | 210,146 | | | | | | 396,399 | | |
Other current assets
|
| | | | 932,862 | | | | | | 925,968 | | |
Total current assets
|
| | | | 7,179,567 | | | | | | 3,814,895 | | |
Property and equipment, net
|
| | | | 3,442,255 | | | | | | 3,483,520 | | |
Goodwill
|
| | | | 12,712,484 | | | | | | 12,508,791 | | |
Other intangible assets, net
|
| | | | 3,968,838 | | | | | | 4,286,938 | | |
Other non-current assets
|
| | | | 371,528 | | | | | | 366,979 | | |
Total assets
|
| | | $ | 27,674,672 | | | | | $ | 24,461,123 | | |
LIABILITIES AND SHAREHOLDERS’ (DEFICIT) | | | | ||||||||||
Current Liabilities | | | | ||||||||||
Accounts payable
|
| | | $ | 3,616,125 | | | | | $ | 1,769,667 | | |
Accrued liabilities
|
| | | | 6,790,390 | | | | | | 2,589,070 | | |
Related party payables
|
| | | | 2,554,684 | | | | | | 2,037,797 | | |
Current portion of long-term debt, net
|
| | | | 10,505,526 | | | | | | 9,508,025 | | |
Derivative liability
|
| | | | 368,390 | | | | | | — | | |
Advances from distributors
|
| | | | — | | | | | | 2,108,645 | | |
Preferred stock dividends
|
| | | | 331,250 | | | | | | 186,438 | | |
Mandatory redeemable financial instruments – current portion
|
| | | | 3,034,615 | | | | | | 3,010,254 | | |
Total current liabilities
|
| | | | 27,200,980 | | | | | | 21,209,896 | | |
Long-term debt
|
| | | | 1,957,417 | | | | | | 1,970,965 | | |
Mandatory redeemable financial instruments – long-term
|
| | | | 761,237 | | | | | | 1,443,059 | | |
Other non-current liabilities
|
| | | | 104,536 | | | | | | 106,046 | | |
Total liabilities
|
| | | | 30,024,170 | | | | | | 24,729,966 | | |
Commitments and contingencies (See Note 14) | | | | ||||||||||
Preferred stock Series D, $0.001 par value; 2,142 shares authorized, 1,225 and 1,225 shares issued and outstanding as of December 31 and March 31, 2017, respectively
|
| | | | 1,225,000 | | | | | | 1,225,000 | | |
Preferred stock Series F, $0.001 par value; 10,000 shares authorized, 5,702 and 0 shares issued and outstanding as of December 31 and March 31, 2017, respectively
|
| | | | 5,702,100 | | | | | | — | | |
Shareholders’ (Deficit) | | | | ||||||||||
Preferred stock Series E, $0.001 par value; 25,000 authorized, 2,530 and
2,530 shares issued and outstanding as of December 31 and March 31, 2017, respectively |
| | | | 3 | | | | | | 3 | | |
Common stock, $0.001; 200,000,000 shares authorized, 3,791,027 and 3,203,484 shares issued and outstanding as of December 31 and March 31, 2017, respectively
|
| | | | 3,791 | | | | | | 3,203 | | |
Stock subscribed 73,069 and 7,858 shares issued and outstanding as of December 31 and March 31, 2017, respectively
|
| | | | 73 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | 54,056,972 | | | | | | 49,611,785 | | |
Accumulated deficit
|
| | | | (59,141,714 ) | | | | | | (50,102,952 ) | | |
Cumulative other comprehensive loss
|
| | | | (1,023,454 ) | | | | | | (1,080,141 ) | | |
Total MoneyOnMobile, Inc. shareholders’ (deficit)
|
| | | | (6,104,329 ) | | | | | | (1,568,094 ) | | |
Noncontrolling interest
|
| | | | (3,172,269 ) | | | | | | 74,251 | | |
Total shareholders’ (deficit)
|
| | | | (9,276,598 ) | | | | | | (1,493,843 ) | | |
Total liabilities and shareholders’ (deficit)
|
| | | $ | 27,674,672 | | | | | $ | 24,461,123 | | |
|
| | |
Three Months Ended
December 31, |
| |
Nine Months Ended
December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | (unaudited ) | | | | | | (unaudited ) | | | | | | (unaudited ) | | | | | | (unaudited ) | | |
Revenues, net
|
| | | $ | 2,840,563 | | | | | $ | 969,442 | | | | | $ | 6,043,555 | | | | | $ | 3,459,000 | | |
Cost of revenues
|
| | | | 1,321,074 | | | | | | 393,758 | | | | | | 2,776,477 | | | | | | 1,552,670 | | |
Gross profit
|
| | | | 1,519,489 | | | | | | 575,682 | | | | | | 3,267,078 | | | | | | 1,906,328 | | |
General and administrative expenses | | | | | | ||||||||||||||||||||
Salaries and wages
|
| | | | 1,287,599 | | | | | | 825,678 | | | | | | 3,232,478 | | | | | | 2,338,401 | | |
Selling, general and administrative
|
| | | | 2,854,114 | | | | | | 2,127,425 | | | | | | 7,606,681 | | | | | | 5,682,691 | | |
Depreciation and amortization
|
| | | | 140,042 | | | | | | 222,440 | | | | | | 484,767 | | | | | | 617,468 | | |
Total general and administrative
|
| | | | 4,281,755 | | | | | | 3,175,543 | | | | | | 11,323,926 | | | | | | 8,638,560 | | |
Operating loss
|
| | | | (2,762,266 ) | | | | | | (2,599,861 ) | | | | | | (8,056,848 ) | | | | | | (6,732,232 ) | | |
Other income (expenses) | | | | | | ||||||||||||||||||||
Interest expense
|
| | | | (2,284,121 ) | | | | | | (350,013 ) | | | | | | (3,560,378 ) | | | | | | (1,257,229 ) | | |
Change in fair value of derivative liability
|
| | | | (579,795 ) | | | | | | — | | | | | | (512,098 ) | | | | | | — | | |
Gain on extinguishment of derivative liability
|
| | | | 1,197,856 | | | | | | — | | | | | | 1,197,856 | | | | | | — | | |
Accretion of fair value discount
|
| | | | (56,019 ) | | | | | | — | | | | | | (99,136 ) | | | | | | — | | |
Total other income (expenses)
|
| | | | (1,722,079 ) | | | | | | (350,013 ) | | | | | | (2,973,756 ) | | | | | | (1,257,229 ) | | |
Loss from operations, before income tax
|
| | | | (4,484,345 ) | | | | | | (2,949,874 ) | | | | | | (11,030,604 ) | | | | | | (7,989,461 ) | | |
Income tax benefit (expense)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (4,484,345 ) | | | | | | (2,949,874 ) | | | | | | (11,030,604 ) | | | | | | (7,989,461 ) | | |
Preferred stock dividends
|
| | | | (45,939 ) | | | | | | (277,980 ) | | | | | | (144,814 ) | | | | | | (277,980 ) | | |
Net loss attributable to common stockholders
|
| | | | (4,530,284 ) | | | | | | (3,227,854 ) | | | | | | (11,175,418 ) | | | | | | (8,267,441 ) | | |
Net loss attributable to noncontrolling interest
|
| | | | (596,204 ) | | | | | | (852,302 ) | | | | | | (1,991,842 ) | | | | | | (2,383,554 ) | | |
Net loss attributable to MoneyOnMobile, Inc. shareholders
|
| | | $ | (3,934,080 ) | | | | | $ | (2,375,552 ) | | | | | $ | (9,183,576 ) | | | | | $ | (5,883,887 ) | | |
Other comprehensive income (loss): | | | | | | ||||||||||||||||||||
Currency translation adjustments, net of tax
|
| | | | (237,383 ) | | | | | | (272,887 ) | | | | | | 135,242 | | | | | | (392,921 ) | | |
Total comprehensive loss
|
| | | $ | (4,767,667 ) | | | | | $ | (3,500,741 ) | | | | | $ | (11,040,176 ) | | | | | $ | (8,660,362 ) | | |
Comprehensive loss attributable to: | | | | | | ||||||||||||||||||||
Noncontrolling interest
|
| | | | (653,176 ) | | | | | | (934,168 ) | | | | | | (1,933,509 ) | | | | | | (2,501,430 ) | | |
MoneyOnMobile, Inc. shareholders
|
| | | | (4,114,491 ) | | | | | | (2,566,573 ) | | | | | | (9,106,667 ) | | | | | | (6,158,932 ) | | |
Net loss per share attributable to MoneyOnMobile,
Inc. shareholders, basic and diluted |
| | | $ | (1.07 ) | | | | | $ | (0.83 ) | | | | | $ | (2.61 ) | | | | | $ | (2.17 ) | | |
Weighted average number of shares outstanding, basic and diluted
|
| | | | 3,675,994 | | | | | | 2,866,652 | | | | | | 3,522,495 | | | | | | 2,710,737 | | |
| | |
Nine Months Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | | | | (unaudited ) | | | | | | (unaudited ) | | |
OPERATING ACTIVITIES | | | | ||||||||||
Net loss
|
| | | $ | (11,030,604 ) | | | | | $ | (7,989,461 ) | | |
Adjustments to reconcile net loss to cash used in operating activities | | | | ||||||||||
Subordinated note discount amortization
|
| | | | 1,527,866 | | | | | | 575,071 | | |
Loss on change in value of derivative liability
|
| | | | 512,098 | | | | | | — | | |
Accretion of fair value discount
|
| | | | 99,136 | | | | | | — | | |
Depreciation and amortization
|
| | | | 484,767 | | | | | | 617,468 | | |
Stock based compensation
|
| | | | 618,093 | | | | | | — | | |
Equity awards issued for services
|
| | | | 1,680,860 | | | | | | 1,513,532 | | |
Gain on extinguishment of derivative liability
|
| | | | (1,197,856 ) | | | | | | — | | |
Changes in operating assets and liabilities: | | | | ||||||||||
Due from distributors
|
| | | | (1,035,219 ) | | | | | | 310,150 | | |
Other assets
|
| | | | 174,810 | | | | | | 51,537 | | |
Related party payables
|
| | | | 516,887 | | | | | | 521,748 | | |
Accounts payable and accrued liabilities
|
| | | | 6,451,198 | | | | | | (1,880,782 ) | | |
Advances from distributors
|
| | | | (2,108,645 ) | | | | | | (1,727,591 ) | | |
Net cash (used in) operating activities
|
| | | | (3,306,609 ) | | | | | | (8,008,328 ) | | |
INVESTING ACTIVITIES | | | | ||||||||||
Purchases of property and equipment
|
| | | | (46,963 ) | | | | | | (70,423 ) | | |
Acquisition of intangible assets
|
| | | | — | | | | | | (50,830 ) | | |
Net cash (used in) investing activities
|
| | | | (46,963 ) | | | | | | (121,253 ) | | |
FINANCING ACTIVITIES | | | | ||||||||||
Payments on notes payable and bank loan
|
| | | | (3,053,392 ) | | | | | | (119,650 ) | | |
Borrowings on senior and subordinate notes
|
| | | | 5,488,981 | | | | | | 1,349,257 | | |
Issuance of common stock and warrants
|
| | | | 908,000 | | | | | | 650,000 | | |
Issuance of preferred stock for cash
|
| | | | 3,372,500 | | | | | | 4,071,535 | | |
Payments to acquire noncontrolling interest
|
| | | | (875,795 ) | | | | | | (268,653 ) | | |
Proceeds from redemption of warrants for common stock
|
| | | | 7,966 | | | | | | 1,750,407 | | |
Change in bank overdrafts
|
| | | | (154,333 ) | | | | | | 80,505 | | |
Contributions made by noncontrolling interest
|
| | | | — | | | | | | 130,715 | | |
Reacquisition of common stock
|
| | | | — | | | | | | (177,369 ) | | |
Net cash provided by financing activities
|
| | | | 5,693,927 | | | | | | 7,466,747 | | |
Foreign currency effect on cash flows
|
| | | | 168,457 | | | | | | (80,220 ) | | |
Net change in cash and cash equivalents
|
| | | | 2,508,812 | | | | | | (743,054 ) | | |
Cash and cash equivalents at beginning of period
|
| | | | 2,164,993 | | | | | | 2,119,794 | | |
Cash and cash equivalents at end of period
|
| | | $ | 4,673,805 | | | | | $ | 1,376,740 | | |
Supplemental disclosures (Note 15)
|
| | |
| | |
Preferred Stock – Series E
|
| |
Common Stock
|
| |
Subscribed Stock
|
| |
Paid-in
Capital |
| |
Accumulated
Deficit |
| |
Noncontrolling
Interests |
| |
Comprehensive
Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2017
|
| | | | 2,530 | | | | | $ | 3 | | | | | | 3,203,484 | | | | | $ | 3,203 | | | | | | 7,871 | | | | | $ | 8 | | | | | $ | 49,611,785 | | | | | $ | (50,102,952 ) | | | | | $ | 74,251 | | | | | $ | (1,080,141 ) | | | | | $ | (1,493,843 ) | | |
Issuance of common stock for cash
|
| | | | — | | | | | | — | | | | | | 153,164 | | | | | | 153 | | | | | | (1,829 ) | | | | | | (2 ) | | | | | | 907,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | 908,000 | | |
Issuance of common stock for debt
|
| | | | — | | | | | | — | | | | | | 8,500 | | | | | | 9 | | | | | | — | | | | | | — | | | | | | 42,491 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,500 | | |
Issuance of common stock for
collateral |
| | | | — | | | | | | — | | | | | | 100,000 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | (100 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock for services
|
| | | | — | | | | | | — | | | | | | 161,423 | | | | | | 161 | | | | | | 7,500 | | | | | | 7 | | | | | | 905,177 | | | | | | — | | | | | | — | | | | | | — | | | | | | 905,345 | | |
Warrants issued for services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 684,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | 684,686 | | |
Warrants issued for debt financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,829 | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,829 | | |
Warrants exercised for common stock
|
| | | | — | | | | | | — | | | | | | 15,671 | | | | | | 16 | | | | | | 59,542 | | | | | | 60 | | | | | | 7,890 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,966 | | |
Stock-based compensation – options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 618,093 | | | | | | — | | | | | | — | | | | | | — | | | | | | 618,093 | | |
Preferred dividends – series D
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,812 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (144,812 ) | | |
Redeemable purchase of noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 410,755 | | | | | | — | | | | | | (402,153 ) | | | | | | (8,602 ) | | | | | | — | | |
Purchase of subsidiary shares from noncontrolling interest
|
| | | | — | | | | | | — | | | | | | 148,785 | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 922,329 | | | | | | — | | | | | | (910,858 ) | | | | | | (11,620 ) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,038,762 ) | | | | | | (1,991,842 ) | | | | | | — | | | | | | (11,030,604 ) | | |
Foreign currency translation
adjustment |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,333 | | | | | | 76,909 | | | | | | 135,242 | | |
Balance, December 31, 2017 (unaudited)
|
| | | | 2,530 | | | | | $ | 3 | | | | | | 3,791,027 | | | | | $ | 3,791 | | | | | | 73,084 | | | | | $ | 73 | | | | | $ | 54,056,972 | | | | | $ | (59,141,714 ) | | | | | $ | (3,172,269 ) | | | | | $ | (1,023,454 ) | | | | | $ | (9,276,598 ) | | |
|
| | |
December 31,
2017 |
| |
March 31,
2017 |
| ||||||
Building
|
| | | $ | 3,764,285 | | | | | $ | 3,744,261 | | |
Equipment
|
| | | | 303,595 | | | | | | 274,994 | | |
Furniture and fixtures
|
| | | | 33,322 | | | | | | 18,986 | | |
Subtotal
|
| | | | 4,101,202 | | | | | | 4,038,241 | | |
Less accumulated depreciation
|
| | | | (658,947 ) | | | | | | (554,721 ) | | |
Property and equipment, net
|
| | | $ | 3,442,255 | | | | | $ | 3,483,520 | | |
|
|
Net loss attributable to MoneyOnMobile shareholders for the nine months ended December 31, 2017
|
| | | $ | (9,328,390 ) | | |
| Transfers (to) from the noncontrolling interest | | | |||||
|
Increase in paid-in capital for conversion of DPPL common shares to MoneyOnMobile, Inc. common shares
|
| | | | 910,858 | | |
|
Increase in paid-in capital for purchase of DPPL and MMPL common shares from Noncontrolling interests
|
| | | | 402,153 | | |
|
Net Transfers (to) from noncontrolling interest
|
| | | | 1,313,011 | | |
|
Change from net loss attributable to MoneyOnMobile shareholders and transfers (to) from
noncontrolling interests for the nine months ended December 31, 2017 |
| | | $ | (8,015,379 ) | | |
|
|
Carrying value at March 31, 2017
|
| | | $ | 12,508,791 | | |
|
Net foreign exchange movement
|
| | | | 203,693 | | |
|
Carrying value at December 31, 2017
|
| | | $ | 12,712,484 | | |
|
| | |
December 31,
2017 |
| |
March 31,
2017 |
| ||||||
Customer lists
|
| | | $ | 1,223,774 | | | | | $ | 1,204,724 | | |
Software development costs
|
| | | | 1,606,457 | | | | | | 1,582,327 | | |
Trademarks
|
| | | | 32,516 | | | | | | 30,160 | | |
Contracts
|
| | | | 86,561 | | | | | | 86,229 | | |
| | | | | 2,949,308 | | | | | | 2,903,440 | | |
Less accumulated amortization
|
| | | | (2,420,426 ) | | | | | | (2,003,065 ) | | |
Total
|
| | | $ | 528,882 | | | | | $ | 900,375 | | |
|
| | |
December 31,
2017 |
| |
March 31,
2017 |
| ||||||
License
|
| | | $ | 2,469,122 | | | | | $ | 2,430,686 | | |
Trade name
|
| | | | 960,834 | | | | | | 945,877 | | |
Domain names
|
| | | | 10,000 | | | | | | 10,000 | | |
Total
|
| | | $ | 3,439,956 | | | | | $ | 3,386,563 | | |
|
| | |
December 31,
2017 |
| |
March 31,
2017 |
| ||||||
Interest payable
|
| | | $ | 1,359,493 | | | | | $ | 930,997 | | |
Wages and benefits
|
| | | | 452,130 | | | | | | 332,980 | | |
Foreign statutory fees
|
| | | | 635,848 | | | | | | 205,726 | | |
Bank overdraft
|
| | | | — | | | | | | 154,333 | | |
Vendor payments
|
| | | | 4,342,919 | | | | | | 965,034 | | |
Total
|
| | | $ | 6,790,390 | | | | | $ | 2,589,070 | | |
|
|
Total mandatory redeemable financial instruments
|
| | | $ | 4,596,822 | | |
|
Fair value discount
|
| | | | (143,509 ) | | |
|
Total mandatory redeemable financial instruments, net at March 31, 2017
|
| | | | 4,453,313 | | |
|
Accretion of fair value discount
|
| | | | 99,136 | | |
|
Net foreign exchange movement
|
| | | | 119,198 | | |
|
Less payments
|
| | | | (875,795 ) | | |
|
Total mandatory redeemable financial instruments, net at December 31, 2017
|
| | | | 3,795,852 | | |
|
Less mandatory redeemable financial instruments – current portion
|
| | | | (3,034,615 ) | | |
|
Mandatory redeemable financial instruments – long term portion
|
| | | $ | 761,237 | | |
|
| | |
MMPL
|
| |
DPPL
|
| |
Total
|
| |||||||||
For the quarter ended March 31, 2018
|
| | | $ | 1,555,977 | | | | | $ | 541,579 | | | | | $ | 2,097,556 | | |
For the quarter ended June 30, 2018
|
| | | | — | | | | | | 312,353 | | | | | | 312,353 | | |
For the quarter ended September 30, 2018
|
| | | | — | | | | | | 312,353 | | | | | | 312,353 | | |
For the quarter ended December 31, 2018
|
| | | | — | | | | | | 312,353 | | | | | | 312,353 | | |
For the quarter ended March 31, 2019
|
| | | | — | | | | | | 302,820 | | | | | | 302,820 | | |
For the quarter ended June 30, 2019
|
| | | | — | | | | | | 293,577 | | | | | | 293,577 | | |
For the quarter ended September 30, 2019
|
| | | | — | | | | | | 164,840 | | | | | | 164,840 | | |
Remaining share purchase commitment at December 31, 2017
|
| | | $ | 1,555,977 | | | | | $ | 2,239,875 | | | | | $ | 3,795,852 | | |
|
| | |
December 31,
2017 |
| |
March 31,
2017 |
| ||||||
Convertible subordinated notes payable
|
| | | $ | 3,067,500 | | | | | $ | 2,900,000 | | |
Notes payable and promissory notes
|
| | | | 3,475,599 | | | | | | 4,066,595 | | |
Building mortgage
|
| | | | 2,054,319 | | | | | | 2,040,802 | | |
Unsecured credit facility
|
| | | | 3,865,525 | | | | | | 2,974,000 | | |
Total
|
| | | | 12,462,943 | | | | | | 11,981,397 | | |
Less: debt discount
|
| | | | — | | | | | | (502,407 ) | | |
| | | | | 12,462,943 | | | | | | 11,478,990 | | |
Less: current portion
|
| | | | (10,505,526 ) | | | | | | (9,508,025 ) | | |
Long term debt
|
| | | $ | 1,957,417 | | | | | $ | 1,970,965 | | |
|
| | |
December 31,
2017 |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Derivative liability
|
| | | $ | 368,390 | | | | | $ | — | | | | | $ | — | | | | | $ | 368,390 | | |
| | |
August 30,
2017 |
| |
September 21,
2017 |
| |
September 30,
2017 |
| |||||||||
Common Stock Closing Price
|
| | | $ | 5.40 | | | | | $ | 4.40 | | | | | $ | 4.20 | | |
Conversion Price per Share
|
| | | $ | 3.20 – 8.00 | | | | | $ | 2.80 – 6.60 | | | | | $ | 2.80 – 8.00 | | |
Promissory Note – Conversion Shares
|
| | | | 172,700 | | | | | | 98,987 | | | | | | 197,973 | | |
Warrants – Options Valued
|
| | | | 34,436 | | | | | | 17,218 | | | | | | 51,653 | | |
Dividend Yield
|
| | | | — % | | | | | | — % | | | | | | — % | | |
Volatility
|
| | | | 124.13 % | | | | | | 127.45 % | | | | | | 127.94 % | | |
Risk-free Interest Rate
|
| | | | 1.70 % | | | | | | 1.89 % | | | | | | 1.92 % | | |
Term (years)
|
| | | | 0.5 – 5 | | | | | | 0.5 – 5 | | | | | | 0.4 – 5 | | |
| | |
October 12,
2017 |
| |
November 8,
2017 |
| |
December 29,
2017 |
| |||||||||
Common Stock Closing Price
|
| | | $ | 4.20 | | | | | $ | 4.40 | | | | | $ | 6.40 | | |
Conversion Price per Share
|
| | | $ | 2.80 – 6.40 | | | | | $ | 3.00 – $6.60 | | | | | $ | 3.0 – $6.60 | | |
Promissory Note – Conversion Shares
|
| | | | 60,877 | | | | | | 38,652 | | | | | | 245,455 | | |
Warrants – Options Valued
|
| | | | 10,331 | | | | | | 6,888 | | | | | | 68,871 | | |
Dividend Yield
|
| | | | — % | | | | | | — % | | | | | | — % | | |
Volatility
|
| | | | 130.12 % | | | | | | 125.67 % | | | | | | 129.29 % | | |
Risk-free Interest Rate
|
| | | | 1.95 % | | | | | | 2.01 % | | | | | | 2.20 % | | |
Term (years)
|
| | | | 0.5 – 5 | | | | | | 0.5 – 5 | | | | | | 0.4 – 5 | | |
|
Balance – April 1, 2017
|
| | | $ | — | | |
|
Aggregate amount of derivative instruments issued
|
| | | | 1,054,148 | | |
|
Change in fair value of derivative liabilities
|
| | | | 512,098 | | |
|
Extinguishment of derivative liability – repayment of convertible promissory notes
|
| | | | (1,197,856 ) | | |
|
Balance – December 31, 2017
|
| | | $ | 368,390 | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||
Issuance of common stock for cash
|
| | | | 151,335 (1 ) | | | | | $ | 908,000 | | | | | | 54,167 | | | | | $ | 650,000 | | |
Issuance of common stock for services
|
| | | | 168,922 (1 ) | | | | | | 905,345 | | | | | | 108,462 (1 ) | | | | | | 1,143,225 | | |
Issuance of common stock for warrants exercised
|
| | | | 75,212 (1 ) | | | | | | 7,966 | | | | | | 305,844 (1 ) | | | | | | 1,744,833 | | |
Issuance of common stock for converted preferred stock and dividends
|
| | | | — | | | | | | — | | | | | | 87,835 | | | | | | — | | |
Issuance of common stock for converted debt and relating interest
|
| | | | 8,500 | | | | | | 42,500 | | | | | | 24,954 | | | | | | — | | |
Purchases of subsidiary shares from noncontrolling interest
|
| | | | 148,787 | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock for collateral
|
| | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at March 31, 2017
|
| | | | 892,641 | | |
|
Granted
|
| | | | 308,557 | | |
|
Exercised
|
| | | | (75,212 ) | | |
|
Expired/canceled
|
| | | | (15,566 ) | | |
|
Outstanding at December 31, 2017
|
| | | | 1,110,420 | | |
|
|
Issued for services
|
| | | | 127,820 | | |
|
Issued for common stock for cash
|
| | | | 80,667 | | |
|
Issued for debt issuance
|
| | | | 100,070 | | |
|
Total
|
| | | | 308,557 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Risk-free interest rates
|
| | | | 1.96 % | | | | | | 1.71 % | | |
Expected volatility
|
| | | | 94.34 % | | | | | | 97.46 % | | |
Dividend yields
|
| | | | — % | | | | | | — % | | |
Expected lives (years)
|
| |
5 years
|
| |
5 years
|
|
| | |
2017
|
| |
2016
|
| ||||||
Risk-free interest rates
|
| | | | 1.88 % | | | | | | 2.13 % | | |
Expected volatility
|
| | | | 94.58 % | | | | | | 105.39 % | | |
Dividend yields
|
| | | | — % | | | | | | — % | | |
Expected lives (years)
|
| |
5 years
|
| |
5 years
|
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding at March 31, 2017
|
| | | | 204,000 | | | | | $ | 14.00 | | |
Granted
|
| | | | 136,250 | | | | | $ | 6.40 | | |
Exercised
|
| | | | — | | | | | | | | |
Forfeited
|
| | | | — | | | | | | | | |
Outstanding at December 31, 2017
|
| | | | 340,250 | | | | | $ | 11.00 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Warrants
|
| | | | 1,110,420 | | | | | | 843,163 | | |
Stock options
|
| | | | 340,250 | | | | | | 174,000 | | |
Convertible subordinated notes
|
| | | | 153,375 | | | | | | 145,000 | | |
Convertible preferred stock
|
| | | | 1,396,608 | | | | | | 193,352 | | |
Total
|
| | | | 3,000,653 | | | | | | 1,355,515 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Exchange of common stock to acquire subsidiary shares from noncontrolling interest
|
| | | $ | 922,478 | | | | | $ | — | | |
Preferred stock dividends
|
| | | | 144,814 | | | | | | 277,980 | | |
Conversion of preferred stock and dividends to common stock
|
| | | | — | | | | | | 1,054,016 | | |
Repurchase of common stock
|
| | | | — | | | | | | 4,636,905 | | |
Conversion of sub debt and interest for common stock
|
| | | | 42,500 | | | | | | 349,350 | | |
Conversion of sub debt and interest for preferred stock
|
| | | | 2,329,600 | | | | | | — | | |
Issuance of warrants for debt modification
|
| | | | — | | | | | | 32,365 | | |
Acquisition of intangible assets
|
| | | | — | | | | | | 204,398 | | |
| | |
2017
|
| |
2016
|
| ||||||
Interest paid, net of amounts capitalized
|
| | | $ | 1,163,774 | | | | | $ | 320,364 | | |
Income taxes paid
|
| | | | — | | | | | | — | | |
| | |
March 31,
2017 |
| |
March 31,
2016 |
| ||||||
ASSETS | | | | ||||||||||
Current Assets | | | | ||||||||||
Cash and equivalents
|
| | | $ | 2,164,993 | | | | | $ | 2,119,794 | | |
Due from distributors (Due from Related party: $106,109 and $104,978 as of March 31, 2017 and 2016)
|
| | | | 327,535 | | | | | | 4,938,790 | | |
Advances to aggregators
|
| | | | 396,399 | | | | | | 717,924 | | |
Other current assets
|
| | | | 925,968 | | | | | | 819,744 | | |
Total current assets
|
| | | | 3,814,895 | | | | | | 8,596,252 | | |
Property and equipment, net
|
| | | | 3,483,520 | | | | | | 3,508,835 | | |
Equity investments
|
| | | | — | | | | | | 190,172 | | |
Goodwill
|
| | | | 12,508,791 | | | | | | 13,810,117 | | |
Other intangible assets, net
|
| | | | 4,286,938 | | | | | | 4,640,092 | | |
Other non-current assets
|
| | | | 366,979 | | | | | | 758,549 | | |
Total assets
|
| | | $ | 24,461,123 | | | | | $ | 31,504,017 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | ||||||||||
Current Liabilities | | | | ||||||||||
Accounts payable
|
| | | $ | 1,769,667 | | | | | $ | 2,789,486 | | |
Accrued liabilities
|
| | | | 2,589,070 | | | | | | 3,220,242 | | |
Related party payables
|
| | | | 2,037,797 | | | | | | 1,215,401 | | |
Current portion of long-term debt, net
|
| | | | 9,508,025 | | | | | | 895,609 | | |
Advances from distributors
|
| | | | 2,108,645 | | | | | | 4,013,509 | | |
Put liability – Noncontrolling interest investment
|
| | | | — | | | | | | 3,000,000 | | |
Preferred stock dividends
|
| | | | 186,438 | | | | | | — | | |
Mandatory redeemable financial instruments – current portion
|
| | | | 3,010,254 | | | | | | — | | |
Total current liabilities
|
| | | | 21,209,896 | | | | | | 15,134,247 | | |
Long-term debt
|
| | | | 1,970,965 | | | | | | 5,167,558 | | |
Mandatory redeemable financial instruments – long-term
|
| | | | 1,443,059 | | | | | | — | | |
Other non-current liabilities
|
| | | | 106,046 | | | | | | 208,816 | | |
Total liabilities
|
| | | | 24,729,966 | | | | | | 20,510,621 | | |
Commitments and contingencies (See Note 18) | | | | ||||||||||
Preferred stock Series D, $0.001 par value; 2,142 shares authorized, 1,356 and 600 shares issued and outstanding as of March 31, 2017 and 2016, respectively
|
| | | | 1,225,000 | | | | | | 600,000 | | |
Shareholders’ Equity (Deficit) | | | | ||||||||||
Preferred stock Series E, $0.001 par value; 25,000 authorized, 2,530 and zero shares issued and outstanding as of March 31, 2017 and 2016, respectively
|
| | | | 3 | | | | | | — | | |
Common stock, $0.001; 200,000,000 shares authorized, 3,203,484 and 2,532,422 shares issued and outstanding as of March 31, 2017 and 2016, respectively
|
| | | | 3,203 | | | | | | 2,532 | | |
Stock subscribed 7,858 and zero shares issued and outstanding as of March 31,
2017 and 2016, respectively |
| | | | 8 | | | | | | — | | |
Additional paid-in capital
|
| | | | 49,611,785 | | | | | | 46,521,126 | | |
Accumulated deficit
|
| | | | (50,102,952 ) | | | | | | (40,089,408 ) | | |
Cumulative other comprehensive loss
|
| | | | (1,080,141 ) | | | | | | (1,429,525 ) | | |
Total MoneyOnMobile, Inc. shareholders’ equity (deficit)
|
| | | | (1,568,094 ) | | | | | | 5,004,725 | | |
Noncontrolling interest
|
| | | | 74,251 | | | | | | 5,388,671 | | |
Total shareholders’ equity (deficit)
|
| | | | (1,493,843 ) | | | | | | 10,393,396 | | |
Total liabilities and shareholders’ equity (deficit)
|
| | | $ | 24,461,123 | | | | | $ | 31,504,017 | | |
|
| | |
Year Ended
March 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Revenues, net
|
| | | $ | 4,259,798 | | | | | $ | 6,295,739 | | |
Cost of revenues
|
| | | | 1,877,235 | | | | | | 3,394,859 | | |
Gross profit
|
| | | | 2,382,563 | | | | | | 2,900,880 | | |
General and administrative expenses | | | | ||||||||||
Salaries and wages
|
| | | | 3,477,776 | | | | | | 3,332,645 | | |
Selling, general and administrative
|
| | | | 8,039,635 | | | | | | 13,282,909 | | |
Depreciation and amortization
|
| | | | 766,578 | | | | | | 737,463 | | |
Goodwill impairment
|
| | | | 1,592,000 | | | | | | — | | |
Total general and administrative
|
| | | | 13,875,989 | | | | | | 17,353,017 | | |
Operating loss
|
| | | | (11,493,426 ) | | | | | | (14,452,137 ) | | |
Other income (expenses) | | | | ||||||||||
Interest expense
|
| | | | (1,702,792 ) | | | | | | (3,047,358 ) | | |
Other
|
| | | | — | | | | | | (163,669 ) | | |
Total other income (expenses)
|
| | | | (1,702,792 ) | | | | | | (3,211,027 ) | | |
Loss from continuing operations, before income tax
|
| | | | (13,196,218 ) | | | | | | (17,663,164 ) | | |
Income tax benefit (expense)
|
| | | | 100,715 | | | | | | (14,827 ) | | |
Loss from continuing operations
|
| | | | (13,095,503 ) | | | | | | (17,677,991 ) | | |
Income from discontinued operations, net of tax
|
| | | | — | | | | | | 204,127 | | |
Loss on sale of discontinued operations, net of tax
|
| | | | — | | | | | | (2,254,049 ) | | |
Net loss
|
| | | | (13,095,503 ) | | | | | | (19,727,913 ) | | |
Preferred stock dividends
|
| | | | (323,918 ) | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | | (13,419,421 ) | | | | | | (19,727,913 ) | | |
Net loss attributable to noncontrolling interest
|
| | | | (3,405,877 ) | | | | | | (3,775,335 ) | | |
Net loss attributable to MoneyOnMobile, Inc. shareholders
|
| | | $ | (10,013,544 ) | | | | | $ | (15,952,578 ) | | |
Other comprehensive loss: | | | | ||||||||||
Currency translation adjustments, net of tax
|
| | | | 404,240 | | | | | | (1,423,659 ) | | |
Total comprehensive loss
|
| | | $ | (13,015,181 ) | | | | | $ | (21,151,572 ) | | |
Comprehensive loss attributable to: | | | | ||||||||||
Noncontrolling interest
|
| | | | (3,510,171 ) | | | | | | (4,166,775 ) | | |
MoneyOnMobile, Inc. shareholders
|
| | | | (9,505,010 ) | | | | | | (16,984,797 ) | | |
Net loss per share from continuing operations
|
| | | $ | (4.70 ) | | | | | $ | (7.51 ) | | |
Net loss per share from discontinued operations
|
| | | $ | — | | | | | $ | (0.87 ) | | |
Net loss per share, basic and diluted
|
| | | $ | (3.59 ) | | | | | $ | (6.78 ) | | |
Weighted average number of shares outstanding, basic and diluted
|
| | | | 2,785,565 | | | | | | 2,353,796 | | |
| | |
Year Ended March 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | | | | | | | |
(Restated)
|
| |||
OPERATING ACTIVITIES | | | | ||||||||||
Net loss
|
| | | $ | (13,095,503 ) | | | | | $ | (19,727,913 ) | | |
Adjustments to reconcile net loss to cash used in operating activities
|
| | | ||||||||||
Deferred financing cost amortization
|
| | | | — | | | | | | 144,056 | | |
Portfolio amortization
|
| | | | — | | | | | | 432,075 | | |
Subordinated note discount amortization
|
| | | | 740,147 | | | | | | 511,131 | | |
Depreciation and amortization
|
| | | | 766,578 | | | | | | 737,463 | | |
Loss on sale of assets and other
|
| | | | — | | | | | | 1,104,607 | | |
Loss on sale of U.S. Operations
|
| | | | — | | | | | | 2,254,049 | | |
Goodwill impairment
|
| | | | 1,592,000 | | | | | | — | | |
Stock based compensation
|
| | | | 209,734 | | | | | | 1,216,146 | | |
Equity awards issued for services
|
| | | | 1,767,882 | | | | | | 3,600,973 | | |
Deferred consulting fee amortization
|
| | | | — | | | | | | 242,399 | | |
Changes in operating assets and liabilities: | | | | ||||||||||
Accounts receivable
|
| | | | — | | | | | | 505,353 | | |
Due from distributors
|
| | | | 264,310 | | | | | | (4,368,033 ) | | |
Other assets
|
| | | | 910,431 | | | | | | 2,757,032 | | |
Accrued expenses
|
| | | | 967,332 | | | | | | 192,445 | | |
Accounts payable
|
| | | | (1,019,819 ) | | | | | | 1,548,274 | | |
Accrued liabilities
|
| | | | (733,942 ) | | | | | | 1,853,577 | | |
Advances from distributors
|
| | | | (1,903,680 ) | | | | | | 3,427,773 | | |
Net cash (used in) operating activities
|
| | | | (9,534,530 ) | | | | | | (3,568,593 ) | | |
INVESTING ACTIVITIES | | | | ||||||||||
Proceeds from investments
|
| | | | 192,850 | | | | | | 46,247 | | |
Purchases of property and equipment
|
| | | | (74,770 ) | | | | | | (89,897 ) | | |
Acquisition of intangible assets
|
| | | | (255,000 ) | | | | | | (601,330 ) | | |
Net cash (used in) investing activities
|
| | | | (136,920 ) | | | | | | (644,980 ) | | |
FINANCING ACTIVITIES | | | | ||||||||||
Payments on notes payable and bank loan
|
| | | | (298,324 ) | | | | | | (3,502,528 ) | | |
Payment on put liability obligation
|
| | | | (1,000,000 ) | | | | | | — | | |
Repayment of related party notes payable
|
| | | | (144,583 ) | | | | | | — | | |
Payments to acquire noncontrolling interest
|
| | | | (1,107,985 ) | | | | | | — | | |
Payments on senior debt
|
| | | | — | | | | | | (6,600,000 ) | | |
Reacquisition of common stock
|
| | | | (177,369 ) | | | | | | — | | |
Borrowings on senior and subordinate notes
|
| | | | — | | | | | | 2,061,879 | | |
Issuance of common stock and warrants
|
| | | | 3,697,166 | | | | | | 3,628,729 | | |
Issuance of preferred stock, Series D for cash
|
| | | | 1,542,000 | | | | | | 600,000 | | |
Issuance of preferred stock, Series E for cash
|
| | | | 2,530,000 | | | | | | — | | |
Borrowings on notes payable: sale of U.S. Operations
|
| | | | — | | | | | | 6,675,000 | | |
Proceeds from debt
|
| | | | 2,974,000 | | | | | | 2,198,000 | | |
Proceeds from redemption of warrants for common stock
|
| | | | 1,757,384 | | | | | | — | | |
Change in restricted cash
|
| | | | — | | | | | | (51,494 ) | | |
Contributions made by noncontrolling interest
|
| | | | — | | | | | | 299,960 | | |
Net cash provided by financing activities
|
| | | | 9,772,289 | | | | | | 5,309,546 | | |
Foreign currency effect on cash flows
|
| | | | (55,640 ) | | | | | | (269,640 ) | | |
Net change in cash and cash equivalents
|
| | | | 45,199 | | | | | | 826,333 | | |
Cash and cash equivalents at beginning of year
|
| | | | 2,119,794 | | | | | | 1,293,461 | | |
Cash and cash equivalents at end of year
|
| | | $ | 2,164,993 | | | | | $ | 2,119,794 | | |
Supplemental disclosures (Note 20)
|
| | |
| | |
Preferred Stock – Series E
|
| |
Common Stock
|
| |
Subscribed Stock
|
| |
Paid-in
Capital |
| |
Accumulated
Deficit |
| |
Noncontrolling
Interests |
| |
Comprehensive
Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2015
|
| | | | — | | | | | $ | — | | | | | | 1,965,701 | | | | | $ | 1,966 | | | | | | 76,680 | | | | | $ | 77 | | | | | $ | 36,021,738 | | | | | $ | (24,136,830 ) | | | | | $ | 7,090,698 | | | | | $ | (499,383 ) | | | | | $ | 18,478,266 | | |
Issuance of common stock for cash
|
| | | | — | | | | | | — | | | | | | 298,021 | | | | | | 298 | | | | | | — | | | | | | — | | | | | | 3,628,430 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,628,728 | | |
Warrants issued with debt financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,944,356 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,944,356 | | |
Warrants issued for services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,256,309 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,256,309 | | |
Canceled warrants, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,265,553 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,265,553 ) | | |
Conversion of debt to common stock
|
| | | | — | | | | | | — | | | | | | 100,076 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 1,203,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,204,000 | | |
Conversion of Series A to common stock
|
| | | | — | | | | | | — | | | | | | 26,680 | | | | | | 27 | | | | | | (26,680 ) | | | | | | (27 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock issued for services
|
| | | | — | | | | | | — | | | | | | 143,945 | | | | | | 143 | | | | | | — | | | | | | — | | | | | | 1,610,074 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,610,217 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,216,146 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,216,146 | | |
Canceled stock
|
| | | | — | | | | | | — | | | | | | (2,000 ) | | | | | | (2 ) | | | | | | (50,000 ) | | | | | | (50 ) | | | | | | (602,162 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (602,214 ) | | |
Embedded derivative reclassification upon conversion
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 620,603 | | | | | | — | | | | | | — | | | | | | — | | | | | | 620,603 | | |
Put liability – Noncontrolling interest investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,000,000 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,000,000 ) | | |
Issuance of DPPL shares to Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,121,672 | | | | | | — | | | | | | (2,135,243 ) | | | | | | 13,571 | | | | | | — | | |
Issuance of DPPL shares to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (234,387 ) | | | | | | — | | | | | | 4,599,991 | | | | | | 88,506 | | | | | | 4,454,110 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,952,578 ) | | | | | | (3,775,335 ) | | | | | | — | | | | | | (19,727,913 ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (391,440 ) | | | | | | (1,032,219 ) | | | | | | (1,423,659 ) | | |
Balance, March 31, 2016
|
| | | | — | | | | | | — | | | | | | 2,532,422 | | | | | | 2,532 | | | | | | — | | | | | | — | | | | | | 46,521,126 | | | | | | (40,089,408 ) | | | | | | 5,388,671 | | | | | | (1,429,525 ) | | | | | | 10,393,396 | | |
Issuance of common stock for cash
|
| | | | — | | | | | | — | | | | | | 302,740 | | | | | | 303 | | | | | | 5,358 | | | | | | 5 | | | | | | 3,696,858 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,697,166 | | |
Issuance of series E preferred stock for
cash |
| | | | 2,530 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,529,997 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,530,000 | | |
Warrants issued with debt financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,364 | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,364 | | |
Warrants issued for services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 465,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | 465,717 | | |
Conversion of debt to common stock
|
| | | | — | | | | | | — | | | | | | 24,954 | | | | | | 25 | | | | | | — | | | | | | — | | | | | | 349,326 | | | | | | — | | | | | | — | | | | | | — | | | | | | 349,351 | | |
Conversion of series D preferred to common stock
|
| | | | — | | | | | | — | | | | | | 85,335 | | | | | | 85 | | | | | | 2,500 | | | | | | 3 | | | | | | 1,053,928 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,054,016 | | |
Stock issued for services
|
| | | | — | | | | | | — | | | | | | 125,372 | | | | | | 125 | | | | | | — | | | | | | — | | | | | | 1,302,149 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,302,274 | | |
Stock-based compensation – options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,734 | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,734 | | |
Preferred dividends – series D
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (323,918 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (323,918 ) | | |
Warrants exercised for common stock
|
| | | | — | | | | | | — | | | | | | 315,740 | | | | | | 316 | | | | | | — | | | | | | — | | | | | | 1,757,068 | | | | | | — | | | | | | | | | | | | — | | | | | | 1,757,384 | | |
Reacquisition and retirement of common stock
|
| | | | — | | | | | | — | | | | | | (183,077 ) | | | | | | (183 ) | | | | | | — | | | | | | — | | | | | | (4,556,665 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,556,848 ) | | |
Redeemable purchase of noncontrolling
interest |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,453,313 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,453,313 ) | | |
Purchase of subsidiary shares held by NCI
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 86,936 | | | | | | — | | | | | | (1,089,498 ) | | | | | | 66,577 | | | | | | (935,985 ) | | |
Issuance of DPPL shares to Parent
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 940,478 | | | | | | — | | | | | | (923,339 ) | | | | | | (17,139 ) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,013,544 ) | | | | | | (3,405,877 ) | | | | | | — | | | | | | (13,419,421 ) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 104,294 | | | | | | 299,946 | | | | | | 404,240 | | |
Balance, March 31, 2017
|
| | | | 2,530 | | | | | $ | 3 | | | | | | 3,203,484 | | | | | $ | 3,203 | | | | | | 7,858 | | | | | $ | 8 | | | | | $ | 49,611,785 | | | | | $ | (50,102,952 ) | | | | | $ | 74,251 | | | | | $ | (1,080,141 ) | | | | | $ | (1,493,843 ) | | |
|
Operating Activities
|
| |
As Reported
|
| |
Adjustments
|
| |
Restated
|
| |||||||||
Net (loss)
|
| | | $ | (19,727,913 ) | | | | | $ | — | | | | | $ | (19,727,913 ) | | |
Deferred financing cost amortization
|
| | | | 324,144 | | | | | | (180,088 ) | | | | | | 144,056 | | |
Deferred consulting fee amortization
|
| | | | 3,194,949 | | | | | | (2,952,550 ) | | | | | | 242,399 | | |
Equity awards issued for services
|
| | | | 4,866,526 | | | | | | (1,265,553 ) | | | | | | 3,600,973 | | |
Other adjustments
|
| | | | 6,255,471 | | | | | | — | | | | | | 6,255,471 | | |
Changes in operating assets and liabilities
|
| | | | 5,916,421 | | | | | | — | | | | | | 5,916,421 | | |
Net cash provided by (used in) operating activities
|
| | | | 829,598 | | | | | | (4,398,191 ) | | | | | | (3,568,593 ) | | |
Investing Activities | | | | | |||||||||||||||
Net cash (used in) investing activities
|
| | | | (644,980 ) | | | | | | — | | | | | | (644,980 ) | | |
Financing Activities | | | | | |||||||||||||||
Payments on notes payable and bank loan
|
| | | | (7,834,541 ) | | | | | | 4,332,013 | | | | | | (3,502,528 ) | | |
Borrowings on senior and sub notes
|
| | | | 3,395,038 | | | | | | (1,333,159 ) | | | | | | 2,061,879 | | |
Issuance of common stock and warrants
|
| | | | 2,229,392 | | | | | | 1,399,337 | | | | | | 3,628,729 | | |
Other proceeds and borrowing
|
| | | | 3,121,466 | | | | | | — | | | | | | 3,121,466 | | |
Net cash provided by financing activities
|
| | | | 911,355 | | | | | | 4,398,191 | | | | | | 5,309,546 | | |
Foreign currency effect on cash flows
|
| | | | (269,640 ) | | | | | | — | | | | | | (269,640 ) | | |
Net change in cash and cash equivalents
|
| | | | 826,333 | | | | | | — | | | | | | 826,333 | | |
Cash and cash equivalents at beginning of year
|
| | | | 1,293,461 | | | | | | — | | | | | | 1,293,461 | | |
Cash and cash equivalents at end of year
|
| | | $ | 2,119,794 | | | | | $ | — | | | | | $ | 2,119,794 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Foreign service tax recoverable
|
| | | $ | 578,187 | | | | | $ | 577,751 | | |
Advance payments to vendors
|
| | | | 266,133 | | | | | | 166,779 | | |
Prepaid insurance and other
|
| | | | 81,648 | | | | | | 75,214 | | |
Total
|
| | | $ | 925,968 | | | | | $ | 819,744 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Building
|
| | | $ | 3,744,261 | | | | | $ | 3,626,116 | | |
Equipment
|
| | | | 274,994 | | | | | | 284,872 | | |
Furniture and fixtures
|
| | | | 18,986 | | | | | | 56,889 | | |
Subtotal
|
| | | | 4,038,241 | | | | | | 3,967,877 | | |
Less accumulated depreciation
|
| | | | (554,721 ) | | | | | | (459,042 ) | | |
Property and equipment, net
|
| | | $ | 3,483,520 | | | | | $ | 3,508,835 | | |
|
|
Net loss attributable to MoneyOnMobile shareholders fiscal year ended March 31, 2017
|
| | | $ | (10,013,544 ) | | |
| Transfers (to) from the noncontrolling interest | | | |||||
|
Decrease in paid-in capital for new issuance of DPPL common shares to MoneyOnMobile, Inc.
|
| | | | (923,339 ) | | |
|
Decrease in paid-in capital for purchase of DPPL and MMPL common shares from Noncontrolling interests
|
| | | | (1,089,498 ) | | |
|
Net Transfers (to) from noncontrolling interest
|
| | | | (2,012,837 ) | | |
|
Change from net loss attributable to MoneyOnMobile shareholders and transfers (to) from
noncontrolling interests for fiscal year ended March 31, 2017 |
| | | $ | (12,026,381 ) | | |
|
|
Net loss attributable to MoneyOnMobile shareholders fiscal year ended March 31, 2016
|
| | | $ | (15,952,578 ) | | |
| Transfers (to) from the noncontrolling interest | | | |||||
|
Decrease in paid-in capital for new issuance of DPPL common shares to MoneyOnMobile, Inc.
|
| | | | (2,135,243 ) | | |
|
Increase in paid-in capital for sale of DPPL common shares to Noncontrolling interest
|
| | | | 4,599,991 | | |
|
Net Transfers (to) from noncontrolling interest
|
| | | | 2,464,748 | | |
|
Change from net loss attributable to MoneyOnMobile shareholders and transfers (to) from
noncontrolling interests for fiscal year ended March 31, 2016 |
| | | $ | (13,487,830 ) | | |
|
|
Carrying value at March 31, 2015
|
| | | $ | 14,633,237 | | |
|
Net foreign exchange movement
|
| | | | (823,120 ) | | |
|
Carrying value at March 31, 2016
|
| | | $ | 13,810,117 | | |
|
Impairment loss
|
| | | | (1,592,000 ) | | |
|
Net foreign exchange movement
|
| | | | 290,674 | | |
|
Carrying value at March 31, 2017
|
| | | $ | 12,508,791 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Customer lists
|
| | | $ | 1,204,724 | | | | | $ | 1,185,702 | | |
Software development costs
|
| | | | 1,582,327 | | | | | | 1,180,910 | | |
Trademarks
|
| | | | 30,160 | | | | | | 29,518 | | |
Contracts
|
| | | | 86,229 | | | | | | 240,285 | | |
| | | | | 2,903,440 | | | | | | 2,636,415 | | |
Less accumulated amortization
|
| | | | (2,003,065 ) | | | | | | (1,311,097 ) | | |
Total
|
| | | $ | 900,375 | | | | | $ | 1,325,318 | | |
|
|
Year ending March 31, 2018
|
| | | $ | 428,617 | | |
|
Year ending March 31, 2019
|
| | | | 366,918 | | |
|
Year ending March 31, 2020
|
| | | | 52,420 | | |
|
Year ending March 31, 2021
|
| | | | 52,420 | | |
|
Total
|
| | | $ | 900,375 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
License
|
| | | $ | 2,430,686 | | | | | $ | 2,379,007 | | |
Trade name
|
| | | | 945,877 | | | | | | 925,767 | | |
Domain names
|
| | | | 10,000 | | | | | | 10,000 | | |
Total
|
| | | $ | 3,386,563 | | | | | $ | 3,314,774 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Interest payable
|
| | | $ | 930,997 | | | | | $ | 477,456 | | |
Wages and benefits
|
| | | | 332,980 | | | | | | 413,087 | | |
Foreign statutory fees
|
| | | | 205,726 | | | | | | 482,360 | | |
Bank overdraft
|
| | | | 154,333 | | | | | | 34,622 | | |
Legal costs
|
| | | | — | | | | | | 215,000 | | |
Vendor payments
|
| | | | 965,034 | | | | | | 1,597,717 | | |
Total
|
| | | $ | 2,589,070 | | | | | $ | 3,220,242 | | |
|
|
Total mandatory redeemable financial instruments
|
| | | $ | 4,596,822 | | |
|
Fair value discount
|
| | | | (143,509 ) | | |
|
Total mandatory redeemable financial instruments, net
|
| | | | 4,453,313 | | |
|
Less mandatory redeemable financial instruments – current portion
|
| | | | (3,010,254 ) | | |
|
Mandatory redeemable financial instruments – long term portion
|
| | | $ | 1,443,059 | | |
|
| | |
MMPL
|
| |
DPPL
|
| |
Total
|
| |||||||||
For the quarter ended June 30, 2017
|
| | | $ | 38,236 | | | | | $ | 477,254 | | | | | $ | 515,490 | | |
For the quarter ended September 30, 2017
|
| | | | 982,838 | | | | | | 278,665 | | | | | | 1,261,503 | | |
For the quarter ended December 31, 2017
|
| | | | 669,524 | | | | | | 256,244 | | | | | | 925,768 | | |
For the quarter ended March 31, 2018
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the quarter ended June 30, 2018
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the quarter ended September 30, 2018
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the quarter ended December 31, 2018
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the quarter ended March 31, 2019
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the squarter ended June 30, 2019
|
| | | | — | | | | | | 307,493 | | | | | | 307,493 | | |
For the quarter ended September 30, 2019
|
| | | | — | | | | | | 49,103 | | | | | | 49,103 | | |
Remaining share purchase commitment at March 31, 2017
|
| | | $ | 1,690,598 | | | | | $ | 2,906,224 | | | | | $ | 4,596,822 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Convertible subordinated notes payable
|
| | | $ | 2,900,000 | | | | | $ | 3,200,000 | | |
Notes payable and promissory notes
|
| | | | 4,066,595 | | | | | | 2,008,159 | | |
Building mortgage
|
| | | | 2,040,802 | | | | | | 2,067,588 | | |
Unsecured credit facility
|
| | | | 2,974,000 | | | | | | — | | |
Total
|
| | | | 11,981,397 | | | | | | 7,275,747 | | |
Less: debt discount
|
| | | | (502,407 ) | | | | | | (1,212,580 ) | | |
| | | | | 11,478,990 | | | | | | 6,063,167 | | |
Less: current portion
|
| | | | (9,508,025 ) | | | | | | (895,609 ) | | |
Long term debt
|
| | | $ | 1,970,965 | | | | | $ | 5,167,558 | | |
|
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Convertible subordinated notes payable
|
| | | $ | 2,900,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,900,000 | | |
Notes payable and promissory
notes |
| | | | 4,066,595 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,066,595 | | |
Building mortgage
|
| | | | 69,837 | | | | | | 77,995 | | | | | | 87,107 | | | | | | 97,283 | | | | | | 108,648 | | | | | | 1,599,932 | | | | | | 2,040,802 | | |
Unsecured line of credit
|
| | | | 2,974,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,974,000 | | |
| | | | $ | 10,010,432 | | | | | $ | 77,995 | | | | | $ | 87,107 | | | | | $ | 97,283 | | | | | $ | 108,648 | | | | | $ | 1,599,932 | | | | | $ | 11,981,397 | | |
|
| | |
December 31,
2015 |
| |
September 17,
2015 |
| ||||||
Common Stock Closing Price
|
| | | $ | 11.00 | | | | | $ | 10.80 | | |
Conversion Price per Share
|
| | | $ | 10.60 | | | | | $ | 9.00 | | |
Conversion Shares
|
| | | | 189,462 | | | | | | 222,216 | | |
Call Option Value
|
| | | $ | 5.00 | | | | | $ | 5.00 | | |
Dividend Yield
|
| | | | — | | | | | | — | | |
Volatility
|
| | | | 103.21 % | | | | | | 103.24 % | | |
Risk-free Interest Rate
|
| | | | 0.33 % | | | | | | 0.39 % | | |
Term (years)
|
| |
1 year
|
| |
1 year
|
|
|
April 1, 2015
|
| | | $ | — | | |
|
Aggregate amount of derivative instruments issued
|
| | | | 1,097,635 | | |
|
Change in fair value of derivative liabilities
|
| | | | (477,032 ) | | |
|
Reclassification into Equity
|
| | | | (620,603 ) | | |
|
March 31, 2016
|
| | | | — | | |
|
March 31, 2017
|
| | | $ | — | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Equity Investments as of March 31, 2016
|
| | | $ | — | | | | | $ | — | | | | | $ | 190,172 | | | | | $ | 190,172 | | |
Equity Investments as of March 31, 2017
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
|
Carrying value, March 31, 2015
|
| | | $ | 201,600 | | |
|
Foreign currency translation
|
| | | | (11,428 ) | | |
|
Fair value of equity investment as of March 31, 2016
|
| | | | 190,172 | | |
|
Foreign currency translation
|
| | | | 2,678 | | |
|
Sale of equity investment
|
| | | | 192,850 | | |
|
Carrying value, March 31, 2017
|
| | | $ | — | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||
Issuance of common stock for cash
|
| | | | 302,740 (1) | | | | | $ | 3,697,166 | | | | | | 298,021 | | | | | $ | 3,628,728 | | |
Issuance of common stock for services
|
| | | | 125,372 | | | | | | 1,302,274 | | | | | | 141,945 | | | | | | 1,610,217 | | |
Conversion of preferred stock to common stock
|
| | | | 87,835 (1) | | | | | | 1,054,016 | | | | | | — | | | | | | — | | |
Conversion of debt to common stock
|
| | | | 24,954 | | | | | | 349,351 | | | | | | 100,076 | | | | | | 1,204,000 | | |
Exercise of warrants into common stock (including 3,125,768 cashless warrants)
|
| | | | 315,740 | | | | | | 1,757,384 | | | | | | — | | | | | | — | | |
Reacquisition and retirement of common stock
|
| | | | (183,077 ) | | | | | | 4,556,848 | | | | | | (2,000 ) | | | | | | 602,214 | | |
| | |
Warrants
|
| |||
Outstanding at March 31, 2015
|
| | | | 436,427 | | |
Granted
|
| | | | 921,853 | | |
Exercised
|
| | | | — | | |
Expired/canceled
|
| | | | (271,665 ) | | |
Outstanding at March 31, 2016
|
| | | | 1,086,615 | | |
Granted
|
| | | | 136,762 | | |
Exercised
|
| | | | (315,740 ) | | |
Expired/canceled
|
| | | | (39,997 ) | | |
Outstanding at March 31, 2017
|
| | | | 867,640 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Issued for services
|
| | | | 57,888 | | | | | | 457,549 | | |
Issued for common stock
|
| | | | 56,620 | | | | | | 149,011 | | |
Issued for preferred stock
|
| | | | 19,270 | | | | | | 7,500 | | |
Conversion from debt to equity
|
| | | | — | | | | | | 49,840 | | |
Debt modifications
|
| | | | 2,984 | | | | | | 257,955 | | |
Total
|
| | | | 136,762 | | | | | | 921,855 | | |
|
Warrants
|
| |
2017
|
| |
2016
|
| ||||||
Risk-free interest rates
|
| | | | 1.63 % | | | | | | 1.61 % | | |
Expected volatility
|
| | | | 98.36 % | | | | | | 110.62 % | | |
Dividend yields
|
| | | | — % | | | | | | — % | | |
Expected lives (years)
|
| |
5 years
|
| |
4 years
|
|
Option plan
|
| |
2017
|
| |
2016
|
| ||||||
Risk-free interest rates
|
| | | | 1.89 % | | | | | | 1.74 % | | |
Expected volatility
|
| | | | 96.99 % | | | | | | 103.05 % | | |
Dividend yields
|
| | | | — % | | | | | | — % | | |
Expected lives (years)
|
| |
5 years
|
| |
5 years
|
|
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding at March 31, 2015
|
| | | | 98,000 | | | | | $ | 23.40 | | |
Granted
|
| | | | 140,000 | | | | | $ | 10.40 | | |
Exercised
|
| | | | — | | | | |||||
Forfeited
|
| | | | (64,000 ) | | | | |||||
Outstanding at March 31, 2016
|
| | | | 174,000 | | | | | $ | 14.80 | | |
Granted
|
| | | | 30,000 | | | | | $ | 9.80 | | |
Exercised
|
| | | | — | | | | |||||
Forfeited
|
| | | | — | | | | |||||
Outstanding at March 31, 2017
|
| | | | 204,000 | | | | | $ | 14.00 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Warrants
|
| | | | 867,641 | | | | | | 1,086,614 | | |
Stock options
|
| | | | 204,000 | | | | | | 174,000 | | |
Convertible subordinated notes
|
| | | | 145,000 | | | | | | 160,000 | | |
Convertible preferred stock
|
| | | | 211,799 | | | | | | 50,000 | | |
Total
|
| | | | 1,428,440 | | | | | | 1,470,614 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Warrants
|
| | | $ | 1,956,625 | | | | | $ | 1,787,277 | | |
Net operating loss carryovers
|
| | | | 11,123,913 | | | | | | 12,164,076 | | |
Management equity awards
|
| | | | 836,450 | | | | | | 765,141 | | |
Fixed Assets
|
| | | | 2,380 | | | | | | — | | |
Total deferred tax assets
|
| | | | 13,919,368 | | | | | | 14,716,494 | | |
Valuation allowance
|
| | | | (13,919,368 ) | | | | | | (14,716,494 ) | | |
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Domestic
|
| |
Foreign
|
| |
Total
|
| |
Domestic
|
| |
Foreign
|
| |
Total
|
| ||||||||||||||||||
Loss from continuing
operations, before income taxes |
| | | $ | (7,646,888 ) | | | | | $ | (5,448,615 ) | | | | | $ | (13,196,218 ) | | | | | $ | (13,024,794 ) | | | | | $ | (4,638,370 ) | | | | | $ | (17,663,164 ) | | |
Income tax benefit at statutory rate
|
| | | | (2,599,942 ) | | | | | | (1,852,529 ) | | | | | | (4,452,471 ) | | | | | | (4,428,430 ) | | | | | | (1,577,046 ) | | | | | | (6,005,476 ) | | |
Equity investment adjustment
|
| | | | 521,900 | | | | | | — | | | | | | 521,900 | | | | | | 1,305,093 | | | | | | — | | | | | | 1,305,093 | | |
Items not deductible for tax purposes
|
| | | | 12,195 | | | | | | — | | | | | | 12,195 | | | | | | 7,914 | | | | | | — | | | | | | 7,914 | | |
Change in valuation allowance
|
| | | | 2,065,847 | | | | | | 2,242,733 | | | | | | 4,308,580 | | | | | | 3,115,423 | | | | | | 1,655,161 | | | | | | 4,770,584 | | |
Rate difference in foreign
jurisdiction |
| | | | — | | | | | | (490,919 ) | | | | | | (490,919 ) | | | | | | — | | | | | | (63,288 ) | | | | | | (63,288 ) | | |
Income tax (benefit) expense
|
| | | $ | — | | | | | $ | (100,715 ) | | | | | $ | (100,715 ) | | | | | $ | — | | | | | $ | 14,827 | | | | | $ | 14,827 | | |
|
| Revenue, net: | | | |||||
|
Residual portfolios
|
| | | $ | 1,594,475 (1) | | |
|
Processing fees
|
| | | | 5,880,911 (1) | | |
|
Other
|
| | | | 1,359,496 (1) | | |
|
Total revenues
|
| | | | 8,834,882 (1) | | |
| Cost of revenues: | | | |||||
|
Residual portfolio amortization
|
| | | | 263,421 (1) | | |
|
Processing and other
|
| | | | 5,126,216 (1) | | |
|
Other
|
| | | | 385,904 (1) | | |
|
Total cost of sales
|
| | | | 5,775,541 (1) | | |
|
Gross profit:
|
| | | | 3,059,341 (1) | | |
|
General and administrative expenses
|
| | |||||
|
Salaries and wages
|
| | | | 1,320,851 (1) | | |
|
Selling, general and administrative
|
| | | | 677,713 (1) | | |
|
Depreciation and amortization
|
| | | | 27,702 (1) | | |
|
Total general and administrative
|
| | | | 2,026,266 (1) | | |
| Other income (expense) | | | |||||
|
Interest expense
|
| | | | (952,940 ) (1) | | |
|
Other
|
| | | | 123,992 (1) | | |
|
Total other income (expense)
|
| | | | (828,948 ) (1) | | |
|
Income tax expense
|
| | | | — (1) | | |
|
Gain from discontinued operations, net of tax
|
| | | $ | 204,127 (1) | | |
|
Period of Issue (Fiscal Period)
|
| |
Number
of Warrants |
| |
Aggregate Fair
Value at the Time of Issuance |
| ||||||
Q1 2015
|
| | | | 3,750 | | | | | $ | 60,000 | | |
Q2 2015
|
| | | | 8,750 | | | | | | 140,000 | | |
Q3 2015
|
| | | | 6,250 | | | | | | 82,246 | | |
Total – 2015
|
| | |
|
18,750
|
| | | |
$
|
282,246
|
| |
|
| Cash Flow: major line items | | | |||||
|
Portfolio Amortization
|
| | | $ | 432,075 | | |
|
Depreciation and amortization
|
| | | | 40,987 | | |
|
Purchases of property and equipment
|
| | | | 7,186 | | |
| | |
2017
|
| |
2016
|
| ||||||
Subordinated debt converted to common stock
|
| | | $ | 349,351 | | | | | $ | 1,204,000 | | |
Issuance of warrants with debt
|
| | | | 32,365 | | | | | | 1,944,356 | | |
Exchange of warrants with related party
|
| | | | — | | | | | | 314,623 | | |
Cancellation of warrants for DPPL shares
|
| | | | — | | | | | | 1,265,553 | | |
Cancellation of common stock for DPPL shares
|
| | | | — | | | | | | 602,214 | | |
Conversion of preferred stock to common stock
|
| | | | 916,536 | | | | | | — | | |
Conversion of preferred stock dividends to common stock
|
| | | | 137,480 | | | | | | — | | |
Reclassification of noncontrolling interest to mandatory redeemable financial instrument
|
| | | | 4,453,313 | | | | | | — | | |
Reacquisition and retirement of common stock for forgiveness of balances due from distributors
|
| | | | 4,346,945 | | | | | | — | | |
Put liability converted to debt
|
| | | | 2,000,000 | | | | | | — | | |
Financing costs associated with sale of U.S. Operations
|
| | | | — | | | | | | 1,072,732 | | |
| | |
2017
|
| |
2016
|
| ||||||
Interest paid, net of amounts capitalized
|
| | | | 461,335 | | | | | | 1,752,324 | | |
Income taxes paid
|
| | | | — | | | | | | — | | |
1 Year MoneyOnMobile (CE) Chart |
1 Month MoneyOnMobile (CE) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions