We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Customisable watchlists with full streaming quotes from leading exchanges, such as LSE, NASDAQ, NYSE, AMEX, Bovespa, BIT and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Matomy Media Group Ltd. | LSE:MTMY | London | Ordinary Share | IL0011316978 | ORD NIS0.01 (DI) |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 4.50 | 3.60 | 5.40 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From May 2019 to May 2024
TIDMMTMY
RNS Number : 0645V
Matomy Media Group Ltd
28 November 2019
Matomy Media Group | Third Quarter 2019 Financial Results
Matomy Media Group Ltd. (LSE: MTMY, TASE: MTMY.TA), today announced financial results for the third quarter ended 30 September, 2019.
OPERATING REVIEW -Results for the nine-month period ended 30 September 2019
Following the sale of its Mobile activity in November 2018 Matomy operates in one segment Domain monetization (Team Internet).
Matomy Media Group Consolidated Results for the nine-month period ended 30 September 2019 (non-GAAP):
Hot Features
Premium
($ million) nine-month
period ended
30 September
2019
(unaudited)
Revenue 52.7
Adjusted gross profit* 14.3
Adjusted gross margin* 27.1%
Adjusted EBITDA** 4.7
Direct Adjusted EBITDA*** 8.3
*Adjusted Gross Profit / Margin
Adjusted gross profit is a non-GAAP financial measure that Matomy defines as revenues less Direct Media Costs.
Matomy believes that adjusted gross profit is a meaningful measure of operating performance because it is frequently used for internal management purposes, indicates the performance of Matomy's solutions in balancing the goals of delivering results to its customers whilst meeting margin objectives, and facilitates a more complete understanding of factors and trends affecting Matomy's underlying revenues performance.
**Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure that Matomy defines as net income before taxes on income, financial expenses (income), net, depreciation and amortisation, share-based compensation expenses (cash and non-cash). Adjusted EBITDA is a key measure Matomy uses to understand and evaluate its core operating performance and trends, to prepare and approve its annual budget and to develop short-- and long-term operating plans.
***Direct Adjusted EBIDTA
Direct Adjusted EBITDA is a non-GAAP financial measure that Matomy defines as Adjusted EBITDA directly attributable to a specific business less the applicable Corporate Allocations assigned to such activity.
Going Concern
The Company requires additional capital in order to fund its liabilities (such liabilities include, among others, liability to non-controlling interest and convertible bond liability). In order for the Company to act in a manner that is intended to address the interests of all stakeholders, the Company signed a binding agreement to sell all of its stake in Team Internet, as further detailed in Note 1b(i) to the interim financial statements as of 30 September 2019. If such transaction will be completed, the Company will have positive net assets (the Company's assets shall exceed its liabilities) and it shall have sufficient funds to pay all liabilities as they become due. If the transaction will not be completed, there is no assurance that the Company will be able to obtain such required additional capital, and in such circumstances there is substantial doubt regarding the Company's ability to continue as a going concern. For further details, refer to Note 1b to the Company's Interim Financial Statements as of 30 September 2019 and to the Auditors' Report.
Projected Consolidated Sources and Expected Uses of Funds Statement through September 2020
Pursuant to the requirements the Hybrid Disclosure Model which apply only to dual listed companies that issue bonds on TASE, this announcement includes a special statement of projected consolidated sources and expected uses of funds statement through September 2020 (the "Projected Statement"). The Projected Statement is not intended to create any continuous on-going disclosure obligation for the Company. See Appendix A. See also "Cautionary statement regarding forward-looking statements" below.
Cautionary statement regarding forward-looking statements
This announcement includes certain forward-looking statements, forecasts, estimates, projections, and opinions. These forward-looking statements may be identified by the fact that they do not relate only to historical or current facts or the use of forward-looking terminology, including the terms "believes", "estimates", "plans", "projects", "anticipates", "expects", "intends", "may", "will" or "should" or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. Forward-looking statements include statements regarding the the negotiations with Rainmaker and the bondholders, the business strategy, objectives, financial condition, results of operations and market data of the Company and its subsidiaries (the "Group"), as well as any other statements that are not historical facts. These statements reflect the Company's current view concerning future events and are based on assumptions made by the Company (including, without limitation, assumptions concerning currency exchange rate fluctuations, requirements of additional capital, costs of sale or closure of various operations and changes to regulations) and information currently available to the Company.
Although the Company considers that these views and assumptions are reasonable, by their nature, forward-looking statements involve unknown risks, uncertainties, assumptions and other factors because they relate to events and depend on circumstances that will occur in the future whether or not outside the control of the Company. These factors, risks, uncertainties, and assumptions could cause actual outcomes and results to be materially different from those projected. Past performance cannot be relied upon as a guide to future performance and should not be taken as a representation that trends or activities underlying past performance will continue in the future. No representation is made or will be made that any forward-looking statements will be achieved or will prove to be correct. These factors, risks, assumptions, and uncertainties expressly qualify all subsequent oral and written forward-looking statements attributable to the Company or persons acting on its behalf.
The forward-looking statements speak only as of the date of this announcement. Each of the Company and its respective affiliates expressly disclaim any obligation or undertaking to update, review or revise any forward-looking statement and disclaims any obligation to update its view of any risks or uncertainties described herein, or to publicly announce the result of any revisions to the forward-looking statements made in this announcement to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based or otherwise, except as required by law.
No statement in this announcement is intended or is to be construed, as a profit forecast or estimate or to be interpreted to mean that earnings per Company share or overall earnings for the current or future financial years will necessarily match or exceed the historical published earnings per Company share or overall earnings.
By order of the Board:
Sami Totah, Chairman of the Board and Chief Executive Officer
Ilan Tamir, Chief Operating Officer
About Matomy Media Group Ltd.
Matomy Media Group Ltd. (LSE: MTMY, TASE: MTMY.TA) is a global advertising technology company. Founded in 2006 with headquarters in Tel Aviv and offices in Germany, Matomy is dual-listed on the London and Tel Aviv Stock Exchanges.
For more information:
Press / Investor Relations:
Noam Yellin
Noam@smartteam.co.il
+972544246720
Website: http://investors.matomy.com
Matomy Media Group Ltd. - Sources and " - - ( , ) - 30 2021
Expected Uses of Funds Statement (Solo,
excluding Team
Internet) - through Q3 2021
in thousands
of USD
Nine
months
Q4-2019 Q1-2020 Q2-2020 Q3-2020 Q4-2020 2021
projected projected projected projected projected projected
Opening
balance $ 4,143 $ 3,791 $ 2,777 $ 4,458 $ 4,183 $ 3,908
Sources: :
Cash flow
from
Operations: :
Working
Capital
Mobfox
activity $ (315)
Tax
Receivable -
Matomy USA $ 798 $ 164
Tax
Receivable -
Matomy KG $ 3,128
Cash flow
from
Financing
activity:
Payments from
CNIC $ 1,792 $ 2,384
$ 3,611 $ - $ 1,956 $ - $ - $ 2,384
------------- --------------- ---------- ---------- ---------- -----------
Expected
Usage of
Funds: :
Cash used for
Operations: $ (438) $ (438) $ (275) $ (275) $ (275) $ (275) :
One-time Cost
of Operations $ (288) -
D&O Insurance
- runoff $ (200) - runoff
Legal cost of
bond
settlement /
sale of TIAG $ (400) -
Net taxes due
in Germany
and UK $ (84) $ (88) , ,
Tax due on
Matomy UK
loan
repayment
Bond interest
due on
December 31,
2019 plus
interest due
until
anticipated
date of the
early
redemption
of the Bonds $ (979) 31/12/19
Less bond
deposit $ 938
Cash flow used for Financing
activity: :
Net Bond
principal
payment $ (3,000) $ - , , "
$ (3,963) $ (1,014) $ (275) $ (275) $ (275) $ (275)
------------- -----------
Closing
balance $ 3,791 $ 2,777 $ 4,458 $ 4,183 $ 3,908 $ 6,017
============== ============= =============== ========== ========== ========== =========== ===========
Assumptions:
1 On 15 November 2019, the Company signed a binding agreement with Centralnic Group PLC, whose
shares are traded on the AIM Market of the London Stock Exchange, the "Purchaser" or
"CNIC")
to sell all the shares in Team Internet. For further details refer to Note 1 in the
Company's
financial statement for the period ending on September 30, 2019. Part of the consideration
is deferred. In addition to the consideration paid on closing by the Purchaser to the
trustee
of the convertible bonds (Series A) of the Company (the "Trustee"), the Company shall
transfer
to the Trustee a cash amount of approx. $3,000K, for the completion of full and immediate
repayment of the Company's outstanding convertible bonds (principal and interest).
2 The Company anticipates that subject to the completion of the Transaction, it will continue
to decrease its professional services (accounting, audit and legal services) expenses. In
addition, the Company will examine possible alternatives with regard to its listings on the
High Growth Segment of the London Stock Exchange's Main Market and the Tel - Aviv Stock
Exchange
which will be implemented during the first half of 2020. The Company expects that as a
result
of all of the above, the Company's operational overhead will be decrease significantly.
Unreviewed
Statement
The statement contains unreviewed financial measures that do not have a standardized meaning
prescribed by GAAP.
Cautionary statement regarding forward-looking statements
This statement includes certain forward-looking statements, forecasts, estimates,
projections
and opinions. These forward-looking statements may be identified by the fact that they do
not relate only to historical or current facts or the use of forward-looking terminology,
including the terms "believes", "estimates", "plans", "projects", "anticipates", "expects",
"intends", "may", "will" or "should or, in each case, their negative or other variations or
comparable terminology, or by discussions of strategy, plans, objectives, goals, future
events
or intentions. Forward-looking statements include statements regarding the business
strategy,
objectives, financial condition, results of operations and market data of the Company and
its subsidiaries (the "Group"), as well as any other statements that are not historical
facts.
These statements reflect the Company's current view with respect to future events and are
based on assumptions made the Company (including, without limitation, assumptions
concerning
currency exchange rate fluctuations, requirements of additional capital, costs of closure
of various operations and changes to regulations) and information currently available to
the
Company.
Although the Company considers that these views and assumptions are reasonable, by their
nature,
forward-looking statements involve unknown risks, uncertainties, assumptions and other
factors
because they relate to events and depend on circumstances that will occur in the future
whether
or not outside the control of the Group. These factors, risks, uncertainties and
assumptions
could cause actual outcomes and results to be materially different from those projected.
Past
performance cannot be relied upon as a guide to future performance and should not be taken
as a representation that trends or activities underlying past performance will continue in
the future. No representation is made or will be made that any forward-looking statements
will be achieved or will prove to be correct. These factors, risks, assumptions and
uncertainties
expressly qualify all subsequent oral and written forward-looking statements attributable
to the Company or persons acting on its behalf.
The forward-looking statements speak only as of the date of this announcement. Each of the
Company and its respective affiliates expressly disclaim any obligation or undertaking to
update, review or revise any forward-looking statement and disclaims any obligation to
update
its view of any risks or uncertainties described herein or to publicly announce the result
of any revisions to the forward-looking statements made in this announcement to reflect any
change in the Company's expectations with regard thereto or any change in events,
conditions
or circumstances on which any such statement is based or otherwise, except as required by
law.
No statement in this announcement is intended, or is to be construed, as a profit forecast
or estimate or to be interpreted to mean that earnings per Company share or overall
earnings
for the current or future financial years will necessarily match or exceed the historical
published earnings per Company share or overall earnings.
Matomy Media Group Ltd. - Gap analysis - comparison of " - 3 2019 -31 2019
Q3, 2019 actual cash flow compared
to the Sources and Expected Uses of Funds Statement
projection published on August 31, 2019
in thousands of USD
Q3 - 2019 Q3 - 2019
Projected Actual
Sources: :
Cash flow from Operations: :
Working Capital Mobfox activity Note 1 below $ (710) $ 17 1
Tax Receivable - Matomy USA Note 2 below $ - $ 66 2
Expected Usage of Funds: :
Ongoing operations Note 3 below $ (438) $ (478) 3
One-time Cost of Operations Note 3 below $ (191) $ (244) 3 -
D&O insurance Note 4 below $ (250) 4
Legal cost of bond settlement /
sale of TIAG Note 5 below $ (200) $ (419) 5 -
Note
1 The company paid suppliers less than expected in Q3, and 1. , 4.
will pay outstanding debts during
Q4.
2 Company collected an amount earlier than expected. 2. .
3 This cost was slightly higher than planned. 3. .
4 The Company and the insurer of the existing policy 4. . , ( ). , run-off 7 , .
encountered difficulties to reach an understanding
about the extension of the existing policy according to
its terms. The existing insurer agreed
to extend the existing policy provided, inter alia,
that the Company will pay a much higher
premium for a limited coverage (exclusion of coverage
in case of insolvency).
In light of the above, the Company's changed the
structure of the insurance coverage and
turned the existing policy into a run-off policy for a
period of 7 years, on the same terms
as the existing policy, and purchased an additional D&O
insurance policy with a reduced coverage
from a different insurer
5 Higher costs than expected due to the sale of Team 5.
Internet transaction
=== ========================================================= ========== ========== ==============================
MATOMY MEDIA GROUP LTD. AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED FINANCIAL INFORMATION
AS OF 30 SEPTEMBER 2019
U.S. DOLLARS IN THOUSANDS
UNAUDITED
INDEX
Page
--------
Review Report of Independent Auditors 2
Consolidated Balance Sheets 3 - 4
Consolidated Information of Operations 5
Consolidated Information of Changes in Shareholders'
Equity 6 - 7
Consolidated Information of Cash Flows 8 - 9
Notes to Interim Consolidated Financial Information 10 - 28
- - - - - - - - - - - - - - - - - - -
-
The Board of Directors
Matomy Media Group Ltd.
Review Report of Independent Auditors
We have reviewed the consolidated financial information of Matomy Media Group Ltd. and its subsidiaries (collectively "the Company"), which comprise the consolidated balance sheet as of 30 September 2019, and the related consolidated information of operations, changes in shareholder's equity and cash flows for the nine-month periods ended 30 September 2019 and 2018.
Management's Responsibility for the Financial Information
Management is responsible for the preparation and fair presentation of the interim financial information in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control sufficient to provide a reasonable basis for the preparation and fair presentation of interim financial information in conformity with U.S. generally accepted accounting principles.
Auditor's Responsibility
Our responsibility is to conduct our review in accordance with auditing standards generally accepted in the United States applicable to reviews of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States, the objective of which is the expression of an opinion regarding the financial information. Accordingly, we do not express such an opinion.
Conclusion
Based on our review, we are not aware of any material modifications that should be made to the consolidated financial information referred to above for it to be in conformity with U.S. generally accepted accounting principles.
Emphasis of Matter Regarding Going Concern
The accompanying interim financial information have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1a to the interim financial information, during the nine-month period ended 30 September, 2019 the Company incurred a net loss of $ 16,026 thousands, and its working capital deficiency amounted to $ 32,156 thousands as of 30 September, 2019. These conditions, among others, raise substantial doubts about the Company's ability to continue as a going concern. Management's evaluation of the events and conditions and management's plans regarding these matters are described in Note 1b. The interim financial information do not include any adjustments that might result from the outcome of this uncertainty.
Tel Aviv, Israel KOST FORER GABBAY & KASIERER
November 28, 2019 A Member of Ernst & Young
Global
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands
30 September 31 December
2019 2018
------------ -----------
Unaudited Audited
-----------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 9,938 $ 7,167
Restricted cash - 3,134
Trade receivables, net 5,730 5,947
Government authorities 5,364 9,009
Other receivables and prepaid expenses 1,215 3,474
Discontinued operation 120 4,634
------------ -----------
Total current assets 22,367 33,365
------------ -----------
LONG-TERM ASSETS:
Property and equipment, net 1,406 1,413
Operating lease right-of-use asset 1,836 -
Domains 11,881 11,904
Other intangible assets, net 624 1,451
Goodwill 26,295 42,279
Other assets 55 59
Total long-term assets 42,097 57,106
------------ -----------
Total assets $ 64,464 $ 90,471
============ ===========
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands
30 September 31 December
2019 2018
------------ -----------
Unaudited Audited
-----------
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Liability to non-controlling interest $ 20,643 $ 19,375
Short-term bank credit and current maturities
of bank loans 1,501 5,752
Trade payables 6,932 7,498
Employees and payroll accrual 891 1,813
Convertible bond at fair value (principal of
ILS 101,000 thousand) 19,289 18,540
Accrued expenses and other liabilities 4,766 6,057
Discontinued operation 501 3,928
Total current liabilities 54,523 62,963
------------ -----------
LONG-TERM LIABILITIES:
Deferred tax liabilities 472 2,727
Bank loans, net of current maturities 434 1,116
Operating lease liabilities 1,451 -
Other liabilities 185 318
Total long-term liabilities 2,542 4,161
------------ -----------
EQUITY:
Matomy Media Group Ltd. shareholders' equity:
Ordinary shares 254 254
Additional paid-in capital 86,109 86,031
Accumulated other comprehensive loss (3,174) (3,174)
Accumulated deficit (69,800) (53,788)
Treasury shares (6,231) (6,231)
------------ -----------
Total Matomy Media Group Ltd. shareholders'
equity 7,158 23,092
------------ -----------
Non-controlling interests 241 255
------------ -----------
Total equity 7,399 23,347
------------ -----------
Total liabilities and equity $ 64,464 $ 90,471
============ ===========
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED INFORMATION OF OPERATIONS
U.S. dollars in thousands except share and per share data
Nine months ended Yeear ended
30 September December 31
--------------------------------------------------
2019 2018 2018
------------------------ ------------------------ ------------
Unaudited Audited
-------------------------------------------------- ------------
Revenues $ 52,676 $ 73,072 $ 88,734
Cost of revenues 40,935 57,942 69,867
------------------------ ------------------------ ------------
Gross profit 11,741 15,130 18,867
------------------------ ------------------------ ------------
Operating expenses
Research and development 524 2,137 2,266
Selling and marketing 2,727 6,897 7,694
General and administrative 4,960 4,338 6,125
Impairment, net of change in fair value
of contingent consideration 15,984 293 7,435
Other expenses (Refer to Note 1c(i)) 1,000 - -
Restructuring costs - 1,117 1,923
Loss from sale of activity - 1,777 1,777
------------------------ ------------
Total operating expenses 25,195 16,559 27,220
------------------------ ------------------------ ------------
Operating loss from continuing operations (13,454) (1,429) (8,353)
Convertible bond issuance costs - 1,588 1,588
Financial expenses (income), net 2,385 (1,276) (6,691)
------------------------ ------------------------ ------------
Loss from continuing operations before
taxes on income (15,839) (1,741) (3,250)
Tax on income 187 3,139 3,683
------------------------ ------------------------ ------------
Loss from continuing operations before
gain from sale of affiliated companies (16,026) (4,880) (6,933)
Gain from sale of affiliated companies - - 75
------------------------ ------------------------ ------------
Loss from continuing operations (16,026) (4,880) (6,858)
Loss from discontinued operations,
net - (37,712) (39,787)
------------------------ ------------------------ ------------
Net loss (16,026) (42,592) (46,645)
------------------------ ------------
Net loss attributable to other
non-controlling
interests in subsidiary 14 47 53
------------------------ ------------
Net loss attributable to Matomy Media
Group Ltd. from continuing operations (16,012) $ (4,833) $ (6,805)
------------------------ ------------------------ ------------
Net loss attributable to Matomy Media
Group Ltd. from discontinued operations - $ (37,712) $ (39,787)
------------------------ ------------------------ ------------
Net loss attributable to Matomy Media
Group Ltd. (16,012) (42,545) $ (46,592)
======================== ======================== ============
Basic and diluted loss per ordinary
share from continuing operations (0.16) (0.05) $ (0.07)
Basic and diluted loss per ordinary
share from discontinued operations - (0.39) (0.41)
------------------------ ------------------------ ------------
Basic and diluted loss per ordinary
share (0.16) $ (0.44) $ (0.48)
======================== ======================== ============
Weighted average number of shares used
in computing basic and diluted net
loss per share 97,169,841 96,400,577 96,511,986
======================== ======================== ============
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED INFORMATION OF CHANGES IN SHAREHOLDERS' EQUITY
US dollars in thousands, except share data
Total Matomy
Accumulated Media Group
Additional other Ltd.
Ordinary shares paid-in comprehensive Treasury shareholders' Non-controlling Total
------------------ ----------
Accumulate interests equity
Number Amount capital loss deficit Shares equity
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- ------
Balance as of
1 January
2019 98,372,339 $ 254 $ 86,031 $ (3,174) $ (53,788) $ (6,231) $ 23,092 $ 255 $ 23,347
Stock-based
compensation - - 78 - - - 78 - 78
Vesting of
restricted
share
units 111,500 *) *) - - - - - -
Net loss - - - - (16,012) - (16,012) (14) (16,026)
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- ----------
Balance as of
30 September
2019
(unaudited) 98,483,839 $ 254 $ 86,109 $ (3,174) $ (69,800) $ (6,231) $ 7,158 $ 241 $ 7,399
========== ====== ========== ============= ========== ========= ============= =============== ==========
Total Matomy
Accumulated Media Group
Additional other Ltd.
Ordinary shares paid-in comprehensive Treasury shareholders' Non-controlling Total
------------------ ----------
Accumulate
Number Amount capital Loss deficit Shares equity interests equity
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- ------
Balance as of
1 January
2018 97,535,023 $ 252 $ 85,931 $ (3,174) $ (7,196) $ (6,231) $ 69,582 $ 308 $ 69,890
Stock-based
compensation - - 47 - - - 47 - 47
Exercise of
options and
vesting
of
restricted
share units 425,158 1 (1) - - - - - -
Net loss - - - - (42,545) - (42,545) (47) (42,592)
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- ------------
Balance as of
30 September
2018
(unaudited) 97,960,181 $ 253 $ 85,977 $ (3,174) $ (49,741) $ (6,231) $ 27,084 $ 261 $ 27,345
========== ====== ========== ============= ========== ========= ============= =============== ============
*) Represents an amount lower than $ 1.
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED INFORMATION OF CHANGES IN SHAREHOLDERS' EQUITY
US dollars in thousands, except share data
Total Matomy
Accumulated Media Group
Additional other Ltd.
Ordinary shares paid-in comprehensive Treasury shareholders' Non-controlling Total
------------------ ----------
Accumulate interests equity
Number Amount capital Loss deficit shares equity
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- --------
Balance as of
1 January
2018 97,535,023 $ 252 $ 85,931 $ (3,174) $ (7,196) $ (6,231) $ 69,582 $ 308 $ 69,890
Stock-based
compensation - - 102 - - - 102 - 102
Exercise of
options and
vesting
of restricted
share units 837,316 2 (2) - - - - - -
Net loss - - - - (46,592) - (46,592) (53) (46,645)
---------- ------ ---------- ------------- ---------- --------- ------------- --------------- --------
Balance as of
31 December
2018
(audited) 98,372,339 $ 254 $ 86,031 $ (3,174) $ (53,788) $ (6,231) $ 23,092 $ 255 $ 23,347
========== ====== ========== ============= ========== ========= ============= =============== ========
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED INFORMATION OF CASH FLOWS
US dollars in thousands
Nine months ended Year ended
30 September December 31
----------------------
2019 2018 2018
---------- ---------- ------------
Unaudited Audited
---------------------- ------------
Cash flows from operating activities:
Net loss $ (16,026) $ (42,592) $ (46,645)
Adjustments to reconcile net loss to
net cash used in operating activities:
Depreciation and amortization 1,354 7,451 8,647
Stock-based compensation 78 47 102
Impairment of intangible assets, goodwill,
and capitalized research and development 15,984 31,438 38,580
Change in deferred tax, net (2,242) (581) (664)
Change in accrued interest and effect
of foreign exchange differences on long
term loans and leases liability (183) (132) (167)
Gain from sale of affiliated companies - - (75)
Fair value revaluation - convertible
bond 749 (4,979) (11,390)
Decrease in trade receivables 4,732 19,049 22,679
Decrease (increase) in other receivables
and prepaid expenses 511 62 (186)
Decrease in other assets 6 57 57
Decrease in trade payables (3,999) (15,181) (17,796)
Changes in fair value of payment obligation
recognized in earnings 1,268 260 260
Decrease (increase) in tax receivable 3,645 (3,383) (3,399)
Decrease in employees and payroll accruals (922) (2,162) (2,294)
Decrease in accrued expenses and other
liabilities (1,738) (3,636) (4,818)
Loss from sale of activity - 1,777 1,835
Loss (gain) from disposal of property
and equipment and domains (47) 160 847
Other 9 23 (57)
---------- ---------- ------------
Net cash provided by (used in) operating
activities 3,179 (12,322) (14,484)
---------- ---------- ------------
Cash flows from investing activities:
Sale of activity 1,839 600 6,510
Change in long-term deposit - - 66
Sale of investment in affiliated company - - 149
Purchase of property and equipment (103) (166) (206)
Purchase of domains - (1,136) (1,134)
Proceeds from sale of domains and property
and equipment - - 76
Capitalization of research and development
costs (460) (2,060) (2,258)
Other - 110 -
Net cash provided by (used in) investing
activities 1,276 (2,652) 3,203
---------- ---------- ------------
The accompanying notes are an integral part of the interim consolidated financial information.
CONSOLIDATED INFORMATION OF CASH FLOWS
US dollars in thousands
Nine months ended Year ended
30 September December 31
-------------------
2019 2018 2018
--------- -------- ------------
Unaudited Audited
------------------- ------------
Cash flows from financing activities:
Short-term bank credit, net $ (3,288) $ (94) $ (4,322)
Exercise of options - - *)
Issuance of convertible bond - 29,930 29,930
Repayment of bank loans (1,530) (9,632) (10,019)
Additional payments related to previous
acquisitions - (681) (681)
Acquisition of non-controlling interest - (20,146) (20,146)
Dividend paid to non-controlling interest - (2,711) (2,711)
--------- ------------
Net cash used in financing activities (4,818) (3,334) (7,949)
--------- -------- ------------
Decrease in cash, cash equivalents and
restricted cash (363) (18,308) (19,230)
Cash, cash equivalents and restricted
cash at beginning of period 10,301 29,407 29,531
--------- -------- ------------
Cash, cash equivalents and restricted
cash at end of period $ 9,938 $ 11,099 $ 10,301
========= ======== ============
Non-cash investing activities:
Receivable in connection with acquisitions $ - $ 250 $ 1,839
========= ======== ============
*) Represents an amount less than $ 1.
The accompanying notes are an integral part of the interim consolidated financial information.
NOTE 1:- GENERAL
a. Matomy Media Group Ltd. ("Matomy") together with its subsidiaries (collectively - the "Company") offered and provided a portfolio of proprietary programmatic data-driven platforms focusing on two core activities of domain monetization and mobile digital advertising to advertisers, advertising agencies, Apps developers and domain owners.
Matomy was incorporated in 2006. The Company's markets are located primarily in the United States and Europe. The Company's shares are traded on the London Stock Exchange and also on the Tel Aviv Stock Exchange.
In the period spanning from mid-2017 through November 2018, the Company exited all of its data-driven advertising platforms with the exception of Team Internet AG ("Team Internet"), a market leading domain advertising and monetization platform, with two key activities: (i) a proprietary domain parking platform that enables customers to monetize their domain portfolios; and (ii) a proprietary self-serve platform that allows publishers and advertisers to buy and sell traffic on a smart programmatic real time bidding model. The Company, through its UK and German subsidiaries, currently holds 90% of the share capital of Team Internet. (Refer to Note 1c(i)).
In the nine-months period ended 30 September 2019, the Company incurred net loss of $ 16,026. In addition, the Company's working capital deficiency amounted to $ 32,156 as of 30 September 2019. The main factor contributing to the loss incurred in 2019 was goodwill impairment charges of $ 15,984 related to its Domain Monetisation reporting activity (see Note 2e).
b. The Company requires additional capital in order to fund its liabilities. Such liabilities include, among others, liability to non-controlling interest (minority shareholder in Team Internet, Rainmaker Investments GmbH ("Rainmaker")) and convertible bond liability (Series A) (the "Bonds") (as further described in Note 1c below). There is no assurance that the Company will be able to obtain such require additional capital.
In order for the Company to act in a manner that is intended to address the interests of all stakeholders, the Company, with the support of the bondholders and Rainmaker, concentrated its effort to sell Team Internet.
On 15 November 2019, the Company and Rainmaker signed a binding agreement with Centralnic Group PLC, whose shares are traded on the AIM Market of the London Stock Exchange, the "Purchaser" or "CNIC") to sell all the shares in Team Internet for the total consideration to be paid for 100% of Team Internet's shares EUR45,854,332 plus the Interest Amount, as determined in the agreement, and shall consist of the following (the "Purchase Price"):
(a) A cash payment of EUR39,554,332 (the "Cash Payment"), plus the Interest Amount that shall be paid on closing date.
In addition to the Cash Payment, the Purchaser shall retain an amount of EUR900,000 retention (the "Retention Amount"). The Retention Amount will be fully released after 15 months period, less deductions for settled claims or for outstanding claims (which are supported by documents as specified in the agreement).
NOTE 1:- GENERAL (Cont.)
(b) EUR2,700,000 paid in Purchaser shares. The number of shares will be determined by dividing EUR2,700,000 by the Purchaser share price, as determined in the agreement.
(c) A deferred cash payment of EUR2,700,000 payable on the date that is 6 months following the closing.
As part of the Transaction, immediately prior to closing date, the Company will consummate the purchase of the remaining 10% stake of Rainmaker in Team Internet (as further detailed in Note 1c(i) below), by assigning to Rainmaker a portion of the consideration. Rainmaker shall be entitled to receive a total sum of EUR19,050,000: (i) a sum of EUR 16,508,190 out of the Cash Payment; (ii) EUR1,087,350 paid in Purchaser shares. The number of shares will be determined by dividing EUR1,087,350 by the Purchaser share price, as determined in the agreement; (iii) a sum of EUR1,087,350 out of the deferred cash payment; (iv) a sum of EUR 367,110 out of the Retention Amount. Upon consummation of such purchase of the remaining 10% stake of Rainmaker in Team Internet, no further claims between Rainmaker and the Company will exist and all alleged obligations of the Company towards Rainmaker will be settled.
The remaining amount of the Cash Payment (EUR23,046,142) and the Interest Amount, shall be paid to the trustee of the Bonds (the "Trustee"). In addition, the Company shall transfer to the Trustee a cash amount of approximately EUR2,400,000 (which shall be deposited in an escrow account prior to closing and as a condition thereto), for the completion of full and immediate repayment of the Company's outstanding convertible bonds (ILS101,000 thousands) (principal and interest).
The closing of the Transaction is subject to certain conditions precedent, such as approvals of the Company's shareholders, approval of the Bondholders and completion by the Purchaser of its proposed financing by means of a EUR40,000,000 bond issuance. If the Conditions Precedent are not satisfied by 31 December 2019 (which date may be extended in certain limited circumstances), then any party may terminate the agreement.
If the Purchaser's EUR40,000,000 bond issuance has not been completed prior the termination of the agreement because the conditions precedent, as detailed in the agreement, were not satisfied by 31 December 2019, the Purchaser shall pay a break-up fee of EUR900,000 to the Company and Rainmaker. If the Purchaser's EUR40,000,000 bond issuance was completed prior to such termination, but certain other conditions precedent were not satisfied, a break-up fee of EUR900,000 will be payable to the Purchaser by the Company and Rainmaker.
There is no certainty at this time that the transaction will be finalized.
NOTE 1:- GENERAL (Cont.)
c. i. As detailed in Note 1b to the annual financial statements, in accordance with the share purchase agreement dated December 2017 (the "2017 SPA") with the minority shareholders of Team Internet, Rainmaker Investments GmbH ("Rainmaker"), the Company was required to buy the remaining 10% stake in Team Internet (the "Third Sale Exit") from Rainmaker on November 30, 2018. The Company failed to pay the amount due on 30 November 2018, which is claimed by Rainmaker to be equal to EUR 16,015 thousand. Failure by the Company to pay the consideration for the Third Sale Exit, triggers certain rights of Rainmaker, among other remedies, such as interest on late payment and a right to repurchase some or all of the Company's shares in Team Internet, at Rainmaker's discretion, at a price of 60% of the original purchase price paid by the Company on such shares. Such price, after giving effect to the foregoing discount and assuming all shares are purchased is approximately EUR 31,688 thousand.
In addition, under the 2017 SPA, it was agreed by the parties on a one-off bonus of $1,000 to be paid to Rainmaker for the extension of the cooperation between Team Internet and its unrelated search engine provider beyond 31 July 2019. In March 2019, the Company expected payment for the search engine renewal bonus, and therefore a provision was recorded and the expense was recorded as other expense in the information of operation for the nine-month period ended 30 September 2019.
Subject to the completion of the Transaction described in b above, upon consummation of the purchase of the Third Sale Exit as part of the Transaction, no further claims between Rainmaker and the Company will exist and all alleged obligations of the Company towards Rainmaker will be settled.
ii. Beginning in the fourth quarter of 2018, the Company has been holding discussions with the Trustee and with the representatives and legal counsel of the bondholders in order to reach an agreement to adjust certain terms of the Bonds.
The bondholders have, among other things, made a claim that they are entitled, as of the fourth quarter of 2018, to call the Bonds for immediate repayment based on the "material adverse effect on the Company's business" clause, comparing the then current Company's business conditions and the Company's business conditions as of the bond's issuance date. The Company rejected this claim.
In addition, during 2019, the bondholders have convened numerous bondholders meetings that on their agenda was a resolution with regard to a contingent demand of an immediate repayment of the bonds, which was rejected by the bondholders.
Subject to the completion of the Transaction described in b above, the Company will fully repay its obligations to the bondholders.
iii. In respect of the Company's convertible bond, as described in Note 5 herein, noncompliance with certain covenants during two consecutive quarters constitutes a default event, which under certain circumstances, as detailed in the bond, entitles the holders to claim immediate repayment of the Bonds. The following includes summary of the bond financial covenants:
NOTE 1:- GENERAL (Cont.)
Covenant
Minimum Equity (as defined therein) of $40,000
Net Debt to Adjusted EBITDA Ratio (as defined
therein) of not more than 2.5
Adjusted EBITDA (as defined therein) of at
least $10,000
As of 30 September 2019, the Company was not in compliance for two or more consecutive quarters with its Minimum Equity covenant and with the Adjusted EBITDA covenant. Therefore, under ASC 470, Debt, the convertible bond in the amount of $ 19,289 (principal of $ 29,006 as of 30 September 2019) was classified to short term liabilities as of 30 September 2019.
Noncompliance with certain covenants in the bonds triggers an increase of interest. As a result of the Company's Shareholders' Equity being lower than $50,000, the interest rate on the outstanding balance of the principal of the Bonds was increased by 0.5% as of October 1, 2018. In addition, as a result of the Adjusted EBITDA being lower than $10,000, the interest rate on the outstanding balance of the principal of the Bonds was increased by additional 0.5% as of 1 January 2019. Therefore, the updated annual interest rate for the period commencing on the 1 January 2019 and through 31 December 2019 will be 6.5%.
iv. On 28 December 2017, major shareholders of the Company holding in the aggregate approximately 30% of the Company's voting share capital, provided letters of support addressed to the Company stating that such shareholders agreed to provide sufficient financial support, if necessary, to the Company to ensure that the Company can continue its operations for at least twelve months from 27 December 2017. Under such letters, all eligible shareholders will have the right to participate under the same terms, which will be determined by the Board, subject to receipt of any applicable shareholder approvals (the "Letters of Support").
With respect to such Letters of Support, the Company received two letters, the first letter from legal counsel to the minority shareholder in Team Internet, Rainmaker, claiming, among other things, that the Letters of Support impose a liability upon such major shareholders to inject funds into the Company in order to enable it to pay the consideration for the Third Sale Exit. The second letter from legal counsel to the major shareholders, who provided the Letters of Support, which include, inter alia, claims that the obligation under the Letters of Support is intended to cover funding relating to the Company's on-going operations, that is, salaries payments and other on-going expenses etc., but does not cover the consideration for the Third Sale Exit or discharge the Company's liabilities. The bondholders have also raised claims that based on their interpretation, the Letters of Support are intended to cover the payments due to them.
NOTE 1:- GENERAL (Cont.)
On 20 December 2018, the Company received a letter from legal counsel to the shareholders who provided the Letters of Support, confirming that in support of the current discussions among the Company and various stakeholders, including the bondholders, the aforementioned shareholders agree not to claim that the Letters of Support expire with respect to the period up to 10 January 2019. This extension further states that the foregoing extension relates only to the extent of the circumstances under which the major shareholders would have been required to provide support pursuant to the terms of the original Letters of Support until 27 December 2018. The Company received several additional letters from legal counsel to the shareholders who provided the Letters of Support, further extending the Letters of Support as described above up to November 30, 2019.
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES a. Unaudited interim financial information
The accompanying unaudited interim consolidated financial information have been prepared in accordance with accounting principles generally accepted in the United States ("US GAAP") for interim financial information. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States for complete financial information. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results for the nine-month period ended 30 September 2019 are not necessarily indicative of the results that may be expected for the year ended 31 December 2019.
In the preparation of the interim consolidated financial information, except as described in Note 3, it applied the significant accounting policies, on a consistent basis to the annual financial statements of the Company as of 31 December 2018.
The unaudited interim consolidated financial information should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company's financial statements ("the Annual Report") for the year ended 31 December 2018.
b. Use of estimates:
The preparation of the consolidated financial information in conformity with US GAAP requires management to make estimates, judgments and assumptions. The Company's management believes that the estimates, judgments and assumptions it uses are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial information, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
On an ongoing basis, the Company's management evaluates estimates, including those related to accounts receivable, fair values of financial instruments, fair values and useful lives of intangible assets and reporting units, fair values of stock-based awards, deferred taxes and income tax uncertainties and contingent liabilities. Such estimates are based on historical experience and on various other assumptions that it believes to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
c. Internally developed software:
The Company capitalizes certain internal software development costs, consisting of direct labor associated with creating the internally developed software. Software development projects generally include three stages: the preliminary project stage (all costs expensed as incurred), the application development stage (costs are capitalized) and the post implementation/operation stage (all costs expensed as incurred).
The costs capitalized in the application development stage primarily include the costs of designing the application, coding and testing of the system. Capitalized costs are amortized using the straight-line method over the estimated useful life of the software, generally 3 years, once it is ready for its intended use. The Company believes the straight-line recognition method best approximates the manner in which the expected benefit will be derived. Amortization expense for the related capitalized internally developed software in the nine month periods ended 30 September 2019 and 2018 totalled $ 402 and $ 2,959, respectively, and is included in cost of revenues in the accompanying consolidated information of operations. Management evaluates the useful lives of these assets on an annual basis and tests for impairment whenever events or changes in circumstances occur that could impact the recoverability of these assets.
Capitalized internally developed software of $ 876 and $ 818 are included in property and equipment in the consolidated balance sheets as of 30 September 2019 and 31 December 2018, respectively.
d. Fair value of financial instruments
The carrying amounts of financial instruments carried at cost, including cash and cash equivalents, short-term deposits, accounts receivable, prepaid expenses and other assets, accounts payable, accrued expenses and other liabilities approximate their fair value due to the short-term maturities of such instruments.
The Company follows the provisions of ASC 820 which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
In determining a fair value, the Company uses various valuation approaches. ASC 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing an asset or liability, based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect assumptions that market participants would use in pricing an asset or liability, based on the best information available under given circumstances.
The hierarchy is broken down into three levels, based on the observability of inputs and assumptions, as follows:
-- Level 1 - Observable inputs obtained from independent sources, such as quoted prices for identical assets and liabilities in active markets.
-- Level 2 - Other inputs that are directly or indirectly observable in the market place. -- Level 3 - Unobservable inputs which are supported by little or no market activity.
The following table present liabilities measured at fair value on a recurring basis as of 30 September 2019 and 31 December 2018:
30 September 2019
-----------------------------------
Fair value measurements using
input type
-----------------------------------
Level Level Level
1 2 3 Total
---------- ----- ----- ---------
Liabilities:
Bonds $ 19,289 $ - $ - $ 19,289
Total financial liabilities
(unaudited) $ 19,289 $ - $ - $ 19,289
========== ===== ===== =========
31 December 2018
------------------------------------
Fair value measurements using
input type
------------------------------------
Level Level Level
1 2 3 Total
--------- ------ ------ ---------
Liabilities:
Bonds $ 18,540 $ - $ - $ 18,540
Derivative - 933 - 933
Total financial liabilities $ 18,540 $ 933 $ - $ 19,473
========= ====== ====== =========
e. Goodwill and other intangible assets:
Goodwill reflects the excess of the purchase price of business acquired over the fair value of net identifiable assets acquired. Goodwill and indefinite intangible assets are not amortized but instead are tested for impairment, in accordance with ASC 350, at least annually at December 31 each year, or more frequently if events or changes in circumstances indicate that the carrying value may be impaired.
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
The Company determines the fair value of its Domain Monetisation and Mobile reporting units using the income approach which utilizes a discounted cash flow model, as it believes that this approach best approximates the reporting unit's fair value. Judgments and assumptions related to revenue, gross margin, operating income, future short-term and long-term growth rates, weighted average cost of capital, interest, cash flows, and market conditions are inherent in developing the discounted cash flow model. The Company considers historical rates and current market conditions when determining the discounted and growth rates to use in its analyses. If these estimates or their related assumptions change in the future, the Company may be required to record impairment charges for its goodwill.
Due to changes in compliance requirements, a handful of the Company's publishers have been deactivated, which resulted in negative impact on the Company's projected EBIDTA. As a result, the Company recorded during the nine month period ended 30 September 2019, goodwill impairment charges of $15,984 related to its Domain Monetisation reporting unit, using a weighted average cost of capital and a long-term growth rate of 15% and 2%, accordingly. During the year ended 31 December 2018, the Company recorded goodwill impairment charges of $30,648 related to its Mobile reporting unit, which is included in loss from discontinued operations, and $5,014 related to its Domain Monetisation reporting unit.The majority of the inputs used in the discounted cash flow model to determine the fair value of the reporting units are unobservable and thus are considered to be Level 3 inputs.
f. Restricted Cash:
In the first quarter of 2019, the Company adopted FASB ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash ("ASU 2016-18"), which enhances and clarifies the guidance on the classification and presentation of restricted cash in the statement of cash flows and requires additional disclosures about restricted cash balances.
NOTE 3:- LEASES
In February 2016, the Financial Accounting Standards Board (the "FASB") issued Topic 842, which requires the recognition of right-of-use ("ROU") assets and lease liabilities for operating leases on the consolidated balance sheet. The Company adopted Topic 842 and its related amendments as of January 1, 2019 using a modified retrospective transition approach by applying the new standard to all leases existing at the date of initial application and not restating comparative periods. The Company elected the package of practical expedients permitted under the transition guidance, which allowed the Company to not reassess whether arrangements contain leases, not reassess lease classification and not reassess initial direct costs.
Under the new guidance, the Company determined if an arrangement contains a lease and the classification of that lease, if applicable, at inception or upon modification of a contract. The Company elected to not recognize a lease liability or ROU asset for short-term leases (leases with a term of twelve months or less and does not include an option to purchase the underlying asset that the Company is reasonably certain to exercise). Lease liabilities represent its obligation to make lease payments under the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term.
NOTE 3:- LEASES (Cont.)
Some leases include one or more options to renew. The exercise of lease renewal options is typically at the Company's sole discretion; therefore, the majority of renewals to extend the lease terms are not included in our right of use assets and lease liabilities as they are not reasonably certain of exercise. The Company regularly evaluates the renewal options, and, when it is reasonably certain of exercise, it will include the renewal period in its lease term. Lease modifications result in remeasurement of the lease liability.
The right-of-use asset and lease liability are initially measured at the present value of the lease payments, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company's incremental borrowing rate based on the information available at the date of adoption in determining the present value of the lease payments. The determination of its incremental borrowing rate requires judgment
The Company has operating leases for office space, that expire through 2025. Below is a summary of operating right-of-use assets and operating lease liabilities as of 30 September 2019 (Unaudited):
$
-----
Operating right-of-use assets 1,836
Operating lease liabilities, current 315
Operating lease liabilities long-term 1,451
Total operating lease liabilities (unaudited) 1,766
=====
The short-term lease liabilities is included within accrued expenses and other short term liabilities in the consolidated balance sheet.
Minimum lease payments for our right of use assets over the remaining lease periods as of 30 September 2019, are as follows:
30 September,
2019
(unaudited)
-------------
2019 $ 79
2020 315
2021 315
2022 315
2023 315
Thereafter 465
Total undiscounted lease payments 1,804
Less: Interest (38)
-------------
Present value of lease liabilities $ 1,766
=============
NOTE 3:- LEASES (Cont.)
The weighted average remaining lease terms and discount rates for all of operating leases were as follows as of 30 September 2019:
Weighted average remaining lease term (years) 2.9
Weighted average discount rate 1.90%
Total rent expenses for the nine months ended 30 September 2019 and 2018 were $ 244 and $ 969, respectively.
NOTE 4:- BANK LOANS AND CREDIT LINE
In relation to the bank loans and credit lines, the Company is required to comply with certain covenants, as defined in the loan and bond agreements and its amendments. As of 30 September 2019, the Company was in full compliance with the financial covenants of its bank loan. In August and November 2019, the credit line was extended until February 2020.
NOTE 5:- CONVERTIBLE BOND
In February 2018, the Company completed a public offering in Israel of convertible (Series A) bonds (the "Bonds"). Through the issuance of the Bond, the Company raised a total gross consideration of ILS 103 million (approximately $29,930 as of issuance date) issuing a total of 101,000 units of Bond, which bear a coupon of 5.5% per annum, payable semi-annually on June 30 and December 31 of each of the years 2018 to 2021 (inclusive). The interest is paid on a semi-annual basis. Interest prepayment in the amount of ILS 1.6 million ($ 469) is included in other receivables and prepaid expenses on the balance sheet as of 30 September 2019. The principal of the Bonds, denominated in ILS, is required to be repaid in two equal annual instalments commencing in December 2020. The Bonds are by their terms convertible into ordinary shares of the Company, at the discretion of the holders, up to ten (10) days prior to the final redemption date (i.e. December 21, 2021). The conversion price is subject to adjustment in the event that the Company effects a share split or reverse share split, rights offering or a distribution of bonus shares or a cash dividend. The Company may redeem the Bond upon delisting of the Bond from the TASE, subject to certain conditions. Refer to Note 1c(iii) for further information on the Bonds and the Bonds covenants, including the potential consequences of noncompliance with such financial covenants.
The Company elected to apply the fair value option in accordance with ASC 825, "Financial Instruments", to the convertible bond and therefore all unrealized gains and losses are recognized in earnings. As of 30 September 2019, the fair value of the convertible bond, based on its quoted price at the TASE was $ 19,289.
NOTE 5:- CONVERTIBLE BOND (Cont.)
The changes of the convertible bond in the nine months ended 30 September 2019 were as follows:
$
--------
Balance 1 January 2019 $ 18,540
Change in fair value 749
Balance as of 30 September, 2019 (Unaudited) $ 19,289
========
As of 30 September 2019, the aggregate principal annual payments of the bonds are as follows:
Repayment
amount
---------
$
---------
2020 $ 14,503
2021 14,503
$ 29,006
=========
NOTE 6:- EQUITY
a. Options issued to employees and directors:
A summary of the activity in options granted to employees and directors is as follows:
Weighted-
average
remaining
Weighted-average contractual
Number exercise term
of options price (in years)
----------- ---------------- ------------
Outstanding at January 1,
2019 1,473,843 $ 1.45 3.50
Forfeited (960,638) $ 1.44
-----------
Outstanding at 30 September
2019 (unaudited) 513,205 $ 1.45 3.20
=========== ================ ============
Exercisable at 30 September
2019 (Unaudited) 513,205 $ 1.45 3.20
=========== ================ ============
NOTE 6:- EQUITY
b. Restricted Share Units ("RSU") issued to employees and directors:
Number of
RSU's
---------
Unvested at 1 January 2019 38,500
---------
Granted 106,000
Vested (111,500)
Forfeited (33,000)
Unvested at 30 September 2019
(unaudited) -
=========
c. Treasury shares
As of 30 September 2019 and 31 December 2018, treasury shares amounted to 10,970,111 shares of which 1,211,236 shares are held by Team Internet, and are considered outstanding.
NOTE 7:- TAXES ON INCOME
a. (Loss) income before taxes on income is comprised as follows:
Nine months ended Year ended
30 September December
31
---------------------
2019 2018 2018
---------- --------- ----------
Unaudited
---------------------
Domestic $ (6,849) $ (3,215) $ (1,631)
Foreign (8,990) 1,474 (1,619)
$ (15,839) $ (1,741) $ (3,250)
========== ========= ==========
NOTE 7:- TAXES ON INCOME (Cont.)
b. Taxes on income (tax benefit) are comprised as follows:
Nine months ended Year ended
30 September December
31
-------------------
2019 2018 2018
---------- ------- ----------
Unaudited
-------------------
Current:
Domestic $ - $ 1 $ (11)
Foreign 2,412 3,696 4,358
2,412 3,697 4,347
---------- ------- ----------
Deferred:
Domestic $ - $ - $ 2
Foreign (2,225) (558) (666)
(2,225) (558) (664)
---------- ------- ----------
$ 187 $ 3,139 $ 3,683
========== ======= ==========
NOTE 8:- REPORTABLE SEGMENTS
a. General
In 2018, the Company's chief operating decision maker ("CODM") started to review and make decisions about resources based on three reporting segments consisting of Team internet, Mobfox and the remaining non-core activities which reflect the companies updated business activity and its focus strategic. Accordingly, for management purposes, the Company was organized into operating segments based on the products and services and had operating segments as follows:
-- Mobile Advertising ("Mobfox") - Mobfox is a data-driven, supply-side platform (SSP) and exchange for mobile in-app advertising. Connected to developers and publishers, along with quality demand sources, Mobfox offers comprehensive support for all major mobile ad formats. Mobfox also offers media buying services on its myDSP demand-side platform (DSP). Following the sale in November 2018 this operating segment ceased to exist. For the year ended 31 December 2018 and nine-month periods ended 30 September 2019 and 2018 this segment is reported as Discounted Operations in accordance with ASC 205-20.
-- Domain Monetization - Team Internet serves the domain monetisation market and includes two brands which work seamlessly together to provide a complete offering. Parking Crew is a domain parking platform which integrates with many third-party applications. Tonic, the second platform, is a traffic marketplace that allows users to monetize traffic and target audiences with a variety of ad types.
NOTE 8:- REPORTABLE SEGMENTS (Cont.)
-- Non-core Activities - Matomy's non-core activities include email marketing under the Whitedelivery brand and video advertising services under the Video from Matomy and Optimatic Media Inc. ("Optimatic") brands. Following the sale of certain activities and the restructuring of the remaining non-core activities, this operating segment ceased to exist.
Following the sale of certain activities and the restructuring of the remaining non-core activities during 2018, the Company operates only one segment the domain monetization.
b. Segments information:
Nine months ended Year ended
30 September December 31
-------------------
2019 2018 2018
--------- -------- ------------
Unaudited
-------------------
Revenues:
Domain Monetisation $ 52,676 $ 59,500 $ 75,636
Other - 13,572 13,098
--------- -------- ------------
Total revenues $ 52,676 $ 73,072 $ 88,734
========= ======== ============
b. Segments information:
Nine months ended Year ended
30 September December 31
---------------------
2019 2018 2018
---------- --------- ------------
Unaudited
---------------------
Operating loss:
Domain Monetisation $ 7,274 $ 11,420 $ 14,181
Other - (3,685) (4,089)
Reconciling items (1) (20,728) (9,164) (18,445)
---------- --------- ------------
Total loss from continuing
operations $ (13,454) $ (1,429) $ (8,353)
========== ========= ============
(1) Reconciling items are primarily related to impairment loss and depreciation and amortization costs for the nine months ended 30 September, 2019 and 2018 and for the year ended 31 December 2018, as well as corporate administrative costs and other miscellaneous items that are not allocated to individual segments.
NOTE 8:- REPORTABLE SEGMENTS (Cont.)
The following includes the information of operations of the domain monetization:
Nine months ended Year ended
30 September December 31
--------------------
2019 2018 2018
---------- -------- ------------
Unaudited
--------------------
Revenues $ 52,676 $ 59,500 $ 75,636
Cost of revenues 40,935 45,817 58,089
---------- -------- ------------
Gross profit 11,741 13,683 17,547
---------- -------- ------------
Operating expenses
Research and development 524 326 455
Selling and marketing 2,680 2,996 3,792
General and administrative 1,433 1,206 1,775
Goodwill Impairment 15,984 - 5,014
---------- -------- ------------
Total operating expenses 20,621 4,528 11,036
---------- -------- ------------
Operating income (loss) (8,880) 9,155 6,511
Financial expenses (income),
net 108 (79) (70)
---------- -------- ------------
Income (loss) before taxes
on income (8,988) 9,234 6,581
Tax on income 2,349 2,985 3,658
---------- -------- ------------
Net income (loss) (11,337) 6,249 2,923
Net loss attributable to
non-controlling interests
in subsidiaries 14 47 53
---------- -------- ------------
Net income (loss) $ (11,323) $ 6,296 $ 2,976
========== ======== ============
c. Geographical information:
Revenues by geography are classified based on the location where the consumer completed the action that generated the relevant revenues.
1. Revenues from external customers:
Nine months ended Year ended
30 September December 31
-------------------
2019 2018 2018
--------- -------- ------------
Unaudited
-------------------
United States $ 28,706 $ 47,527 $ 55,665
Europe 16,871 18,046 22,709
Asia 2,389 2,711 3,483
Other 4,710 4,788 6,877
--------- -------- ------------
$ 52,676 $ 73,072 $ 88,734
========= ======== ============
NOTE 8:- REPORTABLE SEGMENTS (Cont.)
2. Property and equipment, net:
30 September 31 December
2019 2018
------------ -----------
Unaudited
Israel $ - $ 53
Germany 1,406 1,360
------------ -----------
$ 1,406 $ 1,413
============ ===========
d. In the nine months periods ended 30 September 2019 and 2018 and in the year ended 31 December 2018, one customer contributed 83%, 70% and 72% of the Company's revenues, while no other customer contributed more than 10%.
NOTE 9:- DISCONTINUED OPERATIONS
As a result of the sale of the Mobfox business, the operating results from the Mobfox mobile-core segment and the related assets and liabilities have been presented as discontinued operations in the consolidated financial information for all periods presented. The results of operations from discontinued operations presented below include certain allocations that management believes fairly reflect the utilization of services provided to the former Mobfox segment. The allocations do not include amounts related to general corporate administrative expenses or interest expense. Therefore, the results of operations from the Mobfox segment do not necessarily reflect what the results of operations would have been had the former Mobfox segment operated as a stand-alone segment.
NOTE 9:- DISCONTINUED OPERATIONS (Cont.)
The following table summarizes the results of discontinued operations for the nine months ended 30 September 2019 and 2018 and for the year ended 31 December 2018:
Nine months ended Year ended
30 September December 31
---------------------
2019 2018 2018
------ ------------ ------------
Unaudited
---------------------
Revenues $ - $ 27,957 $ 34,774
Cost of revenues - 25,488 31,422
------- ------------ ------------
Gross profit - 2,469 3,352
------- ------------ ------------
Operating expenses
Research and development - 3,690 4,774
Selling and marketing - 2,652 3,076
General and administrative - 2,893 3,344
Impairment, net of change in
fair value of contingent consideration - 30,607 30,607
Restructuring costs - 202 942
Loss from sale of activity - - 58
------- ------------ ------------
Total operating expenses - 40,044 42,801
------- ------------ ------------
Operating loss - (37,575) (39,449)
Tax on income - 137 338
------- ------------ ------------
Loss from discontinued operations $ - $ (37,712) $ (39,787)
======= ============ ============
The following table summarizes the assets and liabilities of discontinued operations as of 30 September 2019 and 31 December 2018:
30 September 31 December
2019 2018
------------ -----------
Unaudited
ASSETS
CURRENT ASSETS:
Trade receivables, net $ 120 $ 4,634
------------ -----------
Total current assets of discontinued
operation 120 4,634
------------ -----------
Total assets $ 120 $ 4,634
============ ===========
NOTE 9:- DISCONTINUED OPERATIONS (Cont.)
30 September 31 December
2019 2018
------------ -----------
Unaudited
LIABILITIES
CURRENT LIABILITIES:
Trade payables $ 501 $ 3,928
------------ -----------
Total current liabilities of discontinued
operation 501 3,928
------------ -----------
Total liabilities $ 501 $ 3,928
============ ===========
NOTE 10:- FINANCIAL EXPENSES, NET
Nine months ended Year ended
30 September December 31
-------------------
2019 2018 2018
---------- ------- ------------
Unaudited
-------------------
Financial income:
Interest income $ 124 $ 66 $ 45
Change in fair value of convertible
Bonds - 4,980 11,390
Hedging transactions 174 - -
---------- -------
298 5,046 11,435
---------- ------- ------------
Financial expenses:
Bank fees (136) (316) (387)
Interest expense (1,438) (1,584) (2,042)
Foreign currency remesurement.net (92) (538) (718)
Hedging transactions - (526) (899)
Change in fair value of convertible
Bonds (749) - -
Change in fair value of liability
to non-controlling interest (268) (797) (684)
Other - (9) (14)
---------- -------
(2,683) (3,770) (4,744)
---------- ------- ------------
$ (2,385) $ 1,276 $ 6,691
========== ======= ============
NOTE 11:- RELATED PARTIES
The Company has activity with related parties as part of its ordinary business. The majority of the related parties' transactions include domain monetization activity with the non-controlling interest of Team Internet.
Cost of revenues to related parties amounted to $ 2,251, $ 4,200 and $ 5,009 for the nine months ended 30 September 2019 and 2018 and for the year ended 31 December 2018, respectively.
Trade payables to related parties amounted to $ 239 and $ 255 for 30 September 2019 and for 31 December 2018, respectively.
- - - - - - - - - - - - - - - - - - -
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
QRTMMMZMNRRGLZM
(END) Dow Jones Newswires
November 28, 2019 13:04 ET (18:04 GMT)
1 Year Matomy Media Chart |
1 Month Matomy Media 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
