¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Nevada
|
|
45-4950432
|
(State or other jurisdiction of incorporation)
|
|
(IRS Employer Identification Number)
|
|
|
|
8515 Georgia Avenue, Suite 650
Silver Spring, Maryland
|
|
20910
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
£
|
Accelerated filer
£
|
Non- accelerated filer
£
|
Smaller reporting company
R
|
|
|
(Do not check if a smaller reporting company)
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
Item 1.
|
|
||
|
|
|
|
|
(
a)
|
4
|
|
|
|
|
|
|
(
b)
|
5
|
|
|
|
|
|
|
(c)
|
6
|
|
|
|
|
|
(d)
|
7 | ||
|
|
|
|
|
(e)
|
8
|
|
|
|
|
|
(f)
|
Notes to Consolidated Financial Statements for the Three and Nine Months Ended September 30, 2013 |
9
|
|
|
|
|
|
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
27
|
|
|
|
|
|
Item 3.
|
36
|
||
|
|
|
|
Item 4.
|
36
|
||
|
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
|
|
|
|
Item 1.
|
37
|
||
|
|
|
|
Item 1A.
|
37
|
||
|
|
|
|
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
37
|
|
|
|
|
|
Item 3.
|
37
|
||
|
|
|
|
Item 4.
|
37
|
||
|
|
|
|
Item 5.
|
37
|
||
|
|
|
|
Item 6.
|
38
|
||
|
|
|
|
39
|
· | our ability to integrate the businesses of Image Entertainment, Inc. and Acorn Media Group, Inc.; |
· | the anticipated benefits of the business combination may not be fully realized or may take longer to realize than expected; |
· | the ability of our officers and directors to generate a number of potential investment opportunities; |
· | our ability to maintain relationships with customers, employees, suppliers and lessors; |
· | the loss of key personnel; |
· | delays in the release of new titles or other content; |
· | the effects of disruptions in our supply chain; |
· | our public securities’ limited liquidity and trading; |
· | our ability to continue to meet the NASDAQ Capital Market continuing listing standards; or |
· | our financial performance, including our ability to achieve new revenue growth and earnings before interest, taxes, depreciation and amortization (or EBITDA ) margins or realize synergies. |
EXPLANATORY NOTE
|
PART I - FINANCIAL INFORMATION
|
|
Successor
|
|||||||
(In thousands, except share data)
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
ASSETS
|
|
|
||||||
Current assets:
|
|
|
||||||
Cash and cash equivalents
|
$
|
2,630
|
$
|
4,739
|
||||
Accounts receivable, net
|
12,148
|
20,484
|
||||||
Inventories, net
|
16,718
|
23,029
|
||||||
Investments in content, net
|
36,600
|
30,981
|
||||||
Prepaid expenses and other assets
|
3,097
|
1,938
|
||||||
Total current assets
|
71,193
|
81,171
|
||||||
Noncurrent portion of accounts receivable
|
3,250
|
4,127
|
||||||
Noncurrent portion of investments in content
|
46,441
|
58,816
|
||||||
Property, equipment and improvements, net
|
1,576
|
1,800
|
||||||
Equity investment in affiliates
|
24,269
|
25,449
|
||||||
Other intangible assets
|
20,144
|
23,883
|
||||||
Goodwill
|
47,066
|
47,382
|
||||||
Total assets
|
$
|
213,939
|
$
|
242,628
|
||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable and accrued liabilities
|
$
|
23,322
|
$
|
30,590
|
||||
Accrued royalties and distribution fees
|
38,491
|
32,658
|
||||||
Deferred revenue
|
5,747
|
4,339
|
||||||
Current portion of long term debt
|
15,040
|
4,000
|
||||||
Total current liabilities
|
82,600
|
71,587
|
||||||
Long term portion of debt, less debt discount
|
63,858
|
78,323
|
||||||
Deferred tax liability
|
350
|
350
|
||||||
Stock warrant liability
|
7,406
|
4,324
|
||||||
Total liabilities
|
154,214
|
154,584
|
||||||
Equity:
|
||||||||
Common stock, $0.001 par value, 250 million shares authorized,13,700,862 and 13,377,546 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively
|
13
|
13
|
||||||
Additional paid-in capital
|
86,596
|
86,133
|
||||||
Retained earnings (deficit)
|
(27,267
|
)
|
1,743
|
|||||
Accumulated other comprehensive gain
|
383
|
155
|
||||||
Total equity
|
59,725
|
88,044
|
||||||
Total liabilities and equity
|
$
|
213,939
|
$
|
242,628
|
|
Successor
|
Predecessor
|
||||||||||||||
(In thousands, except per share data)
|
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Nine Months
Ended
|
||||||||||||
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||
|
2013
|
2013
|
2012
|
2012
|
||||||||||||
|
|
|
|
|
||||||||||||
Revenue
|
$
|
32,741
|
$
|
107,333
|
$
|
20,568
|
$
|
57,447
|
||||||||
Cost of sales
|
24,747
|
88,627
|
12,149
|
31,633
|
||||||||||||
Gross profit
|
7,994
|
18,706
|
8,419
|
25,814
|
||||||||||||
|
||||||||||||||||
Selling expenses
|
6,397
|
18,046
|
4,388
|
11,063
|
||||||||||||
General and administrative expenses
|
4,560
|
16,827
|
4,955
|
14,607
|
||||||||||||
Depreciation and amortization
|
1,388
|
4,308
|
137
|
398
|
||||||||||||
Total selling, general and administrative expenses
|
12,345
|
39,181
|
9,480
|
26,068
|
||||||||||||
LOSS FROM OPERATIONS
|
(4,351
|
)
|
(20,475
|
)
|
(1,061
|
)
|
(254
|
)
|
||||||||
|
||||||||||||||||
Equity earnings of affiliates
|
1,364
|
2,924
|
462
|
983
|
||||||||||||
Interest expense, net
|
(2,019
|
)
|
(6,027
|
)
|
(261
|
)
|
(838
|
)
|
||||||||
Other income (expense)
|
(2,832
|
)
|
(3,751
|
)
|
501
|
118
|
||||||||||
Total other income (expense)
|
(3,487
|
)
|
(6,854
|
)
|
702
|
263
|
||||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES
|
(7,838
|
)
|
(27,329
|
)
|
(359
|
)
|
9
|
|||||||||
Provision for income taxes
|
670
|
1,681
|
123
|
203
|
||||||||||||
NET LOSS
|
(8,508
|
)
|
(29,010
|
)
|
(482
|
)
|
(194
|
)
|
||||||||
Less (net income) loss attributable to noncontrolling interests
|
—
|
—
|
13 | (43 |
)
|
|||||||||||
NET LOSS APPLICABLE TO COMMON SHAREHOLDERS
|
$
|
(8,508
|
)
|
$
|
(29,010
|
)
|
$
|
(469
|
)
|
$
|
(237
|
)
|
||||
Net loss per common share:
|
||||||||||||||||
|
||||||||||||||||
Unrestricted common stock:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.62
|
)
|
$
|
(2.15
|
)
|
$
|
(0.46
|
)
|
$
|
(0.23
|
)
|
||||
Restricted common stock:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.62
|
)
|
$
|
(2.15
|
)
|
$
|
—
|
$
|
—
|
||||||
|
||||||||||||||||
Unrestricted weighted average shares outstanding:
|
||||||||||||||||
Basic and diluted
|
13,340
|
13,340
|
1,023
|
1,023
|
||||||||||||
Restricted weighted average shares outstanding:
|
||||||||||||||||
Basic and diluted
|
292
|
127
|
—
|
—
|
|
Successor
|
Predecessor
|
||||||||||||||
(In thousands)
|
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Nine Months
Ended
|
||||||||||||
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||
|
2013
|
2013
|
2012
|
2012
|
||||||||||||
|
|
|
|
|
||||||||||||
NET LOSS:
|
|
|
|
|
||||||||||||
Net loss
|
$
|
(8,508
|
)
|
$
|
(29,010
|
)
|
$
|
(482
|
)
|
$
|
(194
|
)
|
||||
Other comprehensive income:
|
||||||||||||||||
Foreign currency translation gain
|
803
|
228
|
151
|
295
|
||||||||||||
Total comprehensive income (loss)
|
(7,705
|
)
|
(28,782
|
)
|
(331
|
)
|
101
|
|||||||||
Less: comprehensive income (loss) attributable to noncontrolling interests:
|
||||||||||||||||
Share of net income (loss)
|
—
|
—
|
(13
|
)
|
43
|
|||||||||||
Share of foreign currency translation gain
|
—
|
—
|
42
|
37
|
||||||||||||
Comprehensive income attributable to noncontrolling interest
|
—
|
—
|
29
|
80
|
||||||||||||
Comprehensive income (loss) attributable to common shareholders
|
$
|
(7,705
|
)
|
$
|
(28,782
|
)
|
$
|
(360
|
)
|
$
|
21
|
|
Common Stock
|
|
|
|
Accumulated
|
|
|
|
||||||||||||||||||||||||||||
(In thousands)
|
Shares
|
Par
Value
|
Additional
Paid-in Capital
|
Stockholder
Notes
Receivable
|
Retained
Earnings
(Deficit)
|
Other
Comprehensive
Gain
|
Treasury
Stock
|
Non-
controlling Interests
|
Total
Equity
|
|||||||||||||||||||||||||||
Balance at January 1, 2013
|
13,378
|
$
|
13
|
$
|
86,133
|
$
|
—
|
$
|
1,743
|
$
|
155
|
$
|
—
|
$
|
—
|
$
|
88,044
|
|||||||||||||||||||
Issuance of restricted common stock for services
|
323
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||||||||||
Stock-based compensation
|
—
|
—
|
463
|
—
|
—
|
—
|
—
|
—
|
463
|
|||||||||||||||||||||||||||
Foreign currency translation
|
—
|
—
|
—
|
—
|
—
|
228
|
—
|
—
|
228
|
|||||||||||||||||||||||||||
Net loss
|
—
|
—
|
—
|
—
|
(29,010
|
)
|
—
|
—
|
—
|
(29,010
|
)
|
|||||||||||||||||||||||||
Balance at September 30, 2013
|
13,701
|
$
|
13
|
$
|
86,596
|
$
|
—
|
$
|
(27,267
|
)
|
$
|
383
|
$
|
—
|
$
|
—
|
$
|
59,725
|
|
Common Stock
|
|
|
|
Accumulated
|
|
|
|
||||||||||||||||||||||||||||
(In thousands)
|
Shares
|
Par
Value
|
Additional
Paid-in Capital
|
Stockholder
Notes
Receivable
|
Retained
Earnings
|
Other
Comprehensive
Loss
|
Treasury
Stock
|
Non-
controlling
Interests
|
Total
Equity
|
|||||||||||||||||||||||||||
Balance at January 1, 2012
|
1,023
|
$
|
10
|
$
|
4,451
|
$
|
(684
|
)
|
$
|
26,295
|
$
|
(421
|
)
|
$
|
(583
|
)
|
$
|
759
|
$
|
29,827
|
||||||||||||||||
Stock-based compensation
|
—
|
—
|
373
|
—
|
—
|
—
|
—
|
—
|
373
|
|||||||||||||||||||||||||||
Foreign currency translation
|
—
|
—
|
—
|
—
|
—
|
258
|
—
|
37
|
295
|
|||||||||||||||||||||||||||
Net income
|
—
|
—
|
—
|
—
|
(237
|
)
|
—
|
—
|
43
|
(194
|
)
|
|||||||||||||||||||||||||
Stockholders’ Distributions
|
—
|
—
|
—
|
—
|
(4,879
|
)
|
—
|
—
|
(265
|
)
|
(5,144
|
)
|
||||||||||||||||||||||||
Balance at September 30, 2012
|
1,023
|
$
|
10
|
$
|
4,834
|
$
|
(684
|
)
|
$
|
21,179
|
$
|
(163
|
)
|
$
|
(583
|
)
|
$
|
574
|
$
|
25,157
|
(In thousands)
|
Successor
|
Predecessor
|
||||||
|
2013
|
2012
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
||||||
Net loss
|
$
|
(29,010
|
)
|
$
|
(194
|
)
|
||
Adjustments to reconcile net loss to net cash:
|
||||||||
Equity earnings in affiliates
|
(2,924
|
)
|
(983
|
)
|
||||
Amortization of content, including impairments
|
50,535
|
11,412
|
||||||
Depreciation and amortization
|
510
|
339
|
||||||
Amortization of intangible assets
|
3,798
|
59
|
||||||
Foreign currency exchange loss/(gain)
|
706
|
(310
|
)
|
|||||
Fair value adjustment of stock warrant liability
|
3,082
|
—
|
||||||
Noncash interest expense
|
750
|
—
|
||||||
Stock-based compensation expense
|
463
|
373
|
||||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable, net
|
9,151
|
3,487
|
||||||
Inventories, net
|
6,308
|
(244
|
)
|
|||||
Investment in content, net
|
(38,276
|
)
|
(18,935
|
)
|
||||
Prepaid expenses and other assets
|
(361
|
)
|
(1,137
|
)
|
||||
Accounts payable and accrued liabilities
|
(7,617
|
)
|
877
|
|||||
Deferred revenue
|
1,403
|
—
|
||||||
Net cash used in operating activities
|
(1,482
|
)
|
(5,256
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(350
|
)
|
(505
|
)
|
||||
Acquisition of affiliate
|
—
|
(21,871
|
)
|
|||||
Dividends received from affiliate
|
4,005
|
2,682
|
||||||
Net cash provided by (used in) investing activities
|
3,655
|
(19,694
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings under revolving credit facility
|
10,398
|
6,167
|
||||||
Repayments of borrowings under revolving credit facility
|
(3,000
|
)
|
—
|
|||||
Proceeds from debt
|
191
|
27,511
|
||||||
Repayment of debt
|
(11,452
|
)
|
(3,502
|
)
|
||||
Distributions to stockholders
|
—
|
(5,144
|
)
|
|||||
Net cash provided by (used in) financing activities
|
(3,863
|
)
|
25,032
|
|||||
Effect of exchange rate changes on cash
|
(419
|
)
|
(198
|
)
|
||||
NET DECREASE IN CASH:
|
(2,109
|
)
|
(116
|
)
|
||||
Cash at beginning of period
|
4,739
|
1,625
|
||||||
Cash at end of period
|
$
|
2,630
|
$
|
1,509
|
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
4,183
|
$
|
659
|
||||
Income taxes
|
$
|
539
|
$
|
727
|
· | The seasonal fourth quarter sales, which generate 35-40% of our annual sales revenue; |
· | The full realization of approximately $8.0 million in synergy changes that will be realized in 2014; |
· |
Improved gross margin from re-allocating $15.0 million of capital into higher yielding content; and
|
· | Revenue expansion and continued positive EBITDA results from operating improvements. |
Successor
|
||||||||||||||||||||
(In thousands)
|
Three Months Ended September 30, 2013
|
|||||||||||||||||||
|
IP
Licensing
|
Wholesale
Distribution (a)
|
Direct-to-
Consumer
|
Corporate
|
Total
|
|||||||||||||||
Revenue
|
$
|
16
|
$
|
25,026
|
$
|
7,699
|
$
|
—
|
$
|
32,741
|
||||||||||
Operating costs and expenses
|
(74
|
)
|
(26,621
|
)
|
(8,949
|
)
|
(1,448
|
)
|
(37,092
|
)
|
||||||||||
Share in ACL earnings
|
1,364
|
—
|
—
|
—
|
1,364
|
|||||||||||||||
Segment contribution
|
$
|
1,306
|
$
|
(1,595
|
)
|
$
|
(1,250
|
)
|
$
|
(1,448
|
)
|
$
|
(2,987
|
)
|
Successor
|
||||||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2013
|
|||||||||||||||||||
|
IP
Licensing
|
Wholesale
Distribution (a)
|
Direct-to-
Consumer
|
Corporate
|
Total
|
|||||||||||||||
Revenue
|
$
|
8,040
|
$
|
75,750
|
$
|
23,543
|
$
|
—
|
$
|
107,333
|
||||||||||
Operating costs and expenses
|
(8,032
|
)
|
(90,067
|
)
|
(26,006
|
)
|
(3,703
|
)
|
(127,808
|
)
|
||||||||||
Share in ACL earnings
|
2,924
|
—
|
—
|
—
|
2,924
|
|||||||||||||||
Segment contribution
|
$
|
2,932
|
$
|
(14,317
|
)
|
$
|
(2,463
|
)
|
$
|
(3,703
|
)
|
$
|
(17,551
|
)
|
|
Predecessor
|
|||||||||||||||||||
(In thousands)
|
Three Months Ended September 30, 2012
|
|||||||||||||||||||
IP
Licensing
|
Wholesale
Distribution
|
Direct-to-
Consumer
|
Corporate
|
Total
|
||||||||||||||||
Revenue
|
$
|
—
|
$
|
13,418
|
$
|
7,150
|
$
|
—
|
$
|
20,568
|
||||||||||
Operating costs and expenses
|
(348
|
)
|
(10,680
|
)
|
(8,780
|
)
|
(1,821
|
)
|
(21,629
|
)
|
||||||||||
Share in ACL earnings
|
462
|
—
|
—
|
—
|
462
|
|||||||||||||||
Segment contribution
|
$
|
114
|
$
|
2,738
|
$
|
(1,630
|
)
|
$
|
(1,821
|
)
|
$
|
(599
|
)
|
Predecessor
|
||||||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||||||||||
|
IP
Licensing
|
Wholesale
Distribution
|
Direct-to-
Consumer
|
Corporate
|
Total
|
|||||||||||||||
Revenue
|
$
|
—
|
$
|
35,973
|
$
|
21,474
|
$
|
—
|
$
|
57,447
|
||||||||||
Operating costs and expenses
|
(509
|
)
|
(28,607
|
)
|
(23,497
|
)
|
(5,088
|
)
|
(57,701
|
)
|
||||||||||
Share in ACL earnings
|
983
|
—
|
—
|
—
|
983
|
|||||||||||||||
Segment contribution
|
$
|
474
|
$
|
7,366
|
$
|
(2,023
|
)
|
$
|
(5,088
|
)
|
$
|
729
|
Successor
|
Predecessor
|
|||||||||||||||
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Nine Months
Ended
|
|||||||||||||
(In thousands)
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||
2013
|
2013
|
2012
|
2012
|
|||||||||||||
|
||||||||||||||||
Total segment contribution
|
$
|
(2,987
|
)
|
$
|
(17,551
|
)
|
$
|
(599
|
)
|
$
|
729
|
|||||
Interest expense, net
|
(2,019
|
)
|
(6,027
|
)
|
(261
|
)
|
(838
|
)
|
||||||||
Other income (expenses)
|
(2,832
|
)
|
(3,751
|
)
|
501
|
118
|
||||||||||
Income (loss) before provision for income taxes
|
$
|
(7,838
|
)
|
$
|
(27,329
|
)
|
$
|
(359
|
)
|
$
|
9
|
|
Successor
|
|||||||
(In thousands)
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
|
|
||||||
IP Licensing
|
$
|
25,940
|
$
|
34,736
|
||||
Wholesale Distribution
|
166,746
|
179,787
|
||||||
Direct-to-Consumer
|
18,567
|
24,897
|
||||||
Corporate
|
2,686
|
3,208
|
||||||
|
$
|
213,939
|
$
|
242,628
|
Successor
|
||||||||
(In thousands)
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
||||||||
Wholesale Distribution
|
$
|
44,230
|
$
|
37,966
|
||||
Direct-to-Consumer
|
2,836
|
9,416
|
||||||
IP Licensing
|
—
|
—
|
||||||
$
|
47,066
|
$
|
47,382
|
Successor
|
Predecessor
|
|||||||||||||||
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
February 29,
2012 to
|
|||||||||||||
(In thousands)
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||
2013
|
2013
|
2012
|
2012
|
|||||||||||||
Revenues
|
$
|
11,326
|
$
|
28,165
|
$
|
2,760
|
$
|
5,410
|
||||||||
Film cost amortization
|
(7,731
|
)
|
(19,156
|
)
|
(966
|
)
|
(1,461
|
)
|
||||||||
General, administrative and other expenses
|
(789
|
)
|
(2,266
|
)
|
(621
|
)
|
(1,405
|
)
|
||||||||
Income from operations
|
2,806
|
6,743
|
1,173
|
2,544
|
||||||||||||
Net income
|
$
|
2,349
|
$
|
5,218
|
$
|
894
|
$
|
1,940
|
Successor
|
||||||||
(In thousands)
|
September 30,
|
December 31,
|
||||||
2013
|
2012
|
|||||||
Wholesale Distribution
|
$
|
24,839
|
$
|
42,037
|
||||
IP Licensing
|
313
|
—
|
||||||
Direct-to-Consumer
|
—
|
3,032
|
||||||
Less: advances from distributor
|
(2,768
|
)
|
(9,023
|
)
|
||||
Accounts receivable before allowances and reserves
|
22,384
|
36,046
|
||||||
Less: reserve for returns
|
(6,933
|
)
|
(11,297
|
)
|
||||
Less: allowance for doubtful accounts
|
(53
|
)
|
(138
|
)
|
||||
Accounts receivable, net
|
$
|
15,398
|
$
|
24,611
|
Successor
|
||||||||
(In thousands)
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
||||||||
Packaged discs
|
$
|
12,595
|
$
|
17,248
|
||||
Packaging materials
|
825
|
2,144
|
||||||
Other merchandise
(1)
|
3,298
|
3,637
|
||||||
Inventories, net
|
$
|
16,718
|
$
|
23,029
|
(1) | Other merchandise consists of third-party products, primarily gifts, jewelry, and home accents. |
(In thousands)
|
||||||||
Successor
|
Predecessor
|
|||||||
Three Months Ended
|
2013
|
2012
|
||||||
March 31st
|
$
|
189
|
$
|
149
|
||||
June 30th
|
4,772
|
143
|
||||||
September 30th
|
1,234
|
275
|
||||||
Total inventory impairments
|
$
|
6,195
|
$
|
567
|
Successor
|
||||||||||||||||
September 30,
|
December 31,
|
|||||||||||||||
(In thousands)
|
2013
|
2012
|
||||||||||||||
|
Advances and
Production
Costs
|
Production
Development
Costs
|
Advances and
Production
Costs
|
Production
Development
Costs
|
||||||||||||
Leased Content:
|
||||||||||||||||
Released
|
$
|
63,200
|
$
|
3,619
|
$
|
69,737
|
$
|
2,907
|
||||||||
Unreleased
|
10,281
|
954
|
5,730
|
217
|
||||||||||||
Produced and Acquired Content:
|
||||||||||||||||
Released
|
3,915
|
633
|
1,420
|
223
|
||||||||||||
Completed, not released
|
303
|
136
|
415
|
36
|
||||||||||||
In-production
|
—
|
—
|
9,106
|
6
|
||||||||||||
Investments in content, net
|
$
|
77,699
|
$
|
5,342
|
$
|
86,408
|
$
|
3,389
|
(In thousands)
|
||||||||
Successor
|
Predecessor
|
|||||||
Three Months Ended
|
2013
|
2012
|
||||||
March 31st
|
$
|
607
|
$
|
430
|
||||
June 30th
|
2,620
|
430
|
||||||
September 30th
|
1,932
|
1,175
|
||||||
Total content impairments
|
$
|
5,159
|
$
|
2,035
|
Successor
|
||||||||
(In thousands)
|
September 30,
|
December 31,
|
||||||
|
2013
|
2012
|
||||||
|
||||||||
Revolving credit facility
|
$
|
14,949
|
$
|
7,551
|
||||
|
||||||||
Senior term notes:
|
||||||||
Term loan – A
|
22,196
|
24,375
|
||||||
Term loan – B
|
13,317
|
14,625
|
||||||
Term loan – C
|
15,458
|
15,089
|
||||||
Principal balance outstanding
|
50,971
|
54,089
|
||||||
Less: debt discount
|
(2,354
|
)
|
(2,864
|
)
|
||||
Total senior term notes
|
48,617
|
51,225
|
||||||
|
||||||||
Subordinated notes payable and other debt
|
15,332
|
23,547
|
||||||
Total long term debt, including current portion, less debt discount
|
$
|
78,898
|
$
|
82,323
|
||||
|
||||||||
Current portion of long term debt
|
$
|
15,040
|
$
|
4,000
|
December 31,
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
|||||
2013
|
2014
|
2014
|
2014
|
2014
|
|||||
Leverage Ratios:
|
|||||||||
Senior debt-to-adjusted EBITDA
|
4.58 to 1.00
|
4.02 to 1.00
|
2.00 to 1.00
|
2.00 to 1.00
|
1.50 to 1.00
|
||||
Total debt-to adjusted EBITDA
|
7.54 to 1.00
|
6.90 to 1.00
|
3.40 to 1.00
|
2.50 to 1.00
|
2.05 to 1.00
|
||||
Interest coverage ratio
|
1.31 to 1.00
|
1.44 to 1.00
|
2.84 to 1.00
|
3.00 to 1.00
|
3.00 to 1.00
|
(In thousands)
|
|
Revolving
|
|
|||||||||
|
Senior Notes
|
Credit Facility
|
Total
|
|||||||||
|
|
|
|
|||||||||
2013
|
$
|
2,750
|
$
|
—
|
$
|
2,750
|
||||||
2014
|
16,250
|
—
|
16,250
|
|||||||||
2015
|
15,000
|
—
|
15,000
|
|||||||||
2016
|
1,513
|
—
|
1,513
|
|||||||||
2017
|
—
|
14,949
|
14,949
|
|||||||||
Thereafter
|
15,458
|
—
|
15,458
|
|||||||||
|
$
|
50,971
|
$
|
14,949
|
$
|
65,920
|
Successor
|
||||||||
September 30, 2013
|
||||||||
(In thousands, except per share data)
|
Shares
|
Exercise Price
|
Remaining Life
|
|||||
Registered warrants
|
12,525
|
|
|
|||||
Sponsor warrants
|
6,667
|
|
|
|||||
Unregistered warrants
|
1,850
|
|
|
|||||
|
21,042
|
$ |
12.00
|
4.00 years
|
Successor
|
||||||||||||||||
(In thousands)
|
September 30, 2013
|
|||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
||||||||||||||||
Warrant liability
|
$
|
4,634
|
$
|
—
|
$
|
2,772
|
$
|
7,406
|
Successor
|
||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2013
|
|||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
||||||||||||||||
Warrant liability at December 31, 2012
|
$
|
2,755
|
$
|
—
|
$
|
1,569
|
$
|
4,324
|
||||||||
Change in fair value of warrant liability
|
1,879
|
—
|
1,203
|
3,082
|
||||||||||||
Warrant liability
|
$
|
4,634
|
$
|
—
|
$
|
2,772
|
$
|
7,406
|
Successor
|
||||||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2013
|
|||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Loss
|
|||||||||||||||
|
||||||||||||||||||||
Investments in content
|
$
|
—
|
$
|
—
|
$
|
8,361
|
$
|
8,361
|
$
|
5,159
|
Predecessor
|
||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
||||||||||||||||
Interest rate derivative at December 31, 2011
|
$
|
—
|
$
|
(36
|
)
|
$
|
—
|
$
|
(36
|
)
|
||||||
Change in fair value of interest rate derivative
|
—
|
5
|
—
|
5
|
||||||||||||
Interest rate derivative at September 30, 2012
|
$
|
—
|
$
|
(31
|
)
|
$
|
—
|
$
|
(31
|
)
|
Predecessor
|
||||||||||||||||||||
(In thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Loss
|
|||||||||||||||
|
||||||||||||||||||||
Investments in content
|
$
|
—
|
$
|
—
|
$
|
1,270
|
$
|
1,270
|
$
|
2,035
|
|
Successor
|
Predecessor
|
|||||||||||||||
Three Months
Ended
|
Nine Months
Ended
|
Three Months
Ended
|
Nine Months
Ended
|
|||||||||||||
(In thousands, except per share data)
|
September 30,
2013
|
September 30,
2013
|
September 30,
2012
|
September 30,
2012
|
||||||||||||
Numerator – basic and diluted:
|
||||||||||||||||
Net loss
|
$
|
(8,508
|
)
|
$
|
(29,010
|
)
|
$
|
(482
|
)
|
$
|
(194
|
)
|
||||
Less net income (loss) attributable to noncontrolling interest
|
—
|
—
|
(13
|
)
|
43
|
|||||||||||
Net loss applicable to common shareholders
|
(8,508
|
)
|
(29,010
|
)
|
(469
|
)
|
(237
|
)
|
||||||||
Less net loss applicable to restricted common shareholders
|
(182
|
)
|
(273
|
)
|
—
|
—
|
||||||||||
Net loss applicable to unrestricted common shareholders
|
$
|
(8,326
|
)
|
$
|
(28,737
|
)
|
$
|
(469
|
)
|
$
|
(237
|
)
|
||||
Unrestricted common shareholders - net income (loss) per share:
|
||||||||||||||||
Net loss – numerator
|
$
|
(8,326
|
)
|
$
|
(28,737
|
)
|
$
|
(469
|
)
|
$
|
(237
|
)
|
||||
Weighted-average common shares outstanding – basic denominator
|
13,340
|
13,340
|
1,023
|
1,023
|
||||||||||||
Effect of dilutive securities
|
—
|
—
|
—
|
—
|
||||||||||||
Weighted-average common shares outstanding – diluted denominator
|
13,340
|
13,340
|
1,023
|
1,023
|
||||||||||||
Net income (loss) per common share – unrestricted:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.62
|
)
|
$
|
(2.15
|
)
|
$
|
(0.46
|
)
|
$
|
(0.23
|
)
|
||||
Restricted common shareholders - net income (loss) per share:
|
||||||||||||||||
Net loss – numerator
|
$
|
(182
|
)
|
$
|
(273
|
)
|
$
|
—
|
$
|
—
|
||||||
Weighted-average common shares outstanding –
|
||||||||||||||||
basic and diluted denominator
|
292
|
127
|
—
|
—
|
||||||||||||
Net loss per common share –restricted:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.62
|
)
|
$
|
(2.15
|
)
|
$
|
—
|
$
|
—
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(In thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Actual
|
Proforma
(1)
|
Actual
|
Proforma
(1)
|
|||||||||||||
Revenues
|
$
|
32,741
|
$
|
39,152
|
$
|
107,333
|
$
|
121,161
|
||||||||
Costs of sales
|
24,747
|
27,007
|
88,627
|
85,206
|
||||||||||||
Gross profit
|
7,994
|
12,145
|
18,706
|
35,955
|
||||||||||||
Selling, general and administrative expenses
|
12,345
|
16,202
|
39,181
|
45,961
|
||||||||||||
Loss from operations
|
(4,351
|
)
|
(4,057
|
)
|
(20,475
|
)
|
(10,006
|
)
|
||||||||
Equity earnings of affiliates
|
1,364
|
294
|
2,924
|
1,318
|
||||||||||||
Interest expense, net
|
(2,019
|
)
|
(1,938
|
)
|
(6,027
|
)
|
(5,814
|
)
|
||||||||
Other income (expense)
|
(2,832
|
)
|
675
|
(3,751
|
)
|
2,450
|
||||||||||
Provision for income taxes
|
(670
|
)
|
(123
|
)
|
(1,681
|
)
|
(46
|
)
|
||||||||
Net loss
|
$
|
(8,508
|
)
|
$
|
(5,149
|
)
|
$
|
(29,010
|
)
|
$
|
(12,098
|
)
|
||||
|
||||||||||||||||
Adjusted EBITDA
|
$
|
3,717
|
$
|
(4,547
|
)
|
$
|
1,179
|
$
|
6,503
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(In thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Actual
|
Proforma
|
Actual
|
Proforma
|
|||||||||||||
Net loss
|
$
|
(8,508
|
)
|
$
|
(5,149
|
)
|
$
|
(29,010
|
)
|
$
|
(12,098
|
)
|
||||
|
||||||||||||||||
Amortization of content
|
13,947
|
15,513
|
50,535
|
49,508
|
||||||||||||
Cash investment in content
|
(10,346
|
)
|
(21,756
|
)
|
(38,276
|
)
|
(50,163
|
)
|
||||||||
Depreciation and amortization
|
1,388
|
1,413
|
4,308
|
4,246
|
||||||||||||
Interest expense
|
2,019
|
1,938
|
6,027
|
5,814
|
||||||||||||
Provision for income tax
|
670
|
123
|
1,681
|
46
|
||||||||||||
Transactions costs and severance
|
351
|
2,901
|
2,369
|
7,786
|
||||||||||||
Warrant liability fair value adjustment
|
3,884
|
—
|
3,082
|
—
|
||||||||||||
Stock-based compensation
|
312
|
470
|
463
|
1,364
|
||||||||||||
Adjusted EBITDA
|
$
|
3,717
|
$
|
(4,547
|
)
|
$
|
1,179
|
$
|
6,503
|
· | We incurred higher than expected transaction costs associated with the closing of the Business Combination. |
· |
The legacy Image business has significant short-term vendor debts that are past due, which resulted in increased payments and modified business relationships in the short term.
|
· |
The business is seasonal similar to consumer/wholesale retail and the earlier quarters are historically lower in terms of revenues and operating profits than the fourth quarter.
|
· | The seasonal fourth quarter sales, which generate 35-40% of our annual sales revenue; |
· |
The full realization of approximately $8.0 million in synergy changes that will be realized in 2014;
|
· |
Improved gross margin from re-allocating $15.0 million of capital into higher yielding content; and
|
· | Revenue expansion and continued positive EBITDA results from operating improvements. |
· | dividends received from ACL ($4.0 million); |
· | net borrowing under our revolving credit facility ($7.4 million); and |
· |
repayment of long term debt ($11.5 million).
|
December 31,
|
March 31,
|
June 30,
|
September 30,
|
December 31,
|
|||||
2013
|
2014
|
2014
|
2014
|
2014
|
|||||
Leverage Ratios:
|
|||||||||
Senior debt-to-adjusted EBITDA
|
4.58 to 1.00
|
4.02 to 1.00
|
2.00 to 1.00
|
2.00 to 1.00
|
1.50 to 1.00
|
||||
Total debt-to adjusted EBITDA
|
7.54 to 1.00
|
6.90 to 1.00
|
3.40 to 1.00
|
2.50 to 1.00
|
2.05 to 1.00
|
||||
Interest coverage ratio
|
1.31 to 1.00
|
1.44 to 1.00
|
2.84 to 1.00
|
3.00 to 1.00
|
3.00 to 1.00
|
PART II - OTHER INFORMATION
|
Period
|
Total
Number of
Shares
Purchased
|
Average Price
Paid Per
Share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
Approximate Dollar
Value of Shares that
May Yet be Purchased
Under Publicly
Announced Plans or
Programs
|
||||||||||||
|
|
|
|
|
||||||||||||
July 1, 2013 to July 31, 2013
|
34,096
|
$
|
5.53
|
60,596
|
$
|
1,682,392
|
||||||||||
August 1, 2013 to August 31, 2013
|
33,561
|
$
|
5.79
|
94,157
|
$
|
1,487,978
|
||||||||||
September 1, 2013 to September 30, 2013
|
11,441
|
$
|
5.49
|
105,598
|
$
|
1,425,152
|
Employment Agreement, dated as of July 18, 2013, by and between Miguel Penella and RLJ Entertainment, Inc.
|
|
|
|
31.1*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
|
|
31.2*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
|
|
32.1*
|
Section 1350 Certification of Chief Executive Officer and Chief Financial Officer.
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
*
|
Filed herewith.
|
†
|
Management contract or compensatory plan or arrangement.
|
|
|
RLJ ENTERTAINMENT, INC.
|
||
|
|
|
|
|
Date:
|
November
7
, 2013
|
By:
|
/S/ MIGUEL PENELLA
|
|
|
|
|
Miguel Penella
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
November
7
, 2013
|
By:
|
/S/ ANDREW S. WILSON
|
|
|
|
|
Andrew S. Wilson
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
*
|
Filed herewith.
|
†
|
Management contract or compensatory plan or arrangement.
|
(i) | Dishonesty, theft, misrepresentation, deceit, or fraud; in each case that is material, in connection with Executive’s performance of his duties or functions hereunder; |
(iv) | at any time prior to or after the execution of this Agreement, Executive’s conviction for, or plea of nolo contendere to, a charge or commission of a felony; |
RLJ ENTERTAINMENT, INC.
|
|
||
|
|
|
|
|
/s/ TYRONE BROWN
|
|
|
|
Name: Tyrone Brown
|
|
|
|
Title: Director
|
|
EXECUTIVE
|
|
|
|
|
|
/s/ MIGUEL PENELLA
|
|
|
Miguel Penella
|
|
|
EXECUTIVE:
|
|
|
|
|
|
|
|
|
Name:
|
|
|
|
|
|
Date:
|
|
RLJ ENTERTAINMENT, INC.
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
Date:
|
|
1. | I have reviewed this quarterly report on Form 10-Q of RLJ Entertainment, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures andpresented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date:
|
November
7
, 2013
|
/s/ MIGUEL PENELLA
|
|
|
|
Miguel Penella
|
|
|
|
Chief Executive Officer
|
|
1. | I have reviewed this quarterly report on Form 10-Q of RLJ Entertainment, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures andpresented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date:
|
November
7
, 2013
|
/s/ ANDREW S. WILSON
|
|
|
|
Andrew S. Wilson
|
|
|
|
Chief Financial Officer
|
|
(1) | Based on my knowledge, the Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Date:
|
November
7
, 2013
|
/s/ MIGUEL PENELLA
|
|
|
|
Miguel Penella
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
Date:
|
November
7
, 2013
|
/s/ ANDREW S. WILSON
|
|
|
|
Andrew S. Wilson
|
|
|
|
Chief Financial Officer
|
|