UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
|
FORM 10-Q
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non−accelerated filer
o
|
Smaller reporting company
x
|
ITEM 1. FINANCIAL STATEMENTS
|
|
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$ | 1,821,818 | $ | 18,736,495 | ||||
Accounts receivable
|
1,203,323 | 1,218,112 | ||||||
Short-term investments
|
9,237,513 | - | ||||||
Incremental direct costs
|
966,297 | - | ||||||
Prepaid license fee
|
393,750 | - | ||||||
Prepaid expenses and other current assets
|
613,759 | 99,094 | ||||||
Total current assets
|
14,236,460 | 20,053,701 | ||||||
Property and equipment, net
|
844,485 | 54,781 | ||||||
Capitalized technology, net
|
559,055 | 692,511 | ||||||
Goodwill
|
45,353,016 | 735,328 | ||||||
Intangible assets, net
|
14,428,742 | 90,400 | ||||||
Merchant reserve
|
1,532,116 | - | ||||||
Deferred tax asset
|
51,574 | 380,832 | ||||||
Security deposits
|
354,835 | 12,644 | ||||||
Other assets
|
10,000 | - | ||||||
Total assets
|
$ | 77,370,283 | $ | 22,020,197 | ||||
Current Liabilities:
|
||||||||
Accounts payable
|
$ | 5,658,458 | $ | 222,961 | ||||
Accrued expenses
|
1,590,250 | 188,462 | ||||||
Deferred revenue
|
9,699,756 | 1,024,420 | ||||||
Customer deposits
|
393,750 | - | ||||||
Note payable - related party acquisition financing
|
434,582 | - | ||||||
Warrant liability
|
106,236 | 85,221 | ||||||
Capital lease obligations
|
17,093 | - | ||||||
Total current liabilities
|
17,900,125 | 1,521,064 | ||||||
Deferred tax liability
|
4,376,686 | - | ||||||
Total liabilities
|
22,276,811 | 1,521,064 | ||||||
Commitments and contingencies
|
||||||||
Stockholders' Equity
|
||||||||
Common stock, $0.01 par value, 25,000,000 shares authorized,
12,628,072 shares and 6,318,227 shares issued as of September 30,
2014 and December 31, 2013, respectively, and 12,619,690 and
6,316,027 shares outstanding as of September 30, 2014 and December
31, 2013, respectively
|
126,280 | 63,182 | ||||||
Additional paid in capital
|
58,132,426 | 21,883,593 | ||||||
Accumulated deficit
|
(3,128,117 | ) | (1,436,387 | ) | ||||
Treasury stock, at cost; 8,382 shares at September 30, 2014 and 2,200
shares at December 31, 2013
|
(37,117 | ) | (11,255 | ) | ||||
Total stockholders' equity
|
55,093,472 | 20,499,133 | ||||||
Total liabilities and stockholders' equity
|
$ | 77,370,283 | $ | 22,020,197 |
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited)
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues
|
||||||||||||||||
Recruitment services
|
$ | 712,728 | $ | 601,539 | $ | 2,114,178 | $ | 1,693,330 | ||||||||
Consumer advertising and consumer marketing solutions revenue
|
448,860 | 377,750 | 1,317,351 | 1,182,682 | ||||||||||||
Membership fees and related services
|
402,397 | - | 402,397 | - | ||||||||||||
Product sales and other revenue
|
11,395 | - | 11,395 | - | ||||||||||||
Total revenues
|
1,575,380 | 979,289 | 3,845,321 | 2,876,012 | ||||||||||||
Costs and expenses:
|
||||||||||||||||
Cost of sales and services
|
388,084 | 235,304 | 1,150,309 | 721,522 | ||||||||||||
Sales and marketing
|
991,785 | 606,606 | 2,551,312 | 1,638,433 | ||||||||||||
General and administrative
|
648,218 | 529,806 | 1,755,933 | 1,477,920 | ||||||||||||
Depreciation and amortization
|
130,065 | 66,412 | 314,619 | 182,399 | ||||||||||||
Gain on sale of property and equipment
|
- | 576 | - | (4,158 | ) | |||||||||||
Total costs and expenses
|
2,158,152 | 1,438,704 | 5,772,173 | 4,016,116 | ||||||||||||
Loss from operations
|
(582,772 | ) | (459,415 | ) | (1,926,852 | ) | (1,140,104 | ) | ||||||||
Other income (expense)
|
||||||||||||||||
Interest expense
|
(377 | ) | - | (377 | ) | (155,136 | ) | |||||||||
Interest and other income
|
27,791 | 5,717 | 95,047 | 20,073 | ||||||||||||
Acquisition related costs
|
(968,839 | ) | - | (968,839 | ) | - | ||||||||||
Loss on sale of marketable securities
|
- | (7,640 | ) | - | (7,640 | ) | ||||||||||
Other income (expense), net
|
(941,425 | ) | (1,923 | ) | (874,169 | ) | (142,703 | ) | ||||||||
Change in fair value of warrant liability
|
(34,547 | ) | 4,456 | (21,015 | ) | 315,759 | ||||||||||
Loss before income taxes
|
(1,558,744 | ) | (456,882 | ) | (2,822,036 | ) | (967,048 | ) | ||||||||
Income tax benefit
|
(617,717 | ) | (185,382 | ) | (1,130,306 | ) | (80,570 | ) | ||||||||
Net loss
|
$ | (941,027 | ) | $ | (271,500 | ) | $ | (1,691,730 | ) | $ | (886,478 | ) | ||||
Other comprehensive (loss) income:
|
||||||||||||||||
Net loss
|
$ | (941,027 | ) | $ | (271,500 | ) | $ | (1,691,730 | ) | $ | (886,478 | ) | ||||
Unrealized gains on marketable securities
|
- | (3,782 | ) | - | (9,143 | ) | ||||||||||
Reclassification adjustments for losses on marketable
securities included in net income
|
- | 7,640 | 7,640 | |||||||||||||
Comprehensive loss
|
$ | (941,027 | ) | $ | (267,642 | ) | $ | (1,691,730 | ) | $ | (887,981 | ) | ||||
Net loss per common share, basic and diluted
|
$ | (0.14 | ) | $ | (0.04 | ) | $ | (0.26 | ) | $ | (0.14 | ) | ||||
Shares used in computing pro forma net loss per
common share:
|
||||||||||||||||
Basic and diluted
|
6,721,357 | 6,318,227 | 6,451,852 | 6,318,227 | ||||||||||||
Pro-forma computation related to conversion to a C
corporation upon completion of initial public offering:
|
||||||||||||||||
Historical pre-tax net loss before taxes
|
$ | (1,558,744 | ) | $ | (456,882 | ) | $ | (2,822,036 | ) | $ | (967,048 | ) | ||||
Pro-forma tax benefit
|
(617,717 | ) | (185,382 | ) | (1,130,306 | ) | (440,677 | ) | ||||||||
Pro-forma net loss
|
$ | (941,027 | ) | $ | (271,500 | ) | $ | (1,691,730 | ) | $ | (526,371 | ) | ||||
Pro-forma loss per share - basic and diluted
|
||||||||||||||||
Unaudited pro-forma loss per share
|
$ | (0.14 | ) | $ | (0.04 | ) | $ | (0.26 | ) | $ | (0.08 | ) | ||||
Weighted average number of shares outstanding
|
6,721,357 | 6,318,227 | 6,451,852 | 6,318,227 |
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (Unaudited)
|
Common Stock
|
Additional
Paid In
|
Accumulated
|
Treasury Stock
|
Total Stockholders'
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Shares
|
Amount
|
Equity
|
|||||||||||||||||||||
Balance at December 31, 2013
|
6,318,227 | $ | 63,182 | $ | 21,883,593 | $ | (1,436,387 | ) | 2,200 | $ | (11,255 | ) | $ | 20,499,133 | ||||||||||||||
Repurchase of common stock
|
- | - | - | 6,182 | (25,862 | ) | (25,862 | ) | ||||||||||||||||||||
Stock-based compensation
|
- | - | 50,292 | - | - | - | 50,292 | |||||||||||||||||||||
Issuance of common stock in
connection with acquisition of
NAPW, Inc.
|
6,309,845 | 63,098 | 35,208,935 | - | - | - | 35,272,033 | |||||||||||||||||||||
Fair value of options issued in
connection with acquisition of
NAPW
|
- | - | 556,496 | - | - | - | 556,496 | |||||||||||||||||||||
Fair of warrants issued in connection with acquisition of
NAPW
|
- | - | 294,342 | - | - | - | 294,342 | |||||||||||||||||||||
Fair value of warrants issued to
financial advisor in connection with
acquisition of NAPW
|
- | - | 138,768 | - | - | - | 138,768 | |||||||||||||||||||||
Net loss
|
- | - | - | (1,691,730 | ) | - | - | (1,691,730 | ) | |||||||||||||||||||
Balance at September 30, 2014
|
12,628,072 | $ | 126,280 | $ | 58,132,426 | $ | (3,128,117 | ) | 8,382 | $ | (37,117 | ) | $ | 55,093,472 |
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
Nine Months Ended September 30,
|
||||||||
2014
|
2013
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (1,691,730 | ) | $ | (886,478 | ) | ||
Adjustments to reconcile net loss to net cash (used in) provided
by operating activities:
|
||||||||
Depreciation and amortization
|
314,619 | 182,399 | ||||||
Deferred tax benefit
|
(1,130,306 | ) | (80,570 | ) | ||||
Fair value of warrants issued to advisor in connection with acquisition
|
138,768 | - | ||||||
Stock-based compensation expense
|
50,292 | - | ||||||
Change in fair value of warrant liability
|
21,015 | (315,759 | ) | |||||
Loss on sale of marketable securities, net
|
- | 7,640 | ||||||
Ammortization of premium on short-term investments, net
|
45,020 | - | ||||||
Gain on sale of property and equipment
|
- | (4,158 | ) | |||||
Interest added to notes payable
|
- | 16,881 | ||||||
Accretion of interest on notes payable
|
- | 138,255 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
128,128 | 1,532,222 | ||||||
Prepaid expenses and other current assets
|
(216,761 | ) | (72,803 | ) | ||||
Merchant reserve
|
236,480 | - | ||||||
Incremental direct costs
|
(35,171 | ) | - | |||||
Prepaid license fee
|
(393,750 | ) | - | |||||
Accounts payable
|
(718,067 | ) | (93,006 | ) | ||||
Accrued expenses
|
(402,836 | ) | 83,205 | |||||
Deferred income
|
(204,664 | ) | - | |||||
Customer deposits
|
393,750 | - | ||||||
Merchant cash advances
|
(447,371 | ) | - | |||||
Net cash (used in) provided by operating activities
|
(3,912,584 | ) | 507,828 | |||||
Cash flows from investing activities:
|
||||||||
Proceeds from maturities of short-term investments
|
6,243,000 | 242,206 | ||||||
Purchases of short-term investments
|
(15,525,533 | ) | - | |||||
Cash paid to purchase technology
|
- | (200,000 | ) | |||||
Cash paid for acquisition, net of cash acquired
|
(3,549,802 | ) | (135,945 | ) | ||||
Costs incurred to develop technology
|
(125,291 | ) | (243,325 | ) | ||||
Sale of property and equipment
|
- | 6,203 | ||||||
Purchases of property and equipment
|
(13,300 | ) | (32,564 | ) | ||||
Net cash used in investing activities
|
(12,970,926 | ) | (363,425 | ) |
Professional Diversity Network, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited), Continued
|
Nine Months Ended September 30,
|
||||||||
2014
|
2013
|
Cash flows from financing activities:
|
||||||||
Distributions to members
|
- | (200,000 | ) | |||||
Proceeds from IPO, net of offering costs
|
- | 19,474,565 | ||||||
Deferred IPO costs
|
- | (479,356 | ) | |||||
Payments of capital leases
|
(5,305 | ) | - | |||||
Repurchase of common stock
|
(25,862 | ) | - | |||||
Net cash (used in) provided by financing activities
|
(31,167 | ) | 18,795,209 | |||||
Net (decrease) increase in cash and cash equivalents
|
(16,914,677 | ) | 18,939,612 | |||||
Cash and cash equivalents, beginning of period
|
18,736,495 | 868,294 | ||||||
Cash and cash equivalents, end of period
|
$ | 1,821,818 | $ | 19,807,906 | ||||
Supplemental disclosures of other cash flow information:
|
||||||||
Cash paid for income taxes
|
$ | - | $ | - | ||||
Cash paid for interest
|
$ | - | $ | - | ||||
Non-cash disclosures: | ||||||||
Common stock issued in connection with acquisition of NAPW
|
$ | 35,272,033 | $ | - | ||||
Fair value of options issued in connection with acquisition of NAPW
|
$ | 556,496 | $ | - | ||||
Fair value of warrants issued in connection with acquisition of NAPW
|
$ | 294,342 | $ | - | ||||
Note payable - related party acquisition financing
|
$ | 434,582 | $ | - | ||||
IPO costs in accounts payable
|
$ | - | $ | 30,567 | ||||
Deferred revenue in accounts receivable
|
$ | - | $ | 152,137 | ||||
Conversion of notes payable to equity
|
$ | - | $ | 1,643,036 | ||||
Reduction of additional paid-in capital for deferred IPO costs
|
$ | - | $ | 1,342,163 |
·
|
Our ability to sell directly to all potential customers and earn 100% of each sale;
|
|
·
|
Eliminate key account restrictions imposed on us during the effective time of the LinkedIn agreement;
|
|
·
|
Benefit from new enhanced Equal Employment Opportunity-Office of Federal Contract Compliance Program regulations enhancing demand for our products and services;
|
|
·
|
Benefit from the strength of our business foundation and management team; and
|
|
·
|
Pursue potential acquisition opportunities in the recruitment industry.
|
September 30, 2014
|
||||||||||||||||
Amortized cost
|
Gross unrealized gains
|
Gross unrealized losses
|
Estimated fair value
|
|||||||||||||
Certificates of deposit
|
$ | 2,285,618 | $ | 1,119 | $ | - | $ | 2,286,737 | ||||||||
Municipal bonds
|
1,109,019 | - | (4,220 | ) | 1,104,799 | |||||||||||
Corporate fixed income bonds
|
5,842,687 | 87,397 | - | 5,930,084 | ||||||||||||
$ | 9,237,324 | $ | 88,516 | $ | (4,220 | ) | $ | 9,321,620 |
Level 1 — quoted prices in active markets for identical assets or liabilities
|
Level 2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable
|
Level 3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
|
Financial Instrument
|
Level
|
September 30,
2014
|
December 31,
2013
|
|||||||||
Warrant liability
|
3
|
$
|
106,236
|
$
|
85,221
|
2014
|
2013
|
|||||||
Warrants to purchase common stock
|
362,500
|
131,250
|
||||||
Stock options
|
366,000
|
-
|
||||||
728,500
|
131,250
|
Fair value of common stock issued (6,309,845 shares)
|
$ | 35,272,033 | ||
Cash paid
|
3,555,000 | |||
Promissory note issued
|
434,582 | |||
Stock options issued (183,000 options)
|
556,496 | |||
Common stock purchase warrants issued (181,250 warrants)
|
294,342 | |||
Total consideration
|
40,112,453 | |||
Allocated to:
|
||||
Cash and cash equivalents
|
$ | 5,198 | ||
Accounts receivable
|
353,377 | |||
Incremental direct costs
|
931,126 | |||
Prepaid expenses and other current assets
|
297,904 | |||
Property and equipment
|
795,618 | |||
Security deposits
|
342,190 | |||
Merchant reserve
|
1,528,558 | |||
Other assets
|
10,000 | |||
Accounts payable
|
(6,153,564 | ) | ||
Accrued expenses
|
(1,804,624 | ) | ||
Deferred revenue
|
(8,880,000 | ) | ||
Deferred tax liability
|
(5,836,250 | ) | ||
Merchant cash advances
|
(447,371 | ) | ||
Capital lease obligations
|
(22,397 | ) | ||
Net liabilities assumed
|
(18,880,235 | ) | ||
Excess of purchase price over net liabilities assumed before
allocation to identifiable intangible assets and goodwill
|
$ | 58,992,688 |
Amount
|
Estimated Useful Life (Years)
|
|||||||
Sales Process
|
$ | 3,440,000 | 10 | |||||
Paid Member Relationships
|
890,000 | 5 | ||||||
Member Lists
|
8,957,000 | 5 | ||||||
Developed Technology
|
648,000 | 3 | ||||||
Trade Name/Trademarks
|
440,000 | 4 | ||||||
Amortizable Intangible Assets
|
14,375,000 | |||||||
Goodwill
|
44,617,688 | |||||||
$ | 58,992,688 |
Three Months Ended Sept. 30,
|
Nine Months Ended Sept. 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues
|
$ | 7,568,509 | $ | 6,457,383 | $ | 22,317,767 | $ | 17,160,653 | ||||||||
Net loss
|
$ | (212,970 | ) | $ | (1,235,674 | ) | $ | (2,718,067 | ) | $ | (4,874,809 | ) | ||||
Net loss per share:
|
||||||||||||||||
Basic and diluted
|
$ | (0.02 | ) | $ | (0.10 | ) | $ | (0.22 | ) | $ | (0.39 | ) | ||||
Weighted average shares outstanding:
|
||||||||||||||||
Basic and diluted
|
12,619,690 | 12,627,930 | 12,623,019 | 12,628,072 |
September 30,
2014
|
December 31,
2013
|
|||||||
Capitalized cost:
|
||||||||
Balance, beginning of period
|
$
|
1,289,099
|
$
|
734,291
|
||||
Additional capitalized cost
|
125,291
|
354,808
|
||||||
Purchased technology
|
-
|
200,000
|
||||||
Balance, end of period
|
$
|
1,414,390
|
$
|
1,289,099
|
||||
Accumulated amortization:
|
||||||||
Balance, beginning of period
|
$
|
596,588
|
$
|
331,401
|
||||
Provision for amortization
|
258,747
|
265,187
|
||||||
Balance, end of period
|
$
|
855,335
|
$
|
596,588
|
||||
Capitalized Technology, net
|
$
|
559,055
|
$
|
692,511
|
September 30,
2014
|
December 31,
2013
|
|||||||
Acquisition related costs
|
$
|
995,579
|
$
|
-
|
||||
Cost of services
|
128,363
|
10,546
|
||||||
Payroll liabilities
|
162,905
|
41,930
|
||||||
Merchant processing fees
|
64,674
|
-
|
||||||
Franchise and other taxes
|
54,367
|
-
|
||||||
Sales and marketing
|
48,340
|
11,250
|
||||||
Deferred rent
|
6,966
|
13,932
|
||||||
Consulting
|
-
|
60,000
|
||||||
Deferred payment from acquisition
|
-
|
25,000
|
||||||
Other
|
129,056
|
25,804
|
||||||
$
|
1,590,250
|
$
|
188,462
|
Year ending December 31,
|
||||
2014 (three months)
|
$ | 379,233 | ||
2015
|
1,502,636 | |||
2016
|
1,491,593 | |||
2017
|
1,543,918 | |||
2018
|
1,356,740 | |||
Thereafter
|
303,560 | |||
$ | 6,577,680 |
September 30,
2014
|
December 31,
2013
|
|||||||
Strike price
|
$
|
10.00
|
$
|
10.00
|
||||
Market price
|
$
|
5.05
|
$
|
4.61
|
||||
Expected life
|
4.42 years
|
5.17 years
|
||||||
Risk-free interest rate
|
1.62
|
%
|
0.86
|
%
|
||||
Dividend yield
|
0.00
|
%
|
0.00
|
%
|
||||
Volatility
|
41
|
%
|
39
|
%
|
||||
Warrants outstanding
|
131,250
|
131,250
|
||||||
Fair value of warrants
|
$
|
106,236
|
$
|
85,221
|
Beginning balance
|
$
|
(85,221
|
)
|
|
Increase in net value of warrant liability
|
(21,015
|
)
|
||
Ending balance
|
$
|
(106,236
|
)
|
Number of
Options
|
Weighted
Average Exercise
Price
|
Weighted
Average
Remaining
Contractual Life
(in Years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding - December 31, 2013
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||
Granted in compensatory arrangements
|
187,000
|
3.45
|
||||||||||||||
Issued as Merger consideration
|
183,000
|
3.45
|
||||||||||||||
Exercised
|
-
|
-
|
||||||||||||||
Forfeited or Canceled
|
(4,000
|
)
|
(3.45
|
)
|
||||||||||||
Outstanding – September 30, 2014
|
366,000
|
$
|
3.45
|
9.6
|
$
|
585,600
|
||||||||||
Exercisable – September 30, 2014
|
183,000
|
3.45
|
9.8
|
$
|
292,800
|
Number of
Options
|
Weighted
Average Grant
Date Fair Value
|
|||||||
Unvested - December 31, 2013
|
-
|
$
|
-
|
|||||
Granted in compensatory arrangements
|
187,000
|
1.65
|
||||||
Issued as Merger consideration
|
183,000
|
3.04
|
||||||
Vested
|
(183,000
|
)
|
(3.04
|
)
|
||||
Forfeited or Canceled
|
(4,000
|
)
|
1.65
|
|||||
Unvested – September 30, 2014
|
183,000
|
$
|
1.65
|
Risk-free interest rate
|
2.02
|
%
|
||
Expected dividend yield
|
0.00
|
%
|
||
Expected volatility
|
48.14
|
%
|
||
Expected term
|
6 years
|
Risk-free interest rate
|
1.82
|
%
|
||
Expected dividend yield
|
0.00
|
%
|
||
Expected volatility
|
41.5
|
%
|
||
Expected term
|
5 years
|
Number of
Warrants
|
Weighted
Average Exercise
Price
|
Weighted
Average
Remaining
Contractual Life
(in Years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding - December 31, 2013
|
131,250
|
$
|
10.00
|
5.2
|
$
|
-
|
||||||||||
Granted
|
231,250
|
7.41
|
||||||||||||||
Exercised
|
-
|
-
|
||||||||||||||
Forfeited or Canceled
|
-
|
-
|
||||||||||||||
Outstanding – September 30, 2014
|
362,500
|
$
|
8.34
|
4.8
|
$
|
105,000
|
||||||||||
Exercisable – September 30, 2014
|
131,250
|
10.00
|
4.4
|
$
|
-
|
Number of
Warrants
|
Weighted
Average Grant
Date Fair Value
|
|||||||
Unvested - December 31, 2013
|
-
|
$
|
-
|
|||||
Granted
|
231,250
|
7.41
|
||||||
Vested
|
(231,250
|
)
|
(1.87
|
)
|
||||
Forfeited or Canceled
|
-
|
-
|
||||||
Unvested – September 30, 2014
|
-
|
$
|
-
|
Risk-free interest rate
|
1.82
|
%
|
||
Expected dividend yield
|
0.00
|
%
|
||
Expected volatility
|
41.5
|
%
|
||
Expected term
|
5 years
|
Percentage of Revenue
During the Three
Months Ended
|
Percentage of Revenue
During the Nine
Months Ended
|
Percentage of Accounts
Receivable at
|
||||||||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
December 31,
|
|||||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||||||||
LinkedIn
|
0
|
%
|
51
|
%
|
13
|
%
|
52
|
%
|
12
|
%
|
41
|
%
|
||||||||||||
Apollo
|
22
|
%
|
36
|
%
|
27
|
%
|
38
|
%
|
23
|
%
|
19
|
%
|
Three Months Ended September 30, 2014
|
Nine Months Ended September 30, 2014
|
|||||||||||||||||||||||
PDN Network
|
NAPW Network
|
Consolidated
|
PDN Network
|
NAPW Network
|
Consolidated
|
|||||||||||||||||||
Recruitment services
|
$ | 712,728 | $ | - | $ | 712,728 | $ | 2,114,178 | $ | - | $ | 2,114,178 | ||||||||||||
Consumer advertising and consumer marketing solutions revenue
|
448,860 | - | 448,860 | 1,317,351 | - | 1,317,351 | ||||||||||||||||||
Membership fees and related services
|
- | 402,397 | 402,397 | - | 402,397 | 402,397 | ||||||||||||||||||
Product sales and other revenue
|
- | 11,395 | 11,395 | - | 11,395 | 11,395 | ||||||||||||||||||
Total revenues
|
1,161,588 | 413,792 | 1,575,380 | 3,431,529 | 413,792 | 3,845,321 | ||||||||||||||||||
(Loss) income from operations
|
(610,633 | ) | 27,861 | (582,772 | ) | (1,954,713 | ) | 27,861 | (1,926,852 | ) | ||||||||||||||
Depreciation and amortization
|
89,816 | 40,249 | 130,065 | 274,370 | 40,249 | 314,619 | ||||||||||||||||||
Income tax (benefit) expense
|
(628,876 | ) | 11,159 | (617,717) | (1,141,465 | ) | 11,159 | (1,130,306 | ) | |||||||||||||||
Capital expenditures
|
1,703 | - | 1,703 | 13,300 | - | 13,300 | ||||||||||||||||||
Net (loss) income
|
(957,353 | ) | 16,326 | (941,027 | ) | (1,708,056 | ) | 16,326 | (1,691,730 | ) | ||||||||||||||
At September 30, 2014
|
||||||||||||||||||||||||
Goodwill
|
$ | 735,328 | $ | 44,617,688 | $ | 45,353,016 | ||||||||||||||||||
Intangible assets, net
|
90,400 | 14,338,342 | 14,428,742 | |||||||||||||||||||||
Total assets
|
14,021,170 | 63,349,113 | 77,370,283 |
Three Months Ended
|
||||||||||||||||
September 30,
|
Change
|
Change
|
||||||||||||||
2014
|
2013
|
(Dollars)
|
(Percent)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Revenues
|
||||||||||||||||
Recruitment services
|
$ | 713 | $ | 602 | $ | 111 | 18.5 | % | ||||||||
Consumer advertising and consumer marketing
solutions revenue
|
449 | 378 | 71 | 18.8 | % | |||||||||||
Membership fees and related services
|
402 | 0 | 402 | 100.0 | % | |||||||||||
Product sales and other revenue
|
11 | 0 | 11 | 100.0 | % | |||||||||||
Total revenues
|
1,575 | 980 | 595 | 60.9 | % | |||||||||||
Costs and expenses:
|
||||||||||||||||
Cost of services
|
388 | 235 | 153 | 64.9 | % | |||||||||||
Sales and marketing
|
992 | 607 | 385 | 63.5 | % | |||||||||||
General and administrative
|
648 | 530 | 118 | 22.4 | % | |||||||||||
Depreciation and amortization
|
130 | 66 | 64 | 95.8 | % | |||||||||||
Gain on sale of property and equipment
|
0 | 1 | (1 | ) | (100.0 | %) | ||||||||||
Total costs and expenses
|
2,158 | 1,439 | 719 | 50.0 | % | |||||||||||
Loss from operations
|
(583 | ) | (459 | ) | (124 | ) | 26.9 | % | ||||||||
Other income (expense), net
|
(941 | ) | (2 | ) | (939 | ) | 48856.1 | % | ||||||||
Change in fair value of warrant liability
|
(35 | ) | 4 | (39 | ) | (875.3 | %) | |||||||||
Income tax benefit
|
(618 | ) | (185 | ) | (433 | ) | 233.2 | % | ||||||||
Net loss
|
$ | (941 | ) | $ | (272 | ) | $ | (669 | ) | 246.6 | % |
Nine Months Ended
|
||||||||||||||||
September 30,
|
Change
|
Change
|
||||||||||||||
2014
|
2013
|
(Dollars)
|
(Percent)
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Revenues
|
||||||||||||||||
Recruitment services
|
$ | 2,114 | $ | 1,693 | $ | 421 | 24.9 | % | ||||||||
Consumer advertising and consumer
marketing solutions revenue
|
1,317 | 1,183 | 134 | 11.4 | % | |||||||||||
Membership fees and related services
|
402 | 0 | 402 | 100.0 | % | |||||||||||
Product sales and other revenue
|
11 | 0 | 11 | 100.0 | % | |||||||||||
Total revenues
|
3,844 | 2,876 | 968 | 33.7 | % | |||||||||||
Costs and expenses:
|
||||||||||||||||
Cost of services
|
1,150 | 722 | 428 | 59.4 | % | |||||||||||
Sales and marketing
|
2,551 | 1,638 | 913 | 55.7 | % | |||||||||||
General and administrative
|
1,756 | 1,478 | 278 | 18.8 | % | |||||||||||
Depreciation and amortization
|
315 | 182 | 133 | 72.5 | % | |||||||||||
Gain on sale of property and equipment
|
0 | (4 | ) | 4 | (100.0 | %) | ||||||||||
Total costs and expenses
|
5,772 | 4,016 | 1,756 | 43.7 | % | |||||||||||
Loss from operations
|
(1,928 | ) | (1,140 | ) | (788 | ) | 69.0 | % | ||||||||
Other income (expense), net
|
(874 | ) | (143 | ) | (731 | ) | 512.6 | % | ||||||||
Change in fair value of warrant liability
|
(21 | ) | 316 | (337 | ) | (106.7 | %) | |||||||||
Income tax (benefit) expense
|
(1,130 | ) | (81 | ) | (1,049 | ) | 1302.9 | % | ||||||||
Net loss
|
$ | (1,693 | ) | $ | (886 | ) | $ | (807 | ) | 90.8 | % |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Percentage of revenue by product:
|
||||||||||||||||
Recruitment services
|
45 | % | 61 | % | 55 | % | 59 | % | ||||||||
Consumer advertising and consumer marketing
solutions revenue
|
28 | % | 39 | % | 34 | % | 41 | % | ||||||||
Membership fees and related services
|
26 | % | 0 | % | 10 | % | 0 | % | ||||||||
Product sales and other revenue
|
1 | % | 0 | % | 0 | % | 0 | % |
September 30,
|
||||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Cash and cash equivalents
|
$
|
1,822
|
$
|
19,808
|
||||
Short-term investments
|
9,238
|
-
|
||||||
Working capital (deficiency)
|
(3,664
|
)
|
19,401
|
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2014
|
2013
|
|||||||
(in thousands)
|
||||||||
Cash provided by (used in):
|
||||||||
Operating activities
|
$
|
(3,913
|
)
|
$
|
508
|
|||
Investing activities
|
(12,971
|
)
|
(363
|
)
|
||||
Financing activities
|
(31
|
)
|
18,795
|
|||||
Net (decrease) increase in cash and cash equivalents
|
$
|
(16,915
|
)
|
$
|
18,940
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
ITEM 1A.
|
RISK FACTORS
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
ITEM 4.
|
MINE SAFETY DISCLOSURE
|
ITEM 5.
|
OTHER INFORMATION
|
ITEM 6.
|
EXHIBITS
|
PROFESSIONAL DIVERSITY NETWORK, INC.
|
|||
Date:
|
November 14, 2014
|
By:
|
/s/ David Mecklenburger
|
Name: David Mecklenburger
Title: Chief Financial Officer
|
|||
(On behalf of the Registrant and as principal financial officer and principal
accounting officer)
|
Exhibit
Number
|
Description of Exhibit
|
|
3.1
|
Amended and Restated Certificate of Incorporation of Professional Diversity Network, Inc., as amended
|
|
3.2
|
Amended and Restated By-laws of Professional Diversity Network, Inc., as amended
|
|
10.1
|
Registration Rights and Lock-Up Agreement among Professional Diversity Network, Inc., Matthew Proman, Star Jones and Christopher Wesser, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.2
|
Promissory Note issued by Professional Diversity Network, Inc. to Matthew Proman in the principal amount of $445,000, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.3*
|
Common Stock Purchase Warrant for the Purchase of 6,000 Shares of Common Stock of Professional Diversity Network, Inc. between David Bocchi and Professional Diversity Network, Inc., dated September 24, 2014, incorporated herein by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.4
|
Common Stock Purchase Warrant for the Purchase of 50,000 Shares of Common Stock of Professional Diversity Network, Inc. between Matthew B. Proman and Professional Diversity Network, Inc., dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.5
|
Common Stock Purchase Warrant for the Purchase of 131,250 Shares of Common Stock of Professional Diversity Network, Inc. between Matthew B. Proman and Professional Diversity Network, Inc., dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.6
|
Amended and Restated Employment Agreement between Professional Diversity Network, Inc. and James Kirsch, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.7
|
Employment Agreement between Professional Diversity Network, Inc. and David Mecklenburger, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.8
|
Employment Agreement between Professional Diversity Network, Inc. and Matthew Proman, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.9
|
Employment Agreement between Professional Diversity Network, Inc. and Star Jones, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.10
|
Employment Agreement between Professional Diversity Network, Inc. and Christopher Wesser, dated as of September 24, 2014, incorporated herein by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 26, 2014
|
|
10.11
|
Professional Diversity Network, Inc. 2013 Equity Compensation Plan Code Section 409A Nonqualified Stock Option Award Agreement, dated as of September 24, 2014, between Matthew Proman and Professional Diversity Network, Inc.
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a) or Rule 15d- 14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a) or Rule 15d- 14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
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
|
PROFESSIONAL DIVERSITY NETWORK, INC.
|
||
By:
|
|
|
Name:
|
|
|
Title:
|
|
/s/ David Mecklenburger
|
|
David Mecklenburger
|
|
Chief Financial Officer
|
(i)
|
delivered personally by hand, by courier or by telephone;
|
(ii)
|
sent by United States first-class mail, postage prepaid;
|
(iii)
|
sent by facsimile; or
|
(iv)
|
sent by electronic mail,
|
(i)
|
Section 3.5 (place of meetings; meetings by telephone);
|
(ii)
|
Section 3.6 (regular meetings);
|
(iii)
|
Section 3.7 (special meetings; notice);
|
(iv)
|
Section 3.8 (quorum; voting);
|
(v)
|
Section 3.9 (action by written consent without a meeting); and
|
(vi)
|
Section 7.5 (waiver of notice)
|
(i)
|
the time of regular meetings of committees may be determined by resolution of the committee; |
(ii)
|
special meetings of committees may also be called by resolution of the committee; and |
(iii)
|
notice of special meetings of committees shall also be given to all alternate members, who shall have the right to attend all meetings of the committee. The board of directors may adopt rules for the government of any committee not inconsistent with the provisions of these bylaws. |
1.
|
The Bylaws are hereby amended by amending Section 2.10 to read as follows:
|
By: | ||
Secretary
|
||
PROTESSIONAL DIVERSITY NETWORK, INC.
|
|||
By:
|
/s/ David Mecklenburger | ||
Printed: | David Mecklenburger | ||
Title: | CFO |
ACCEPTED AND AGREED TO:
|
|
/s/ Matthew B. Proman | |
Matthew B. Proman |
Number of Shares Vested
|
Vesting Date
|
183,000
|
Fully Vested on Grant Date
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Professional Diversity Network, 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 and presented 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.
|
/s/ James Kirsch
|
|
James Kirsch
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Professional Diversity Network, 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 and presented 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.
|
/s/ David Mecklenburger
|
|
David Mecklenburger
|
|
Chief Financial Officer
|
|
(Principal Financial and
Accounting Officer)
|
(1)
|
the Quarterly Report on Form 10-Q of the Company for the fiscal quarter ended September 30, 2014, as filed with the Securities and Exchange Commission (the “Report”),fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ James Kirsch
|
||
James Kirsch
Chief Executive Officer
|
||
/s/ David Mecklenburger
|
||
David Mecklenburger
Chief Financial Officer
|