One Horizon Group, Inc.
|
|
(Exact name of registrant as specified in its charter)
|
Pennsylvania
|
25-1229323
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
Weststrasse 1, Baar
|
||
Switzerland
|
CH6340
|
|
(Address of principal executive offices)
|
(Zip Code)
|
+41-41-7605820
|
|
(Registrant’s telephone number, including area code)
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
Title of each class
|
Name of each exchange on which registered
|
|
n/a
|
n/a
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
||
Common Stock, Par Value $0.0001
|
||
(Title of Class)
|
Large accelerated filer
|
o |
Accelerated filer
|
o |
Non-accelerated filer
|
o |
Smaller reporting company
|
þ |
(Do not check if smaller reporting company) |
Part I – FINANCIAL INFORMATION | |||||
Item 1
|
Financial Statements
|
F-1 | |||
Item 2
|
Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
4 | |||
Item 3
|
Quantitative and Qualitative Disclosures about Market Risk
|
8 | |||
Item 4
|
Controls and Procedures
|
8 | |||
Part II – OTHER INFORMATION | |||||
Item 1
|
Legal Proceedings
|
9 | |||
Item 1A
|
Risk Factors
|
9 | |||
Item 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
9 | |||
Item 3
|
Defaults Upon Senior Securities
|
9 | |||
Item 4
|
Mine Safety Disclosures
|
9 | |||
Item 5
|
Other Information
|
9 | |||
Item 6 | Exhibits | 10 | |||
SIGNATURES
|
11 |
March 31, | December 31, | |||||||
2013
|
2012
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 460 | $ | 699 | ||||
Accounts receivable, current portion
|
8,752 | 5,899 | ||||||
Other assets
|
130 | 136 | ||||||
Total current assets
|
9,342 | 6,734 | ||||||
Accounts receivable, net of current portion
|
31,512 | 26,263 | ||||||
Property and equipment, net
|
324 | 350 | ||||||
Intangible assets, net
|
12,073 | 12,329 | ||||||
Other assets
|
126 | - | ||||||
Total assets
|
$ | 53,377 | $ | 45,676 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 925 | $ | 750 | ||||
Accrued expenses
|
463 | 435 | ||||||
Accrued compensation
|
36 | 38 | ||||||
Income taxes
|
1,411 | 1,332 | ||||||
Amounts due to related parties
|
4,000 | 3,500 | ||||||
Current portion of deferred revenue
|
7,600 | 6,000 | ||||||
Current portion of long-term debt
|
59 | 59 | ||||||
Total current liabilities
|
14,494 | 12,114 | ||||||
Long-term liabilities
|
||||||||
Deferred revenue
|
20,500 | 16,000 | ||||||
Long term debt
|
207 | 219 | ||||||
Deferred income taxes
|
445 | 445 | ||||||
Mandatorily redeemable preferred shares
|
90 | 90 | ||||||
Total liabilities
|
35,736 | 28,868 | ||||||
Stockholders' Equity
|
||||||||
Preferred stock:
|
||||||||
$0.0001 par value, authorized 150,000,000;
|
||||||||
no shares issued or outstanding
|
- | |||||||
Common stock:
|
||||||||
$0.0001 par value, authorized 250,000,000,000 shares
|
||||||||
issued and outstanding 18,991,377,645 shares (December 2012 18,507,506,667)
|
1,900 | 1,852 | ||||||
Additional paid-in capital
|
25,733 | 19,781 | ||||||
Stock subscriptions receivable
|
(6,500 | ) | (500 | ) | ||||
Retained Earnings (Deficit)
|
(3,884 | ) | (4,780 | ) | ||||
Accumulated other comprehensive income
|
392 | 455 | ||||||
Total stockholders' equity
|
17,641 | 16,808 | ||||||
Total liabilities and stockholders' equity
|
$ | 53,377 | $ | 45,676 |
2013
|
2012
|
|||||||
Revenue
|
$ | 3,013 | $ | 2,292 | ||||
Cost of revenue
|
7 | 51 | ||||||
Gross margin
|
3,006 | 2,241 | ||||||
Expenses:
|
||||||||
General and administrative | 1,473 | 1,693 | ||||||
Depreciation | 36 | 97 | ||||||
Amortization of intangibles | 446 | 202 | ||||||
1,955 | 1,992 | |||||||
Income from operations
|
1,051 | 249 | ||||||
Other income and expense:
|
||||||||
Interest expense | (5 | ) | (11 | ) | ||||
Interest expense - related parties | (50 | ) | (50 | ) | ||||
(55 | ) | (61 | ) | |||||
Income before income taxes
|
996 | 188 | ||||||
Income taxes
|
100 | 16 | ||||||
Net Income for the period
|
$ | 896 | $ | 172 | ||||
Earnings per share
|
||||||||
Basic net income per share | $ | 0.00 | $ | 0.00 | ||||
Diluted net income per share | $ | 0.00 | $ | 0.00 | ||||
Weighted average number of shares outstanding
|
||||||||
Basic | 18,727,937 | 13,328,442 | ||||||
Diluted | 20,058,670 | 14,247,178 |
ONE HORIZON GROUP, INC.
|
|
(formerly Intelligent Communication Enterprise Corporation)
|
|
Consolidated Statements of Comprehensive Income
|
|
For the three months ended March 31, 2013 and 2012
|
|
(in thousands)
|
|
(unaudited)
|
Mandatorily redeemable preferred stock
|
Common Stock
|
Additional Paid-in Capital
|
Retained Earnings (Deficit)
|
Subscriptions Receivable
|
Accumulated Other Comprehensive Income (Loss)
|
Total Stockholders' Equity
|
||||||||||||||||||||||||||||||
Number of Shares
|
Amount
|
Number of Shares
|
Amount
|
|||||||||||||||||||||||||||||||||
Balance December 31, 2012
|
50 | 90 | 18,507,507 | $ | 1,852 | $ | 19,781 | $ | (4,780 | ) | $ | (500 | ) | $ | 455 | $ | 16,808 | |||||||||||||||||||
Net income
|
896 | 896 | ||||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | (63 | ) | (63 | ) | ||||||||||||||||||||||||||||||||
Common stock issued for subscription receivable
|
483,871 | 48 | 5,952 | (6,000 | ) | - | ||||||||||||||||||||||||||||||
Balance March 31, 2013
|
50 | $ | 90 | 18,991,378 | $ | 1,900 | $ | 25,733 | $ | (3,884 | ) | $ | (6,500 | ) | $ | 392 | $ | 17,641 |
2013
|
2012
|
|||||||
Cash provided by (used in) operating activities:
|
||||||||
Operating activities:
|
||||||||
Net income for the period
|
$ | 896 | $ | 172 | ||||
Adjustment to reconcile net income for the period to
|
||||||||
net cash provided by (used in) operating activities:
|
||||||||
Depreciation of property and equipment
|
36 | 97 | ||||||
Amortization of intangible assets
|
446 | 202 | ||||||
Changes in operating assets and liabilities net of effects of acquistions:
|
||||||||
|
||||||||
Accounts receivable
|
(8,102 | ) | (11,709 | ) | ||||
Other assets
|
(120 | ) | (6 | ) | ||||
Accounts payable and accrued expenses
|
195 | 2,140 | ||||||
Deferred revenue
|
6,100 | 10,300 | ||||||
Income taxes
|
79 | 16 | ||||||
Net cash provided by (used in) operating activities
|
(470 | ) | 1,212 | |||||
Cash used in investing activities:
|
||||||||
Acquisition of intangible assets
|
(245 | ) | (822 | ) | ||||
Acquisition of property and equipment
|
(12 | ) | - | |||||
Net cash (used in) investing activities
|
(257 | ) | (822 | ) | ||||
Cash flow from financing activities:
|
||||||||
Increase (decrease) in long-term borrowing, net
|
(12 | ) | (400 | ) | ||||
Advances from related parties, net of repayment
|
500 | - | ||||||
Net checks issued in excess of funds
|
- | (361 | ) | |||||
Net cash provided by (used in) financing activities
|
488 | (761 | ) | |||||
Increase (decrease) in cash during the period
|
$ | (239 | ) | $ | (371 | ) | ||
Cash at beginning of the period
|
699 | 371 | ||||||
Cash at end of the period
|
$ | 460 | $ | - | ||||
Supplementary Information: | ||||||||
I nterest paid | $ | - | $ | - | ||||
Income taxes paid | - | - | ||||||
Non cash transactions: | - | - | ||||||
Common stock issued for subscription receivable | 6,000 | - |
●
|
Software and licenses – revenue from sales of perpetual licenses to top-tier telecom entities is recognized at the inception of the arrangement, presuming all other relevant revenue recognition criteria are met. Revenue from sales of perpetual licenses to other entities is recognized over the agreed collection period.
The Company regards a “top-tier” telecom entity as a tier 1 carrier which has a direct connection to the Internet and the networks it uses to deliver voice and data services as well as a financially strong balance sheet and good credit rating.
|
●
|
Revenues for user licenses purchased by customers is recognized when the user license is delivered.
|
March 31
|
||||||||
2013
|
2012
|
|||||||
Basic
|
18,727,937 | 13,328,442 | ||||||
Incremental shares under stock compensation plans
|
1,330,483 | 918,736 | ||||||
Incremental shares connected with previously converted promissory notes
|
250 | - | ||||||
Fully Diluted
|
20,058,670 | 14,247,178 |
March 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Leasehold improvements
|
$ | 265 | $ | 265 | ||||
Motor vehicle
|
120 | 120 | ||||||
Equipment
|
187 | 177 | ||||||
572 | 562 | |||||||
Less accumulated depreciation
|
(248 | ) | ( 212 | ) | ||||
Property and equipment, net
|
$ | 324 | $ | 350 |
March 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Horizon software
|
$ | 16,266 | $ | 16,085 | ||||
Contractual relationships
|
885 | 885 | ||||||
17,151 | 16,970 | |||||||
Less accumulated amortization
|
(5,078 | ) | ( 4,641 | ) | ||||
Intangible assets, net
|
$ | 12,073 | $ | 12,329 |
March 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Vehicle loan
|
$ | 66 | $ | 67 | ||||
Office term loan
|
200 | 211 | ||||||
266 | 278 | |||||||
Less current portion
|
(59 | ) | ( 59 | ) | ||||
Balance
|
$ | 207 | $ | 219 |
March 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Loans due to stockholders
|
$ | 4,000 | $ | 3,500 |
●
|
loans advanced during 2011 totaling $2,000,000 which are unsecured and have an interest rate of 10%. During the three months ended March 31, 2013 and 2012 interest of $50,000 and $50,000, respectively, has been accrued.
|
●
|
loans advanced by two officers and directors during 2012 totaling $1,500,000 which are unsecured and have an interest rate of 0.21%. The loans are due on or before December 31, 2014, and can be repaid in cash or shares of ordinary shares of OHG at an exchange price of $1.50 per share.
|
●
|
convertible loans advanced in January 2013 from two officers and directors in the amount of $250,000 each. These convertible loans bear an interest rate of 0.21% and are repayable on or before January 22 2014. The Company has the option to repay the loans at any time, without penalty, in cash or shares of common stock of the Company at a price of $0.0086 per share. If the Company elects to repay the convertible loans in full by the issuance of shares the Company will issue 29,190,000 shares of common stock for each loan so repaid.
|
●
|
The Company entered into a sales contract, in the normal course of business with a customer in which the Company holds an equity interest. The customer purchased perpetual software license with total commitment of $2.0 million, of which $100,000 has been recognized in each of the three months ended March 31, 2012. The Company owns a cost based investment interest of 18% of the voting capital of the customer.
|
●
|
During the three months ended March 31, 2012, a company owned by a director and officer of the Company provided services in the amount of $
125,000
.
|
●
|
issued 483,870,968 shares of common stock for subscription receivable of $6 million. The outstanding balance is secured by a pledge of the shares, pro-rata to amount owing, and carries an interest rate of 3%.
|
●
|
issued 117,343,800 shares of common stock for cash proceeds of $502,000
|
●
|
issued 875,700,000 shares of common stock for subscription receivable of $500,000.
|
●
|
issued 2,101,680,000 shares of common stock for services received from related parties with a fair value of $1,200,000
|
●
|
issued 87,570,000 shares of common stock for services received with a fair value of $50,000
|
●
|
accounted for the reverse acquisition of Intelligent Communication Enterprise Corporation and subsidiaries and the issued 696,030,538 shares of common stock with a fair value of $341,000.
|
●
|
returned to treasury for cancellation 42,000,000 shares of common stock with a fair value of $420,000 being proceeds received on the disposal of shares of Global Interactive Media Limited and the Modizo business.
|
Number of Warrants
|
Exercise Price
|
Expiry
|
|||
700,560,000 |
$0
|
no expiry date
|
|||
70,056,000 | 0.0014 |
no expiry date
|
|||
241,935,483 | 0.0124 |
January 2018
|
Number of
|
Weighted Average
|
|||||||
Options
|
Exercise Price
|
|||||||
Outstanding at June 30, 2012
|
216,132,393 | 0.0013 | ||||||
Options issued
|
175,140,000 | 0.0009 | ||||||
Outstanding at December 31, 2012 and March 31, 2013
|
391,272,393 | $ | 0.0011 |
Number
|
Average
|
Number
|
Intrinsic
|
|||||
Outstanding
|
Remaining
|
Exercisable
|
Value
|
|||||
at
|
Contractual
|
at
|
at
|
|||||
March 31,
|
Life
|
March 31,
|
December 31,
|
|||||
Exercise Price
|
2013
|
(Years)
|
2013
|
2012
|
||||
$0.0009
|
3,448,507
|
2.58
|
3,448,507
|
$ 37,934
|
||||
0.0009
|
175,140,000
|
7.25
|
175,140,000
|
1,926,540
|
||||
0.0009
|
175,140,000
|
9.75
|
-
|
-
|
||||
0.0030
|
17,833,456
|
2.08
|
17,833,456
|
196,168
|
||||
0.569
|
19,710,431
|
3.25
|
7,193,588
|
79,129
|
●
|
in April, 2013 received $2.79 million of subscription receivable in respect of a $6.0 million investment in the Company’s securities pursuant to a subscription agreement signed in February 2013 and reported in the Form 10-K. The balance of the subscription funds are expected to be received in June and September 2013 under the terms of the agreement.
|
●
|
paid the remaining $1.4 million for interest in a Chinese joint venture with ZTE Corporation.
|
●
|
in April, 2013 entered into an advisory agreement with a consulting firm to provide business and corporate development services to the Company. Pursuant to the agreement dated April 15, 2013, the Company issued 37,526,065 shares of common stock.
|
●
|
in May, 2013 signed an amendment to its agreement with an investor relations firm, pursuant to which the Company issued the firm a warrant to purchase up to 37,526,065 shares of the Company’s Common Stock, subject to vesting, at an exercise price of $0.012 per share, with 7,505,213 shares vesting on each of May 1, 2013, October 15, 2013, January 15, 2014, and April 14, 2014. Exercise of the warrants is also subject to certain performance metrics set forth in the warrant.
|
|
|
For the Three Months Ended
March 31
(in thousands)
|
|
|||||
|
|
2013
|
|
|
2012
|
|
||
Net cash provided by (used in) operating activities
|
|
|
(470
|
) |
|
|
1,212
|
|
Net cash (used in) investing activities
|
|
|
(257
|
)
|
|
|
(822
|
)
|
Net cash provided by financing activities
|
|
|
488
|
|
|
|
(761
|
)
|
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. |
ITEM 4. CONTROLS AND PROCEDURES. |
Exhibit Number
|
Description
|
|
4.1 | Common Stock Purchase Warrant dated May 1, 2013 | |
10.1
|
Loan Agreement dated January 22, 2013 between the Company and Mark White
|
|
10.2 |
Loan Agreement dated January 22, 2013 between the Company and Brian Collins
|
|
10.3
|
Subscription Agreement, as amended, dated as of February 18, 2013 between the Company and Patrick Schildknecht
|
|
10.4
|
Advisory Agreement dated as of April 15, 2013 between the Company and TriPoint Global Equities, LLC
|
|
10.5
|
Engagement Letter dated April 22, 2013 between the Company and CCG Investor Relations
|
|
10.6 | Letter Amendment dated May 1, 2013 to Engagement Letter dated April 22, 2013 between the Company and CCG Investor Relations. | |
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
32.1
+
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
+
|
Certification of 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 Schema
|
|
101.CAL **
|
XBRL Taxonomy Calculation Linkbase
|
|
101.DEF **
|
XBRL Taxonomy Definition Linkbase
|
|
101.LAB **
|
XBRL Taxonomy Label Linkbase
|
|
101.PRE **
|
XBRL Taxonomy Presentation Linkbase
|
ONE HORIZON GROUP, INC.
|
|||
Date: May 29, 2013
|
By:
|
/s/ Mark White | |
Mark White
|
|||
President and Principal Executive Officer
|
ONE HORIZON GROUP, INC. | ||
Date: May 29, 2013 | /s/ Mark White | |
Mark White
President, Chief Executive Officer, and Director
|
||
Date: May 29, 2013 | /s/ Martin Ward | |
Martin Ward, Chief Financial Officer, Principal
Finance and Accounting Officer and Director
|
||
Date: May 29, 2013 | /s/ Brian Collins | |
Brian Collins, Vice President, Chief Technology
Officer and Director
|
Date: May 29, 2013
|
/s/ Mark White | |
Mark White
|
||
Chief Executive Officer
(Principal Executive Officer)
|
Date: May 29, 2013
|
/s/ Martin Ward | |
Martin Ward
|
||
Chief Financial Officer
(Principal Financial Officer)
|
Date: May 29, 2013
|
/s/ Mark White | |
Mark White
|
||
Chief Executive Officer
(Principal Executive Officer)
|
Date: May 29, 2013
|
/s/ Martin Ward | |
Martin Ward
|
||
Chief Financial Officer
(Principal Financial Officer)
|