As filed with the Securities and Exchange Commission on February 5, 2015
|
Registration No.
|
Delaware
|
7372
|
46-3561419
|
||
(State or Other Jurisdiction of Incorporation or Organization)
|
(Primary Standard Industrial Classification Code Number)
|
(I.R.S. Employer Identification Number)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
|
(Do not check if a smaller reporting company)
|
Title of each class of securities
to be registered
|
Amount to be
Registered (1)
|
Proposed
maximum
offering
price per
share(2)
|
Proposed
maximum
aggregate
offering
price
|
Amount of
registration fee
|
||||||||||||
Common Stock underlying Class C Warrants
|
404,445 | (3) | $ | 1.42 | $ | 574,311.9 | $ | 66.74 | ||||||||
Common Stock underlying Class D Warrants
|
404,445 | (4) | 1.42 | 574,311.9 | 66.74 | |||||||||||
Common Stock underlying Placement Agent Warrants
|
62,222 | (5) | 1.42 | 88,355.24 | 10.27 | |||||||||||
Common Stock underlying Performance Warrants
|
310,800 | (6) | 1.42 | 441,336.00 | 51.28 | |||||||||||
Common Stock
|
2,093,723 | (7) | 1.42 | 2,973,086.66 | 345.47 | |||||||||||
Total
|
3,275,635 | $ | 4,651,401.70 | $ | 540.49 |
(1)
|
Pursuant to Rule 416 under the Securities Act of 1933, this registration statement includes an indeterminate number of additional shares as may be issuable as a result of stock splits or stock dividends which occur during this continuous offering.
|
(2)
|
Estimated solely for purposes of calculating the registration fee in accordance with Rule 457(c) under the Securities Act of 1933, as amended based upon the average of the bid and asked price of the Registrant's common stock as quoted on the Nasdaq Capital Market of $1.42 on February 3, 2015.
|
(3)
|
Represents shares of common stock underlying Class C Warrants at an exercise price of $3.00 per share that the Company issued to an investor and the placement agent pursuant to the financing they closed on December 22, 2014 (the “Class C Warrant(s)”).
|
(4)
|
Represents shares of common stock underlying Class D Warrants at an exercise price of $3.50 per share that the Company issued to an investor and the placement agent pursuant to the financing they closed on December 22, 2014 (the “Class D Warrant(s)”).
|
(5)
|
Represents shares of common stock underlying Placement Agent Warrants at an exercise price of $2.25 per share that the Company issued to the placement agent pursuant to the financing they closed on December 22, 2014 (the “Placement Agent Warrant(s)”).
|
(6)
|
Represents the maximum amount of shares of common stock underlying Performance Warrants issuable based on the Company’s annual reported subscriber numbers, twenty four (24) months after December 22, 2014 as reflected in the Company’s Annual Report on Form 10-K for the year ending December 31, 2016 (the “2016 Form 10-K”) that the Company agreed to issue to an investor pursuant to the financing they closed on December 22, 2014 (the “Performance Warrant(s), together with Class C Warrants, Class D Warrants and Placement Agent Warrants, are referred as “Warrants” herein below).
|
(7)
|
Represents amount of shares of Common Stock that the Company issued to investors pursuant to various financings the Company conducted before and after the Share Exchange.
|
Item 3.
Summary
Information, Risk Factors and Ratio of Earnings to Fixed Charges
|
1 | |||
Item 4.
Use of Proceeds
|
12 | |||
Item 5.
Determination of Offering Price
|
12 | |||
Item 6.
Dilution
|
12 | |||
Item 7.
Selling Security Holders
|
12 | |||
Item 8.
Plan of Distribution
|
16 | |||
Item 9.
Description of Securities
|
18 | |||
Item 10.
Interests of Named Experts and Counsel
|
21 | |||
Item 11.
Information with respect to the Registrant
|
21 | |||
Item 11A.
Material Changes
|
100 | |||
Item 12.
Incorporation of Certain Information by Reference
|
100 | |||
Item 12A.
Disclosure of Commission Position on Indemnification for Securities Act Liabilities
|
100 | |||
PART II. INFORMATION NOT REQUIRED IN PROSPECTUS
|
||||
Item 13.
Other Expenses of Issuances and Distribution
|
101 | |||
Item 14.
Indemnification of Directors and Officer
s
|
101 | |||
Item 15.
Recent Sales of Unregistered Securities
|
101 | |||
Item 16.
Exhibits and Financial Statement Schedule
|
101 | |||
Item 17.
Undertakings
|
103 |
(1) | Share Exchange |
(2) |
History of ICE Corp before the Share Exchange
|
(a)
|
Business Operation
|
(b)
|
Offering and Market Related
|
(c)
|
Corporate Governance
|
(d)
|
Research & Development
|
Common Stock being offered by Selling Stockholders
|
Up to 3,275,635 shares(1)
|
Common Stock outstanding
|
32,933,209 shares as of the date of this Prospectus
|
Common Stock outstanding after the Offering
|
32,933,209
|
Use of Proceeds
|
We will not receive any proceeds from the sale of shares by the Selling Stockholders, although we may receive proceeds of up to $2,768,892 if all of Class C Warrants, Class D Warrants and Placement Agent Warrants are exercised for cash. In addition, we may receive additional proceeds if any Performance Warrants are issued and exercised for cash
.
We will not receive any additional proceeds to the extent that the Warrants are exercised by cashless exercise.
|
Trading Symbol
|
OHGI
|
Risk Factors
|
The securities offered by this prospectus are speculative and involve a high degree of risk and investors purchasing securities should not purchase the securities unless they can afford the loss of their entire investment.
|
(1)
|
This prospectus relates to the resale by the Selling Stockholders of up to 3,275,635 shares of our Common Stock, including (a) 404,445 shares of Common Stock underlying Class C Warrants; (b)404,445 shares of Common Stock underlying Class D Warrants; (c) 62,222 shares of Common Stock underlying Placement Agent Warrants, and (d) up to 310,800 shares of Common Stock issuable upon exercise of Performance Warrants (defined herein below) issuable based on our annual reported subscriber numbers, twenty four (24) months after December 22, 2014 as reflected in the 2016 Form 10-K, and € 2,093,723 shares of Common Stock issued by the Company to investors in various financings before and after the Share Exchange. The selling stockholders named herein may sell common stock from time to time in the principal market on which the stock is traded at the prevailing market price, at prices related to such prevailing market price, in negotiated transactions or a combination of such methods of sale. We will not receive any proceeds from the sales by the selling stockholders.
|
Year ended
December 31,
2013
|
Six months
ended
December 31,
2012
|
Year ended
June 30,
2
012
|
Three months ended
September 30,
2014
|
Nine months ended September 30,
2014
|
||||||||||||||||
Revenue
|
$ | 9,106 | $ | 6,959 | $ | 2,612 | $ | 1,641 | $ | 4,130 | ||||||||||
Cost of revenue
|
2,453 | 994 | 1,735 | 762 | 1,859 | |||||||||||||||
Gross margin
|
6,653 | 5,965 | 877 | 879 | 2,271 | |||||||||||||||
Expenses:
|
||||||||||||||||||||
General and administrative
|
6,706 | 4,023 | 4,570 | 1,259 | 3,577 | |||||||||||||||
Depreciation
|
166 | 73 | 884 | 26 | 120 | |||||||||||||||
Income (loss) from operations
|
(219 | ) | 1,869 | (4,577 | ) | (406 | ) | (1,426 | ) | |||||||||||
Other income and expense:
|
||||||||||||||||||||
Interest expense
|
(322 | ) | (87 | ) | (218 | ) | 0 |
(2
|
) | |||||||||||
Interest expense-related party
|
- | - | - | (14 | ) |
(107
|
) | |||||||||||||
Foreign exchange
|
(158 | ) | 16 | 49 | (5 | ) |
(24
|
) | ||||||||||||
Interest income
|
1 | 1 | - | - |
2
|
|||||||||||||||
(479 | ) | (70 | ) | (169 | ) | (19 | ) |
(131
|
) | |||||||||||
Income (loss) from continuing operations before income taxes
|
(698 | ) | 1,799 | (4,746 | ) | (425 | ) | (1,557 | ) | |||||||||||
Income taxes expense (benefit)
|
- | - | - | (54 | ) | (210 | ) | |||||||||||||
Income (loss) from continuing operations
|
(698 | ) | 1,799 | (4,746 | ) | (371 | ) | (1,347 | ) | |||||||||||
Discontinued operations:
|
||||||||||||||||||||
Loss from discontinued operations
|
- | (40 | ) | - | ||||||||||||||||
Loss on sale of discontinued businesses
|
- | (81 | ) | - | - | - | ||||||||||||||
Loss from discontinued operations
|
- | (121 | ) | - | - | - | ||||||||||||||
Net Income (Loss) for the period
|
$ | (698 | ) | $ | 1,678 | $ | (4,746 | ) | (371 | ) | (1,347 | ) | ||||||||
Net income (loss) attributable to the non-controlling interest
|
(104 | ) | - | - | (23 | ) | (88 | ) | ||||||||||||
Net Income (Loss) for the period attributable to One Horizon Group, Inc.
|
$ | (594 | ) | $ | 1,678 | $ | 4,746 | $ | (348 | ) | $ | (1,259 | ) | |||||||
Earnings per share
|
||||||||||||||||||||
Basic net income (loss) per share
|
$ | (0.02 | ) | $ | 0.06 | $ | (0.21 | ) | $ | (0.01 | ) | $ | (0.04 | ) | ||||||
Diluted net income (loss) per share
|
$ | (0.02 | ) | $ | 0.06 | $ | (0.21 | ) | (0.01 | ) | (0.04 | ) | ||||||||
Weighted average number of shares outstanding
|
||||||||||||||||||||
Basic
|
31,661 | 27,331 | 22,695 | 33,029 | 32,966 | |||||||||||||||
Diluted
|
- | 29,268 | - | 33,029 | 33,966 |
December 31, | September 30, | |||||||||||
2013 | 2012 | 2014 | ||||||||||
Assets
|
(restated) | |||||||||||
Current assets:
|
||||||||||||
Cash
|
$ | 2,070 | $ | 699 | $ | 650 | ||||||
Accounts receivable
|
7,264 | 977 | 8,916 | |||||||||
Other assets
|
139 | 136 | 624 | |||||||||
Total current assets
|
9,473 | 1,812 | 10,190 | |||||||||
Property and equipment, net
|
315 | 350 | 239 | |||||||||
Intangible assets, net
|
12,760 | 12,329 | 11,515 | |||||||||
Investment
|
23 | - | 20 | |||||||||
Total assets
|
$ | 22,571 | $ | 14,491 | $ | 21,964 | ||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Total current liabilities
|
5,366 | 4,874 | 5,621 | |||||||||
Long-term liabilities
|
||||||||||||
Long-term debt
|
184 | 219 | 129 | |||||||||
Deferred income taxes
|
445 | 445 | 235 | |||||||||
Mandatorily redeemable preferred shares
|
90 | 90 | 90 | |||||||||
Total liabilities
|
6,085 | 5,628 | 6,075 | |||||||||
Stockholders' Equity
|
||||||||||||
Total liabilities and stockholders' equity
|
$ | 22,571 | $ | 14,491 | $ | 21,964 |
●
|
the name of the Selling Stockholders,
|
●
|
the number of shares of our Common Stock that the Selling Stockholders beneficially owned prior to the offering for resale of the shares under this prospectus,
|
●
|
the maximum number of shares of our Common Stock that may be offered for resale for the account of the Selling Stockholders under this prospectus, and
|
●
|
the number and percentage of shares of our Common Stock beneficially owned by the Selling Stockholders after the offering of the shares (assuming all of the offered shares are sold by the Selling Stockholders).
|
Name of Selling Stockholder
|
Shares of
Common
Stock
Beneficially
Owned Prior
to Offering
(1)
|
Maximum
Number of
Shares of
Common
Stock to be
Sold (2)
|
Number of
Shares of
Common
Stock
Owned After
Offering (3)
|
Percentage
Ownership
After
Offering (4)
|
||||||||||||
Da Chao Asset Management (Shanghai) Co., Ltd(5)
|
1,088,578 | 1,088,578 | 0 | * | ||||||||||||
TriPoint Global Equities, LLC
(6)
|
209,210 | 209,210 | 0 | * | ||||||||||||
Primary Capital LLC (7)
|
46,667 | 46,667 | 0 | * | ||||||||||||
Almaro Holding AG (8)
|
291,900 | 291,900 | 0 | * | ||||||||||||
Jean Arnaud Estienne Albert (9)
|
97,300 | 97,300 | 0 | * | ||||||||||||
Niall O’Riordan (10)
|
194,600 | 194,600 | 0 | * | ||||||||||||
Robert Vogler (11)
|
194,600 | 194,600 | 0 | * | ||||||||||||
Patrik Schidknecht (12)
|
195,573 | 195,573 | 0 | * | ||||||||||||
Roland Leutwiler (13)
|
150,000 | 150,000 | 0 | * | ||||||||||||
Martin Eberhard (14)
|
135,000 | 135,000 | 0 | * | ||||||||||||
Mark Hawtin (15)
|
100,000 | 100,000 | 0 | * | ||||||||||||
Iroko Holding AG (16)
|
97,300 | 97,300 | 0 | * | ||||||||||||
PMG Partners SICAV PLC (17)
|
88,333 | 88,333 | 0 | * | ||||||||||||
Hans Wick (18)
|
87,570 | 87,570 | 0 | * | ||||||||||||
Adelheid Schidknecht (19)
|
53,000 | 53,000 | 0 | * | ||||||||||||
PMG Focus Funds SICAV (20)
|
58,333 | 58,333 | 0 | * | ||||||||||||
Hinvest Holding GMBH (21)
|
39,150 | 39,150 | 0 | * | ||||||||||||
Annette Witschi (22)
|
33,333 | 33,333 | 0 | * | ||||||||||||
Stefan Laeng (23)
|
29,190 | 29,190 | 0 | * | ||||||||||||
Oscar Weber (24)
|
20,000 | 20,000 | 0 | * | ||||||||||||
Michael Fullemann (25)
|
16,666 | 16,666 | 0 | * | ||||||||||||
Marc Schumacher (26)
|
25,000 | 25,000 | 0 | * | ||||||||||||
Willy Scgynacger (27)
|
16,666 | 16,666 | 0 | * | ||||||||||||
Aline Lara Schildknecht (28)
|
3,000 | 3,000 | 0 | * | ||||||||||||
Leonie S Schildknecht (29)
|
3,000 | 3,000 | 0 | * | ||||||||||||
Maya Ringler (30)
|
1,666 | 1,666 | 0 | * | ||||||||||||
TOTAL
|
3,275,635 | 3,275,635 | 0 | * |
1)
|
Unless otherwise noted, the Selling Stockholder became one of our shareholders pursuant to the Private Placement we closed on December 22, 2014 (the “December 2014 Private Placement”). Accordingly, prior to the Offering, the Selling Stockholder may own shares of Common Stock underlying the convertible debenture and/or Warrants received in December 2014 Private Placement (the “Securities”). However, based upon the terms of both the convertible debenture and Warrants, holders may not convert the convertible debenture and/or exercise the Warrants, if on any date, such holder would be deemed to the beneficial owner of more than 19.99%, depending upon their agreement, of the then outstanding shares of our Common Stock. Therefore, unless otherwise noted, this number represents the number of Securities the Selling Stockholder received in December 2014 Private Placement that he/she can own based upon the 19.99% ownership cap. See “Prospectus Summary – Recent Developments - Financing” and “Description of Securities.”
|
2)
|
This number represents shares of Common Stock underlying all Warrants issued and issuable in December 2014 Private Placement, which we agreed to register in this Registration Statement pursuant to the Registration Rights Agreement we entered into in connection with December 2014 Private Placement.
|
3)
|
Since we do not have the ability to control how many, if any, of their shares each of the selling shareholders listed above will sell, we have assumed that the selling shareholders will sell all of the shares offered herein for purposes of determining how many shares they will own after the Offering and their percentage of ownership following the offering.
|
4)
|
All Percentages have been rounded up to the nearest one hundredth of one percent.
|
5)
|
Consists of (1) 388,889 shares of Common Stock underlying Class C Warrant, (2) 388,889 shares of Common Stock underlying Class D Warrant, and (3) up to 310,800 shares of Common Stock underlying Performance Warrant that are issuable pursuant to December 2014 Private Placement, subject to a 19.99% limitation on beneficial ownership of our Common Stock as more fully described in note 1 above. The person having voting, dispositive or investment powers over
Da Chao Asset Management (Shanghai) Co., Ltd is Mr. Wu, Zhan Ming. The address for Da Chao Asset Management (Shanghai) Co., Ltd is 1502 15F, Aurora Plaza, 99 Fucheng Road, Shanghai China, 200120
|
6)
|
Consists of (1) 7,778 shares of Common Stock underlying Class C Warrant, (2) 7,778 shares of Common Stock underlying Class D Warrant, (3) 31,111 shares of Common Stock underlying Placement Agent Warrant, (4) 62,452 shares of Common Stock issued pursuant to an advisory agreement dated April 15, 2013 between Tripoint Global Equities, LLC and the Company; (5) 75,000 shares of Common Stock issued pursuant to an advisory agreement dated July 1, 2014 between Tripoint Global Equities LLC and the Company, and (6) 25,000 shares of Common Stock issued as compensation shares to Tripoint Global Equities LLC as exclusive placement agent in $1M offering the Company closed on July 21, 2014. A sum of (1), (2) and (3) is subject to a 19.99% limitation on beneficial ownership of our Common Stock as more fully described in note 1 above; Mark Elenowitz and Michael Boswell share voting and dispositive power over the securities held by TriPoint Global Equities, LLC. The address for TriPoint Global Equities, LLC is
130 West 42nd Street, 10th FL.NY, NY 10036
. Tripoint Global Equities, LLC is the placement agent in December 2014 Private Placement.
|
7)
|
Consists of (1) 7,778 shares of Common Stock underlying Class C Warrant, (2) 7,778 shares of Common Stock underlying Class D Warrant, and (3) 31,111 shares of Common Stock underlying Placement Agent Warrant, subject to a 19.99% limitation on beneficial ownership of our Common Stock as more fully described in note 1 above. The Person having voting and dispositive power over Primary Capital LLC is John Leo. The address for Primary Capital LLC is 90 Broad Street, Suite 905, New York, NY 10004. Tripoint Global Equities, LLC hired Primary Capital LLC as its sub placement agent and assigned portion of Warrants as its compensation.
|
8)
|
Represents 291,100 shares of Common Stock held by Almaro Holding AG. The Person having voting and dispositive power over Almaro Holding AG is Jurg Schaeppi. The address for Almaro Holding AG is Paradiesweg 23 8645 Jona Switzerland
|
9)
|
Represents 97,300 shares of Common Stock held by Jean Arnaud Estienne Albert. The address for Jean Arnaud Estienne Albert is Route Suisse 9 Mies Ch-1295 Switzerland.
|
10)
|
Represents 194,552 shares of Common Stock held by Mr. Niall O’Riordan. The address is Breitenacher 11 Zumikon 8126 , Switzerland
|
11)
|
Represents 194,600 shares of Common Stock acquired by Mr. Robert Vogler. Mr. Vogler has served on the Company’s Board of Directors since January 8, 2014. The address for Mr. Vogler is C/O Kreivo AG, PO Box 4459 ZUG CH 6304 , Switzerland
|
12)
|
Represents 195,573 shares of Common Stock held by Mr. Patrik Schidknecht. The address for Mr. Schidlknecht is Lattenstrasse 17 Uitikon 8142, Switzerland
|
13)
|
Represents 150,000 shares of Common Stock held by Mr. Roland Leutwiler. The address for Mr. Roland Leutwiler is Etzelweg 1, 8704 Erlenbach, Switzerland
|
14)
|
Represents 135,000 shares of Common Stock held by Mr. Martin Eberhard. The address is Aegerisaumweg 6B, ZuG CH 6300, Switzerland
|
15)
|
Represents 100,000 shares of Common Stock held by Mr. Mark Hawtin. The address is 7 First St, London SW# 2LB, United Kingdom
|
16)
|
Represents 97,300 shares of Common Stock held by Iroko Holding Ag. The Person having voting and dispositive power over Iroko Holding Ag is John Kelly. The address is C/O Walser & Partner AG Zug, Bahnhofstrasse 11, ZUG CH-6301, Switzerland
|
17)
|
Represents 88,333 shares of Common Stock held by PMG Partners SICAV PLC. The Person having voting and dispositive power over PMG Partners SICAV PLC is Dr. Raowl Dobal. The address is 168 St. Christopher St, Valletta VLT 1467, Malta
|
18)
|
Represents 87,570 shares of Common Stock held by Hans Wick. The address is Gartenstrasse 3B, Zurick CH-8002, Swizerland
|
19)
|
Represents 53,000 shares of Common Stock held by Adelheid Schidknecht. The address is Gugelstrasse 2, 8115 Huettikon, Switzerland
|
20)
|
Represents 43,333 shares of Common Stock held by PMG Focus Funds. The Person having voting and dispositive power over PMG Focus Funds is Dr. Raoul Dobal. The address is 168 St Christopher St, Valletta VLT 1467, Malta
|
21)
|
Represents 39,150 shares of Common Stock held by Hinvest Holding GMBH. The Person having voting and dispositive power over Hinvest Holding GMBH is Oliver Von Hoff. The address isBlegistrasse 19, 6345 Barr, Switzerland
|
22)
|
Represents 33,333 shares of Common Stock held by Annette Witschi. The address is Himmelistrasse 6, Kusnacht 8700, Switzerland
|
23)
|
Represents 29,190 shares of Common Stock held by Stefan Laeng. The address is Haldenacherstrasse 3, Uitikon 8142, Switzerland
|
24)
|
Represents 20,000 shares of Common Stock held by Oscar Weber. The address is Soumerstr. 31, CH-8832 Wollerau, Switzerland
|
25)
|
Represents 16,666 shares of Common Stock held by Michael Fullemann. The address is Pflugsteinstrasse 50, Erlenbach 8703, Switzerland
|
26)
|
Represents 25,000 shares of Common Stock held by Marc Schumacher. The address is Chrattengass 5, Gutenswil 8605, Switzerland
|
27)
|
Represents 16,666 shares of Common Stock held by Willy Schumacher. The address is Raubbuhlstrasse 13, Dubendorf 8600, Switzerland
|
28)
|
Represents 3,000 shares of Common Stock held by Aline Lara Schildknecht. The address is Lattenstrasse 17 Uitikon 8142, Switzerland
|
29)
|
Represents 3,000 shares of Common Stock held by Leonie S Schildknecht. The address is Lattenstrasse 17 Uitikon 8142, Switzerland
|
30)
|
Represents 1,666 shares of Common Stock held by Maya Ringler. The address is IM Gruet 4, CH-8805 Richterswil, Switzerland
|
●
|
ordinary brokerage transactions and transactions in which the broker-dealer solicits Investors;
|
●
|
block trades in which the broker-dealer will attempt to sell the Shares as agent but may position and resell a portion of the block as principal to facilitate the transaction;
|
●
|
purchases by a broker-dealer as principal and resale by the broker-dealer for its account;
|
●
|
an exchange distribution in accordance with the rules of the applicable exchange;
|
●
|
privately negotiated transactions;
|
●
|
to cover short sales made after the date that this registration statement is declared effective by the SEC;
|
●
|
broker-dealers may agree with the Selling Stockholders to sell a specified number of such Shares at a stipulated price per share;
|
●
|
through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
|
●
|
a combination of any such methods of sale; and
|
●
|
any other method permitted pursuant to applicable law.
|
●
|
it intends to take possession of the registered securities or to facilitate the transfer of such certificates;
|
●
|
the complete details of how the selling shareholders’ shares are and will be held, including location of the particular accounts;
|
●
|
whether the member firm or any direct or indirect affiliates thereof have entered into, will facilitate or otherwise participate in any type of payment transaction with the selling shareholders, including details regarding any such transactions; and
|
●
|
in the event any of the securities offered by the selling shareholders are sold, transferred, assigned or hypothecated by any selling shareholder in a transaction that directly or indirectly involves a member firm of FINRA or any affiliates thereof, that prior to or at the time of said transaction the member firm will timely file all relevant documents with respect to such transaction(s) with the Corporate Finance Department of FINRA for review.
|
(a)
|
Carry a dividend at an annual rate of 8%, payable quarterly in arrears, in cash or shares of Common Stock, or a combination of cash and shares of Common Stock at the Investors’ option;
|
(b)
|
Mature on the thirty six (36) month anniversary of the Closing including principal and any unpaid interest (the “Maturity Date”)
|
(c)
|
Convertible at any time after the issuance until the Maturity Date into one (1) Share of Common Stock at an initial conversion price of $2.25 per share, subject to adjustment pursuant to the terms of the Convertible Debenture; and
|
(d)
|
Carry a prepayment clause pursuant to which we may repurchase any or all outstanding Convertible Debenture in cash for 120% of their face value on ten(10) business days’ notice at any time after the twelve (12) month anniversary of the Closing while the Investors have the right to convert their Convertible Debenture within five (5) business days after written notice of such prepayment.
|
(a)
|
entitles the holder to purchase one (1) share of Common Stock;
|
(b)
|
is exercisable at any time after consummation of the July 2014 Private Placement and shall expire on the date that is three (3) years following the original issuance date of the Series B Warrants;
|
(c)
|
is exercisable, in whole or in part, at an exercise price of $4.00 per share;
|
(d)
|
is exercised either for cash, or cashless subject to satisfaction of certain conditions set forth in the Class B Warrant; and
|
(a)
|
Entitles the holder to purchase one forth (1/4) share of Common Stock;
|
(b)
|
Is exercisable at any time after the issuance and shall expire on the date that is four (4) years following the original issuance date of the Class C Warrants;
|
(c)
|
Is exercisable, in whole or in part, at an initial exercise price of $3.00 per share of Common Stock, subject to adjustment as set forth in the Class C Warrant; and,
|
(d)
|
Is exercised either for cash, or cashless subject to satisfaction of certain conditions set forth in the Class C Warrant; and .
|
(a)
|
Entitles the holder to purchase one forth (1/4) share of Common Stock;
|
(b)
|
Is exercisable at any time after the issuance and shall expire on the date that is four (4) years following the original issuance date of the Class D Warrants;
|
(c)
|
Is exercisable, in whole or in part, at an exercise price of $3.50 per share of Common Stock, subject to adjustment as set forth in the Class D Warrant; and,
|
(d)
|
Is exercised either for cash, or cashless subject to satisfaction of certain conditions set forth in the Class D Warrant; and
|
(a)
|
Entitles the holder to purchase one share of Common Stock;
|
(b)
|
Is exercisable at any time after the issuance and shall expire on the date that is four (4) years following the original issuance date of the Placement Agent Warrants;
|
(c)
|
Is exercisable, in whole or in part, at an exercise price of $2.25 per share of Common Stock, subject to adjustment as set forth in the Placement Agent Warrant; and,
|
(d)
|
Is exercised either for cash, or cashless subject to satisfaction of certain conditions set forth in the Placement Agent Warrant.
|
TALKING
|
LISTENING
|
|||
Other VoIP (G.729)
|
24 kbps
|
24 kbps
|
||
4.1 kbps | ||||
Horizon *
|
5.4 kbps
|
0.25 kbps
|
||
7.4 kbps |
Low
|
High
|
|||||||
Fiscal year ending December 31, 2014:
|
||||||||
Quarter ended December 31
|
$ 1.91
|
$ 3.20
|
||||||
Quarter ended September 30
|
1.55
|
4.85
|
||||||
Quarter ended June 30
|
3.50
|
5.91
|
||||||
Quarter ended March 31
|
4.00
|
6.50
|
||||||
Fiscal year ending December 31, 2013:
|
||||||||
Quarter ended December 31
|
$
|
3.75
|
$
|
6.75
|
||||
Quarter ended September 30
|
6.50
|
6.75
|
||||||
Quarter ended June 30
|
6.00
|
11.40
|
||||||
Quarter ended March 31
|
3.60
|
21.60
|
||||||
Fiscal year ended December 31, 2012:
|
||||||||
Quarter ended December 31
|
$
|
3.12
|
$
|
36.00
|
||||
Quarter ended September 30
|
3.06
|
11.94
|
||||||
Quarter ending June 30
|
0.00
|
16.80
|
||||||
Quarter ended March 31
|
6.00
|
18.00
|
Number of securities to be issued upon exercise of outstanding options,
warrants and rights
(a)
|
Weighted-average exercise price of outstanding options, warrants and rights
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
||||||||||
Equity compensation plans approved by security holders
|
0
|
0
|
0
|
|||||||||
Equity compensation plans not approved by security holders
|
584,650
|
$
|
0.53
|
0
|
||||||||
Total
|
584,650
|
$
|
0.53
|
0
|
ONE HORIZON GROUP, INC.
|
|
Condensed Consolidated Balance Sheets
|
|
September 30, 2014 and December 31, 2013
|
|
(in thousands, except share data)
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
650
|
$
|
2,070
|
||||
Accounts receivable
|
8,916
|
7,264
|
||||||
Other assets
|
624
|
139
|
||||||
Total current assets
|
10,190
|
9,473
|
||||||
Property and equipment, net
|
239
|
315
|
||||||
Intangible assets, net
|
11,515
|
12,760
|
||||||
Investments
|
20
|
23
|
||||||
Total assets
|
$
|
21,964
|
$
|
22,571
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
693
|
$
|
661
|
||||
Accrued expenses
|
1,248
|
964
|
||||||
Accrued compensation
|
14
|
59
|
||||||
Income taxes
|
94
|
117
|
||||||
Amounts due to related parties
|
3,500
|
3,500
|
||||||
Current portion of long-term debt
|
72
|
65
|
||||||
Total current liabilities
|
5,621
|
5,366
|
||||||
Long-term liabilities
|
||||||||
Long term debt, net of current portion
|
129
|
184
|
||||||
Deferred income taxes
|
235
|
445
|
||||||
Mandatorily redeemable preferred shares
|
90
|
90
|
||||||
Total liabilities
|
6,075
|
6,085
|
||||||
Stockholders' Equity
|
||||||||
Preferred stock:
|
||||||||
$0.0001 par value; 50,000,000 shares authorized;
|
||||||||
Mandatorily Convertible Preferred Stock, Series A, 170,940 and no shares issued and outstanding respectively
|
1
|
-
|
||||||
Common stock:
|
||||||||
$0.0001 par value, authorized 200,000,000 shares
|
||||||||
issued and outstanding 33,035,069 shares (December 2013 32,920,069)
|
3
|
3
|
||||||
Additional paid-in capital
|
30,025
|
28,269
|
||||||
Deferred compensation
|
(268)
|
-
|
||||||
Accumulated deficit
|
(14,578
|
)
|
(13,319
|
)
|
||||
Accumulated other comprehensive income
|
398
|
1,137
|
||||||
Total One Horizon Group, Inc. stockholders' equity
|
15,581
|
16,090
|
||||||
Non-controlling interest
|
308
|
396
|
||||||
Total stockholders' equity
|
15,889
|
16,486
|
||||||
Total liabilities and stockholders' equity
|
$
|
21,964
|
$
|
22,571
|
ONE HORIZON GROUP, INC.
|
Condensed Consolidated Statements of Operations
|
For the three and Nine months ended September 30, 2014 and 2013
|
(in thousands, except share data)
|
(unaudited)
|
Three Months ended September 30,
|
Nine Months ended September 30,
|
||||||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||||||
Revenue
|
$
|
1,641
|
$
|
2,517
|
$
|
4,130
|
$
|
5,690
|
|||||||||
Cost of revenue:
|
|||||||||||||||||
Hardware
|
285
|
34
|
413
|
522
|
|||||||||||||
Amortization of software development costs
|
477
|
509
|
1,446
|
1,359
|
|||||||||||||
Gross margin
|
879
|
1,974
|
2,271
|
3,809
|
|||||||||||||
Expenses:
|
|||||||||||||||||
General and administrative
|
1,259
|
1,347
|
3,577
|
5,041
|
|||||||||||||
Depreciation
|
26
|
45
|
120
|
120
|
|||||||||||||
1,285
|
1,392
|
3,697
|
5,161
|
||||||||||||||
Income (loss) from operations
|
(406
|
)
|
582
|
(1,426
|
)
|
(1,352
|
)
|
||||||||||
Other income and expense:
|
|||||||||||||||||
Interest expense
|
0
|
(96
|
)
|
(2
|
)
|
(108
|
)
|
||||||||||
Interest expense - related parties
|
(14
|
)
|
(50
|
)
|
(107
|
)
|
(150
|
)
|
|||||||||
Foreign exchange
|
(5
|
)
|
(38
|
)
|
(24
|
)
|
(38
|
)
|
|||||||||
Interest income
|
-
|
-
|
2
|
-
|
|||||||||||||
(19
|
)
|
(184
|
)
|
(131
|
)
|
(296
|
)
|
||||||||||
Income (loss) before income taxes
|
(425
|
)
|
398
|
(1,557
|
)
|
(1,648
|
)
|
||||||||||
Income taxes expense (benefit)
|
(54)
|
-
|
(210)
|
-
|
|||||||||||||
Net income (loss) for the period
|
(371
|
)
|
398
|
(1,347
|
)
|
(1,648
|
)
|
||||||||||
Loss attributable to the non-controlling interest
|
(23
|
)
|
(29
|
)
|
(88
|
)
|
(73
|
)
|
|||||||||
Net income (loss) for the period attributable to One Horizon Group, Inc.
|
$
|
(348
|
)
|
$
|
427
|
$
|
(1,259
|
)
|
$
|
(1,575
|
)
|
||||||
Less: Preferred stock dividends |
(19
|
) |
-
|
(19
|
) |
-
|
|||||||||||
Net income (loss) attributable to common stockholders
|
(367
|
) |
427
|
(1,278
|
) |
(1,575)
|
|||||||||||
Earnings (loss) per share attributable to One Horizon Group, Inc. shareholders
|
|||||||||||||||||
Basic and diluted net income (loss) per share
|
$
|
(0.01
|
)
|
$
|
0.01
|
$
|
(0.04
|
)
|
$
|
(0.05
|
)
|
||||||
Weighted average number of shares outstanding
|
|||||||||||||||||
Basic and Diluted
|
33,029
|
31,767
|
32,966
|
31,538
|
ONE HORIZON GROUP, INC.
|
Condensed Consolidated Statements of Comprehensive Income (Loss)
|
For the three and nine months ended September 30, 2014 and 2013
|
(in thousands)
|
(unaudited)
|
Three Months ended September 30,
|
Nine Months ended September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net income (loss)
|
$
|
(371
|
)
|
$
|
398
|
$
|
(1,347
|
)
|
$
|
(1,648
|
)
|
|||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation adjustment gain (loss)
|
(674
|
)
|
532
|
(739
|
)
|
482
|
||||||||||
Total comprehensive income (loss)
|
(1,045
|
)
|
930
|
(2,086
|
)
|
(1,166
|
)
|
|||||||||
Comprehensive loss attributable to the non-controlling interest
|
(23
|
)
|
(29
|
)
|
(88
|
)
|
(73
|
)
|
||||||||
Comprehensive income (loss) attributable to One Horizon Group, Inc.
|
$
|
(1,022
|
)
|
$
|
959
|
$
|
(1,998
|
)
|
$
|
(1,093
|
)
|
Preferred Stock
|
Common Stock
|
Additional
|
Retained
|
Accumulated Other Comprehensive | Non- | |||||||||||||||||||||||||||||||||||
Number of Shares
|
Amount
|
Number of Shares
|
Amount
|
Paid-in
Capital
|
Deferred Compensation
|
Earnings
(Deficit)
|
Income
(Loss)
|
controlling
Interest
|
Total
Equity
|
|||||||||||||||||||||||||||||||
Balance December 31, 2013
|
- | $ | - | 32,921 | $ | 3 | $ | 28,269 | $ | - | $ | (13,319 | ) | $ | 1,137 | $ | 396 | $ | 16,486 | |||||||||||||||||||||
Net income (loss)
|
(1,259 | ) | (88 | ) | (1,347 | ) | ||||||||||||||||||||||||||||||||||
Foreign currency translations
|
(739 | ) | (739 | ) | ||||||||||||||||||||||||||||||||||||
Common Stock issued for services received
|
15 | 65 | 65 | |||||||||||||||||||||||||||||||||||||
Common Stock issued for services to be received in the future
|
75 | 323 | (323 | ) | ||||||||||||||||||||||||||||||||||||
Amortization of deferred compensation
|
55 | 55 | ||||||||||||||||||||||||||||||||||||||
Options issued for services
|
387 | 387 | ||||||||||||||||||||||||||||||||||||||
Preferred stock issued for cash, net offering costs of $18
|
171 | 1 | 981 | 982 | ||||||||||||||||||||||||||||||||||||
Common stock issued for services received
|
25 | 108 | 108 | |||||||||||||||||||||||||||||||||||||
Costs of financing
|
(108 | ) | (108 | ) | ||||||||||||||||||||||||||||||||||||
Balance September 30, 2014
|
171 | $ | 1 | 33,036 | $ | 3 | $ | 30,025 | $ | (268 | ) | $ | (14,578 | $ | 398 | $ | 308 | $ | 15,889 |
ONE HORIZON GROUP, INC.
|
||
Condensed Consolidated Statements of Cash Flows
|
||
For the nine months ended September 30, 2014 and 2013
|
||
(in thousands)
|
||
(unaudited)
|
2014
|
2013
|
|||||||
Cash provided by (used in) operating activities:
|
||||||||
Net income (loss) for the period
|
$
|
(1,259
|
)
|
$
|
(1,575
|
)
|
||
Adjustment to reconcile net income (loss) for the period to
|
||||||||
Net cash provided by (used in) operating activities:
|
||||||||
Depreciation of property and equipment
|
120
|
120
|
||||||
Amortization of intangible assets
|
1,446
|
1,359
|
||||||
Change in allowance for doubtful accounts | 130 |
-
|
||||||
Common stock issued for services received
|
120
|
643
|
||||||
Options issued for services received
|
387
|
-
|
||||||
Deferred income taxes
|
(210
|
)
|
-
|
|||||
Net income (loss) attributable to non-controlling interest
|
(88
|
)
|
(73
|
)
|
||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(1,782
|
)
|
(3,865
|
)
|
||||
Other assets
|
(482
|
)
|
(193
|
)
|
||||
Accounts payable and accrued expenses
|
271
|
997
|
||||||
Net cash provided by (used in) operating activities
|
(1,347
|
)
|
(2,587
|
)
|
||||
Cash used in investing activities:
|
||||||||
Acquisition of intangible assets
|
(874
|
)
|
(831
|
)
|
||||
Acquisition of property and equipment
|
(48
|
)
|
(121
|
)
|
||||
Other assets
|
-
|
(196
|
)
|
|||||
Net cash (used in) investing activities
|
(922
|
)
|
(1,148
|
)
|
||||
Cash provided by (used in) financing activities:
|
||||||||
Increase (decrease) in long-term borrowing, net
|
(48
|
)
|
(10
|
)
|
||||
Net proceeds from issuance of preferred stock
|
982
|
-
|
||||||
Proceeds from issuance of common stock
|
-
|
6,000
|
||||||
Repurchase of common stock
|
-
|
(2
|
)
|
|||||
Advances from related parties, net of repayment
|
-
|
500
|
||||||
Net cash provided by (used in) financing activities
|
934
|
6,488
|
||||||
Increase (decrease) in cash during the period
|
$
|
(1,335
|
)
|
$
|
2,753
|
|||
Foreign exchange effect on cash
|
(85
|
)
|
-
|
|||||
Cash at beginning of the period
|
2,070
|
699
|
||||||
Cash at end of the period
|
$
|
650
|
$
|
3,452
|
ONE HORIZON GROUP, INC.
|
||
Condensed Consolidated Statements of Cash Flows (continued)
|
||
For the nine months ended September 30, 2014 and 2013
|
||
(in thousands)
|
||
(unaudited)
|
2014
|
2013
|
|||||||
Interest paid
|
$
|
-
|
$
|
-
|
||||
Income taxes paid
|
-
|
-
|
||||||
Non-cash transactions:
|
||||||||
Contribution of software for non-controlling interest in exchange for software with a fair value of $500
|
-
|
500
|
●
|
Software and licenses – revenue from sales of perpetual licenses to customers when payments are fixed is recognized at the inception of the arrangement, unless the payment term exceeds one year and then only if the presumption that the license fee is not fixed or determinable can be overcome, presuming all other relevant revenue recognition criteria are met. If the presumption cannot be overcome, revenue is recognized as payment from the customer becomes due. Revenue from sales of perpetual licenses are payable over a period exceeding a year, and those payments are variable based upon customer usage are recognized as payments from customers become due.
|
●
|
Revenues for user licenses purchased by customers are recognized when the user license is delivered.
|
●
|
Revenues for maintenance services are recognized over the period of delivery of the services.
|
September 30 |
December 31
|
|||||||
2014
|
2013
|
|||||||
Leasehold improvements
|
$ | 265 | $ | 265 | ||||
Motor vehicle
|
120 | 120 | ||||||
Equipment
|
351 | 310 | ||||||
736 | 695 | |||||||
Less accumulated depreciation
|
(497 | ) | (380 | ) | ||||
Property and equipment, net
|
$ | 239 | $ | 315 |
September 30 | December 31 | |||||||
2014
|
2013
|
|||||||
Horizon software
|
$ | 17,332 | $ | 17,599 | ||||
ZTEsoft Telecom software
|
494 | 497 | ||||||
Contractual relationships
|
885 | 885 | ||||||
18,711 | 18,981 | |||||||
Less accumulated amortization
|
(7,196 | ) | (6,221 | ) | ||||
Intangible assets, net
|
$ | 11,515 | $ | 12,760 |
September 30 |
December 31
|
|||||||
2014
|
2013
|
|||||||
Vehicle loan
|
$ | 39 | $ | 51 | ||||
Equipment loan
|
18 | 27 | ||||||
Office term loan
|
144 | 171 | ||||||
201 | 249 | |||||||
Less current portion
|
(72 | ) | (65 | ) | ||||
Balance
|
$ | 129 | $ | 184 |
September 30
|
December 31
|
|||||||
2014
|
2013
|
|||||||
Loans due to stockholders
|
$ | 3,500 | $ | 3,500 |
●
|
Balance of loans, advanced during 2011, of $1,500,000 which are unsecured and have an interest rate of 10%. During the nine months ended September 30, 2014 and 2013 interest of $107,000 and $150,000, respectively, has been accrued.
|
●
|
Loans advanced by an officer and director together with a former officer and director during 2012 totaling $1,500,000 which is unsecured and has an interest rate of 0.21%. The loan is 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 $5.14 per share.
|
●
|
Convertible loans advanced in January 2013 from an officer and director together with a former officer and director in the amount of $250,000 each. These convertible loans bear an interest rate of 0.21% and is repayable on or before January 22, 2015. The Company has the option to repay the loans at any time, without penalty, at any time in cash or shares of common stock of the Company at a price of $5.14 per share. If the Company elects to repay the convertible loan in full by the issuance of shares the Company will issue 48,650 shares of common stock for repayment of the loan.
|
●
|
issued 15,000 shares of common stock for services received with a fair value of $64,500.
|
●
|
issued 25,000 shares of common stock for services received, in connection with the $1 million private placement, with a fair value of $107,500
|
●
|
issued 75,000 shares of common stock for services to be received with a fair value of $322,500
|
●
|
issued 5,000 shares of common stock for services received with a fair value of $30,000
|
●
|
issued 62,543 shares of common stock for services received with a fair value of $562,891.
|
●
|
issued 806,452 shares of common stock for $6 million cash.
|
●
|
issued 33,333 shares of common stock for services received with a fair value of $50,000.
|
●
|
issued 1,167,600 shares of common stock upon the exercise of warrants with an exercise price of $nil
|
Number of Warrants
|
Exercise Price
|
Expiry
|
|||||
116,760 | $ | 0.86 |
no expiry date
|
||||
1,209,675 | 4.25 |
January 2019
|
|||||
100,000 | 4.00 |
July 2016
|
Number of
|
Weighted Average
|
|||||||
Options
|
Exercise Price
|
|||||||
Outstanding at December 31, 2013
|
- | $ | ||||||
Options issued
|
500,000 | 4.54 | ||||||
Outstanding at September 30, 2014
|
500,000 | 4.54 |
Number of
|
Weighted Average
|
|||||||
Options
|
Exercise Price
|
|||||||
Outstanding at December 31, 2013
|
584,650 | $ | 0.53 | |||||
Options forfeited
|
- | - | ||||||
Outstanding at September 30, 2014
|
584,650 | $ | 0.53 |
Exercise Price
|
Number
Outstanding
at
September 30,
|
Average
Remaining Contractual Life (Years)
|
Number
Exercisable
at
|
Intrinsic
Value
at
|
||||||||||||||
$ | 0.51 | 850 | 1.08 | 850 | $ | 1,666 | ||||||||||||
0.53 | 291,900 | 5.75 | 291,900 | 566,286 | ||||||||||||||
0.53 | 291,900 | 8.25 | - | - | ||||||||||||||
4.54 | 500,000 | 9.25 | - | - |
Operating
|
Long-term
|
|||||||
leases
|
Financing
|
|||||||
2014
|
$ | 64,000 | $ | 18,000 | ||||
2015
|
75,000 | 87,000 | ||||||
2016
|
75,000 | 48,000 | ||||||
2017
|
75,000 | 45,000 | ||||||
2018
|
- | 4,000 | ||||||
2013
|
2012
|
|||||||
(restated)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 2,070 | $ | 699 | ||||
Accounts receivable
|
7,264 | 977 | ||||||
Other assets
|
139 | 136 | ||||||
Total current assets
|
9,473 | 1,812 | ||||||
Property and equipment, net
|
315 | 350 | ||||||
Intangible assets, net
|
12,760 | 12,329 | ||||||
Investment
|
23 | - | ||||||
Total assets
|
$ | 22,571 | $ | 14,491 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 661 | $ | 747 | ||||
Accrued expenses
|
964 | 436 | ||||||
Accrued compensation
|
59 | 38 | ||||||
Income taxes
|
117 | 94 | ||||||
Amounts due to related parties
|
3,500 | 3,500 | ||||||
Current portion of long-term debt
|
65 | 59 | ||||||
Total current liabilities
|
5,366 | 4,874 | ||||||
Long-term liabilities
|
||||||||
Long term debt
|
184 | 219 | ||||||
Deferred income taxes
|
445 | 445 | ||||||
Mandatorily redeemable preferred shares
|
90 | 90 | ||||||
Total liabilities
|
6,085 | 5,628 | ||||||
Equity
|
||||||||
One Horizon Group, Inc. stockholders' equity
|
||||||||
Preferred stock:
|
||||||||
$0.0001 par value, authorized 50,000,000;
|
||||||||
no shares issued or outstanding
|
- | - | ||||||
Common stock:
|
||||||||
$0.0001 par value, authorized 200,000,000 shares
|
||||||||
issued and outstanding 32,920,069 shares (2012 30,845,844);
|
3 | 3 | ||||||
Additional paid-in capital
|
28,269 | 21,630 | ||||||
Stock subscriptions receivable
|
- | (500 | ) | |||||
Retained Earnings (Deficit)
|
(13,319 | ) | (12,725 | ) | ||||
Accumulated other comprehensive income
|
1,137 | 455 | ||||||
Total One Horizon Group, Inc. shareholders' equity
|
16,090 | 8,863 | ||||||
Non-controlling interest
|
396 | - | ||||||
Total equity
|
16,486 | 8,863 | ||||||
Total liabilities and equity
|
$ | 22,571 | $ | 14,491 |
Year ended December 31,
|
Six months ended December 31,
|
Year ended June 30,
|
|||||||||||
2013
|
2012
|
2012
|
|||||||||||
(restated)
|
(restated)
|
||||||||||||
Revenue
|
$ | 9,106 | $ | 6,959 | $ | 2,612 | |||||||
Cost of revenue
|
|||||||||||||
Hardware
|
545 | 121 | 80 | ||||||||||
Amortization of software development costs
|
1,908 | 873 | 1,655 | ||||||||||
2,453 | 994 | 1,735 | |||||||||||
Gross margin
|
|||||||||||||
6,653 | 5,965 | 877 | |||||||||||
Expenses:
|
|||||||||||||
General and administrative
|
6,706 | 4,023 | 4,570 | ||||||||||
Depreciation
|
166 | 73 | 884 | ||||||||||
6.872 | 4,096 | 5,454 | |||||||||||
Income (loss) from operations
|
(219 | ) | 1,869 | (4,577 | ) | ||||||||
Other income and expense:
|
|||||||||||||
Interest expense
|
(322 | ) | (87 | ) | (218 | ) | |||||||
Foreign exchange
|
(158 | ) | 16 | 49 | |||||||||
Interest income
|
1 | 1 | - | ||||||||||
(479 | ) | (70 | ) | (169 | ) | ||||||||
Income (loss) from continuing operations before income taxes
|
(698 | ) | 1,799 | (4,746 | ) | ||||||||
Income taxes
|
- | - | - | ||||||||||
Income (loss) from continuing operations
|
(698 | ) | 1,799 | (4,746 | ) | ||||||||
Discontinued operations:
|
|||||||||||||
Loss from discontinued operations
|
- | (40 | ) | - | |||||||||
Loss on sale of discontinued businesses
|
- | (81 | ) | - | |||||||||
Income from discontinued operations
|
- | (121 | ) | - | |||||||||
Net Income (Loss) for the period
|
(698 | ) | 1,678 | (4,746 | ) | ||||||||
Net Income (Loss) attributable to non-controlling interest
|
(104 | ) | - | - | |||||||||
Net Income (Loss) for the period attributable to One Horizon Group, Inc.
|
$ | (594 | ) | $ | 1,678 | $ | (4,746 | ) | |||||
Earnings per share
|
|||||||||||||
Basic net income per share
|
$ | (0.02 | ) | $ | 0.06 | $ | (0.21 | ) | |||||
Diluted net income per share
|
$ | (0.02 | ) | $ | 0.06 | $ | (0.21 | ) | |||||
Weighted average number of shares outstanding
|
|||||||||||||
Basic
|
31,661 | 27,331 | 22,695 | ||||||||||
Diluted
|
- | 29,268 | - |
Year ended December 31,
|
Six months ended December 31,
|
Year ended June 30,
|
||||||||||
2013
|
2012
|
2012
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Net income (loss)
|
$ | (594 | ) | $ | 1,678 | $ | (4,746 | ) | ||||
Other comprehensive income:
|
||||||||||||
Foreign currency translation adjustment gain (loss)
|
682 | 455 | - | |||||||||
Comprehensive income
|
88 | 2,133 | (4,746 | ) | ||||||||
Comprehensive income (loss) attributable to the non-controlling interest
|
(104 | ) | - | - | ||||||||
Total comprehensive income (loss)
|
$ | (16 | ) | $ | 2,133 | $ | (4,746 | ) |
Common Stock
Number
of Shares
|
Amount
|
Additional paid-in Capital
|
Retained Earnings (Deficit)
|
Subscriptions Receivable
|
Accumulated Other Comprehensive Income (Loss)
|
Non-controlling Interest
|
Total Stockholders' Equity
|
|||||||||||||||||||||||||
Balance June 30, 2011
|
22,214 | $ | 2 | $ | 13,448 | $ | (9,657 | ) | - | $ | - | $ | - | $ | 3,793 | |||||||||||||||||
Net loss
|
- | - | - | (4,746 | ) | - | (4,746 | ) | ||||||||||||||||||||||||
Common stock issued for cash
|
2,238 | - | 5,750 | 5,750 | ||||||||||||||||||||||||||||
Options issued for services received
|
6 | 6 | ||||||||||||||||||||||||||||||
Warrants issued for services received
|
400 | 400 | ||||||||||||||||||||||||||||||
Balance June 30, 2012
|
24,452 | 2 | 19,604 | (14,403 | ) | - | - | - | 5,203 | |||||||||||||||||||||||
Net Income
|
- | - | - | 1,678 | - | 1,678 | ||||||||||||||||||||||||||
Foreign currency translations
|
- | - | - | - | 455 | 455 | ||||||||||||||||||||||||||
Comprehensive income
|
- | - | - | - | - | 2,133 | ||||||||||||||||||||||||||
Common stock issued for cash
|
195 | - | 502 | 502 | ||||||||||||||||||||||||||||
Common stock issued for note receivable
|
1,460 | - | 500 | (500 | ) | - | ||||||||||||||||||||||||||
Common stock issued for services received
|
146 | - | 50 | 50 | ||||||||||||||||||||||||||||
Common stock issued for services received from related parties
|
3,503 | 1 | 1,199 | 1,200 | ||||||||||||||||||||||||||||
Warrant issued for services received
|
2 | 2 | ||||||||||||||||||||||||||||||
Options issued for services received
|
22 | 22 | ||||||||||||||||||||||||||||||
Common stock accounted for in business combination
|
1,160 | - | 170 | - | - | 170 | ||||||||||||||||||||||||||
Return of stock on disposal of subsidiaries
|
(70 | ) | - | (419 | ) | (419 | ) | |||||||||||||||||||||||||
Balance December 31, 2012
|
30,846 | 3 | 21,630 | (12,725 | ) | (500 | ) | 455 | - | 8,863 | ||||||||||||||||||||||
Sale of subsidiary shares to non-controlling interest
|
500 | 500 | ||||||||||||||||||||||||||||||
Net loss
|
- | - | - | (594 | ) | - | (104 | ) | (698 | ) | ||||||||||||||||||||||
Foreign currency translations
|
- | - | - | - | 682 | 682 | ||||||||||||||||||||||||||
Comprehensive income
|
- | - | - | - | (16 | ) | ||||||||||||||||||||||||||
Receipt of subscription receivable by offset against shareholder loan
|
500 | 500 | ||||||||||||||||||||||||||||||
Common stock issued for cash
|
807 | - | 6,000 | 6,000 | ||||||||||||||||||||||||||||
Common stock issued for services received
|
101 | - | 643 | 643 | ||||||||||||||||||||||||||||
Common stock repurchased
|
(1 | ) | - | (4 | ) | (4 | ) | |||||||||||||||||||||||||
Common stock issued on exercise of warrants
|
1,168 | - | - | - | ||||||||||||||||||||||||||||
Balance December 31, 2013
|
$ | 32,921 | $ | 3 | $ | 28,269 | $ | (13,319 | ) | $ | - | $ | 1,137 | $ | 396 | $ | 16,486 |
Year ended December 31,
|
Six months ended December 31,
|
Year ended June 30,
|
||||||||||
2013
|
2012
|
2012
|
||||||||||
(restated)
|
(restated)
|
|||||||||||
Cash provided by (used in) operating activities:
|
||||||||||||
Operating activities:
|
||||||||||||
Net income (loss) for the period
|
$ | (594 | ) | $ | 1,678 | $ | (4,746 | ) | ||||
Adjustment to reconcile net income (loss) for the period to
|
||||||||||||
net cash provided by (used in) operating activities:
|
||||||||||||
Depreciation of property and equipment
|
166 | 73 | 884 | |||||||||
Amortization of intangible assets
|
1,908 | 873 | 1,655 | |||||||||
Loss on disposal of discontinued businesses
|
- | 81 | - | |||||||||
Options issued for services received
|
- | 22 | 6 | |||||||||
Warrants issued for services received
|
- | 2 | 400 | |||||||||
Common shares issued for services received
|
643 | 50 | - | |||||||||
Common shares issued for services received from related parties
|
- | 1,200 | - | |||||||||
Net income (loss) attributable to non-controlling interest
|
(104 | ) | - | - | ||||||||
Changes in operating assets and liabilities
|
||||||||||||
net of effects of acquisitions:
|
||||||||||||
Accounts receivable
|
(6,287 | ) | 355 | (1,724 | ) | |||||||
Other assets
|
(3 | ) | (15 | ) | 182 | |||||||
Accounts payable
|
488 | (5,152 | ) | 539 | ||||||||
Income taxes
|
23 | - | (91 | ) | ||||||||
Net cash (used in) operating activities
|
(3,760 | ) | (833 | ) | (2,895 | ) | ||||||
Cash used in investing activities:
|
||||||||||||
Acquisition of intangible assets
|
(1,211 | ) | (486 | ) | (3,466 | ) | ||||||
Acquisition of property and equipment
|
(131 | ) | - | (101 | ) | |||||||
Other assets
|
(23 | ) | 55 | (55 | ) | |||||||
Net cash (used in) investing activities
|
(1,365 | ) | (431 | ) | (3,622 | ) | ||||||
Cash flow from financing activities:
|
||||||||||||
Increase (decrease) in long-term borrowing, net
|
- | (980 | ) | |||||||||
Cash proceeds from issuance of common stock
|
6,000 | 502 | 5,750 | |||||||||
Repurchase of common stock
|
(4 | ) | - | - | ||||||||
Advances from related parties, net of repayment
|
500 | 1,500 | 1,800 | |||||||||
Net checks issued in excess of funds
|
- | (39 | ) | (53 | ) | |||||||
Net cash provided by financing activities
|
6,496 | 1,963 | 6,517 | |||||||||
Increase in cash during the period
|
1,371 | 699 | - | |||||||||
Cash at beginning of the period
|
699 | - | - | |||||||||
Cash at end of the period
|
$ | 2,070 | $ | 699 | $ | - |
Year ended December 31,
|
Six months ended December 31,
|
Year ended June 30,
|
||||||||||
2013
|
2012
|
2012
|
||||||||||
Interest paid
|
$ | - | $ | - | $ | - | ||||||
Income taxes paid
|
- | - | - | |||||||||
Non-cash transactions:
|
||||||||||||
Common stock returned as part consideration for sale of division
|
- | 420 | - | |||||||||
Settlement of debt with Satcom in consideration of sale of license
|
- | 5,000 | - | |||||||||
Settlement of subscription receivable through partial repayment
of loan payable
|
500 | - | - | |||||||||
Exchange of 25% interest in subsidiary for intangible assets | 500 | - | - |
Consolidated Balance Sheet
|
||||||||||||
(in thousands)
|
||||||||||||
As of December 31, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Assets
|
||||||||||||
Accounts receivable, current portion
|
$ | 5,899 | (4,922 | ) | $ | 977 | ||||||
Total current assets
|
6,734 | (4,922 | ) | 1,812 | ||||||||
Accounts receivable, net of current portion
|
26,263 | (26,263 | ) | - | ||||||||
Total assets
|
$ | 45,676 | (31,185 | ) | $ | 14,491 | ||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Current portion of deferred revenue
|
$ | 6,000 | (6,000 | ) | $ | - | ||||||
Incom Taxes | 1,332 | (1,238 | ) | 94 | ||||||||
Total current liabilities
|
12,114 | (7,240 | ) | 4,874 | ||||||||
Deferred revenue
|
16,000 | (16,000 | ) | - | ||||||||
Total liabilities
|
28,868 | (23,240 | ) | 5,628 | ||||||||
Accumulated deficit
|
(4,780 | ) | (7,945 | ) | (12,725 | ) | ||||||
Total stockholders' equity
|
16,808 | (7,945 | ) | 8,863 | ||||||||
Total liabilities and stockholders' equity
|
$ | 45,676 | (31,185 | ) | $ | 14,491 |
Consolidated Statements of Operations
|
||||||||||||
(in thousands)
|
||||||||||||
Six Months Ended December 31, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Revenue
|
$ | 11,709 | (4,750 | ) | $ | 6,959 | ||||||
Cost of revenue
|
121 | 873 | 994 | |||||||||
Gross margin
|
11,588 | 5,623 | 5,965 | |||||||||
Expenses
|
4,968 | (872 | ) | 4,096 | ||||||||
Income (loss) from operations
|
6,620 | (4,751 | ) | 1,869 | ||||||||
Other income and expense
|
(70 | ) | - | (70 | ) | |||||||
Income (loss) from continuing operations before income taxes
|
6,550 | (4,751 | ) | 1,799 | ||||||||
Income taxes
|
1,169 | (1,169 | ) | - | ||||||||
Income (loss) from continuing operations
|
5,381 | (3,582 | ) | 1,799 | ||||||||
Loss from discontinued operations
|
(121 | ) | - | (121 | ) | |||||||
Net income (loss) for the period
|
$ | 5,260 | (3,582 | ) | $ | 1,678 | ||||||
Earning per share:
|
||||||||||||
Basic
|
$ | - | $ | 0.06 | ||||||||
Diluted
|
$ | - | $ | 0.06 |
Consolidated Statements of Comprehensive Income
|
||||||||||||
(in thousands)
|
||||||||||||
Six months ended December 31, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Net income
|
$ | 5,260 | $ | (3,582 | ) | $ | 1,678 | |||||
Comprehensive income
|
5,715 | (3,582 | ) | 2,133 |
Consolidated Statements of Cash Flows
|
||||||||||||
(in thousands)
|
||||||||||||
Six months ended December 31, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Cash provided by (used in) operating activities:
|
||||||||||||
Operating activities
|
||||||||||||
Net income
|
$ | 5,260 | (3,582 | ) | 1,678 | |||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(8,395 | ) | 8,750 | 355 | ||||||||
Deferred revenue
|
4,000 | (4,000 | ) | - | ||||||||
Income Taxes | 1,169 | (1,169 | ) | - | ||||||||
Net cash provided by (used in) operating activities
|
$ | (833 | ) | - | (833 | ) |
Consolidated Balance Sheet
|
||||||||||||
(in thousands)
|
||||||||||||
As of June 30, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Assets
|
||||||||||||
Accounts receivable, current portion
|
$ | 953 | 380 | $ | 1,333 | |||||||
Total current assets
|
1,074 | 380 | 1,454 | |||||||||
Accounts receivable, net of current portion
|
22,814 | (22,814 | ) | 0 | ||||||||
Total assets
|
$ | 36,549 | (22,434 | ) | $ | 14,115 | ||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Current portion of deferred revenue
|
$ | 4,600 | (4,600 | ) | $ | 0 | ||||||
Income taxes payable
|
163 | (69 | ) | 94 | ||||||||
Total current liabilities
|
12,988 | (4,669 | ) | 8,319 | ||||||||
Deferred revenue
|
13,400 | (13,400 | ) | 0 | ||||||||
Total liabilities
|
26,983 | (18,069 | ) | 8,619 | ||||||||
Accumulated deficit
|
(10,040 | ) | (4,365 | ) | (14,405 | ) | ||||||
Total stockholders' equity
|
9,566 | (4,365 | ) | 5,201 | ||||||||
Total liabilities and stockholders' equity
|
$ | 36,549 | (22,434 | ) | $ | 14,115 |
Consolidated Statements of Operations
|
||||||||||||
(in thousands)
|
||||||||||||
Year Ended June 30, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Revenue
|
$ | 5,222 | (2,610 | ) | $ | 2,612 | ||||||
Cost of revenue
|
80 | 1,655 | 1,735 | |||||||||
Gross margin
|
5,142 | (4,265 | ) | 877 | ||||||||
Expenses
|
7,109 | (1,655 | ) | 5,454 | ||||||||
Income (loss) from operations
|
(1,967 | ) | (2,610 | ) | (4,577 | ) | ||||||
Other income and expense
|
(169 | ) | - | (169 | ) | |||||||
Income (loss) from income taxes
|
(2,205 | ) | (2,541 | ) | (4,746 | ) | ||||||
Income taxes
|
69 | (69 | ) | - | ||||||||
Net income (loss)
|
$ | (2,205 | ) | (2,541 | ) | $ | (4,746 | ) | ||||
Earnings per share:
|
||||||||||||
Basic
|
$ | - | $ | (0.21 | ) | |||||||
Diluted
|
$ | - | $ | (0.21 | ) |
Consolidated Statements of Comprehensive Income
|
||||||||||||
(in thousands)
|
||||||||||||
Year ended June 30, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Net loss
|
$ | (2,205 | ) | (2,541 | ) | $ | (4,746 | ) | ||||
Comprehensive loss
|
(2,205 | ) | (2,541 | ) | (4,746 | ) |
Consolidated Statements of Cash Flows
|
||||||||||||
(in thousands)
|
||||||||||||
Year ended June 30, 2012
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Cash provided by (used in) operating activities:
|
||||||||||||
Operating activities
|
||||||||||||
Net income (loss)
|
$ | (2,205 | ) | (2,541 | ) | (4,746 | ) | |||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
(20,734 | ) | 19,010 | (1,724 | ) | |||||||
Deferred revenue
|
16,400 | (16,400 | ) | - | ||||||||
Income taxes
|
(22 | ) | (69 | (91 | ) | |||||||
Net cash provided by (used in) operating activities
|
$ | (2,895 | ) | - | (2,895 | ) |
Consolidated Balance Sheet
|
||||||||||||
(in thousands)
|
||||||||||||
As of June 30, 2011
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Assets
|
||||||||||||
Accounts receivable, current portion
|
$ | 212 | (29 | ) | $ | 183 | ||||||
Total current assets
|
576 | (29 | ) | 547 | ||||||||
Accounts receivable, net of current portion
|
2,821 | (2,821 | ) | 0 | ||||||||
Total assets
|
$ | 14,383 | (2,850 | ) | $ | 11,533 | ||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Deferred customer credit
|
$ | 0 | 575 | $ | 575 | |||||||
Current portion of deferred revenue
|
400 | (400 | ) | 0 | ||||||||
Total current liabilities
|
7,033 | 125 | 7,158 | |||||||||
Deferred revenue
|
1,200 | (1,200 | ) | 0 | ||||||||
Total liabilities
|
8,768 | (1,025 | ) | 7,743 | ||||||||
Accumulated deficit
|
(7,835 | ) | (1,825 | ) | (9,660 | ) | ||||||
Total stockholders' equity
|
5,615 | (1,825 | ) | 3,790 | ||||||||
Total liabilities and stockholders' equity
|
$ | 14,383 | (2,850 | ) | $ | 11,533 |
Consolidated Statements of Operations
|
||||||||||||
(in thousands)
|
||||||||||||
Year Ended June 30, 2011
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Revenue
|
$ | 2,726 | (1,825 | ) | $ | 901 | ||||||
Cost of revenue
|
207 | 1,307 | 1,514 | |||||||||
Gross margin
|
2,519 | (3,132 | ) | (613 | ) | |||||||
Expenses
|
3,539 | (1,307 | ) | 2,232 | ||||||||
Income (loss) from operations
|
(1,020 | ) | (1,825 | ) | (2,845 | ) | ||||||
Other income and expense
|
301 | 0 | 301 | |||||||||
Income (loss) from income taxes
|
(403 | ) | (1,825 | ) | (2,228 | ) | ||||||
Income taxes
|
||||||||||||
Net income (loss)
|
$ | (403 | ) | (1,825 | ) | $ | (2,228 | ) |
Consolidated Statements of Comprehensive Income
|
||||||||||||
(in thousands)
|
||||||||||||
Year Ended June 30, 2011
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Net loss
|
$ | (403 | ) | (1,825 | ) | $ | (2,228 | ) | ||||
Year ended June 30, 2011
|
||||||||||||
As previously
|
||||||||||||
Reported
|
Adjustments
|
As Restated
|
||||||||||
Cash provided by (used in) operating activities:
|
||||||||||||
Operating activites
|
||||||||||||
Net income (loss)
|
$ | (403 | ) | (1,825 | ) | $ | (2,228 | ) | ||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
2,675 | 2,850 | 5,525 | |||||||||
Deferred customer credit
|
0 | 575 | 575 | |||||||||
Deferred revenue
|
1,600 | (1,600 | ) | 0 | ||||||||
Net cash provided by (used in) operating activities
|
$ | 5,363 | 0 | $ | 5,363 |
●
|
Software licenses – revenue from sales of perpetual licenses to customers when payments for the licenses are fixed is recognized at the inception of the arrangement, unless the payment term exceeds one year and then only if the presumption that the license fee is not fixed or determinable can be overcome, presuming all other relevant revenue recognition criteria are met. If the presumption cannot be overcome, revenue is recognized as payments from the customer become due. Revenue from sales of perpetual licenses when payments for the licenses are payable over a period exceeding a year, and those payments are variable based on customer usage, are recognized as payments from the customer become due.
|
●
|
Revenues for user licenses purchased by customers is recognized when the user license is delivered.
|
●
|
Revenues for maintenance services are recognized over the period of delivery of the services.
|
December 31
|
June 30
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Basic
|
31,661 | 27,331 | 22,695 | |||||||||
Incremental shares under stock compensation plans
|
95 | 1,937 | 1,528 | |||||||||
Fully Diluted
|
31,756 | 29,268 | 24,223 |
December 31
|
||||||||
2013
|
2012
|
|||||||
Leasehold improvements
|
$ | 265 | $ | 265 | ||||
Motor vehicle
|
120 | 120 | ||||||
Equipment
|
310 | 177 | ||||||
695 | 562 | |||||||
Less accumulated depreciation
|
(380 | ) | ( 212 | ) | ||||
Property and equipment, net
|
$ | 315 | $ | 350 |
December 31
|
||||||||
2013
|
2012
|
|||||||
Capitalized software development costs
|
||||||||
Horizon software
|
$ | 17,599 | $ | 16,085 | ||||
ZTEsoft Telecom software
|
497 | - | ||||||
Customer relationships
|
885 | 885 | ||||||
18,981 | 16,970 | |||||||
Less accumulated amortization
|
(6,221 | ) | ( 4,641 | ) | ||||
Intangible assets, net
|
$ | 12,760 | $ | 12,329 |
December 31
|
||||||||
2013
|
2012
|
|||||||
Vehicle loan
|
$ | 51 | $ | 67 | ||||
Equipment loan
|
27 | - | ||||||
Office term loan
|
171 | 211 | ||||||
249 | 278 | |||||||
Less current portion
|
(65 | ) | ( 59 | ) | ||||
Balance
|
$ | 184 | $ | 219 |
December 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Loans due to stockholders
|
$ | 3,500 | $ | 3,500 |
● | loans advanced during 2011 totaling $2,000,000 which are unsecured and have an interest rate of 10%. During the year ended December 31, 2013 and the six months ended December 31, 2012 interest of $200,000 and $100,000, respectively, has been accrued. During the year ended June 30, 2012, interest of $100,000 was accrued. During the year ended December 31, 2013 $500,000 of this loan was settled by applying it towards a stock subscription receivable. |
● | 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 common stock of OHG at an exchange price of $5.14 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. On January 21, 2014 the loan repayment date was extended to January 22, 2015. The Company has the option to repay the loans at any time, without penalty, at any time in cash or shares of common stock of the Company at a price of $5.14 per share. If the Company elects to repay the convertible loans in full by the issuance of shares the Company will issue 48,650 shares of common stock for each loan so repaid. |
● | during the year ended December 31, 2013, the Company entered into a sales contract, in the normal course of business, with a customer in which the Company is negotiating an ownership interest of 45% of the voting capital of the customer. The customer purchased a perpetual software license with a total commitment of $5.0 million, of which $700,000 has been recognized as revenue in the year ended December 31, 2013. |
● | during the year ended June 30, 2011, 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 $139,300 has been recognized in the year ended December 31, 2013; $72,500 was recognized in the six months ended December 31, 2012 and nil was recognized in the year ended June 30, 2012. The Company owns a cost based investment interest of 18% of the voting capital of the customer. |
● | during the year ended December 31, 2013, the six months ended December 31, 2012 and the year ended June 30, 2012, a company owned by a director and officer of the Company provided services in the amounts of $Nil, $Nil and $632,000, respectively. |
● | During the six months ended December 31, 2012 two directors and officers of the Company were granted a total of 3,502,800 shares of common stock for services received in the amount of $1,200,000. |
●
|
issued 5,000 shares of common stock for services received with a fair value of $30,000
|
●
|
issued 62,543 shares of common stock for services received with a fair value of $562,891.
|
●
|
issued 806,452 shares of common stock for $6 million cash.
|
●
|
issued 33,333 shares of common stock for services received with a fair value of $50,000.
|
●
|
issued 1,167,600 shares of common stock upon the exercise of warrants with an exercise price of $nil
|
●
|
issued 195,573 shares of common stock for cash proceeds of $502,000
|
●
|
issued 1,459,500 shares of common stock for subscription receivable of $500,000.
|
●
|
issued 3,502,800 shares of common stock for services received from related parties with a fair value of $1,200,000
|
●
|
issued 145,950 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 1,160,051 shares of common stock with a fair value of $341,000.
|
●
|
returned to treasury for cancellation 70,000 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.
|
●
|
issued new shares of common stock for cash proceeds of $5,750,000
|
Number of Warrants
|
Exercise Price
|
Expiry
|
|||||
116,760 | $ | 0.86 |
no expiry date
|
||||
403,226 | 5.94 |
January 2018
|
Number of
|
Weighted Average
|
|||||||
Options
|
Exercise Price
|
|||||||
Outstanding at June 30, 2012
|
360,221 | $ | 0.77 | |||||
Options issued
|
291,900 | 0.53 | ||||||
Outstanding at December 31, 2012
|
652,121 | 0.66 | ||||||
Options forfeited
|
67,471 | 1.79 | ||||||
Outstanding at December 31, 2013
|
584,650 | $ | 0.53 |
Exercise Price
|
Number
Outstanding
at
December 31,
|
Average
Remaining
Contractual
Life
(Years)
|
Number
Exercisable
at
|
Intrinsic
Value
at
|
||||||||||||||
$ | 0.51 | 850 | 1.83 | 850 | $ | 3,264 | ||||||||||||
0.53 | 291,900 | 6.50 | 291,900 | 1,115,058 | ||||||||||||||
0.53 | 291,900 | 9.00 | - | - |
December 31
|
June 30
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
United States
|
$ | (1,164 | ) | $ | (22 | ) | $ | - | ||||
International
|
466 | 1,821 | (4,746 | ) | ||||||||
Total
|
$ | (698 | ) | $ | 1,799 | $ | (4,746 | ) |
December 31
|
June 30
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Deferred tax assets
|
||||||||||||
Net operating loss carryforwards – United States
|
$ | 508 | $ | - | $ | - | ||||||
Net operating loss carryforwards – International
|
994 | 853 | 674 | |||||||||
Valuation allowance
|
(1,502 | ) | (853 | ) | (674 | ) | ||||||
Net deferred tax assets
|
$ | - | $ | - | $ | - |
December 31,
|
June 30,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
U.S. Federal statutory rates on net income (loss)
|
$ | (202 | ) | $ | 571 | $ | (1,614 | ) | ||||
Effect of foreign statutory rate differences
|
(63 | ) | (230 | ) | 641 | |||||||
Permanent differences
|
124 | (520 | ) | 299 | ||||||||
Change in valuation allowance
|
141 | 179 | 674 | |||||||||
$ | - | $ | - | $ | - |
Operating
|
Long-term
|
|||||||
leases
|
Financing
|
|||||||
2014
|
$ | 123,000 | $ | 65,000 | ||||
2015
|
75,000 | 87,000 | ||||||
2016
|
75,000 | 48,000 | ||||||
2017
|
75,000 | 45,000 | ||||||
2018
|
- | 4,000 |
Year ended
|
Six months ended
|
Year ended
|
||||
December 31,
2013
|
December 31,
2012
|
June 30,
2012
|
||||
Europe
|
$3.7 million
|
$5.6 million
|
$0.7 million
|
|||
Asia
|
$4.7 million
|
$1.4 million
|
$1.9 million
|
|||
Russia
|
$0.4 million
|
- | - | |||
USA
|
$0.3 million
|
- | - |
● | Software and licenses – revenue from sales of perpetual licenses to customers when payments for the licenses are fixed is recognized at the inception of the arrangement, unless the payment term exceeds one year and then only if the presumption that the license fee is not fixed or determinable can be overcome, presuming all other relevant revenue recognition criteria are met. If the presumption cannot be overcome, revenue is recognized as payments from the customer become due. Revenue from sales of perpetual licenses when payments for the licenses are payable over a period exceeding a year and those payments are variable based on customer usage is recognized as payments from the customer become due. 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. | |
● | Revenue for user licenses purchased by customers is recognized when the user license is delivered. | |
● | Revenue for maintenance services is recognized over the period of delivery of the services. |
Master License
|
||||||||||||||||
Customer Type
|
Contract Value
|
Balance
to be
recognized
|
Revenue
recognized
to date
|
Revenue
for 12 months
ending 12/31/2013
|
||||||||||||
Tier 1
|
$
|
13,425,000
|
$
|
10,012,500
|
$
|
3,412,500
|
$
|
1,912,500
|
||||||||
Tier 2
|
49,000,000
|
44,521,419
|
4,478,581
|
2,852,979
|
||||||||||||
Total
|
$
|
62,425,000
|
$
|
54,533,919
|
$
|
7,891,081
|
$
|
4,765,479
|
For the Year Ended December 31,
|
Year to Year Comparison
|
|||||||||||||||
2013
(audited)
|
2012
(unaudited)
|
Increase/ (decrease)
|
Percentage Change
|
|||||||||||||
Revenue
|
$
|
9,106
|
$
|
10,414
|
$
|
(1,308)
|
(13
|
%)
|
||||||||
Cost of revenue
|
||||||||||||||||
Hardware
|
545
|
186
|
359
|
1930
|
%
|
|||||||||||
Amortization of software development costs
|
1,908
|
1,828
|
80
|
(4
|
%)
|
|||||||||||
2,453
|
2,014
|
|||||||||||||||
Gross margin
|
6,653
|
8,400
|
(1,747)
|
(21
|
%)
|
|||||||||||
Operating Expenses
|
||||||||||||||||
General and administrative
|
6,706
|
7,114
|
(408)
|
(6
|
%)
|
|||||||||||
Depreciation
|
166
|
891
|
(725)
|
(81
|
%)
|
|||||||||||
Total Operating Expenses
|
6,872
|
8,005
|
(1,133)
|
(14
|
%)
|
|||||||||||
Income from Operations
|
(219)
|
395
|
(611)
|
(156
|
%)
|
|||||||||||
Other Income(Expense)
|
||||||||||||||||
Interest expense
|
(322)
|
(252)
|
(70)
|
(28
|
%)
|
|||||||||||
Foreign Exchange (loss) gain , net
|
(158)
|
21
|
(179)
|
(852
|
%)
|
|||||||||||
Interest income
|
1
|
1
|
0
|
0
|
||||||||||||
|
||||||||||||||||
Income for continuing operations before income taxes
|
(698)
|
165
|
(863)
|
(523
|
%)
|
|||||||||||
Income taxes
|
-
|
-
|
-
|
-
|
||||||||||||
Net Income for the year
|
(698)
|
165
|
(863)
|
(523
|
%)
|
For the Six Months Ended
December 31,
|
Year to Year Comparison
|
|||||||||||||||
2012
(restated)
|
2011
(unaudited)
|
Increase/ (decrease)
|
Percentage Change
|
|||||||||||||
Revenue
|
$
|
6,959
|
$
|
668
|
$
|
6,291
|
1,062
|
%
|
||||||||
Cost of revenue (including amortization of software development costs)
|
994
|
627
|
367
|
58
|
%
|
|||||||||||
Gross margin
|
5,965
|
41
|
5,924
|
N/A
|
||||||||||||
Operating Expenses
|
||||||||||||||||
General and administrative
|
4,023
|
1,263
|
2,760
|
218
|
%
|
|||||||||||
Depreciation
|
73
|
66
|
7
|
10
|
%
|
|||||||||||
Total Operating Expenses
|
4,096
|
1,329
|
2,767
|
208
|
%
|
|||||||||||
Income (loss) from Operations
|
1,869
|
(1,288)
|
3,157
|
N/A
|
%
|
|||||||||||
Other Income(Expense)
|
||||||||||||||||
Interest expense
|
(87)
|
(53)
|
(34)
|
(64
|
%)
|
|||||||||||
Foreign Exchange gain , net
|
16
|
44
|
(28)
|
(63
|
%)
|
|||||||||||
Interest income
|
1
|
0
|
(1
|
)
|
N/A
|
|||||||||||
Income for continuing operations before income taxes
|
1,799
|
(1,297)
|
3,096
|
N/A
|
||||||||||||
Income taxes (recovery)
|
-
|
0
|
-
|
N/A
|
||||||||||||
Net (Loss) Income for period
|
1,799
|
(1,297)
|
3,096
|
N/A
|
Three Months Ended
September 30,
|
Change
|
|||||||||||||||
2014
|
2013
|
Increase/ (decrease)
|
Percentage Change
|
|||||||||||||
Revenue
|
$
|
1,641
|
$
|
2,517
|
$
|
(876
|
)
|
(34.8%
|
)
|
|||||||
Cost of revenue
|
762
|
543
|
219
|
40.3
|
||||||||||||
Gross margin
|
879
|
1,974
|
(1,095
|
)
|
(55.5
|
)
|
||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
1,259
|
1,347
|
(88
|
)
|
6.5
|
|||||||||||
Depreciation
|
26
|
45
|
(19
|
)
|
(42.2
|
)
|
||||||||||
|
||||||||||||||||
Total operating expenses
|
1,285
|
1,392
|
(107
|
)
|
(7.7
|
)
|
||||||||||
Income (loss) from operations
|
(406
|
)
|
582
|
(988
|
)
|
(30.2
|
)
|
|||||||||
Other income (expense)
|
(19
|
)
|
(184
|
)
|
165
|
(90.0
|
)
|
|||||||||
Income (Loss) before income taxes
|
(425
|
)
|
398
|
(823
|
)
|
(206.8
|
)
|
|||||||||
Income taxes (recovery)
|
(54)
|
-
|
(54)
|
-
|
||||||||||||
Net income (loss) for period
|
(371
|
)
|
398
|
(769
|
)
|
|||||||||||
Net (loss) attributable to non-controlling interest
|
(23
|
)
|
(29
|
)
|
6
|
|||||||||||
Net income (loss) attributable to One Horizon Group, Inc.
|
(348
|
)
|
427
|
(775
|
)
|
Nine Months Ended
September 30,
|
Change
|
|||||||||||||||
2014
|
2013
|
Increase/ (decrease)
|
Percentage Change
|
|||||||||||||
Revenue
|
$
|
4,130
|
$
|
5,690
|
$
|
(1,560
|
)
|
(27.4%
|
)
|
|||||||
Cost of revenue
|
1,859
|
1,881
|
(22)
|
(1.2
|
)
|
|||||||||||
Gross margin
|
2,271
|
3,809
|
(1,538
|
)
|
(40.4
|
)
|
||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
3,577
|
5,041
|
(1,464
|
)
|
(29.0
|
)
|
||||||||||
Depreciation
|
120
|
120
|
-
|
-
|
||||||||||||
|
||||||||||||||||
Total operating expenses
|
3,697
|
5,161
|
(1,464
|
)
|
(28.4
|
)
|
||||||||||
Loss from operations
|
(1,426
|
)
|
(1,352
|
)
|
(74
|
)
|
(5.5
|
)
|
||||||||
Other income (expense)
|
||||||||||||||||
Income (Loss) before income taxes
|
(131
|
)
|
(296
|
)
|
(165
|
)
|
-
|
|||||||||
Income taxes (recovery)
|
(210
|
)
|
-
|
210
|
-
|
|||||||||||
Net Loss for period
|
(1,347
|
)
|
(1,648
|
)
|
(301
|
)
|
(18.3
|
)
|
||||||||
Net loss attributable to non-controlling interest
|
(88
|
)
|
(73
|
)
|
(15
|
)
|
-
|
|||||||||
Net loss attributable to One Horizon Group, Inc.
|
(1,259
|
)
|
(1,575
|
)
|
(316
|
)
|
(20.0
|
)
|
Master License
|
||||||||||||||||
Customer Type
|
Balance
|
Revenue
|
Revenue
|
|||||||||||||
to be
|
Recognized
|
for 3 months
|
||||||||||||||
Contract Value
|
recognized
|
to date
|
ending 9/30/2014
|
|||||||||||||
Tier 1
|
$
|
13,815,000
|
$
|
9,300,000
|
$
|
4,515,000
|
$
|
602,500
|
||||||||
Tier 2
|
52,000,000
|
46,861,419
|
5,138,581
|
-
|
||||||||||||
Total
|
$
|
65,815,000
|
$
|
56,161,919
|
$
|
9,653,581
|
$
|
602,500
|
Master License
|
||||||||||||||||
Customer Type
|
Balance
|
Revenue
|
Revenue
|
|||||||||||||
to be
|
recognized
|
for 9 months
|
||||||||||||||
Contract Value
|
recognized
|
to date
|
ending 9/30/2014
|
|||||||||||||
Tier 1
|
$
|
13,815,000
|
$
|
9,300,000
|
$
|
4,515,000
|
$
|
1,102,500
|
||||||||
Tier 2
|
52,000,000
|
46,861,419
|
5,138,581
|
660,000
|
||||||||||||
Total
|
$
|
65,815,000
|
$
|
56,161,419
|
$
|
9,653,581
|
$
|
1,762,500
|
Master License
|
||||||||||||||||
Customer Type
|
Balance
|
Revenue
|
Revenue
|
|||||||||||||
to be
|
recognized
|
for 9 months
|
||||||||||||||
Contract Value
|
recognized
|
to date
|
ending 9/30/2014
|
|||||||||||||
Tier 1
|
$
|
13,815,000
|
$
|
9,300,000
|
$
|
4,515,000
|
$
|
1,102,500
|
||||||||
Tier 2
|
52,000,000
|
46,861,419
|
5,138,581
|
660,000
|
||||||||||||
Total
|
$
|
65,815,000
|
$
|
56,161,419
|
$
|
9,653,581
|
$
|
1,762,500
|
For the Years Ended December 31
(in thousands)
|
||||||||
2013
|
2012
(unaudited)
|
|||||||
Net cash provided by (used in) operating activities
|
(3,760
|
)
|
(3,795
|
)
|
||||
Net cash used in investing activities
|
(1,365
|
)
|
(2,722
|
)
|
||||
Net cash provided by financing activities
|
6,496
|
6,845
|
For the Six Months Ended
December 31 (in thousands)
|
||||||||
2012
(restated)
|
2011
(unaudited)
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
(833
|
)
|
$
|
(1,201
|
)
|
||
Net cash used in investing activities
|
(431
|
)
|
(850
|
)
|
||||
Net cash provided by financing activities
|
1,963
|
1,640
|
For the Year Ended
June 30, (in thousands)
|
||||||||
2012
|
2011
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
(2,895
|
)
|
$
|
5,363
|
|||
Net cash used in investing activities
|
(3,622
|
)
|
(2,661
|
)
|
||||
Net cash provided by financing activities
|
6,517
|
(2,702
|
)
|
For the Nine Months Ended
September 30
(in thousands)
|
||||||||
2014
|
2013
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
(1,347
|
)
|
$
|
(2,587
|
)
|
||
Net cash (used in) investing activities
|
$
|
(922
|
)
|
$
|
(1,148
|
)
|
||
Net cash provided by (used in) financing activities
|
$
|
934
|
$
|
6,488
|
●
|
Implementing a revised accounting policy for our revenue recognition of certain software license fees;
|
●
|
Hiring outside consultants with specific expertise with revenue recognition to assist with a review of both current future and licensing agreements;
|
●
|
Establishing new policies, procedures and controls to ensure that the new revenue recognition policy is properly administered; and
|
●
|
To the extent necessary, evaluating the proper organizational structure and accounting personnel to ensure that we have the requisite knowledge and expertise of revenue recognition under standards of U.S. GAAP.
|
●
|
We added accounting personnel to address issues of timeliness and completeness of our US GAAP financial reporting in the second and third quarter of 2013. With the additional accounting personnel, management believes that they are beginning to address the lack of in-house GAAP expertise and insufficient segregation of duties in our finance and accounting functions due to limited personnel. The increased staff also allowed us to maintain complete accounting records for the year ending December 31, 2013.
|
●
|
We have appointed additional independent directors. As a result, we currently have four independent directors on our board, which is comprised of seven directors. These four independent directors are deemed independent under Nasdaq Rule 5605(a)(2) and one of them qualifies as an “audit committee financial expert” as such term is defined in Regulation S-K Item 407(d)(5)(ii). In addition, we formed audit, compensation and nominating committees that would meet NASDAQ rules and guidelines. We believe that the formation of an independent audit committee will increase board oversight and help us begin to remediate certain internal weaknesses.
|
Name
|
Age
|
Principal Occupation or Employment
|
First Became Director
|
Current Board Term Expires
|
||||
Brian Collins
|
47
|
President, Chief Financial Officer, Chief Technology Officer, Director
|
12/10/12
|
2014
|
||||
Martin Ward
|
57
|
Chief Financial Officer, Director
|
12/10/12
|
2014
|
||||
Nicholas Carpinello
|
65
|
Owner, Carpinello Enterprises LLC, Director
|
3/7/13
|
Until the date of removal or resignation
|
||||
Richard Vos
|
69
|
Director
|
8/21/2013
|
Until the date of removal or resignation
|
||||
Robert Law
|
64
|
Director
|
8/28/2013
|
Until the date of removal or resignation
|
||||
Robert Vogler
|
64
|
Director
|
1/8/14
|
Until the date of removal or resignation
|
● |
Our Nominating and Corporate Governance Committee has, among the others, the following authority and responsibilities:
|
|
● |
To determine and recommend to the Board, the criteria to be considered in selecting nominees for the director;
|
|
● |
To identify and screen candidate consistent with such criteria and consider any candidates recommended by our stockholders pursuant to the procedures described in our proxy statement or in accordance with applicable laws, rules and regulations and provisions of our charter documents.
|
|
● |
To select and approve the nominees for director to be submitted to a stockholder vote at the annual meeting of stockholders.
|
● |
The compensation committee may, in its sole discretion, retain or obtain the advice of a compensation consultant, legal counsel or other adviser.
|
|
● |
The compensation committee shall be directly responsible for the appointment, compensation and oversight of the work of any compensation consultant, legal counsel and other adviser retained by the compensation committee or said group.
|
|
● |
The Company must provide for appropriate funding, as determined by the compensation committee, for payment of reasonable compensation to a compensation consultant, legal counsel or any other adviser retained by the compensation committee or said group.
|
|
● |
The compensation committee select, or receive advice from, a compensation consultant, legal counsel or other adviser to the compensation committee or said group, other than in-house legal counsel, only after conducting an independence assessment with respect to the adviser as provided for in the Act.
|
● |
This structure creates efficiency in the preparation of the meeting agendas and related Board materials as the Company’s Chief Executive Officer works directly with those individuals preparing the necessary Board materials and is more connected to the overall daily operations of the Company. Agendas are also prepared with the permitted input of the full Board of Directors allowing for any concerns or risks of any individual director to be discussed as deemed appropriate. The Board believes that the Company has benefited from this structure, and Mr. Collin’s continuation in the combined role of the Acting Chairman and Chief Executive Officer is in the best interest of the stockholders.
|
|
● |
The Company believes that the combined structure is necessary and allows for efficient and effective oversight, given the Company’s relatively small size, its corporate strategy and focus.
|
Name and Principal Position
|
Year
Ended
Dec. 31
|
Salary
($)
|
Bonus
($)
|
Stock
Award(s)
($)
|
Option
Awards ($)
|
Non-
Equity
Incentive
Plan
Compen
sation
|
Non-
Qualified
Deferred
Compen
sation
Earnings ($)
|
All Other
Compen
sation ($)
|
Total ($)
|
|||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||||||||
Victor Jeffery,
|
Year ended 6/30/12
|
165,000 | 0 | 0 | 0 | 0 | 0 | 0 | 165,000 | |||||||||||||||||||||||||
former CEO(1)
|
||||||||||||||||||||||||||||||||||
Viji Rajasundram, former
|
Year ended 6/30/12
|
165,000 | 0 | 0 | 0 | 0 | 0 | 0 | 165,000 | |||||||||||||||||||||||||
General Manager, Modizo(2)
|
(1)
|
Mr. Jeffery was appointed our chief executive officer effective June 1, 2011, and resigned on November 30, 2012. Of his remuneration as CEO, $85,000 and $150,000 was paid in shares of our stock in 2011 and 2012, respectively. Prior to his appointment, Mr. Jeffery served as editor-in-chief, for which he was paid $31,250 in shares of our stock.
|
(2)
|
Mr. Rajasundram was appointed general manager of Modizo on January 17, 2011, and resigned on November 30, 2012. Of his compensation, $144,193 and $150,000 was paid in shares of our stock in 2011 and 2012, respectively.
|
Name and Principal Position
|
Period
|
Salary
($)
|
Bonus
($)
|
Stock
Award(s)
($)
|
Option
Awards ($)
|
Non-
Equity
Incentive
Plan
Compen
sation
|
Non-
Qualified
Deferred
Compen
sation
Earnings ($)
|
All Other
Compen
sation ($)
|
Total ($)
|
|||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||||||||
Year ended 12/31/13
|
676,000 | 0 | 0 | 0 | 0 | 0 | 0 | 676,000 | ||||||||||||||||||||||||||
Mark White, former CEO
(1)(6)
|
6 months. ended 12/31/12
|
323,000 | 600,000 | (4) | 0 | 0 | 0 | 0 | 0 | 923,000 | ||||||||||||||||||||||||
Year ended 6/30/12
|
682,000 | 0 | 0 | 0 | 0 | 0 | 0 | 682,000 | ||||||||||||||||||||||||||
Year ended 12/31/13
|
311,000 | 0 | 0 | 0 | 0 | 0 | 0 | 311,000 | ||||||||||||||||||||||||||
Martin Ward, CFO
(2)(6)
|
6 months. ended 12/31/12
|
116,000 | 0 | 0 | 0 | 0 | 0 | 13,200 | (5) | 129,200 | ||||||||||||||||||||||||
Year ended 6/30/12
|
231,600 | 0 | 0 | 0 | 0 | 0 | 26,200 | (5) | 257,800 | |||||||||||||||||||||||||
Year ended 6/30/11
|
232,000 | 0 | 0 | 0 | 0 | 0 | 26,300 | (5) | 258,300 | |||||||||||||||||||||||||
Year ended 12/31/13
|
676,000 | 0 | 0 | 0 | 0 | 0 | 0 | 676,000 | ||||||||||||||||||||||||||
Brian Collins, CEO
(3)(6)
|
6 months. ended 12/31/12
|
323,000 | 600,000 | (4) | 0 | 0 | 0 | 0 | 0 | 923,000 | ||||||||||||||||||||||||
Year ended 6/30/12
|
688,500 | 0 | 0 | 0 | 0 | 0 | 0 | 688,500 | ||||||||||||||||||||||||||
Year ended 6/30/11
|
645,500 | 0 | 0 | 0 | 0 | 0 | 0 | 645,500 |
*
|
For periods prior to November 30, 2012, the information set forth consists of compensation as an officer of One Horizon UK. The compensation table does not include compensation for the former chief operating officer of the Satcom division, consisting of several subsidiaries which were sold on October 25, 2012 and which are treated as discontinued operations and not included in the carve-out financial statements included herewith for historical presentations purposes.
|
(1)
|
Mr. White was appointed our chief executive officer effective November 30, 2012. Mr. White was the chief executive officer of One Horizon UK during the periods ended June 30, 2012 and June 30, 2011, and from July 1, 2012 through November 30, 2012. For the period ended December 31, 2012, Mr. White was paid in Swiss Francs, with a conversion rates of CHF 1.00 = $1.05, which rate represents the average exchange rate
for that period, as represented by http://www.oanda.com/currency/historical-rates/. For the periods ended June 30, 2012 and June 30, 2011, Mr. White’s compensation was paid through payments to SCC BVBA, an entity organized under the laws of Belgium, of which Mr. White is the sole shareholder. Payments made to SCC BVBA for such periods were paid in euros, with conversion rates of €1.00 = $1.36 and $1.34, respectively, which rates represent the average conversion rate for those periods, as represented by http://www.oanda.com/currency/historical-rates/. For the period ended December 31, 2013, Mr. White was paid in Swiss Francs, with a conversion rate of CHF 1.00 = $1.12, which rate represents the average exchange rate for that period, as represented byhttp://www.oanda.com/currency/historical-rates/.
|
(2)
|
Mr. Ward was appointed our chief financial officer effective November 30, 2012. Mr. Ward was the chief financial officer of One Horizon UK during the periods ended June 30, 2012 and June 30, 2011, and from July 1, 2012 through November 30, 2012. Mr. Ward was paid in pounds sterling, with conversion rates of £1.00 = $1.59, $1.58, and $1.59, respectively, which rates reflect the
average exchange rates for those periods, as represented by http://www.oanda.com/currency/historical-rates/. For the period ended December 31, 2013, Mr. Ward was paid in pounds sterling, with conversion rate of £1.00 = $1.56, which rate represents the average exchange rate for that period, as represented by http://www.oanda.com/currency/historical-rates/.
|
(3)
|
Mr. Collins was appointed our chief technology officer effective November 30, 2012. Mr. Collins was the chief technology officer of One Horizon UK during the periods ended June 30, 2012 and June 30, 2011, and from July 1, 2012 through November 30, 2012. Mr. Collins was paid in Swiss Francs, with conversion rates of CHF 1.00 = $1.05, $1.12, and $1.05, respectively, which conversion rates reflect the average exchange rates for those periods, as represented by http://www.oanda.com/currency/historical-rates/.For the period ended December 31, 2013, Mr. Collins was paid in Swiss Francs, with a conversion rate of CHF 1.00 = $1.12, which rate represents the average exchange rate for that period, as represented by http://www.oanda.com/currency/historical-rates/.
|
(4)
|
On September 30, 2012, One Horizon UK issued 6,000,000 shares of One Horizon UK’s common stock, valued at $0.10 per share, to each of Messrs. White and Collins as bonus compensation.
|
(5)
|
Consists of contributions by the Company to Mr. Ward’s self-invested pension plan.
|
(6)
|
Mr. White, Collins and Ward’scompensation during 2013 consisted of a salary and during 2012 consisted of a salary and discretionary bonus.
|
Name
|
Fees
Earned
or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compen
sation
($)
|
Total ($)
|
|||||||||||||||||||||
Nicholas Carpinello
|
12,500
|
0
|
0
|
0
|
0
|
0
|
12,500
|
|||||||||||||||||||||
Brian Collins
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
Robert Law
|
6,600
|
0
|
0
|
0
|
0
|
0
|
6,600
|
|||||||||||||||||||||
Richard Vos
|
6,600
|
0
|
0
|
0
|
0
|
0
|
6,600
|
|||||||||||||||||||||
Martin Ward
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
Mark White
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Name of Person or Group
|
Amount And Nature of Beneficial
Ownership(1)
|
Percent
|
||||||
Principal Stockholders:
|
||||||||
Alexandra Mary Johnson
|
2,919,666 | 8.87 | % | |||||
11 Washern Close | ||||||||
Wilton Salisbury, SP2 0LX | ||||||||
United Kingdom | ||||||||
Adam Christie Thompson
|
2,919,666 | 8.87 | % | |||||
547A Wellington Road | ||||||||
Crisfield, MD 21817 | ||||||||
Mark White(2)
|
6,069,011 | 18.43 | % | |||||
Mark White
|
||||||||
Named Executive Officers and Directors:
|
||||||||
Brian Collins
|
6,069,011 | 18.43 | % | |||||
Martin Ward
|
2,919,666 | 8.87 | % | |||||
Richard Vos
|
9,729 | * | ||||||
Nicholas Carpinello
|
16 | * | ||||||
Robert Vogler
|
194,600 | * | ||||||
All Executive Officers and Directors as
a Group (6 persons):
|
15,262,033 | 46.34 | % |
*
|
Less than 1%.
|
(1)
|
Except as otherwise indicated, each of the stockholders listed above has sole voting and investment power over the shares beneficially owned.
|
(2) | Mr. White was appointed our chief executive officer effective November 30, 2012 and resigned on July 28, 2014 due to personal reasons. |
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted-average exercise price of outstanding options, warrants and rights
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
||||||||||
Equity compensation plans approved by security holders
|
0
|
0
|
0
|
|||||||||
Equity compensation plans not approved by security holders
|
584,650
|
$
|
0.53
|
0
|
||||||||
Total
|
584,650
|
$
|
0.53
|
0
|
December 31
|
December 31
|
|||||||
2013
|
2012
|
|||||||
Loans due to stockholders
|
$
|
3,500
|
$
|
3,500
|
●
|
loans advanced by Mark White, the former CEO, Martin Ward, the CEO, Brian Collins, the CTO and two shareholders, Alexandra Johnson and Adam Thompson, during 2011 totaling $2,000,000 which are unsecured and have an interest rate of 10%. During the year ended December 31, 2013 and the six months ended December 31, 2012 interest of $200,000 and $100,000, respectively, has been accrued. During the year ended June 30, 2012, interest of $100,000 was accrued. During the year ended December 31, 2013 $500,000 of this loan was settled.
|
●
|
loans advanced by Mark White, the former CEO and Brian Collins, the CEO, 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 common stock of OHG at an exchange price of $5.14 per share.
|
●
|
convertible loans advanced in January 2013 from Mark White, the former CEO and Brian Collins, the CEO, 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. On January 21, 2014 the loan repayment date was extended to January 22, 2015. The Company has the option to repay the loans at any time, without penalty, at any time in cash or shares of common stock of the Company at a price of $5.14 per share. If the Company elects to repay the convertible loans in full by the issuance of shares the Company will issue 48,650 shares of common stock for each loan so repaid.
|
●
|
during the year ended December 31, 2013, the Company entered into a sales contract, in the normal course of business,
with a PRC customer. The
customer purchased a perpetual software license with a total commitment of $5.0 million, of which $700,000 has been recognized as revenue in the year ended December 31, 2013.
|
●
|
during the year ended June 30, 2011, 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 $139,300 has been recognized in the year ended December 31, 2013; $72,500 was recognized in the six months ended December 31, 2012 and nil was recognized in the year ended June 30, 2012. The Company owns a cost based investment interest of 18% of the voting capital of the customer.
|
●
|
during the year ended December 31, 2013, the six months ended December 31, 2012 and the year ended June 30, 2012, a company owned by Mark White, the former CEO, provided services in the amounts of $Nil, $Nil and $632,000, respectively.
|
●
|
During the six months ended December 31, 2012, Mark White, the former CEO and Brian Collins, the CEO, were granted a total of 3,502,800 shares of common stock for services received in the amount of $1,200,000.
|
September 30
|
December 31
|
|||||||
2014
|
2013
|
|||||||
Loans due to stockholders
|
$
|
3,500
|
$
|
3,500
|
●
|
Balance of loans, advanced during 2011, of $1,500,000 which are unsecured and have an interest rate of 10%. During the nine months ended September 30, 2014 and 2013 interest of $107,000 and $150,000, respectively, has been accrued.
|
●
|
Loans advanced by an officer and director together with a former officer and director during 2012 totaling $1,500,000 which is unsecured and has an interest rate of 0.21%. The loan is 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 $5.14 per share.
|
●
|
Convertible loans advanced in January 2013 from an officer and director together with a former officer and director in the amount of $250,000 each. These convertible loans bear an interest rate of 0.21% and is repayable on or before January 22, 2015. The Company has the option to repay the loans at any time, without penalty, at any time in cash or shares of common stock of the Company at a price of $5.14 per share. If the Company elects to repay the convertible loan in full by the issuance of shares the Company will issue 48,650 shares of common stock for repayment of the loan.
|
SEC registration fee
|
$
|
540.49
|
||
Fees and expenses of counsel for the Company
|
$
|
15,000.00
|
||
Fees and expenses of accountants for Company
|
$
|
5,000.00
|
||
Miscellaneous
|
$
|
1,500.00
|
||
Total
|
$
|
22,040.49
|
Exhibit Number
|
Title of Document
|
Location
|
||
Item 2
|
Plan of Acquisition, Reorganization Arrangement, Liquidation, or Succession
|
|||
2.1
|
Stock Purchase Agreement between Mobiclear Inc. and Whitefields Capital Limited entered November 12, 2009
|
Incorporated by reference from the Current Report on Form 8-K filed November 17, 2009
|
||
2.2
|
Stock Purchase Agreement between Intelligent Communication Enterprise Corporation and Whitefields Capital Limited entered January 20, 2010
|
Incorporated by reference from the Current Report on Form 8-K filed January 25, 2010
|
||
2.3
|
Sale and Purchase Agreement between Intelligent Communication Enterprise Corporation and Power Centre Holdings Limited dated June 11, 2010
|
Incorporated by reference from the Current Report on Form 8-K filed June 17, 2010
|
||
2.4
|
Agreement of Securities Exchange and Plan of Reorganization between Intelligent Communication Enterprise Corporation and One Horizon Group PLC
|
Incorporated by reference from the Current Report on Form 8-K filed December 6, 2012
|
||
Item 3
|
Articles of Incorporation and Bylaws
|
|||
3.1
|
Amended and Restated Articles of Incorporation of BICO, Inc. as filed with the Secretary of State of the Commonwealth of Pennsylvania
|
Incorporated by reference from the Current Report on Form 8-K filed November 12, 2004
|
||
3.2
|
Certificate of Designation of Series M Preferred Stock as filed with the Secretary of State of the Commonwealth of Pennsylvania
|
Incorporated by reference from the Current Report on Form 8-K filed November 12, 2004
|
||
3.3
|
Joint Second Amended Plan of Reorganization dated August 3, 2004
|
Incorporated by reference from the Current Report on Form 8-K filed November 12, 2004
|
||
3.4
|
Order Approving Joint Second Amended Plan of Reorganization dated October 14, 2004
|
Incorporated by reference from the Current Report on Form 8-K filed November 12, 2004
|
3.5
|
Amended and Restated Certificate of Designation for Series M Preferred
|
Incorporated by reference from the Current Report on Form 8-K filed April 4, 2005
|
||
3.6
|
By-Laws of MobiClear Inc. as amended on October 13, 2006
|
Incorporated by reference from the Annual Report on Form 10-KSB for the year ended December 31, 2006, filed April 2, 2007
|
||
3.7
|
Amendment to Articles of Incorporation as filed with the Secretary of State of the Commonwealth of Pennsylvania
|
Incorporated by reference from the Current Report on Form 8-K filed December 6, 2006
|
||
3.8
|
Amendment to Articles of Incorporation as filed with Pennsylvania Department of State Corporate Bureau
|
Incorporated by reference from the Current Report on Form 8-K filed July 2, 2008
|
||
3.9
|
Amendment to Articles of Incorporation as filed September 22, 2009, with the Pennsylvania Department of State Corporate Bureau
|
Incorporated by reference from the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2009, filed October 29, 2009
|
||
3.10
|
Amendment to Articles of Incorporation as filed November 30, 2009, with the Pennsylvania Department of State Corporate Bureau
|
Incorporated by reference from the Current Report on Form 8-K filed December 30, 2009
|
||
3.11
|
Amendment to Articles of Incorporation as filed December 27, 2012, with the Pennsylvania Department of State Corporate Bureau
|
Filed as part of this reportin Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 20 Incorporated by reference from the Current Report on Form 10-K filed on May 13, 2013
|
||
3.12
|
Certificate of Designation of Series A Preferred Stock filed with Nevada
|
In cIncorporated by reference from the Current Report on Form 8-K filed on July 25, 2014
|
||
Item 4
|
Instruments Defining the Rights of Security Holders, Including Debentures
|
|||
4.1
|
Specimen stock certificate
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
Item 5
|
Opinion re Legality
|
|||
Legal Opinion of Hunter Taubman Weiss, LLP
|
Filed as part of this report
|
|||
Item 10
|
Material Contracts
|
|||
10.1
|
Loan Agreement dated January 22, 2013 between the Company and Mark White
|
Incorporated by reference to the Quarterly Report on Form 10-Q/A filed on May 30, 2013
|
||
10.2
|
Loan Agreement dated January 22, 2013 between the Company and Brian Collins
|
Incorporated by reference to the Quarterly Report on Form 10-Q/A filed on May 30, 2013
|
||
10.3
|
Subscription Agreement, as amended, dated as of February 18, 2013, between the Company and Patrick Schildknecht
|
Incorporated by reference to the Quarterly Report on Form 10-Q/A filed on May 30, 2013
|
10.4
|
Warrant Agreement, dated as of February 18, 2013, between the Company and Patrick Schildknecht
|
Incorporated by reference from the Current Report on Form 10-8K filed September 5, 2013
|
||
10.5
|
Amended and Restated Subscription Agreement, dated as of August 30, 2013, between the Company and Patrick Schildknecht
|
Incorporated by reference from the Current Report on Form 10-8K filed September 5, 2013
|
||
10.6
|
Amended and Restated Warrant Agreement, dated as of August 30, 2013, between the Company and Patrick Schildknecht
|
Incorporated by reference from the Current Report on Form 8-K filed September 5, 2013
|
||
10.7
|
Acquisition Agreement with Clarita Ablazo Jeffery dated December 31, 2012
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
10.8
|
Agreement Of Securities Exchange And Plan Of Reorganization Between Intelligent
|
Incorporated by reference from the Current Report on Form 8-K filed December 6, 2012
|
||
10.9
|
Securities Purchase Agreement dated July 21, 2014
|
Incorporated by reference from the Current Report on Form 8-K filed on July 25, 2014
|
||
10.10
|
Form of Class B Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on July 25, 2014
|
||
10.11
|
Form of Class A Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on July 25, 2014
|
||
10.12
|
Amendment to Certain Transaction Documents dated August 15, 2014
|
Incorporated by reference from the Current Report on Form 8-K filed on August 8, 2014
|
||
10.13
|
Securities Purchase Agreement dated December 22, 2014
|
Incorporated by reference from the Current Report on Form 8-K filed on December 29, 2014
|
||
10.14
|
Form of Convertible Debenture
|
Incorporated by reference from the Current Report on Form 8-K filed on December 29, 2014
|
||
10.15
|
Registration Rights Agreement dated December 22, 2014
|
Incorporated by reference from the Current Report on Form 8-K filed on December 29, 2014
|
||
10.16
|
Form of Amended and Restated Class C Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on January 23, 2015
|
||
10.17
|
Form of Amended and Restated Class D Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on January 23, 2015
|
||
10.18
|
Form of Amended and Restated Performance Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on January 23, 2015
|
||
10.19
|
Form of Amended and Restated Placement Agent Warrant
|
Incorporated by reference from the Current Report on Form 8-K filed on January 23, 2015
|
||
10.20
|
Form of Independent Director Agreement between the Company and Richard Vos/Nicholas Carpinello/Robert Law
|
Incorporated by reference from the Current Report on Form 8-K filed August 22, 2013
|
||
10.21 | Director Agreement between the Company and Robert Vogler dated January 8, 2014 | Incorporated by reference from the Current Report on Form 8-K filed January 13, 2014 | ||
Item 14.
|
Code of Ethics
|
|||
14.1
|
Policy Statement on Business Ethics and Conflicts of Interest
|
Incorporated by reference from the Annual Report on Form 10-KSB for the year ended December 31, 2004, filed May 23, 2005
|
||
Insider Trading Policy
|
Filed as part of this report |
Item 21.
|
Subsidiaries of the Registrant
|
|||
21.1
|
Schedule of Subsidiaries
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
Item 23.
|
Consent of Experts and Counsel
|
|||
23.1
|
Consent from Hunter Taubman Weiss LLP
|
Included in Exhibit 5.1 hereto
|
||
23.2
|
Consent of Peterson Sullivan LLP
|
Filed as a part of this filing
|
||
Item 31.
|
Rule 13a-14(a)/15d-14(a) Certifications
|
|||
31.1
|
Certification of Principal Executive Officer Pursuant to Rule 13a-14
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
31.2
|
Certification of Principal Financial Officer Pursuant to Rule 13a-14
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
Item 32.
|
Section 1350 Certifications
|
|||
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
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
||
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
|
Incorporated by reference from the Current Report on Form 10-KT filed on May 13, 2013
|
ONE HORIZON GROUP, INC.
|
||
By:
|
/s/
Brian Collins
|
|
Brian Collins
President and Chief Executive Officer
|
||
By:
|
/s/
Martin Ward
|
|
Martin Ward,
Chief Financial Officer, Principal
Finance and Accounting Officer and Director
|
||
Signature
|
Title
|
Date
|
||
/s/
Brian Collins
|
President, Chief Executive Officer, and Director
|
February 5, 2015
|
||
Brian Collins
|
||||
/s/
Martin Ward
|
Chief Financial Officer, Principal
Finance and Accounting Officer and Director
|
February 5, 2015
|
||
Martin Ward
|
||||
/s/
Richard Vos
|
Director
|
February 5, 2015
|
||
Richard Vos
|
||||
/s/
Nicholas Carpinello
|
Director
|
February 5, 2015
|
||
Nicholas Carpinello
|
||||
/s/
Robert Vogler
|
Director
|
February 5, 2015
|
||
Robert Vogler
|
/s/
Robert Law
|
Director
|
February 5, 2015
|
||
Robert Law
|