UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended June 30, 2014

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from ___ to ___
 
Commission file number 000-53892


MASSIVE INTERACTIVE, INC.

(Exact name of registrant as specified in its charter)
 
     
Nevada
 
20-8295316
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification Number)
 
 
6th Floor, 10 Lower Thames Street London EC3R 6AF, United Kingdom
(Address of principal executive offices)                (Zip Code)
 
Telephone: +442076365585
(Registrant’s telephone number)
 
 
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days.    Yes o No x
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes x No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
 
Large accelerated filer  
o
Accelerated filer  
o
Non-accelerated filer  
o
Smaller reporting company
x
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes o No x
 
Number of common shares outstanding at August 19, 2014: 61,178,167.
 
 


 
1

 




 
 TABLE OF CONTENTS
 
     
   
   PAGE
PART I
FINANCIAL INFORMATION
3
     
ITEM 1.
Financial statements
3
ITEM 2.
Management’s discussion and analysis of financial condition and results of operations
21
ITEM 3.
Quantitative and qualitative disclosures about market risk
24
ITEM 4.
Controls and procedures
24
     
PART II
OTHER INFORMATION
24
     
ITEM 1.
Legal proceedings
24
ITEM 1A.
Risk factors
24
ITEM 2.
Unregistered sales of equity securities and use of proceeds
24
ITEM 3.
Defaults upon senior securities
24
ITEM 4.
Mine safety disclosures
24
ITEM 5.
Other information
24
ITEM 6.
Exhibits
25
SIGNATURES
  25
     
 





 
2

 


PART I – FINANCIAL INFORMATION
 
ITEM 1.                       FINANCIAL STATEMENTS

MASSIVE INTERACTIVE, INC.
 
CONSOLIDATED INTERIM BALANCE SHEETS
(UNAUDITED)
 
   
At June 30,
   
At December 31,
 
2014
2013
Assets
               
Current assets:
           
Cash and cash equivalents
 
$
               240,420
   
$
1,121,181
 
Accounts receivable – trade
   
            1,704,129
     
1,243,958
 
Other receivables
   
                 43,733
     
47,267
 
Prepayments
   
               103,153
     
144,694
 
Work in progress
   
577,878
     
76,729
 
Taxes refundable
   
               864,802
     
1,348,424
 
Total current assets
   
 3,534,115
     
3,982,253
 
Property and equipment, net
   
               226,807
     
242,092
 
Capitalized software costs, net
   
            7,111,516
     
4,295,887
 
Trade name
   
               406,270
     
59,654
 
Goodwill
   
9,517,202
     
 -
 
Customer relationships, net
   
               791,690
     
39,538
 
Other assets, net
   
                 15,896
     
16,321
 
Total non-current assets
   
        18,069,381
     
4,653,492
 
                 
Total assets
 
$
21,603,496
   
$
8,635,745
 
     
  
         
Liabilities and stockholders’ equity
               
Current liabilities:
   
  
         
Accounts payable
 
$
               382,273
   
$
422,392
 
Accrued expenses and other current liabilities
   
               518,125
     
330,236
 
Convertible notes payable
   
            5,651,466
     
151,466
 
Derivative liability
   
            5,085,317
     
29,317
 
Accrued compensation and related costs
   
914,928
     
801,009
 
Deferred revenue
   
105,139
     
2,103
 
Short-term borrowings
   
-
     
357,640
 
Short-term borrowings, related parties
   
-
     
921,415
 
Deferred tax liability
   
               190,371
     
190,371
 
Other current liabilities
   
                 23,691
     
27,408
 
Total current liabilities
   
12,871,310
     
3,233,357
 
Accrued compensation and other related costs – non-current
   
55,800
     
80,733
 
Other long-term liabilities
   
            9,100
 
   
104,673
 
 Total long-term liabilities
   
          64,900
 
   
185,406
 
             
  
 
Total liabilities
   
12,936,210
     
3,418,763
 
                 
Stockholders’ equity:
               
Preferred B shares
   
                          -
     
-
 
Common stock
   
                 61,186
     
61,186
 
Additional paid-in capital
   
          45,423,175
     
45,423,175
 
Accumulated deficit
   
       (36,739,033
)
   
 (40,001,523
)
Foreign currency translation adjustment
   
              (78,042
)
   
 (265,856
)
Total Equity
   
8,667,286
     
5,216,982
 
Total liabilities and stockholders’ equity
 
$
21,603,496
   
$
8,635,745
 
 
 See notes to consolidated financial statements

 
3

 

 
MASSIVE INTERACTIVE, INC.
 
CONSOLIDATED INTERIM STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
 (UNAUDITED)

     
Three Months Ended June 30,
 
     
2014
     
 2013
 
                 
Revenues:
   
  
         
Consultancy services
 
$
106,781
   
$
-
 
License fee
   
240,125
     
-
 
Project services
   
3,217,507
     
-
 
Support services
   
58,406
     
-
 
Other income
   
90,187
     
-
 
Total revenues
   
3,713,006
     
-
 
                 
Operating Expenses:
                
General and administrative
   
2,987,779
     
1,027,886
 
Depreciation and amortization
   
235,769
     
-
 
Total Operating Expenses
   
3,223,548
     
1,027,886
 
                 
Income (loss) from operations
   
489,458
     
(1,027,886
                 
Other income (expense):
               
Gain (loss) on debt forgiveness
   
-
     
 (35,864
Gain on change in fair value of derivative liability
   
2,019,000
     
95,378
 
Interest Income
   
312
     
-
 
Interest expense
   
 (110,467
   
38,747
 
Total other income (expense)
   
1,908,845
     
98,261
 
                 
Income (loss) from continuing operations before income taxes
   
2,398,303
     
(929,625
)
Income tax benefit
   
237,880
     
-
 
                 
Income (loss) from continuing operations
   
2,636,183
     
 (929,625
)
Discontinued operations:
               
Income (loss) on discontinued operations
   
-
     
 (437,395
Net income (loss)
 
$
2,636,183
   
$
(1,367,020
)
                 
                 
Comprehensive income (loss):
               
Foreign currency translation adjustment
   
89,255
     
-
 
Total comprehensive income (loss)
 
$
2,725,438
   
$
      (1,367,020
)
                 
Net income (loss)
   
2,636,183
     
 (1,367,020
Deemed dividend – amortization of beneficial conversion feature
   
(324,334
)    
 
Net income (loss) attributable to common stockholders
   
2,311,849
     
(1,367,020
                 
Basic Earnings (loss) per share:
               
Net income (loss) from continuing operations
 
$
0.04    
$
  (2.20
Net income (loss) from discontinued operations
 
$
-    
$
  (0.30
Net income (loss)
 
$
0.04    
$
  (2.50
                 
Weighted average common shares – Basic
      61,178,167         1,438,509  
                 
                 
Diluted Earnings (loss) per share:                
Net income (loss) from continuing operations   $ 0.00     $ (2.19 )
Net income (loss) from discontinued operations
  $  -     $ (0.30 )
Net income (loss)
  $ 0.00     $ (2.49 )
                 
Weighted average common shares – Diluted      71,316,270       1,448,937  
 
See notes to consolidated financial statements
 
 

 
4

 


MASSIVE INTERACTIVE, INC.
 
CONSOLIDATED INTERIM STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
 (UNAUDITED)

     
Six Months Ended June 30,
 
     
2014
     
 2013
 
                 
Revenues:
   
   
     
  
 
Consultancy services
 
$
278,535
   
$
 -
 
License fee
   
642,225
     
 -
 
Project services
   
5,514,851
     
 -
 
Support services
   
214,686
     
 -
 
Other income
   
177,145
     
 -
 
Total revenues
   
6,827,442
     
 -
 
                 
Operating Expenses:
               
General and administrative
   
5,418,377
     
1,202,948
 
Depreciation and amortization
   
393,172
     
 -
 
Total Operating Expenses
   
5,811,549
     
1,202,948
 
                 
Income (loss) from operations
   
1,015,893
     
(1,202,948
                 
Other income (expense):
               
Gain (loss) on debt forgiveness
   
-
     
 8,525
 
Gain on change in fair value of derivative liability
   
2,019,000
     
135,174
 
Interest Income
   
1,358
     
 -
 
Interest expense
   
(240,331
   
(23,724
Total other income (expense)
   
1,780,027
     
119,975
 
                  
Income (loss) from continuing operations before income taxes
   
2,795,920
     
(1,082,973
)
Income tax benefit
   
466,570
     
 -
 
                 
Income (loss) from continuing operations
   
3,262,490
     
(1,082,973
Discontinued operations:
               
Income (loss) on discontinued operations
   
-
     
(458,150
Net income (loss)
 
$
3,262,490
   
$
(1,541,123
                 
Comprehensive income (loss):
               
Foreign currency translation adjustment
   
187,814
     
 -
 
Total comprehensive income (loss)
 
$
3,450,304
   
$
(1,541,123
                 
Net income (loss)
   
3,262,490
     
(1,541,123
Deemed dividend – amortization of beneficial conversion feature
   
(864,892 
)
   
 
Net income (loss) attributable to common stockholders
   
2,397,598
     
(1,541,123
                 
Basic Earnings (loss) per share:
               
Net income (loss) from continuing operations
 
  0.04    
  (1.54 )
Net income (loss) from discontinued operations
 
$
  -    
$
  (0.46 )
Net income (loss)
 
$
  0.04    
$
  (2.00 )
                 
Weighted average common shares – Basic
      61,178,167       1,002,152  
                 
Diluted Earnings (loss) per share:                
Net income (loss) from continuing operations   $ 0.00     $ (1.54 )
Net income (loss) from discontinued operations
  $ -     $ (0.46
Net income (loss)   $ 0.00     $ (2.00
                 
Weighted average common shares – Diluted     77,393,847       1,002,152  

See notes to consolidated financial statements

 
5

 

 
MASSIVE INTERACTIVE, INC.
 
  CONSOLIDATED INTERIM STATEMENTS OF CONVERTIBLE PREFERRED STOCK
 STOCKHOLDERS’ EQUITY (DEFICIT)
(UNAUDITED)
 
 
   
Common
   
Preferred Shares
 
Additional Paid in Capital
 
Accumulated Deficit
 
Foreign Currency Translation Adjustment
 
Total
 
   
Shares
 
Amount
   
Shares
 
Amount
         
Balance at December 31, 2013
    61,178,167     $ 61,186       55     $ -     $ 45,423,175     $ (40,001,523 )   $ (265,856 )   $ 5,216,982  
Net income
    -       -       -       -       -       3,262,490       187,814       3,450,304  
Balance at June 30, 2014
    61,178,167     $ 61,186       55     $ -     $ 45,423,175     $ (36,739,033 )   $ (78,042 )   $ 8,667,286  

 
 
See notes to consolidated financial statements
















 








 
6

 

 
MASSIVE INTERACTIVE, INC.
 
CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
   
Six Months Ended June 30,
 
   
2014
   
2013
 
Cash flows from operating activities
         
  
  
 
Net income (loss)
 
$
3,262,490
   
 $
(1,082,973
Add back: loss from discontinued operations
   
-
   
  
(458,150
Net income (loss)
   
3,262,490
     
 (1,541,123
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
 
  
     
  
   
Depreciation and amortization
   
392,983
   
  
-
 
Common stock issued for services
 
  
-
   
  
18,938
 
Gain on change in fair value of derivative liability
   
(2,019,000
)
 
  
 (135,174
Gain on debt forgiveness
   
-
   
  
 (26,966
)
Loss on disposal of properties
   
998
     
-
 
Preferred stock issued for services
   
 -
     
1,484,660
 
Changes in assets and liabilities, net of assets acquired and liabilities assumed:
               
Accounts receivable and taxes refundable
   
22,111
     
-
 
Other current assets
   
43,534
   
  
-
 
Other receivables
   
     
 (55,300
)
Work in progress
   
 (529,588
 
  
-
 
Deferred revenue
   
103,036
     
-
 
Accounts payable and accrued expenses
   
74,185
   
  
 (188,195
Net cash provided by (used in) operating activities – continuing operations
 
  
1,350,749
   
  
 (443,160
Net cash provided by operating activities – discontinued operations
   
-
   
  
28,672
 
Net cash provided by (used in) operating activities
 
  
1,350,749
   
  
 (414,488
           
  
   
Cash flows from investing activities
         
  
   
Capital software expenditures
   
 (914,178
 
  
-
 
Cash received in acquisition
   
20,203
     
-
 
Purchases of property and equipment
   
 (54,995
   
-
 
Net cash used in investing activities – continuing operations
   
 (948,970
 
  
-
 
Net cash provided by investing activities – discontinued operations
   
-
   
  
376,178
 
Net cash (used in) provided by investing activities
   
 (948,970
 
  
376,178
 
           
  
   
Cash flows from financing activities
         
  
   
Proceeds from advances – related parties
   
-
   
  
9,700
 
Repayment of advances – related parties
   
 (725,388
 
  
 (15,760
)
Repayment of bank loans
   
 (247,286
   
-
 
Proceeds from short-term notes payables
   
-
     
50,000
 
Repayment of hire purchase liability
   
 (57,974
 
  
-
 
Net cash (used in) provided by financing activities – continuing operations
   
 (1,030,648
)
 
  
43,940
 
Net cash (used in) provided by financing activities – discontinued operations
   
-
   
  
 
Net cash (used in) provided by financing activities
   
 (1,030,648
)
 
  
43,940
 
Effect of exchange rates on cash and cash equivalents
   
 (251,892
)
 
  
-
 
Net change in cash and cash equivalents
   
 (880,761
)
 
  
5,630
 
Cash and cash equivalents at beginning of period
   
1,121,181
   
  
26,354
 
Cash and cash equivalents at end of period
 
$
240,420
   
$
31,984
 
           
  
   
Supplemental cash flow information
         
  
   
Cash paid for interest
 
$
129,788
   
$
23,724
 
Cash paid for income taxes
 
$
-
   
$
-
 
                 
Supplemental non-cash investing and financing activities
 
  
           
Fair value of convertible note issued for acquisition, net of cash received
 
$
12,554,797
   
$
-
 
 
See notes to consolidated financial statements
 
 
 
7

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – Basis of Presentation

Massive Interactive, Inc. (the “Company”) a leading provider of innovative solutions for the management, delivery and streaming of Internet Protocol (IP)-based video and media assets. The Company’s comprehensive software platform enables enterprise customers to acquire, manage and distribute their video assets across just about every device used by consumers including Games Consoles, Smart TV’s, Tablets, Smart Phones, Internet-Enabled Set Top Boxes and other internet linked devices. The Company’s suite of products include, MDK, a cross-device software development solution, MUI, a cross devices suite of User Interfaces, MSM, a powerful video management Content Management System (CMS), and MVP, a complete end-to-end managed video platform. The Company’s offers its solutions over the Internet as a subscription service model using a software-as-a-service (SaaS) or an on-demand model, and by installing our software onsite for clients as part of an enterprise licensing model. The Company’s software addresses the unique needs found across different industry verticals, each with the shared aim of offering video to consumers across multiple devices. The verticals the Company addresses are across Telecommunications, Media, Technology, Hospitality, Automotive, Travel & Leisure and Publishing. The Company has an average ‘Win’ ratio of 92%, as its solutions significantly enhance the way its clients can monetize and manage their media assets by helping to drive sales and drastically reducing the overall cost of ownership of enterprise grade video management and merchandising for its customers.

In addition to the Company’s software business, it operates design services and technical services businesses. The Company’s services work includes - creative interface design, branding strategies, strategic planning and technical/systems integration services. The Company currently provides its software solutions, professional and creative services internationally through its offices in New York, London, Prague and Sydney.

In the fourth quarter of 2013, as part of the acquisition of Massive Media Pty Ltd., the Company proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme Oil and Gas (“Xtreme”).  As such, the Company reported all activity related to Xtreme as discontinued operations beginning with our financial results presented in our Annual Report on form 10-K for the year ended December 31, 2013.  See Note 4.

Organizational History

Xtreme Technologies, Inc. was incorporated in the state of Washington in 2003 with a focus on telecommunications technologies. By early 2006 that business ceased operations and had no assets, becoming a shell company at that time. In December 2006, Xtreme Technologies, Inc. acquired Emerald Energy Partners, LLC for 7,960,000 shares of Common Stock and changed its name to Xtreme Oil & Gas, Inc. Immediately prior to its acquisition of Emerald Energy Partners, LLC, Xtreme Technologies, Inc. effected a one for 500 reverse stock split resulting in 185,516 shares outstanding.
 
The acquisition of Emerald Energy Partners, LLC is treated for accounting purposes as an acquisition of Xtreme Technologies, Inc. by Emerald Energy Partners and a re-capitalization of the limited liability company. With the acquisition of Emerald Energy Partners LLC, Xtreme began to acquire and to develop additional oil and gas properties.
 
 On November 7, 2013, Xtreme sold 55 shares of redeemable preferred B stock and 55,000,000 of common stock to Southport Lane, LP, through its subsidiaries and Southport Equity II, LLC, a wholly owned subsidiary of Southport Lane, LP, respectively, in exchange for an aggregate of $5,500,000.  
 
Southport Equity II now owns approximately 90% of the Company’s outstanding common stock and is the controlling shareholder of the Company.  Southport Equity II, LLC used its available cash as capitalized by its parent, Southport Lane, LP, to fund its purchase of the common stock.  There was no controlling party of the Company prior to this investment by Southport Equity II, LLC.
 
On November 15, 2013 Xtreme acquired all of the issued and outstanding capital stock of Massive Media Pty Ltd. (“Massive Media”) a proprietary limited company organized under the laws of New South Wales, Australia, from the shareholders of Massive in exchange for $4,167,190 pursuant to a stock purchase agreement dated October 17, 2013.  Of the proceeds, approximately $866,000 was to be paid to settle certain debts of Massive Media simultaneously as part of the acquisition; the remaining proceeds of $3.3 million was transferred at settlement for the stock.
 
On November 25, 2013 Xtreme changed its name to Massive Interactive, Inc.

On May 1, 2014, Massive Interactive, Inc. consummated the purchase of all outstanding shares of Wunderkind Group Pty Ltd. (“Wunderkind”) pursuant to a Stock Purchase Agreement in exchange for a convertible promissory note issued by the Company.  The principal amount of the promissory note is $5.5 million and it is convertible into 45% of the total shares of the Company common stock issued and outstanding on a fully diluted basis on the date of conversion. The promissory note has a term of one year and bears interest at the rate of 0.5% annually.
 
 
 
 
8

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 – Summary of Significant Accounting Policies
 
Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with article 10 of Regulation S-X.  Accordingly, they do not include all the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.  In the opinion of the Company’s management, the accompanying consolidated financial statements reflect all adjustments (which include only normal recurring adjustments) necessary to present fairly the consolidated financial position and results of operations and cash flows for the periods presented.

All significant intercompany accounts and transactions are eliminated in consolidation.  Certain items in these financial statements have been reclassified to conform to the current period presentation.  These reclassifications had no impact on the Company’s balance sheet, results of operations, stockholders’ equity or cash flows.

The notes to the consolidated financial statements contained in the Annual Report on Form 10-K for the year ended December 31, 2013 should be read in conjunction with these consolidated financial statements.  Results of operations for interim periods are not necessarily indicative for the results of operations for a full year.
 
Going Concern and Plan of Operation
 
These consolidated financial statements have been prepared on a going concern basis, which implies that the Company will continue to realize its assets and discharge its liabilities in the normal course of business. As of June 30, 2014, the Company's continuing operations had cash of $240,420, and a working capital balance of $1,399,588. As of December 31, 2013, continuing operations had cash of $1,121,181 and a working capital balance of $748,896. Working capital is defined as current assets minus current liabilities, excluding restricted cash, convertible loan notes, derivative liability and discontinued operations.
 
The Company took aggressive steps to become debt free in the six months to June 30, 2014 and has repaid $972,674 of borrowings in order to become free of debt constraints. This was non­recurring and one off. Excluding the repayment of these borrowings, the Company was cash flow positive for the six months ended June 30, 2014.
 
The Company is comfortable that the convertible loan note due for payment on May 1, 2015 will be settled for shares, this assumption is based on the fact that the principal noteholder is Mr. Ron Downey who is also a director of Massive.
 
The Company believes that the currently available cash and cash flows from future operations will be sufficient to satisfy the Company's anticipated working capital requirements for the foreseeable future.
 
Principles of Consolidation

The consolidated financial statements include the financial statements of the Company and its subsidiaries, Massive Media Pty Ltd and Massive Interactive Media Ltd. As part of the acquisition of Massive Media Pty Ltd and its controlled entities by the Company, it discontinued all oil and gas operations related to properties owned in Texas and Oklahoma.  Financial results related to the oil and gas operations is reported as discontinued operations beginning with the financial results presented within this document as of June 30, 2013 (See Note 4).

Use of Estimates

 The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
 
On an ongoing basis, the Company evaluates its estimates, including those related to the accounts receivable allowance, the useful lives of long-lived assets and other intangible assets, and income taxes, among others. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying value of assets and liabilities as well as reported revenue and expenses during the periods presented.

Fair Value of Financial Instruments
 
Pursuant to the Accounting Standards Codification (“ASC”) No. 820, “Disclosures About Fair Value of Financial Instruments”, the Company records its financial assets and liabilities at fair value. ASC No. 820 provides a framework for measuring fair value, clarifies the definition of fair value and expands disclosures regarding fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting date. ASC No. 820 establishes a three-tier hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:

Level 1—Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

Level 2—Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the asset/liability’s anticipated life.

Level 3—Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

The carrying values for cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued liabilities approximate their fair value due to their short maturities. 
 
9

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 – Summary of Significant Accounting Policies - continued

Accounts Receivable
 
Receivables from services are recognized and carried at the original invoice amount less allowance for any uncollectible amounts.

Management periodically reviews receivables for collectability. An estimate for doubtful accounts is made when collection of the full amount is no longer probable. Uncollectible receivables are charged off against the allowance account.  No allowance for doubtful accounts was recorded as of June 30, 2014 and December 31, 2013, respectively.

The Company did not have any off balance-sheet credit exposure relating to its customers, suppliers or others.

Concentration of Credit Risk

Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable for which the carrying amounts approximate fair value. The Company places their cash and cash equivalents with financial institutions with high-credit ratings and quality.

The Company conducts credit evaluations of customers and generally does not require collateral or other security from customers. The Company establishes an allowance for doubtful accounts primarily based upon the age of the receivables and factors relevant to determining the credit risk of specific customers. The amount of receivables ultimately not collected by the Company has generally been consistent with management’s expectations and the allowance established for doubtful accounts.

Major customers

For the six month period ended June 30, 2014, the Company had two significant customers which individually accounted for 11% and 10%, respectively, of the revenues. The Company’s sales to its top five customers accounted for approximately 48% and 57% of revenues during the six month period ended June 30, 2014 and the year ended December 31, 2013, respectively. These customers accounted for approximately 61% and 59% of accounts receivable balance as of June 30, 2014 and December 31, 2013, respectively.

Major suppliers

The Company had purchases from seven vendors that accounted for approximately 36% and 52% of purchases during the three month period ended June 30, 2014 and the year ended December 31, 2013, respectively. These vendors accounted for approximately 10% and 20% of the accounts payable balance as of period ended June 30, 2014 and December 31, 2013, respectively.

Segment Reporting

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision making group, in deciding how to allocate resources and in assessing performance. The Group’s chief operating decision maker is the Chief Executive Officer, who reviews consolidated results of operations prepared in accordance with US GAAP when making decisions about allocating resources and assessing performance of the Group; hence, the Group has only one operating segment, namely the software development services.

Income Taxes

The Company recognizes deferred income tax liabilities and assets for the expected future income tax consequences of temporary differences between financial accounting bases and income tax bases of assets and liabilities. Deferred income taxes are measured by applying currently enacted income tax rates. The Company accounts for uncertainty in income taxes for income tax positions taken or expected to be taken in an income tax return. Only income tax positions that meet the more-likely-than-not recognition threshold will be recognized.

This process includes an analysis of whether tax positions the Company takes with regard to a particular item of income or deduction would meet the definition of an uncertain tax position under the standards.  Management believes that tax positions taken by the Company with regard to income and deduction do not constitute any uncertain tax positions under the standards.

Goods and Services Tax/Value Added Tax

The Company's Australian operations are subject to the Goods and Services Tax on revenue sales of 10%. The Company's English operations are subject to the Value Added Tax on revenue sales of 20%.
 
 
 
10

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 – Summary of Significant Accounting Policies - continued

Revenue Recognition
 
The Company recognizes revenue when it is realized and earned. Specifically, the Company recognizes revenue when services are performed and projects are completed and accepted by the customer.
 
The Company recognizes revenue in accordance with the Financial Accounting Standards Board’s (FASB) Accounting Standards Codification (“ASC”) 985-605 “Software - Revenue Recognition”.

Project Services Revenue
 
Revenue derived from services primarily includes consulting, implementation, and training. Fees are primarily billed under time and materials arrangements and are recognized as services are performed.
 
License Revenue
 
License revenue in connection with license agreements for standard proprietary software is recognized upon delivery of the software, provided collection is considered probable and the fee is fixed or determinable.
 
Maintenance Revenue
 
Revenue derived from technical support contracts primarily includes telephone consulting and on-site support as well as error reporting and correction services. Maintenance contracts are typically sold for a separate fee with initial contractual period of one year with renewal for additional periods thereafter. Technical support service revenue is recognized ratably over the term of the service agreement.
 
Deferred Revenue
 
Deferred revenue represents advance payments or billings for software licenses, services, and maintenance.
 
Cost of Revenues
 
Cost of revenues for licenses includes amortization of capitalized computer software development costs. Costs for maintenance and services revenues include the cost of personnel to conduct implementations, customer support and consulting, and other personnel-related expenses.
 
Foreign Currency Translation
 
The functional currency of the Company is Australian Dollars (“AUD”), and the functional currency of Massive Interactive Media Ltd is Great British Pounds ("GBP").
 
For financial reporting purposes, the financial statements of the Company and its subsidiaries, which are prepared using each entity's functional currency, are translated into the Company’s reporting currency, the United States Dollar (“USD”). Assets and liabilities are translated using the exchange rate at each balance sheet date.  Revenue and expenses are translated using average rates prevailing during each reporting period, and shareholders’ equity is translated at historical exchange rates.  Adjustments resulting from the translation are recorded as a separate component of accumulated other comprehensive income in shareholders’ equity.
 
The exchange rates applied are as follows:
 
  
 
Six Months Ended
   
Three Months Ended
   
Year Ended
 
   
2014
   
2014
   
2013
 
Period end AUD to USD exchange rate
  0.9394     0.9394     0.8941  
Period end GBP to USD exchange rate
  1.7052     1.7052     1.6561  
Average AUD to USD exchange rate
  0.9148     0.9329     0.9578  
Average GBP to USD exchange rate
  1.6751     1.6890     1.5669  
 

 
11

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 – Summary of Significant Accounting Policies - continued

Capitalized Computer Software Development Costs
 
The Company capitalizes software development costs in accordance with the FASB ASC Topic 985-20 Costs of Software to be Sold, Leased or Marketed. All software development costs are capitalized and reported at the lower of unamortized cost or net realizable value. Capitalization ceases when the product or enhancement is available for general release to customers.
 
The Company makes ongoing evaluations of the recoverability of its capitalized software projects by comparing the net amount capitalized for each product to the estimated net realizable value of the product. If such evaluations indicate that the unamortized software development costs exceed the net realizable value, the Company writes off the amount by which the unamortized software development costs exceed net realizable value. The Company's capitalized computer software development costs are being amortized ratably based on the projected revenues associated with the related software or on a straight-line basis over five years, whichever method results in a higher level of amortization.
 
Derivative Instruments
 
The Company’s debt or equity instruments may contain embedded derivative instruments, such as conversion options, which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument liability.
 
The identification of, and accounting for, derivative instruments is complex. The Company’s derivative instrument liabilities are re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income, in the period in which the changes occur. For bifurcated conversion options related to the notes issued in 2011 (see Note 9) that are accounted for as derivative instrument liabilities, the Company determines the fair value of these instruments using the binomial option pricing model. That model requires assumptions related to the remaining term of the instrument and risk-free rates of return, the Company’s current Common Stock price and expected dividend yield, and the expected volatility of the Company’s Common Stock price over the life of the option.
 
For the bifurcated conversion option related to the convertible note issued in 2014 (see Note 9) in connection with the Wunderkind Acquisition, the Company determined the fair value of the instruments using the Montel Carlo Valuation Model, due to the multitude of possible outcomes for the instrument. This model requires assumptions related to the remaining term of the instrument and risk-free rates of return, the Company's current Common Stock price and expected dividend yield, and the expected volatility of the Company's Common Stock price over the life of the option.
 
Deemed dividend
 
We incur a deemed dividend on Series B Preferred Redeemable Stock. As the conversion rate was less than the deemed fair value of the Common Stock of $0.50, the Series B Preferred Redeemable Stock contains a beneficial conversion feature as described in ASC 470. The difference in the stated conversion price and estimated fair value of the Common Stock is accounted for as a beneficial conversion feature and affects EPS. The potential impact of the beneficial conversion feature on EPS has been disclosed in the Consolidated Interim Statements of Operations and Comprehensive Income (Loss).

Earnings (Loss) per Share

The Company adopted ASC 260, "Earnings Per Share" ("EPS"), which requires presentation of basic and diluted EPS on the face of the income statement for all entities with complex capital structures, and requires a reconciliation of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation. In the accompanying financial statements, basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted EPS excluded all dilutive potential shares if their effect is anti-dilutive.

The following sets forth the computation of diluted EPS for the three and six months ended June 30, 2014:

   
Three months ended June 30, 2014
 
Six months ended June 30, 2014
   
Net income (loss) (Numerator)
 
Shares (Denominator)
 
Per Share Amount
 
Net income (loss) (Numerator)
   
Shares (Denominator)
 
Per Share Amount
Basic EPS
 
$
2,311,849
 
61,178,167
 
$
           0.04
 
$
2,397,598
   
61,178,167
 
$
             0.04
                                   
Change in fair value of derivative instruments    
(2,019,000
         
(2,019,000
)        
                                   
Dilutive shares related to notes and warrants      
10,138,103
              16,215,680      
                                   
Dilutive EPS   $
292,849
 
71,316,270
   0.00    $
378,598
   
71,316,270
  $ 0.00 

Basic net income per share is based on the weighted average number of common and common equivalent shares outstanding. Potential common shares includable in the computation of fully diluted per share results are not presented for the six month ended June 30, 2014 and the periods ended June 30, 2013 in the consolidated financial statements as their effect would be anti-dilutive.  The total number of shares issuable upon conversion of preferred shares that were not included in dilutive earnings per share for the three and six months ended June 30, 2014 were 5,092,967 and 3,517,823.
 
 

 
12

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2 – Summary of Significant Accounting Policies - continued
 
Commitments and Contingencies
 
In the normal course of business, the Company is subject to loss contingencies, such as legal proceedings and claims arising out of its business, that cover a wide range of matters, including, among others, government investigations, product and environmental liability, and tax matters. In accordance with ASC 450-20, Accounting for Contingencies, the Company records accruals for such loss contingencies when it is probable that a liability has been incurred and the amount of loss can be reasonably estimated. Historically, the Company has not experienced any material service liability claims.

Net Income (Loss) Attributable to Common Shares
 
The Company is required to provide basic and dilutive earnings per common share information. The basic net income per common share is computed by dividing the net income applicable to common stockholders by the weighted average number of common shares outstanding. Diluted net income per common share is computed by dividing the net income applicable to common stockholders, adjusted on an "as if converted" basis, by the weighted average number of common shares outstanding plus potential dilutive securities.
 
Recent Accounting Pronouncements
 
On May 28, 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), which is effective for public entities for annual reporting periods beginning after December 15, 2016. The new revenue recognition standard provides a five-step analysis of transactions to determine when and how revenue is recognized.  The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASC 606 shall be applied retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption.  The Company is currently evaluating the impact of the pending adoption of ASU 2014-09 on the unaudited condensed consolidated financial statements and have not yet determined the method by which the Company will adopt the standard in 2017.

NOTE 3 – Acquisitions
 
The following transactions were accounted for using the acquisition method which requires, among other things, that the assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the expected revenue and cost synergies of the combined business.
 
Massive Media
 
On November 15, 2013 the Company acquired all of the issued and outstanding capital stock of Massive Media, a proprietary limited company organized under the laws of New South Wales, Australia, from the shareholders of Massive Media in exchange for $3,301,907 in cash pursuant to a stock purchase agreement dated October 17, 2013.   The Company also assumed short term borrowings of $1,979,220. It was determined that the Company had entered into a bargain purchase transaction, in which the fair value of the acquired assets exceeded the consideration transferred by $726,010. The final purchase consideration for the 2013 acquisition of Massive Media was $6,007,137.
 
Unaudited pro forma results of operations data for the three and six months ended June 30, 2013 are shown below as if the Company and the entities described above had been combined on January 1, 2013. The pro forma results include estimates and assumptions which management believes are reasonable. However, pro forma results do not include any anticipated cost savings or other effects of the planned integration of these entities, and are not necessarily indicative of the results that would have occurred if the business combinations had been in effect on the dates indicated, or which may result in the future.  The below table excludes balances for operations that were discontinued; see Note 4 below for additional information.
 
   
Unaudited Pro Forma Results of Operations
 
   
For the six months
   
For the three months
 
   
ended June 30, 2013
   
ended June 30, 2013
 
             
Revenues from continuing operations
  $ 3,243,080     $ 1,790,038  
Loss from continuing operations
  $ (2,259,733   $ (1,773,590 )
Net income (loss) from continuing operations
  $ (1,665,302 )   $ (1,345,839 )
                 
                 
Basic income (loss) per share:
  $ (0.03 )   $ (0.02 )
Diluted income (loss) per share:
  $ (0.03 )   $ (0.02 )
Proforma shares outstanding
    55,560,947       55,560,947  
 
Wunderkind

On May 1, 2014, the Company consummated the purchase of all outstanding shares of Wunderkind pursuant to a Stock Purchase Agreement in exchange for a convertible promissory note (the “Wunderkind Promissory Note”) issued by the Company.  The principal amount of the promissory note is $5.5 million and it is convertible into 45% of the total shares of the Company common stock issued and outstanding on a fully diluted basis on the date of conversion. The Wunderkind Promissory Note has a term of one year and bears interest at the rate of 0.5% annually.
 
 
 
 
13

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 3 – Acquisitions - continued
 
The Stock Purchase Agreement was entered into in accordance with the terms of a binding letter of intent with the Company’s Chief Executive Officer, Ronald Downey, as earlier disclosed in the Current Report on Form 8-K filed by the Company with the Securities and Exchange Commission on April 1, 2014. Mr. Downey is the majority shareholder of Wunderkind. The Stock Purchase Agreement contains customary representations and warranties and covenants of each party. Breaches of the representations and warranties will be subject to customary indemnification provisions.
 
The purchase price is calculated as follows:

Convertible note
 
$
5,500,000
 
Fair value of conversion feature
   
7,075,000
 
Total estimated purchase price
 
$
12,575,000
 


The preliminary purchase price allocation as of the date of acquisition is set forth in the table below and reflects various fair value estimates and analysis. These estimates were determined through established and generally accepted valuation techniques including preliminary work performances by third-party valuation specialists, and are subject to change during the purchase price allocation period (up to one year from the acquisition date) as valuations are finalized.
 
Cash and cash equivalents
 
$
        20,203
 
Trade names and Trademarks
   
      360,000
 
Developed Software
   
   2,100,000
 
Customer relationships
   
      780,000
 
Goodwill
   
   9,517,202
 
Property, plant and equipment
   
          2,860
 
Net working capital, net of cash
   
     (205,265
)
Total allocation of purchase price
 
$
 12,575,000
 

Unaudited pro forma results of operations data for the three and six months ended June 30, 2013 are shown below as if the Company and the entities described above had been combined on January 1, 2013. The pro forma results include estimates and assumptions which management believes are reasonable. However, pro forma results do not include any anticipated cost savings or other effects of the planned integration of these entities, and are not necessarily indicative of the results that would have occurred if the business combinations had been in effect on the dates indicated, or which may result in the future. The below table excludes balances for operations that were discontinued; see Note 4 below for additional information.

   
Unaudited Pro Forma Results of Operations
 
   
For the six months
   
For the three months
 
   
ended June 30, 2013
   
ended June 30, 2013
 
             
Revenues from continuing operations
  $ 316,780     $ 157,968  
Loss from continuing operations
  $ (1,641,243 )   $ (1,466,472 )
Net income (loss) from continuing operations
  $ (1,408,084 )   $ (1,248,534 )
                 
                 
Basic income (loss) per share:
  $ (1.41 )   $ (0.86 )
Diluted income (loss) per share:
  $ (1.41 )   $ (0.86 )
Proforma shares outstanding
    55,560,947       55,560,947  

NOTE 4 – Discontinued Operations
 
In the fourth quarter of 2013, as part of the acquisition of Massive Media Pty Ltd., the Company’s management decided to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.  The Company completed the sale of the Oklahoma and Kansas assets for approximately $341,000 in cash, plus the transfer of approximately $1.3 million in liabilities to the purchaser. In addition, the leases expired on all the remaining assets in Texas and Xtreme secured a release from the leaseholder for all future liabilities.


 
14

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 4 – Discontinued Operations - continued
 
The following table shows certain components of the results of operations of the Company’s discontinued operations:

   
Six months ended June 30
   
Three months ended June 30
 
   
2014
   
2013
   
2014
   
2013
 
Revenues
  $ -     $ 74,929     $ -     $ 25,965  
Income (loss) from discontinued operations
  $ -     $ (458,150 )   $ -     $ (437,395 )
                                 
Net income (loss)
  $ -     $ (458,150 )   $ -     $ (437,395 )
                                 
Basic earnings per share attributable to discontinued operations:
  $ -     $ (0.46   $ -     $ (0.30 )
Diluted earnings per share attributable to discontinued operations:
  $ -     $ (0.46   $ -     $ (0.30 )

NOTE 5 – Intangible Assets

 Intangible assets consist of the following:
 
   
June 30, 2014
   
December 31, 2013
 
   
Gross
   
Accumulated
   
Net
   
Gross
   
Accumulated
   
Net
 
 
Amount
   
Amortization
   
Amount
   
Amount
   
Amortization
   
Amount
 
Capitalized Software Costs
  $ 7,424,994     $ (313,478 )   $ 7,111,516     $ 4,360,000     $ (64,113 )   $ 4,295,887  
Tradenames
    420,000       (13,730 )     406,270       60,000       (346 )     59,654  
Customer Relationships
    820,000       (28,310 )     791,690       40,000       (462 )     39,538  
Goodwill
    9,517,202       -       9,517,202       -       -       -  
Total
  $ 18,182,196     $ (355,518 )   $ 17,826,678     $ 4,460,000     $ (64,921 )   $ 4,395,079  
 
Amortization expense amounted to $355,518 and $0 for the six month periods ended June 30, 2014 and 2013, respectively.
 
The Company amortizes intangible assets on a straight line basis over their estimated useful lives, generally as follows: four to nine years for software, ten to twenty years for customer relationships and trade names, and one to five years for other intangible assets, except goodwill. Goodwill is not amortized, but subject to impairment testing.
 
Amortization of the remaining intangible assets is expected to be $1,262,187 for 2014, $1,683,495 for years 2015 through 2018 and $733,748 in aggregate for years thereafter through 2019.
 
The following table sets forth the changes in the Company’s goodwill during the six-month period ended June 30, 2014 resulting from the acquisition by the Company of its operating subsidiary.
 
The following table summarizes the Company’s goodwill as of June 30, 2014 and December 31, 2013:
 
   
Goodwill
 
December 31, 2013
 
$
                       -
 
         
Acquisition of Wunderkind
   
           9,517,202
 
         
Balance at June 30, 2014
  $
9,517,202
 
 
NOTE 6 – Fair Value Measurements 
 
Fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and it considers assumptions that market participants would use when pricing the asset or liability. The Company evaluates the fair value of certain assets and liabilities using the following fair value hierarchy which ranks the quality and reliability of inputs, or assumptions, used in the determination of fair value:
 
 
• 
Level 1 — quoted prices in active markets for identical assets and liabilities
     
 
• 
Level 2 — inputs other than Level 1 quoted prices that are directly or indirectly observable
     
 
• 
Level 3 — unobservable inputs that are not corroborated by market data
 
 
15

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 6 – Fair Value Measurements - continued
 
The Company evaluates assets and liabilities subject to fair value measurements on a recurring and nonrecurring basis to determine the appropriate level to classify them for each reporting period. This determination requires significant judgments to be made by the Company. The following table sets forth the Company’s assets and liabilities that were measured at fair value on a recurring basis as of June 30, 2014 and December 31, 2013, by level within the fair value hierarchy:
 
   
Amounts at
 
Fair Value Measurement Using
   
Fair Value
 
Level 1
 
Level 2
 
Level 3
                                 
As of June 30, 2014
                               
Liabilities
                               
Conversion feature
 
$
5,056,000
   
$
     
$
     
$
5,056,000
 
Warrant liability
   
7,717
     
-
     
-
     
7,717
 
Note liability
   
21,600
     
 -
     
 -
     
21,600
 
                                 
As of December 31, 2013
                               
Liabilities
                               
Warrant liability
 
$
7,717
   
$
-
   
$
-
   
$
7,717
 
Note liability
   
21,600
     
-
     
-
     
21,600
 

The carrying amounts of the Company’s long-term liabilities approximate their fair value because the interest rate is reflective of rates that the Company could currently obtain on debt with similar terms and conditions.  See Note 9 for additional information about the changes in the fair value for the items above.

NOTE 7 – Accrued Expenses and Other Current Liabilities
 
Accrued expenses and other current liabilities at June 30, 2014 and December 31, 2013 comprises of the following
 
 
June 30,
 
December 31,
 
 
2014
 
2013
 
Credit Cards
  $ 46,463     $ 16,763  
Accrued Expenses
    471,662       313,473  
Accrued Expenses and Other Current Liabilities
  $ 518,125     $ 330,236  

Accrued expenses constitute trade creditor balances where invoices have not yet been received.

NOTE 8 – Accrued Compensation and Related Costs
 
Accrued compensation and related costs at June 30, 2014 and December 31, 2013 were as follows:
 
   
June 30,
   
December 31,
 
Current
 
2014
   
2013
 
Long Service Leave Provision
    200,366       188,118  
Annual Leave Provision
    385,624       328,842  
Employee Pension Plan
    130,461       110,966  
Federal Payroll Tax
    181,144       152,681  
Other Payroll Tax
    17,333       20,402  
Accrued compensation and related costs
  $ 914,928     $ 801,009  
 
Non-Current
 
June 30, 2014
   
December 31, 2013
 
Long Service Leave Provision-non current
 
$
55,800
   
$
80,733
 
Accrued compensation and related costs-non current
 
$
55,800
   
$
80,733
 
 

 
16

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 – Borrowings
 
Convertible Notes Payable
 
On September 12, 2011, Xtreme raised $2,360,000 in convertible notes (the “9/12 Notes”). The 9/12 Notes bear an interest rate of 12% per annum and matured on September 12, 2013. Under the convertible note agreements, the lender has the right to convert all or any part of the outstanding and unpaid principal and interest into shares of the Company’s common stock; provided however, that in no event shall the lender be entitled to convert any portion of the 9/12 Notes that would result in the beneficial ownership by it and its affiliates to be more than 9.99% of the outstanding shares of our common stock. The 9/12 Notes are convertible at a fixed conversion price of $0.28 per share. In addition, Xtreme issued warrants (the “Warrants”) to acquire 6,810,269 shares of the Company’s common stock at a strike price of $0.28 per share. The Warrants expire on September 12, 2016. The conversion price of the 9/12 Notes and Warrants will be reduced in the event the Company issues or sells any shares of common stock less than the conversion price.

 Xtreme delayed scheduled payments on the 9/12 Notes for the seven months ending December 31, 2012. As a result the remaining 9/12 Notes totaling $151,466 as of June 30, 2014 remain in default. The Company is accruing interest at the default rate of 18% as a result. 
 
 The conversion features of the 9/12 Notes and Warrants are accounted for as derivative liabilities at the date of issuance and adjusted to fair value through earnings at each reporting date, due to anti-dilution reset features. The fair value was estimated on the date of grant using a binomial option-pricing model that incorporated the following weighted-average assumptions:  expected dividend yield of 0%; expected volatility of 290%; risk-free interest rate of 0.05% and an expected holding period of 24 months for the 9/12 Notes and 60 months for the Warrants. The resulting values, at the date of issuance, were allocated to the proceeds received and applied as a discount to the face value of the 9/12 Notes and Warrants.  Xtreme recorded a derivative expense on the 9/12 Notes of $649,212 at inception and a further derivative expense on the Warrants of $2,431,437 at inception based on the guidance in ASC 815-10 and ASC 815-40-15 due to a reset feature on the exercise price. 

On May 1, 2014, in connection with the acquisition of Wunderkind (See note 3), the Company issued a  Convertible Promissory Note (“Wunderkind Note”) in the amount of $5.5M, plus interest of 0.5% compounded annually.  All outstanding and unpaid principal, together with any then unpaid and accrued interest and other amounts payable hereunder, shall be due and payable in full on May 1, 2015, unless this Wunderkind Note shall have been previously converted.  Pursuant to section 2.1 of the Wunderkind Note, Wunderkind will have the right to convert all or part of the outstanding principal on the note into a number of shares of the Company Common Stock equal to 45% of the total shares of the Company Common Stock issued and outstanding on a fully diluted basis (or the appropriate pro rata amount, in case of conversion of part of the outstanding principal) on the date of conversion.

The conversion features of the Wunderkind Note are accounted for as derivative liabilities at the date of issuance and adjusted to fair value through earnings at each reporting date, due to anti-dilution reset features as well as the feature that provides for conversion into a variable number of shares equal to 45% of the total value of outstanding shares, on a diluted basis. The fair value was estimated on the date of grant using a Monte Carlo valuation model that incorporated the following weighted-average assumptions:  expected dividend yield of 0%; expected volatility of 70%; risk-free interest rate of 0.10%, an expected holding period of 12 months and the likelihood of a dilutive event of 5%.  The resulting values, at the date of issuance, were allocated to the dilutive and non-dilutive conversion features.   The Company recorded a gain on change in fair value on the Wunderkind Note of $2,019,000 at June 30, 2014 due to a change in market value of the convertible features. 
 
  
 
June 30, 2014
 
Derivative liability
 
12/31/2013
   
New Borrowings
   
Fair Value Adjustments
   
Redemptions
   
Total
 
Conversion feature, non-dilution
  $ -     $ 7,075,000     $ (2,019,000 )   $ -     $ 5,056,000  
Warrants
    7,717               -       -       7,717  
Note
    21,600       -       -       -       21,600  
    $ 29,317     $ 7,075,000     $ (2,019,000 )   $ -     $ 5,085,317  

Short-term borrowings
 
The total available Trade finance facility with Bank of Queensland is $369,152 (AUD 400,000). The repayment term is usually at 90 days or the payment receipt of the particular invoice security. The interest expense related to the Trade finance loan for the six month period ended June 30, 2014 and the year ending December 31, 2013 was $7,409 and $9,976 respectively.  The amount outstanding as of June 30, 2014 and December 31, 2013 on this facility was $0 and $357,640, respectively.
 
 

 
17

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 10 – Borrowings – Related Party

During the year ended December 31, 2013, a director advanced $357,627 to the Company. Interest is accrued on these advances at the rate of 43% per annum. The advances and accrued interest are payable on demand and unsecured.  This loan was repaid in January 2014.
 
During the year ended December 31, 2013, a director advanced $48,788 to the Company. Interest is accrued on these advances at the rate of 9% per annum. The advances and accrued interest are payable on demand and unsecured. This loan was repaid in June 2014.
 
During the year ended December 31, 2013, an investor advanced $515,000 to the Company. Interest is accrued on these advances at the rate of 4% per annum. The advances and accrued interest are payable on demand and unsecured.  This loan was repaid in January 2014.
   
NOTE 11 – Taxes (Payable) Refundable
 
     
June 30, 2014
   
December 31, 2013
 
Goods and Services Taxes Payable
Australia
  $ (98,470 )   $ (75,907 )
Withholding Tax Payable
Australia
    -       -  
Fringe Benefit Tax Payable
Australia
    (1,177     813  
Value Added Tax Payable
United Kingdom
    (29,828 )     (53,079 )
Income Tax Refundable
Australia
    994,277       1,476,597  
Taxes Refundable
    $ 864,802     $ 1,348,424  

The above income tax refundable includes a Research and Development (R&D) tax incentive, which provides a tax offset for eligible R&D activities and is targeted toward R&D that benefits Australia. The incentive, being a refundable tax offset, is available for those entities engaging in eligible activities whose aggregated turnover is less than $20 million.  
 
NOTE 12 – Income Taxes
 
Income tax expense for the three month periods ended June 30, 2014 and 2013 is comprised of foreign income tax benefit of ($237,880) and $0, respectively. Income tax expense for the six month periods ended June 30, 2014 and 2013 is comprised of foreign income tax benefit of $466,570 and $0, respectively.

The following summarizes the difference between the income tax benefit and the amount computed by applying the statutory federal income tax rate of 34% to income before income tax:

   
Three months ended June 30,
   
Six months ended June 30,
 
   
2014
   
2013
   
2014
   
2013
 
Federal income tax expense (benefit) at statutory rate
  $ 208,935     $ (464,787 )   $ 1,108,340     $ (684,300 )
Foreign taxes at less than federal statutory rate
    (24,580 )     54,681       (130,393 )     80,506  
Non-deductible (non-assessable) items / losses not recognized
    (184,355 )     410,106       (977,947 )     603,794  
Add: tax incentive
    237,880       -       466,570       -  
Total
  $ 237,880     $ -     $ 466,570     $ -  
 
NOTE 13 – Employee Defined Contribution Plan

Employees of the Company participate in government mandated defined contribution plan, pursuant to which certain pension benefits are provided to employees.  The government mandate requires certain percentages of the employees’ salaries be paid into Trust accounts for the benefit of the employees. The Group has no legal obligation for the benefits beyond the contributions made. The total amounts for such employee benefits, which were expensed as incurred, were $133,909 and $0 for the six month periods ended June 30, 2014 and 2013, respectively.


 
18

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 – Stockholders’ Equity
 
Capital Structure
 
The Company is authorized to issue up to 200,000,000 shares of common stock, $0.001 par value per share. The holders of the common stock do not have any preemptive right to subscribe for, or purchase, any shares of any class of stock.
 
The Company is authorized to issue up to 50,000,000 shares of preferred stock, $0.001 par value per share of which 55 were issued and outstanding as of December 31, 2013.
 
The Company has redeemed and canceled its one class of Non-transferable Preferred Stock.  The Non-transferable Preferred Stock, which consisted of 1,000 shares, was returned to the Company by Mr. McAndrew upon his resignation as the Company’s Chief Executive Officer, on September 6, 2013.

Reverse Split
 
On August 17, 2013 Xtreme received approval to complete a 1 for 100 reverse split of all outstanding shares of Xtreme's Common Stock by filing a Certificate of Amendment with the Nevada Secretary of State. Each issued and outstanding share of Common Stock would automatically be changed into a fraction of a share of Common Stock in accordance with the ratio of 1 for 100. The par value of the Common Stock would remain unchanged at $0.001 per share, and the number of authorized shares of Common Stock would remain unchanged as well. Any fractional shares resulting from the Reverse Split have been rounded up to the nearest whole number. The reverse split became effective after filing a Certificate of Amendment with the Nevada Secretary of State and upon the completion of the review and comment process with FINRA on August 17, 2013. The Company has retroactively reflected the reverse split in the accompanying financial statements.
 
Preferred Stock

The shares of Preferred Stock, other than the Nontransferable Preferred Stock, could be issued from time to time by the Company’s Board of Directors in its sole discretion without further approval or authorization by the stockholders, in one or more series, each of which series could have any particular distinctive designations as well as relative rights and preferences as determined by the Board of Directors. The relative rights and preferences that may be determined by the Board of Directors in its discretion from time to time include but are not limited to the following:
 
 
the rate of dividend and whether the dividends are to be cumulative and the priority, if any, of dividend payments relative to other series in the class;
 
whether the shares of any such series may be redeemed, and if so, the redemption price and the terms and conditions of redemption;
 
the amount payable with respect to such series in the event of voluntary or involuntary liquidation and the priority, if any, of each series relative to other series in the class with respect to amounts payable upon liquidation and sinking fund provision, if any, for the redemption or purchase of the shares of that series; and
 
the terms and conditions, if any, on which the shares of a series may be converted into or exchanged for shares of any class, whether common or preferred, or into shares of any series of the same class, and if provision is made for conversion or exchange, the times, prices, rates, adjustments and other terms.
 
On November 7, 2013, the Company sold 55 shares of redeemable preferred B stock and 55,000,000 of common stock to Southport Lane, LP, through its subsidiaries and Southport Equity II, LLC, a wholly owned subsidiary of Southport Lane, LP, respectively, in exchange for an aggregate of $5,500,000. The Preferred Stock accrues an annual dividend of $6,750 per share.  The Preferred Stock is redeemable by the Company at any time prior to November 16, 2016.  Southport Lane Equity II, LLC may convert the Preferred Stock following the 3rd anniversary of the date of issuance.  The Preferred Stock is convertible at $0.60, 120% of the closing bid price of the Company’s common stock on November 1, 2013. The conversion price changes for certain diluting issuances in accordance with the agreement.
 
NOTE 15 – Business and Geographic Segment Information

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker is the Chief Executive Officer, who reviews consolidated results of operations prepared in accordance with GAAP when making decisions about allocating resources and assessing performance of the Group; hence, the Group has only one operating segment, namely the software development services.
 
 
 
19

 
 
MASSIVE INTERACTIVE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 15 – Business and Geographic Segment Information - continued
 
For the and six month periods ended June 30, 2014 and 2013, the Company’s revenues were generated in the following geographic regions:
 
   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2014
   
2013
    2014    
2013
 
United Kingdom
  $ 2,082,694     $ -     $ 3,228,802     $ -  
Australia
    1,630,312       -       3,598,640       -  
Consolidated total
  $ 3,713,006     $ -     $ 6,827,442     $ -  

At June 30, 2014 and December 31, 2013, long-lived assets by geographic area consist of property and equipment and are as follows:

   
June 30,
   
December 31,
 
   
2014
   
2013
 
United Kingdom
  $ 79,686     $ 39,326  
Australia
    147,121       202,766  
Consolidated total
  $ 226,807     $ 242,092  
 
NOTE 16 – Subsequent Events
 
Management has evaluated subsequent events up to and including August 19, 2014, which is the date the financial statements were available for issuance, and determined there were no material subsequent events to be disclosed.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
20

 

ITEM 2.                       MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Information
  
This “Management’s Discussion and Analysis of Financial Condition and Results of Operations” should be read in conjunction with our accompanying consolidated financial statements and related notes.

In addition to historical information, this quarterly report on Form 10-Q (this “Quarterly Report”) contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act, and Section 21E of the Exchange Act. Forward-looking statements may appear throughout this Quarterly Report, including without limitation, the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section. We use words such as “believe,” “intend,” “expect,” “anticipate,” “plan,” “may,” “will,” “should,” “estimate,” “potential,” “project” and similar expressions to identify forward-looking statements. Such statements include, among others, those concerning our expected financial performance and strategic and operational plans, as well as all assumptions, expectations, predictions, intentions or beliefs about future events. You are cautioned that any such forward-looking statements are not guarantees of future performance and that a number of risks and uncertainties could cause actual results to differ materially from those anticipated in the forward-looking statements. Such risks and uncertainties include, but are not limited to the risks identified in our Annual Report on the Form 10-K for the year ended December 31, 2013.
 
Given the risks and uncertainties surrounding forward-looking statements, you should not place undue reliance on these statements. Many of these factors are beyond our ability to control or predict. Our forward-looking statements speak only as of the date of this Quarterly Report. Other than as required by law, we undertake no obligation to update or revise forward-looking statements, whether as a result of new information, future events, or otherwise.
 
Overview
 
Massive Interactive, Inc. (the “Company” or “Massive”) is a leading provider of innovative solutions for the management, delivery and streaming of Internet Protocol (IP)-based video and media assets. Our comprehensive software platform enables enterprise customers to acquire, manage and distribute their video assets across various devices used by consumers including Games Consoles, Smart TV’s, Tablets, Smart Phones, Internet-Enabled Set Top Boxes and other devices. Our suite of products include, MDK, a cross-device software development solution, MUI, a cross devices suite of user interfaces, MSM, a powerful video content management and merchandising system (CMS), and MVP, a complete end-to-end managed video platform. We offer our solutions over the Internet as a subscription service model using a software-as-a-service (SaaS) or an on-demand model, and by installing our software onsite for clients as part of an enterprise licensing model. Our software address the unique needs found across different industry verticals, each with the shared aim of offering video to consumers across multiple devices. The verticals we address include Telecommunications, Media, Technology, Hospitality, Automotive, Travel & Leisure and Publishing. The Company has an average ‘Win’ ratio of 92%, reflecting how our solutions significantly enhance the way our clients monetize and manage their media assets by driving sales and drastically reducing the overall cost of ownership of enterprise-grade video management and merchandising.
 
In addition to our software business, we operate design services and technical services businesses. Our services work includes - creative interface design, branding strategies, strategic planning and technical/systems integration services. We currently provide our software solutions, professional and creative services internationally through our offices in New York, London, Prague and Sydney.
 
On May 1, 2014, we consummated the purchase of all outstanding shares of Wunderkind pursuant to a Stock Purchase Agreement in exchange for a convertible promissory note (the “Wunderkind Promissory Note”) issued by the Company.  The principal amount of the promissory note is $5.5 million and it is convertible into 45% of the total shares of our common stock issued and outstanding on a fully diluted basis on the date of conversion. The Wunderkind Promissory Note has a term of one year and bears interest at the rate of 0.5% annually.
 
The Stock Purchase Agreement was entered into in accordance with the terms of a binding letter of intent with the Company’s Chief Executive Officer, Ronald Downey, as earlier disclosed in the Current Report on Form 8-K that we filed with the Securities and Exchange Commission on April 1, 2014.  Mr. Downey is the majority shareholder of Wunderkind.  The Stock Purchase Agreement contains customary representations and warranties and covenants of each party. Breaches of the representations and warranties will be subject to customary indemnification provisions.
 
Results of Operations
 
The following paragraphs set forth our results of operations for the periods presented. The period-to-period comparison of financial results is not necessarily indicative of future results. Our results are comprised of the results of operation of Massive Media Pty Ltd., (“Massive Media”) for the three and six months ended June 30, 2014 as well as from Wunderkind Group Pty Ltd. ("Wunderkind")  from the time of its acquisition, May 1, 2014 through June 30, 2014.  As noted in our annual report on Form 10-K filed with the SEC on April 15, 2014, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme Oil and Gas (“Xtreme”).  As such, we reported all activity related to Xtreme’s operations as discontinued operations for the three and six months ended June 30, 2014 and 2013.  Further detail can be found within Note 4, Discontinued Operations in our financial statements included in this form 10-K.

For the Three Months Ended June 30, 2014 compared to the Three Months Ended June 30, 2013

Revenues
 
For the three month period ended June 30, 2014, revenues were $3,713,006 compared to revenues of $0 for the three month period ended June 30, 2013. Our revenue is comprised of the revenue recognized by Massive Media for the three months ended June 30, 2014, as well as from Wunderkind from the time of its acquisition, May 1, 2014 through June 30, 2014.  As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.  As such, we reported all activity related to Xtreme as discontinued operations for the three months ended June 30, 2014 and 2013, respectively.  Further detail can be found within Note 4, Discontinued Operations in our financial statements included in this Quarterly Report.
 
 
21

 
 
 General and Administrative Expenses
 
For the three month period ended June 30, 2014, general and administrative expenses were $2,987,779 compared to $1,027,886 for the three month ended June 30, 2013. Our general and administrative expenses are comprised of the expenses recorded by Massive Media for the three month period ended June 30, 2014 as well as the remaining expenditures of Xtreme that were not reported in discontinued operations for the three months ended June 30, 2014 and 2013, respectively.  Additionally, also included are the general and administrative expenses from Wunderkind from the time of the acquisition, May 1, 2014 through June 30, 2014.  As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.

Depreciation and Amortization Expenses

Depreciation and amortization expense during the three months ended June 30, 2014 and 2013 was approximately $235,769 and $0, respectively.  Our depreciation and amortization expenses are comprised of the expenses recorded by Massive Media for the three month period ended June 30, 2014, as well as from Wunderkind from the time of the acquisition, May 1, 2014 through June 30, 2014.  As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.  As such, we reported all activity related to Xtreme as discontinued operations for the three months ended June 30, 2014 and 2013, respectively. Further detail can be found within Note 4, Discontinued Operation in our financial statements included in this Quarterly Report.
 
Other Income (expense)
 
Other income increased from $98,261 of income in 2013 to $1,908,845 in 2014. This was primarily due to the gain on change in fair value of the derivative liability, offset by interest expense in 2014.

Income Tax Benefit
 
The income tax benefit increased from $0 in 2013 to $237,880 for the three months ended June 30, 2014. The income tax benefit relates to the operations of Massive Media and represents a Research and Development (R&D) tax incentive, which provides a tax offset for eligible R&D activities and is targeted toward R&D that benefits Australia. The incentive, being a refundable tax offset, is available for those entities engaging in eligible activities whose aggregated turnover is less than $20 million. See Note 11, Taxes (Payable) Refundable in our financial statements included in this Quarterly Report.

Net Loss
 
For the three month period ended June 30, 2014, we had net income of $2,636,183 compared with net loss of $1,367,020 for the three months ended June 30, 2013. The increase in net income from 2013 was primarily due to the increase in revenue from the acquisition of Massive Media in addition to the gain on change in fair value of the derivative liability.

For the Six Months Ended June 30, 2014 compared to the Six Months Ended June 30, 2013

Revenues
 
For the six month period ended June 30, 2014, revenues were $6,827,442 compared to revenues of $0 for the six month period ended June 30, 2013. Our revenue is comprised of the revenue recognized by Massive Media for the six months ended June 30, 2014, as well as from Wunderkind from the time of the acquisition, May 1, 2014 through June 30, 2014.  As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.  As such, we reported all activity related to Xtreme as discontinued operations for the six months ended June 30, 2014 and 2013, respectively.  Further detail can be found within Note 4, Discontinued Operations in our financial statements included in this Quarterly Report.
 
 General and Administrative Expenses
 
For the six month period ended June 30, 2014, general and administrative expenses were $5,418,377 compared to $1,202,948 for the six month ended June 30, 2013. Our general and administrative expenses are comprised of the expenses recorded by Massive Media for the six month period ended June 30, 2014 as well as the remaining expenditures of Xtreme that were not reported in discontinued operations for the six months ended June 30, 2014 and 2013, respectively. Additionally, also included are the general and administrative expenses from Wunderkind from the time of its acquisition, May 1, 2014 through June 30, 2014. As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.
 
 
 
 
22

 
 
Depreciation and Amortization Expenses
 
Depreciation and amortization expense during the six months ended June 30, 2014 and 2013 was approximately $393,172 and $0, respectively.  Our depreciation and amortization expenses are comprised of the expenses recorded by Massive Media for the six month period ended June 30, 2014, as well as from Wunderkind from the time of its acquisition, May 1, 2014 through June 30, 2014.  As previously noted, as part of the acquisition of Massive Media, we proceeded to exit the oil and gas operations related to the properties owned while the entity operated as Xtreme.  As such, we reported all activity related to Xtreme as discontinued operations for the three months ended June 30, 2014 and 2013, respectively. Further detail can be found within Note 4, Discontinued Operation in our financial statements included in this Quarterly Report.
 
Other Income (expense)
 
Other income increased from $119,975 of income in 2013 to $1,780,027 in 2014. This was primarily due to the gain on change in fair value of the derivative liability offset by interest expense in 2014.

Income Tax Benefit
 
The income tax benefit increased from $0 in 2013 to $466,570 for the six months ended June 30, 2014. The income tax benefit relates to the operations of Massive Media and represents a Research and Development (R&D) tax incentive, which provides a tax offset for eligible R&D activities and is targeted toward R&D that benefits Australia. The incentive, being a refundable tax offset, is available for those entities engaging in eligible activities whose aggregated turnover is less than $20 million. See Note 11, Taxes (Payable) Refundable in our financial statements included in this Quarterly Report.

Net Loss
 
For the six month period ended June 30, 2014, we had net income of $3,262,490 compared with net loss of $1,541,123 for the six months ended June 30, 2013. The increase in net income from 2013 was primarily due to the increase in revenue from the acquisition of Massive Media in addition to the gain on change in fair value of the derivative liability.

Liquidity and Capital Resources:
 
As of June 30, 2014, our continuing operations had cash of $240,420, and a working capital balance of ($1,399,588). As of December 31, 2013, continuing operations had cash of $1,121,181 and a working capital balance of $748,896. Working capital is defined as current assets minus current liabilities, excluding restricted cash, convertible loan notes, derivative liability and discontinued operations.
 
The reduction in cash is due to the repayment of $972,674 of debt liabilities. This was non­recurring and one off.
 
We are comfortable that the convertible loan note due for payment on May 1, 2015 will be settled for shares, this assumption is based on the fact that the principal noteholder is Mr. Ron Downey who is also a director of Massive.
 
We believe that cash from future operations and our currently available cash will be sufficient to satisfy our anticipated working capital requirements for the foreseeable future.

Cash Flows from Continuing Operations

Operating activities
 
Cash provided by (used in) operating activities from continuing operations during the six month periods ended June 30, 2014 and 2013 was $1,350,749 and ($443,160), respectively.  The cash flows from operations in 2014 related to net income of $3,262,490, depreciation and amortization of $392,983, offset by a gain on change in fair value of derivative liability of ($2,019,000) and changes in operating assets and liabilities of ($286,722).  For 2013, Xtreme’s changes in operating assets and liabilities used ($243,495) of cash, in addition to a consolidated net loss from continuing operations for the six months ended June 30, 2013 of ($1,082,973), in addition to net non-cash expenses of $1,341,458, primarily related to preferred stock issued for services, were the factors contributing to the net cash used in operating activities in 2013.
 
Investing Activities
 
Cash used in investing activities from continuing operations was related primarily of capital expenditures for the six months ended June 30, 2014.  The six months ended June 30, 2013 had no cash flow change for continuing operations as a result of investing activities.
 
Financing Activities
 
Cash (used in) provided by financing activities of continuing operations for the six month period ended June 30, 2014 amounted to ($1,030,648), compared to $43,940 for the six month period ended June 30, 2013 for Xtreme.  This is primarily due to the funds paid of $134,106 on borrowings in the second quarter in 2014, compared to proceeds received from borrowings of $64,850 in the second quarter of 2013.
 
 
 
23

 
 
Disclosure About Off-Balance Sheet Arrangements

 We do not have any transactions, agreements or other contractual arrangements that constitute off-balance sheet arrangements.

ITEM 3.                QUANTITATIVE AND QUALITATTIVE DISCLOSURES ABOUT MARKET RISK.

Not applicable

ITEM 4.                CONTROLS AND PROCEDURES
 
Evaluation of Disclosure Controls and Procedures

The term “disclosure controls and procedures” is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  This term refers to the controls and procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files under the Exchange Act is recorded, processed, summarized, and reported within the required time periods.  In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.  Our Chief Executive Officer and our Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this quarterly report.  They have concluded that, as of that date, our disclosure controls and procedures were effective at ensuring that required information will be disclosed on a timely basis in our reports filed under the Exchange Act.

Changes in Internal Control Over Financial Reporting

The post-acquisition integration of Wunderkind Group Pty Ltd’s related activities during the six months ended June 30, 2014 represents a material change in our internal control over financial reporting. We are in the process of evaluating the impact of the acquisition on our internal control over financial reporting as well as the necessary controls and procedures to be implemented.
 
Other than as discussed above, there have not been any changes in our internal control over financial reporting during the quarter ended June 30, 2014 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
 

PART II – OTHER INFORMATION

ITEM 1.                LEGAL PROCEEDINGS
 
None


ITEM 1A.             RISK FACTORS

There have been no material changes to the risk factors previously disclosed in our Annual Report on Form 10-K which was filed with the SEC on April 15, 2014.


ITEM 2.                UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
 
None

ITEM 3.                DEFAULTS UPON SENIOR SECURITIES
 
None
 
ITEM 4.                MINE SAFETY DISCLOSURES
 
Not applicable

ITEM 5.                OTHER INFORMATION
 
None


 
24

 

ITEM 6.                EXHIBITS

 
99.1 Temporary Hardship Exemption
   
101.INS*
XBRL Instance Document
   
101.SCH*
XBRL Taxonomy Extension Schema
   
101.CAL*
XBRL Taxonomy Extension Calculation Linkbase
   
101.DEF*
XBRL Taxonomy Extension Definition Linkbase
   
101.LAB*
XBRL Taxonomy Extension Label Linkbase
   
101.PRE*
XBRL Taxonomy Extension Presentation Linkbase
 

 * To be furnished by amendment per Temporary Hardship Exemption under Regulation S-T.
 


SIGNATURES
 
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
 
Massive Interactive Inc.
 
       
August 19, 2014
By:
/s/ Ron Downey
 
   
Ron Downey, Chief Executive Officer
 
   
(Principal Executive Officer)
 
       
August 19, 2014
By:
/s/ Antaine Furlong
 
   
Antaine Furlong, Chief Financial Officer
 
   
(Principal Financial Officer)
 
       
 
 
 
 
 
 
 
25



Exhibit 31.1
Certification pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15(d) – 14(a):

I, Ron Downey, certify that:
 
1.
I have reviewed this quarterly report on Form 10-Q of Massive Interactive, Inc.;

2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 
a.
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 
b.
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 
c.
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 
d.
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrants’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.      The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 
a.
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 
b.
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


 
August 19, 2014
 
/s/ Ron Downey
 
 
Ron Downey, Chief Executive Officer
(Principal Executive Officer)
 
 
 
 
 



Exhibit 31.2
Certification pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15(d) – 14(a):

I, Antaine Furlong, certify that:

1.
I have reviewed this quarterly report on Form 10-Q of Massive Interactive, Inc.;

2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 
a.
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 
b.
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 
c.
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 
d.
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrants’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.      The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 
a.
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 
b.
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


August 19, 2014
/s/ Antaine Furlong
 
 
Antaine Furlong
 
 
Chief Financial Officer
 
 
(Principal Financial Officer)













Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Massive Interactive, Inc. (the “Company”) on Form 10-Q for the quarter ended June 30, 2014 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Ron Downey, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.



 /s/ Ron Downey
   
 Ron Downey, Chief Executive Officer
(Principle Executive Officer)
August 19, 2014
   

















Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Massive Interactive, Inc. (the “Company”) on Form 10-Q for the quarter ended June 30, 2014 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Antaine Furlong, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.



 /s/ Antaine Furlong
   
 Antaine Furlong, Chief Financial Officer
(Principle Financial Officer)
August 19, 2014
   




 





Exhibit 99.1
 
 
IN ACCORDANCE WITH THE TEMPORARY HARDSHIP EXEMPTION PROVIDED BY RULE 201 OF REGULATION S-T, THE DATE BY WHICH THE INTERACTIVE DATA FILE IS REQUIRED TO BE SUBMITTED HAS BEEN EXTENDED BY SIX BUSINESS DAYS.