See accompanying notes to unaudited condensed consolidated financial statements
See accompanying notes to unaudited condensed consolidated financial statements
See accompanying notes to unaudited condensed consolidated financial statements
During the nine months ended September 30, 2016, the Company issued 809,475 shares of its common stock as dividends to the holders of its Series A, Series B, Series C, and Series D Stock only.
During the nine months ended September 30, 2016, the Coompany issued 5,100,000 shares of its common stock to the holders of its Series A, Series B, Series C, and Series D for conversion of 5,100,000 shares of its Preferred Stock Series A, Series B, Series C, and Series D.
See accompanying notes to unaudited condensed consolidated financial statements
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
NOTE 1 NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.
Organization and Nature of Operations
Bright Mountain Media, Inc. is a Florida corporation formed on May 20, 2010. The Company is a media holding company of online assets. The Bright Mountain strategy is to concentrate its marketing and development primarily to military and public safety audiences and associated demographic. We sell various products through our proprietary websites and retail location, and through third party e-commerce distributor portals. Our websites provide content designed to attract and retain targeted Internet audiences and contain a number of sections with demographically oriented information including originally written news content, blogs, forums, career information, and video. We generate revenues from two segments, product sales and services. Services consist of advertising revenue and subscription revenue. Our advertising revenue is generated primarily through the display of paid listings as well as display advertisements appearing on our websites. Bright Mountain plans to grow its business through organic growth and acquisitions. When used herein, the terms BMTM, the Company, we, us, our or Bright Mountain refers to Bright Mountain Media, Inc. and its wholly-owned subsidiaries Bright Mountain, LLC and The Bright Insurance Agency, LLC, an inactive company.
Basis of Presentation
The interim unaudited condensed consolidated financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). In the opinion of the Companys management, all adjustments necessary to present fairly the consolidated results of operations and cash flows for the nine months ended September 30, 2016, and the consolidated financial position as of September 30, 2016 have been made. The results of operations for such interim period are not necessarily indicative of the operating results expected for the full year.
Principles of Consolidation
The interim unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates
Our consolidated financial statements are prepared in accordance with Accounting Principles Generally Accepted in the United States (GAAP). These accounting principles require management to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments, and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments, and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of the date of our consolidated financial statements as well as reported amounts of revenue and expenses during the periods presented. Our consolidated financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management's judgment in its application. There are also areas in which management's judgment in selecting any available alternative would not produce a materially different result. Significant estimates included in the accompanying consolidated financial statements include revenue recognition, the fair value of acquired assets for purchase price allocation in business combinations, valuation of inventory, valuation of intangible assets, estimates of amortization period for intangible assets, estimates of depreciation period for fixed assets, valuation of equity based transactions, and the valuation allowance on deferred tax assets.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
5
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Fair Value of Financial Instruments and Fair Value Measurements
The Company measures its financial assets and liabilities in accordance with GAAP. For certain of our financial instruments, including cash, accounts payable, accrued expenses, and the short-term portion of long-term debt, the carrying amounts approximate fair value due to their short maturities.
We adopted accounting guidance for financial and non-financial assets and liabilities in accordance with ASC 820
Fair Value Measurements and Disclosures
. This standard defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
|
|
|
|
Level 1:
|
Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
|
|
|
Level 2:
|
Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
|
|
|
|
|
Level 3:
|
Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use
|
Accounts Receivable
Accounts receivable are recorded at fair value on the date revenue is recognized. The Company provides allowances for doubtful accounts for estimated losses resulting from the inability of its customers to repay their obligation. If the financial condition of the Company's customers were to deteriorate, resulting in an impairment of their ability to repay, additional allowances may be required. The Company provides for potential uncollectible accounts receivable based on specific customer identification and historical collection experience adjusted for existing market conditions. If market conditions decline, actual collection experience may not meet expectations and may result in decreased cash flows and increased bad debt expense.
The policy for determining past due status is based on the contractual payment terms of each customer, which are generally net 30 or net 60 days. Once collection efforts by the Company and its collection agency are exhausted, the determination for charging off uncollectible receivables is made.
Inventories
Inventories consist of finished goods and are stated at the lower of cost or market using the first in, first out (FIFO) method. Provisions have been made to reduce excess or obsolete inventories to their net realizable value.
Revenue Recognition
The Company recognizes revenue on our products in accordance with ASC 605,
Revenue Recognition
. Under these guidelines, revenue is recognized on sales transactions when all of the following exist: persuasive evidence of an arrangement did exist; delivery of product has occurred; the sales price to the buyer is fixed or determinable; and collectability is reasonably assured. The Company has several revenue streams generated directly from its website and specific revenue recognition criteria for each revenue stream is as follows:
|
|
|
|
·
|
Sale of merchandise directly to consumers: The Company's product sales are recognized either FOB shipping point or FOB destination, dependent on the customer. Revenues are therefore recognized at point of ownership transfer, accordingly;
|
6
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
|
|
|
|
|
|
|
·
|
Advertising revenue is received directly form companies who pay the Company a monthly fee for advertising space;
|
|
|
|
|
·
|
Advertising revenues are generated by users clicking on website advertisements utilizing several ad network partners: Revenues are recognized, on a net basis, upon receipt of payment by the ad network partner since the revenue is not determinable until it is received; and
|
|
|
|
|
·
|
Subscription revenues are generated by the sale of access to career postings on one of our websites. The term of the subscriptions range from one month to twelve months. Revenues are recognized, on a net basis, over the term of the subscription period. All sales are final per the subscription Terms of Use.
|
The Company follows the guidance of ASC 605-50-25,
Revenue Recognition, Customer Payments
. Accordingly, any incentives received from vendors are recognized as a reduction of the cost of products included in inventories. Promotional products or samples given to customers or potential customers are recognized as a cost of goods sold. Cash incentives provided to our customers are recognized as a reduction of the related sale price, and, therefore, are a reduction in sales.
Cost of Sales
Components of costs of sales include product costs, shipping costs to customers and any inventory adjustments.
Shipping and Handling Costs
The Company includes shipping and handling fees billed to customers as revenues and shipping and handling costs for shipments to customers as cost of revenues.
Sales Return Reserve Policy
Our return policy generally allows our end users to return purchased products for refund or in exchange for new products. We estimate a reserve for sales returns, if any, and record that reserve amount as a reduction of sales and as a sales return reserve liability. Sales to consumers on our web site generally may be returned within a reasonable period of time.
Product Warranty Reserve Policy
The Company is a retail distributor of products and warranties are the responsibility of the manufacturer. Therefore, the Company does not record a reserve for product warranty
Property and Equipment
Property and equipment is recorded at cost. Depreciation is computed using the straight-line method based on the estimated useful lives of the related assets of seven years for office furniture and equipment, and five years for computer equipment. Leasehold improvements are amortized over the lesser of the lease term or the useful life of the improvements. Expenditures for maintenance and repairs along with fixed assets below our capitalization threshold of $500 are expensed as incurred.
Website Development Costs
The Company accounts for its website development costs in accordance with Accounting Standards Codification (ASC) ASC 350-50,
Website Development Costs
(ASC 350-50). These costs, if any, are included in intangible assets in the accompanying consolidated financial statements or expensed immediately if the Company cannot support recovery of these costs from positive future cash flows.
7
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
ASC 350-50 requires the expensing of all costs of the preliminary project stage and the training and application maintenance stage and the capitalization of all internal or external direct costs incurred during the application and infrastructure development stage. Upgrades or enhancements that add functionality are capitalized while other costs during the operating stage are expensed as incurred. The Company amortizes the capitalized website development costs over an estimated life of five years.
As of September 30, 2016 and 2015, all website development costs have been expensed.
Amortization and Impairment of Long-Lived Assets
Amortization and impairment of long-lived assets are non-cash expenses relating primarily to website acquisitions. The Company accounts for long-lived assets in accordance with the provisions of ASC 360-10
Accounting for the Impairment or Disposal of Long-Lived Assets
. This statement requires that long-lived assets and certain identifiable intangibles be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
Website acquisition costs are amortized over five years. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell. While it is likely that we will have significant amortization expense as we continue to acquire websites, we believe that intangible assets represent costs incurred by the acquired website to build value prior to acquisition and the related amortization and impairment charges of assets, if applicable, are not ongoing costs of doing business. Non-cash amortization loss is included in selling, general and administrative expenses on the accompanying statement of operations. For the three months ended September 30, 2016 and September 30, 2015, non-cash amortization expense was $61,582 and $0, respectively. For the nine months ended September 30, 2016 and September 30, 2015, non-cash amortization expense was $186,007 and $131,937, respectively.
Stock-Based Compensation
The Company accounts for stock-based instruments issued to employees for services in accordance with ASC Topic 718
Compensation Stock Compensation
. ASC Topic 718 requires companies to recognize in the statement of operations the grant-date fair value of stock options and other equity based compensation issued to employees. The value of the portion of an employee award that is ultimately expected to vest is recognized as an expense over the requisite service periods using the straight-line attribution method. The Company accounts for non-employee share-based awards in accordance with the measurement and recognition criteria of ASC Topic 505-50,
Equity-Based Payments to Non-Employees
. The Company estimates the fair value of stock options by using the Black-Scholes option-pricing model. Non-cash stock-based stock option compensation is expensed over the requisite service period and are included in selling, general and administrative expenses on the accompanying condensed consolidated statement of operations. For the three months ended September 30, 2016 and September 30, 2015, non-cash stock-based stock option compensation expense was $30,069 and $13,480, respectively. Non-cash stock option compensation expense for the nine months ended September 30, 2016 and September 30, 2015 was $107,193 and $42,604, respectively.
Advertising, Marketing and Promotion Costs
Advertising, marketing and promotion expenses are expensed as incurred and are included in selling, general and administrative expenses on the accompanying statement of operations. For the nine months ended September 30, 2016 and September 30, 2015, advertising, marketing and promotion expense was $15,156 and $17,541, respectively.
8
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Income Taxes
We use the asset and liability method to account for income taxes. Under this method, deferred income taxes are determined based on the differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements which will result in taxable or deductible amounts in future years and are measured using the currently enacted tax rates and laws. A valuation allowance is provided to reduce net deferred tax assets to the amount that, based on available evidence, is more likely than not to be realized.
The Company follows the provisions of ASC 740-10
Accounting for Uncertain Income Tax Positions.
When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. In accordance with the guidance of ASC 740-10, the benefit of a tax position is recognized in the financial statements
in the period during which, based on all available evidence, management believes it is more likely than not that the position will be
sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or
aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest
amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The
portion of the benefits associated with tax positions taken that exceeds the amount measured as described above should be reflected as
a liability for unrecognized tax benefits in the accompanying consolidated balance sheets along with any associated interest and penalties that would
be payable to the taxing authorities upon examination.
As of September 30, 2016, tax years 2015, 2014, and 2013 remain open for IRS audit. The Company has received no notice of audit or any notifications from the IRS for any of the open tax years.
Basic and Diluted Net Earnings (Loss) Per Common Share
In accordance with ASC 260-10
Earnings Per Share
, basic net earnings (loss) per common share is computed by dividing the net earnings (loss) for the period by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share are computed using the weighted average number of common and dilutive common stock equivalent shares outstanding during the period. As of September 30, 2016 and September 30, 2015 there were approximately 2,267,000 and 1,605,000 common stock equivalent shares outstanding as stock options, respectively, 100,000 and 5,200,000 common stock equivalents from the conversion of preferred stock, respectively, and 200,000 and 0 common stock equivalents from the conversion of notes payable, respectively. Equivalent shares were not utilized as the effect is anti-dilutive.
Segment Information
In accordance with the provisions of ASC 280-10,
Disclosures about Segments of an Enterprise and Related Information
, the Company is required to report financial and descriptive information about its reportable operating segments. The Company has two identifiable operating segments based on the activities of the company in accordance with the ASC 280-10. The Company's two segments are product sales and services as of September 30, 2016. The product sales segment sells merchandise directly to customers thorough e-commerce distributor portals such as Amazon and eBay and through our proprietary websites and retail location. The services segment is focused on producing advertising revenue generated by users clicking on website advertisements utilizing several ad network partners and direct advertisers and subscription revenue generated by the sale of access to career postings on one of our websites.
9
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02,
Leases
, which will amend current lease accounting to require lessees to recognize (i) a lease liability, which is a lessees obligation to make lease payments arising from a lease, measured on a discounted basis, and (ii) a right-of-use asset, which is an asset that represents the lessees right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model. This standard will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.
In March 2016, the FASB issued ASU 2016-09,
Compensation Stock Compensation: Improvements to Employee Share-Based Payment Accounting
, which relates to the accounting for employee share-based payments. This standard addresses several aspects of the accounting for share-based payment award transactions, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. This standard will be effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.
In April 2016, the FASB issued ASU 201610
Revenue from Contract with Customers (Topic 606)
: identifying Performance Obligations and Licensing. The amendments in this Update do not change the core principle of the guidance in Topic 606. Rather, the amendments in this Update clarify the following two aspects of Topic 606: identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. Topic 606 includes implementation guidance on (a) contracts with customers to transfer goods and services in exchange for consideration and (b) determining whether an entitys promise to grant a license provides a customer with either a right to use the entitys intellectual property (which is satisfied at a point in time) or a right to access the entitys intellectual property (which is satisfied over time). The amendments in this Update are intended render more detailed implementation guidance with the expectation to reduce the degree of judgement necessary to comply with Topic 606. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.
In August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements - Going Concern
, which requires management to evaluate, at each annual and interim reporting period, whether there are conditions or events that raise substantial doubt about the entitys ability to continue as a going concern within one year after the date the financial statements are issued and provide related disclosures. ASU 2014-15 is effective for annual periods ending after December 15, 2016 and interim periods thereafter. Early application is permitted. The adoption of ASU 2014-15 is not expected to have a material effect on the condensed consolidated financial statements.
In July 2015, FASB issued ASU No. 2015-11,
Inventory (Topic 330): Simplifying the Measurement of Inve
ntory more closely align the measurement of inventory in GAAP with the measurement of inventory in International Financial Reporting Standards (IFRS). The amendments in this ASU do not apply to inventory that is measured using last-in, first-out (LIFO) or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (FIFO) or average cost. An entity should measure inventory within the scope of this Update at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Subsequent measurement is unchanged for inventory measured using LIFO or the retail inventory method. For public business entities, this ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. For all other entities, this ASU is effective for fiscal years beginning after December 15, 2016, and interim periods within fiscal years beginning after December 15, 2017. The amendments in this ASU should be applied prospectively with earlier application permitted as of the beginning of an interim or annual reporting period. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.
10
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
In August 2016, the FASB issued ASU 2016-15, "Classification of Certain Cash Receipts and Cash Payments," which aims to eliminate diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows under Topic 230, Statement of Cash Flows, and other Topics. ASU 2016-15 is effective for annual reporting periods, and interim periods therein, beginning after December 15, 2017 (fiscal year 2019 for the Company). We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.
NOTE 2 - GOING CONCERN.
The accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company sustained a net loss of $1,989,265 and used cash in operating activities of $1,394,127 for the nine months ended September 30, 2016. The Company had an accumulated deficit of $8,147,020 at September 30, 2016. These factors raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The Company's continuation as a going concern is dependent upon its ability to generate revenues and its ability to continue receiving investment capital and loans from related parties to sustain its current level of operations.
Management plans to continue to raise additional capital through private placements and is exploring additional avenues for future fund-raising through both public and private sources.
The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
NOTE 3 ACQUISITIONS.
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015, on January 2, 2016, the Company closed the acquisition of warisboring.com pursuant to the terms and conditions of the Website Asset Purchase Agreement dated December 4, 2015 for an aggregate purchase price of $250,000. The purchase price consisted of a cash payment of $100,000 made at the January 4, 2016 closing and the balance of $150,000, payable monthly in an amount equal to 30% of the net revenues from the website, when collected, with the total amount of the earn out to be paid by January 4, 2019. The Company recorded the future monthly payments totaling $150,000 at a present value of $117,268, net of discount of $32,732. The present value was calculated at a discount rate of 12% (which is the Companys most recent borrowing rate) using the estimated future revenues from the website to estimate the payment dates. The estimated future revenues from the website were based on the average historical monthly revenues from the website prior to the Companys acquisition. During the nine months ended September 30, 2016, the Company amortized $8,184 of this discount. The acquisition was accounted following ASC 805
Business Combinations
. Under the purchase method of accounting, the transaction was valued for accounting purposes at $217,268, which was the discounted fair value of warisboring.com. The Company has initially determined there was only two amortizable intangible assets. The acquisition date estimated discounted fair value of the consideration transferred consisted of the following:
|
|
|
|
|
Customer and related relationships
|
|
$
|
39,578
|
|
Website
|
|
|
177,690
|
|
Total
|
|
$
|
217,268
|
|
The above estimated discounted fair value of the intangible assets are based on a preliminary purchase price allocation prepared by management. As a result, during the preliminary purchase price allocation period, which may be up to one year from the business combination date, we may record adjustments to the asset acquired, with the corresponding offset to website. After the preliminary purchase price allocation period, we record adjustments to assets acquired subsequent to the purchase price allocation period in our operating results in the period in which the adjustments were determined.
11
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Pro forma results
The following table sets forth the unaudited pro forma results of the Company as if the acquisition of the website had taken place on the first day of the period presented. These combined results are not necessarily indicative of the results that may have been achieved had the website been acquired as of the first day of the period presented.
|
|
|
|
|
|
|
|
|
Three months
ended
September 30,
2015
|
|
Nine months
ended
September 30,
2015
|
|
Total revenue
|
$
|
451,314
|
|
|
$
|
1,335,394
|
|
Net loss
|
|
(421,125
|
)
|
|
|
(1,096,737
|
)
|
Basic and diluted net loss per common share
|
$
|
(0.01
|
)
|
|
$
|
(0.03
|
)
|
There were no costs of acquisition incurred as a result of this purchase.
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015, on February 12, 2015, the Company entered into a Website Asset Purchase Agreement to purchase a website for a purchase price of $15,000. The payment terms was $15,000 payable at the February 12, 2016 closing. The asset acquisition was accounted for as a purchase of assets in accordance with Rule 11-01 (d) of Regulation S-X and ASC 805-10-55-4. There were no costs of acquisition incurred as a result of the asset purchase.
At September 30, 2016 and December 31, 2015, website acquisition assets consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Website acquisition assets
|
|
$
|
1,287,179
|
|
|
$
|
1,054,444
|
|
Less: accumulated amortization
|
|
|
(514,918
|
)
|
|
|
(328,911
|
)
|
Less: impairment loss
|
|
|
(95,247
|
)
|
|
|
(95,247
|
)
|
Website acquisition assets, net
|
|
$
|
677,014
|
|
|
$
|
630,286
|
|
Non-cash amortization expense for the three and nine month periods ended September 30, 2016 and September 30, 2015 totaled $61,582 and $45,801, respectively, and $186,007 and $131,937, respectively.
NOTE 4 INVENTORIES.
At September 30, 2016 and December 31, 2015 inventories consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Product inventory: clocks and watches
|
|
$
|
986,625
|
|
|
$
|
1,017,220
|
|
Product inventory: other inventory
|
|
|
59,423
|
|
|
|
36,670
|
|
Total inventory balance
|
|
$
|
1,046,048
|
|
|
$
|
1,053,890
|
|
NOTE 5 SEGMENT INFORMATION.
The Company has two identifiable segments as of September 30, 2016; products and services. The products segment sells merchandise directly to customers thorough e-commerce distributor portals such as Amazon and eBay and through our proprietary websites and retail location. The services segment is focused on producing advertising revenue generated by users clicking on website advertisements utilizing several ad network partners and direct advertisers and subscription revenue generated by the sale of access to career postings on one of our websites.
12
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
The following information represents segment activity for the three and nine month periods ended September 30, 2016. Comparable information is presented for the respective periods in 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
September 30, 2016
|
|
|
For the nine months ended
September 30, 2016
|
|
|
|
Products
|
|
|
Services
|
|
|
Total
|
|
|
Products
|
|
|
Services
|
|
|
Total
|
|
Revenues
|
|
$
|
292,235
|
|
|
|
113,502
|
|
|
|
405,737
|
|
|
$
|
976,056
|
|
|
|
313,266
|
|
|
|
1,289,322
|
|
Amortization
|
|
$
|
|
|
|
|
61,582
|
|
|
|
61,582
|
|
|
$
|
|
|
|
|
186,007
|
|
|
|
186,007
|
|
Depreciation
|
|
$
|
2,426
|
|
|
|
920
|
|
|
|
3,346
|
|
|
$
|
8,299
|
|
|
|
1,726
|
|
|
|
10,025
|
|
Loss from operations
|
|
$
|
(300,803
|
)
|
|
|
(210,479
|
)
|
|
|
(511,282
|
)
|
|
$
|
(988,648
|
)
|
|
|
(665,623
|
)
|
|
|
(1,654,271
|
)
|
Segment assets (*)
|
|
$
|
1,352,158
|
|
|
|
856,317
|
|
|
|
2,208,475
|
|
|
$
|
1,352,158
|
|
|
|
856,317
|
|
|
|
2,208,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
September 30, 2015
|
|
|
September 30, 2015
|
|
|
|
Products
|
|
|
Services
|
|
|
Total
|
|
|
Products
|
|
|
Services
|
|
|
Total
|
|
Revenues
|
|
$
|
335,750
|
|
|
$
|
95,264
|
|
|
$
|
431,014
|
|
|
$
|
921,322
|
|
|
$
|
191,722
|
|
|
$
|
1,113,044
|
|
Amortization
|
|
$
|
|
|
|
$
|
45,801
|
|
|
$
|
45,801
|
|
|
$
|
|
|
|
$
|
131,937
|
|
|
$
|
131,937
|
|
Depreciation
|
|
$
|
3,211
|
|
|
$
|
911
|
|
|
$
|
4,122
|
|
|
$
|
9,006
|
|
|
$
|
1,873
|
|
|
$
|
10,879
|
|
Income (loss) from operations
|
|
$
|
(414,698
|
)
|
|
$
|
56,056
|
|
|
$
|
(358,652
|
)
|
|
$
|
(937,098
|
)
|
|
$
|
(142,658
|
)
|
|
$
|
(1,079,756
|
)
|
Segment assets (*)
|
|
$
|
1,537,101
|
|
|
$
|
827,935
|
|
|
$
|
2,365,036
|
|
|
$
|
1,537,101
|
|
|
$
|
827,935
|
|
|
$
|
2,365,036
|
|
(*)
Includes intercompany accounts.
NOTE 6 LONG TERM DEBT TO RELATED PARTIES.
Beneficial Conversion Feature
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015, on December 22 and 29, 2015, the Company issued two $100,000 12% convertible notes that had conversion prices that create a beneficial conversion. The notes matured on December 22, 2020 and 29, 2020, respectively. These notes were convertible at the option of the holders into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the notes using the effective interest method. During the year ended December 31, 2015, the Company recognized a debt discount of $78,000. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the three and nine months ended September 30, 2016, the Company amortized $69,853 and $77,740, respectively, of debt discount.
On February 9, 2016, the Company issued a $100,000 12% convertible note that had conversion prices that create a beneficial conversion. This note matured on February 9, 2021. This note was convertible at the option of the holders into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the notes using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a debt discount of $39,000. During the three and nine months ended September 30, 2016, the Company amortized $35,923 and $39,000, respectively, of debt discount.
13
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
On May 19, 2016, the Company issued a $100,000 12% convertible note that had conversion prices that create a beneficial conversion. This note matured on May 19, 2021. This note was convertible at the option of the holders into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the notes using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a debt discount of $50,000. During the three and nine months ended September 30, 2016, the Company amortized $48,833 and $50,000, respectively, of debt discount.
On June 10, 2016, the Company issued a $50,000 12% convertible note that had conversion prices that create a beneficial conversion. This note matured on June 10, 2021. This note was convertible at the option of the holders into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the notes using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a debt discount of $25,000. During the three and nine months ended September 30, 2016, the Company amortized $24,722 and $25,000, respectively, of debt discount.
On June 25, 2016, the Company issued a $50,000 12% convertible note that had conversion prices that create a beneficial conversion. This note matured on June 25, 2021. This note was convertible at the option of the holders into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the notes using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a debt discount of $35,000. During the three and nine months ended September 30, 2016, the Company amortized $34,864 and $35,000, respectively, of debt discount.
On July 7, 2016, the Company issued a $50,000 12% convertible promissory note that had conversion prices that create a beneficial conversion. This note matured on July 7, 2021. This note was convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion features is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest over the five-year life of the note using the effective interest method. In August 2016, the note was converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016 the Company recognized a debt discount of $35,000. During the three and nine months ended September 30, 2016, the Company amortized $35,000 and $35,000, respectively, of debt discount.
14
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
On July 25, 2016, the Company issued a $50,000 12% convertible promissory note that had conversion prices that create a beneficial conversion. This note matured on July 25, 2021. This note was convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion features is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest over the five-year life of the note using the effective interest method. In August 2016, the note was converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016 the Company recognized a debt discount of $35,000. During the three and nine months ended September 30, 2016, the Company amortized $35,000 and $35,000, respectively, of debt discount.
On September 26, 2016 the Company issued a $100,000 12% convertible promissory note that had conversion prices that create a beneficial conversion. This note matures on September 26, 2021. This note is convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion features is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest over the five-year life of the note using the effective interest method. During the nine months ended September 30, 2016, the Company recognized a debt discount of $70,000. During the three and nine month periods ended September 30, 2016, the Company amortized $191 and $191, respectively, of debt discount.
During the three and nine months ended September 30, 2016, the Company amortized $286,400 and $305,115, respectively, of debt discount.
NOTE 7 COMMITMENTS AND CONTINGENCIES.
Leases
The Company leases its corporate offices at 6400 Congress Avenue, Suite 2050, Boca Raton, Florida 33487 under a long-term non-cancellable lease agreement, which contains renewal options. The lease, which was entered into on August 25, 2014 was amended on July 30, 2015 to increase the original approximate 2,014 square feet to approximately 4,450 square feet. The term of the lease was extended and will terminate on March 14, 2019 at a current base rent of for a term of approximately $8,978 per month for the first twelve months with a 3% escalation each year. An additional security deposit of $2,500 was required. Rent is all-inclusive and includes electricity, heat, air-conditioning, and water. The original rent commencement date is October 11, 2014 and will expire on March 14, 2019.
The Company leases warehouse and retail space for its product sales division at 4900 Linton Boulevard, Bay 17A, Delray Beach, FL 33445 under a long-term, non-cancellable lease agreement, which contains renewal options. The lease, which was entered into on August 25, 2014, is for approximately 2,150 square feet for a term of 36 months in Delray Beach, Florida at a base rent of approximately $2,329 per month for the first twelve months with a 3% escalation each year. A security deposit of $3,865, first month's prepaid rent of $3,865, and last month's prepaid rent of $4,015 was paid upon lease execution. The lease is a triple net lease. Common area maintenance is approximately $1,317 per month for the first twelve months with annual escalations not to exceed 4%. The rent commencement date is October 1, 2014 and will expire on September 30, 2017.
On July 18, 2016, the Company entered into a five year lease agreement for retail space of 2,720 square feet. The lease has a five year term at an initial base rental of $43,438 per year, increasing 3% per year over the lease term. During the third quarter, the Company paid $50,000 in prepaid rent and made a deposit of $10,000 on the new space. The facility will be used primarily for the increased storage and display space for the Companys watch product lines.
Rent expense for the nine months ended September 30, 2016 and 2015 was $112,785 and $80,695, respectively.
15
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Legal
From time-to-time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business. As of September 30, 2016, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of our operations.
Other Commitments
The Company entered into various contracts or agreements in the normal course of business, which may contain commitments. During the nine months ended September 30, 2016 and September 30, 2015, the Company entered into agreements with third party vendors to supply website content and data, website software development, advertising, public relations, and legal services. All of these commitments contain provisions whereby either party may terminate the agreement with specified notice, normally 30 days, and with no further obligation on the part of either party.
During the nine months ended September 30, 2016 and September 30, 2015 the Company entered into agreements with third parties related to websites acquired during the respective periods as further discussed in Note 3. Future anticipated contractual minimum payments under these agreements total approximately $78,000 for 2016, $93,000 for 2017, and $55,000 for 2018. Future contingent milestone payments under these agreements total approximately $40,000 for the nine months ended September 30, 2016.
On January 2, 2016, the Company closed the acquisition of warisboring.com pursuant to the terms and conditions of the Website Asset Purchase Agreement dated December 4, 2015 for an aggregate purchase price of $250,000. The purchase price consisted of a cash payment of $100,000 at the January 4, 2016 closing and the balance of $150,000, payable monthly in an amount equal to 30% of the net revenues from the website, when collected, with the total amount of the earn out to be paid by January 4, 2019. The balance of the purchase price is recorded in Current Liabilities as of September 30, 2016.
The Company entered into an Executive Employment Agreement with our Chief Executive Officer, with an effective date of June 1, 2014. Under the terms of this agreement, the Company will compensate the Chief Executive Officer with a base salary of $75,000 annually, and he is entitled to receive discretionary bonuses as may be awarded by the Company's Board of Directors from time to time. The initial term of the agreement is three years, and the Company may extend it for an additional one-year period upon written notice at least 180 days prior to the expiration of the term.
The Chief Executive Officer's base annual salary was increased to $77,500 in January, 2015, $96,000 in July 2015, and to $125,000 effective October 1, 2015 upon recommendation of the Compensation Committee of the board of directors. Effective May 16, 2016 the Chief Executive Officers base salary was voluntarily decreased to $95,000 as part of a Company expense reduction initiative.
The agreement will terminate upon the Chief Executive Officer's death or disability. In the event of a termination upon his death, the Company is obligated to pay his beneficiary or estate an amount equal to one year base salary plus any earned bonus at the time of his death. In the event the agreement is terminated as a result of his disability, as defined in the agreement, he is entitled to continue to receive his base salary for a period of one year. The Company is also entitled to terminate the agreement either with or without cause, and the Chief Executive Officer is entitled to voluntarily terminate the agreement upon one year's notice to the Company. In the event of a termination by the Company for cause, as defined in the agreement, or voluntarily by the Chief Executive Officer, the Company is obligated to pay him the base salary through the date of termination. In the event the Company terminates the agreement without cause, the Company is obligated to give him one years' notice of the Company's intent to terminate and, at the end of the one year period, pay an amount equal to two times his annual base salary together with any bonuses which may have been earned as of the date of termination. A constructive termination of the agreement will also occur if the Company materially breaches any term of the agreement or if a successor company to Bright Mountain Media, Inc. fails to assume the Company's obligations under the employment agreement. In that event, the Chief Executive Officer will be entitled to the same compensation as if the Company terminated the agreement without cause.
16
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
The employment agreement contains customary non-compete and confidentiality provisions. The Company also agreed to indemnify the Chief Executive Officer pursuant to the provisions of the Company's Amended and Restated Articles of Incorporation and Restated By-laws.
NOTE 8 RELATED PARTIES.
During the year ended December 31, 2015 the Company issued two $100,000 12% convertible notes to a related party director and founder that had conversion prices that created a beneficial conversion. The notes had a maturity date of December 22, 2020 and bore an interest rate of 12% paid monthly in cash on the first day of each month, commencing on January 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the three and nine-month periods ended September 30, 2016, the Company recognized interest expense of $69,853 and $77,740, respectively, related to these convertible notes.
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $100,000 with a maturity date of February 9, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on March 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the three and nine-month periods ended September 30, 2016, the Company recognized interest expense of $35,923 and $39,000, respectively, related to this convertible note.
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $100,000 with a maturity date of May 19, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on June 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $48,833 and $50,000, respectively, related to this convertible note.
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $50,000 with a maturity date of June 10, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on July 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a discount of $25,000 related to this convertible note. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $24,722 and $25,000, respectively, related to this convertible note.
17
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $50,000 with a maturity date of June 25, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on July 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a discount of $35,000 related to this convertible note. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $34,864 and $35,000, respectively, related to this convertible note.
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $50,000 with a maturity date of July 7, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on July 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a discount of $35,000 related to this convertible note. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $35,000 and $35,000, respectively, related to this convertible note.
During the nine months ended September 30, 2016, the Company issued a convertible note that has a conversion price that creates a beneficial conversion to a related party director and founder. The note issued was for an amount of $50,000 with a maturity date of July 25, 2021 and bears an interest rate of 12% paid monthly in cash on the first day of each month, commencing on July 1, 2016. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion feature was recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense over the five-year life of the note using the effective interest method. In August 2016, the notes were converted into common shares at a conversion price of $0.50 per share. Upon conversion, the unamortized debt discount was charged to interest expense. During the nine months ended September 30, 2016, the Company recognized a discount of $35,000 related to this convertible note. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $35,000 and $35,000, respectively, related to this convertible note.
During the nine months ended September 30, 2016, the Company issued a $100,000 12% convertible promissory note that had conversion prices that create a beneficial conversion. This note matured on July 25, 2021. This note was convertible at the option of the holder into shares of common stock at any time prior to maturity at a conversion price of $0.50 per share. A beneficial conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible into is in excess of the face value of the note. In accordance with this guidance, the intrinsic value of the beneficial conversion features is recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest over the five-year life of the note using the effective interest method. During the nine months ended September 30, 2016 the Company recognized a debt discount of $70,000. During the three and nine month periods ended September 30, 2016, the Company recognized interest expense of $191 and $191, respectively, related to this convertible note.
During the three and nine months ended September 30, 2016, the Company amortized $286,400 and $305,511, respectively, in debt discount.
18
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
On August 18, 2016, notes outstanding in the principal amount of $600,000 were converted into our common stock at $0.50 per share for a total of 1,200,000 shares. In addition, related accrued interest in the amount of $3,600 was converted into 7,200 shares. In connection with these conversions, the Company charged to interest expenses $284,194 recognizing the unamortized discounts on these notes at the time of conversion.
During the nine months ended September 30, 2016, a related party founder purchased 1,600,000 shares of the Companys common stock for $800,000.
NOTE 9 SHAREHOLDERS EQUITY
Preferred Stock
The Company authorized 20,000,000 shares of preferred stock with a par value of $0.01.
At a meeting of the Board of Directors, held on November 1, 2013, the directors approved the designation of two million (2,000,000) shares of the Preferred Stock as 10% Series A Convertible Preferred Stock (Series A Stock) and authorized the issuance of the Series A Stock. Holders of the Series A Stock shall be entitled to the payment of a 10% dividend payable on preferred shares outstanding in shares of the Corporations common stock at a rate of one share of Common Stock for each ten shares of Series A Stock. Dividends shall be payable annually the tenth business day of January. Each holder of Series A Stock may convert all or part of the Series A Stock into shares of common stock on a share for share basis. Series A Stock shall rank superior to all other classes of stock upon liquidation. Each share of Series A Stock shall automatically convert to common shares five years from the date of issuance or upon a change in control. On the tenth business day of January 2016 there were 181,699 shares of common stock dividends owed and payable to the Series A Stockholders of record as dividends on the Series A Stock. On January 10, 2016, the Company issued 181,699 shares of common stock due Series A Stockholders. On August 18, 2016, preferred shareholders converted 1,800,000 Series A preferred shares into 1,800,000 common shares, leaving 100,000 Series A preferred shares outstanding. In addition, the Company issued 108,675 common shares representing accrued dividends with a fair value of $92,373 through the date of conversion. As of September 30, 2016, there were 7,226 shares of common stock dividends accrued but not earned until the tenth business day of January 2017 to the Series A Stockholders as dividends on the Series A Stock.
At a meeting of the Board of Directors, held on December 23, 2013, the directors approved the designation of one million (1,000,000) shares of the Preferred Stock as 10% Series B Convertible Preferred Stock (Series B Stock) and authorized the issuance of the Series B Stock. Holders of the Series B Stock shall be entitled to the payment of a 10% dividend payable on preferred shares outstanding in shares of the Corporations common stock at a rate of one share of common stock for each ten shares of Series B Stock. Dividends shall be payable annually the tenth business day of January. Each holder of Series B Stock may convert all or part of the Series B Stock into shares of common stock on a share for share basis. Series B Stock shall rank superior to all common stock upon liquidation. Each share of Series B Stock shall automatically convert to common shares five years from the date of issuance or upon a change in control. On the tenth business day of January 2016 there were 100,000 shares of common stock owed and payable to the Series B Stockholders as dividends on the Series B Stock. On January 10, 2016, the Company issued 100,000 shares of common stock due Series B Stockholder. On August 18, 2016, the Series B preferred shareholders converted all 1,000,000 shares into 1,000,000 common shares. In addition, the Company issued 60,375 common shares representing accrued dividends with a fair value of $51,319 through the date of conversion.
19
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
At a meeting of the Board of Directors, held on September 22, 2014, the directors approved the designation of two million (2,000,000) shares of the Preferred Stock as 10% Series C Convertible Preferred Stock (Series C Stock) and authorized the issuance of the Series C Stock. Holders of the Series C Stock shall be entitled to the payment of a 10% dividend payable on preferred shares outstanding in shares of the Corporations common stock at a rate of one share of common stock for each ten shares of Series C Stock. Dividends shall be payable annually the tenth business day of January. Each holder of Series C Stock may convert all or part of the Series C Stock into shares of common stock on a share for share basis. Series C Stock shall rank superior to all common stock upon liquidation. Each share of Series C Stock shall automatically convert to common shares five years from the date of issuance or upon a change in control. On the tenth business day of January 2016 there were 180,000 shares of common stock owed and payable to the Series C Stockholders as dividends on the Series C Stock. On January 10, 2016, the Company issued 180,000 shares of common stock due Series C Stockholder. On August 18, 2016, the Series C preferred shareholders converted all 1,800,000 shares into 1,800,000 common shares. In addition, the Company issued 108,675 common shares representing accrued dividends with a fair value of $92,373 through the date of conversion.
At a meeting of the Board of Directors, held on March 20, 2015, the directors approved the designation of two million (2,000,000) shares of the Preferred Stock as 10% Series D Convertible Preferred Stock (Series D Stock) and authorized the issuance of the Series D Stock. Holders of the Series D Stock shall be entitled to the payment of a 10% dividend payable on preferred shares outstanding in shares of the Corporations common stock at a rate of one share of common stock for each ten shares of Series D Stock. Dividends shall be payable annually the tenth business day of January. Each holder of Series D Stock may convert all or part of the Series D Stock into shares of common stock on a share for share basis. Series D Stock shall rank superior to all common stock upon liquidation. Each share of Series D Stock shall automatically convert to common shares five years from the date of issuance or upon a change in control. On the tenth business day of January 2016 there were 39,863 shares of common stock owed and payable to the Series D Stockholders as dividends on the Series D Stock. On January 10, 2016, the Company issued 39,863 shares of common stock due Series D Stockholder. On August 18, 2016, the Series D preferred shareholders converted all 500,000 shares into 500,000 common shares. In addition, the Company issued 30,187 common shares representing accrued dividends with a fair value of $25,659 through the date of conversion.
The remaining 100,000 shares of Series A preferred stock is subject to adjustment of the conversion terms due to future mergers, sales and stock splits, if any.
Common Stock
|
|
A)
|
Stock issued for services
|
On January 15, 2016, the Company issued to a consultant 7,000 shares of its common stock at $0.695 per share, or $4,865, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
On February 15, 2016, the Company issued to a consultant 7,000 shares of its common stock at $0.695 per share, or $4,865, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
On March 22, 2016, the Company issued to a law firm 50,000 shares of its common stock at $0.695 per share, or $34,750, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
On April 15, 2016, the Company issued to a consultant 7,000 shares of its common stock at $0.67 per share, or $4,690, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
On May 16, 2016, the Company issued to a consultant 3,600 shares of its common stock at $0.75 per share, or $2,700, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
On June 20, 2016, the Company issued to a consultant 3,600 shares of its common stock at $0.85 per share, or $3,060, for services rendered. The Company valued these common shares based on the fair value at the date of grant.
20
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
On July 16, 2016, August 16, 2016 and September 16, 2016, the Company issued 3,600 shares, 3,600 shares and 3,600 shares, respectively, to a consultant at $0.85 per share or $3,060 per issuance, for services rendered. The Company valued these common shares based on a fair value on the date of grant.
B)
Stock issued for dividends
During the nine months ended September 30, 2016, the Company issued 809,474 shares of its common stock as dividends to the holders of its Series A, Series B, Series C, and Series D Stock. Included in these issuances were 501,562 common shares issued in January as annual dividends due under the provision of the Series A, B, C and D preferred shares and 307,912 common shares issued as dividend accrued through August 18, 2016, upon conversion. Holders of the Series A, Series B, Series C, and Series D Stock are entitled to the payment of a 10% dividend payable in shares of the Companys common stock at a rate of one share of common stock for each ten shares of Series A, Series B, Series C, or Series D Stock payable on the tenth business day of January commencing in 2017.
C)
Stock issued for cash
During the nine months ended September 30, 2016, the Company raised additional capital through issuance of common stock pursuant to a private placement whereby $800,000 in capital was raised through the sale of 1,600,000 shares of common stock at $0.50 per share to our chief executive officer.
Stock Incentive Plan and Stock Option Grants to Employees and Directors
The Company accounts for stock option compensation issued to employees for services in accordance with ASC Topic 718,
Compensation Stock Compensation
. ASC Topic 718 requires companies to recognize in the statement of operations the grant-date fair value of stock options and other equity based compensation issued to employees. The value of the portion of an employee award that is ultimately expected to vest is recognized as an expense over the requisite service periods using the straight-line attribution method. The Company accounts for non-employee share-based awards in accordance with the measurement and recognition criteria of ASC Topic 505-50,
Equity-Based Payments to Non-Employees
. The Company estimates the fair value of stock options by using the Black-Scholes option-pricing model.
Stock options issued to consultants and other non-employees as compensation for services provided to the Company are accounted for based on the fair value of the services provided or the estimated fair market value of the option, whichever is more reliably measurable in accordance with ASC 505
Equity and ASC 718
,
including related amendments and interpretations. The related expense is recognized over the period the services are provided.
Stock Option Plans
The Company has adopted three stock option plans, the terms of which are substantially identical. The purpose of each plan is to provide an incentive to attract and retain directors, officers, consultants, advisors and employees whose services are considered valuable, to encourage a sense of proprietorship and to stimulate an active interest of such persons into our development and financial success. Under each plan, the Company is authorized to issue incentive stock options intended to qualify under Section 422 of the Code, non-qualified stock options, stock appreciation rights, performance shares, restricted stock and long-term incentive awards. The Compensation Committee of the Company's board of directors administers each plan. The material terms of each option which may be granted under each plan will contain the following terms: (i) that the purchase price of each share purchasable under an incentive option shall be determined by the Committee at the time of grant, (ii) the term of each option shall be fixed by the Committee, but no option shall be exercisable more than 10 years after the date such option is granted, and (iii) in the absence of any option vesting periods designated by the Committee at the time of grant, options shall vest and become exercisable in terms and conditions, consistent with the plan, as may be determined by the Committee and specified in the grant instrument.
On April 20, 2011, the Company's board of directors and majority stockholder adopted the 2011 Stock Option Plan (the 2011 Plan), to be effective on January 3, 2011. The Company has reserved for issuance an aggregate of 900,000 shares of common stock under the 2011 Plan. The maximum aggregate number of shares of Company stock that shall be subject to Grants made under the Plan to any individual during any calendar year shall be 180,000 shares. As of September 30, 2016, 0 shares were remaining under the 2011 Plan for future issuance.
21
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
On April 1, 2013, the Company's board of directors and majority stockholder adopted the 2013 Stock Option Plan (the 2013 Plan), to be effective on April 1, 2013. The Company has reserved for issuance an aggregate of 900,000 shares of common stock under the 2013 Plan. The maximum aggregate number of shares of Company stock that shall be subject to grants made under the 2013 Plan to any individual during any calendar year shall be 180,000 shares. As of September 30, 2016, 134,000 shares were remaining under the 2013 Plan for future issuance.
On May 22, 2015, the Company's board of directors adopted the 2015 Stock Option Plan (the 2015 Plan), to be effective on May 22, 2015. Effective August 3, 2015, and as disclosed in the Company's Information Statement on Schedule 14C, the Company's majority shareholders ratified the adoption of the 2015 Plan. The Company has reserved for issuance an aggregate of 1,000,000 shares of common stock under the 2015 Plan. The maximum aggregate number of shares of Company stock that shall be subject to grants made under the 2015 Plan to any individual during any calendar year shall be 100,000 shares. As of September 30, 2016, 399,000 shares were remaining under the 2015 Plan for future issuance.
On March 22, 2016 the Company granted 100,000 ten-year stock options, which have an exercise price of $0.695 per share to an executive officer and director. The aggregate fair value of these options was computed at $39,901 or $0.3990 per option.
On March 22, 2016 the Company granted 46,000 ten-year stock options, which have an exercise price of $0.695 per share to a director. The aggregate fair value of these options was computed at $18,354 or $0.3990 per option.
On July 12, 2016, the Company granted 360,000 ten-year stock options, to five employees including one officer, which have an exercise price of $0.85 per share. The aggregate fair value of these options was $179,640 or $0.499 per option.
The Company estimates the fair value of share-based compensation utilizing the Black-Scholes option pricing model, which is dependent upon several variables such as the expected option term, expected volatility of our stock price over the expected option term, expected risk-free interest rate over the expected option term, expected dividend yield rate over the expected option term, and an estimate of expected forfeiture rates.
The Company believes this valuation methodology is appropriate for estimating the fair value of stock options granted to employees and directors, which is subject to ASC Topic 718 requirements. These amounts are estimates and thus may not be reflective of actual future results, nor amounts ultimately realized by recipients of these grants. The Company recognizes share-based compensation expense on a straight-line basis over the requisite service period for each award. The following table summarizes the assumptions the Company utilized to record compensation expense for stock options granted during the nine months ended September 30, 2016 and 2015:
|
|
|
|
|
|
|
September 30,
|
|
September 30,
|
Assumptions:
|
2016
|
|
2015
|
Expected term (years)
|
6.25
|
|
|
6.25
|
|
Expected volatility
|
63
|
%
|
|
63
|
%
|
Risk-free interest rate
|
0.38
|
%
|
|
1.35% 1.56
|
%
|
Dividend yield
|
0
|
%
|
|
0
|
%
|
Expected forfeiture rate
|
0
|
%
|
|
0
|
%
|
The expected life is computed using the simplified method, which is the average of the vesting term and the contractual term. The expected volatility is based on an average of similar public companies historical volatility. The risk-free interest rate is based on the U.S. Treasury yields with terms equivalent to the expected term of the related option at the time of the grant. Dividend yield is based on historical trends. While the Company believes these estimates are reasonable, the compensation expense recorded would increase if the expected life was increased, a higher expected volatility was used, or if the expected dividend yield increased.
The Company recorded $30,069 and $13,480 stock option expense for the three months ended September 30, 2016 and September 30, 2015, respectively. The Company recorded $107,193 and $42,604 stock option expense for the nine months ended September 30, 2016 and September 30, 2015, respectively. The $107,193 non-cash stock option expense for the nine months ended September 30, 2016 has been recognized as a component of general and administrative expenses in the accompanying unaudited condensed consolidated financial statements.
22
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
As of September 30, 2016 there were total unrecognized compensation costs related to non-vested share-based compensation arrangements of $308,797 to be recognized through August 2020.
The grant date weighted average for fair values of options granted in 2016 is $0.47 per option. The intrinsic value as of September 30, 2016 was $22,600.
A summary of the Company's stock option activity during the nine months ended September 30, 2016 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Options
|
|
|
Weighted Average
Exercise
Price
|
|
|
Weighted Average
Remaining
Contractual
Term
|
|
|
Aggregate
Intrinsic
Value
|
|
Balance Outstanding, December 31, 2015
|
|
|
1,711,000
|
|
|
$
|
0.34
|
|
|
|
6.3
|
|
|
$
|
867,510
|
|
Granted
|
|
|
556,000
|
|
|
|
0.81
|
|
|
|
9.8
|
|
|
|
21,900
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Outstanding, September 30, 2016
|
|
|
2,267,000
|
|
|
$
|
0.45
|
|
|
|
7.13
|
|
|
$
|
889,410
|
|
Exercisable at September 30, 2016
|
|
|
1,389,000
|
|
|
$
|
0.28
|
|
|
|
5.15
|
|
|
$
|
756,390
|
|
Summarized information with respect to options outstanding under the three option plans at September 30, 2016 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
Range or
Exercise Price
|
|
Number
Outstanding
|
|
Remaining
Average
Contractual
Life (In Years)
|
|
Weighted
Average
Exercise
Price
|
|
Number
Exercisable
|
|
Weighted
Average
Exercise
Price
|
0.14 - 0.24
|
|
720,000
|
|
1.7
|
|
$
|
0.05
|
|
720,000
|
|
$
|
0.08
|
0.25 - 0.49
|
|
351,000
|
|
1.1
|
|
$
|
0.05
|
|
324,000
|
|
$
|
0.06
|
0.50 - 0.78
|
|
776,000
|
|
3.5
|
|
$
|
0.27
|
|
345,000
|
|
$
|
0.14
|
0.85
|
|
420,000
|
|
9.8
|
|
$
|
0.85
|
|
|
|
$
|
0.85
|
|
|
2,267,000
|
|
7.0
|
|
$
|
0.27
|
|
1,389,000
|
|
$
|
0.24
|
NOTE 10 CONCENTRATIONS
The Company has historically purchases a substantial amount of its products from two vendors; Citizens Watch Company of America, Inc., and Bulova Corporation. During the three months ended September 30, 2016, purchases from Citizens accounted for 37% and purchases from Bulova accounted for 18%, of the total products purchased as compared to 17% and 24%, respectively, for the three months ended September 30, 2015. During the nine months ended September 30, 2016, purchases from Citizens accounted for 40% and purchases from Bulova accounted for 18% of the total products purchases as compared to 33% and 26%, respectively, for the nine months ended September 30, 2015. Although we continue to add additional product vendors and we continue to expand our product line and vendor relationships, due to continued high concentration and reliance on these two vendors, the loss of one of these two vendors could adversely affect the Company's operations.
A substantial amount of payments for our products sold are processed through PayPal. A disruption in PayPal payment processing could have an adverse effect on the Company's operations and cash flow.
23
BRIGHT MOUNTAIN MEDIA, INC., AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2016
(Unaudited)
Credit Risk
The Company minimizes the concentration of credit risk associated with its cash by maintaining its cash with high quality federally insured financial institutions. However, cash balances in excess of the FDIC insured limit of $250,000 are at risk. At September 30, 2016 and December 31, 2015, respectively, the Company had cash balances above the FDIC insured limit of approximately $0 and $0, respectively. At September 30, 2016, our accounts receivable included amounts due from INFORM and Medium Corporation representing 17% and 14%, respectively, of total accounts receivable. The Company performs ongoing evaluations of its trade accounts receivable customers and generally does not require collateral.
Concentration of Funding
During the nine months ended September 30, 2016, the Company's funding was provided by the sale of shares of the Company's common stock to a related party officer and director.
NOTE 11 SUBSEQUENT EVENTS.
On October 20, 2016 the Company entered into a non-binding letter of intent with Sostre Enterprises, Inc. to purchase certain assets of that company which constitute its Black Helmet apparel division, including blackhelmetapparel.com, for an aggregate purchase price of (i) $250,000 in cash, (ii) 200,000 shares of our common stock, (iii) the forgiveness of the working capital advances described below, and (iv) the assumption of certain liabilities not to exceed $40,000. At closing we expect to enter into employment agreements with the two principals of the seller. Under the terms of the letter of intent we agreed to make working capital advances to the seller of up to $200,000 to be used for the purchase of inventory and advertising and marketing. As of November 14, 2016 the Company has lent Sostre Enterprises, Inc. an aggregate of $98,000 under the terms of an 8% revolving credit note with personal guarantee.
The closing of the transaction is subject to the negotiation and execution of a definitive agreement and the satisfaction of certain conditions precedent including, but not limited to, the delivery by the seller of audited financial statements of the business for such periods as may be required in accordance with the rules and regulations of the Securities and Exchange Commission. While we expect that the financial statements can be audited in accordance with these regulations, an audit of the financial statements has not yet commenced. While the letter of intent provides that the parties will use their best efforts to close the transaction by January 31, 2017, the ability to consummate the transaction is dependent upon the satisfaction of all conditions precedent to closing, including the delivery of the audited financial statements. As such, and as it is possible that we may be unable to consummate this transaction, investors should not place undue reliance on the execution of this non-binding letter of intent.
Between October 14, 2016 and November 11, 2016 the Company borrowed an aggregate of $350,000 from its Chairman and Chief Executive Officer under the terms of 12% convertible promissory notes. The notes mature five years from the date of issuance and are convertible at the option of the holder at any time prior to maturity at a conversion price of $0.50 per share. The Company used the proceeds for working capital.
On October 16, 2016, the Company issued 3,600 shares to a consultant for services rendered at $0.85 per share, with a fair value of $3,060 on the date of grant.
24
ITEM 2.