UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C.  20549


FORM 10-Q


(Mark One)


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


For the quarterly period ended March 31, 2017


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


     For the transition period from

 to


Commission File No.    000-55779


LIBERATED SYNDICATION INC.

 (Exact name of registrant as specified in its charter)


NEVADA

47-5224851

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)


5001 Baum Boulevard, Suite 770

Pittsburgh, Pennsylvania 15213

 (Address of Principal Executive Offices)


Registrant's Telephone Number: (412) 621-0902


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X]  No [  ]


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 [  ]


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of ‘‘large accelerated filer,” “accelerated filer,’’ “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):


Large accelerated filer  [  ]

 

 

Accelerated filer [  ]

 

 

Non-accelerated filer  [  ]

 

 

Smaller reporting company  [X]

 

 

 

Emerging growth company [X]

 

 

 

 

 

 


If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  [X]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [  ]  No [X]


As of May 8, 2017, there were 24,455,860 shares of common stock, par value $0.001, of the registrant issued and outstanding.








PART I - FINANCIAL INFORMATION


Item 1.   Financial Statements .


The Unaudited Condensed Consolidated Financial Statements of Liberated Syndication Inc., a Nevada corporation ( the “Company,” “Libsyn,” “we,” “our,” “us” and words of similar import), required to be filed with this 10-Q Quarterly Report were prepared by management and commence on the following page, together with related notes.  In the opinion of management, the Unaudited Condensed Consolidated Financial Statements fairly present the financial condition of the Company.



















LIBERATED SYNDICATION INC.

FINANCIAL STATEMENTS

 

 

 

CONTENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PAGE

Unaudited Condensed Consolidated Balance Sheets

 

3

 

 

 

Unaudited Condensed Consolidated Statements of Operations

 

4

 

 

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

5

 

 

 

Notes to Unaudited Condensed Consolidated Financial Statements

 

6

 

 

 









LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS





 

March 31, 2017

 

December 31, 2016

 

   CURRENT ASSETS:

 

 

 

 

     Cash

$  5,322,933

 

$   4,875,458

 

     Accounts receivable, net

633,736

 

385,335

 

     Prepaid expenses

98,353

 

44,583

 

 

 

 

 

 

   Total current assets

6,055,022

 

5,305,376

 

 

 

 

 

 

   Property and equipment, net

29,678

 

33,982

 

   Deferred tax asset, net

307,256

 

 

 

   Goodwill

11,484,251

 

11,484,251

 

   Total assets

$  17,876,207

 

$   16,823,609

 

 

 

 

 

 

   CURRENT LIABILITIES:

 

 

 

 

     Accounts payable

574,404

 

536,295

 

     Accrued expenses

22,012

 

313,586

 

     Deferred revenue

115,369

 

110,167

 

   Total current liabilities

711,785

 

960,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total liabilities

711,785

 

960,048

 

 

 

 

 

 

   STOCKHOLDERS' EQUITY

 

 

 

 

     Common stock

24,456

 

20,806

 

     Additional paid-in capital

26,795,597

 

25,047,247

 

     Retained Earnings (accumulated deficit)

(9,655,631)

 

(9,204,492)

 

   Total stockholders' equity

17,164,422

 

15,863,561

 

   Total liabilities and stockholders' equity

$   17,876,207

 

$   16,823,609

 




Liberated Syndication Inc. and Subsidiaries Balance Sheet (Parenthetical)

 

 

 

Statement of Financial Position

 

March 31, 2017

 

 

December 31, 2016

   Allowance for doubtful accounts

 

14,000

 

 

14,000

   Common stock authorized

 

200,000,000

 

 

200,000,000

   Common stock par value

 

0.001

 

 

0.001

   Common stock outstanding

 

24,455,860

 

 

20,805,860














The accompanying notes are an integral part to the unaudited condensed consolidated financial statements.




3



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS





 

Three Months Ended

 

 

March 31, 2017

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

Revenue

$      2,494,111

 

$      2,065,277

 

Cost of Revenue

764,400

 

655,196

 

Gross Profit

1,729,711

 

1,410,081

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

     Selling expenses

76,038

 

70,406

 

     General and administrative

2,412,067

 

745,382

 

          Total Operating Expenses

2,488,105

 

815,788

 

   Income (loss) from operations

(758,394)

 

594,293

 

 

 

 

 

 

 

 

 

 

 

   OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

     Other income (expense)

-

 

-

 

          Total Other Income

-

 

-

 

   Income (loss)from operations before income taxes

(758,394)

 

594,293

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

   Current Income Tax Expense (Benefit)

-

 

-

 

   Deferred Income Tax Expense (Benefit)

(307,256)

 

-

 

   Net Income (loss)

$       (451,138)

 

$       594,293

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE

$             (0.02)

 

$       0.03

 

BASIC AND DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

23,725,860

 

20,805,860

 

 

 

 

 

 

 

 

 

 

 

















The accompanying notes are an integral part to the unaudited condensed consolidated financial statements.




4



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS



 

March 31, 2017

 

March 31, 2016

 

 

 

 

 

 

   Cash Flows from Operating Activities

 

 

 

 

     Net income (loss)

$      (451,138)

 

$    594,293

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

          Depreciation and amortization expense

4,304

 

5,578

 

          Issuance of common stock

1,752,000

 

-

 

          Deferred taxes

(307,256)

 

-

 

          Change in assets and liabilities:

 

 

 

 

               Accounts receivable

 (248,402)

 

 (75,423)

 

               Prepaid expenses

 (53,769)

 

 (147,500)

 

               Accounts payable

38,109

 

70,680

 

               Accrued expense

 (291,575)

 

 (12,508)

 

               Deferred revenue

5,202

 

8,830

 

                    Net Cash Provided by Operating Activities

447,475

 

443,950

 

 

 

 

 

 

   Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                    Net Cash Used in Investing Activities

-

 

-

 

 

 

 

 

 

 

 

 

 

 

   Cash Flows from Financing Activities:

 

 

 

 

     Payments to FAB Universal Corp

-

 

(27,415)

 

 

 

 

 

 

                    Net Cash Used in Financing Activities

-

 

(27,415)

 

 

 

 

 

 

   Net Increase in Cash

447,475

 

416,535

 

   Cash at Beginning of Period

4,875,458

 

2,470,694

 

   Cash at End of Period

$    5,322,933

 

$    2,887,229

 

 

 

 

 

 

   Supplemental Disclosures of Cash Flow Information

 

 

 

 

     Cash paid during the periods for:

 

 

 

 

          Interest

-

 

-

 

          Income taxes

-

 

-

 

 

      Supplemental Non-Cash Investing and Financing Activities

             Compensation for restricted stock awards issued to

              management and the board of directors                                             $      1,752,000                                                -
















The accompanying notes are an integral part to the unaudited condensed consolidated financial statements



5



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Organization – On September 30, 2015, FAB Universal Corp. (“FAB”) organized Liberated Syndication Inc. (“Libsyn” or the “Company”), a Nevada Corporation and transferred all the shares of Webmayhem Inc. (Webmayhem) to Libsyn. Libsyn is a wholly owned subsidiary of FAB.  Webmayhem, Inc. (“Webmayhem”), a Pennsylvania corporation, a wholly owned subsidiary of Libsyn, was organized on January 1, 2001.  Webmayhem provides podcast hosting services for producers of podcasting content.  Webmayhem also offers ad insertion on certain of the producers’ content.


Restatement/Reverse Spin-off

The basic and diluted earnings per share and weighted average basic and diluted common shares outstanding for the three months ended March 31, 2016 gives effect to the 20,805,860 common shares issued upon the spin-off of the Company from FAB accounted for as a reverse spin-off.


Consolidation - The financial statements presented reflect the accounts of Libsyn and Webmayhem.  All inter-company transactions have been eliminated in consolidation. The Company allocated expenses incurred by the FAB to Libsyn using a proportional cost allocation method.  Management believes this to be a reasonable method and reflects all costs of doing business.


Accounting Estimates – The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.  Management made assumptions and estimates for determining reserve for accounts receivable, depreciation of fixed assets and in determining the impairment of definite life intangible assets and goodwill.  Actual results could differ from those estimated by management.


Cash and Cash Equivalents – The Company considers all highly liquid investments with an original maturity date of three months or less when purchased to be cash equivalents.  At March 31, 2017, the Company had $5,273,165 cash balances in excess of federally insured limits.


Accounts Receivable – Accounts receivable consist of trade receivables arising in the normal course of business. At March 31, 2017 and 2016, the Company has an allowance for doubtful accounts of $14,000 and $14,000, respectively, which reflects the Company’s best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. During the three months ended March 31, 2017 and 2016, the Company adjusted the allowance for bad debt by $0.


Depreciation – Depreciation of property and equipment is provided on the straight-line method over the estimated useful lives.


Long-lived intangible assets – Libsyn evaluates its long-lived assets for impairment whenever events or change in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to the future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is the excess of the carrying amount over the fair value of the asset.




6



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – continued


Software Development Costs - We account for software development costs, including costs to develop software products or the software component of products to be marketed to external users, as well as software programs to be used solely to meet our internal needs in accordance with ASC Topic 985 Software and ASC Topic 350 Intangibles – Goodwill and Other. We have determined that technological feasibility for our products to be marketed to external users was reached shortly before the release of those products. As a result, the development costs incurred after the establishment of technological feasibility and before the release of those products were not material, and accordingly, were expensed as incurred. In addition, costs incurred during the application development stage for software programs to be used solely to meet our internal needs were not material.


Goodwill Goodwill is evaluated for impairment annually in the fourth quarter of the Company’s fiscal year, and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable. Triggering events that may indicate impairment include, but are not limited to, a significant adverse change in customer demand or business climate that could affect the value of goodwill or a significant decrease in expected cash flows. Management noted no triggering events during the period ended March 31, 2017.


Advertising Costs – Advertising costs are expensed as incurred and amounted to $8,867 and $4,522 for the three months ending March 31, 2017 and 2016, respectively.


Fair Value of Financial Instruments – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance with FASB ASC Topic 820. The authoritative guidance, which, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

 

Level 1. Observable inputs such as quoted prices in active markets for identical assets or liabilities;

Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.


Unless otherwise disclosed, the fair value of the Company’s financial instruments including cash, accounts receivable, prepaid expenses, and accounts payable and accrued expenses approximates their recorded values due to their short-term maturities.


Revenue Recognition - Revenue is recognized when earned. The Company's revenue recognition policies are in compliance with FASB ASC Topic 985-605, Software — Revenue Recognition.  The Company's revenue recognition policies are also in compliance with the Securities and Exchange Commission Staff Accounting Bulletin No. 101 and 104.


We evaluate whether it is appropriate to record the gross amount of product sales and related costs or the net amount earned as commissions. Generally, when we are primarily obligated in a transaction, are subject to inventory risk, have latitude in establishing prices and selecting suppliers, or have several but not all of these indicators, revenue is recorded at the gross sale price. We generally record the net amounts as commissions earned if we are not primarily obligated and do not have latitude in establishing prices. Such amounts earned are determined using a fixed percentage, a fixed-payment schedule, or a combination of the two.











7



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS




NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – continued


Publishing services are billed on a month to month basis.  The Company recognizes revenue from providing digital media publishing services when the services are provided and when collection is probable.  The Company recognizes revenue from the insertion of advertisements in digital media, as the digital media with the advertisement is downloaded and collection is probable.  The Company recognizes revenue from the sale of apps and premium subscriptions when sold and collection is probable.


The Company facilitates the sale of producers’ premium content through the sale of subscriptions.  The amount earned per transaction is fixed and the producers’ determine the price for the sale of the subscription, and the Company earns a percentage of what the customer pays.  Accordingly, the Company reports premium subscription revenue at net.


Leases The Company accounts for leases in accordance with Accounting Standards Codification (“ASC”) Topic 840. Leases that meet one or more of the capital lease criteria of standard are recorded as a capital lease, all other leases are operating leases.


Research and Development - Research and development costs are expensed as incurred and record in cost of revenue. Research and development costs totaling, $143,042 and 119,862, for the three months ended March 31, 2017 and 2016, respectively where included in cost of revenue.


Earnings Per Share – The Company computes earnings per share in accordance with FASB ASC Topic 260 Earnings Per Share, which requires the Company to present basic earnings per share and diluted earnings per share when the effect is dilutive (see Note 7). The basic and diluted earnings per share and weighted average basic and diluted common shares outstanding gives effect to the 20,804,860 additional common shares issued for the spin-off of the Company from FAB accounted for as a reverse spin-off.


Income Taxes – The Company accounts for income taxes in accordance with FASB ASC Topic 740 Accounting for Income Taxes.  This topic requires an asset and liability approach for accounting for income taxes (See Note 6).


Recently Enacted Accounting Standards - In May 2014, the Financial Accounting Standards Board (FASB) issued a new standard to achieve a consistent application of revenue recognition within the U.S., resulting in a single revenue model to be applied by reporting companies under U.S. generally accepted accounting principles. Under the new model, recognition of revenue occurs when a customer obtains control of promised goods or services in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, the new standard requires that reporting companies disclose the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. On July 9 2015, the FASB agreed to delay the effective date by one year; accordingly, the new standard is effective for us beginning in the first quarter of 2018 and we expect to adopt it at that time. The new standard is required to be applied retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying it recognized at the date of initial application. We have not yet selected a transition method, nor have we determined the impact of the new standard on our consolidated financial statements.


In February 2016, the FASB issued changes to the accounting for leases that primarily affect presentation and disclosure requirements. The new standard will require the recognition of a right to use asset and underlying lease liability for operating leases with an initial life in excess of one year. This standard is effective for us beginning in the first quarter of 2019. We have not yet determined the impact of the new standard on our consolidated financial statements.


R ecent accounting pronouncements issued by the FASB did not or are not believed by management to have a material impact on the Company’s present or future financial statements.




8



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



NOTE 2 - PROPERTY & EQUIPMENT


The following is a summary of property and equipment at:

 


Life

 

March 31,

2017

 

December 31,

2016

 

 

 

 

 

 

Furniture, fixtures and equipment

2-10 yrs

$

145,553

$

145,553

 

 

 

145,553

 

145,553

Less: Accumulated depreciation

 

 

(115,875)

 

(111,571)

Property & equipment, net

 

$

29,678

$

33,982


Depreciation expense for the three months ended March 31, 2017 and 2016 was $4,304 and $5,578, respectively.


NOTE 3 - GOODWILL


Impairment - During the fourth quarter of 2016, Libsyn management performed its annual test of impairment of goodwill by comparing the net carrying value of the intangible asset with the fair value of the reporting units. Based upon the results of this analysis, it was determined that the goodwill was not impaired.


Goodwill - The following is a summary of goodwill:

 

 

For the Periods Ended

 

 

March 31, 2017

 

December 31, 2016

 

 

 

 

 

Goodwill at beginning of period

$

11,484,251

$

11,484,251

Impairment

 

-

 

-

Goodwill at end of period

$

11,484,251

$

11,484,251


NOTE 4 - CAPITAL STOCK


Common Stock - The Company has authorized 200,000,000 shares of common stock, $0.001 par value.  As of March 31, 2017, 24,455,860 shares were issued and outstanding.  


During the first quarter, the Company issued 3,650,000 shares of common stock valued at $1,752,000 to officers and directors.


Reverse Spin-Off — The common shares outstanding, common stock and additional paid in capital have been restated in the December 31, 2016 financial statements to reflect the 20,805,860 common shares issued by Liberated Syndication Inc. to shareholders of record of FAB Universal on July 20, 2016 to effectively spin-off the operations.


NOTE 5 - INCOME TAXES


The Company accounts for income taxes in accordance with FASB ASC Topic 740, Accounting for Income Taxes which requires the Company to provide a net deferred tax asset or liability equal to the expected future tax benefit or expense of temporary reporting differences between book and tax accounting and any available operating loss or tax credit carryforwards. At March 31, 2017 and 2016, the total of all deferred tax assets was $3,876,789 and $4,459,356, respectively, and the total of the deferred tax assets related to goodwill was $2,214,117 and $1,703,009, respectively.  The amount of and ultimate realization of the benefits from the deferred tax assets for income tax purposes is dependent, in part, upon the tax laws in effect, the Company’s future earnings, and other future events, the effects of which cannot be determined.  Because of the uncertainty surrounding the realization of the deferred tax assets the Company established a valuation allowance equal to the deferred tax asset.  The change in the valuation allowance for the three months ended March 31, 2017 and 2016 was $(127,777) and $241,394, respectively.






9



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



NOTE 5 - INCOME TAXES – continued


The components of income tax expense (benefit) from continuing operations for the three months ended March 31, 2017 and 2016 consist of the following:


 

 

For the Three Months Ended

 

 

March 31,

 

 

2017

 

2016

Current tax expense:

 

 

 

 

   Federal

$

-

$

-

   State

 

-

 

-

Current tax expense

 

-

 

-

 

 

 

 

 

Deferred tax expense (benefit):

 

 

 

 

   Goodwill

 

127,777

 

127,777

   Valuation Allowance

 

(127,777)

 

(241,394)

   Net operating loss carryforward

 

(307,256)

 

113,617

Subtotal deferred tax expense/(benefit)

 

(307,256)

 

-

Income tax expense/(benefit)

$

(307,256)

$

-


Deferred income tax expense/(benefit) results primarily from the reversal of temporary timing differences between tax and financial statement income.


A reconciliation of income tax expense as the federal statutory rate to income tax expense at the Company’s effective rate is as follows:


 

 

For the Three Months Ended March 31,

 

 

2017

 

2016

 

 

 

 

 

Computed tax at the expected statutory rate

$

(257,854)

$

202,060

  State and local income taxes, net of federal

 

(49,906)

 

39,208

  Other non-deductible expenses

 

504

 

126

  Valuation Allowance

 

-

 

(241,394)

Income tax expense/(benefit)

$

(307,256)

$

-


The temporary differences, tax credits and carryforwards gave rise to the following deferred tax asset at March 31, 2017 and 2016:

 

 

March 31,

 

March 31,

 

 

2017

 

2016

Net deferred tax assets (liabilities):

 

 

 

 

Goodwill - impaired

 

2,903,618

 

2,903,618

Goodwill – tax amortization

 

(5,117,735)

 

(4,606,627)

Net operating loss carryforward

 

6,090,906

 

6,162,365

    Valuation allowance

 

(3,569,533)

 

(4,459,356)

Net term deferred tax assets (liabilities)

$

307,256

$

-


NOTE 6 - LEASES


Operating Lease - The Company leases office space in Pittsburgh, Pennsylvania for $4,737 on a month through April 2022. The Company is responsible for the financial obligation for the office space in Los Angeles, California. The lease arrangement is for $28,033 a month though February 2017, $28,871 a month through February 2018, $28,892 a month through February 2019, and $30,744 a month through June 2019.




10



LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



The future minimum lease payments for non-cancelable operating leases having remaining terms in excess of one year as of March 31, 2017 are as follows:


Year ending March 31:

 

 

Lease Payments

2018

 

 

379,450

2019

 

 

283,415

2020

 

 

70,327

2021

 

 

56,844

Thereafter

 

 

61,581

Total Minimum Lease Payment

 

$

851,617


Lease expense charged to operations was $74,399 and $51,321 for the three months ended March 31, 2017 and 2016, respectively.


NOTE 7 –EARNINGS PER SHARE


The following data shows the amounts used in computing earnings per share and the weighted average number of shares of common stock outstanding for the periods presented for the periods ended:


 

 

For the Three Months Ended March 31,

 

 

2017

 

2016

Income (loss) from operations available to common stockholders (numerator)

$

(451,138)

$

594,293

Net income (loss) available to common stockholders (numerator)

 

(451,138)

 

594,293

Weighted average number of common shares outstanding during the period used in earnings per share (denominator)

 

23,725,860

 

20,805,860


NOTE 8 – COMMITMENTS AND CONTINGENCIES


Although Libsyn does not expect to be liable for any obligations not expressly assumed by Libsyn from the Spin-Off, it is possible that Libsyn could be required to assume responsibility for certain obligations retained by FAB should FAB fail to pay or perform its retained obligations.  After the Spin-Off, FAB may have obligations that at the present time are unknown or unforeseen.  As the nature of such obligations are unknown, we are unable to provide an estimate of the potential obligation. However, should FAB incur such obligations, Libsyn may be financially obligated to pay any losses incurred.


The Company has a 401 (k) plan and Profit sharing plan for the benefit of the employees of the Company.  Employees are eligible to participate in the plan the first of the month following their hire date and attaining the age of 21. Profit sharing contributions are made at the discretion of the Board of Directors and vest 100% after the second year of service. The Company made a $100,000 profit sharing contribution to the plan in 2016.


NOTE 9 - SUBSEQUENT EVENTS


Management has evaluated subsequent events through the date of the filing of this report.




11





Item 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations .


Safe Harbor Statement .


Statements made in this Form 10-Q which are not purely historical are forward-looking statements with respect to the goals, plan objectives, intentions, expectations, financial condition, results of operations, future performance and business of the Company, including, without limitation, (i) our ability to gain a larger share of the home healthcare industry, our ability to continue to develop services acceptable to our industry, our ability to retain our business relationships, and our ability to raise capital and the growth of the home healthcare industry, and (ii) statements preceded by, followed by or that include the words "may", "would", "could", "should", "expects", "projects", "anticipates", "believes", "estimates", "plans", "intends", "targets", "tend" or similar expressions.


Forward-looking statements involve inherent risks and uncertainties, and important factors (many of which are beyond the Company's control) that could cause actual results to differ materially from those set forth in the forward-looking statements, including the following, in addition to those contained in the Company's reports on file with the Securities and Exchange Commission: general economic or industry conditions, nationally and/or in the communities in which the Company conducts business, changes in the interest rate environment, legislation or regulatory requirements, conditions of the securities markets, changes in the home healthcare industry, the development of services that may be superior to the services offered by the Company, competition, changes in the quality or composition of the Company's services, our ability to develop new services, our ability to raise capital, changes in accounting principles, policies or guidelines, financial or political instability, acts of war or terrorism, other economic, competitive, governmental, regulatory and technical factors affecting the Company’s operations, services and prices.


Accordingly, results actually achieved may differ materially from expected results in these statements.  Forward-looking statements speak only as of the date they are made.  The Company does not undertake, and specifically disclaims, any obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements.


Company Overview


Below is an update of our media business of podcast services, apps, advertising, and premium subscriptions.  Expansion of the number of podcast shows on the Libsyn network, along with increases in requests for podcast episodes demonstrates the evolution of the industry and opportunities for revenue generation. Management believes that opportunity remains for podcasting growth and revenue generation.


Podcast Hosting and Distribution


Libsyn is a Podcast Service Provider offering hosting and distribution tools which include storage, bandwidth, RSS creation, distribution and statistics tracking. Podcast producers can chose from a variety of hosting plan levels based on the requirements for their podcast. Podcast producers sign-up online at www.libsyn.com , using their credit card to subscribe to a monthly plan. Libsyn offers a basic, getting started plan for $5 per month and more advanced plans that include more storage, advanced stats and podcast apps. Plans are designed to provide full-featured podcast tools with generous storage and bandwidth transfer. LibsynPro service is an enterprise solution for professional media producers and corporate customers that require media network features and dedicated support.


The Libsyn4 product offering is a podcast hosting and distribution service which includes storage, bandwidth, RSS creation, distribution and statistics tracking. Podcast producers can choose from a variety of hosting plan levels based on the requirements for their podcast. Podcast producers’ sign-up online at www.libsyn.com, using their credit card to subscribe to a monthly plan. Libsyn’s standard plans range for $5 to $75 per month. LibsynPRO service is an enterprise solution for professional media producers and corporate customers that require media network features and dedicated support. LibsynPro revenue consists primarily of monthly hosting fees and bandwidth usage charges. Other professional level add-ons, such as set-up fees and custom features, represent a small portion of LibsynPro revenue.


During the first three months of 2017, Libsyn generated 62% of its revenue from Podcast hosting fees paid by Libsyn4 Producers. LibsynPro revenue is 16% of overall revenues, and Advertising revenue makes up 19% revenues.  App



12





subscriptions make up 3% of total Libsyn revenues. During the first the months of 2016, those revenues contributions were 59% for Libsyn4, 16%, for LibsynPro, 20% for Advertising and 5% for App subscriptions.


Trends in the number of podcast shows on the Libsyn network and podcast consumption affect our revenue and financial results as they are directly related to cash flow and cost of revenue. Management believes that over the next 3 months, growth in the podcasting industry and Libsyn’s market leadership will continue to fuel expansion of the Libsyn network and revenue. The Company expects to see year-over-year bandwidth usage continue to grow in 2017.


Results of Operations


Three Months Ended March 31, 2017 and 2016.


During the three months ended March 31, 2017, Libsyn recorded revenues of $2,494,111, a 21% increase over revenues of $2,065,277 for the same period in 2016.  The increase for 2017 reflects an increase in Libsyn4 hosting revenue as well as LibsynPro, Premium Subscription and Advertising revenue. Libsyn4 hosting revenue increased due to the 26% growth in the number of podcasts on the network when comparing the first quarter of 2017 versus 2016.  LibsynPro revenue increased as a result of additional LibsynPro networks using our platform in 2017 with increased bandwidth usage fees for delivery of podcasts contributing to the majority of the revenue gain.  Advertising revenue increased 12% in the first quarter of 2017 versus 2016. The increase resulted from an uptick in the campaign budgets from existing advertisers, show sponsorships from new and existing advertisers and the addition of new advertising campaigns. Premium subscription revenue increased $12,290.


During the three months ended March 31, 2017, cost of revenue totaled $764,400, a 17% increase as compared to $655,196 for the same period in 2016. This is a reflection of the increase in bandwidth usage during 2017 due to the growth in the number of podcasts and increased podcast consumption on the Libsyn Platform and increase costs associated with Advertising Sharing with producers. Cost of revenue is made up of bandwidth transfer charges from Libsyn’s CDNs, server collocation fees, and wages for the Research and Development team.   Libsyn posted gross profit of $1,729,711 during the three months ended March 31, 2017, versus gross profit of $1,410,081 for the same period in 2016, an increase of 23%.


Libsyn recorded total operating expenses of $2,488,105 during the three months ended March 31, 2017, a 205% increase as compared to operating expenses of $815,788 in the same period of 2016.  The increase is principally due to stock issued to officers and directors during the first quarter of 2017.  General and administrative expenses totaled $2,412,067 in 2017 versus $745,382 in 2016, an increase of 224%.  Selling expenses in 2017 were $76,038 versus $70,406 in 2016.


Libsyn’s net loss was $451,138 for the three months ended March 31, 2017.  This represents a $1,045,431 decrease from our net income of $594,293 for the three months ended March 31, 2016.


Liquidity and Capital Resources .


Cash on hand was $5,322,933 at March 31, 2017, an increase of $447,475 over the $4,875,458 on hand at December 31, 2016. Cash provided by operations for the three months ended March 31, 2017, was $447,475, an increase of $30,940 over the $416,535 cash provided by operations for the three months ended March 31, 2016.  This decrease was from our operating results driven by an increase in revenue offset by the cost of revenue and increase wages paid during the first three months of 2017.


Cash used in financing activities was $0 for the three months ended March 31, 2017 and $27,415 in 2016.  


Off-balance sheet arrangements


The Company leases office space in Pittsburgh, Pennsylvania for $4,737 on a month to month basis.  The Company may further be obligated for a lease for space in Los Angeles, California for $28,871 a month through February 2018, $28,892 a month through February 2019 and $30,744 a month through June 2019.


The future minimum lease payments for non-cancelable operating leases having remaining terms in excess of one year as of March 31, 2017 are as follows:





13








Year ending March 31:

 

 

Lease Payments

2018

 

 

379,450

2019

 

 

283,415

2020

 

 

70,327

20221

 

 

56,844

Thereafter

 

 

61,581

Total Minimum Lease Payment

 

$

851,617


Item 3. Quantitative and Qualitative Disclosures About Market Risk .  


Not required for smaller reporting companies.


Item 4. Controls and Procedures .


(a)  Evaluation of Disclosure Controls and Procedures


Our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")), which we refer to as disclosure controls, are controls and procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this report, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. There are inherent limitations to the effectiveness of any control system. A control system, no matter how well conceived and operated, can provide only reasonable assurance that its objectives are met. No evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.


As of March 31, 2017, an evaluation was carried out under the supervision and with the participation of our management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls.  Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that, as of such date, the design and operation of these disclosure controls were effective to accomplish their objectives at the reasonable assurance level.


(b)  Changes in Internal Control over Financial Reporting


No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act), occurred during the fiscal quarter ended March 31, 2017 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


PART II - OTHER INFORMATION


Item 1.   Legal Proceedings .


Liberated Syndication Inc. is involved in routine legal and administrative proceedings and claims of various types.  We have no material pending legal or administrative proceedings, other than ordinary routine litigation incidental to our business, to which we or any of our subsidiaries are a party or of which any property is the subject.





14





Item 1A.   Risk Factors .


Not required for smaller reporting companies.


Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds .


     None; not applicable.


Item 3.   Defaults Upon Senior Securities .


     None; not applicable.


Item 4.   Mine Safety Disclosures .


     None; not applicable.


Item 5.   Other Information .


None; not applicable.


(a)

During the quarterly period ended March 31, 2017, there were no changes to the procedures by which shareholders’ may recommend nominees to the Company’s board of directors.


Item 6.   Exhibits .


(ii)

Exhibit No.

Description


31.1

302 Certification of Christopher J. Spencer


31.2  

302 Certification of John Busshaus


32

906 Certification


101.1

The following materials from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) Notes to Condensed Consolidated Financial Statements.





15






SIGNATURES


Pursuant to the requirements 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.



Date:

5/12/17

 

By:

/s/ Christopher J. Spencer

 

 

 

 

Christopher J. Spencer

 

 

 

 

Chief Executive Officer and President



Date:

5/12/17

 

 

/s/ John Busshaus

 

 

 

 

John Busshaus

 

 

 

 

Chief Financial Officer

















 





16