−Removed: Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
+Added: Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity
common stock is listed on the NYSE American under the symbol “NTN.”
March 9, 2021, the closing price for our common stock as reported on the NYSE American was $3.47 and there were approximately
−Removed: 342 holders of record.
+Added: 283 stockholders of record.
+Added: The number of stockholders of record is based upon the actual number of holders registered
+Added: on our books at such date.
+Added: A substantially greater number of holders of our common stock are “street name”
+Added: or beneficial
+Added: holders, whose shares are held by banks, brokers and other financial institutions.
have 156,112 shares of Series A Preferred Stock issued and outstanding.
15 unchanged sentences
at the beginning of this report.
−Removed: All dollar amounts in
−Removed: MD&A are rounded to the nearest thousand.
−Removed: Our MD&A is organized as follows:
+Added: Our MD&A is organized
This section provides a general description of our business.
23 unchanged sentences
has also created a large and engaged audience which we connect with through our in-venue TV network.
−Removed: Over 1 million hours of trivia,
−Removed: card, sports and arcade games are played on our network each month.
+Added: Until the significant disruptions
+Added: to the restaurant and bar industry resulting from the COVID-19 pandemic, or the pandemic, that began in March 2020, over 1 million
+Added: hours of trivia, card, sports and arcade games were played on our network each month.
+Added: Since March 2020, approximately 100,000
+Added: hours per month of such games have been played on our network each month.
+Added: mentioned below, we will be holding our special meeting of stockholders to consider the Merger (as defined below), the Asset Sale
+Added: (as defined below) and related proposals on March 15, 2021 at 9:00 a.m., Pacific Time, unless postponed or adjourned to a later
+Added: date or time.
+Added: We are focused on managing our operating expenses and maintaining our operations through consummation of the Merger
+Added: and Asset Sale.
+Added: There can be no assurance that we will be successful in completing the Merger or the Asset Sale or managing our
+Added: operating expenses or maintaining our operations through consummation of the Merger and Asset Sale.
+Added: As a result of the impact
+Added: of the pandemic on our business and taking into account our current financial condition and our existing sources of projected
+Added: revenue and our projected subscription revenue, advertising revenue and cash flows from operations, we believe we will have sufficient
+Added: cash resources to pay forecasted cash outlays only through mid-March 2021, assuming we are able to continue to successfully manage
+Added: our working capital deficit by managing the timing of payments to our vendors and other third parties.
+Added: We expect that the earliest
+Added: the Asset Sale and the Merger could be completed is during the week of March 15, 2021.
+Added: If the completion of the Asset Sale and
+Added: the Merger is delayed beyond that week, we will need to raise additional capital to maintain operations through the completion
+Added: of the Asset Sale and the Merger, and we currently have no arrangements for such capital.
+Added: If we do not complete the Merger for
+Added: any reason, we would likely be required to dissolve and liquidate our assets, and we would be required to pay all our debts and
+Added: contractual obligations and set aside certain reserves for potential future claims.
+Added: In such event, our investors may lose their
+Added: entire investment.
+Added: While we could attempt to complete another strategic transaction like the Merger or to raise additional capital
+Added: through equity financings and/or alternative sources of debt to allow us to continue as a going concern, based on the strategic
+Added: process conducted to date, we do not believe that we would be able to identify and complete another reverse merger or consummate
+Added: a financing to obtain sufficient additional financial resources when needed, on acceptable terms, or at all.
+Added: Merger with Brooklyn
+Added: August 12, 2020, we entered into an agreement and plan of merger and reorganization (the “Merger Agreement”) with
+Added: Brooklyn Immunotherapeutics LLC (“Brooklyn”), a privately-held, biopharmaceutical company focused on exploring the
+Added: role that cytokine-based therapy can have in treating patients with cancer.
+Added: Pursuant to the Merger Agreement, subject to the satisfaction
+Added: or waiver of the conditions set forth in the agreement, BIT Merger Sub, Inc., our wholly-owned subsidiary formed solely for purposes
+Added: of carrying out the merger, will merge with and into Brooklyn, with Brooklyn surviving the merger as a wholly-owned subsidiary
+Added: of our company and Brooklyn’s members receiving newly issued shares of our common stock in exchange for their ownership
+Added: interests in Brooklyn (the “Merger”).
+Added: The Merger, if completed, will result in a change in control of NTN as described
+Added: If the Merger is completed, NTN expects to change its name to Brooklyn ImmunoTherapeutics, Inc.
+Added: and the combined company
+Added: will focus on Brooklyn’s business of exploring the role that cytokine-based therapy can have on the immune system in treating
+Added: patients with cancer.
+Added: Upon completion of the Merger, the board of directors of the combined company is expected to consist entirely
+Added: of individuals designated by Brooklyn and the officers of the combined company are expected to be members of Brooklyn’s
+Added: current management team.
+Added: the Merger is completed, at the effective time of the Merger, Brooklyn’s members will exchange their equity interests in
+Added: Brooklyn for shares of NTN common stock representing between approximately 94.08% and 96.74% of the outstanding common stock of
+Added: NTN immediately following the effective time of the Merger on a fully diluted basis (less a portion of such shares which will
+Added: be allocated to Brooklyn’s banker, Maxim, in respect of the success fee owed to it by Brooklyn), and NTN’s stockholders
+Added: as of immediately prior to the effective time, will own between approximately 5.92% and 3.26% of the outstanding common stock
+Added: of NTN immediately after the effective time of the Merger on a fully diluted basis.
+Added: The exact number of shares to be issued in
+Added: the Merger will be determined pursuant to a formula in the Merger Agreement that takes into account the amount of Brooklyn’s
+Added: cash and cash equivalents as of the closing of the Merger and the amount by which NTN’s net cash is less than zero at the
+Added: the section titled “Business”
+Added: in Item 1 of Part I this report for additional information about the Merger Agreement
+Added: Asset Sale to eGames.com
+Added: NTN announced the signing of the Merger Agreement, NTN also announced that it was continuing to explore the sale of substantially
+Added: all of the assets relating to its current business to provide additional capital and allow the combined company following the
+Added: closing of the Merger, if it closes, to be in a position to focus exclusively on Brooklyn’s business.
+Added: September 18, 2020, NTN and eGames.com Holdings LLC (“eGames.com”) entered into an asset purchase agreement (as amended
+Added: from time to time, the “APA”) pursuant to which, subject to the terms and conditions thereof, NTN will sell and assign
+Added: (the “Asset Sale”) all of its right, title and interest in and to the assets relating to its current business (the
+Added: “Purchased Assets”) to eGames.com.
+Added: The Purchased Assets comprise substantially all of NTN’s assets.
+Added: At the closing
+Added: of the Asset Sale, in addition to assuming specified liabilities of NTN, eGames.com will pay NTN $2.0 million in cash.
+Added: In connection
+Added: with entering into the APA, the sole owner of eGames.com absolutely, unconditionally and irrevocably guaranteed to NTN the full
+Added: and prompt payment when due of any and all amounts, from time to time, payable by eGames.com under the APA.
+Added: connection with entering into the APA, Fertilemind Management, LLC, an affiliate of eGames.com (“Fertilemind”), on
+Added: behalf of eGames.com, made a $1.0 million bridge loan to NTN.
+Added: On November 19, 2020, NTN, eGames.com and Fertilemind entered into
+Added: an omnibus amendment and agreement pursuant to which, among other things, eGames.com agreed to provide, or cause Fertilemind,
+Added: on behalf of eGames.com, to provide, an additional $0.5 million bridge loan to NTN on December 1, 2020, and the parties agreed
+Added: to increase the interest rate on the $1.0 million bridge loan Fertilemind made to NTN in September 2020 from 8% to 10% effective
+Added: December 1, 2020.
+Added: Fertilemind provided the $0.5 million bridge loan to NTN on December 1, 2020.
+Added: On January 12, 2021, NTN, eGames.com
+Added: and Fertilemind entered into a second omnibus amendment and agreement pursuant to which, among other things, eGames.com agreed
+Added: to provide, or cause Fertilemind, on behalf of eGames.com, to provide an additional $0.2 million bridge loan to NTN on January
+Added: Fertilemind provided the $0.2 million bridge loan to NTN on January 12, 2021.
+Added: The principal and accrued interest of
+Added: each of the loans provided by Fertilemind to NTN will be applied toward the $2.0 million purchase price at the closing of the
+Added: the section titled “Business”
+Added: in Item 1 of Part I this report for additional information about the APA and Asset Sale.
+Added: negative impact of the COVID-19 pandemic on the restaurant and bar industry was abrupt and substantial, and our business, cash
+Added: flows from operations and liquidity suffered, and continues to suffer, materially as a result.
+Added: In many jurisdictions, including
+Added: those in which we have many customers and prospective customers, restaurants and bars were ordered by the government to shut-down
+Added: or close all on-site dining operations in the latter half of March 2020.
+Added: Since then, governmental orders and restrictions impacting
+Added: restaurants and bars in certain jurisdictions were eased or lifted as the number of COVID-19 cases decreased or plateaued, but
+Added: as jurisdictions began experiencing a resurgence in COVID-19 cases, many jurisdictions reinstated such orders and restrictions,
+Added: including mandating the shut-down of bars and the closing of all on-site dining operations of restaurants.
+Added: We have experienced
+Added: material decreases in subscription revenue, advertising revenue and cash flows from operations, which we expect to continue for
+Added: at least as long as the restaurant and bar industry continues to be negatively impacted by the COVID-19 pandemic, and which may
+Added: continue thereafter if restaurants and bars seek to reduce their operating costs or are unable to re-open even if restrictions
+Added: within their jurisdictions are eased or lifted.
+Added: For example, at its peak, approximately 70% of our customers had their subscriptions
+Added: to our services temporarily suspended.
+Added: As of March 9, 2021, approximately 11% of our customers remain on subscription suspensions.
+Added: response to the impact of the pandemic on our business, we implemented measures to reduce our operating expenses and preserve
+Added: capital, and we may implement additional measures in the future.
+Added: reduced our headcount (as of March 9, 2021, we had 22 employees, compared to 74 at December 31, 2019).
+Added: chief executive officer agreed to defer payment of 45% of his base salary between May 1, 2020 and October 31, 2020 until the
+Added: earlier of October 31, 2020 or such time as our board of directors determines in good faith that we are in the financial position
+Added: to pay his accumulated deferred salary.
+Added: All such deferred base salary payments were made by November 6, 2020.
+Added: terminated the lease for our corporate headquarters, resulting in a reduction in our future cash obligations under the lease
+Added: by approximately $3.4 million (see Note 16 to our audited consolidated financial statements included herein).
+Added: substantially eliminated all capital projects and are aggressively managing our expenditures to limit further cash outlays
+Added: and manage our working capital.
+Added: April 2020, we received a loan of approximately $1,625,000 under the Paycheck Protection Program of the Coronavirus Aid, Relief,
+Added: and Economic Security Act administered by the U.S.
+Added: Small Business Administration.
+Added: The loan matures on April 18, 2022 and bears
+Added: interest at a rate of 1.0% per annum.
+Added: We began making monthly interest only payments in November 2020.
+Added: One final payment of all
+Added: unforgiven principal plus any accrued unpaid interest is due at maturity.
+Added: In November 2020, we were informed by our lender that
+Added: the U.S Small Business Administration approved the forgiveness of approximately $1,093,000 of the $1,625,000 loan, leaving a principal
+Added: balance of approximately $532,000.
+Added: For additional information, see the section entitled “Liquidity and Capital Resources—Paycheck
+Added: Protection Program Loan,”
+Added: amounts outstanding under our term loan we entered into with Avidbank in September 2018 were paid in full on December 31, 2020
+Added: and we have no further obligations to Avidbank.
+Added: January 2020, we sold all of our assets used to conduct the live hosted knowledge-based trivia events known as Stump!
+Added: OpinioNation for approximately $1.4 million in cash.
of Operations
1 unchanged sentence
December 31, 2019.
−Removed: generate revenue by charging subscription fees to our partners for access to our 24/7 trivia network, by charging equipment fees
−Removed: to select partners for use of tablets and other equipment, by selling and leasing tablet and hardware equipment for custom usage
−Removed: beyond trivia/entertainment, by selling digital-out-of-home (DOOH) advertising direct to advertisers and on national ad exchanges,
−Removed: by licensing our entertainment and trivia content to other parties, and by providing professional services such as custom game
−Removed: design or development of new platforms on our existing tablet form factor.
−Removed: Up until February 1, 2020, we also generated revenue
−Removed: by hosting live trivia events.
−Removed: (See Note 18 to the consolidated financial statements included in item 8 of this report.)
−Removed: The table below summarizes the type of revenue we generated for the years ended December 31, 2019 and 2018:
−Removed: ended December 31,
−Removed: decrease in subscription revenue year-over-year was primarily due to lower average site count and lower average revenue per site
−Removed: in 2019 compared to 2018.
−Removed: In November 2019, our agreements with Buffalo Wild Wings corporate-owned restaurants and most of its
−Removed: franchisees terminated in accordance with their terms.
−Removed: As a result of the foregoing and if we do not add network subscribers or
−Removed: other revenue sources to sufficiently offset the subscription revenue we received in recent years from Buffalo Wild Wings corporate-owned
−Removed: restaurants and its franchisees, our subscription revenue will materially decrease beginning in the first quarter of 2020.
−Removed: addition, our subscription revenue could be further adversely affected as a result of the effects of the recent COVID-19 pandemic.
−Removed: See “ITEM 1A., Risk Factors—Risk Factors That May Affect Our Business—
−Removed: Due to the termination of our relationships
−Removed: with Buffalo Wild Wings corporate-owned restaurants and most of its franchisees in November 2019, we expect our future revenue
−Removed: to materially decrease and, for at least the foreseeable future, our operating results and cash flows to be adversely effected.
−Removed: In addition, the recent COVID-19 pandemic could further decrease our revenues and our operating results and cash flows could be
−Removed: further adversely effected .”
−Removed: table below provides a geographic breakdown of our site count as of the date indicated:
−Removed: of December 31,
−Removed: decrease in hardware revenue year-over-year was primarily due to decreased sales-type lease arrangements in 2019 compared to 2018,
−Removed: offset by increased sales of our tablets to a third-party using our tablets and operating system to deliver its services in jails.
−Removed: We do not expect to continue recognizing hardware revenue under sales-type lease arrangements during 2020 or thereafter.
−Removed: to continue recognizing hardware revenue throughout 2020 under our existing contract from our jail services partner.
−Removed: We are uncertain
−Removed: if we will enter into another equipment sale contract with our jail services partner or any other party.
−Removed: decrease in other revenue year-over-year was primarily due to a decrease in revenue for professional services performed in 2019
−Removed: compared to 2018, partially offset by increased advertising and licensing revenue in 2019 compared to 2018.
−Removed: Our advertising revenue
−Removed: could be adversely affected as a result of the effects as a result of the recent COVID-19 pandemic, including because of a decrease
−Removed: in advertising sales arising from a slowdown in consumer traffic of the restaurant and bars that subscribe to our service.
−Removed: “ITEM 1A., Risk Factors—Risk Factors That May Affect Our Business—
−Removed: Due to the termination of our relationships
−Removed: with Buffalo Wild Wings corporate-owned restaurants and most of its franchisees in November 2019, we expect our future revenue
−Removed: to materially decrease and, for at least the foreseeable future, our operating results and cash flows to be adversely effected.
−Removed: In addition, the recent COVID-19 pandemic could further decrease our revenues and our operating results and cash flows could be
−Removed: further adversely effected .”
+Added: generate revenue by charging subscription fees to our partners for access to our 24/7 trivia network, by selling and leasing tablet
+Added: and hardware equipment for custom usage beyond trivia/entertainment, by selling digital-out-of-home (DOOH) advertising direct
+Added: to advertisers and on national ad exchanges, by licensing our entertainment and trivia content to other parties, and by providing
+Added: professional services such as custom game design or development of new platforms on our existing tablet form factor.
+Added: Until February
+Added: 1, 2020, we also generated revenue from hosting live trivia events.
+Added: We sold all our assets used to host live trivia events in
+Added: January 2020.
+Added: (See Note 4 to the consolidated financial statements included in this report.) The table below summarizes the type
+Added: of revenue we generated for the years ended December 31, 2020 and 2019:
+Added: Years ended December 31,
+Added: Subscription revenue
+Added: Hardware revenue
+Added: Other revenue
+Added: (14,006,000 )
+Added: decrease in subscription revenue for the year ended December 31, 2020 was due to lower average site count, lower average revenue
+Added: per site and the impact of the COVD-19 pandemic on our business when compared to 2019.
+Added: We previously reported that our subscription
+Added: revenue would materially decrease beginning in the first quarter of 2020 if we did not add network subscribers or other revenue
+Added: sources sufficient to replace the revenue historically received from Buffalo Wild Wings corporate-owned restaurants and its franchisees,
+Added: after our existing relationships with BWW terminated in November 2019.
+Added: To date, we have not offset the lost subscription revenue
+Added: from Buffalo Wild Wings corporate-owned restaurants and its franchisees, and, in light of the substantial negative impact the
+Added: pandemic has had, continues to have and is expected to continue to have, on the restaurant and bar industry and on our business,
+Added: and taking into account the measures we implemented in response to the impact of the pandemic on our business to reduce operating
+Added: expenses and preserve capital, including reducing our headcount and sales and marketing team, we do not expect that will be able
+Added: to do so in the foreseeable future.
+Added: shelter-in-place orders and governmental orders and restrictions on the operations of restaurants and bars to shut have been lifted
+Added: or reduced for many of our customers, our subscription revenue suffered during 2020 and we expect that it will continue to suffer
+Added: as a result of the pandemic, including because we expect governmental orders and restrictions impacting restaurants and bars will
+Added: remain in effect or be reinstated in response to resurgences in COVID-19 cases.
+Added: See “Item 1A.
+Added: Risk Factors”
+Added: report for additional information regarding the impact of the pandemic on our business and outlook.
+Added: 606 specifies certain criteria that an arrangement with a customer must have in order for a contract to exist for purposes
+Added: of revenue recognition, one of which is that it must be probable that we will collect the consideration to which we will be entitled
+Added: under the contract.
+Added: As a result of the impact that the pandemic has had, and continues to have, on our customers, we determined
+Added: that due to the uncertainty of collectability of the subscription fees for certain customers, our arrangement with those customers
+Added: no longer meets all the criteria needed for a contract to exist for revenue recognition purposes.
+Added: Therefore, we did not recognize
+Added: revenue for these customers and fully reserved for accounts receivable in the allowance for doubtful accounts.
+Added: We only recognize
+Added: revenue for the arrangements that continued to meet the contract criteria, including the criteria that collectability was probable.
+Added: The table below provides a geographic breakdown of our site count as of the date indicated:
+Added: Network Subscribers
+Added: as of December 31,
+Added: United States
+Added: decrease in hardware revenue for the year ended December 31, 2020 was due to decreased sales-type lease arrangements as well as
+Added: a reduction in hardware sales to our jail services partner when compared to 2019.
+Added: As previously reported, in September 2020, we
+Added: entered into an agreement with our jail service partner to terminate our existing contract and cancel the remaining tablets to
+Added: be delivered under our contract.
+Added: We do not expect to recognize material hardware revenue in the future.
+Added: decrease in other revenue for the year ended December 31, 2020 was primarily due to a decrease in revenue from our live-hosted
+Added: trivia events when compared to 2019 as a result of the sale in January 2020 of all our assets used to conduct such events.
+Added: do not expect to recognize revenue from live-hosted trivia events in the future.
+Added: also recognized less license revenue and advertising revenue during the year ended December 31, 2020 when compared to 2019.
+Added: expect our advertising revenue will continue to be materially adversely impacted because of a decrease in advertising sales arising
+Added: from a slowdown in consumer traffic in the restaurant and bars that subscribe to our service as a result of the COVID-19 pandemic.
Costs and Gross Margin
following table compares the direct costs and gross margin for the years ended December 31, 2020 and 2019:
−Removed: the years ended
+Added: For the years ended
$ (14,006,000 )
$ (9,430,000 )
−Removed: Margin Percentage
−Removed: decrease in direct costs year-over-year was primarily due to decreased (i) equipment expense of approximately $823,000 related
−Removed: to lower hardware revenue, (ii) service provider and freight expense of $384,000 and (iii) license fees of $137,000, partially
−Removed: offset by increased (a) equipment expense of approximately $676,000 related to writing off certain older tablets and the related
−Removed: cases during the fourth quarter ended December 31, 2019 for which we did not expect to generate future cash flows, (b) depreciation
−Removed: expense of $69,000 and (c) other miscellaneous expense of $13,000.
−Removed: the years ended
−Removed: general and administrative
+Added: Gross Margin Percentage
+Added: the year ended December 31, 2020, the decrease in direct costs was primarily due to decreased (1) direct wages of approximately
+Added: $1,133,000 as a result of no longer providing live-hosted trivia events after January 2020;
+Added: (2) equipment expense of approximately
+Added: $1,545,000 due primarily to a reduction in hardware revenue as well as a reduction in equipment write-offs of certain older site
+Added: (3) depreciation expense of $979,000;
+Added: (4) service provider and freight expense of approximately $581,000;
+Added: and (5) other
+Added: miscellaneous expenses of $338,000, in each case, when compared to 2019.
+Added: decrease in gross margin for the year ended December 31, 2020 was primarily due to the reduction in revenue when compared to the
+Added: same periods in 2019.
+Added: Additionally, certain fixed costs, such as direct depreciation and amortization expense, negatively impacted
+Added: gross margins for the year ended December 31, 2020 when compared to 2019.
+Added: For the years ended
+Added: Selling, general and administrative
$ (5,084,000 )
−Removed: of capitalized software
+Added: Impairment of capitalized software
Impairment of goodwill
−Removed: and amortization (non-direct)
+Added: Depreciation and amortization (non-direct)
General and Administrative Expenses
−Removed: decrease in selling, general and administrative expenses year-over-year was primarily due to decreased (i) payroll and related
−Removed: expense of $980,000, (ii) professional fees of $303,000 due to fewer consulting and legal expenses and (iii) occupancy expense
−Removed: of $150,000 related to the lease for our new headquarters that we moved to in December 2018.
−Removed: These decreases were partially offset
−Removed: by increased (a) bad debt expense of $118,000, (b) marketing expense of $87,000 and (c) miscellaneous expenses of $61,000.
−Removed: light of the recent measures we implemented to reduce operating expenses and to preserve capital, we expect our selling, general
−Removed: and administrative expenses to decrease in 2020.
−Removed: However, such actions, and any similar actions we may implement in the future,
−Removed: could adversely affect our business and we may not realize the operation or financial benefits of such actions.
−Removed: See “ITEM
−Removed: 1A., Risk Factors—Risk Factors That May Affect Our Business—The measures we recently implemented and may implement
−Removed: in the future to reduce operating expenses and preserve capital could adversely affect our business and we may not realize the
−Removed: operational or financial benefits from such actions,”
+Added: decrease in selling, general and administrative expenses for the year ended December 31, 2020 when compared to 2019 was primarily
+Added: due to decreased (1) payroll and related expense of $4,450,000 as a result of reduced headcount;
+Added: (2) marketing fees of $732,000
+Added: due to managing discretionary spending;
+Added: (3) lease expense of approximately $245,000 due to terminating our lease and vacating
+Added: our corporate headquarters in June 2020, and (4) miscellaneous expense of $396,000, in each case, when compared to 2019.
+Added: decreases were partially offset by increased transaction-related expenses of $739,000 for the year ended December 31, 2020, consisting
+Added: primarily of professional financial advisor, legal and accounting fees associated with evaluating strategic opportunities, negotiating
+Added: the Merger Agreement and the APA and other services related to the proposed Merger and Asset Sale.
of Capitalized Software
−Removed: of capitalized software increased for the year ended December 31, 2019 as a result of abandoning certain capitalized software
−Removed: development projects that we concluded were no longer a current strategic fit or for which we determined that the marketability
−Removed: of the content had decreased due to obtaining additional information regarding the specific purpose for which the content was
−Removed: have goodwill resulting from the excess of costs over the fair value of assets we acquired in 2003 related to our Canadian business
−Removed: (the “Reporting Unit”).
−Removed: Goodwill and intangible assets acquired in a purchase combination that are determined to have
−Removed: an indefinite useful life are not amortized, but instead are assessed annually, or at interim periods, for impairment based
−Removed: on qualitative factors, such as macroeconomic conditions, industry and market considerations, cost factors, overall financial
−Removed: performance and other relevant events, to determine whether the existence of events or circumstances leads to a determination
−Removed: that it is more likely than not that the fair value of the Reporting Unit is less than its carrying amount.
−Removed: If there are indications
−Removed: of impairment, then we perform a quantitative impairment test.
−Removed: We performed the quantitative impairment test of our goodwill in
−Removed: each of the years ended December 31, 2019 and 2018, as we determined that because of declines in revenue of the Reporting Unit,
−Removed: the decline in our stock price and other general market conditions, it was more likely than not that there were indications of
−Removed: We used three methods of determining the fair value of the Reporting Unit:
−Removed: the public company market method, the transaction
−Removed: market method and the income method.
−Removed: Each method was equally weighted to calculate the total estimated fair value of the Reporting
−Removed: Unit, and then we compared this fair value to the carrying value of the Reporting Unit.
−Removed: The impairment test performed during 2018
−Removed: resulted in the carrying value exceeding the fair value.
−Removed: Accordingly, we recognized a goodwill impairment loss of $261,000 during
−Removed: the year ended December 31, 2018.
−Removed: The impairment test performed during 2019 resulted in the fair value exceeding the carrying
−Removed: Therefore, we did not record any goodwill impairment for the year ended December 31, 2019.
−Removed: The effects of the COVID-19 pandemic on the operating results of
−Removed: our Canadian business could be an event that requires us to assess at interim periods in 2020 whether the recorded goodwill related
−Removed: to our Canadian business is impaired, and if impaired, we would be required to record a non-cash impairment charge.
+Added: each of the years ended December 31, 2020 and 2019, we abandoned certain capitalized software development projects that we concluded
+Added: were no longer a current strategic fit or for which we determined that the marketability of the content had decreased due to obtaining
+Added: additional information regarding the specific purpose for which the content was intended.
+Added: March 31, 2020, we had goodwill resulting from the excess of costs over the fair value of assets we acquired in 2003 related to
+Added: our Canadian business (the “Reporting Unit”).
+Added: Goodwill and intangible assets acquired in a purchase combination that
+Added: are determined to have an indefinite useful life are not amortized, but instead are assessed annually, or at interim periods,
+Added: for impairment based on qualitative factors, such as macroeconomic conditions, industry and market considerations, cost factors,
+Added: overall financial performance and other relevant events, to determine whether the existence of events or circumstances leads to
+Added: a determination that it is more likely than not that the fair value of the Reporting Unit is less than its carrying amount.
+Added: there are indications of impairment, then we perform a quantitative impairment test.
+Added: out evaluation of impairment indicators as of March 31, 2020, we determined that the uncertainty relating to the impact of the
+Added: COVID-19 pandemic on the Reporting Unit’s future operating results represented an indicator of impairment.
+Added: we compared the estimated fair value of the Reporting Unit to its carrying value at March 31, 2020, determined that a full impairment
+Added: loss was warranted and recognized an impairment charge of $662,000 for the year ended December 31, 2020, all of which was recorded
+Added: during the three months ended March 31, 2020.
+Added: There was no goodwill impairment recorded for the year ended December 31, 2019.
and Amortization
−Removed: increase in depreciation and amortization expense year-over-year was primarily due to our leasehold improvement asset we recognized
−Removed: as a result of our move to our new headquarters in December 2018.
−Removed: The leasehold improvement asset is being depreciated over the
−Removed: term of the lease, which is 89 months
+Added: decrease in depreciation and amortization expense for the year ended December 31, 2020 was primarily due to various equipment
+Added: becoming fully depreciated and not replacing with new assets, and as a result of writing off our leasehold improvement assets
+Added: when we terminated our lease and vacated our corporate headquarters in June 2020.
(Expense) Income, Net
−Removed: the years ended
−Removed: other expense, net
−Removed: decrease in other expense, net was primarily related to decreased interest expense resulting from lower debt balances and gains
−Removed: from the sale of equipment, partially offset by increased foreign currency losses related to the operations of our Canadian subsidiary
−Removed: for the year ended December 31, 2019 when compared to 2018.
−Removed: the years ended
−Removed: benefit for income taxes
+Added: For the years ended
+Added: Increase in other
+Added: Interest expense, net
+Added: Other income (expense), net
+Added: Total other income (expense), net
+Added: increase in other income, net for the year ended December 31, 2020 when compared to 2019 was primarily related to (1) a gain of
+Added: approximately $1,225,000 for the sale of all our assets used to conduct live-hosted trivia events;
+Added: (2) decreased interest expense
+Added: of approximately $111,000 due to lower debt balances;
+Added: and (3) a gain of approximately $1,093,000 related to the forgiveness of
+Added: the loan we received under the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic
+Added: Security Act administered by the U.S.
+Added: Small Business Administration (the “CARES Act”).
+Added: In October 2020, we submitted
+Added: our loan forgiveness application for our PPP loan, and in November 2020, the lender informed us that the U.S Small Business Administration
+Added: approved the forgiveness of approximately $1,093,000 of the $1,625,000 loan, leaving a principal balance of approximately $532,000.
+Added: These increases in other income, net were partially offset by increased losses during the year ended December 31, 2020 of approximately
+Added: $284,000 related to disposals of assets when we terminated the lease for our corporate headquarters in June 2020 when compared
+Added: For the years ended
+Added: Benefit (provision) for income taxes
expect to incur state income tax liability in 2020 related to our U.S.
1 unchanged sentence
in 2020 in Canada due to the profitability of our Canadian subsidiary.
−Removed: During the year ended December 31, 2018, an impairment
−Removed: to goodwill resulted in a deferred tax benefit under generally accepted accounting principles (“GAAP”), which resulted
−Removed: in a net tax benefit in Canada.
−Removed: EBITDA—Consolidated
−Removed: before interest, taxes, depreciation and amortization, or EBITDA, is not intended to represent a measure of performance in accordance
−Removed: Nor should EBITDA be considered as an alternative to statements of cash flows as a measure of liquidity.
−Removed: EBITDA because we believe it is a measure of operating performance that financial analysts, lenders, investors and other interested
−Removed: parties find to be a useful tool for analyzing companies like us that carry significant levels of non-cash depreciation and amortization
−Removed: charges compared to their net income or loss calculation in accordance with GAAP.
−Removed: reconciliation of our consolidated net loss calculated in accordance with GAAP to EBITDA for the years ended December 31, 2019
−Removed: and 2018 is shown in the table below.
−Removed: EBITDA should not be considered as substitutes for, or superior to, net loss calculated
−Removed: in accordance with GAAP.
−Removed: the years ended
−Removed: $ (2,047,000 )
−Removed: Interest expense, net
−Removed: Income tax provision
−Removed: and amortization
and Capital Resources
1 unchanged sentence
cash of $3,409,000 as of December 31, 2019.
−Removed: In January 2020, we sold all our assets used to conduct the live hosted knowledge-based
−Removed: trivia events known as Stump!
−Removed: Trivia and OpinioNation for approximately $1.4 million in cash.
+Added: During the year ended December 31, 2020, we incurred a net loss of $4,415,000 compared
+Added: to a net loss of $2,047,000 for the year ended December 31, 2019.
connection with preparing our financial statements as of and for the year ended December 31, 2020, our management evaluated whether
1 unchanged sentence
doubt about our ability to continue as a going concern through twelve months after the date that such financial statements are
−Removed: During the year ended December 31, 2019, we incurred a net loss of $2,047,000, and as a result of the debt reclassification
−Removed: described below, the Company’s current liabilities exceeded its current assets at December 31, 2019 by $25,000.
−Removed: December 31, 2019, we had $3,209,000 of unrestricted cash and total debt outstanding of $2,750,000, which was the outstanding
−Removed: principal balance of our term loan with Avidbank.
−Removed: Since January 1, 2020, Avidbank required us to pay $750,000 of the principal
−Removed: balance of our term loan, thereby reducing it to $2,000,000 as of March 19, 2020.
−Removed: Under the terms of the amendment to our loan
−Removed: and security agreement that we entered into with Avidbank on March 12, 2020, during 2020 we will be required to make monthly payments
−Removed: that, if made in accordance with their terms, will result in us paying off our term loan by December 31, 2020.
−Removed: Based on this amendment,
−Removed: $1,750,000 of debt outstanding has been reclassified as a current liability in the accompanying balance sheet at December 31,
−Removed: As a result of the accelerated payments required on our term loan, and taking into account our current financial condition
−Removed: and our existing sources of revenue, our management concluded there is substantial doubt about our ability to continue as a going
−Removed: concern through March 19, 2021.
−Removed: January 1, 2020, we reduced headcount by approximately $2.2 million in annualized salaries and implemented measures to preserve
−Removed: We may implement additional measures designed to reduce operating expenses and/or preserve capital.
+Added: discussed in more detail under “Bridge Loans,”
+Added: below, we have received an aggregate of $1.7 million in principal amount
+Added: of bridge loans from Fertilemind, an affiliate of eGames.com.
+Added: The principal amount of these loans and accrued interest thereon
+Added: will be applied toward the $2.0 million purchase price under the APA.
+Added: If the Asset Sale does not close, the principal amount of
+Added: these loans and accrued interest thereon is due and payable upon the earlier of (i) the termination of the APA, (ii) the closing
+Added: of a Business Combination (as defined in the promissory note evidencing the loan), and (iii) April 30, 2021.
+Added: primary source of capital is cash from operations.
+Added: We have experienced material decreases in subscription revenue, advertising
+Added: revenue and cash flows from operations as a result of the impact of the COVID-19 pandemic on the restaurant and bar industry.
+Added: We expect the negative impact on our business to continue for as long as restaurants and bars continue to be negatively impacted
+Added: by the pandemic, and which may continue thereafter if restaurants and bars seek to reduce their operating costs or choose not
+Added: to re-open even if governmental orders and restrictions are eased or lifted.
+Added: a result of the impact of the pandemic on our business and taking into account our current financial condition and our existing
+Added: sources of projected revenue and our projected subscription revenue, advertising revenue and cash flows from operations, we believe
+Added: we will have sufficient cash resources to pay forecasted cash outlays only through mid-March 2021, assuming we are able to continue
+Added: to successfully manage our working capital deficit by managing the timing of payments to our vendors and other third parties.
+Added: We expect that the earliest the Asset Sale and the Merger could be completed is during the week of March 15, 2021.
+Added: If the completion
+Added: of the Asset Sale and the Merger is delayed beyond that week, we will need to raise additional capital to maintain operations
+Added: through the completion of the Asset Sale and the Merger, and we currently have no arrangements for such capital.
+Added: we do not complete the Merger for any reason, we would likely be required to dissolve and liquidate our assets, and we would be
+Added: required to pay all our debts and contractual obligations and set aside certain reserves for potential future claims.
+Added: event, our investors may lose their entire investment.
+Added: While we could attempt to complete another strategic transaction like the
+Added: Merger or to raise additional capital through equity financings and/or alternative sources of debt to allow us to continue as
+Added: a going concern, based on the strategic process conducted to date, we do not believe that we would be able to identify and complete
+Added: another reverse merger or consummate a financing to obtain sufficient additional financial resources when needed, on acceptable
+Added: terms, or at all.
+Added: See “ITEM 1A, Risk Factors—Risk Factors That May Affect Our Business—”Our cash flows
+Added: from operations and liquidity have been materially adversely affected by the effects of the COVID-19 pandemic.
We need to raise
−Removed: capital to meet our debt service obligations to Avidbank and to fund our working capital needs.
−Removed: We continue to explore and evaluate
−Removed: opportunities to raise capital, including through equity financings, alternative sources of debt, and strategic transactions,
−Removed: which may include selling a portion or all of our assets.
−Removed: However, none of these potential sources of capital are currently assured,
−Removed: and the actions to reduce operating expenses we implemented may not sufficiently mitigate the conditions and events that raise
−Removed: substantial doubt about our ability to continue as a going concern through March 19, 2021.
−Removed: See “ITEM 1A, Risk Factors—Risk
−Removed: Factors That May Affect Our Business—“
−Removed: We need to raise capital to meet our debt service obligations to Avidbank
−Removed: and to fund our working capital needs .
−Removed: Our inability to raise sufficient capital would have a material adverse effect on
−Removed: our financial condition and business ,”
−Removed: addition, any actions we implemented or may implement in the future designed to reduce operating expenses and to preserve capital
−Removed: may not cover our capital needs and may negatively impact our ability to effectively manage, operate and grow our business, to
−Removed: introduce new offerings to our customers, to increase market awareness and encourage the adoption of the Buzztime brand and the
−Removed: Buzztime network, to retain customers, and to generate revenue.
−Removed: See “ITEM 1A, Risk Factors—Risk Factors That May Affect
−Removed: Our Business—“The measures we recently implemented and may implement in the future to reduce operating expenses and
−Removed: to preserve capital could adversely affect our business and we may not realize the operational or financial benefits from such
−Removed: actions,”
−Removed: accompanying consolidated financial statements have been prepared on a going-concern basis, which contemplates the realization
−Removed: of assets and the satisfaction of liabilities in the normal course of business.
−Removed: The accompanying consolidated financial statements
−Removed: do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the
−Removed: amounts and classifications of liabilities that may result from uncertainty related to our ability to continue as a going concern.
+Added: capital in the near term and/or complete a strategic transaction, and our inability to do so could result in us pursuing a restructuring,
+Added: which may include a reorganization or bankruptcy under Federal bankruptcy laws, assignment for the benefit of creditors, or a
+Added: dissolution, liquidation and/or winding up, ”
+Added: on the factors described above, management concluded that there is substantial doubt regarding our ability to continue as a going
+Added: concern through the twelve month period following the date that our financial statements as of and for the year ended December
+Added: 31, 2020 are issued.
+Added: The accompanying consolidated financial statements have been prepared on a going-concern basis, which contemplates
+Added: the realization of assets and the satisfaction of liabilities in the normal course of business.
+Added: The accompanying consolidated
+Added: financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification
+Added: of assets or the amounts and classifications of liabilities that may result from uncertainty related to our ability to continue
+Added: as a going concern.
a loan and security agreement we entered into with Avidbank in September 2018, or the Original LSA, we borrowed $4,000,000 in
the form of a 48-month term loan, all of which we used to pay-off the $4,050,000 of principal borrowed from our then-existing
−Removed: As of December 31, 2019, $2,750,000 was outstanding under the term loan.
−Removed: We recorded debt issuance costs of $23,000, which
−Removed: includes a $20,000 facility fee.
−Removed: The debt issuance costs are being amortized to interest expense using the effective interest
−Removed: rate method over the life of the loan.
−Removed: The unamortized balance of the debt issuance costs as of December 31, 2019 was $11,000
−Removed: and is recorded as a reduction of long-term debt.
−Removed: March 12, 2020, we entered into an amendment to the Original LSA.
+Added: In February 2020, we made a pre-payment on the term loan of approximately $150,000 following the sale in January 2020
+Added: of all our assets used to conduct live-hosted trivia events.
+Added: In March 2020, we entered into an amendment to the Original LSA.
We refer to the Original LSA, as amended, as the Avidbank LSA.
−Removed: In connection with entering into the amendment, we made a $433,000 payment on our term loan, which includes the $83,333 monthly
−Removed: principal payment plus accrued interest for March 2020 and a $350,000 principal prepayment, thereby reducing the outstanding principal
−Removed: balance of our term loan to $2.0 million.
−Removed: Under the terms of the amendment, our financial covenants were changed, the maturity
−Removed: date of our term loan was changed from September 28, 2022 to December 31, 2020 (and as a result, we classified the total outstanding
−Removed: principal balance as a current liability on our balance sheet as of December 31, 2019), and commencing on April 30, 2020, we must
−Removed: make principal plus accrued interest payments on the last day of each month, such that our term loan will be repaid by December
−Removed: The principal payment we must make each month will be $125,000 for each of April, May and June, $300,000 for each of
−Removed: July, August, September, October and November, and $125,000 for December.
−Removed: the terms of the Original LSA, our EBITDA was required to be at least $1,000,000 for the trailing six-month period as of the last
−Removed: day of each fiscal quarter and the aggregate amount of unrestricted cash we had in deposit accounts or securities accounts maintained
−Removed: with Avidbank must be not less than $2,000,000 at all times.
−Removed: As of December 31, 2019, we were in compliance with both of those
−Removed: the terms of the amendment, the minimum EBITDA covenant was replaced with a monthly minimum asset coverage ratio covenant, which
−Removed: we refer to as the ACR covenant, and the minimum liquidity covenant was amended to provide that the aggregate amount of unrestricted
−Removed: cash we have in deposit accounts or securities accounts maintained with Avidbank must be at all times not less than the principal
−Removed: balance outstanding under our term loan.
−Removed: Under the ACR covenant, the ratio of (i) our unrestricted cash at Avidbank as of the
−Removed: last day of a calendar month plus 75% of our outstanding accounts receivable accounts that are within 90 days of invoice date
−Removed: to (ii) the outstanding principal balance of our term loan on such day must be no less than 1.25 to 1.00.
−Removed: the Avidbank LSA, subject to customary exceptions, we are prohibited from borrowing additional indebtedness.
−Removed: We granted and pledged
−Removed: to Avidbank a first-priority security interest in all our existing and future personal property.
−Removed: Avidbank LSA includes customary representations, warranties and covenants (affirmative and negative), including restrictive covenants
−Removed: that, subject to specified exceptions, limit our ability to:
−Removed: dispose of our business or property;
−Removed: merge or consolidate with or
−Removed: into any other business organization;
−Removed: incur or prepay additional indebtedness;
−Removed: create or incur any liens on its property;
−Removed: or pay any dividend or make a distribution on any class of our stock;
−Removed: or enter specified material transactions with our affiliates.
−Removed: The Avidbank LSA also includes customary events of default, including:
−Removed: payment defaults;
−Removed: breaches of covenants following any applicable
−Removed: material breaches of representations or warranties;
−Removed: the occurrence of a material adverse effect;
−Removed: events relating
−Removed: to bankruptcy or insolvency;
−Removed: and the occurrence of an unsatisfied material judgment against us.
−Removed: Upon the occurrence of an event
−Removed: of default, Avidbank may declare all outstanding obligations immediately due and payable, do such acts as it considers necessary
−Removed: or reasonable to protect its security interest in the collateral, and take such other actions as are set forth in the Avidbank
−Removed: board of directors continues to explore and evaluate strategic alternatives focused on maximizing shareholder value, while also
−Removed: exploring and evaluating financing alternatives to raise the capital we need to successfully execute our current operating and
−Removed: strategic plan in the event the strategic process does not result in a transaction.
−Removed: Our board of directors has not set a timetable
−Removed: for the strategic process nor has it made any decisions relating to any strategic alternatives at this time, and no assurance
−Removed: can be given as to the outcome of the process.
−Removed: We do not intend to disclose additional details regarding the strategic process
−Removed: unless and until further disclosure is appropriate or necessary.
−Removed: See also “PART I—ITEM 1A.
−Removed: Risk Factors—Risk
−Removed: Factors That May Affect Our Business—We cannot assure you that our exploration of strategic alternatives will result in
−Removed: us pursuing a transaction or that any such transaction would be successfully completed, and there may be negative impacts on our
−Removed: business and stock price as a result of the process of exploring strategic alternatives,”
+Added: In connection with entering into the amendment, we made a $433,000
+Added: payment on our term loan, which included the $83,333 monthly principal payment for March 2020 plus accrued interest and a $350,000
+Added: principal prepayment.
+Added: All amounts owing under the term loan were paid on December 31, 2020, when the term loan matured, and Avidbank
+Added: released its security interest in all of our existing personal property.
+Added: incurred approximately $26,000 of debt issuance costs related to the Original LSA and the amendment to the LSA.
+Added: The debt issuance
+Added: costs were amortized to interest expense using the effective interest rate method over the life of the loan.
+Added: The debt issuance
+Added: costs were fully amortized as of December 31, 2020.
+Added: Protection Program Loan
+Added: April 2020, we issued a note in the principal amount of approximately $1,625,000 evidencing the loan we received under the PPP
+Added: that bears interest at a rate of 1.0% per annum.
+Added: Under the terms of the PPP, certain amounts of the PPP loan may be forgiven if
+Added: they used for qualifying expenses as described in the CARES Act.
+Added: In October 2020, we submitted our loan forgiveness application
+Added: for the PPP loan, and in November 2020, our lender informed us that the U.S Small Business Administration approved the forgiveness
+Added: of approximately $1,093,000 of the $1,625,000 loan, leaving a principal balance of approximately $532,000.
+Added: The unforgiven principal
+Added: balance, plus accrued and unpaid interest, is due at the closing of the Asset Sale, if the Asset Sale occurs, or at the closing
+Added: of the Merger, if the Merger occurs.
+Added: If neither the Asset Sale nor the Merger occurs, the unforgiven principal balance, plus accrued
+Added: and unpaid interest, is due at maturity, April 18, 2022.
+Added: We began making monthly interest only payments on November 18, 2020.
+Added: We may prepay the PPP loan at any time with no prepayment penalties.
+Added: As of December 31, 2020, the outstanding principal balance
+Added: of the PPP loan was approximately $532,000.
+Added: connection with entering into the APA, we issued to Fertilemind an unsecured promissory note (the “First Note”) in
+Added: the principal amount of $1,000,000, evidencing a $1,000,000 loan received from Fertilemind on behalf of eGames.com.
+Added: below, until December 1, 2020, the principal amount of the First Note accrued interest at the rate of 8% per annum (increasing
+Added: to 15% per annum upon the occurrence of an event of default), compounded annually.
+Added: On November 19, 2020, eGames.com agreed to
+Added: loan, or cause Fertilemind, on behalf of eGames.com, to loan an additional $500,000 to us on December 1, 2020.
+Added: Upon receipt of
+Added: such $500,000 loan, on December 1, 2020, we issued a second unsecured promissory note (the “Second Note”) evidencing
+Added: In connection with borrowing the additional $500,000 loan, the interest rate of the First Note increased from 8% to
+Added: 10% beginning on December 1, 2020.
+Added: On January 12, 2021, eGames.com agreed to loan, or cause Fertilemind, on behalf of eGames.com,
+Added: to loan an additional $200,000 to us on January 12, 2021.
+Added: Upon receipt of such $200,000 loan, on January 12, 2021, we issued a
+Added: third unsecured promissory note (the “Third Note,”
+Added: and together with the First Note and the Second Note, the “Bridge
+Added: Notes”) evidencing such loan.
+Added: The principal amount of the Second Note and the Third Note accrues interest at the rate of
+Added: 10% per annum (increasing to 15% per annum upon the occurrence of an event of default), compounded annually.
+Added: The principal amount
+Added: of the Bridge Notes and accrued interest thereon is due and payable upon the earlier of (i) the termination of the APA, (ii) the
+Added: closing of a Business Combination (as defined in the Bridge Notes), and (iii) April 30, 2021.
+Added: Upon the closing of the Asset Sale,
+Added: the outstanding principal amount of the Bridge Notes and all accrued and unpaid interest thereon will be applied against the purchase
+Added: price under the APA, and the Bridge Notes will be extinguished.
+Added: We may use the proceeds under the Bridge Notes for, among other
+Added: things, the payment of obligations related to the transactions contemplated by the APA and the Merger and other general working
+Added: capital purposes.
+Added: Bridge Notes include customary events of default, including if any portion of either of the Bridge Notes is not paid when due;
+Added: if we default in the performance of any other material term, agreement, covenant or condition of either of the Bridge Notes, subject
+Added: to a cure period;
+Added: if any final judgment for the payment of money is rendered against us and we do not discharge the same or cause
+Added: it to be discharged or vacated within 90 days;
+Added: if we make an assignment for the benefit of creditors, if we generally does not
+Added: pay its debts as they become due;
+Added: if a receiver, liquidator or trustee is appointed for us, or if we are adjudicated bankrupt
+Added: or insolvent.
+Added: In the event of an event of default, the Bridge Notes will accelerate and become immediately due and payable at
+Added: the option of the holder.
of December 31, 2020, we had negative working capital (current liabilities in excess of current assets) of $636,000 compared to
−Removed: working capital (current assets in excess of current liabilities) of $2,761,000 as of December 31, 2018.
−Removed: The following table shows
−Removed: our change in working capital from December 31, 2018 to December 31, 2019.
−Removed: Working capital as of December
−Removed: in current assets:
−Removed: and cash equivalents
−Removed: receivable, net of allowance
−Removed: equipment to be installed
−Removed: expenses and other current assets
−Removed: decrease in current assets
−Removed: in current liabilities:
−Removed: taxes payable
−Removed: taxes payable
−Removed: portion of obligations under capital leases
−Removed: current liabilities
−Removed: increase in current liabilities
−Removed: decrease in working capital
−Removed: Working capital
−Removed: as of December 31, 2019
+Added: negative working capital of $25,000 as of December 31, 2019.
+Added: The following table shows our change in working capital from December
+Added: 31, 2019 to December 31, 2020.
+Added: Working capital deficit as of December 31, 2019
+Added: Changes in current assets:
+Added: Cash and cash equivalents
+Added: Accounts receivable, net of allowance
+Added: Site equipment to be installed
+Added: Prepaid expenses and other current assets
+Added: Net decrease in current assets
+Added: Changes in current liabilities:
+Added: Accounts payable
+Added: Accrued compensation
+Added: Accrued expenses
+Added: Sales taxes payable
+Added: Income taxes payable
+Added: Current portion of obligations under capital leases
+Added: Deferred revenue
+Added: Deferred rent
+Added: Other current liabilities
+Added: Net decrease in current liabilities
+Added: Net decrease in working capital
+Added: Working capital deficit as of December 31, 2020
flows from operating, investing and financing activities, as reflected in the accompanying consolidated statements of cash flows,
are summarized as follows:
−Removed: the years ended
−Removed: provided by (used in):
−Removed: of exchange rates
−Removed: increase (decrease) in cash, cash equivalents and restricted cash
−Removed: cash provided by operations.
−Removed: The increase in cash provided by operating activities was due to a decrease in cash used for
−Removed: operating assets and liabilities of $2,447,000, partially offset by an increase in net loss of $853,000, after giving effect to
−Removed: adjustments made for non-cash transactions during 2019 compared to 2018.
+Added: For the years ended
+Added: Cash (used in) provided by:
+Added: Operating activities
+Added: $ (3,894,000 )
+Added: $ (6,638,000 )
+Added: Investing activities
+Added: Financing activities
+Added: Effect of exchange rates
+Added: Net (decrease) increase in cash, cash equivalents and restricted cash
+Added: $ (2,632,000 )
+Added: $ (3,255,000 )
+Added: cash (used in) provided by operations.
+Added: The increase in cash used in operating activities was primarily due to an increase
+Added: in net loss of $5,643,000 after giving effect to adjustments made for non-cash transactions as well as increased cash used for
+Added: operating assets and liabilities of $995,000 during 2020 compared to 2019.
largest use of cash is payroll and related costs.
−Removed: Cash used for payroll and related costs decreased $764,000 to $9,296,000 for
−Removed: 2019 from $10,060,000 for 2018, primarily due to reduced headcount.
−Removed: In light of the recent measures we implemented to reduce operating
−Removed: expenses and to preserve capital, we expect our selling, general and administrative expenses to decrease in 2020.
−Removed: See “—Results
−Removed: of Operations—Operating Expenses,”
+Added: Cash used for payroll and related costs decreased $4,862,000 from $9,296,000
+Added: for 2019 to $4,434,000 for 2020, primarily due to reduced headcount.
primary source of cash is cash we generate from customers.
−Removed: Cash received from customers decreased $2,030,000 to $19,790,000 for
−Removed: 2019 from $21,820,000 for 2018.
−Removed: This decrease was primarily related to decreased subscription and hardware revenue.
−Removed: add network subscribers or other revenue sources to sufficiently offset the subscription revenue we received in recent years from
−Removed: Buffalo Wild Wings corporate-owned restaurants and its franchisees, our subscription revenue will materially decrease beginning
−Removed: in the first quarter of 2020.
−Removed: See “—Results of Operations—Revenues,”
−Removed: cash used in investing activities.
−Removed: The $514,000 decrease in cash used in investing activities was primarily due to decreased
−Removed: capital expenditures.
−Removed: cash used in financing activities.
−Removed: During 2018, we received $4,000,000 under our term loan with Avidbank and we received $1,375,000
−Removed: in net proceeds from a registered offering of our common stock.
−Removed: There were no similar financing activities during 2019.
−Removed: 2019, we made $4,373,000 less in principal payments on long-term debt and $204,000 less in principal payments on our finance leases
−Removed: when compared to 2018.
+Added: Cash received from customers decreased $13,041,000 from $19,790,000
+Added: for 2019 to $6,749,000 for 2020, primarily related to decreased subscription revenue, hardware revenue and live hosted trivia
+Added: cash provided by (used in) investing activities.
+Added: The $2,025,000 increase in cash provided by investing activities was primarily
+Added: due to receiving $1,226,000 in net proceeds from the sale of all our assets used to conduct live-hosted trivia events in January
+Added: 2020 as well as decreased capital expenditures.
+Added: cash provided by (used in) financing activities.
+Added: During the year ended December 31, 2020, we received $1,625,000 in proceeds
+Added: from the PPP loan and $1,500,000 in proceeds from bridge loans received from Fertilemind.
+Added: There were no similar transactions during
+Added: During 2020, we made $1,750,000 more in principal payments on long-term debt and $26,000 less in principal payments on our
+Added: finance leases when compared to 2019.
Sheet Arrangements
33 unchanged sentences
have not yet been placed in service and are stated at cost.
+Added: Such equipment includes the Classic Playmaker, tablets, other associated
+Added: electronics and the computers located at customer’s sites.
These assets remain in site equipment to be installed until installed
−Removed: at our customer sites.
−Removed: For tablet platform customers that are under sales-type lease arrangements, the cost of the equipment is
−Removed: recognized in direct costs upon installation.
−Removed: For all other tablet platform customers, the cost of the equipment is reclassified
−Removed: to fixed assets upon installation and depreciated over its estimated useful life.
−Removed: We evaluate the recoverability of site equipment
−Removed: to be installed for impairment whenever events or circumstances indicate that the carrying amounts of such assets may not be recoverable.
−Removed: Recoverability is measured by comparing the carrying amount of an asset or asset group to estimated undiscounted future net cash
−Removed: flows expected to be generated.
−Removed: If the carrying amount of the asset or asset group is not recoverable on an undiscounted cash
−Removed: flow basis, an impairment is recognized to the extent that the carrying amount exceeds its fair value.
−Removed: Fair value is determined
−Removed: through various valuation techniques including discounted cash flow models, quoted market values, and third-party independent
−Removed: appraisals, as considered necessary.
−Removed: the termination of our relationship with Buffalo Wild Wing corporate-owned restaurants and most of its franchisees in November
−Removed: 2019, we took back title to all of the tablets, cases and charging trays located at sites that terminated service with us at zero
−Removed: cost to us other than for shipping and related charges of approximately $175,000.
−Removed: We received approximately 45,000 tablets and
−Removed: cases and approximately 4,500 charging trays during the fourth quarter of 2019.
−Removed: Many of these items are our newer technology tablets
−Removed: and cases that can be redeployed to our customer sites or used in other possible partnerships.
−Removed: Although we have not yet completed
−Removed: our assessment of the items we received to determine how many we will ultimately retain, we determined that we would no longer
−Removed: have a future use for certain older tablets and cases we received.
−Removed: Accordingly, during the quarter ended December 31, 2019, we
−Removed: recognized a loss of approximately $580,000 for the disposition of those older tablets and related cases recorded
−Removed: in site equipment to be installed for which we did not expect to generate future cash flows.
−Removed: Total loss for the disposition
−Removed: of site equipment for the year ended December 31, 2019 was approximately $591,000.
−Removed: There were no indications
−Removed: of impairment for the year ended December 31, 2018.
−Removed: Assets —Fixed assets are recorded at cost.
+Added: at our customer sites, at which point, the cost of the deployed site equipment is reclassified to fixed assets and depreciated
+Added: over the estimated useful life.
+Added: We evaluate the recoverability of site equipment to be installed for impairment whenever events
+Added: or circumstances indicate that the carrying amounts of such assets may not be recoverable.
+Added: Recoverability is measured by comparing
+Added: the carrying amount of an asset or asset group to estimated undiscounted future net cash flows expected to be generated.
+Added: carrying amount of the asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized
+Added: to the extent that the carrying amount exceeds its fair value.
+Added: Fair value is determined through various valuation techniques including
+Added: discounted cash flow models, quoted market values, and third-party independent appraisals, as considered necessary.
+Added: year ended December 31, 2020 and 2019, we recognized a loss of approximately $307,000 and $591,000, respectively, for the disposition
+Added: of site equipment to be installed for which we did not expect to generate future cash flows.
+Added: Assets —
+Added: Fixed assets are recorded at cost.
Equipment under finance leases is recorded at the present value of future
4 unchanged sentences
on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying amount exceeds its fair value.
−Removed: As discussed above, we determined that we would no longer have a future use for certain older tablets and cases we received from
−Removed: Buffalo Wild Wing corporate-owned restaurants and its franchisees.
−Removed: Accordingly, during the quarter ended December 31, 2019, we
−Removed: recognized a loss of approximately $96,000 primarily for the disposition of those older tablets and the related
−Removed: cases recorded in fixed assets for which we did not expect to generate future cash flows.
−Removed: Total loss for the disposition of
−Removed: fixed assets for the year ended December 31, 2019 was approximately $127,000.
−Removed: There were no indications of impairment for
−Removed: the year ended December 31, 2018.
+Added: During the year ended December 31, 2020, we recognized a loss of approximately $54,000 of fixed assets related to deployed site
+Added: equipment in the ordinary course of business.
+Added: As discussed further in Note 16 to the accompanying financial statements, we our
+Added: lease for our corporate headquarters and vacated the facility as of June 30, 2020.
+Added: As a result, during the year ended December
+Added: 31, 2020, we wrote-off approximately $890,000 of unamortized tenant improvement allowance that is recorded as part of the gain
+Added: on termination of lease, as well as approximately $87,000 in leasehold improvement assets and $197,000 in furniture and fixtures
+Added: and our vehicle.
+Added: During the year ended December 31, 2019, total loss for the disposition of fixed assets was approximately $127,000.
of fixed assets is computed using the straight-line method over the estimated useful lives of the assets.
5 unchanged sentences
in any fiscal year is largely related to the equipment located at our customers’
−Removed: sites that are not under sales-type lease
−Removed: arrangements.
−Removed: Such equipment includes the Classic Playmaker, tablet, other associated electronics and the computers located at
−Removed: customer’s sites (collectively, “Site Equipment”).
−Removed: The components within Site Equipment are depreciated over
+Added: Such equipment is depreciated over
one to three years based on the shorter of the contractual finance lease period or the estimated useful life, which considers
anticipated technology changes.
−Removed: Machinery and equipment is depreciated over three to five years, furniture and fixtures is depreciated
−Removed: over five to seven years and the vehicle is depreciated over five years.
−Removed: If our fixed assets turn out to have longer lives, on
−Removed: average, than estimated, then our depreciation expense would be significantly reduced in those future periods.
−Removed: Conversely, if
−Removed: the fixed assets turn out to have shorter lives, on average, than estimated, then our depreciation expense would be significantly
−Removed: increased in those future periods.
−Removed: As of December 31, 2019, we determined there were no changes to the estimated useful lives
−Removed: for any of our assets.
+Added: Machinery and equipment are depreciated over three to five years.
+Added: If our fixed assets turn out
+Added: to have longer lives, on average, than estimated, then our depreciation expense would be significantly reduced in those future
+Added: Conversely, if the fixed assets turn out to have shorter lives, on average, than estimated, then our depreciation expense
+Added: would be significantly increased in those future periods.
+Added: As of December 31, 2020, we determined there were no changes to the
+Added: estimated useful lives for any of our assets.
Goodwill —Goodwill
11 unchanged sentences
Goodwill and Other.
−Removed: have goodwill resulting from the excess of costs over the fair value of assets we acquired in 2003 related to our Canadian business
−Removed: (the “Reporting Unit”).
−Removed: We performed the quantitative impairment test of our goodwill in each of the years ended December
−Removed: 31, 2019 and 2018, as we determined that because of declines in revenue of the Reporting Unit, the decline in our stock price
−Removed: and other general market conditions, it was more likely than not that there were indications of impairment.
−Removed: We used three methods
−Removed: of determining the fair value of the Reporting Unit:
−Removed: the public company market method, the transaction market method and the income
−Removed: Each method was equally weighted to calculate the total estimated fair value, and then we compared this fair value to
−Removed: the carrying value of the Reporting Unit.
−Removed: The impairment test performed during 2018 resulted in the carrying value exceeding the
−Removed: Accordingly, we recognized a goodwill impairment loss of approximately $261,000 during the year ended December 31,
−Removed: The impairment test performed during 2019 resulted in the fair value exceeding the carrying value.
−Removed: Therefore, we did not
−Removed: record any goodwill impairment for the year ended December 31, 2019.
+Added: goodwill balance of $696,000 as of December 31, 2019 relates to the excess of costs over the fair value of assets we acquired
+Added: in 2003 related to our Canadian business (the “Reporting Unit”).
+Added: In our evaluation of impairment indicators as of
+Added: March 31, 2020, we determined that the uncertainty relating to the impact of the COVID-19 pandemic on the Reporting Unit’s
+Added: future operating results represented an indicator of impairment.
+Added: Accordingly, we compared the estimated fair value of the Reporting
+Added: Unit to its carrying value at March 31, 2020, determined that a full impairment loss was warranted and recognized an impairment
+Added: charge of $662,000 for the three months ended March 31, 2020.
+Added: No further evaluations were necessary after March 31, 2020.
+Added: was no goodwill impairment recorded for the year ended December 31, 2019.
Recognition —In accordance with ASC No.
2 unchanged sentences
for those goods or services.
−Removed: generate revenue by charging subscription fees to customers for access to our 24/7 trivia network, charging equipment fees to
−Removed: certain customers for use of tablets and other equipment, by selling and leasing tablet and hardware equipment for custom usage
−Removed: beyond trivia/entertainment, by selling DOOH advertising direct to advertisers and on national ad exchanges, by licensing our
−Removed: entertainment and trivia content to other parties, and by providing professional services such as custom game design or development
−Removed: of new platforms on our existing tablet form factor.
−Removed: Up until February 1, 2020, the Company also generated revenue from hosting
−Removed: live trivia events.
+Added: generate revenue by charging subscription fees to partners for access to our 24/7 trivia network, by selling and leasing tablet
+Added: and hardware equipment for custom usage beyond trivia/entertainment, by selling DOOH advertising direct to advertisers and on
+Added: national ad exchanges, by licensing our entertainment and trivia content to other entities, and by providing professional services
+Added: such as custom game design or development of new platforms on our existing tablet form factor.
+Added: Until February 1, 2020, we also
+Added: generated revenue from hosting live trivia events.
+Added: We sold all of our assets used to host live trivia events in January 2020.
general, when multiple performance obligations are present in a customer contract, we allocated the transaction price to the individual
5 unchanged sentences
from the customer.
+Added: 606 specifies certain criteria that an arrangement with a customer must have in order for a contract to exist for purposes
+Added: of revenue recognition, one of which is that it must be probable that we will collect the consideration to which we will be entitled
+Added: under the contract.
+Added: As a result of the impact that the COVID-19 pandemic has had, and continues to have, on our customers, we
+Added: determined that due to the uncertainty of collectability of the subscription fees for certain customers, our arrangement with
+Added: those customers no longer meets all the criteria needed for a contract to exist for revenue recognition purposes.
+Added: Therefore, we
+Added: did not recognize revenue for these customers and fully reserved for accounts receivable in the allowance for doubtful accounts.
+Added: We only recognized revenue for the arrangements that continued to meet the contract criteria, including the criteria that collectability
+Added: was probable.
Development Costs —We capitalize costs related to the development of certain software products in accordance with ASC
10 unchanged sentences
which the content was intended.
−Removed: As a result, for the quarter ended December 31, 2019, we recognized an impairment charge of $498,000.
−Removed: There was no impairment charge for the quarter ended December 31, 2018.
−Removed: For the year ended December 31, 2019 and 2018, we recognized
−Removed: an impairment charge of $550,000 and $23,000, respectively.
−Removed: Impairment of capitalized software is shown separately on our consolidated
−Removed: statement of operations.
+Added: As a result, for the year ended December 31, 2020 and 2019, we recognized an impairment charge
+Added: of $248,000 and $550,000, respectively.
+Added: Impairment of capitalized software is shown separately on our consolidated statement of
Taxes —Income taxes are accounted for under the asset and liability method.
25 unchanged sentences
The amendment will
−Removed: be effective for public companies with fiscal years beginning after December 15, 2020 (which will be January 1, 2021 for us);
−Removed: early adoption is permitted.
−Removed: We are currently assessing the impact of this pronouncement to our consolidated financial statements.
−Removed: November 2019, the FASB issued ASU No.
−Removed: 2019-08, Compensation –
−Removed: Stock Compensation (Topic 718) and Revenue from Contracts
−Removed: with Customers (Topic 606) (“ASU No.
−Removed: 2019-08”).
−Removed: This ASU requires that an entity measure and classify share-based
−Removed: payment awards granted to a customer by applying the guidance in Topic 718.
−Removed: The amount recorded as a reduction of the transaction
−Removed: price is required to be measured on the basis of the grant-date fair value of the share-based payment award in accordance with
−Removed: The grant date is the date at which a grantor (supplier) and a grantee (customer) reach a mutual understanding of the
−Removed: key terms and conditions of a share-based payment award.
−Removed: The classification and subsequent measurement of the award are subject
−Removed: to the guidance in Topic 718 unless the share-based payment award is subsequently modified and the grantee is no longer a customer.
−Removed: The standard is effective for fiscal years beginning after December 15, 2019 (which was January 1, 2020 for us).
−Removed: of this standard is not expected to have a material impact on our consolidated financial statements.
−Removed: November 2018, the FASB issued ASU No.
−Removed: 2018-18, Collaborative Arrangements (Topic 808):
−Removed: Clarifying the Interaction between
−Removed: Topic 808 and Topic 606.
−Removed: This ASU requires certain transactions between participants in a collaborative arrangement to be
−Removed: accounted for as revenue under the new revenue standard when the participant is a customer.
−Removed: The standard is effective for fiscal
−Removed: years beginning after December 15, 2019 (which was January 1, 2020 for us).
−Removed: The adoption of this standard is not expected to have
−Removed: a material impact on our consolidated financial statements.
−Removed: August 2018, the FASB issued ASU No.
−Removed: 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40):
−Removed: Customer’s
−Removed: Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract .
−Removed: This ASU aligns
−Removed: the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements
−Removed: for capitalizing implementation costs incurred to develop or obtain internal-use software.
−Removed: The standard is effective for fiscal
−Removed: years beginning after December 15, 2019 (which was January 1, 2020 for us) and can be applied either retrospectively or prospectively
−Removed: to all implementation costs incurred after the date of adoption.
−Removed: The adoption of this ASU is not expected to have a significant
−Removed: impact on our consolidated financial statements.
−Removed: August 2018, the FASB issued ASU No.
−Removed: 2018-13, Fair Value Measurement (Topic 820):
−Removed: Disclosure Framework - Changes to the Disclosure
−Removed: Requirements for Fair Value Measurement .
−Removed: This ASU modifies certain disclosure requirements on fair value measurements.
−Removed: standard is effective for fiscal years beginning after December 15, 2019 (which was January 1, 2020 for us).
−Removed: The adoption of this
−Removed: ASU is not expected to have a significant impact on our consolidated financial statements.
+Added: be effective for public companies with fiscal years beginning after December 15, 2020 (which was January 1, 2021 for us);
+Added: adoption is permitted.
+Added: We do not expect that the adoption of this accounting standard update to have a material impact on our
+Added: consolidated financial statements.
June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments , which supersedes current
8 unchanged sentences
adoption of this standard will have on our consolidated financial statements.
−Removed: February 2016, the FASB issued ASU No.
−Removed: 2016-02, Leases (Topic 842);
−Removed: in July 2018, the FASB issued ASU No.
−Removed: 2018-11, Leases
−Removed: Targeted Improvements ;
−Removed: and in December 2018, the FASB issued ASU No.
−Removed: 2018-20, Leases (Topic 842) –
−Removed: Improvements for Lessors , (collectively “Topic 842”).
−Removed: Topic 842 primarily requires lessees to recognize at the
−Removed: lease commencement date a lease liability, which is the lessee’s obligation to make lease payments arising from a lease,
−Removed: measured on a discounted basis, and a right-of-use asset, which is an asset that represents the lessee’s right to use, or
−Removed: control the use of, a specified asset for the lease term.
−Removed: Topic 842 was effective for fiscal periods beginning after December
−Removed: 15, 2018 (which was January 1, 2019 for us), including interim periods within those fiscal years.
−Removed: Lessees and lessors must either
−Removed: (i) apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest
−Removed: comparative period presented in the financial statements or (ii) recognize a cumulative-effect adjustment to the opening balance
−Removed: of retained earnings in the period of adoption.
−Removed: Applying a full retrospective transition approach is not allowed.
−Removed: We have elected
−Removed: to use the cumulative-effect transition method upon adoption.
−Removed: 842 also allows lessees and lessors to elect certain practical expedients.
−Removed: We elected the following practical expedients:
−Removed: practical expedients, which must be elected as a package and applied consistently to all of our leases:
−Removed: need not reassess whether any expired or existing contracts are or contain leases.
−Removed: need not reassess the lease classification for any expired or existing leases (that is, all existing leases that were classified
−Removed: as operating leases in accordance with the previous guidance will be classified as operating leases, and all existing leases
−Removed: that were classified as capital leases in accordance with the previous guidance will be classified as finance leases).
−Removed: need not reassess initial direct costs for any existing leases .
−Removed: practical expedient.
−Removed: We elected the hindsight practical expedient in determining the lease term (that is, when considering
−Removed: lessee options to extend or terminate the lease and to purchase the underlying asset) and in assessing impairment of our right-of-use
−Removed: We may elect this practical expedient separately or with the “practical expedient package,”
−Removed: apply it consistently to all of our leases.
−Removed: adoption of Topic 842, we recognized on our consolidated balance sheet as of January 1, 2019 approximately $3.5 million of operating
−Removed: lease liabilities, and approximately $2.3 million of corresponding operating right-of use assets, net of tenant improvement allowances.
−Removed: We also show the initial recognition of the leases as a supplemental noncash financing activity on the statement of cash flows
−Removed: and the amortization of the noncash lease expense in operating activities.
−Removed: The adoption of Topic 842 did not have a material impact
−Removed: on our consolidated statement of operations.
−Removed: (See Note 14 to the consolidated financial statements included in Item 8 of
−Removed: this report for more information.)
Quantitative and Qualitative Disclosures about Market Risk
6 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.