Delaware
|
22-3720962
|
(State
or Other Jurisdiction of Incorporation
or
Organization)
|
(I.R.S.
Employer Identification No.)
|
Indicate
by check mark whether the registrant (1) filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the past 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
o
|
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
o No
o
|
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of
“accelerated filer and large accelerated filer” in Rule 12b-2 of the
Exchange Act. (Check one):
|
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o (Do not check if a
smaller reporting company)
|
Smaller reporting company
x
|
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
|
Yes
o No
x
|
As
of February 5, 2010, 28,032,875 shares of Class A Common Stock, $0.001 par
value, and 733,811 shares of Class B Common Stock, $0.001 par value, were
outstanding.
|
PART
I --
|
FINANCIAL
INFORMATION
|
Page
|
Item
1.
|
Financial
Statements (Unaudited)
|
|
|
Condensed
Consolidated Balance Sheets at March 31, 2009 and December 31, 2009
(Unaudited)
|
1
|
|
Unaudited
Condensed Consolidated Statements of Operations for the Three and Nine
Months ended December 31, 2008 and 2009
|
3
|
|
Unaudited
Condensed Consolidated Statements of Cash Flows for the Nine Months ended
December 31, 2008 and 2009
|
4
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
5
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
30
|
Item
4T.
|
Controls
and Procedures
|
43
|
PART
II --
|
OTHER
INFORMATION
|
|
Item
1.
|
Legal
Proceedings
|
44
|
Item
1A.
|
Risk
Factors
|
44
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
45
|
Item
3.
|
Defaults
Upon Senior Securities
|
46
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
46
|
Item
5.
|
Other
Information
|
46
|
Item
6.
|
Exhibits
|
46
|
Signatures
|
47
|
|
Exhibit
Index
|
48
|
March
31,
2009
|
December
31,
2009
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 26,329 | $ | 12,118 | ||||
Restricted
available-for-sale investments
|
— | 5,764 | ||||||
Accounts
receivable, net
|
13,884 | 13,073 | ||||||
Deferred
costs, current portion
|
3,936 | 3,013 | ||||||
Unbilled
revenue, current portion
|
3,082 | 5,061 | ||||||
Prepaid
and other current assets
|
1,798 | 1,856 | ||||||
Note
receivable, current portion
|
616 | 165 | ||||||
Total
current assets
|
49,645 | 41,050 | ||||||
Restricted
available-for-sale investments
|
— | 3,492 | ||||||
Restricted
cash
|
255 | 7,164 | ||||||
Security
deposits
|
424 | 427 | ||||||
Property
and equipment, net
|
243,124 | 228,037 | ||||||
Intangible
assets, net
|
10,707 | 8,452 | ||||||
Capitalized
software costs, net
|
3,653 | 3,803 | ||||||
Goodwill
|
8,024 | 8,024 | ||||||
Deferred
costs, net of current portion
|
3,967 | 7,295 | ||||||
Unbilled
revenue, net of current portion
|
1,253 | 966 | ||||||
Note
receivable, net of current portion
|
959 | 843 | ||||||
Accounts
receivable, net of current portion
|
386 | 386 | ||||||
Total
assets
|
$ | 322,397 | $ | 309,939 |
March
31,
2009
|
December
31,
2009
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
(Unaudited)
|
|||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued expenses
|
$ | 14,954 | $ | 7,333 | ||||
Current
portion of notes payable, non-recourse
|
24,824 | 25,791 | ||||||
Current
portion of notes payable
|
424 | 181 | ||||||
Current
portion of capital leases
|
175 | 499 | ||||||
Current
portion of deferred revenue
|
5,535 | 4,916 | ||||||
Current
portion of customer security deposits
|
314 | 104 | ||||||
Total
current liabilities
|
46,226 | 38,824 | ||||||
Notes
payable, non-recourse, net of current portion
|
170,624 | 153,637 | ||||||
Notes
payable, net of current portion
|
55,333 | 67,633 | ||||||
Capital
leases, net of current portion
|
5,832 | 5,721 | ||||||
Warrant
liability
|
— | 13,695 | ||||||
Interest
rate swap
|
4,529 | 2,453 | ||||||
Deferred
revenue, net of current portion
|
1,057 | 1,976 | ||||||
Customer
security deposits, net of current portion
|
9 | 9 | ||||||
Total
liabilities
|
283,610 | 283,948 | ||||||
Commitments
and contingencies (see Note 7)
|
||||||||
Stockholders’
Equity
|
||||||||
Preferred
stock, 15,000,000 shares authorized;
Series
A 10% - $0.001 par value per share; 20 shares authorized; 8 shares issued
and outstanding at March 31, 2009 and December 31, 2009, respectively.
Liquidation preference $4,050
|
3,476 | 3,556 | ||||||
Class
A common stock, $0.001 par value per share; 65,000,000 and 75,000,000
shares authorized at March 31, 2009 and December 31, 2009, respectively;
27,544,315 and 28,084,315 shares issued and 27,492,875 and 28,032,875
shares outstanding at March 31, 2009 and December 31, 2009,
respectively
|
27 | 28 | ||||||
Class
B common stock, $0.001 par value per share; 15,000,000 shares authorized;
733,811 shares issued and outstanding, at March 31, 2009 and December 31,
2009, respectively
|
1 | 1 | ||||||
Additional
paid-in capital
|
173,565 | 175,596 | ||||||
Treasury
stock, at cost; 51,440 Class A shares
|
(172 | ) | (172 | ) | ||||
Accumulated
deficit
|
(138,110 | ) | (152,958 | ) | ||||
Accumulated
other comprehensive loss
|
— | (60 | ) | |||||
Total
stockholders’ equity
|
38,787 | 25,991 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 322,397 | $ | 309,939 |
For
the Three
Months
Ended
December
31,
|
For
the Nine
Months
Ended
December
31,
|
|||||||||||||||
2008
|
2009
|
2008
|
2009
|
|||||||||||||
Revenues
|
$
|
22,710
|
$
|
21,769
|
$
|
65,129
|
$
|
60,316
|
||||||||
Costs
and Expenses:
|
||||||||||||||||
Direct
operating (exclusive of depreciation and amortization shown
below)
|
7,068
|
6,585
|
19,597
|
18,113
|
||||||||||||
Selling,
general and administrative
|
4,691
|
4,158
|
13,711
|
12,100
|
||||||||||||
Provision
for doubtful accounts
|
98
|
144
|
271
|
408
|
||||||||||||
Research
and development
|
107
|
47
|
207
|
151
|
||||||||||||
Stock-based
compensation
|
295
|
346
|
653
|
1,112
|
||||||||||||
Impairment
of goodwill
|
6,525
|
—
|
6,525
|
—
|
||||||||||||
Depreciation
and amortization of property and equipment
|
8,126
|
8,286
|
24,394
|
24,762
|
||||||||||||
Amortization
of intangible assets
|
821
|
740
|
2,669
|
2,255
|
||||||||||||
Total
operating expenses
|
27,731
|
20,306
|
68,027
|
58,901
|
||||||||||||
Income
(loss) from operations
|
(5,021
|
)
|
1,463
|
(2,898
|
)
|
1,415
|
||||||||||
Interest
income
|
88
|
101
|
311
|
236
|
||||||||||||
Interest
expense
|
(6,935
|
)
|
(9,261
|
)
|
(21,101
|
)
|
(25,602
|
)
|
||||||||
Extinguishment
of debt
|
—
|
—
|
—
|
10,744
|
||||||||||||
Other
expense, net
|
(162
|
)
|
(153
|
)
|
(488
|
)
|
(454
|
)
|
||||||||
Change
in fair value of interest rate swap
|
(5,411
|
)
|
853
|
(3,846
|
)
|
2,076
|
||||||||||
Change
in fair value of warrant liability
|
—
|
613
|
—
|
(2,963
|
)
|
|||||||||||
Net
loss
|
$
|
(17,441
|
)
|
$
|
(6,384
|
)
|
$
|
(28,022
|
)
|
$
|
(14,548
|
)
|
||||
Preferred
stock dividends
|
—
|
(100
|
)
|
—
|
(300
|
)
|
||||||||||
Net
loss attributable to common stockholders
|
$
|
(17,441
|
)
|
$
|
(6,484
|
)
|
$
|
(28,022
|
)
|
$
|
(14,848
|
)
|
||||
Net
loss per Class A and Class B common share - basic and
diluted
|
$
|
(0.63
|
)
|
$
|
(0.23
|
)
|
$
|
(1.03
|
)
|
$
|
(0.52
|
)
|
||||
Weighted
average number of Class A and Class B common shares
outstanding:
|
||||||||||||||||
Basic
and diluted
|
27,566,462
|
28,766,686
|
27,324,324
|
28,572,727
|
For
the Nine Months Ended December 31,
|
|||||||
2008
|
2009
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(28,022
|
)
|
$
|
(14,548
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by operating
activities:
|
|||||||
Loss
on disposal of assets
|
164
|
7
|
|||||
Loss
on impairment of goodwill
|
6,525
|
—
|
|||||
Depreciation
and amortization of property and equipment and amortization of intangible
assets
|
27,063
|
27,017
|
|||||
Amortization
of capitalized software costs
|
601
|
486
|
|||||
Amortization
of debt issuance costs included in interest expense
|
1,134
|
1,499
|
|||||
Provision
for doubtful accounts
|
271
|
408
|
|||||
Stock-based
compensation
|
653
|
1,112
|
|||||
Non-cash
interest expense
|
3,937
|
2,398
|
|||||
Change
in fair value of interest rate swap
|
3,846
|
(2,076
|
)
|
||||
Change
in fair value of warrant liability
|
—
|
2,963
|
|||||
Realized
loss on available-for-sale investments
|
—
|
7
|
|||||
Interest
expense added to note payable
|
—
|
2,333
|
|||||
Gain
on extinguishment of debt
|
—
|
(10,744
|
)
|
||||
Accretion
of note payable discount included in interest expense
|
—
|
837
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
4,823
|
403
|
|||||
Unbilled
revenue
|
1,262
|
(1,692
|
)
|
||||
Prepaids
and other current assets
|
(670
|
)
|
(78
|
)
|
|||
Other
assets
|
(434
|
)
|
582
|
||||
Accounts
payable and accrued expenses
|
472
|
(4,493
|
)
|
||||
Deferred
revenue
|
(23
|
)
|
265
|
||||
Other
liabilities
|
13
|
(210
|
)
|
||||
Net
cash provided by operating activities
|
21,615
|
6,476
|
|||||
Cash
flows from investing activities
|
|||||||
Purchases
of property and equipment
|
(18,115
|
)
|
(13,045
|
)
|
|||
Purchase
of intangible assets
|
(550
|
)
|
—
|
||||
Additions
to capitalized software costs
|
(825
|
)
|
(637
|
)
|
|||
Sales/maturities
of available-for-sale investments
|
—
|
1,997
|
|||||
Purchase
of available-for-sale investments
|
—
|
(11,265
|
)
|
||||
Restricted
cash
|
—
|
(6,909
|
)
|
||||
Net
cash used in investing activities
|
(19,490
|
)
|
(29,859
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Proceeds
from notes payable
|
—
|
76,513
|
|||||
Repayment
of notes payable
|
(1,434
|
)
|
(42,862
|
)
|
|||
Repayment
of credit facilities
|
(9,676
|
)
|
(26,434
|
)
|
|||
Proceeds
from credit facilities
|
569
|
8,884
|
|||||
Payments
of debt issuance costs
|
(518
|
)
|
(6,209
|
)
|
|||
Principal
payments on capital leases
|
(83
|
)
|
(689
|
)
|
|||
Proceeds
for subscription of preferred stock
|
2,000
|
—
|
|||||
Costs
associated with issuance of preferred stock
|
(73
|
)
|
(8
|
)
|
|||
Costs
associated with issuance of Class A common stock
|
—
|
(23
|
)
|
||||
Net
cash (used in) provided by financing activities
|
(9,215
|
)
|
9,172
|
||||
Net
decrease in cash and cash equivalents
|
(7,090
|
)
|
(14,211
|
)
|
|||
Cash
and cash equivalents at beginning of period
|
29,655
|
26,329
|
|||||
Cash
and cash equivalents at end of period
|
$
|
22,565
|
$
|
12,118
|
1.
|
NATURE
OF OPERATIONS
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair
Value
|
|||||||||||||
U.S.
Treasury securities
|
$ | 3,655 | $ | 1 | $ | (31 | ) | $ | 3,625 | |||||||
Obligations
of U.S. government agencies and FDIC guaranteed bank debt
|
4,651 | — | (28 | ) | 4,623 | |||||||||||
Corporate
debt securities
|
505 | — | — | 505 | ||||||||||||
Other
interest bearing securities
|
505 | — | (2 | ) | 503 | |||||||||||
$ | 9,316 | $ | 1 | $ | (61 | ) | $ | 9,256 |
For
the Three Months Ended December 31,
|
For
the Nine Months Ended December 31,
|
|||||||||||||||
2008
|
2009
|
2008
|
2009
|
|||||||||||||
Range
of risk-free interest rates
|
2.5-5.2 | % | 2.4 | % | 2.5-5.2 | % | 2.4-2.7 | % | ||||||||
Dividend
yield
|
— | — | — | — | ||||||||||||
Expected
life (years)
|
5 | 5 | 5 | 5 | ||||||||||||
Range
of expected volatilities
|
52.5-58.7 | % | 77.6 | % | 52.5-58.7 | % | 77.4-77.6 | % |
Balance
at March 31, 2008
|
$ | 14,549 | ||
Goodwill impairment – USM
|
(4,401 | ) | ||
Goodwill impairment – The Pavilion Theatre
|
(1,960 | ) | ||
Goodwill impairment – CEG
|
(164 | ) | ||
Balance
at December 31, 2009
|
$ | 8,024 |
Basic
and diluted net loss per common share =
|
Net
loss – preferred dividends
|
Weighted
average number of Common Stock
outstanding
during the period
|
·
|
Level
1 – quoted prices in active markets for identical
investments
|
·
|
Level
2 – other significant observable inputs (including quoted prices for
similar investments, market corroborated inputs,
etc.)
|
·
|
Level
3 – significant unobservable inputs (including the Company’s own
assumptions in determining the fair value of
investments)
|
Financial
Assets at Fair Value
as
of December 31, 2009
|
||||||||||||
Level
1
|
Level
2
|
Level
3
|
||||||||||
Cash
and cash equivalents
|
$ | 12,118 | $ | — | $ | — | ||||||
Investment
securities, available-for-sale
|
$ | 97 | $ | 9,159 | $ | — | ||||||
Restricted
cash
|
$ | 7,164 | $ | — | $ | — | ||||||
Interest
rate swap
|
$ | — | $ | (2,453 | ) | $ | — |
3.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
4.
|
NOTES
RECEIVABLE
|
As
of March 31, 2009
|
As
of December 31, 2009
|
|||||||||||||||
Note
Receivable (as defined below)
|
Current
Portion
|
Long
Term Portion
|
Current
Portion
|
Long
Term Portion
|
||||||||||||
Exhibitor
Note
|
$ | 54 | $ | 37 | $ | 51 | $ | — | ||||||||
Exhibitor
Install Notes
|
118 | 908 | 90 | 840 | ||||||||||||
FiberMedia
Note
|
431 | — | — | — | ||||||||||||
Other
|
13 | 14 | 24 | 3 | ||||||||||||
$ | 616 | $ | 959 | $ | 165 | $ | 843 |
5.
|
NOTES
PAYABLE
|
As
of March 31, 2009
|
As
of December 31, 2009
|
|||||||||||||||
Note
Payable (as defined below)
|
Current
Portion
|
Long
Term Portion
|
Current
Portion
|
Long
Term Portion
|
||||||||||||
First
USM Note
|
$ | 221 | $ | — | $ | — | $ | — | ||||||||
SilverScreen
Note
|
20 | — | — | — | ||||||||||||
2007
Senior Notes
|
— | 55,000 | — | — | ||||||||||||
NEC
Facility
|
168 | 333 | 181 | 195 | ||||||||||||
2009
Note, net of debt discount
|
— | — | — | 67,438 | ||||||||||||
Other
|
15 | — | — | — | ||||||||||||
Total
recourse notes payable
|
$ | 424 | $ | 55,333 | $ | 181 | $ | 67,633 | ||||||||
Vendor
Note
|
$ | — | $ | 9,600 | $ | — | $ | 9,600 | ||||||||
GE
Credit Facility
|
24,824 | 161,024 | 24,444 | 135,094 | ||||||||||||
KBC
Related Facility
|
— | — | 1,269 | 7,616 | ||||||||||||
P2
Vendor Note
|
— | — | 49 | 741 | ||||||||||||
P2
Exhibitor Notes
|
— | — | 29 | 586 | ||||||||||||
Total
non-recourse notes payable
|
$ | 24,824 | $ | 170,624 | $ | 25,791 | $ | 153,637 | ||||||||
Total
notes payable
|
$ | 25,248 | $ | 225,957 | $ | 25,972 | $ | 221,270 |
As
of March 31, 2009
|
As
of December 31, 2009
|
|||||||
2009
Note, at issuance
|
$ | — | $ | 75,000 | ||||
Discount
on 2009 Note
|
— | (9,895 | ) | |||||
PIK
Interest
|
— | 2,333 | ||||||
2009
Note, net
|
$ | — | $ | 67,438 | ||||
Less
current portion
|
— | — | ||||||
Total
long term portion
|
$ | — | $ | 67,438 |
6.
|
STOCKHOLDERS’
EQUITY
|
Shares
Under Option
|
Weighted
Average Exercise Price Per Share
|
|||||||
Balance
at March 31, 2009
|
2,313,622 | $ | 6.11 | |||||
Granted
|
1,652,500 | 1.37 | ||||||
Exercised
|
— | — | ||||||
Cancelled/Forfeited
|
(27,250 | ) | 5.51 | |||||
Balance
at December 31, 2009
|
3,938,872 | $ | 4.12 |
Restricted
Stock Awards
|
Weighted
Average Market Price Per Share
|
|||||||
Balance
at March 31, 2009
|
773,168 | $ | 1.83 | |||||
Granted
|
504,090 | 1.06 | ||||||
Vested
|
(120,000 | ) | 2.06 | |||||
Cancelled/Forfeited
|
(65,831 | ) | 1.67 | |||||
Balance
at December 31, 2009
|
1,091,427 | $ | 1.46 |
Outstanding
Warrant (as defined below)
|
March
31,
2009
|
December
31,
2009
|
July
2005 Private Placement Warrants
|
467,275
|
467,275
|
August
2005 Warrants
|
760,196
|
760,196
|
Preferred
Warrants
|
1,400,000
|
1,400,000
|
Sageview
Warrants
|
—
|
16,000,000
|
Imperial
Warrants
|
—
|
750,000
|
2,627,471
|
19,377,471
|
7.
|
COMMITMENTS
AND CONTINGENCIES
|
8.
|
COMPREHENSIVE
LOSS
|
Three
Months Ended December 31, 2009
|
Nine
Months Ended December 31, 2009
|
|||||||
Net
loss
|
$ | (6,384 | ) | $ | (14,548 | ) | ||
Other
comprehensive loss:
Unrealized
loss on available-for-sale investments
|
(43 | ) | (60 | ) | ||||
Comprehensive
net loss
|
$ | (6,427 | ) | $ | (14,608 | ) |
9.
|
SUPPLEMENTAL
CASH FLOW DISCLOSURE
|
For
the Nine Months Ended December 31,
|
||||||||
2008
|
2009
|
|||||||
Interest
paid
|
$ | 15,758 | $ | 24,448 | ||||
Equipment
purchased from Christie included in accounts payable and accrued expenses
at end of period
|
$ | 231 | $ | — | ||||
Issuance
of Class A Common Stock as additional purchase price for Access Digital
Server Assets
|
$ | 129 | $ | — | ||||
Issuance
of Class A Common Stock as additional purchase price for Managed
Services
|
$ | 82 | $ | — | ||||
Issuance
of Class A Common Stock to SDE as payment for services
and resources
|
$ | 93 | $ | — | ||||
Assets
acquired under capital leases
|
$ | 92 | $ | 901 | ||||
Accretion
of preferred stock discount
|
$ | — | $ | 72 | ||||
Accrued
dividends on preferred stock
|
$ | — | $ | 300 | ||||
Issuance
of Class A Common Stock to Aquifer Capital for financial advisory services
in connection with the purchase of the 2007 Senior Notes
|
$ | — | $ | 198 | ||||
Issuance
of Class A Common Stock to Imperial to provide financial advisory
services
|
$ | — | $ | 437 |
10.
|
SEGMENT
INFORMATION
|
Operations
of:
|
Products
and services provided:
|
|
Phase
1 DC
|
Financing
vehicles and administrators for the Company’s 3,724 Systems installed
nationwide in Phase 1 DC’s deployment to theatrical
exhibitors. The Company retains ownership of the residual cash
flows and the Systems after the repayment of all non-recourse debt and at
the expiration of exhibitor master license agreements.
|
|
Phase
2 DC
|
Financing
vehicles and administrators for the Company’s second digital cinema
deployment, through Phase 2 DC (the “Phase II Deployment”). The
Company retains no ownership of the residual cash flows and digital cinema
equipment after the completion of cost recoupment and at the expiration of
the exhibitor master license
agreements.
|
Operations
of:
|
Products
and services provided:
|
|
Digital
Cinema Services
|
Provides
monitoring, billing, collection, verification and other management
services to the Company’s Phase I Deployment, Phase II Deployment as well
as to exhibitors who purchase their own equipment. Collects and disburses
VPFs from motion picture studios and distributors and ACFs from
alternative content providers, movie exhibitors and theatrical
exhibitors.
|
|
Software
|
Develops
and licenses software to the theatrical distribution and exhibition
industries, provides ASP Service, and provides software enhancements and
consulting services.
|
|
DMS
|
Distributes
digital content to movie theatres and other venues having digital
projection equipment and provides satellite-based broadband video, data
and Internet transmission, encryption management services, video network
origination and management services and a virtual booking center to
outsource the booking and scheduling of satellite and fiber networks and
provides forensic watermark detection services for motion picture studios
and forensic recovery services for content
owners.
|
Operations
of:
|
Products
and services provided:
|
|
USM
|
Provides
cinema advertising services and entertainment.
|
|
CEG
|
Acquires,
distributes and provides the marketing for programs of alternative content
and feature films to movie
exhibitors.
|
Operations
of:
|
Products
and services provided:
|
|||
Pavilion
Theatre
|
A
nine-screen digital movie theatre and showcase to demonstrate the
Company’s integrated digital cinema solutions.
|
|||
Managed
Services
|
Provides
information technology consulting services and managed network monitoring
services through its global network command center.
|
|||
Access
Digital Server Assets
|
Provides
hosting services and provides network access for other web hosting
services.
|
As
of March 31, 2009
|
||||||||||||||||||||||||||||
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
||||||||||||||||||||||
Total
intangible assets, net
|
$ | 527 | $ | — | $ | 156 | $ | 10,010 | $ | 14 | $ | — | $ | 10,707 | ||||||||||||||
Total
goodwill
|
$ | — | $ | — | $ | 4,306 | $ | 1,568 | $ | 2,150 | $ | — | $ | 8,024 | ||||||||||||||
Total
assets
|
$ | 250,030 | $ | 5,330 | $ | 19,911 | $ | 21,391 | $ | 9,476 | $ | 16,259 | $ | 322,397 | ||||||||||||||
Notes
payable, non-recourse
|
$ | 195,448 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 195,448 | ||||||||||||||
Notes
payable
|
— | — | 501 | 35 | — | 55,221 | 55,757 | |||||||||||||||||||||
Capital
leases
|
— | — | — | 68 | 5,939 | — | 6,007 | |||||||||||||||||||||
Total
debt
|
$ | 195,448 | $ | — | $ | 501 | $ | 103 | $ | 5,939 | $ | 55,221 | $ | 257,212 |
As
of December 31, 2009
|
||||||||||||||||||||||||||||
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
||||||||||||||||||||||
Total
intangible assets, net
|
$ | 493 | $ | — | $ | 54 | $ | 7,893 | $ | 12 | $ | — | $ | 8,452 | ||||||||||||||
Total
goodwill
|
$ | — | $ | — | $ | 4,306 | $ | 1,568 | $ | 2,150 | $ | — | $ | 8,024 | ||||||||||||||
Total
assets
|
$ | 226,698 | $ | 12,364 | $ | 19,958 | $ | 19,546 | $ | 8,521 | $ | 22,852 | $ | 309,939 | ||||||||||||||
Notes
payable, non-recourse
|
$ | 169,138 | $ | 10,290 | $ | — | $ | — | $ | — | $ | — | $ | 179,428 | ||||||||||||||
Notes
payable
|
— | — | 376 | — | — | 67,438 | 67,814 | |||||||||||||||||||||
Capital
leases
|
— | 28 | 314 | 47 | 5,831 | — | 6,220 | |||||||||||||||||||||
Total
debt
|
$ | 169,138 | $ | 10,318 | $ | 690 | $ | 47 | $ | 5,831 | $ | 67,438 | $ | 253,462 |
Capital
Expenditures
|
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
|||||||||||||||||||||
For
the nine months ended December 31, 2008
|
$ | 15,782 | $ | — | $ | 1,923 | $ | 241 | $ | 148 | $ | 21 | $ | 18,115 | ||||||||||||||
For
the nine months ended December 31, 2009
|
$ | 66 | $ | 11,768 | $ | 1,075 | $ | 30 | $ | 100 | $ | 6 | $ | 13,045 |
For
the Three Months Ended December 31, 2008
|
||||||||||||||||||||||||||||
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
||||||||||||||||||||||
Revenues
from external customers
|
$ | 13,956 | $ | 29 | $ | 1,679 | $ | 4,862 | $ | 2,184 | $ | — | $ | 22,710 | ||||||||||||||
Intersegment
revenues
|
1 | — | 81 | 12 | 125 | — | 219 | |||||||||||||||||||||
Total
segment revenues
|
13,957 | 29 | 1,760 | 4,874 | 2,309 | — | 22,929 | |||||||||||||||||||||
Less
:Intersegment revenues
|
(1 | ) | — | (81 | ) | (12 | ) | (125 | ) | — | (219 | ) | ||||||||||||||||
Total
consolidated revenues
|
$ | 13,956 | $ | 29 | $ | 1,679 | $ | 4,862 | $ | 2,184 | $ | — | $ | 22,710 | ||||||||||||||
Direct
operating (exclusive of depreciation and amortization shown
below)
|
283 | 18 | 1,243 | 3,726 | 1,798 | — | 7,068 | |||||||||||||||||||||
Selling,
general and administrative
|
165 | 323 | 539 | 1,541 | 233 | 1,890 | 4,691 | |||||||||||||||||||||
Plus:
Allocation of Corporate overhead
|
— | — | 1,215 | 337 | 161 | (1,713 | ) | — | ||||||||||||||||||||
Provision
for doubtful accounts
|
— | — | — | 88 | 10 | — | 98 | |||||||||||||||||||||
Research
and development
|
— | — | 107 | — | — | — | 107 | |||||||||||||||||||||
Stock-based
compensation
|
32 | — | 38 | 27 | 3 | 195 | 295 | |||||||||||||||||||||
Impairment
of goodwill
|
— | — | — | 4,565 | 1,960 | — | 6,525 | |||||||||||||||||||||
Depreciation
and amortization of property and equipment
|
7,142 | — | 473 | 238 | 256 | 17 | 8,126 | |||||||||||||||||||||
Amortization
of intangible assets
|
11 | — | 82 | 706 | 22 | — | 821 | |||||||||||||||||||||
Total
operating expenses
|
7,633 | 341 | 3,697 | 11,228 | 4,443 | 389 | 27,731 | |||||||||||||||||||||
Income
(loss) from operations
|
$ | 6,323 | $ | (312 | ) | $ | (2,018 | ) | $ | (6,366 | ) | $ | (2,259 | ) | $ | (389 | ) | $ | (5,021 | ) |
For
the Three Months Ended December 31, 2009
|
||||||||||||||||||||||||||||
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
||||||||||||||||||||||
Revenues
from external customers
|
$ | 12,053 | $ | 480 | $ | 1,694 | $ | 5,452 | $ | 2,090 | $ | — | $ | 21,769 | ||||||||||||||
Intersegment
revenues
|
3 | — | 543 | 11 | 117 | — | 674 | |||||||||||||||||||||
Total
segment revenues
|
12,056 | 480 | 2,237 | 5,463 | 2,207 | — | 22,443 | |||||||||||||||||||||
Less
:Intersegment revenues
|
(3 | ) | — | (543 | ) | (11 | ) | (117 | ) | — | (674 | ) | ||||||||||||||||
Total
consolidated revenues
|
$ | 12,053 | $ | 480 | $ | 1,694 | $ | 5,452 | $ | 2,090 | $ | — | $ | 21,769 | ||||||||||||||
Direct
operating (exclusive of depreciation and amortization shown
below)
|
(102 | ) | 15 | 1,528 | 3,439 | 1,705 | — | 6,585 | ||||||||||||||||||||
Selling,
general and administrative
|
38 | 46 | 785 | 1,361 | 193 | 1,735 | 4,158 | |||||||||||||||||||||
Plus:
Allocation of Corporate overhead
|
— | — | 1,143 | 101 | 48 | (1,292 | ) | — | ||||||||||||||||||||
Provision
for doubtful accounts
|
— | — | — | 144 | — | — | 144 | |||||||||||||||||||||
Research
and development
|
— | — | 47 | — | — | — | 47 | |||||||||||||||||||||
Stock-based
compensation
|
— | — | 89 | 32 | 3 | 222 | 346 | |||||||||||||||||||||
Depreciation
and amortization of property and equipment
|
7,139 | 297 | 451 | 212 | 182 | 5 | 8,286 | |||||||||||||||||||||
Amortization
of intangible assets
|
11 | — | 23 | 705 | 1 | — | 740 | |||||||||||||||||||||
Total
operating expenses
|
7,086 | 358 | 4,066 | 5,994 | 2,132 | 670 | 20,306 | |||||||||||||||||||||
Income
(loss) from operations
|
$ | 4,967 | $ | 122 | $ | (2,372 | ) | $ | (542 | ) | $ | (42 | ) | $ | (670 | ) | $ | 1,463 |
For
the Nine Months Ended December 31, 2008
|
||||||||||||||||||||||||||||
Phase
I
|
Phase
II
|
Services
|
Content
& Entertainment
|
Other
|
Corporate
|
Consolidated
|
||||||||||||||||||||||
Revenues
from external customers
|
$ | 38,570 | $ | 29 | $ | 5,894 | $ | 13,325 | $ | 7,311 | $ | — | $ | 65,129 | ||||||||||||||
Intersegment
revenues
|
1 | — | 370 | 34 | 297 | — | 702 | |||||||||||||||||||||
Total
segment revenues
|
38,571 | 29 | 6,264 | 13,359 | 7,608 | — | 65,831 | |||||||||||||||||||||
Less
:Intersegment revenues
|
(1 | ) | — | (370 | ) | (34 | ) | (297 | ) | — | (702 | ) | ||||||||||||||||
Total
consolidated revenues
|
$ | 38,570 | $ | 29 | $ | 5,894 | $ | 13,325 | $ | 7,311 | $ | — | $ | 65,129 | ||||||||||||||
Direct
operating (exclusive of depreciation and amortization shown
below)
|
705 | 18 | 3,806 | 9,126 | 5,942 | — | 19,597 | |||||||||||||||||||||
Selling,
general and administrative
|
875 | 323 | 1,559 | 5,077 | 658 | 5,219 | 13,711 | |||||||||||||||||||||
Plus:
Allocation of Corporate overhead
|
— | — | 2,713 | 753 | 361 | (3,827 | ) | — | ||||||||||||||||||||
Provision
for doubtful accounts
|
(150 | ) | — | 40 | 311 | 70 | — | 271 | ||||||||||||||||||||
Research
and development
|
— | — | 207 | — | — | — | 207 | |||||||||||||||||||||
Stock-based
compensation
|
53 | — | 116 | 70 | (27 | ) | 441 | 653 | ||||||||||||||||||||
Impairment
of goodwill
|
— | — | — | 4,565 | 1,960 | — | 6,525 | |||||||||||||||||||||
Depreciation
and amortization of property and equipment
|
21,398 | — | 1,362 | 796 | 788 |