Attached files

file filename
8-K - HOLLYWOOD MEDIA CORPv205671_8k.htm
EX-10.3 - HOLLYWOOD MEDIA CORPv205671_ex10-3.htm
EX-10.2 - HOLLYWOOD MEDIA CORPv205671_ex10-2.htm
EX-10.1 - HOLLYWOOD MEDIA CORPv205671_ex10-1.htm
EX-99.1 - HOLLYWOOD MEDIA CORPv205671_ex99-1.htm

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
As of September 30, 2010
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(5)
   
Broadway Ticketing
   
Hollywood Media Corp.
 
                   
ASSETS
                 
                   
CURRENT ASSETS:
                 
Cash and cash equivalents
  $ 7,308,487     $ 20,062,672 (1),(2)   $ 27,371,159  
Receivables, net
    1,254,471       (634,747 )(2)     619,724  
Inventories held for sale, net
    5,244,485       (5,244,485 )(2)     -  
Deferred ticket costs
    9,934,718       (9,934,718 )(2)     -  
Prepaid expenses
    2,942,893       (1,799,918 )(2),(4)     1,142,975  
Other receivables
    1,136,173       (816,646 )(2)     319,527  
Other current assets
    9,911       (9,911 )(2)     -  
Related party receivable
    242,182       -       242,182  
Restricted cash
    1,221,000       (1,221,000 )(2)     -  
Total current assets
    29,294,320       401,247       29,695,567  
                         
PROPERTY AND EQUIPMENT, net
    3,793,541       (3,315,868 )(2)     477,673  
INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED INVESTEES
    826,889       -       826,889  
INTANGIBLE ASSETS, net
    206,070       (173,244 )(2)     32,826  
GOODWILL
    20,230,119       (5,634,336 )(2)     14,595,783  
OTHER ASSETS
    21,082       -       21,082  
TOTAL ASSETS
  $ 54,372,021     $ (8,722,201 )   $ 45,649,820  
                         
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
                         
CURRENT LIABILITIES:
                       
Accounts payable
  $ 1,234,466     $ (442,512 )(2)   $ 791,954  
Accrued expenses and other
    3,154,284       3,051,835 (2),(3)     6,206,119  
Deferred revenue
    13,013,628       (11,901,206 )(2)     1,112,422  
Gift certificate liability
    3,497,188       (3,497,188 )(2)     -  
Customer deposits
    360,423       (360,423 )(2)     -  
Current portion of capital lease obligations
    75,979       (3,055 )(2)     72,924  
Current portion of notes payable
    6,380       -       6,380  
Total current liabilities
    21,342,348       (13,152,549 )     8,189,799  
                         
DEFERRED REVENUE
    158,654       -       158,654  
CAPITAL LEASE OBLIGATIONS, less current portion
    18,630       -       18,630  
OTHER DEFERRED LIABILITY
    956,270       (857,791 )(2)     98,479  
NOTES PAYABLE, less current portion
    -       -       -  
                         
COMMITMENTS AND CONTINGENCIES
                       
                         
SHAREHOLDERS' EQUITY:
                       
Preferred Stock, $.01 par value, 1,000,000 shares authorized; none outstanding
    -       -       -  
Common stock, $.01 par value, 100,000,000 shares authorized; 31,179,066 and 31,037,656 shares issued and outstanding at September, 2010 and December 31, 2009, respectively
    311,791       -       311,791  
Additional paid-in capital
    309,695,522       -       309,695,522  
Accumulated deficit
    (278,124,706 )     5,288,139 (4),(9)     (272,836,567 )
Total Hollywood Media Corp shareholders' equity
    31,882,607       5,288,139       37,170,746  
Non-controlling interest
    13,512       -       13,512  
      31,896,119       5,288,139       37,184,258  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
  $ 54,372,021     $ (8,722,201 )   $ 45,649,820  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the nine months ended September 30, 2010
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(7)
   
Broadway Ticketing (8)
   
Hollywood Media Corp.
 
                   
NET REVENUES
                 
Ticketing
  $ 79,317,020     $ (79,317,020 )   $ -  
Other
    2,981,093       -       2,981,093  
      82,298,113       (79,317,020 )     2,981,093  
                         
OPERATING COSTS AND EXPENSES
                       
Cost of revenues - ticketing
    64,578,465       (64,578,465 )     -  
Editorial, production, development and technology
    1,974,184       -       1,974,184  
Selling, general and administrative
    8,415,751       (5,132,071 )     3,283,680  
Payroll and benefits
    8,339,384       (4,745,504 )     3,593,880  
Depreciation and amortization
    1,111,322       (671,742 )     439,580  
                         
Total operating costs and expenses
    84,419,106       (75,127,782 )     9,291,324  
                         
Loss from operations
    (2,120,993 )     (4,189,238 )     (6,310,231 )
                         
EQUITY IN EARNINGS OF UNCONSOLIDATED INVESTEES
    636,839       -       636,839  
                         
OTHER INCOME
                       
Interest, net
    11,605       (868 )     10,737  
Other, net
    118,737       13,425       132,162  
                         
Loss from continuing operations
    (1,353,812 )     (4,176,681 )     (5,530,493 )
                         
Income from discontinued operations
    506,902       -       506,902  
                         
Net loss
    (846,910 )     (4,176,681 )     (5,023,591 )
                         
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST
    38,052       -       38,052  
                         
Net loss attributable to Hollywood Media Corp
  $ (808,858 )   $ (4,176,681 )   $ (4,985,539 )
                         
Basic and diluted income (loss) per common share
                       
Continuing operations
  $ (0.04 )           $ (0.18 )
Discontinued operations
    0.02               0.02  
Total basic and diluted net loss per share
  $ (0.02 )           $ (0.16 )
                         
Weighted average common and common equivalent shares
                       
outstanding - basic
    30,920,354               30,920,354  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the nine months ended September 30, 2009
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(7)
   
Broadway Ticketing (8)
   
Hollywood Media Corp.
 
                   
NET REVENUES
                 
Ticketing
  $ 69,979,418     $ (69,979,418 )   $ -  
Other
    3,441,400       -       3,441,400  
      73,420,818       (69,979,418 )     3,441,400  
                         
OPERATING COSTS AND EXPENSES
                       
Cost of revenues - ticketing
    57,768,570       (57,768,570 )     -  
Editorial, production, development and technology
    1,944,210       -       1,944,210  
Selling, general and administrative
    7,572,482       (4,294,318 )     3,278,164  
Payroll and benefits
    7,402,148       (4,112,432 )     3,289,716  
Depreciation and amortization
    1,184,187       (617,505 )     566,682  
                         
Total operating costs and expenses
    75,871,597       (66,792,825 )     9,078,772  
                         
Loss from operations
    (2,450,779 )     (3,186,593 )     (5,637,372 )
                         
EARNINGS (LOSSES) OF UNCONSOLIDATED INVESTEES
                       
Equity in earnings of unconsolidated investees
    1,912,906       -       1,912,906  
Impairment loss
    (5,000,000 )     -       (5,000,000 )
Total equity in earnings (losses) of unconsolidated investees
    (3,087,094 )     -       (3,087,094 )
                         
OTHER INCOME
                       
Interest, net
    18,714       (10,092 )     8,622  
Other, net
    (156,069 )     194,536       38,467  
                         
Loss from continuing operations
    (5,675,228 )     (3,002,149 )     (8,677,377 )
                         
Income from discontinued operations
    472,487       -       472,487  
                         
Net loss
    (5,202,741 )     (3,002,149 )     (8,204,890 )
                         
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST
    (32,821 )     -       (32,821 )
                         
Net loss attributable to Hollywood Media Corp
  $ (5,235,562 )   $ (3,002,149 )   $ (8,237,711 )
                         
Basic and diluted income (loss) per common share
                       
Continuing operations
  $ (0.19 )           $ (0.28 )
Discontinued operations
    0.02               0.02  
Total basic and diluted net loss per share
  $ (0.17 )           $ (0.26 )
                         
Weighted average common and common equivalent shares
                       
outstanding - basic and diluted
    30,565,413               30,565,413  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the year ended December 31, 2009
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(6)
   
Broadway Ticketing (8)
   
Hollywood Media Corp.
 
                   
NET REVENUES
                 
Ticketing
  $ 98,860,362     $ (98,860,362 )   $ -  
Other
    4,518,548       -       4,518,548  
      103,378,910       (98,860,362 )     4,518,548  
                         
OPERATING COSTS AND EXPENSES
                       
Cost of revenues - ticketing
    81,014,536       (81,014,536 )     -  
Editorial, production, development and technology
    2,569,354       -       2,569,354  
Selling, general and administrative
    10,827,719       (6,487,658 )     4,340,061  
Payroll and benefits
    10,574,375       (5,701,977 )     4,872,398  
Depreciation and amortization
    1,590,598       (846,603 )     743,995  
                         
Total operating costs and expenses
    106,576,582       (94,050,774 )     12,525,808  
                         
Loss from operations
    (3,197,672 )     (4,809,588 )     (8,007,260 )
 
                       
EARNINGS (LOSSES) OF UNCONSOLIDATED INVESTEES
                       
Equity in earnings of unconsolidated investees
    2,006,498       -       2,006,498  
Impairment loss
    (5,000,000 )     -       (5,000,000 )
                         
Total equity in losses of unconsolidated investees
    (2,993,502 )     -       (2,993,502 )
                         
OTHER INCOME (EXPENSE)
                       
Interest, net
    28,922       (12,761 )     16,161  
Other, net
    (75,146 )     123,205       48,059  
                         
Loss from continuing operations
    (6,237,398 )     (4,699,144 )     (10,936,542 )
 
                       
Income from discontinued operations
    614,572       -       614,572  
                         
Net loss
    (5,622,826 )     (4,699,144 )     (10,321,970 )
                         
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST
    2,409       -       2,409  
                         
Net loss attributable to Hollywood Media Corp
  $ (5,620,417 )   $ (4,699,144 )   $ (10,319,561 )
                         
Basic and diluted income (loss) per common share
                       
Continuing operations
  $ (0.20 )           $ (0.36 )
Discontinued operations
    0.02               0.02  
Total basic and diluted net loss per share
  $ (0.18 )           $ (0.34 )
                         
Weighted average common and common equivalent shares
                       
outstanding - basic and diluted
    30,584,902               30,584,902  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Year ended December 31, 2008
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(6)
   
Broadway Ticketing (8)
   
Hollywood Media Corp.
 
                   
NET REVENUES
                 
Ticketing
  $ 110,918,969     $ (110,918,969 )   $ -  
Other
    6,138,962       -       6,138,962  
      117,057,931       (110,918,969 )     6,138,962  
                         
OPERATING COSTS AND EXPENSES
                       
Cost of revenues - ticketing
    92,882,066       (92,882,066 )     -  
Editorial, production, development and technology
    3,323,546       -       3,323,546  
Selling, general and administrative
    13,932,852       (7,996,054 )     5,936,798  
Payroll and benefits
    13,284,857       (6,631,118 )     6,653,739  
Impairment Loss
    3,524,697       -       3,524,697  
Depreciation and amortization
    2,224,831       (876,049 )     1,348,782  
                         
Total operating costs and expenses
    129,172,849       (108,385,287 )     20,787,562  
                         
Loss from operations
    (12,114,918 )     (2,533,682 )     (14,648,600 )
                         
EQUITY IN EARNINGS OF UNCONSOLIDATED INVESTEES
    1,160,623       -       1,160,623  
                         
OTHER INCOME (EXPENSE)
                       
Interest, net
    425,251       (65,451 )     359,800  
Other, net
    44,958       (1,260 )     43,698  
                         
Loss from continuing operations
    (10,484,086 )     (2,600,393 )     (13,084,479 )
                         
Loss on sale of discontinued operations, net of income taxes
    (4,655,122 )     -       (4,655,122 )
Loss from discontinued operations
    (1,635,750 )     -       (1,635,750 )
                         
Loss from discontinued operations
    (6,290,872 )     -       (6,290,872 )
                         
Net loss
    (16,774,958 )     (2,600,393 )     (19,375,351 )
                         
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST
    (81,365 )     -       (81,365 )
                         
Net loss attributable to Hollywood Media Corp
  $ (16,856,323 )   $ (2,600,393 )   $ (19,456,716 )
                         
Basic and diluted loss per common share
                       
Continuing operations
  $ (0.33 )           $ (0.41 )
Discontinued operations
    (0.20 )             (0.20 )
Total basic and diluted net loss per share
  $ (0.53 )           $ (0.61 )
                         
Weighted average common and common equivalent shares
                       
outstanding - basic and diluted
    31,793,853               31,793,853  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Year ended December 31, 2007
(Unaudited)

   
Historical
   
Sale of
   
Pro Forma
 
   
Hollywood Media Corp.(6)
   
Broadway Ticketing (8)
   
Hollywood Media Corp.
 
                   
NET REVENUES
                 
Ticketing
  $ 111,792,068     $ (111,792,068 )   $ -  
Other
    6,369,156       -       6,369,156  
      118,161,224       (111,792,068 )     6,369,156  
                         
OPERATING COSTS AND EXPENSES
                       
Cost of revenues - ticketing
    94,017,924       (94,017,924 )     -  
Editorial, production, development and technology
    3,590,192       -       3,590,192  
Selling, general and administrative
    14,269,974       (8,063,461 )     6,206,513  
Payroll and benefits
    13,368,817       (6,707,021 )     6,661,796  
Depreciation and amortization
    1,378,492       (351,310 )     1,027,182  
                         
Total operating costs and expenses
    126,625,399       (109,139,716 )     17,485,683  
                         
Loss from operations
    (8,464,175 )     (2,652,352 )     (11,116,527 )
                         
EQUITY IN EARNINGS OF UNCONSOLIDATED INVESTEES
    4,747       -       4,747  
                         
OTHER INCOME (EXPENSE)
                       
Interest, net
    199,437       (74,468 )     124,969  
Other, net
    (50,935 )     35,559       (15,376 )
                         
Loss from continuing operations
    (8,310,926 )     (2,691,261 )     (11,002,187 )
                         
Gain on sale of discontinued operations, net of income taxes
    10,254,287       -       10,254,287  
Loss from discontinued operations
    (211,993 )     -       (211,993 )
                         
Income from discontinued operations
    10,042,294       -       10,042,294  
                         
Net income (loss)
    1,731,368       (2,691,261 )     (959,893 )
                         
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST
    3,241       -       3,241  
                         
Net income (loss) attributable to Hollywood Media Corp
  $ 1,734,609     $ (2,691,261 )   $ (956,652 )
                         
Basic and diluted income (loss) per common share
                       
Continuing operations
  $ (0.25 )           $ (0.33 )
Discontinued operations
    0.30               0.30  
Total basic and diluted net gain (loss) per share
  $ 0.05             $ (0.03 )
                         
Weighted average common and common equivalent shares
                       
outstanding - basic and diluted
    33,303,886               33,303,886  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 
 

 

HOLLYWOOD MEDIA CORP. AND SUBSIDIARIES
Notes to the Pro Forma Condensed Consolidated Financial Statements
(Unaudited)

(1)
To record the cash proceeds of $20,000,000.

(2)
Represents adjustments to eliminate assets and liabilities of the Broadway Ticketing businesses.

(3)
The amount includes an accrual for estimated transaction expenses, costs and fees associated with the sale of $4,749,260.

(4)
To record the gain on sale of the stock of the Broadway Ticketing business.  The note receivable, earnout receivable and put/call option were recorded at fair value.

The reconciliation of net gain is as follows:
     
Proceeds received
  $ 20,000,000  
Working capital
    3,624,033  
Net assets sold
    (12,386,634 )
Prepaid transaction costs
    (1,200,000 )
Accrued transaction expense
    (4,749,260 )
         
Net gain
  $ 5,288,139  

(5)
Represents the Condensed Consolidated Balance Sheet included in the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2010.

(6)
Represents the Condensed Consolidated Statements of Operations included in the Company's Annual Report on Form 10-K for the years ended December 31, 2009, 2008 and 2007, as applicable.

(7)
Represents the Condensed Consolidated Statements of Operations included in the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2010 and 2009, as applicable.

(8)
Represents adjustments to eliminate the results of operations of the Broadway Ticketing business that the Company believes are directly attributable to the sale and are factually supportable and will not continue after sale.

(9)
The note receivable, earnout receivable and put/call option have been valued at fair value and fully reserved for in the proforma financial statements. The fair value is offset with a full reserve due to Key Brand's Entertainment current non-compliance with their senior lending facility.