Quarterly report pursuant to Section 13 or 15(d)

Acquisition of Verb Direct

v3.19.2
Acquisition of Verb Direct
6 Months Ended
Jun. 30, 2019
Business Combinations [Abstract]  
Acquisition of Verb Direct
3. ACQUISITION OF VERB DIRECT

 

On April 12, 2019, Verb completed its previously announced acquisition of Verb Direct through a two-step merger, consisting of merging Merger Sub 1 with and into Sound Concepts, with Sound Concepts surviving the “first step” of the merger as a wholly-owned subsidiary of Verb (and the separate corporate existence of Merger Sub 1 then having ceased) and, immediately thereafter, merging Sound Concepts (as of the closing of the first step, then known as Verb Direct, Inc.) with and into Merger Sub 2, with Merger Sub 2 surviving the “second step” of the merger, such that, upon the conclusion of the “second step” of the merger, the separate corporate existence of Verb Direct, Inc. (formerly Sound Concepts) then having ceased and Merger Sub 2 continued its limited liability company existence under Utah law as the surviving entity and as a wholly-owned subsidiary of Verb, then known as Verb Direct. On the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the merger, each share of Sound Concepts Capital Stock issued and outstanding immediately prior to the effective time, was cancelled in exchange for cash payment by Verb of an aggregate of $15,000,000, and the issuance of an aggregate of 3,327,791 restricted shares of Verb’s Common Stock. The Acquisition Cash Payment was paid using a portion of the net proceeds Verb received as a result of the public offering of the units. Pursuant to the requirements of current accounting guidance, Verb valued the acquisition shares at $7,820,000, the fair value of the shares at the closing date of the transaction.

 

The acquisition was intended to augment and diversify Verb’s internet and SaaS business. Key factors that contributed to the recorded provisional goodwill and intangible assets in the aggregate of $22,677,000 were the opportunity to consolidate and complement existing operations of Verb, certain software and customer list, and the opportunity to generate future synergies within the internet and SaaS business.

 

Verb is required to allocate the purchase price to the acquired tangible assets, identifiable intangible assets, and assumed liabilities based on their fair values. At the date of the acquisition and of this Quarterly Report on Form 10-Q, management has not yet finalized its valuation analysis. The fair values of the assets acquired, as set forth below, are considered provisional and subject to adjustment as additional information is obtained through the purchase price measurement period (a period of up to one year from the closing date). Any prospective adjustments would change the fair value allocation as of the acquisition date. The Company is still in the process of reviewing underlying models, assumptions and discount rates used in the valuation of provisional goodwill and intangible assets. The following table summarizes the provisional fair value of the assets assumed and liabilities acquired in the acquisition:

 

    As of March 31, 2019  
    Fair Value  
Assets Acquired:                
Other current assets   $ 2,004,000          
Property and equipment     58,000          
Other assets     1,302,000     $ 3,364,000  
Liabilities Assumed:                
Current liabilities     (2,153,000 )        
Long term liabilities     (1,068,000 )   (3,221,000 )
Intangible assets (provisional)             10,330,000  
Goodwill (provisional)             12,347,000  
Purchase Price           $ 22,820,000  

 

The following unaudited pro forma statements of operations present the Company’s pro forma results of operations after giving effect to the purchase of Verb Direct based on the historical financial statements of the Company and Verb Direct. The unaudited pro forma statements of operations for the three and six months ended June 30, 2019 and 2018 give effect to the transaction to the merger as if it had occurred on January 1, 2018.

 

   

Statement of Operations

(Unaudited)

 
    Three Months Ended
June 30, 2019
    Three Months Ended
June 30, 2018
    Six Months Ended
June 30, 2019
    Six Months Ended
June 30, 2018
 
          (Proforma)     (Proforma)     (Proforma)  
Digital   $ 1,454,000     $ 928,000     $ 2,513,000     $ 1,850,000  
Welcome Kits & Fulfillment     1,784,000       1,814,000       4,049,000       3,373,000  
Shipping     495,000       367,000       1,172,000       649,000  
Revenue     3,733,000       3,109,000       7,734,000       5,872,000  
                                 
Digital Cost of Revenue     176,000       160,000       343,000       263,000  
Welcome Kits & Fulfillment Cost of Revenue     1,385,000       995,000       2,860,000       2,060,000  
Shipping cost of Revenue     481,000       351,000       1,087,000       644,000  
Cost of revenue     2,042,000       1,506,000       4,290,000       2,967,000  
                                 
Digital Gross Margin     1,278,000       768,000       2,170,000       1,587,000  
Welcome Kits & Fulfillment Gross Margin     399,000       819,000       1,189,000       1,313,000  
Shipping Gross Margin     14,000       16,000       85,000       5,000  
Gross margin     1,691,000       1,603,000       3,444,000       2,905,000  
                                 
Operating Expenses:                                
Research and development     1,335,000       605,000       2,590,000       1,247,000  
Depreciation and amortization     567,000       508,000       1,003,000       1,018,000  
General and administrative     3,262,000       281,000       6,525,000       6,230,000  
Total operating expenses     5,164,000       1,394,000       10,118,000       8,495,000  
                                 
Income / (Loss) from operations     (3,473,000 )     209,000       (6,674,000 )     (5,590,000 )
                                 
Other income (expense)                                
Other income / (expense)     (1,000 )     19,000       (17,000 )     8,000  
Financing costs     (55,000 )     -       (139,000 )     (172,000 )
Interest expense - amortization of debt discount     (572,000 )     -       (1,626,000 )     (748,000 )
Change in fair value of derivative liability     (426,000 )     1,444,000       518,000       (1,181,000 )
Gain on extinguishment of derivative liability, net     2,227,000       -       2,227,000       652,000  
Interest expense     (43,000 )     (59,000 )     (83,000 )     (263,000 )
Total other income (expense)     1,130,000       1,404,000       880,000       (1,704,000 )
                                 
Net Income / (Loss)   $ (2,343,000 )   $ 1,613,000     $ (5,794,000 )   $ (7,294,000 )
Income per share     (0.11 )     0.12       (0.34 )     (0.57 )
Weighted average number of common shares outstanding - basic and diluted     21,624,240       13,497,123       16,946,065       12,816,808