UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-K

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the Fiscal Year Ended December 31, 20132015

 

Commission File Number 1-11460

 

 

NTN Buzztime, Inc.

(Exact name of Registrantregistrant as specified in its charter)

 

 

Delaware31-1103425

(State or Other Jurisdiction of

of Incorporation or Organization)

(I.R.S. Employer

Identification No.)

  

2231 Rutherford Road, Suite 200

Carlsbad, California

92008
(Address of Principal Executive Offices)(Zip Code)

 

(760) 438-7400

(Registrant’s telephone number, including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Name of Each Exchange on

Which Registered

Common Stock, $.005 par value NYSE MKT

 

 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes¨ [  ] Nox [X]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act. Yes¨ [  ] Nox [X]

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

Indicate by check mark whether the Registrantregistrant submitted electronically and posted on its corporate website, 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 preceeding 12 months (or for such shorter period that the Registrantregistrant was required to submit and post such files). Yesx [X] No¨ [  ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant’sregistrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.x [  ]

Indicate by check mark whether the Registrantregistrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ¨[  ]Accelerated filer ¨[  ]
Non accelerated filer ¨[  ] (Do not check if a smaller reporting company)Smaller reporting company x[X]

 

Indicate by check mark whether the registrant is a shell company. Yes¨ [  ] Nox [X]

The aggregate market value of the common stock held by non-affiliates of the Registrantregistrant as of June 30, 2013,2015, computed by reference to the closing sale price of the common stock on the NYSE MKT on June 28, 2013,30, 2015, was approximately $20.7$16.3 million. Shares of common stock held by each executive officer and director and by each person who owns 10% or more of the outstanding common stock have been excluded in that such persons may be deemed to be affiliates. The determination of affiliate status is not necessarily a conclusive determination for other purposes.

As of March 26, 2014,4, 2016, the Registrantregistrant had 78,722,66592,439,174 shares of common stock outstanding.

 

Documents Incorporated by Reference.

Portions of the registrant’s definitive proxy statement relating to its 20142016 annual meeting of stockholders are incorporated by reference into Part III of this report where indicated. Such proxy statement will be filed with the U.S. Securities and Exchange Commission within 120 days after the end of the fiscal year to which this report relates.

 

 
 

TABLE OF CONTENTS

 

Item

 

Page

   Page  
      
Part I Part I  
     
1.Business1 Business 3
1A.Risk Factors4 Risk Factors 8
1B.Unresolved Staff Comments10 Unresolved Staff Comments 15
2.Properties11 Properties 15
3.Legal Proceedings11 Legal Proceedings 15
4.Mine Safety Disclosures11 Mine Safety Disclosures 15
      
Part II Part II  
     
5.Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities12 Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities 16
6.Selected Financial Data12 Selected Financial Data 16
7.Management’s Discussion and Analysis of Financial Condition and Results of Operations12 Management’s Discussion and Analysis of Financial Condition and Results of Operations 16
7A.Quantitative and Qualitative Disclosures About Market Risk20 Quantitative and Qualitative Disclosures About Market Risk 26
8.Financial Statements and Supplementary Data20 Financial Statements and Supplementary Data 26
9.Changes in and Disagreements with Accountants on Accounting and Financial Disclosure20 Changes in and Disagreements with Accountants on Accounting and Financial Disclosure 26
9A.Controls and Procedures20 Controls and Procedures 26
9B.Other Information21 Other Information 27
      
Part III  Part III  
      
10.Directors, Executive Officers and Corporate Governance22 Directors, Executive Officers and Corporate Governance 28
11.Executive Compensation22 Executive Compensation 28
12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters22 Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters 28
13.Certain Relationships and Related Transactions, and Director Independence22 Certain Relationships and Related Transactions, and Director Independence 28
14.Principal Accounting Fees and Services22 Principal Accounting Fees and Services 28
      
Part IV  Part IV  
      
15.Exhibits, Financial Statement Schedules23 Exhibits, Financial Statement Schedules 29
Signatures26 Signatures 32
Index to Financial Statements and ScheduleF-1 Index to Financial Statements and Schedule F-1

FORWARD-LOOKING STATEMENTS

i

 

This Annual Report on Form 10-K contains forward-lookingand the documents incorporated herein by reference contain “forward-looking statements” – that is statements related to future events, results, performance, prospects and opportunities, including statements related to our strategic plans and targets, revenue generation, product availability and offerings, capital needs, capital expenditures, industry trends and our financial position. Forward-looking statements are based on information currently available to us, on our current expectations, estimates, forecasts, and projections about the industries in which we operate and on the beliefs and assumptions of management. Forward looking statements often contain words such as “expects,” “anticipates,” “could,” “targets,” “projects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “may,” “will,” “would,” and similar expressions. In addition, any statements that involve a high degreerefer to projections of riskour future financial performance, our anticipated growth and uncertainty. Suchtrends in our business, and other characterizations of future events or circumstances, are forward-looking statements. Forward-looking statements include, butby their nature address matters that are, not limited to statements containing the words “believes,” “anticipates,” “expects,” “estimates” and words of similar import. Our actual results could differ materially from any forward-looking statements, which reflect management’s opinions only as of the date of this report, as a result ofdifferent degrees, subject to risks and uncertainties that existcould cause actual results to differ materially and adversely from those expressed in any forward-looking statements. For us, particular factors that might cause or contribute to such differences include (1) our ability to compete effectively within the highly competitive interactive games, entertainment and marketing services industries, (2) the impact of new products and technological change, especially in the mobile and wireless markets, on our operations and competitiveness, (3) our relationship with Buffalo Wild Wings, who together with its franchisees accounted for a significant portion of our revenues, (4) our ability to maintain an adequate supply of the tablet and related equipment used in our operations, development effortsBEOND product line, (5) our ability to adequately protect our proprietary rights and intellectual property, (6) our ability to raise additional funds in the future, if necessary, on favorable terms, (7) our ability to significantly grow our subscription revenue and implement our other business environment. Except as required by law, we undertake no obligationstrategies, (8) our ability to revise or publicly releasesuccessfully and efficiently manage the resultsdesign, manufacturing and assembly process of any revisions to these forward-looking statements. You should carefully reviewour BEOND tablet platform, and (9) the other risks and uncertainties described in Part I, Item 1A “Risk Factors” section belowof this report and the risk factorsdescribed in other documents that we file from time to time with the Securities and Exchange Commission, or SEC, including our Quarterly Reports on Form 10-Q. Readers are urged not to place undue reliance on the forward-looking statements contained in this report or incorporated by reference herein, which speak only as of the date of this report. Except as required by law, we do not undertake any obligation to revise or update any such forward-looking statement to reflect future events or circumstances.

 

PART I

 

ITEM 1.Business

Unless otherwise indicated, references hereinAbout Our Business and How We Talk About It

We deliver interactive entertainment and innovative dining technology to “Buzztime,” “NTN,” “we,” “us”bars and “our”restaurants in North America. Our customers license our customizable solution to differentiate themselves via competitive fun by offering guests trivia, card, sports and arcade games, nationwide competitions, and self-service dining features including dynamic menus, touchscreen ordering and secure payment. Our platform can improve operating efficiencies, create connections among the players and venues and amplify guests’ positive experiences. Built on an extended network platform, our interactive entertainment system has historically allowed multiple players to interact at the venue, and now also enables competition between venues, referred to as massively multiplayer gaming. Our current tablet platform, which we refer to NTNas Buzztime Inc.Entertainment On Demand, or BEOND, was first introduced as a pilot program in December 2012, was expanded commercially during 2013, and its consolidated subsidiaries. NTN Buzztime, Inc.the expansion was incorporatedscaled during 2014. We continue to enhance our network architecture and the BEOND technology platform and player engagement paradigms. We also continue to support our legacy network product line, which we refer to as Classic.

We currently generate revenue by charging subscription fees for our service to our network subscribers, by leasing equipment (including tablets used in Delawareour BEOND tablet platform and the cases and charging trays for the tablets) to certain network subscribers, by hosting live trivia events, and by selling advertising aired on in-venue screens and as part of customized games. In 2014, we began offering pay-to-play premium content to certain customers via our BEOND tablet platform, such as paid arcade. During the second quarter of 2015, we made a strategic change in 1984 as Alroy Industriesour premium content model by making the arcade offering available on both a free-to-consumer and changed its corporate namepay-to-play basis. This change required us to NTN Communications, Inc. in 1985. We changed our name to NTN Buzztime, Inc. in 2005 to better reflectdelay the growing rolegeneral availability of the Buzztimepay-to-play arcade offering as we retooled its content, workflow and positioning. As a result, during 2015, we generated additional subscription fee revenue from those venues offering free-to-consumer arcade. We anticipate rolling out the new pay-to-play arcade offering during the second quarter of 2016.

Over 115 million games were played on our network during 2015. Additionally, as of December 31, 2015, our mobile application has been installed on over 1.5 million consumer brand.mobile devices. As of December 31, 2015, approximately 48% of our network subscriber venues are affiliated with national and regional restaurant brands, including Buffalo Wild Wings, Old Chicago, Beef O’Brady’s, Buffalo Wings & Rings, Native New Yorker, Houlihans, Boston Pizza, and Arooga’s.

 

We own several trademarks and consider the Buzztime®, Playmaker®, Mobile Playmaker, BEOND Powered by Buzztime and Play Along trademarks to be among our most valuable assets. These and our other registered and unregistered trademarks used in this document are our property. Other trademarks are the property of their respective owners.

Overview

We provide an entertainmentUnless otherwise indicated, references in this report: (a) to “Buzztime,” “NTN,” “we,” “us” and marketing services platform for“our” refer to NTN Buzztime, Inc. and its consolidated subsidiaries; (b) to “network subscribers” or “customers” refer to hospitality venues that offersubscribe to our network service; (c) to “consumers” or “players” refer to the individuals that engage in our games, events, and entertainment experiences available at our customers’ venues and (d) to their consumers. Our interactive entertainment network helps our network subscribers“venues” or “sites” refer to acquire, engage and retain their consumers. Built on an extended network platform, this entertainment system has historically allowed multiple players to interact at the venue, but also enables competition between different venues, referred tolocations (such as massively multiplayer gaming. We have been embarking on a complete changebar or restaurant) of our network architecture, technology platformcustomers at which our games, events, and player engagement paradigms,entertainment experiences are available to consumers.

Recent Developments

Notice of non-compliance with NYSE MKT continued listing standard

As previously reported, in November 2015, we received a letter from the NYSE Regulation Inc. stating that we are not in compliance with Section 1003(a)(iii) of the NYSE MKT Company Guide because we reported stockholders’ equity of less than $6 million as of September 30, 2015 and had net losses in five of our most recent fiscal years ended December 31, 2014. In December 2015, we submitted a plan to NYSE Regulation advising of actions we have taken or will take to regain compliance with Section 1003(a)(iii) by May 13, 2017. In January 2016, NYSE Regulation notified us that it has accepted our plan and granted us a plan period that extends through May 13, 2017 to regain compliance with Section 1003(a)(iii). The listing of our common stock on the NYSE MKT is being continued during the plan period pursuant to an extension. The NYSE Regulation staff will review us periodically for compliance with initiatives outlined in our plan. If we are not in compliance with Section 1003(a)(iii) by May 13, 2017 or if we do not make progress consistent with our plan during the plan period, NYSE Regulation staff will initiate delisting proceedings as appropriate. See “ITEM 1A. RISK FACTORS—Risks Relating to the Market for Our Common Stock—Our common stock could be delisted or suspended from trading on the NYSE MKT if we fail to maintain compliance with continued listing criteria,” below.

East West Bank Credit Facility

In April 2015, we entered into a loan and security agreement with East West Bank, or the lender, pursuant to which, we currently refercould request advances in an aggregate outstanding amount at any time up to as Buzztime Entertainment On Demand, or BEOND (formerly referred to as “Next-Gen”). We continue to support our legacy network product line,the lesser of $7,500,000, which we refer to as Classic.the revolving line, or an amount equal to our borrowing base, in each case, less the aggregate outstanding principal amount of prior advances. In March 2016, we entered into an amendment (the “Amendment”) to the loan and security agreement. The loan and security agreement as amended by the Amendment is referred to as the “Amended Loan Agreement.”

 

We currently generate revenue by charging subscription fees for our serviceUnder the Amended Loan Agreement, through March 31, 2017, we may request advances in an aggregate outstanding amount at any time up to the lesser of (a) the revolving line or (b) the sum of $2,000,000 (which we refer to as the “sublimit”) plus the amount equal to our network subscribers, leasing equipment (including tablets usedborrowing base, in each case, less the aggregate outstanding principal amount of prior advances. On March 31, 2017, the sublimit becomes zero. If the aggregate amount of advances as of March 31, 2017 exceeds the lesser of the revolving line or the amount equal to our BEOND line andborrowing base, then we must pay the cases and charging trays forlender the amount of such tablets) to certain network subscribers, hosting live trivia events, and from selling advertising aired on in-venue screens and as part of customized games. Beginning in 2014, we expect to generate revenue directly from the consumers of our network subscribers by offering premium products via our BEOND platform in addition to offering the games that we have historically provided to these consumers for free.excess.

 

Currently, approximately 3,200 venues inOther changes to the U.S.original terms of the loan and Canada subscribe to our interactive entertainment network,wheresecurity agreement made under the Amendment are:

●Under the original terms of the loan and security agreement, our borrowing base was, as of the date of determination, an amount equal to the product of: (a) the average monthly recurring revenue for the immediately preceding three months; times (b) one plus our average churn rate for the immediately preceding three months (not to exceed zero); times (c) 300%. The manner in which our borrowing base is determined is unchanged under the Amendment, except that our monthly recurring revenue is limited to all recurring subscription revenue attributable to software that we sold or licensed and all recurring revenue relating to services we delivered and 50% of all revenue attributable to our “Stump” product line.
●All advances under the revolving line are due on December 31, 2017 as opposed to April 14, 2018 as was the case under the original terms.
●On or before March 31, 2017, advances will bear interest, at our option, at the rate of either (A) a variable rate per annum equal to the prime rate as set forth inThe Wall Street Journal plus 2.75%, up from 1.25% under the original terms, or (B) at a fixed rate per annum equal to the LIBOR Rate for the interest period for the advance plus 5.50%, up from 4.00% under the original terms. After March 31, 2017, the interest rates will revert to their original terms.
●Our financial covenants with respect to our minimum adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, changed from a six-month measurement period to a three-month measurement period, beginning with the three month period ending March 31, 2016, and, accordingly, the minimum adjusted EBITDA targets we are required to achieve over each of the three month measurement periods were changed.
●The Amendment provides for two additional financial covenants: (a) that we maintain a balance on deposit with the lender equal to (i) on March 31, 2017, 100% of the aggregate outstanding principal amount of the advances at such time, and (ii) at all times after March 31, 2017, an amount determined by the lender based on our 2017 financial projections; and (b) that the sum of the following be not less than $2,000,000: (i) the aggregate amount of unrestricted cash that we hold in accounts maintained with the lender and (ii) the amount available to us under the Amended Loan Agreement.
●The aggregate amount that we owe under our current credit facility with our equipment lender at any time is no longer limited to $2,500,000.
●With the lender’s consent, we may incur additional indebtedness with other equipment lenders of up to $2,000,000 in the aggregate for equipment financing.

Under the Amendment, the lender also waived an event of default that occurred because we estimate it is available on approximately 10,000 to 15,000 screens daily. We currently have over four million player registrations,did not achieve the specified churn rate required under the loan and over 50 million of our games are played each year. Additionally, our mobile application has been installed on over one million consumer mobile devices. Approximately 42% of our network subscriber venues are related to national and regional restaurants and include Buffalo Wild Wings, Old Chicago, Beef O’Brady’s, Black Angus, Boston Pizza, Buffalo Wings & Rings, Houlihan’s, Native New Yorker and Hooters.security agreement for the month ended January 31, 2016.

 

Recent DevelopmentsFor additional information regarding this credit facility, see “PART II—ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources,” below.

 

In November 2013, we completed a private placement of units (consisting of shares of common stock and warrants to purchase shares of common stock) to accredited investors. The purchase price of each unit was $0.40 for gross proceeds of $2,400,000. In the aggregate, we issued 6,000,000 shares of common stock and warrants to purchase 3,600,000 shares. The warrants have an exercise price of $0.40 per share and are exercisable beginning on the six-month anniversary of the issuance date and expire on the five-year anniversary of the issuance date.

In December 2012, we launched the first iteration of our BEOND platform and product line in a pilot program for Buffalo Wild Wings, one of our national chain clients, and we began its commercial deployment in October 2013 by entering into a multi-year agreement with Buffalo Wild Wings to install the BEOND platform in all of its locations. As of March 21, 2014, we have over 400 network subscriber locations operating our BEOND platform and product line. The BEOND platform and product line incorporates a series of application platform interfaces, or APIs, and mobile applications made available both on our proprietary Buzztime playmakers and on consumer mobile devices. This platform and product line enables the consumers of our BEOND network subscribers to interact with a series of networked multiplayer games, single player arcade games, and synchronized programming.

The current iteration of BEOND consists primarily of a 7” Android tablet playmaker device, which we have customized and ruggedized and to which we added a video game arcade. The current iteration of BEOND does not contain all the features we plan to offer. During the pilot launch of BEOND, engagement metrics, such as visits to our multiplayer games and registration rates, showed a significant improvement relative to similar metrics measured at those same locations that had previously used our Classic playmakers. In the locations where the BEOND pilot was installed, which replaced the Classic product, game play increased five times over the prior year period, and registration rates increased seven times over the prior year period. Because of our new game arcade, we will have new engagement metrics to monitor in the future. Based on the experience and data received from our BEOND installations to date, we expect significantly higher levels of engagement by the consumers of our BEOND network subscribers as well as more ways to monetize that engagement.

Customizations of the BEOND platform are available for select subscribers, and systems integration work might consist of venue-specific development to provide more advanced services such as music programming, point-of-sale (POS) integration and digital food menus from the BEOND tablet, which enable tableside ordering. These additional services are not yet proven on an economic basis and are still under development.

The BEOND tablet playmakers are designed to be managed entirely through software and to have the potential to operate on a variety of customer location networks.

We expect the BEOND tablet’s versatility to provide additional value for us and our network subscribers.

Our Strategy

 

We have historically operated under a recurring subscription-based model wherebywhere our primary source of revenue was related to monthly subscription fees from network subscribers. Although we expect that subscription revenuesfees will remain our primary source of revenue, we believe there are other transactional consumer revenue streams that could grow as a result of our investment in the BEOND tablet platform, such as arcade, music, and virtual currency. We also generate revenue generated directly from advertising sales and equipment leases forconsumers who pay to play or use our network equipment.premium content. Our strategy for achieving revenue growth from these various sources includes the following:

 

·●Growth throughScale digital menu and payment functionality.As of December 31, 2015, approximately 61% of our total sites, including 100% of Buffalo Wild Wing sites, were on our BEOND tablet platform, compared to 37% of our total sites at the end of 2014. Having achieved this scale of BEOND tablet platform – optimizesites, we can now focus more heavily on delivering digital menu and evangelize. We will continuepayment functionality on the tablet platform, which is designed to add features, functionality, and services by improvingimprove the entertainmentoperational and marketing value of our product offering. During 2015, we continued testing our digital menu functionality and added payment functionality at some of the in-venue content vialocations of one of our chain customers, Arooga’s Grill House and Sports Bar. Now that we have all of the Buffalo Wild Wings locations on our BEOND product concept,tablet platform, we can focus on providing this same functionality in a pilot test with Buffalo Wild Wings during 2016, which includes moreshould help provide a national reference for other chain customers in our sales pipeline that are also looking for digital menu and payment functionality.
●Improve value and price for our “independent” customers. We are focused on increasing the value of our offering by improving game content more games, and different programmingreducing the BEOND tablet platform cost to attract and retain quality independent customers. We have made significant strides in both of these areas during 2015:
●Game Content
●Jackpot Trivia,which we released in the second quarter of 2015, is the number one played trivia game in our network.
●Buzztime Sports,which is a football trivia game that we launched in the third quarter of 2015, allowed us to better understand how to drive play into our customer sites and how to better integrate social promotions.
●Sponsored Content,likeAcademy of Football, which was a branded game centered around college football and sponsored by both MillerCoors and Dr. Pepper, was launched during the fourth quarter of 2015 in participating locations across the country, and drove an 8% increase in sales for Dr. Pepper across those locations.

 

·Consumer focus -●We believe the improved gaming content is more engaging and is an improved entertainment experience. As of December 31, 2015, we had over nine million player registrations, up from seven million at the end of 2014; tablet sessions increased approximately 80% from 11.5 million in 2014 to 20.8 million in 2015; and total games played increased approximately 40% from approximately 80 million in 2014 to approximately 115 million in 2015.
●The new gaming platform and the sponsorships have fostered new relationships. For example, during 2015 we began relationships with FanDuel and with the Washington Redskins. We will be testing a number of initiatives with FanDuel throughout 2016, such as special FanDuel tournaments with prizes just for our players, and plan to leverage Jackpot Triviato create a Redskins sponsored edition that players in the Washington D.C. market can play to earn points and win experiential Redskins related prizes throughout several trivia seasons in 2016.
●BEOND tablet platform costs.As previously reported, during 2015, we experienced problems with our in-house designed and manufactured second generation BEOND tablet platform equipment, which resulted in significant repair expense and write-offs of obsolete components during 2015. We have since outsourced the design and manufacturing of our third generation BEOND tablet platform equipment to an unaffiliated third party, and have seen a reduction in its cost. During 2016, we will continue focusing on further reducing the cost for other components of the tablet platform.

With improvements to the game content and a reduction in the equipment costs described above, we believe we will be able to offer flexibility in our pricing for quality independent customers, which should help us attract and retain more of them.
●Monetize the network. We intend to grow players, game play, and premium engagement. We are intent upon building ourthe consumer audience by engaging them more with improved entertainment experiences and providing premium entertainment experiencescontent that we can monetize through direct payment. These premium experiences are in pilot tests and their economic success is not assured.

·Deliver great gaming events that create compelling entertainment experiences. We intend to improve the in-venue “live” experience. We currently offer in-venue interactive entertainment products, including our Buzztime Live and our Stump! Trivia™ live game event service.

·Customer service and retention. The strategyIn 2014, we began implementingoffering pay-to-play premium content to certain customers via our BEOND tablet platform, such as paid arcade. During the second quarter of 2015, we made a strategic change in late 2012 includes more focusour premium content model by making the arcade offering available on small chain accountsboth a free-to-consumer and pay-to-play basis. This change required us to delay the general availability of the pay-to-play arcade offering as well as increased discipline around qualifying prospectivewe retooled its content, workflow and positioning. We believe that we will be able to command higher prices from our customers in an effortwho want to ensureoffer the premium content on a free-to-consumer basis to their patrons, thereby increasing our subscription revenue, and that we are sellingwill be able to more successful bars and grills inrecognize accretive revenue directly from consumers who play the independent market, our ideal client profile. We also hope to create more affiliate relationships to help sell, manage and retain network subscribers.arcade offering on a pay-to-play basis.

 

Geographic Areas

 

The following table presents the geographic breakdown of our revenue for the last two fiscal years.

 

 Year Ended
December 31,		  Year Ended
December 31,		 
 2013  2012  2015 2014 
United States  95%  94%  97%  96%
Canada  5%  6%  3%  4%
        
Total  100%  100%  100%  100%

 

The following table presents the geographic breakdown of our long-term tangible assets for our last two fiscal years.

 

  Year Ended
December 31,		 
  2015  2014 
United States  97%  99%
Canada  3%  1%
Total  100%  100%

  Year Ended
December 31,		 
  2013  2012 
United States  99%  100%
Canada  1%  0%
         
Total  100%  100%

Competition

 

We face direct competition in hospitality venues and face competition for total entertainment and marketing dollars in the marketplace from other companies offering similar content and services. A relatively small number of direct competitors are active in the hospitality marketing services and entertainment markets, including Touchtunes Interactive Networks, The Answer Is . . . Productions Inc.,Ziosk, E la Carte, Inc., Ziosk, AMI Rowe, and Livewire/Incredible Technologies, Inc.Touchtunes Interactive Networks. Competing forms of technology, entertainment, and marketing providedavailable in hospitality venues include mobile device games and entertainment, such as mobile phone and table applications, on-table bar and restaurant entertainment systems, music and video-based systems, live entertainment and games, cable, satellite and pay-per-view programming, coin-operated single-player games/amusements, and traffic-building promotions like happy hour specials and buffets.

 

In addition, we are increasingly competing with games, apps and other forms of entertainment offerings available directly to consumers on their smart phones and tablets.

Buzztime Significant Customer

 

Our customers arerange from small independently operated bars and restaurants to bars and restaurants operated by national chains. This results in diverse venue sizes and varylocations. As of December 31, 2015, 2,960 venues in venue sizethe U.S. and location.Canada subscribed to our interactive entertainment network, of which, approximately one-third were Buffalo Wild Wings corporate-owned restaurants and its franchisees (collectively, “Buffalo Wild Wings”). For the years ended December 31, 20132015 and 2012, we2014, revenue generated approximately $7,648,000 and $5,585,000, respectively, of revenue from a single national chain, Buffalo Wild Wings together with its franchisees. was as follows:

  Year Ended
December 31,		 
  2015  2014 
Buffalo Wild Wings revenue $10,889,000  $11,438,000 
Percent of total revenue  44%  44%

As of December 31, 20132015 and 2012, approximately $259,000 and $123,000, respectively, was2014, amounts included in accounts receivable from this customer.Buffalo Wild Wings was as follows:

 

  Year Ended
December 31,		 
  2015  2014 
Buffalo Wild Wings accounts receivable $172,000  $1,558,000 

Buzztime Network

Backlog

 

We historically have not had a significant backlog at any time because we normally canhave been able to deliver and install new systems at hospitality locationsvenues within a 30 day period. During 2014, we encountered challenges with the assembly of the cases for our BEOND tablet, which prevented us from delivering and installing new systems within the delivery schedule requested30 day period, thereby creating a backlog. As of December 31, 2014, customer agreements worth approximately $1,416,000 were affected by customers (generally within threethe backlog. We determined the worth of such agreements based on the sum of the annualized amount of the subscription fees, which is recognized as revenue as the service is provided, and the amount of equipment lease revenue, if any, subject to four weeks).such agreements, which is recognized as revenue upon installation of the equipment leased. During 2015, we resolved the case assembly issue, and as a result, we currently do not have any significant backlog.

 

Licensing, Trademarks, Copyrights and Patents

 

Our intellectual property assets, including patents, trademarks, and copyrights, are important to our business and, accordingly, we have programs in place designed to protect these assets.

 

We keep confidential as trade secrets our technology, know-how and software. Some of the hardware we use in our operations is customized, and all of it is purchased from outside vendors. We enter into agreements with third parties with whom we conduct business, which contain provisions designed to protect our intellectual property and to limit access to, and disclosure of, our proprietary information. We also enter into confidentiality and invention assignment agreements with our employees and contractors.

 

We have trademark protection for the names of our key proprietary programming, products, and services to the extent that we believe trademark protection is available for them.appropriate. We are expanding our efforts to protect these investments. We consider the Buzztime, Playmaker, Mobile Playmaker, BEOND Powered by Buzztime, PlayersPlus, and Play Along trademarks and our other related trademarks to be valuable assets, and we seek to protect them through a variety of actions. Our content, branding, and some of our game titles, such as Countdown, SIX, and Showdown are also protected by copyright and trademark law.

Government Contracts

 

We provide our content distribution services through the Buzztime network to colleges, universities, and a small number of government agencies, typically military base recreation units. However, the number of government customers is small compared to our overall customer base. We provide our products and services to government agencies under contracts with substantially the same terms and conditions as are in place with non-government customers.

 

Government Regulations

 

The cost of compliance with federal, state, and local laws has not had a material effect on our capital expenditures, earnings, or competitive position to date. In June 1998,December 2012, we received approval from the Federal Communications Commission, (the “FCC”) for our 900 MHz classic playmakers, and in December 2012, we received approval fromor the FCC, for our BEOND tablet playmaker charging trays.trays, and in September 2015, we received FCC approval for our third generation BEOND tablet cases with and without payment electronics. The BEOND tablets we currently use have been certified by its manufacturer. The multi-player card games offered on the Buzztime network may be restricted in some jurisdictions; the laws and regulations governing distribution of card games vary in different jurisdictions.

 

We are subject not onlyIn addition to laws and regulations applicable to businesses generally, butwe are also subject to laws and regulations that apply directly to the industry of interactive entertainment and product marketing products. Although there are currently few such laws and regulations,industries. Additionally, state and federal governments may adopt additional laws and regulations that address issues related to certain aspects of our business such as:

 

·●user privacy;
   
·●copyrights;
   
·●gaming, lottery and alcohol beverage control regulations;
   
·●consumer protection;
   
·●the media distribution of specific material or content; and
   
·●the characteristics and quality of interactive televisionentertainment products and services.

 

In addition,As part of our service, we operate games of chance and in some instances, award prizes.games of skill. These games are regulatedsubject to regulation in many jurisdictions. The selection of prizewinners is sometimes based on chance, although noneOur games are played just for fun and winner recognition. None of our chance games requires or is intendedaward anything of value to involve payments, betting or any other exchangewinners. Included in our offering are a number of value. We also operate interactive card games, such as Texas Hold’em poker and Blackjack.poker. These card games are restricted in severalcertain jurisdictions. The laws and regulations that govern these games, however, vary in different jurisdictionsfrom jurisdiction to jurisdiction and are subject to legislative and regulatory change, in all of the jurisdictions in which we offer our games, as well as law enforcement discretion. We may find it necessary to eliminate, modify, or cancel certain components of our products in certain states or jurisdictions based on changes in law, regulations orand law enforcement discretion, which could result in additional development costs and/or the possible loss of customers and revenue.

 

Web Site Access to SEC Filings

 

We maintain a website atwww.buzztime.com. We make available free of charge on our website ourOur annual reports on FormF orm 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports, and proxy statements and other information we file or furnish pursuant to Section 13(a) or 15(d) of the Exchange Act are available on our website atwww.buzztime.com/business/investor-relations/ under the headingSEC Filingsas soon as reasonably practicable after we electronically file such materialreports with, or furnish itthem to, the SEC. The contentsIn addition, we make available on that same website under the headingCorporate Governance our (i) our code of conduct and ethics; (ii) our corporate governance guidelines; and (iii) the charter of each active committee of our website are not incorporated into this report.board of directors. We intend to disclose any amendment to, or a waiver from, a provision of our code of conduct and ethics that applies to our principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions and that relates to any element of the code of ethics definition enumerated in paragraph (b) of Item 406 of Regulation S-K by posting such information on that website.

 

Materials we file with the SEC may also be read and copied at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC also maintains a website atwww.sec.gov that contains reports, proxy and information statements, and other information regarding our company that we file electronically with the SEC.

 

Employees

 

As of March 26, 2014,4, 2016, we employed approximately 124106 people on a full-time basis and 235251 people on a part-time basis. We also utilize independent contractors for specific projects and hire as many as 5 seasonal employees as needed to produce our play-along sports games during various professional and collegiate sports seasons.projects. None of our employees are represented by a labor union, and we believe our employee relations are satisfactory.

 

Our Corporate History

NTN Buzztime, Inc. was incorporated in Delaware in 1984 as Alroy Industries and changed its corporate name to NTN Communications, Inc. in 1985. The name was changed to NTN Buzztime, Inc. in 2005 to better reflect the growing role of the Buzztime consumer brand.

ITEM 1A. Risk Factors

Risk Factors That May Affect Our Business

 

Our financial position, results of operations, and cash flows are subject to various risks, many of which are not exclusively within our control. These risks may cause actual performance to differ materially from historical or projected future performance. We urge investors to carefully consider the risk factors described below in evaluating the information contained in this report:report.

 

We may not be able to compete effectively within the highly competitive and evolving interactive games, entertainment and marketing services industries.

 

We face intense competition in the markets in which we operate. We face significant competition for total revenues in the overall market for entertainment and marketing services in hospitality venues from other companies offering similar content and services. We believe our direct competitors in these markets comprise a small number of significant competitors including Touchtunes Interactive Networks, The Answer Is . . .. Productions Inc., E la Carte, Inc., Ziosk, AMI Rowe and Livewire/Incredible Technologies, Inc.

WeOur services also compete with a variety of other forms of technology and entertainment for total entertainment and marketing dollars in the marketplace. These other forms of entertainment include mobile device games, and entertainment, such as mobile phone and tablet applications, on-table bar and restaurant entertainment systems, music and video-based systems, live entertainment and games, cable and pay-per-view programming, coin-operated single-player games/amusements, and traffic-building promotions like happy hour specials and buffets.

Our network programming competes generally with broadcast television, direct satellite programming, pay-per-view, other content offered on cable television,apps and other forms of entertainment offerings available directly to consumers on their smart phones and marketing.

tablets. See “ITEM 1. Business—Competition,” above. Some of our current and potential competitors enjoy substantial competitive advantages, including greater financial resources for competitive activities, such as content development and programming, research and development, strategic acquisitions, alliances, joint ventures, and sales and marketing. As a result, our current and potential competitors may be able to respond more quickly and effectively than we can to new or changing opportunities, technologies, standards, or consumer preferences.

 

We also compete with providersThe increased availability of other content and services available to consumers through online services and a variety of mobile and on-table devices and systems. The expanded use of onlinethe internet and wireless networks and of the internet provides computer users and site ownersconsumers with an increasing number of alternatives to video games andour entertainment software.offerings. With this increasing competition and the rapid pace of change in product and service offerings, in the interactive entertainment industry, we must be able to compete in terms of technology, content, and management strategy. If we fail to provide competitive, engaging, quality services and products, we will lose revenues to competing companies and technologies in the entertainment industry.technologies. Increased competition may also result in price reductions, fewer customer orders, reduced gross margins, longer sales cycles, reduced revenues, and loss of market share.

 

New products and rapid technological change, especially in the mobile and wireless markets, may render our operations obsolete or noncompetitive.

 

The emergence of new entertainment products and technologies, changes in consumer preferences, the adoption of new industry standards, and other factors may limit the life cycle and market penetration of our technologies, products, and services. In particular, the mobile and wireless device, content, applications, social media, and entertainment markets are highly competitive and rapidly changing. Accordingly, our future performance will depend on our ability to:

 

·● identify emerging technological trends and industry standards in our market;

·
● identify changing consumer needs, desires, or tastes;

·
● develop and maintain competitive technology, including new hardware and content products and service offerings;

·
● improve the performance, features, and reliability of our existing products and services, particularly in response to changes in consumer preferences, technological changes, and competitive offerings; and

·
● bring technology to the market quickly at cost-effective prices.

 

If we do not compete successfully in developing new products and keep pace with rapid technological change, we will be unable to achieve profitability or sustain a meaningful market position.

 

We may not be successful in developing and marketing new products and services that respond to technological and competitive developments, changing customer needs, and consumer preferences. We may have to incur substantial costs to modify or adapt our products or services to respond to these developments, customer needs, and changing preferences. We must be able to incorporate new technologies into the products we design and develop in order to address the increasingly complex and varied needs of our customer base. Any significant delay or failure in developing new or enhanced technology, including new product and service offerings, could result in a loss of actual or potential market share and a decrease in revenues.

 

We receive a significant portion of our revenues from a single customer,Buffalo Wild Wings, and any decrease in the amount of their business from that customer could materially and adversely affect our cash flow and revenue.

 

For the year ended December 31, 2013,2015, Buffalo Wild Wings together with its franchisees accounted for approximately 32%44%, or $7,648,000,$10,889,000, of our total revenue. As of that date, approximately $259,000$172,000 was included in accounts receivable. If Buffalo Wild Wings, a significant number of its franchisees, or any other customer who may in the future represent a significant portion of our revenue, breach or terminate their subscriptions or otherwise decrease the amount of business they transact with us, we could lose a significant portion of our revenues and cash flow.

8

A disruption in the supply of equipment could negatively impact our subscriptions and revenue.

 

The BEOND tablet used in our BEOND product line is currently manufactured by one unaffiliated third party, and we currently do not currently have an alternative manufacturing source for, or an alternative device to, thisthe tablet. We purchase the tabletBEOND tablets from various unaffiliated third parties, and we purchase each piece of the casesBEOND tablet equipment (consisting of tablet case components and tablet charging trays for such tabletstrays) from ana different unaffiliated manufacturer located in China. We currently purchase our Classic playmakers from an unaffiliated manufacturer located in Taiwan.third party. We currently do not have an alternative supply source for the tablet equipment.

If the sole manufacturer of supply forthe tablet or any of this equipment.   If theseour sole manufacturers and/or suppliers areis delayed in delivering the tablets and related equipment to us, become unavailable, have product quality issues, or shortages occur, we may be unable to timely obtain a replacement for the tablet or replacement equipment. For example, during 2014, we encountered challenges with the assembly of the cases for our BEOND tablet, which prevented us from delivering and installing new systems within the time frame requested by customers, thereby creating a backlog of approximately $1,416,000 as of December 31, 2014. See “ITEM 1. BUSINESS—Backlog,” above. Although we fixed our case assembly issue in 2015 and currently do not have any significant backlog, no assurances can be given that other challenges will not arise, including challenges related to transitioning to new versions of the tablet that may require different cases, charging trays or other equipment. Delays, unavailability of equipment, which, in turnproduct quality issues and shortages could hurtdamage our reputation and customer loyalty, cause subscription cancellations, increase our expense and reduce our revenue. See also “Our business could be adversely impacted if the sole manufacturer of our tablet equipment is not able to meet our manufacturing quality standards,” below.

If our manufacturers and/or suppliers were to go out of business or otherwise become unable to meet our needs for reliable equipment, the process of locating and qualifying alternate sources could take months, during which time our production could be delayed, and may, in some cases, require us to redesign our products and systems. Such delays and potentially costly re-sourcing and redesign could have a material adverse effect on our business, operating results, and financial condition.

Our business could be adversely impacted if the sole manufacturer of our BEOND tablet equipment is not able to meet our manufacturing quality standards.

Continued improvement in supply-chain management and manufacturing of our BEOND tablet equipment (consisting of tablet case components and tablet charging trays) and manufacturing quality and product testing are important to our business. Flaws in the design and manufacturing of our BEOND tablet equipment (by us or our supplier) could result in substantial delays in shipment and in substantial repair, replacement or service costs, could damage our reputation and customer loyalty, could cause subscription cancellations, and could increase our expense and reduce our revenue. Costs associated with equipment defects due to, for example, problems in our design and manufacturing processes, could include: (a) writing off the value of inventory; (b) disposing of equipment that cannot be fixed; (c) recalling equipment that has been shipped; and (d) providing equipment replacements or modifications. These costs could be significant and may increase expenses and lower gross margin.

As reported in prior quarters, in early 2014, we began to manufacture, design and manage the supply chain of the equipment related to our BEOND second generation tablet platform in-house and experienced problems with the design and manufacturing processes. As a result, during 2015, we recognized approximately $979,000 of repair expense related to the second generation in-house designed BEOND tablet equipment that we have had to repair or deem we will need to repair in the future. We can give no assurances that the amount of repair expense that we have accrued with respect to tablet equipment that we estimate will need repair in the future is adequate. If more equipment needs repair than the amount currently estimated, we may have to accrue for additional repair expense.

During 2015, due to our design and manufacturing process problems discussed above with the second generation tablet platform equipment, we re-evaluated the strategy of managing the manufacture, design and supply chain in-house. In connection with that re-evaluation, we determined to write off approximately $797,000 of tablet components that became obsolete due to upcoming changes in the tablet platform. Also during 2015, and as part of our re-evaluation, we out-sourced the supply-chain management and manufacturing of certain equipment related to our third generation BEOND tablet platform to an unaffiliated third party manufacturer. This relationship is in its early stages, and we are unable to predict if it will be successful. Among other things, the equipment manufactured by this manufacturer may not meet our quality standards. For example, during the fourth quarter of 2015, some of the tablet cases produced by this manufacturer had quality defects, and although we have not yet incurred any direct costs associated with addressing these defects, all of which have been or will be borne by the manufacturer, our tablet case inventory level may decrease as a result. See also “A disruption in the supply of equipment could negatively impact our subscriptions and revenue,” above.

There can be no assurance that our efforts to monitor, develop, modify and implement appropriate test and manufacturing processes for our equipment will be sufficient to permit us to avoid equipment quality issues. Significant equipment quality issues could have a material adverse effect on our business, results of operations or financial condition.

 

9

If we do not adequately protect our proprietary rights and intellectual property or we are subjected to intellectual property claims by others, our business could be seriously damaged.

 

We rely on a combination of trademarks, copyrights, patents, and trade secret laws to protect our proprietary rights in our products. We have a small number of patents and patent applications pending in jurisdictions related to our business activities. Our pending patent applications and any future applications might not be approved. Moreover, our patents might not provide us with competitive advantages. Third parties might challenge our patents or trademarks or attempt to use infringing technologies or brands which could harm our ability to compete and reduce our revenues, as well as create significant litigation expense. In addition, patents and trademarks held by third parties might have an adverse effect on our ability to do business and could likewise result in significant litigation expense. Furthermore, third parties might independently develop similar products, duplicate our products or, to the extent patents are issued to us, design around those patents. Others may have filed and, in the future may file, patent applications that are similar or identical to ours. Such third-party patent applications might have priority over our patent applications. To determine the priority of inventions, we may have to participate in interference proceedings declared by the United States Patent and Trademark Office. Such interference proceedings could result in substantial cost to us.

 

We believe that the success of our business also depends on such factors as the technical expertise and innovative capabilities of our employees. It is our policy that all employees and consultants sign non-disclosure agreements and assignment of invention agreements. Our competitors, former employees, and consultants may, however, misappropriate our technology or independently develop technologies that are as good as or better than ours. Our competitors may also challenge or circumvent our proprietary rights. If we have to initiate or defend against an infringement claim to protect our proprietary rights, the litigation over any such claim could be time-consuming and costly to us, adversely affecting our financial condition.

 

From time to time, we hire or retain employees or consultants who may have worked for other companies developing products similar to those that we offer. These other companies may claim that our products are based on their products and that we have misappropriated their intellectual property. Any such claim could cause us to incur substantial costs, which in turn could materially adversely affect our business.

We may be liable for the content and services we make available on our Buzztime network and the internet.

 

We make content and entertainment services available on our Buzztime network and the internet which includes games and game content, software, and a variety of other entertainment content. The availability of this content and services and our branding could result in claims against us based on a variety of theories, including defamation, obscenity, negligence, or copyright or trademark infringement. We could also be exposed to liability for third-party content accessed through the links from our websites to other websites. Federal laws may limit, but not eliminate, our liability for linking to third-party websites that include materials that infringe copyrights or other rights, so long as we comply with certain statutory requirements. We may incur costs to defend against claims related to either our own content or that of third parties, and our financial condition could be materially adversely affected if we are found liable for information that we make available. Implementing measures to reduce our exposure may require us to spend substantial resources and may limit the attractiveness of our services to users which would impair our profitability and harm our business operations.

 

Our cash flow may not cover currentour capital needs and we may need to raise additional funds in the future. Such funds may not be available on favorable terms or at all and, if available, may dilute current stockholders.

 

Our capital requirements will depend on many factors, including:

 

·● our ability to generate cash from operating activities;

·
● acceptance of, and demand for, our interactive games and entertainment;

·
● the costs of developingcontinuing to develop and implementingimplement our BEOND technology platform and product line;

·
● the costs of developing new entertainment content, products, or technology or expanding our offering to new media platforms such as the internet and mobile phones;

·
● the extent to which we invest in the creation of new entertainment content and new technology; and

·
● the number and timing of acquisitions and other strategic transactions, if any.

In addition, in order to fully execute on our long-term strategic initiatives discussed above under the section entitled “Our“ITEM 1. Business—Our Strategy,” we believe we will likely require additional funding.

 

If we need to raise additional funds in the future, such funds may not be available on favorable terms, or at all. Furthermore, if we issue equity or debt securities to raise additional funds, our existing stockholders may experience dilution, and the new equity or debt securities may have rights, preferences, and privileges senior to those of our existing stockholders. If we cannot raise funds on acceptable terms, or at all, we may not be able to continue to develop and implement our BEOND technology platform and product line, develop or enhance our other products and services, successfully execute our business plan or any or all of our strategic initiatives, take advantage of future opportunities, or respond to competitive pressures or unanticipated customer requirements.

 

10

We have experienced significant losses, and we may incur significant losses in the future.

 

We have a history of significant losses, including net losses of $1,053,000$7,226,000 and $995,000$5,030,000 for the years ended December 31, 20132015 and 2012,2014, respectively, and have an accumulated deficit of $112,799,000$125,087,000 as of December 31, 2013.2015. We may also incur future operating and net losses, due in part to expenditures required to continue to implement our business strategies, including the continued development and implementation of our BEOND technology platform and product line. Despite significant expenditures, we may not be able to achieve or maintain profitability. Moreover, even if we do achieve profitability, the level of any profitability cannot be predicted and may vary significantly from quarter to quarter and year to year. See also “—Risks Relating to the Market for Our Common Stock—Our common stock could be delisted or suspended from trading on the NYSE MKT if we fail to maintain compliance with continued listing criteria,” below.

We may not be able to significantly grow our subscription revenue and implement our other business strategies.

 

Our success depends on our ability to increase market awareness and encourage the adoption of the Buzztime brand and our Buzztime network among hospitality venues such as restaurants, sports bars, taverns and pubs, and within the interactive game player community. Our success also depends on our ability to improve customer retention. We may not be able to leverage our resources to expand awareness of and demand for our Buzztime network. In addition, our efforts to improve our game platform and content may not succeed in generating additional demand for our products or in strengthening the loyalty and retention of our existing customers. The degree of market adoption of our Buzztime network will depend on many factors, including consumer preferences, the availability and quality of competing products and services, and our ability to leverage our brand.

 

Our success also depends on our ability to implement our other business strategies, which include developing our BEOND tablet platform that allows for consumer play across the digital platform, developing ourmore premium entertainment services and payment capabilitiescontent that allow us to monetizegrow the consumer,revenue stream directly from consumers, developing dynamic menuing and point-of-sale, or POS, integration competency, and growing our marketing services and sponsorship revenues. Implementing these strategies will require us to dedicate significant resources to, among other things, fully developing and implementing our BEOND technology platform and product line, expanding our other product offerings, customizing our products and services to meet the unique needs of select accounts, and expanding and improving our marketing services and promotional efforts. We may be unable to implement these strategies as currently planned.

Our products and services are subject to government regulations that may restrict our operations or cause demand for our products to decline significantly.

 

We are subject not onlyIn addition to laws and regulations applicable to businesses generally, butwe are also subject to laws and regulations that apply specifically to the interactive television productsentertainment and gameproduct marketing industries. In the area of interactive television products, state and federal governments may adopt a number of laws and regulations governing any of the following areas:

·gaming, lottery, and alcohol beverage control regulations;

·user privacy;

·copyrights;

·consumer protection;

·media distribution of specific material or content; and

·the characteristics and quality of interactive television products and services.

In addition, we operate games of chance and, in some instances, award prizes. These games are regulated in many jurisdictions. The selection of prizewinners is sometimes based on chance, although none of our games of chance require or are intended to involve payments, betting or any other exchange of actual value. We also operate interactive card games, such as Texas Hold'em pokerjurisdictions and Blackjack.  These card games are restricted in several jurisdictions. Thethe laws and regulations that govern these games vary from jurisdiction to jurisdiction, and these games are subject to legislative and regulatory changes and to law enforcement discretion in all of the jurisdictions in which we offer our games. jurisdiction. See “ITEM 1. BUSINESS—Government Regulations.”

We may find it necessary to eliminate, modify, suspend, or cancel certain features of our products (including the games we offer) in certain jurisdictions based on the adoptions of new laws and regulations or changes in law or regulations or lawthe enforcement discretion,thereof, which could result in additional development costs and/or the loss of customers and revenue.

7

 

Communication or other system failures could result in the cancellation of subscribers and a decrease in our revenues.

 

We rely on continuous operation of our information technology and communications systems, and those of a variety of third parties, to communicate with and to distribute our services to the locations of our Buzztime network subscribers. We currently transmit our data to our subscriberscustomers via broadband internet connections including telephone and cable TV networks. Both our communications systems and those of third parties on which we rely are vulnerable to damage or interruption from earthquakes, terrorist attacks, floods, storms, fires, power loss, telecommunications and other network failures, equipment failures, computer viruses, computer denial of service or other attacks, and other causes. These systems are also subject to break-ins, sabotage, vandalism, and to other disruptions, for example if we or the operators of these systems and system facilities have financial difficulties. Some of our systems are not fully redundant, and our system protections and disaster recovery plans cannot prevent all outages, errors, or data losses. In addition, our services and systems are highly technical and complex and may contain errors or other vulnerabilities. Any errors or vulnerabilities in our products and services, damage to or failure of our systems, any natural or man-made disaster, a decision to close a facility we are using without adequate notice for financial or other reasons, or other unanticipated problems at our facilities or those of a third party, could result in lengthy interruptions in our service to one or more of our subscribers,customers, which could reduce our revenues and cash flow, and damage our brand. Any interruption in communications or failure of proper hardware or software function at our or our subscribers' locationscustomers’ venues could also decrease customer loyalty and satisfaction and result in a cancellation of our services.

11

Our management turnover creates uncertainties.

 

We have experienced significant changes in our senior management team over the past several years. Jeff Berg, our Chairman of the Board, has servedRam Krishnan was appointed as our Interim Chief Executive Officer since June 2012. Before his appointment,chief executive officer in September 2014 and, before he was appointed, we had fourthree different individuals and an interim committee serve as our chief executive officer or perform the functions of a chief executive between November 2008February 2009 and June 2012, twoSeptember 2014. Allen Wolff was appointed as our chief financial officer in December 2014, and was appointed as our chief financial officer and executive vice president effective February 1, 2016 due to his expanded responsibilities following the departure of whom served for 13 months or less.our former chief revenue officer, our former chief development officer, our former chief product officer and our former senior vice president of sales and marketing during 2014 and 2015. Because of our recent financial and stock performance, geographic location, and other business factors in a relatively small industry, we face substantial challenges in attracting and retaining experienced senior executives. Changes in senior management are inherently disruptive, and efforts to implement any new strategic or operating goals may not succeed in the absence of a long-term management team. Changes to strategic or operating goals with the appointment of new executives may themselves prove to be disruptive. Periods of transition in senior management leadership are often difficult as the new executives gain detailed knowledge of our operations and due to cultural differences and friction that may result from changes in strategy and style. Without consistent and experienced leadership, our employees, customers, employees, creditors, stockholders, and others may lose confidence in us.

Our success depends on our ability to recruit and retain skilled professionals for our business.professionals.

 

Our business requires experienced programmers, creative designers, application developers, and sales and marketing personnel. Our success will depend on identifying, hiring, training, and retaining such experienced and knowledgeable professionals. We must recruit and retain talented professionals in order for our business to grow. There is significant competition for the individuals with the skills required to develop the products and perform the services we offer. We may be unable to attract a sufficient number of qualified individuals in the future to sustain and grow our business, and we may not be successful in motivating and retaining the individuals we are able to attract. If we cannot attract, motivate, and retain qualified technical and sales and marketing professionals, our business, financial condition, and results of operations will suffer.

We may face exposure on sales and use taxes in various states.

 

From time to time, state and provincial tax authorities have made and other states will make inquiries as to whether or not a portion of our services might require the collection of sales and use taxes from customers in those states.jurisdictions. Many statesjurisdictions are expanding their interpretation of their sales and use tax statutes to subject more activities to tax. While in the past, the sales and use tax assessments we have paid have not had a significant adverse effect on our operations, such assessments may increase in the future and could adversely affect our operations.

We have incurred significant net operating loss carryforwards that likely we will likely be unable to use.

 

As of December 31, 2013,2015, we had federal income tax net operating loss or NOL,(“NOL”) carryforwards of approximately $55.6 million,$60,327,000, which will begin to expire in 2017. As of December 31, 2013,2015, we had state income tax NOL carryforwards of approximately $21.4 million,$31,315,000, portions of which will expire in 2014 and continue expiring thereafter.in 2016. We believe that our ability to utilize our NOL carryforwards may be substantially restricted by the passage of time and the limitations of Section 382 of the Internal Revenue Code, which apply when there are certain changes in ownership of a corporation. To the extent we begin to realize significant taxable income, these Section 382 limitations may result in our incurring federal income tax liability notwithstanding the existence of otherwise available NOL carryforwards. We have established a full valuation allowance for substantially all of our deferred tax assets, including the NOL carryforwards, since we do not believe we are likely to generate future taxable income to realize these assets.

Foreign currency exchange rate fluctuations, trade barriers and other risks associated with operating our business in foreign countries could harm our business.

We operate the Buzztime network in the U.S. and in Canada. Since service fees and operating expenses from our Canadian subsidiary are recognized in its local currency, our financial position and results of operations could be significantly affected by large fluctuations in foreign currency exchange rates or by weak economic conditions in Canada. To the extent we attempt to expand our sales efforts in other international markets, we may also face difficulties in staffing and managing foreign operations, longer payment cycles, problems with collecting accounts receivable, increased risks of piracy, and limits on our ability to enforce our intellectual property rights. If we are unable to adequately address the risks of doing business abroad, our business, financial condition, and results of operations may be harmed.

We and our third parties manage secure data and are subject to cybersecurity risks and incidents.

 

Our business involves storing and transmitting our network subscribers’ payment information as well asof our customers and certain personal information of the consumers of our network subscribers (such as their name, date of birth, and email address). In the future, we may store and transmit additional personal information of the consumers, of our network subscribers, particularly as the services of the BEOND tablet platform become more advanced to include POS integration. Protecting this secure data is vitally important to us. While we have implemented measures designed to prevent security breaches and cyber incidents, any failure of these measures and/or any material security breaches, theft, misplaced or lost data, programming errors, employee errors and/or malfeasance could potentially lead to the compromising of sensitive, confidential or personal data or information, improper use of our systems, software solutions or networks, unauthorized access, use, disclosure, modification or destruction of information, system downtimes and any failure of third parties that assist usoperational disruptions. In addition, a cyber-related attack could result in managingother negative consequences, including damage to our secure datareputation or competitiveness, remediation or increased protection costs, litigation or regulatory action.

We could materially adversely affect our business, financial condition,become subject to additional regulations and results of operations.compliance requirements as we introduce features in direct payments from patrons.

 

In preparation for expanding features and functionality to our BEOND tablet platform that involve us accepting credit card and other forms of payments directly from patrons, we are currently in the process of verifying our compliance with Payment Card Industry (“PCI”) Data Security Standard v3.1 as a service provider, and will be required to recertify annually. Compliance with additional regulations and requirements may be difficult for us; thereby limiting our ability to grow the amount of revenue we receive directly from patrons. In addition to these additional regulations and requirements, if we fail to comply with the rules or requirements of any provider of a payment method we accept, if the volume of fraud in our transactions limits or terminates our rights to use payment methods we accept, or if a data breach occurs relating to our payment systems, we may, among other things, be subject to fines or higher transaction fees and may lose, or face restrictions placed upon, our ability to accept credit card and debit card payments from patrons.

Risks Relating to the Market for Our Common Stock

Our common stock could be delisted or suspended from trading on the NYSE MKT if we fail to maintain compliance with continued listing criteria.

 

As previously reported, in November 2015, we received a letter from the NYSE Regulation Inc. (“NYSE Regulation”) stating that we are not in compliance with NYSE MKT LLC (“NYSE MKT”) continued listing standards. Specifically, we are not in compliance with Section 1003(a)(iii) of the NYSE MKT Company Guide (the “Company Guide”) because we reported stockholders’ equity of less than $6 million as of September 30, 2015 and had net losses in five of our most recent fiscal years ended December 31, 2014. As a result, we became subject to the procedures and requirements of Section 1009 of the Company Guide.

We were required to submit a plan to NYSE Regulation advising of actions we have taken or will take to regain compliance with Section 1003(a)(iii) of the Company Guide by May 13, 2017. We submitted such a plan in December 2015. In January 2016, NYSE Regulation notified us that it has accepted our plan and granted us a plan period that extends through May 13, 2017 to regain compliance with Section 1003(a)(iii). The listing of our common stock on the NYSE MKT is being continued during the plan period pursuant to an extension. The NYSE Regulation staff will review us periodically for compliance with initiatives outlined in our plan. If we are not in compliance with Section 1003(a)(iii) by May 13, 2017 or if we do not make progress consistent with our plan during the plan period, NYSE Regulation staff will initiate delisting proceedings as appropriate.

Under Section 1003(a)(ii) of the Company Guide, the NYSE MKT will normally consider suspending dealings in, or removing from the list, securities of an issuer which has stockholders’ equity of less than $4 million if such issuer has sustained losses from continuing operations and/or net losses in three of its four most recent fiscal years. As of December 31, 2015, our stockholders’ equity was less than $4 million and we had net losses in three of our most recent fiscal years ended December 31, 2015. Accordingly, we may receive another letter from the NYSE Regulation stating that we are not in compliance with this continued listing standard, in which case, we may also be given the opportunity to submit a plan advising of actions we have taken or will take to regain compliance with Section 1003(a)(ii) by a specified date. Under Section 1003(a)(i) of the Company Guide, the NYSE MKT will normally consider suspending dealings in, or removing from the list, securities of an issuer which has stockholders’ equity of less than $2 million if such issuer has sustained losses from continuing operations and/or net losses in two of its three most recent fiscal years. We had net losses in two of our three most recent fiscal years ended December 31, 2015. While our stockholders’ equity as of December 31, 2015 is greater than $2 million, if we continue to recognize losses and do not take other measures that would increase our stockholders’ equity, we could potentially have less than $2 million of stockholders’ equity and become out of compliance with Section 1003(a)(i), as well.

Under Section 1003(f)(v) of the Company Guide, the NYSE MKT will normally consider suspending dealings in, or delisting, securitiescommon stock from the exchange if the common stock is selling for a substantial period of time at a low price per share and if the issuer fails to effect a reverse split of such stock within a reasonable time after being notified that NYSE MKT deems such action to be appropriate under all the circumstances. WhileNYSE Regulation has informed us that it deems it appropriate for us to effect a reverse stock split or other action within a reasonable amount of time, or become subject to the continued listing evaluation and follow-up procedures set forth in Section 1009 of the Company Guide, which could, among other things, result in the initiation of delisting proceedings. Moreover, the NYSE MKT does not provide bright line minimum share price standards for continued listing, we believe that a price less than $1.00 per share for a substantial period of time may be investigated. Ourcan take accelerated delisting action if our common stock has tradedtrades at below $1.00 per share since July 2007.levels viewed to be abnormally low. In light of the foregoing, we are considering actions to take, including effecting a reverse split of our common stock, which, in order to be effected, must be approved by our stockholders.

 

In addition, the NYSE MKT will normally consider suspending dealings in, or delisting, securities of an issuer which has stockholders' equity of less than $6,000,000 if such issuer has sustained losses from continuing operations and/or net losses in its five most recent fiscal years. AlthoughWe are exploring options to address our stockholders' equity increased from $7.9 million as of December 31, 2012 to $9.2 million as of December 31, 2013, we had losses from continuing operations and/or net losses in each of our five most recent fiscal years.

If we are unable to complynon-compliance with the NYSE MKT continued listing requirements, including its trading price requirements,standards, in particular, options to address our low stockholders’ equity. We can give no assurances that we will be able to address our non-compliance with the NYSE MKT continued listing standards or, even if we do, that we will be able to maintain the listing of our common stock may be suspended from trading on and/or delisted from the NYSE MKT. Alternatively, in order to avoid delisting for having a low trading price for a substantialOur common stock could be delisted because we do not make progress consistent with our plan during the plan period, because we do not regain compliance with Section 1003(a)(iii) by May 13, 2017, or because we fall below compliance with other NYSE MKT listing standards, including those described above. In addition, we may bedetermine to pursue business opportunities or grow our business at levels or on timelines that reduces our stockholders’ equity below the level required to effect a reverse splitmaintain compliance with NYSE MKT continued listing standards. The delisting of our common stock. Thestock for whatever reason could, among other things, substantially impair our ability to raise additional capital; result in a loss of institutional investor interest and fewer financing opportunities for us; and/or result in potential breaches of representations or covenants of our warrants or other agreements pursuant to which we made representations or covenants relating to our compliance with applicable listing requirements. Claims related to any such breaches, with or without merit, could result in costly litigation, significant liabilities and diversion of our management’s time and attention and could have a material adverse effect on our financial condition, business and results of operations. In addition, the delisting of our common stock for whatever reason may materially impair our stockholders'stockholders’ ability to buy and sell shares of our common stock and could have an adverse effect on the market price of, and the efficiency of the trading market for, our common stock. In addition, the delisting

If our common stock were delisted and determined to be a “penny stock,” a broker-dealer may find it more difficult to trade our common stock, and an investor may find it more difficult to acquire or dispose of our common stock could significantly impair our ability to raise capital.in the secondary market.

 

If our common stock were removed from listing with the NYSE MKT, it may be subject to the so-called “penny stock” rules. The SEC has adopted regulations that define a penny stock to be any equity security that has a market price per share of less than $5.00, subject to certain exceptions, such as any securities listed on a national securities exchange. For any transaction involving a penny stock, unless exempt, the rules impose additional sales practice requirements on broker-dealers, subject to certain exceptions. If our common stock were delisted and determined to be a penny stock, a broker-dealer may find it more difficult to trade our common stock, and an investor may find it more difficult to acquire or dispose of our common stock on the secondary market.

Future sales of substantial amounts of our common stock in the public market or the anticipation of such sales could have a material adverse effect on then-prevailing market prices.

In a private placement we completed in November 2013, we issued 6,000,000 shares of our common stock and warrants to purchase 3,600,000 shares of our common stock at an exercise price of $0.40 per share. A registration statement registering the resale of theall of those shares of our common stock issued and issuable upon exercise of the warrants we issued in such financing is currently effective and we are obligated to use commercially reasonable efforts to maintain such registration statement continuously effective until all such registered shares have been sold.

 

In addition, since 2009, in connection with acquisitions, we issued (directly or upon the exercise of warrants issued in connection with such acquisitions) an aggregate of approximately 2,798,000 shares of our common stock. As of December 31, 2013,2015, there were outstanding warrants to purchase an aggregate of 6,600,000 shares of common stock at exercise prices ranging from $0.40 to $1.50 per share (including the warrants to purchase 3,600,000 shares we issued in our November 2013 private placement). In addition, as of December 31, 2013,2015, there were 156,000 shares of our Series A Preferred Stock outstanding. The holders of such shares may elect to convert them into shares of our common stock at any time. Based on the current conversion price, we would issue approximately 485,000484,000 shares of our common stock if all of the outstanding shares of our Series A Preferred Stock were so converted. Generally, all of the shares of common stock we issued in connection with the acquisitions, the shares we may issue upon exercise of warrants and the shares of common stock we may issue upon conversion of the Series A Preferred Stock may be sold under Rule 144 of the Securities Act of 1933, subject to any applicable holding period with respect to the shares issued upon exercise of warrants the exercise price of which is paid with cash.

 

As of December 31, 2013,2015, there were also approximately 2,664,0006,814,000 shares of common stock reserved for issuance upon the exercise of outstanding stock options at exercise prices ranging from $0.14 to $3.33$0.70 per share, and 187,000 shares of common stock reserved for issuance upon the settlement of outstanding restricted stock units.share. A registration statement registering such shares of common stock is currently effective.

 

Accordingly, a significant number of such shares of our common stock could be sold at any time. Depending upon market liquidity at the time our common stock is resold by the holders thereof, such resales could cause the trading price of our common stock to decline. In addition, the sale of a substantial number of shares of our common stock, or anticipation of such sales, could make it more difficult for us to obtain future financing. To the extent the trading price of our common stock at the time of exercise of any of our outstanding options or warrants exceeds their exercise price, such exercise will have a dilutive effect on our stockholders.

 

Raising additional capital may cause dilution to our existing stockholders and may restrict our operations.

 

We may raise additional capital at any time and may do so through one or more financing alternatives, including public or private sales of equity or debt securities directly to investors or through underwriters or placement agents. As discussed above, we are exploring options to address our non-compliance with the NYSE MKT continued listing standards, in particular, options to address our low stockholders’ equity. In April 2014, we sold 12,765,000 shares of our common stock in an underwritten public offering. We currently have a shelf registration statement on file under which we could sell up to $25approximately $18 million worth of securities. Raising capital through the issuance of common stock (or securities convertible into or exchangeable or exercisable for shares of our common stock) may depress the market price of our stock and may substantially dilute our existing stockholders. In addition, our board of directors may issue preferred stock with rights, preferences and privileges that are senior to those of the holders of our common stock. Debt financings could involve covenants that restrict our operations. These restrictive covenants may include limitations on additional borrowing and specific restrictions on the use of our assets, as well as prohibitions on our ability to create liens or make investments and may, among other things, preclude us from making distributions to stockholders (either by paying dividends or redeeming stock) and taking other actions beneficial to our stockholders. In addition, investors could impose more one-sided investment terms and conditions on companies that have or are perceived to have limited remaining funds or limited ability to raise additional funds. The lower our cash balance, the more difficult it is likely to be for us to raise additional capital on commercially reasonable terms, or at all.

Our charter contains provisions that may hinder or prevent a change in control of our company, which could result in our inability to approve a change in control and potentially receive a premium over the current market value of your stock.

 

Certain provisions of our certificate of incorporation could make it more difficult for a third party to acquire control of us, even if such a change in control would benefit our stockholders, or to make changes in our board of directors. For example, our certificate of incorporation (i) prohibits stockholders from filling vacancies on our board of directors, calling special stockholder meetings, or taking action by written consent, and (ii) requires a supermajoritysuper majority vote of at least 80% of the total voting power of our outstanding shares, voting together as a single class, to remove our directors from office or to amend provisions relating to stockholders taking action by written consent or calling special stockholder meetings.

 

Additionally, our certificate of incorporation and restated bylaws contain provisions that could delay or prevent a change of control of our company. Some of these provisions:

 

·●authorize the issuance of preferred stock which can be created and issued by our board of directors without prior stockholder approval, with rights senior to those of the common stock;

·●prohibit our stockholders from making certain changes to our bylaws except with 66 2/3% stockholder approval; and

·●require advance written notice of stockholder proposals and director nominations.

 

These provisions could discourage third parties from taking control of our company. Such provisions may also impede a transaction in which you could receive a premium over then current market prices and your ability to approve a transaction that you consider in your best interest.

 

In addition, we are governed by the provisions of Section 203 of the Delaware General Corporate Law, which may prohibit certain business combinations with stockholders owning 15% or more of our outstanding voting stock. These and other provisions in our certificate of incorporation, restated bylaws and Delaware law could make it more difficult for stockholders or potential acquirers to obtain control of our board of directors or initiate actions that are opposed by the then-current board of directors, including delaying or impeding a merger, tender offer, or proxy contest involving our company. Any delay or prevention of a change of control transaction or changes in our board of directors could cause the market price of our common stock to decline.

 

ITEM 1B. Unresolved Staff Comments

 

We do not have any unresolved comments issued by the SEC Staff.

 

ITEM 2.Properties

We lease approximately 28,000 square feet of office space in Carlsbad, California. The term of the lease is from June 2011 through November 2018, and we are entitled to renew the lease for an additional five-year extension. We also lease approximately 7,500 square feet of warehouse space in Hilliard, Ohio. The term of this lease is from May 2013 through April 2017. The facilities that we lease are suitable for our current needs and are considered adequate to support expected growth.

 

ITEM 3. Legal Proceedings

 

From time to time, we become subject to legal proceedings and claims, both asserted and unasserted, that arise in the ordinary course of business. Litigation in general, and securities litigation in particular, can be expensive and disruptive to normal business operations. Moreover, the results of legal proceedings are difficult to predict. An unfavorable resolution of one or more legal proceedings could materially adversely affect our business, results of operations, or financial condition. In addition, defending any claim requires resources, including cash to pay legal fees and expenses, and our limited financial resources could severely impact our ability to defend any such claim.

 

Also from time to time, state and provincial tax agencies have made, and we anticipate will make in the future, inquiries as to whether our service offerings are subject to taxation in their jurisdictions. Many states have expanded their interpretation of their sales and use tax statutes, which generally had the effect of increasing the scope of activities that may be subject to such statutes. We evaluate inquiries from state and provincial tax agencies on a case-by-case basis and have favorably resolved the majority of these inquiries in the past, though we can give no assurances as to our ability to favorably resolve such inquiries in the future. Any such inquiry could, if not resolved favorably to us, materially adversely affect our business, results of operations, or financial condition.

 

We are currently involved in sales tax inquiries with certain states and provinces. As a result of those inquiries, we recorded a total net liability of $27,000$25,000 and $70,000$17,000 as of December 31, 20132015 and 2012,2014, respectively, with respect to tax assessments to which we may be subject as a result of such inquiries. Based on the guidance set forth by the Financial Accounting Standards Board (“FASB) Accounting Standards Codification (“ASC”) No. 450,Contingencies, we deemed the likelihood that we will be required to pay all or part of these assessments as reasonably possible. During the year ended December 31, 2012,2014, we prevailed in one stateprovincial tax inquiry, resulting in a receivable of approximately $108,000 and a reversal of thea liability of approximately $425,000.$25,000. We received the $108,000 in January 2015.

 

ITEM 4.Mine Safety Disclosures

 

Not Applicable

Applicable.

 

11

PART II

 

ITEM 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

Our common stock is listed on the NYSE MKT under the symbol “NTN.” Set forth below are the high and low sales prices for the common stock for the two most recent fiscal years:

 

 High  Low  High  Low 
Year Ended December 31, 2013        
Year Ended December 31, 2015        
First Quarter $0.28  $0.19  $0.58  $0.42 
Second Quarter $0.43  $0.24  $0.43  $0.23 
Third Quarter $0.49  $0.33  $0.59  $0.16 
Fourth Quarter $0.84  $0.36  $0.34  $0.14 

 

 High  Low  High  Low 
Year Ended December 31, 2012        
Year Ended December 31, 2014        
First Quarter $0.28  $0.20  $0.79  $0.55 
Second Quarter $0.25  $0.13  $0.85  $0.37 
Third Quarter $0.23  $0.13  $0.56  $0.31 
Fourth Quarter $0.23  $0.18  $0.48  $0.26 

 

On March 26, 2014,4, 2016, the closing price for our common stock as reported on the NYSE MKT was $0.72$0.15 and there were approximately 904808 holders of record.

 

To date, we have not declared or paid any cash dividends with respect to our common stock, and the current policy of our Board of Directors is to retain earnings, if any, after payment of dividends on the outstanding preferred stock to provide for our growth. Consequently, no cash dividends are expected to be paid on our common stock in the foreseeable future.

 

We have 156,000 shares of Series A Preferred Stock issued and outstanding. The Series A Preferred Stock provides for a cumulative annual dividend of 10 cents per share, payable in semi-annual installments in June and December. Dividends may be paid in cash or in shares of our common stock. In 2013,2015, we issued approximately 35,00046,000 shares of our common stock for payment of these dividends.

 

ITEM 6.Selected Financial Data

 

Under SEC rules and regulations, as a smaller reporting company, we are not required to provide the information otherwise required by this item.

 

ITEM 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations

This Annual Report on Form 10-K and the documents incorporated herein by reference contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect future events, results, performance, prospects and opportunities, including statements related to our strategic plans and targets, revenue generation, product availability and offerings, capital needs, capital expenditures, industry trends and our financial position. Forward-looking statements are based on information currently available to us, on our current expectations, estimates, forecasts, and projections about the industries in which we operate and on the beliefs and assumptions of management. Words such as “expects,” “anticipates,” “could,” “targets,” “projects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “may,” “will,” “would,” variations of such words, and similar expressions are intended to identify such forward-looking statements. In addition, any statements which refer to projections of our future financial performance, our anticipated growth and trends in our business, and other characterizations of future events or circumstances, are forward-looking statements. Readers are cautioned that these forward-looking statements are only predictions and are subject to risks and uncertainties. Therefore, actual results may differ materially and adversely from those expressed in any forward-looking statements. Factors that might cause or contribute to such differences include (1) our ability to compete effectively within the highly competitive interactive games, entertainment and marketing services industries, (2) the impact of new products and technological change, especially in the mobile and wireless markets, on our operations and competitiveness, (3) our relationship with Buffalo Wild Wings, who together with its franchisees accounted for a significant portion of our revenues, (4) our ability to maintain an adequate supply of the tablet and related equipment used in our BEOND product line, (5) our ability to adequately protect our proprietary rights and intellectual property, (6) our ability to raise additional funds in the future, if necessary, on favorable terms, (7) our ability to significantly grow our subscription revenue and implement our other business strategies, and (8) the other risks and uncertainties described in Part I, Item 1A “Risk Factors” of this report and described in other documents we file from time to time with the Securities and Exchange Commission, including our Quarterly Reports on Form 10-Q. Readers are urged not to place undue reliance on the forward-looking statements contained in this report or incorporated by reference herein, which speak only as of the date of this report. Except as required by law, we do not undertake any obligation to revise or update any such forward-looking statement to reflect future events or circumstances. 

You should read the following discussion of our financial condition and results of operations in conjunction with the consolidated financial statements and the notes to those statements included elsewhere in this report. Please also see the section entitled “Forward Looking Statements” at the beginning of this report.

Overview

 

We provide andeliver interactive entertainment and marketing servicesinnovative dining technology to bars and restaurants in North America. Venues license our customizable solution to differentiate themselves via competitive fun by offering guests trivia, card, sports and arcade games, nationwide competitions, and self-service dining features including dynamic menus, touchscreen ordering and secure payment. Our platform can improve operating efficiencies, create connections among the players and venues and amplify guests’ positive experiences.

Results of Operations

Year Ended December 31, 2015 compared to the Year Ended December 31, 2014

We generated a net loss of $7,226,000 for hospitality venues that offer games, events, and entertainment experiencesthe year ended December 31, 2015, compared to their consumers. Our interactive entertainment network helps our network subscribers to acquire, engage and retain their consumers. Built on an extended network platform, this entertainment system has historically allowed multiple players to interact atnet loss of $5,030,000 for the venue, but also enables competition between different venues, referred to as massively multiplayer gaming. We have been embarking on a complete change of our network architecture, technology platform and player engagement paradigms, which we currently refer to as Buzztime Entertainment On Demand, or BEOND (formerly referred to as “Next-Gen”). We continue to support our legacy network product line, which we refer to as Classic.year ended December 31, 2014.

Revenue

 

We currently generate revenue by charging subscription fees for our service to our network subscribers, by leasing equipment (including tablets used in our BEOND linetablet platform and the cases and charging trays for suchthe tablets) to certain network subscribers, by hosting live trivia events, and fromby selling advertising aired on in-venue screens and as part of customized games. Beginning inIn 2014, we expectbegan offering pay-to-play premium content to generate revenue directly from the consumers of our network subscribers by offering premium productscertain customers via our BEOND tablet platform, such as paid arcade. During the second quarter of 2015, we made a strategic change in additionour premium content model by making the arcade offering available on both a free-to-consumer and pay-to-play basis. This change required us to delay the general availability of the pay-to-play arcade offering as we retooled its content, workflow and positioning. As a result, during 2015, we generated additional subscription fee revenue from those venues offering free-to-consumer arcade. We anticipate rolling out the games thatnew pay-to-play arcade offering during the second quarter of 2016. The table below summarizes the type of revenue we have historically provided to these consumersgenerated for free.the years ended December 31, 2015 and 2014:

 

Currently, approximately 3,200 venues in the U.S. and Canada subscribe to our interactive entertainment network,, where we estimate it is available on approximately 10,000-15,000 screens daily. We currently have over four million player registrations, and over 50 million of our games are played each year. Additionally, our mobile application has been installed on over one million consumer mobile devices. Approximately 42% of our network subscriber venues are related to national and regional restaurants and include Buffalo Wild Wings, Old Chicago, Beef O’Brady’s, Black Angus, Boston Pizza, Buffalo Wings & Rings, Houlihan’s, Native New Yorker and Hooters.

  Years ended December 31,       
  2015  2014       
  $  % of Total
Revenue		  $  % of Total
Revenue		  Change $  %
Change		 
Subscription revenue  17,062,000   69.6%  18,003,000   69.1%  (941,000)  -5.2%
Sales-type lease revenue  4,202,000   17.1%  5,315,000   20.4%  (1,113,000)  -20.9%
Other revenue  3,255,000   13.3%  2,728,000   10.5%  527,000   19.3%
Total  24,519,000   100.0%  26,046,000   100.0%  (1,527,000)  -5.9%

 

Results of Operations

Year Ended December 31, 2013 compared to the Year Ended December 31, 2012

We generated a net loss of $1,053,000Subscription revenue decreased for the year ended December 31, 2013,2015 primarily due to lower average site count and a lower average revenue per site (which we refer to as ARPU) when compared to net lossthe same period in 2014. Revenue we recognize under sales-type lease arrangements, which we refer to as equipment lease revenue, decreased during the year ended December 31, 2015 due to a lower number of $995,000installations of our BEOND tablet platform under sales-type lease arrangements compared to the same period in 2014. Equipment lease revenue (which has lower margins due to the cost we incur to purchase the equipment that we lease) is recognized when we install the leased equipment. The equipment lease revenue is a one-time payment that covers the lease of the equipment for three-years, after which the lessee may purchase the equipment for a nominal fee or lease new equipment. Accordingly, we expect this type of revenue to fluctuate from period to period as certain network subscribers convert their venues from using the Classic playmakers to the BEOND tablets, and to decrease thereafter. Other revenue increased for the year ended December 31, 2012.

Revenue

We recognize2015 primarily due to an increase in our premium offering revenue from recurring service fees earned from our Buzztime network subscribers, Stump! Trivia events, advertising revenues, leased equipment and distribution and licensing fees from our Buzztime-branded content delivered primarily through our interactive consumer platforms.

Revenue decreased $315,000, or 1%,customer development services when compared to $23,749,000 for the year ended December 31, 2013 from $24,064,000 for the year ended December 31, 2012 due primarily to a decrease of $2,221,000 of subscription revenue resulting from lower average site count of our Buzztime network subscribers and lower average revenue per site, offset by increased equipment lease revenue under sales-type lease arrangements of $1,694,000 and increased advertising revenue of $199,000. Comparative site count information for the Buzztime network is as follows:same period in 2014.

  Network Subscribers
as of December 31,		 
  2013  2012 
United States  3,015   3,416 
Canada  189   222 
Total  3,204   3,638 

 

Geographic breakdown of our ending site count for the Buzztime network is as follows:

 

  Network Subscribers
as of December 31,		 
  2015  2014 
United States  2,792   2,781 
Canada  168   175 
Total  2,960   2,956 

  Network Subscriber Activity
as of December 31,		 
  2013  2012 
Site Count - Beginning of Period  3,638   3,932 
Installations  395   602 
Terminations  (829)  (896)
Site Count - End of Period  3,204   3,638 
Churn Percentage  24.2%  23.7%

Direct Costs and Gross Margin

As reported in prior quarters, in early 2014, we began to manufacture, design and manage the supply chain of the equipment related to our BEOND second generation tablet platform in-house and experienced problems with the design and manufacturing processes. As a result, during 2015, we recognized approximately $979,000 of repair expense related to the second generation in-house designed BEOND tablet equipment that we have had to repair or deem we will need to repair in the future. During 2015, due to our design and manufacturing process problems with the second generation tablet platform, we re-evaluated the strategy of managing the manufacture, design and supply chain in-house. In connection with that re-evaluation, we determined to write off approximately $797,000 of tablet components that became obsolete due to upcoming changes in the tablet platform. Also during 2015, and as part of our re-evaluation, we out-sourced the supply-chain management and manufacturing of certain equipment related to our third generation BEOND tablet platform. The primary reasons for doing so were to reduce exposure to repair and maintenance expense related to, and to increase the long-term stability of the quality of, such equipment. In the fourth quarter of 2015, we began deploying the third generation platform, which includes EMV functionality for secure payment.


17

We may continue to experience challenges with our tablet platform equipment, and as a result, we may be required to recognize additional repair expense in the future. See also“ITEM 1A. RISK FACTORS—Risk Factors That May Affect Our Business—Our business could be adversely impacted if the sole manufacturer of our tablet equipment is not able to meet our manufacturing quality standards,” above.

 

The following table compares the direct costs and gross margin for the years ended December 31, 20132015 and 2012:2014:

  For the years ended
December 31,		    
  2015  2014  Change 
Revenues $24,519,000  $26,046,000  $(1,527,000)
Direct Costs  12,570,000   11,148,000   1,422,000 
Gross Margin $11,949,000  $14,898,000  $(2,949,000)
             
Gross Margin Percentage  49%  57%  15%

This increase in direct costs was due to increased repair expense of $778,000 for the second generation BEOND tablet hardware that we have repaired or expect to repair in the future; increased hardware write-offs and scrap expense of approximately $668,000 for components that became obsolete as a result of changes in our BEOND tablet platform; increased direct depreciation and amortization expense of approximately $476,000; increased equipment and production costs of approximately $218,000; and increased service provider fees of approximately $143,000. These increases were offset by a lower number of installations of the BEOND tablet platform under sales-type lease arrangements year-over-year, which resulted in approximately $935,000 less in direct costs during 2015 when compared to 2014.

 

  For the years ended
December 31,		 
  2013  2012 
Revenues $23,749,000  $24,064,000 
Direct Costs  7,686,000   6,157,000 
Gross Margin $16,063,000  $17,907,000 
         
Gross Margin Percentage  68%  74%

GrossThe decrease in gross margin as a percentage of revenue decreased to 68% for the year ended December 31, 2013 compared2015 was primarily related to 74%the expense of writing off obsolete components, scrap, repair expense, and increased productions costs discussed above, and, to a lesser extent, to a lower ARPU for certain network subscribers.

Operating Expenses

  For the years ended
December 31,		    
  2015  2014  Change 
Selling, general and administrative $18,060,000  $18,367,000  $(307,000)
             
Impariment of capitalized software $295,000  $668,000  $(373,000)
             
Depreciation and amortization (non-direct) $489,000  $605,000  $(116,000)

Selling, General and Administrative Expenses

The decrease in the prior year. Direct costs increased $1,529,000, or 25%, to $7,686,000selling, general and administrative expenses for the year ended December 31, 2013 as compared to $6,157,000 for the prior year period. The increase in direct costs2015 was primarily due to increased equipment expense under sales-type lease arrangements of $1,553,000, increased licenselower professional fees of $100,000 related primarily to content, increased freight expense of $86,000, and increased revenue share expense of $20,000,$1,602,000 resulting from using fewer consultants. This decrease was offset by decreased service provider fees of $173,000 due to fewer installations and technical service calls and decreased direct payroll compensation of $67,000 primarily due to reduced wages.

Selling, General and Administrative Expenses

Selling, general and administrative expenses decreased $1,799,000, or 10%, to $16,449,000 for the year ended December 31, 2013 from $18,248,000 for the prior year period. The decrease was due to decreasedhigher payroll and related expense of $1,528,000 primarily$763,000, and, to a lesser extent, by increased marketing expenses of $361,000 due to a decrease in employee salaryincreased trade show activity and market research initiatives. The 2015 payroll and related expense decreasedincluded severance expense that was related to the restructuring that took place at the end of the second quarter of 2015 as well as increased incentive compensation and decreased severance expense, decreased marketing expensesnon-cash stock based compensation when compared to the same period in 2014.

Impairment of $325,000,Capitalized Software

Impairment of capitalized software for the years ended December 31, 2015 and 2014 was the result of abandoning certain capitalized software development projects that we concluded were no longer a current strategic fit or for which we determined that the marketability of the content had decreased travel expense of $307,000, decreased service fees of $221,000 primarily due to shiftingobtaining additional information regarding the expense of managing our warehouse from a third party to hiring employees to managespecific purpose for which the warehouse operations, decreased bad debt expense of $84,000, decreased membership fees of $47,000 related to the non-renewal of an industry association membership, and decreased net miscellaneous expenses of $96,000. These decreases were offset by increased consulting fees of $160,000, increased write-offs of software development costs, and a non-reoccurring favorable outcome of a sales tax assessment recognized in 2012.content was intended.

 

Depreciation and Amortization

 

DepreciationThe decrease in depreciation and amortization expense (excluding depreciation and amortization includedfor year ended December 31, 2015 compared to the same period in direct operating costs) increased $12,0002014 was primarily due to $733,000assets becoming fully depreciated or amortized sooner than we are replenishing them with new assets.

Other Expense, Net

  For the years ended
December 31,		  Increase in 
  2015  2014  expense, net 
Interest expense, net $(481,000) $(215,000)    
Other income, net  162,000   11,000     
Total other expense, net $(319,000) $(204,000) $(115,000)

The increase in total other expense, net for the year ended December 31, 2013 from $721,000 for 20122015 compared to 2014 is primarily due to increased amortizationan increase in interest expense of $42,000 related to acquired assets, offset by decreased expense of $30,000 due to other assets becoming fully depreciated.

Other Income (Expense), Net

Other income (expense), net changed from $16,000 of other net expensehigher long-term debt balances during the year ended December 31, 2012 to $112,000 of other net income for the year ended December 31, 2013. This change was primarily due to increased income recognized from a sublease,2015, and prepayment fees on long-term debt during 2015, which we did not incur during 2014, offset by increased foreign currency exchange gains related to the operations of our Canadian subsidiary and decreased interest expense.other miscellaneous income.

 

Income Taxes

  For the years ended
December 31,		 
  2015  2014 
Provision for income taxes $(12,000) $(84,000)

We expect to incur state income tax liability in 20132015 related to our U.S. operations. We also expect to pay income taxes in Canada due to the profitability of NTN Canada. For the year ended December 31, 2013, we recorded a net tax provision of $46,000. For the year ended December 31, 2012, we recorded a net tax benefit of approximately $83,000 due to recognizing certain state tax credit carryforwards.

our Canadian subsidiary. At December 31, 2013,2015, we had net operating loss, oravailable NOL carryforwards of approximately $55,581,000 and $21,401,000$60,327,000 for federal and state income tax purposes, respectively.which will begin to expire in 2017. The NOL carryforwards for state purposes, which will continue expiring in 2016, are approximately $31,315,000. There can be no assurance that we will ever be able to realize the benefit of some or all of the federal and state loss carryforwards due to continued operating losses. Further, Section 382 of theunder Internal Revenue Code imposes limits onSection 382 and similar state provisions, ownership changes may limit the ability to useannual utilization of NOL carryforwards that existedexisting prior to a change in control that are available to offset future taxable income. Such limitations would reduce, potentially significantly, the gross deferred tax assets disclosed in the table above related to the NOL carryforwards. We completed a Section 382 analysis for the period from January 1, 1992 through December 31, 2013 and determined that we do not expect to be limited in regards to utilizing the total NOL carryforwards that existed as of December 31, 2013, provided we generate sufficient future earnings prior to the expiration of the NOL,NOLs and that future changes in ownership do not trigger a Section 382 limitation. Based on our analysis of our stockholder activity for the years ended December 31, 2014 and 2015, there does not appear to be ownership changes that would have caused an annual limitation under the provisions of Section 382. We continue to disclose the NOL carryforwards at their original amount as no potential limitation has been quantified. We have also established a full valuation allowance for substantially all deferred tax assets, including the NOL carryforwards, since we could not conclude that we wereare more likely than not able to generate future taxable income to realize these assets. In addition, we have approximately $207,000$195,000 of state tax credit tax carryforwards that expire in the years 20142016 through 2026.

 

Adjusted EBITDA—Consolidated Operations

 

EarningsTo supplement our consolidated financial disclosures and statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (GAAP), we use certain non-GAAP financial measures, including adjusted earnings before interest, taxes, depreciation and amortization, or Adjusted EBITDA. We compute Adjusted EBITDA by excluding from net profit (or loss) the impact of the following: (a) depreciation and amortization expense; (b) interest expense, net; (c) provision for income taxes; (d) non-cash stock-based compensation expense; (e) other non-cash expenses and charges; and (f) to the extent approved by our lender, other one-time charges and any losses arising from the sale, exchange, transfer or other disposition of assets not in the ordinary course of business. We use this non-GAAP financial measure when evaluating our financial results as well as for internal resource management, planning and forecasting purposes. This non-GAAP financial measure is not intended to represent a measure of performance in accordance with accounting principles generally accepted in the United States (GAAP).GAAP. Nor should EBITDAthis non-GAAP financial measure be considered as an alternative to statements of cash flows as a measure of liquidity. EBITDAThis non-GAAP financial measure is included herein because we believe it is a measure of operating performance that financial analysts, lenders, investors and other interested parties find to be a useful tool for analyzing companies like us that carry significant levels of non-cash depreciation and amortization charges in comparison to their GAAP earningsnet income or loss.

loss calculated in accordance with GAAP.The following table reconciles our consolidated net loss per GAAP to Adjusted EBITDA:

  For the years ended
December 31,		 
  2015  2014 
Net income (loss) per GAAP $(7,226,000) $(5,030,000)
Interest expense, net  481,000   215,000 
Income tax provision  12,000   84,000 
Depreciation and amortization  3,104,000   2,745,000 
EBITDA  (3,629,000)  (1,986,000)
         
Adjustments to EBITDA:        
Excess and obsolete site equipment to be installed expense  797,000   129,000 
Non-cash stock based compensation  456,000   283,000 
Impairment of capitalized software  295,000   668,000 
Other one-time charges  334,000   177,000 
Adjusted EBITDA $(1,747,000) $(729,000)

 

  For the years ended
December 31,		 
  2013  2012 
Net income (loss) per GAAP $(1,053,000) $(995,000)
Interest expense, net  23,000   41,000 
Depreciation and amortization  2,849,000   2,879,000 
Income tax (benefit) provision  46,000   (83,000)
EBITDA $1,865,000  $1,842,000 

Liquidity and Capital Resources

 

As of December 31, 2013,2015, we had cash and cash equivalents of $5,455,000$3,223,000 compared to cash and cash equivalents of $2,721,000$7,185,000 as of December 31, 2012.2014.

 

In November 2013,April 2015, we completedentered into a private placementloan and security agreement with East West Bank, which was amended in March 2016. We refer to the loan and security agreement, as amended, as the “Amended Loan Agreement.” Under the original terms of units (consistingthis agreement, we could request advances in an aggregate outstanding amount at any time up to the lesser of shares of common stock and warrants$7,500,000, which we refer to purchase shares of common stock)as the revolving line, or an amount equal to accredited investors. The purchase price ofour borrowing base, in each unit was $0.40 for gross proceeds of $2,400,000. Incase, less the aggregate outstanding principal amount of prior advances. . Under the Amended Loan Agreement, through March 31, 2017, we issued 6,000,000 sharesmay request advances in an aggregate outstanding amount at any time up to the lesser of common stock and warrants(a) the revolving line or (b) the sum of $2,000,000 (which werefer to purchase 3,600,000 shares. The warrants have an exercise priceas the “sublimit”) plus the amount equal to our borrowing base, in each case, less the aggregate outstanding principal amount of $0.40 per share and are exercisable beginning onprior advances. On March 31, 2017, the six-month anniversarysublimit becomes zero. If the aggregate amount of advances as of March 31, 2017 exceeds the lesser of the issuance daterevolving line or the amount equal to our borrowing base, then we must pay the lender the amount of such excess. The manner in which our borrowing base is determined is unchanged under the Amended Loan Agreement, except that our monthly recurring revenue is limited to all recurring subscription revenue attributable to software that we sold or licensed and expireall recurring revenue relating to services we delivered and 50% of all revenue attributable to our “Stump” product line. So long as there is no event of default, we may make a one-time request to increase the revolving line by up to $2,500,000, which the lender may accept or decline. All advances under this credit facility are due on December 31, 2017 as opposed to April 14, 2018 as was the five-year anniversarycase under the original terms.

Also under the Amended Loan Agreement, the aggregate amount that we owe under our current credit facility with our equipment lender at any time is no longer limited to $2,500,000, and with the lender’s consent, we may incur additional indebtedness with other equipment lenders of up to $2,000,000 in the aggregate for equipment financing.

Under the Amended Loan Agreement, the amount of our borrowing base is calculated, in part, based on our monthly recurring revenue from all recurring subscription revenue attributable to software that we sold or licensed and all recurring revenue relating to services we delivered and 50% of all revenue attributable to our “Stump” product line. Because the amount of our monthly recurring revenue and how much each source contributes to it will change from month to month, our borrowing base will fluctuate accordingly. The change in the manner in which our borrowing base is determined under the Amended Loan Agreement had the effect of decreasing the amount of our borrowing base as of March 14, 2016, from the amount it would have been if determined in the manner provided under the original terms of the issuance date.agreement. As a result, although the amount we may borrow under the $2,000,000 sublimit is unrelated to the amount we can borrow based on our borrowing base, because the amount of our borrowing base decreased under the new formula when calculated with respect to February 2016, the net impact to our borrowing capacity under this credit facility, when determined with respect to February 2016, was an increase of approximately $1,500,000.

As of December 31, 2015, we borrowed $5,200,000 under this credit facility. As discussed below, we used approximately $3,381,000 of the proceeds to pay down existing indebtedness and to pay related prepayment fees. We will continue to use the proceeds available under this credit facility to fund strategic growth initiatives and for general working capital purposes.

 

We have a credit facility with a lenderanother financing arrangement under which we may borrow up to $3,000,000$9,853,000 for the purchase of certain capital equipment. Through December 31, 2013,2015, we borrowed approximately $1,623,000.$9,188,000. In April 2015, we used approximately $3,381,000 of the proceeds received from the East West Bank credit facility to pay down a portion of the principal amount we borrowed under this financing arrangement, accrued interest and a prepayment fee. As of December 31, 2013, $1,564,0002015, approximately $2,238,000 of principal remained outstanding which reflects payments made through December 31, 2013.under this financing arrangement, and approximately $665,000 was available for borrowing.

 

We believe our existing cash and cash equivalents funds generated from operations,and the remaining availability on our credit facility, and the proceeds received from the private placement completed in November 2013facilities will be sufficient to meet our operating cash requirements and to fulfill our debt obligations for at least the next twelve months. In order to increase the likelihood that we will be able to successfully execute our operating and strategic plan and to position the company to better take advantage of market opportunities and opportunities for growth, we are evaluating additional financing alternatives, including raising additional capital through public or private equity or debt financing directly to investors or through underwriters or placement agents.alternatives. If net cash provided by operating activities and our cash and cash equivalents on hand are not sufficient to meet future cash requirements, we may be required to reduce planned capital expenses, reduce operational cash uses sell assets, or seek financing. Any actions we may undertake to reduce planned capital purchases or reduce expenses or generate proceeds from the sale of assets may be insufficient to cover shortfalls in available funds. If we require additional capital, we may be unable to secure additional financing on terms that are acceptable to us, or at all.

Working Capital

As of December 31, 2013,2015, we had working capital (current assets in excess of current liabilities) of $4,310,000$3,988,000 compared to working capital of $841,000$7,779,000 as of December 31, 2012.2014. The following table shows our change in working capital from December 31, 20122014 to December 31, 2013.2015.

 

 Increase
(Decrease)		  Increase
(Decrease)		 
Working capital as of December 31, 2012 $841,000 
Working capital as of December 31, 2014 $7,779,000 
Changes in current assets:        
Cash and cash equivalents  2,734,000   (3,962,000)
Accounts receivable, net of allowance  31,000   (1,271,000)
Site equipment to be installed  (765,000)
Prepaid expenses and other current assets  924,000   236,000 
Total current assets  3,689,000   (5,762,000)
Changes in current liabilities:        
Accounts payable  4,000   (406,000)
Accrued compensation  49,000   275,000 
Accrued expenses  122,000   (299,000)
Sales taxes payable  (16,000)  59,000 
Income taxes payable  2,000   (82,000)
Notes payable  590,000   (1,104,000)
Obligations under capital lease  (75,000)  50,000 
Deferred revenue  (326,000)  (622,000)
Other current liabilities  (130,000)  158,000 
Total current liabilities  220,000   (1,971,000)
Net change in working capital  3,469,000   (3,791,000)
Working capital as of December 31, 2013 $4,310,000 
Working capital as of December 31, 2015 $3,988,000 

 

Cash Flows

 

Cash flows from operating, investing and financing activities, as reflected in the accompanying consolidated statements of cash flows, are summarized as follows:

 

 For the years ended
December 31,		  For the years ended
December 31,		    
 2013  2012  2015  2014  Change 
Cash provided by (used in):        
Cash (used in) provided by:            
Operating activities $1,493,000  $2,156,000  $(4,180,000) $(6,385,000) $2,205,000 
Investing activities  (2,449,000)  (2,777,000)  (1,623,000)  (1,901,000)  278,000 
Financing activities  3,750,000   1,952,000   1,980,000   10,081,000   (8,101,000)
Effect of exchange rates  (60,000)  16,000   (139,000)  (65,000)  (74,000)
Net increase in cash and cash equivalents $2,734,000  $1,347,000 
Net (decrease) increase in cash and cash equivalents $(3,962,000) $1,730,000  $(5,692,000)

 

Net cash provided by operating activities.used in operations. We are dependent on cash flows from operations to meet our cash requirements. Net cash generated from operating activities was $1,493,000 for the year ended December 31, 2013 compared to net cash generated from operating activities of $2,156,000 for 2012. The $663,000 decrease in cash provided byused in operations was primarily due to a decrease of $705,000 in cash provided byused in operating assets and liabilities during the year ended December 31, 2013 comparedof $3,877,000 primarily related to 2012,accounts receivable amounts paid and fewer purchases of our BEOND site equipment to be installed, offset by a decrease inincreased net loss of $42,000,$1,672,000, after giving effect to adjustments made for non-cash transactions.

Our inventory levels of site equipment to be installed decreased to $3,990,000 as of December 31, 2015, from $4,755,000 as of December 31, 2014, reflecting site equipment installations due to site count growth and conversion of sites to the BEOND tablet platform during 2015. However, because we are supporting multiple generations of the BEOND tablet platforms—which has increased the complexity of our supply chain and which we expect will be the case for at least the 2016 fiscal year—we will be required to maintain a higher inventory level of site equipment to be installed.

 

Our largest use of cash is payroll and related costs. Cash used for payroll and related costs increased $381,000 to payroll decreased $1,347,000 to $10,035,000$11,541,000 for the year ended December 31, 20132015 from $11,382,000$11,160,000 during 2012the same period in 2014, due primarily to decreased employee salaries, incentive compensation,increased wages and severance expense.severance. We anticipate that cash used for payroll and related costs will decrease in 2016 due to the full-year impact of the restructuring that took place during the second quarter of 2015.

Our primary source of cash is cash we generate from customers. Cash received from customers decreased $456,000$202,000 to $24,796,000$26,270,000 for the year ended December 31, 20132015 from $25,252,000$26,472,000 during the same period in 20122014, primarily due toas a decreaseresult of less revenue offset by a reduction in the number of Buzztime network subscribers.accounts receivable balances.

 

Net cash used in investing activities. We used $2,449,000 in cash for investing activities for the year ended December 31, 2013 compared to $2,777,000 in cash used for investing activities during 2012. The $328,000 decrease in cash used in investing activities was primarily due to a decrease in capitalsoftware development expenditures of $365,000 resulting from fewer field equipment purchases during 2013 and to the fact that during 2012 we used approximately $110,000 related to the acquisition of Stump!Trivia and there was no similar use in 2013. These decreases weresoftware acquisitions offset by an increase in capitalized software development activities of $147,000.capital expenditures.

 

Net cash provided by financing activities. Net cash provided by financing activities increased $1,798,000 to $3,750,000 for the year ended December 31, 2013 compared to net cash used in financing activities of $1,952,000 for 2012. The increasedecrease in cash provided by financing activities wasis primarily due to proceeds received from the issuance of notes payable of $1,607,000 and decreased payments on capital leases of $218,000. These increases in cash provided by financing activities were offset by increased cash used in financing activities of $45,000 for principal payments on notes payable and $15,000 for tax withholding relatedattributable to the net-share settlement of restricted stock units. Net cash provided by financing activities was also impacted by net proceeds received from a private placement of $2,342,000 during the year ended 2013 compared to net proceeds received from a rights offering of $2,310,000 during the year ended 2012.following:

 

●During 2014, we received $6,369,000 of proceeds from our public offering, and there was no similar event during 2015;
●During 2015, we made an additional $2,295,000 of long-term debt payments compared to the amount of long-term debt payments made during 2014;
●During 2015, we borrowed an additional $688,000 of long-term debt compared to the amount of long-term debt borrowed during 2014; and
●During 2015, we paid $81,000 of debt issuance costs related to the East West Bank credit facility we obtained in April 2015, and there were no similar costs during 2014.

Critical Accounting Policies and Estimates

 

The discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those related to deferred costs and revenues, depreciation of broadcast equipment,fixed assets, allowance for doubtful accounts, site equipment to be installed, investments, intangible assets, and contingencies. We base our estimates on a combination of historical experience and various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates. Critical accounting policies and estimates are defined as those that are both most important to the portrayal of our financial condition and results and require management’s most subjective judgments.

 

We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of our consolidated financial statements.

 

Allowance for Doubtful Accounts—We maintain allowances for doubtful accounts for estimated losses resulting from nonpayment by our customers. We reserve for all accounts that have been suspended or terminated from our Buzztime network services and for customers with balances that are greater than a predetermined number of days past due. We analyze historical collection trends, customer concentrations and creditworthiness, economic trends and anticipated changes in customer payment patterns when evaluating the adequacy of our allowance for doubtful accounts for specific and general risks. Additional reserves may also be established if specific customers’ balances are identified as potentially uncollectible. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.

BroadcastSite Equipment to be Installed—Site equipment to be installed consist of finished goods related to our BEOND product platform and are stated at the lower of cost or market. Cost is determined by the first-in, first-out method. Rapid technological change or new product development could result in an increase in the quantity of obsolete site equipment to be installed on hand, and we could recognize losses from disposal of excess or obsolete site equipment to be installed. Additionally, our carrying costs of our site equipment to be installed are dependent on accurate estimates of customer demand for our products. A significant increase in the demand for our products could result in a short-term increase in the cost of site equipment purchases, while a significant decrease in demand could result in an increase in the amount of excess site equipment quantities on hand. As a result, although we attempt to maximize the accuracy of our forecasts of future product demand, any significant unanticipated changes in demand or in technological developments could have a significant impact on the value of our site equipment to be installed and our reported operating results.

The BEOND tablet platform equipment remains in site equipment to be installed until it is installed at our customer sites. For BEOND tablet platform customers that are under sales-type lease arrangements, the cost of the equipment is recognized in direct costs upon installation. For all other BEOND tablet platform customers, the cost of the equipment is reclassified to fixed assets upon installation and depreciated over its useful life.

Fixed Assets—Broadcast equipment and fixedFixed assets are recorded at cost. Equipment under capital leases is recorded at the present value of future minimum lease payments. Depreciation of broadcast equipment and fixed assets is computed using the straight-line method over the estimated useful lives of the assets. Depreciation of leasehold improvements and fixed assets under capital leases is computed using the straight-line method over the shorter of the estimated useful lives of the assets or the lease period.

We incur a relatively significant level of depreciation expense in relation to our operating income. The amount of depreciation expense in any fiscal year is largely related to the estimated life of handheld wirelessequipment located at our customers’ sites that are not under sales-type lease arrangements. Such equipment includes our Classic Playmaker, devices andour BEOND tablet, other associated electronics and the computers located at our customer’s sites. Our Classic Playmakers are depreciated over a five-year life, our BEOND Playmakers are depreciated over a three-year life and the associated electronics and computerssites (collectively, “Site Equipment”). The components within Site Equipment are depreciated over two to four years. The depreciable life of these assets was determinedfive years based on the shorter of the contractual capital lease period or theirthe estimated useful life, which considers anticipated technology changes. If our Playmakers and associated electronics and the computers turnSite Equipment turns out to have longer lives, on average, than estimated, then our depreciation expense would be significantly reduced in those future periods. Conversely, if the Playmakers and associated electronics and the computers turnSite Equipment turns out to have shorter lives, on average, than estimated, then our depreciation expense would be significantly increased in those future periods.

Goodwill and Other Intangible Assets—Goodwill represents the excess of costs over fair value of assets of businesses acquired. Goodwill and intangible assets acquired in a purchase combination determined to have an indefinite useful life are not amortized, but instead are assessed quarterly for impairment based on qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of the goodwill is less than its carrying amount. Such qualitative factors include macroeconomic conditions, industry and market considerations, cost factors, overall financial performance and other relevant events. If after assessing the totality of events or circumstances we determine it is not more likely than not that the goodwill is less than its carrying amount, then performing the two-step impairment test outlined in ASC No. 350 is unnecessary. During the years ended December 31, 2013 and 2012, we performed the annual qualitative assessment of our goodwill related to NTN Canada, Inc., and determined that there were no indications of impairment.

 

ASC No. 350 also requires that intangible assets with estimable useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with ASC No. 360,Property, Plant and Equipment.In accordance with ASC No. 360, we assess potential impairments of our long-lived assets whenever events or changes in circumstances indicate the asset’s carrying value may not be recoverable. An impairment loss would be recognized when the carrying amount of a long-lived asset or asset group is not recoverable and exceeds its fair value. The carrying amount of a long-lived asset or asset group is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group.Wegroup. We performed our annual review as of December 31, 2015 of our other intangible assets and determined that there were no indications of impairment for the years ended December 31, 2013 and 2012.

Purchase Accounting – We account for acquisitions pursuant to ASC No. 805,Business Combinations. We record all acquired tangible and intangible assets and all assumed liabilities based upon their estimated fair values. During the year ended December 31, 2012, we entered into two immaterial asset acquisitions. The purchase price allocation for the asset acquisition of Interactive Hospitality and Panel Media Group were final as of December 31, 2012. There were no acquisitions during the year ended December 31, 2013.

17

Assessments of Functional Currencies—The United States dollar is2015. During our functional currency, except for our operations in Canada where the functional currency is the Canadian dollar. The financial position and results of operations of our foreign subsidiaries are measured using the foreign subsidiary’s local currency as the functional currency. In accordance with ASC No. 830,Foreign Currency Matters, revenues and expenses of our subsidiaries have been translated into U.S. dollars at weighted average exchange rates prevailing during the period. Assets and liabilities have been translated at the rates of exchange on the balance sheet date. The resulting translation gain and loss adjustments are recorded as a separate component of shareholders’ equity, unless there is a sale or complete liquidation of the underlying foreign investments. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results of operations as incurred. For the years ended December 31, 2013 and 2012, we recorded $24,000 of foreign currency transaction gains and $20,000 in foreign currency transaction losses, respectively, due to settlements of intercompany transactions and re-measurement of intercompany balances with our Canadian subsidiary and other non-functional currency denominated transactions, which are included in other income in the accompanying statements of operations. Fluctuations in the rate of exchange between the U.S. dollar and Canadian dollar may affect our results of operations and period-to-period comparisons of our operating results. We do not currently engage in hedging or similar transactions to reduce these risks. For the year ended December 31, 2013, the net impact to our results of operations from the effect of exchange rate fluctuations was immaterial when compared to the exchange ratesannual review for the year ended December 31, 2012.2014, we determined that certain fully amortized acquired intangible assets no longer had an economic benefit to us, and therefore, we disposed of these assets as of December 31, 2014. (See Note 4 to the accompanying financial statements.)

Revenue Recognition—We recognize revenue from recurring subscription fees for our service fees earned from our network subscribers, Stump! Triviafrom leasing equipment (including tablets used in our BEOND tablet platform and the cases and charging trays for such tablets) to certain network subscribers, from hosting live trivia events, from selling advertising revenues, leased equipmentaired on in-venue screens and distributionas part of customized games and licensing feesdirectly from consumers who pay to play or use the premium content we began offering via our Buzztime-branded content delivered primarily through our interactive consumer platforms.BEOND tablet platform in 2014. To the extent these arrangements containany of the foregoing contains multiple deliverables, we evaluate the criteria in ASC No. 605,Revenue Recognition, to determine whether such deliverables represent separate units of accounting. In order to be considered a separate unit of accounting, the delivered items in an arrangement must have stand-alone value to the customer and objective and reliable evidence of fair value must exist for any undelivered elements. Arrangements for the transmission of our Buzztime network contain two deliverables: the installation of equipment and the transmission of our network content for which we receive monthly subscription fees. As the installation deliverable does not have stand-alone value to the customer, it does not represent a separate unit of accounting. Therefore, for our Classic product, all installation fees received are deferred and recognized as revenue on a straight-line basis over the estimated life of the customer relationship. Because deployment of our BEOND systemtablet platform is sostill new, we have not yet established an estimated life of a BEOND customer, and therefore, we are deferring and recognizing installation fees as revenue on a straight-line basis over the customer contract term. All installation fees not recognized in revenue have been recorded as deferred revenue in the accompanying consolidated balance sheets.

 

In addition, the direct expenses of the installation, commissions, setup and training are being deferred and amortized on a straight-line basis and are classified as deferred costs on the accompanying consolidated balance sheets. For these direct expenses that are associated with our Classic product, the amortization period approximates the estimated life of the customer relationship for deferred direct costs that are of an amount that is less than or equal to the deferred revenue for the related contract. For costs that exceed the deferred revenue, the amortization period is the initial term of the contract, in accordance with ASC No. 605, which is generally one year. For direct costs associated with our BEOND product,tablet platform, the amortization period approximates the life of the contract.

 

We evaluate our lease transactions in accordance with ASC No. 840,Leases, to determine classification of the leases against the following criteria:

 

·●The lease transfers ownership of the property to the lessee by the end of the lease term;
·
●There is a bargain purchase option;
·
●The lease term is equal to or greater than 75% of the economic life of the equipment; or
·
●The present value of the minimum payments is equal to or greater than 90% of the fair market value of the equipment at the inception of the lease.

 

Because our current leasing agreement meets at least one of the criteria above, andbecause collectability of the minimum lease payments is reasonably assured and because there are no important uncertainties surrounding the amount of reimbursable costs yet to be incurred under the lease, we classify the lease as a sales-type lease, and we recognize revenue when persuasive evidence of an arrangement exists, product delivery has occurred or the services have been rendered, the price is fixed and determinable and collectability is reasonably assured.

We recognize revenues from selling advertising, Stump! Triviafrom hosting live trivia events and royaltiesfrom consumers who pay to play our premium content when all material services or conditions relating to the transaction have been performed or satisfied.

 

We have arrangements with certain third parties to share the revenue generated from some of our products and services. We evaluate recognition of the associated revenue in accordance with ASC No. 605-45,Revenue Recognition, Principal Agent Considerations.When indicators suggest that we are functioning as a principal, we record revenue gross and the corresponding amounts paid to third parties are recorded as direct expense. Conversely, when indicators suggest that we are functioning as an agent, we record revenue net of amounts paid to third parties.

 

Software Development Costs—We capitalize costs related to the development of certain software products in accordance with ASC No. 350. Amortization of costs related to interactive programs is recognized on a straight-line basis over the programs’ estimated useful lives, generally two to three years. Amortization expense relating to capitalized software development costs totaled $864,000$993,000 and $650,000$912,000 for the years ended December 31, 20132015 and 2012,2014, respectively. As of December 31, 20132015 and 2012,2014, approximately $934,000$421,000 and $156,000,$495,000, respectively, of capitalized software costs waswere not subject to amortization as the development of various software projects was not complete.

 

We performed our annual review of software development projects for the years ended December 31, 20132015 and 2012,2014, and determined to abandon various software development projects that we concluded were no longer a current strategic fit or for which we determined that the marketability of the content had decreased due to obtaining additional information regarding the specific industry for which the content was intended. As a result, an impairment of $230,000$295,000 and $7,000$668,000 was recognized for the years ended December 31, 20132015 and 2012,2014, respectively, which was included inis separately stated on our selling, general and administrative expenses.consolidated statements of operations.

 

Stock Based Compensation—We estimate the fair value of our stock options using a Black-Scholes option pricing model, consistent with the provisions of ASC No. 718, Compensation – Stock Compensation and ASC No. 505-50,Equity – Equity-Based Payments to Non-Employees.The fair value of stock options granted is recognized to expense over the requisite service period. Stock-based compensation expense for share-based payment awards to employees is recognized using the straight-line single-option method. Stock-based compensation expense for share-based payment awards to non-employees is recorded at its fair value on the grant date and is periodically re-measured as the underlying awards vest. Stock-based compensation expense is reported as selling, general and administrative based upon the departments to which substantially all of the associated employees report.

 

We used the historical stock price volatility as an input to value our stock options under ASC No. 718. The expected term of our stock options represents the period of time options are expected to be outstanding, and is based on observed historical exercise patterns for our company, which we believe are indicative of future exercise behavior. For the risk-free interest rate, we use the observed interest rates appropriate for the term of time options are expected to be outstanding. The dividend yield assumption is based on our history and expectation of dividend payouts.

 

The following weighted average assumptions were used for grants issued during 20132015 and 20122014 under the ASC No. 718 requirements:

 

 2013  2012  2015  2014 
Weighted average risk-free rate  0.60%  0.53%  1.20%  1.38%
Weighted average volatility  79.82%  95.21%  82.80%  80.37%
Dividend yield  0.00%  0.00%  0.00%  0.00%
Expected life  4.80 years   5.71 years   4.31 years   4.87 years 

 

ASC No. 718 requires forfeitures to be estimated at the time of grant and revised if necessary in subsequent periods if actual forfeiture rates differ from those estimates. Forfeitures were estimated based on historical activity for our company. Stock-based compensation expense for employees for the years ended December 31, 20132015 and 20122014 was $132,000$456,000 and $185,000,$282,000, respectively, and is expensedincluded in selling, general and administrative expenses based upon the departments to which substantially all of the associated employees report and credited to additional paid-in-capital.

 

Income Taxes—Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

 

ASC No. 740,Income Taxes, defines the threshold for recognizing the benefits of tax return positions in the financial statements as “more-likely-than-not” to be sustained by the taxing authority. A tax position that meets the “more-likely-than-not” criterion shall beare measured at the largest amount of benefit that is more than 50% likely of being realized upon ultimate settlement. We have reviewed our tax positions and determined that an adjustment to the tax provision is not considered necessary nor is a reserve for income taxes required.

Earnings Per Share—Basic and diluted loss per common share have been computed by dividing the losses applicable to common stock by the weighted average number of common shares outstanding. Our basic and fully diluted EPS calculation are the same since the increased number of shares that would be included in the diluted calculation from assumed exercise of common stock equivalents would be anti-dilutive to the net loss in each of the years shown in the consolidated financial statements.

 

Segment Reporting - —In accordance with ASC No. 280,Segment Reporting, we have determined that we operate as one operating segment. Decisions regarding our overall operating performance and allocation of our resources are assessed on a consolidated basis.

 

Recent Accounting Pronouncements

In July 2013,February 2016, the FASB issued Accounting Standards Update (“ASU”)(ASU) No. 2013-11,2016-02,Leases (Topic 842). This update requires lessees to recognize at the lease commencement date a lease liability, which is the lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and a right-of-use assets, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Lessees will no longer be provided with a source of off-balance sheet financing. This update is effective for financial statements issued for annual periods beginning after December 15, 2018 (which is January 1, 2019 for us), including interim periods within those fiscal years. Early adoption is permitted. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Applying a full retrospective transition approach is not allowed. We do not anticipate that the adoption of this ASU will have a material impact on our consolidated financial statements.

In November 2015, the FASB issued ASU No. 2015-17,Income Taxes (Topic 740740): Balance Sheet Classification of Deferred Taxes). This update improves the reporting for unrecognizedrequires that deferred tax benefits whenliabilities and assets be classified as non-current in a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. The update is expected to reduce diversity in practice by providing guidance on the presentationclassified statement of unrecognized tax benefits and will better reflect the manner in which an entity would settle at the reporting date any additional income taxes that would result from the disallowance of a tax position when net operating loss carryforwards, similar tax losses, or tax credit carryforwards exist. The updatefinancial position. This ASU is effective prospectively for fiscal years,financial statements issued for annual periods beginning after December 15, 2016 (which is January 1, 2017 for us), and interim periods within those annual periods. Earlier application is permitted as of the beginning of an interim or annual reporting period. We adopted this ASU early on a retrospective basis in the fourth quarter of fiscal 2015. Accordingly, prior periods were retrospectively adjusted. The adoption did not have a material impact on our consolidated financial statements.

In September 2015, the FASB issued ASU No. 2015-16,Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments.This update requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period with a corresponding adjustment to goodwill in the reporting period in which the adjustment amounts are determined. The effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of the change to the provisional amounts will be recorded in the same period’s financial statements, calculated as if the accounting had been completed at the acquisition date. This ASU is effective for fiscal years beginning after December 15, 2013, which for us2015 (which is January 1, 2014.2016 for us), including interim periods within those fiscal years. The amendments in this update should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this update with earlier application permitted for financial statements that have not been issued. We do not anticipate that adoptingthe adoption of this ASU will have a material impact on our consolidated financial statements.

In July 2015, the FASB issued ASU No. 2015-11,Inventory (Topic 330): Simplifying the Measurement of Inventory. This update requires inventory to be measured at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. This ASU is effective for fiscal years beginning after December 15, 2016 (which is January 1, 2017 for us), including interim periods within those fiscal years. This update should be applied prospectively with earlier application permitted. We do not expect that the adoption of this ASU will have a material impact on our consolidated financial statements.

In April 2015, the FASB issued ASU No. 2015-07,Fair Value Measurement (Topic 820), which permits a reporting entity, as a practical expedient, to measure the fair value of certain investments using the net asset value per share of the investment. This update removes the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the net asset value per share practical expedient. This update also removes the requirement to make certain disclosures for all investments that are eligible to be measured at fair value using the net asset value per share practical expedient. Rather, those disclosures are limited to investments for which the entity has elected to measure the fair value using that practical expedient. This update applies to reporting entities that elect to measure the fair value of an investment within the related scope by using the net asset value per share (or its equivalent) practical expedient. This update is effective for public business entities for fiscal years beginning after December 15, 2015 (which is January 1, 2016 for us), and interim periods within those fiscal years. Early adoption is permitted. We do not anticipate that the adoption of this update will have a material impact on our consolidated financial statements.

In April 2013,2015, the FASB issued ASU No. 2013-07,2015-03,Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Financial Statements (Topic 205) - Liquidation Basis of AccountingDebt Issuance Costs. This update addressesrequire that debt issuance costs related to a recognized debt liability be presented in the requirementsbalance sheet as a direct deduction from the carrying amount of that debt liability. ASU 2015-03 is to be applied retrospectively and methodsrepresents a change in accounting principle. In August 2015, the FASB issued ASU No. 2015-15,Interest—Imputation of applyingInterest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements.ASU 2015-15 clarified the liquidation basispresentation and subsequent measurement of accountingdebt issuance costs related to line-of-credit arrangements. Such costs may be presented in the balance sheet as an asset and subsequently amortized ratably over the disclosure requirementsterm of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. ASU 2015-03 and ASU 2015-15 are effective for fiscal years beginning after December 15, 2015 (which is January 1, 2016 for us), including interim periods within ASC Topic 205those fiscal years. Earlier adoption is permitted for the purpose of providing consistency among liquidating entities reporting under U.S. GAAP. Generally, this update provides guidance for the preparation of financial statements that have not been previously issued. We do not expect that the adoption of ASU 2015-03 and disclosures when liquidation is imminent.ASU 2015-15 will have a material impact on our consolidated financial statements.

In February 2015, the FASB issued ASU 2016-02 –Consolidation (Topic 810), which amends the consolidation requirements in Topic 810 and significantly changes the consolidation analysis required under GAAP relating to whether or not to consolidate certain legal entities. This update is effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2013, which for us2015 (which is January 1, 2014.2016 for us). Early adoption is permitted. We do not anticipate that adoptingthe adoption of this update will have a material effect on our consolidated financial statements in future periods.

In January 2015, the FASB issued ASU No. 2015-01,Income Statement-Extraordinary and Unusual Items (Topic 225). This ASU updated the accounting guidance related to extraordinary and unusual items by eliminating the concept of extraordinary items. In addition, disclosure guidance for items that are unusual in nature or occur infrequently will be retained and will be expanded to include items that are both unusual in nature and infrequently occurring. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015 (which is January 1, 2016 for us). Early adoption is permitted. We do not anticipate that the adoption of this update will have a material impact on our consolidated financial statements.

 

In March 2013,May 2014, the FASB issued ASU No. 2013-05,2014-09,Foreign Currency Matters.Revenue from Contracts with Customers (Topic 606). This update outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. This new revenue recognition model provides a five-step analysis in determining when and how revenue is recognized. The amendmentsnew model will require revenue recognition to depict the transfer of promised goods or services to customers in this update resolvean amount that reflects the diversityconsideration a company expects to receive in practice about whether current literature applies toexchange for those goods or services. In August 2015, the releaseFASB issued ASU No. 2015-14,Revenue from Contracts with Customers (Topic 606): Deferral of the cumulative translation adjustment into net income when a parent either sells a part or allEffective Date, which deferred the effective date of its investment ina foreign entity or no longer holds a controlling financial interest in a subsidiary or groupASU 2014-09 by one year. ASU 2014-09 is now effective for annual reporting periods beginning after December 15, 2017 (which is January 1, 2018 for us), including interim periods within that reporting period. Early adoption is permitted only as of assets that is a nonprofit activity or a business withina foreign entity. In addition, the amendments in this update resolve the diversity in practice for the treatment of business combinations achieved in stages (sometimes also referred to as step acquisitions) involving a foreign entity. This update is effective prospectively for fiscal years, andannual reporting periods beginning after December 15, 2016, including interim reporting periods within those years, beginning after December 15, 2013, which for us is January 1, 2014.that reporting period. Entities have the option of using either a full retrospective or a modified approach to adopting the guidance. We dohave not anticipate that adopting this update will haveyet selected a materialtransition approach and we are currently assessing the impact on our consolidated financial statements.statements from the adoption of this new accounting guidance.

 

ITEM 7A. Quantitative and Qualitative Disclosures about Market Risk

 

Under SEC rules and regulations, as a smaller reporting company we are not required to provide the information otherwise required by this item.

 

ITEM 8.Financial Statements and Supplementary Data

 

See “Index to Consolidated Financial Statements and Schedule” on page F-1 for a listing of the Consolidated Financial Statements and Schedule filed with this report.

 

ITEM 9.Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None

 

ITEM 9A.Controls and Procedures

 

Disclosure Controls and Procedures

We maintain “disclosure controls and procedures,” as such term is defined under Exchange Act Rule 13a-15(e), that are designed to ensure that information required to be disclosed, in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosures.

In designing and evaluating the disclosure controls and procedures, we recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and we were required to apply our judgment in evaluating the cost-benefit relationship of possible controls and procedures. We have carried out an evaluation as of the end of the period covered by this report under the supervision and with the participation of our management, including our Interim Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures.

 

Based on our evaluation and subject to the foregoing, our Interim Chief Executive Officer and Chief Financial Officer concluded that there were no material weaknesses in our disclosure controls and procedures and that such disclosure controls and procedures were effective as of the end of the period covered by this report in providing reasonable assurance of achieving the desired control objectives, and therefore there were no corrective actions taken.

 

Management’s Report on Internal Control Over Financial Reporting

 

Our Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

 

Under the supervision and with the participation of our management, including our Interim Chief Executive Officer and our Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2013.2015. According to the guidelines established byInternal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission, one or more material weaknesses renders a company’s internal control over financial reporting ineffective. Based on this evaluation, we have concluded that our internal control over financial reporting was effective as of December 31, 2013.2015.

 

Changes in Internal Control Over Financial Reporting

 

There was no change in our internal control over financial reporting during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

ITEM 9B.Other Information

 

Not Applicable.

PART III

 

PART III

ITEM 10.Directors, Executive Officers and Corporate Governance

 

Information responsive to this Item will be included in our definitive proxy statement relating to our 20142016 annual meeting of stockholders to be filed by us with the Securities and Exchange CommissionSEC no later than 120 days after the close of our fiscal year ended December 31, 20132015 (the “Proxy Statement”) and is incorporated herein by reference.

 

ITEM 11.Executive Compensation

 

Information responsive to this Item will be included in the Proxy Statement and is incorporated herein by reference.

 

ITEM 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

Information responsive to this Item will be included in the Proxy Statement and is incorporated herein by reference.

 

ITEM 13.Certain Relationships and Related Transactions,and Director Independence

 

Information concerning certain relationships and related transactions will be included in the Proxy Statement under the captions entitled “Certain Relationships and Related Transactions” and “Company Policy Regarding Related Party Transactions” and is incorporated herein by reference. Information concerning director independence will be included in the Proxy Statement under the heading “Election of Directors” and is incorporated herein by reference.

 

ITEM 14.Principal Accounting Fees and Services

 

Information responsive to this Item will be included in the Proxy Statement and is incorporated herein by reference.

PART IV

 

PART IV

ITEM 15.Exhibits, Consolidated Financial Statement Schedules

(a) The following documents are filed as a part of this report:

 

Consolidated Financial Statements. The consolidated financial statements of the Company and its consolidated subsidiaries are set forth in the “Index to Consolidated Financial Statements” on page F-1.

 

Financial Statement Schedules.None

Exhibits.The following exhibits are filed or furnished as a part of this report:

 

INDEX TO EXHIBITS

 

Exhibit Description IncorporationIncorporated By Reference
2.1Asset Purchase Agreement dated October 5, 2011 between NTN Buzztime, Inc. and Trailside Entertainment Corporation From the Document Indicated Previously filed as an exhibit toFiled by the registrant’s on Form 10-K filed on March 30, 2012.
2.2Asset Purchase Agreement dated May 11, 2009 between NTN Buzztime, Inc. and Instant Access Media, LLCPreviously filed as an exhibit to the registrant’s report on Form 8-K filed on May 15, 2009 and incorporated by reference.
2.3Asset Purchase Agreement dated April 24, 2009 between NTN Buzztime, Inc. and iSports Inc.Previously filed as an exhibit to the registrant’s report on Form 10-K filed on March 31, 2009 and incorporated herein by reference.Registrant
3.1 Restated Certificate of Incorporation Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 14, 2013 and incorporated herein by reference.
3.3
33 Bylaws of the Company, as amended Previously filed as an exhibitExhibit to the registrant’s report on Form 10-K filed on March 26, 2008 and incorporated herein by reference.
4.1 Specimen Common Stock Certificate Previously filed as an exhibitExhibit to the registrant’s registration statement on Form 8-A, File No. 0-19383 and incorporated by reference.
4.2 Form of Common Stock Purchase Warrant issued on May 11, 2009 by and between NTN Buzztime, Inc. and Instant Access Media, LLC Previously filed as an exhibitExhibit to the registrant’s report on Form 10-K filed on March 31, 2009 and incorporated herein by reference.2010
4.3 Form of warrant issued on November 12, 2013 Previously filed as an exhibitExhibit to the registrant’s report on Form 8-K filed on November 13, 2013 and incorporated herein by reference.
10.1(a)* 2004 Performance Incentive Plan Previously filed as Appendix A to the Definitive Proxy Statement on Schedule 14A filed by the registrant on September 3, 2004 and incorporated herein by reference.
10.1(b)* Form of Executive Employee Incentive Stock Option Agreement under the 2004 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 9, 2007 and incorporated herein by reference.
10.1(c)* Form of Non-Executive Employee Incentive Stock Option Agreement under the 2004 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 9, 2007 and incorporated herein by reference.
10.1(d)*Form of Stock Unit Award Agreement under the 2004 Performance Incentive PlanPreviously filed as an exhibit to the registrant’s report on Form 10-Q filed on August 9, 2007 and incorporated herein by reference.

ExhibitDescriptionIncorporation By Reference
10.1(e)* Form of Initial Director Stock Option Agreement under the 2004 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 9, 2007 and incorporated herein by reference.
10.1(f)
10.1(e)* Form of Annual Director Stock Option Agreement under the 2004 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 9, 2007 and incorporated herein by reference.
10.1(g)* Form of Stock Unit Award Agreement under the 2004 Performance Incentive Plan Previously filed as an exhibit to the registrant’s report on Form 10-Q filed on March 24, 2009 and incorporated herein by reference.
10.2(a)* Amended 2010 Performance Incentive Plan Previously filed as an exhibitExhibit to the Definitive Proxy Statement on Schedule 14A filed by the registrant on April 29, 2010 and incorporated herein by reference.24, 2014
10.2(b)* Form of Incentive Stock Option Agreement under the Amended 2010 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on May 14, 2010 and incorporated herein by reference.
10.2(c)* Form of Nonstatutory Stock Option Agreement under the Amended 2010 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on May 14, 2010 and incorporated herein by reference.
10.2(d)* Form of Stock Unit Agreement under the Amended 2010 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on November 9, 2012 and incorporated herein by reference.

10.2(e)* Form of Restricted Stock Grant Agreement under the Amended 2010 Performance Incentive Plan Previously filed as an exhibitExhibit to the registrant’s report on Form 10-K filed on March 29, 2013 and incorporated herein by reference.
10.3* Confidential Separation Agreement and General Release of all Claims, dated June 4, 2012, by and between NTN Buzztime, Inc. and Michael Bush Previously filed as an exhibit to the registrant’s report on Form 8-K filed on June 5, 2012 and incorporated herein by reference.
10.4(a)10.3(a) Office Lease, dated February 24, 2011, by and between Beckman/Carlsbad I, LLC and the Company Filed herewith. Previously filed as an exhibitExhibit to the registrant’s report on Form 10-K filed on March 25, 2011 and incorporated herein by reference.
10.4(b)
10.3(b) Confirmation of Lease Term, dated June 24, 2011, by and between Beckman/Carlsbad I, LLC and the Company Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 12, 2011 and incorporated herein by reference.
10.5 Master Equipment Lease dated as of September 29, 2009, by and between the Company and Data Sales Co. Previously filed as an exhibit to the registrant’s report on Form 10-K filed on March 25, 2011 and incorporated herein by reference.
10.610.4 Registration Rights Agreement dated as of May 11, 2009 by and between the Company and Instant Access Media, LLC et al. Previously filed as an exhibitExhibit to the registrant’s report on Form 8-K filed on May 15, 2009 and incorporated by reference.
10.7(a)
10.5(a)* Consulting Agreement, dated July 2, 2012, between NTN Buzztime, Inc. and JABAM, Inc.Previously filed as an exhibit to the registrant’s report on Form 10-Q filed on November 9, 2012 and incorporated herein by reference.
10.7(b)*First Amendment to Consulting Agreement, dated July 2, 2012, between NTN Buzztime, Inc. and JABAM, Inc.Previously filed as an exhibit to the registrant’s report on Form 10-K filed on March 29, 2013 and incorporated herein by reference.
10.7(c)*Second Amendment to Consulting Agreement,Employment offer letter, dated January 11, 2013,10, 2014, by and between NTN Buzztime, Inc. and JABAM, Inc.Robert Cooney. Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on May 13, 2013 and incorporated herein by reference.15, 2014
10.7(d)
10.5(b)* Third Amendment2014 Incentive Bonus Plan for Robert Cooney, Chief Operating Officer.Exhibit to ConsultingForm 10-Q filed on May 15, 2014
10.5(c)*2014 Amended and Restated Incentive Bonus Plan Chief Operating Officer.Exhibit to Form 8-K filed on June 10, 2014
10.5(d)*Chief Product Officer Employment Offer Letter by and between the registrant and Robert Cooney.Exhibit to Form 8-K filed on April 16, 2015
10.5(e)*Severance Agreement by and between the registrant and Robert Cooney dated July 1, 2013,April 13, 2015.Exhibit to Form 10-Q filed on August 10, 2015
10.6(a)*Employment offer letter, dated May 6, 2014, by and between NTN Buzztime, Inc. and JABAM, Inc.William Thomas. Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on August 14, 2013 and incorporated herein by reference.2014
10.7(e)
10.6(b)* Fourth Amendment to ConsultingSeparation Agreement dated September 27, 2013,and General Release of all Claims by and between NTN Buzztime, Inc.the registrant and JABAM, Inc.William Thomas dated July 22, 2015. Previously filed as an exhibitExhibit to the registrant’s report on Form 10-Q filed on November 14, 2013 and incorporated herein by reference.9, 2015
10.7(f)* Fifth Amendment to Consulting Agreement, dated December 19, 2013, by and between NTN Buzztime, Inc. and JABAM, Inc. Filed herewith.

ExhibitDescriptionIncorporation By Reference
10.8*10.7* Employment Agreement, dated December 31, 2012,August 21, 2014, by and between the registrant and Ram KrishnanExhibit to Form 10-Q filed on November 7, 2014
10.8(a)*NTN Buzztime, Inc. and Barry Chandler2014 Inducement Plan. Previously filed as an exhibitExhibit to the registrant’s report on Form 10-K10-Q filed on March 29, 2013 and incorporated herein by reference.November 7, 2014
10.9*
10.8(b)*Form of Nonstatutory Stock Option Agreement under the NTN Buzztime, Inc. 2014 Inducement Plan.Exhibit to Form 10-Q filed on November 7, 2014
10.9 Employment offer letter, dated April 14, 2013,December 16, 2014, by and between NTN Buzztime, Inc.the registrant and Kirk NagamineAllen Wolf. PreviouslyExhibit to Form 10-K filed as an exhibiton March 27, 2015
10.10Form of Director and Officer Indemnification AgreementExhibit to the registrant’s report on Form 10-Q filed on August 14, 2013 and incorporated herein by reference.November 7, 2014
10.10
10.11 Securities Purchase Agreement dated November 12, 2013, by and among the registrant and the purchasers identified therein Previously filed as an exhibitExhibit to the registrant’s report on Form 8-K filed on November 13, 2013 and incorporated herein by reference.
10.11
10.12 Registration Rights agreement dated November 12, 2013, by and among the registrant and the purchasers identified therein Previously filed as an exhibitExhibit to the registrant’s report on Form 8-K filed on November 13, 2013 and incorporated herein by reference.
10.12* NTN Buzztime, Inc. 2014 Incentive Bonus Plan Chief Development Officer Previously filed as an exhibit
10.13(a)Loan and Security Agreement by and between East West Bank and the registrant dated April 14, 2015Exhibit to the registrant’s report on Form 8-K filed on January 6, 2014 and incorporated herein by reference.April 16, 2015
14.1 Code of Ethics Previously filed as an exhibit
10.13(b)First Amendment to Loan and Security Agreement and Waiver by and between East West Bank and the registrant’s report onregistrant dated March 10, 2016.Exhibit to Form 10-K8-K/A filed on March 29, 2013 and incorporated herein by reference.14, 2016
21.1
21.1** Subsidiaries of Registrant Filed herewith.
23.1
23.1** Consent of Squar, Milner, Peterson, Miranda & Williamson, LLP Filed herewith.
23.2 Consent of Mayer Hoffman McCann P.C. Filed herewith.
24.124.1** Power of attorneyIncluded (included on the signatures page of this report.report)

31.131.1** Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith.
31.2
31.2** Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith.
32.1# Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 Furnished herewith.
32.2# Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 Furnished herewith.
101.INS
101.INS** XBRL Instance Document  
101.SCH
101.SCH** XBRL Taxonomy Extension Schema Document  
101.CAL
101.CAL** XBRL Taxonomy Extension Calculation Linkbase Document  
101.DEF
101.DEF** XBRL Taxonomy Extension Definition Linkbase Document  
101.LAB
101.LAB** XBRL Taxonomy Extension Label Linkbase Document  

________________________

*Management Contract or Compensatory Plan
**Filed herewith
#Furnished herewith. This certification is being furnished solely to accompany this report pursuant to U.S.C. § 1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated herein by reference into any filing of the Company whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

31

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: March 15, 2016

 NTN BUZZTIME, INC.
By:/s/ Allen Wolff
  
Dated: March 31, 2014By:/s/ KENDRA BERGER
Kendra Berger

Allen Wolff

Chief Financial Officer

and Executive Vice President

(As Principal Financial and Accounting Officer)

 

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Jeff BergRam Krishnan and Kendra Berger,Allen Wolff, and each of them acting individually, as his or her true and lawful attorneys-in-fact and agents, each with full power to act alone, with full powers of substitution and resubstitution, for him or her and in his or her name, place and stead, in any and all capacities, to sign any and all amendments to this annual report on Form 10-K, and to file the same, with all exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents full power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith, as fully for all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or any of them or their substitute or resubstitute, may lawfully do or cause to be done by virtue hereof.

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

Signature

 

Title

 

Date

     

/s/Jeff BergRam Krishnan

 Interim Chief Executive Officer and Director and March 31, 201415, 2016
Jeff BergRam Krishnan Chairman of the Board (Principal Executive Officer)  
     

/s/Kendra BergerAllen Wolff

Chief Financial Officer and Accounting OfficerExecutive Vice President March 31, 201415, 2016
Allen Wolff(Principal Financial Officer)

/s/Sandra Gurrola 

Vice President of FinanceMarch 15, 2016
Sandra Gurrola(Principal Accounting Officer)

/s/Jeff Berg 

Chairman of the Board of DirectorsMarch 15, 2016
Kendra BergerJeff Berg    
     

/s/Mary Beth Lewis

 Director March 31, 201415, 2016
Mary Beth Lewis    
     

/s/Steve Mitgang

 Director March 31, 201415, 2016
Steve Mitgang    
     

/s/Tony Uphoff

 Director March 31, 201415, 2016
Tony Uphoff    
     

/s/Paul Yanover

 Director March 31, 201415, 2016
Paul Yanover   

NTN BUZZTIME, INC. AND SUBSIDIARIES

(Formerly NTN Communications, Inc. and Subsidiaries)

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

Page

  
Reports of Independent Registered Public Accounting FirmsFirmF-2
  
Consolidated Financial Statements: 
  
Consolidated Balance Sheets as of December 31, 20132015 and 20122014F-4F-3
  

Consolidated Statements of Operations for the years ended December 31, 2013 and 2012

F-5
Consolidated Statements of Comprehensive Loss for the years ended December 31, 20132015 and 20122014

F-6F-4
  
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 20132015 and 20122014F-7F-5
  
Consolidated Statements of Cash Flows for the years ended December 31, 20132015 and 20122014F-8F-6
  
Notes to the Consolidated Financial StatementsF-9
F-7

Report of Independent Registered Public Accounting Firm

  

To the Board of Directors and Stockholders of

NTN Buzztime, Inc. and Subsidiaries

Carlsbad, California

 

We have audited the accompanying consolidated balance sheetsheets ofNTN Buzztime, Inc. and Subsidiaries (“the Company”) as of December 31, 2013,2015 and 2014, and the related consolidated statement of operations and comprehensive loss, shareholders’ equity, and cash flows for each of the year ended December 31, 2013.years then ended. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.audits.

 

We conducted our auditaudits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our auditaudits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit providesaudits provide a reasonable basis for our opinion.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position ofNTN Buzztime, Inc. and Subsidiaries as of December 31, 2013,2015 and 2014, and the results of their operations and their cash flows the year ended December 31, 2013 in conformity with U.S. generally accepted accounting principles.

/s/ Squar, Milner, Peterson, Miranda & Williamson, LLP

Newport Beach, CA

March 31, 2014

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders of

NTN Buzztime, Inc. and Subsidiaries

Carlsbad, California

We have audited the accompanying consolidated balance sheet ofNTN Buzztime, Inc. and Subsidiaries (“the Company”) as of December 31, 2012, and the related consolidated statements of operations, comprehensive loss, shareholders’ equity and cash flows for the yearyears then ended, December 31, 2012.  Our audit also included the financial statement schedule for the year ended December 31, 2012, listed in the Index at Item 15. NTN Buzztime, Inc. and Subsidiaries’ management is responsible for these consolidated financial statements and the financial statement schedule. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position ofNTN Buzztime, Inc. and Subsidiaries as of December 31, 2012, and the consolidated results of its operations and its cash flows the year ended December 31, 2012 in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the related financial statement schedule referred to above, presents fairly, in all material respects, the information set forth therein.

 

/s/ Mayer Hoffman McCann P.C.SQUAR MILNER LLP

(formerly Squar, Milner, Peterson, Miranda & Williamson, LLP)

 

San Diego,Newport Beach, CA

March 29, 201315, 2016

 


NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except par value amount)

 

 December 31,  December 31, 
 2013  2012  2015 2014 
ASSETS                
Current Assets:                
Cash and cash equivalents $5,455  $2,721  $3,223  $7,185 
Accounts receivable, net of allowances of $184 and $226, respectively  641   610 
Prepaid expenses and other current assets (Note 3)  1,822   898 
Accounts receivable, net of allowances of $266 and $214, respectively  919   2,190 
Site equipment to be installed  3,990   4,755 
Prepaid expenses and other current assets  978   742 
Total current assets  7,918   4,229   9,110   14,872 
Broadcast equipment and fixed assets, net (Note 4)  3,237   3,783 
Software development costs, net of accumulated amortization of $2,371 and $1,774, respectively  2,317   1,980 
Fixed assets, net (Note 3)  3,915   3,400 
Software development costs, net of accumulated amortization of $2,381 and $3,110, respectively  943   1,634 
Deferred costs  562   600   1,328   1,092 
Goodwill (Note 5)  1,179   1,265 
Intangible assets, net (Note 5)  160   579 
Goodwill (Note 4)  909   1,084 
Intangible assets, net (Note 4)  79   129 
Other assets  84   220   124   57 
Total assets $15,457  $12,656  $16,408  $22,268 
                
LIABILITIES AND SHAREHOLDERS' EQUITY                
Current Liabilities:                
Accounts payable $553  $549  $211  $617 
Accrued compensation (Note 7)  647   598 
Accrued compensation (Note 6)  1,024   749 
Accrued expenses  660   538   670   969 
Sales taxes payable  181   197   192   133 
Income taxes payable  81   79   22   104 
Notes payable - current portion (Note 12)  631   41 
Obligations under capital lease - current portion(Note 12)  25   100 
Current portion of long-term debt (Note 11)  1,072   2,176 
Current portion of obligations under capital leases (Note 12)  78   28 
Deferred revenue  593   919   1,214   1,836 
Other current liabilities  237   367   639   481 
Total current liabilities  3,608   3,388   5,122   7,093 
Notes payable, exluding current portion  962   29 
Obligations under capital leases, excluding current portion  58   67 
Long-term debt  6,366   3,143 
Long-term obligations under capital leases  138   30 
Deferred revenue, excluding current portion  798   188   393   378 
Deferred rent  829   949   541   693 
Other liabilities  –   141   -   7 
Total liabilities  6,255   4,762   12,560   11,344 
Commitments and contingencies (Notes 12 and 13)                
                
Shareholders' Equity:                
Series A 10% cumulative convertible preferred stock, $.005 par value, $156 liquidation preference, 5,000 shares authorized; 156 shares issued and outstanding at December 31, 2013 and December 31, 2012.  1   1 
Common stock, $.005 par value, 168,000 and 84,000 shares authorized at December 31, 2013 and December 31, 2012, respectively; 78,649 and 71,123 shares issued and outstanding at December 31, 2013 and December 31, 2012, respectively.  393   355 
Treasury stock, at cost, 503 shares at December 31, 2013 and December 31, 2012, respectively  (456)  (456)
Series A 10% cumulative convertible preferred stock, $.005 par value, $156 liquidation preference, 5,000 shares authorized; 156 shares issued and outstanding at December 31, 2015 and 2014  1   1 
Common stock, $.005 par value, 168,000 shares authorized at December 31, 2015 and 2014; 92,439 and 92,370 shares issued and outstanding at December 31, 2015 and 2014, respectively  462   462 
Treasury stock, at cost, 503 shares at December 31, 2015 and 2014  (456)  (456)
Additional paid-in capital  121,432   118,956   128,756   128,283 
Accumulated deficit  (112,799)  (111,730)  (125,087)  (117,845)
Accumulated other comprehensive income (Note 14)  631   768   172   479 
Total shareholders' equity  9,202   7,894   3,848   10,924 
Total liabilities and shareholders' equity $15,457  $12,656  $16,408  $22,268 

 

See accompanying notes to consolidated financial statements

NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands, except per share amounts)

 

 Years Ended December 31,  Years Ended December 31, 
 2013  2012  2015  2014 
          
Revenues $23,749  $24,064         
Subscription revenue $17,062  $18,003 
Sales-type lease revenue  4,202   5,315 
Other revenue  3,255   2,728 
Total revenue  24,519   26,046 
Operating expenses:                
Direct operating costs (includes depreciation and amortization of $2,116 and $2,158, respectively)  7,686   6,157 
Direct operating costs (includes depreciation and amortization of $2,615 and $2,139, respectively)  12,570   11,148 
Selling, general and administrative  16,449   18,248   18,060   18,367 
Impairment of capitalized software  295   668 
Depreciation and amortization (excluding depreciation and amortization included in direct operating costs)  733   721   489   605 
Total operating expenses  24,868   25,126   31,414   30,788 
Operating loss  (1,119)  (1,062)  (6,895)  (4,742)
Other income (expense):        
Other (expense) income:        
Interest income  3   3   3   8 
Interest expense  (26)  (44)  (484)  (223)
Other income  135   25   162   11 
Total other income (expense), net  112   (16)
Total other (expense), net  (319)  (204)
Loss before income taxes  (1,007)  (1,078)  (7,214)  (4,946)
(Provision) benefit for income taxes  (46)  83 
Provision for income taxes  (12)  (84)
Net loss $(1,053) $(995) $(7,226) $(5,030)
                
Net loss per common share - basic and diluted $(0.01) $(0.01) $(0.08) $(0.06)
                
Weighted average shares outstanding - basic and diluted  71,962   69,040   91,898   87,580 
        
Comprehensive loss        
Net loss $(7,226) $(5,030)
Foreign currency translation adjustment (Note 14)  (307)  (152)
Total comprehensive loss $(7,533) $(5,182)

 

See accompanying notes to consolidated financial statements

NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

  Years Ended December 31, 
  2013  2012 
       
Net loss $(1,053) $(995)
Other comprehensive income (loss), net of tax:        
Foreign currency translation adjustments (Note 14)  (137)  46 
Other comprehensive income (loss)  (137)  46 
Comprehensive loss $(1,190) $(949)

See accompanying notes to consolidated financial statements

NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

For the years ended December 31, 20132015 and 20122014

(in thousands)

 

 Series A Cumulative Convertible Preferred Stock Common Stock Additional Paid-in Treasury Accumulated Accumulated Other Comprehensive    Series A Cumulative Convertible Preferred Stock Common Stock Additional Paid-in Treasury Accumulated  Accumulated Other Comprehensive   
 Shares Amount Shares Amount Capital Stock Deficit Income Total  Shares Amount Shares Amount Capital Stock Deficit Income Total 
Balances at December 31, 2011  161  $1   60,927  $305  $116,497  $(456) $(110,719) $722  $6,350 
                   
Balances at January 1, 2014  156  $1   78,649  $393  $121,432  $(456) $(112,799) $631  $9,202 
                                                                        
Foreign currency translation adjustment  –   –   –   –   –   –   –   46   46   -   -   -   -   -   -       (152)  (152)
Net loss  –   –   –   –   –   –   (995)  –   (995)  -   -   -   -   -   -   (5,030)  -   (5,030)
Net proceeds from issuance of common stock related to rights offering  –   –   10,071   50   2,260   –   –   –   2,310 
Issuance of common stock upon vesting of restricted stock units  –   –   37   –   (2)  –   –   –   (2)
Issuance of stock in lieu of dividends  –   –   73   –   16   –   (16)  –   – 
Conversion of preferred stock to common stock  (5)  –   15   –   –   –   –   –   – 
Non-cash stock based compensation  –   –   –   –   185   –   –   –   185 
                                    
Balances at December 31, 2012  156  $1   71,123  $355  $118,956  $(456) $(111,730) $768  $7,894 
                                    
Foreign currency translation adjustment  –   –   –   –   –   –       (137)  (137)
Net loss  –   –   –   –   –   –   (1,053)  –   (1,053)
Net proceeds from issuance of common stock and warrants related to private placement  –   –   6,000   30   2,312   –   –   –   2,342 
Net proceeds from issuance of common stock related to public offering  -   -   12,765   64   6,305   -   -   -   6,369 
Issuance of common stock upon exercise of stock options  –   –   17   –   1   –   –   –   1   -   -   228   1   43   -   -   -   44 
Issuance of common stock upon vesting of restricted stock units  –   –   326   2   (18)  –   –   –   (16)  -   -   119   1   (34)  -   -   -   (33)
Issuance of common stock upon exercise of warrants  –   –   798   4   (4)  –   –   –   – 
Issuance of common stock related to acquisition of Interactive Hospitality  –   –   250   1   (1)  –   –   –   – 
Issuance of common stock in lieu of payment to consultant  –   –   100   1   38   –   –   –   39   -   -   574   3   239   -   -   -   242 
Issuance of stock in lieu of dividends  –   –   35   –   16   –   (16)  –   –   -   -   35   -   16   -   (16)  -   - 
Non-cash stock based compensation  –   –   –   –   132   –   –   –   132   -   -   -   -   282   -   -   -   282 
                                                                        
Balances at December 31, 2013  156  $1   78,649  $393  $121,432  $(456) $(112,799) $631  $9,202 
Balances at December 31, 2014  156  $1   92,370  $462  $128,283  $(456) $(117,845) $479  $10,924 
                                    
Foreign currency translation adjustment  -   -   -   -   -   -   -   (307)  (307)
Net loss  -   -   -   -   -   -   (7,226)  -   (7,226)
Issuance of common stock upon exercise of stock options  -   -   20   -   -   -   -   -   - 
Issuance of common stock in lieu of payment to consultant  -   -   3   -   1   -   -   -   1 
Issuance of stock in lieu of dividends  -   -   46   -   16   -   (16)  -   - 
Non-cash stock based compensation  -   -   -   -   456   -   -   -   456 
Balances at December 31, 2015  156  $1   92,439  $462  $128,756  $(456) $(125,087) $172  $3,848 

 

See accompanying notes to consolidated financial statements

 

F-5

NTN BUZZTIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 For the years ended December 31,   For the years ended
December 31,		 
 2013  2012   2015  2014 
Cash flows (used in) provided by operating activities:        
Cash flows used in operating activities:        
Net loss $(1,053) $(995) $(7,226) $(5,030)
Adjustments to reconcile net loss to net cash provided by operating activities:        
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization  2,849   2,879   3,104   2,745 
Provision for doubtful accounts  35   119   12   120 
Excess and obsolete site equipment to be installed expense  797   129 
Stock-based compensation  132   185   456   282 
Amortization of debit issuance costs  18   - 
Issuance of common stock to consultant in lieu of cash payment  39   –   1   242 
Impairment of capitalized software  295   668 
Loss from disposition of equipment and capitalized software  243   15   28   1 
Changes in assets and liabilities:                
Accounts receivable  (66)  21   1,250   (1,675)
Site equipment to be installed  (1,394)  (4,775)
Prepaid expenses and other assets  (845)  (432)  (76)  33 
Accounts payable and accrued liabilities  (49)  (821)  (372)  692 
Income taxes payable  7   2   (72)  30 
Deferred costs  37   532   (241)  (533)
Deferred revenue  284   458   (608)  822 
Deferred rent  (120)  193   (152)  (136)
Net cash provided by operating activities  1,493   2,156 
Cash flows (used in) provided by investing activities:        
Net cash used in operating activities  (4,180)  (6,385)
Cash flows used in investing activities:        
Capital expenditures  (861)  (1,226)  (991)  (835)
Software development expenditures  (1,588)  (1,441)  (641)  (916)
Acquisitions, net of cash acquired  –   (160)
Changes in restricted cash  –   50 
Acquisition of software  -   (150)
Proceeds from the sales of equipment and other assets  9   - 
Net cash used in investing activities  (2,449)  (2,777)  (1,623)  (1,901)
Cash flows (used in) provided by financing activities:        
Cash flows provided by financing activities:        
Principal payments on capital lease  (100)  (318)  (58)  (25)
Proceeds from notes payable  1,607   – 
Payments on notes payable  (84)  (39)
Proceeds from long-term debt  6,737   6,049 
Payments on long-term debt  (4,618)  (2,323)
Debt issuance costs on long-term debt  (81)  - 
Proceeds from exercise of stock options  1   –   -   44 
Proceeds from rights offering, net  –   2,310 
Proceeds from private placement of common stock, net  2,342   – 
Proceeds from public offering of common stock, net  -   6,369 
Tax withholding related to net-share settlements of restricted stock units  (16)  (1)  -   (33)
Net cash provided by financing activities  3,750   1,952   1,980   10,081 
Net increase in cash and cash equivalents  2,794   1,331 
Net (decrease) increase in cash and cash equivalents  (3,823)  1,795 
Effect of exchange rate on cash  (60)  16   (139)  (65)
Cash and cash equivalents at beginning of year  2,721   1,374   7,185   5,455 
Cash and cash equivalents at end of year $5,455  $2,721  $3,223  $7,185 
                
Supplemental disclosures of cash flow information:                
Cash paid during the period for:                
Interest $26  $40  $330  $222 
Income taxes $26  $45  $69  $35 
Supplemental disclosure of non-cash investing and financing activities:                
Site equipment transferred to fixed assets $1,354  $959 
Equipment acquired under capital lease $23  $36  $215  $- 
Issuance of common stock in lieu of payment of dividends $16  $15  $16  $16 
Issuance of common stock in connection with net-share exercise of stock options and warrants $4  $– 
Issuance of common stock in connection with acquisition $1  $– 

 

See accompanying notes to consolidated financial statements

 

F-6

NTN BUZZTIME, INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

For the Years Ended December 31, 20132015 and 20122014

1.Organization of Company

1. Organization of Company

Description of Business

 

NTN Buzztime, Inc. (the “Company”) was incorporated in Delaware in 1984 as Alroy Industries and changed its corporate name to NTN Communications, Inc. in 1985. The Company changed its name to NTN Buzztime, Inc. in 2005 to better reflect the growing role of the Buzztime consumer brand.

 

The Company provides andelivers interactive entertainment and marketing servicesinnovative dining technology to bars and restaurants in North America. Customers license the Company’s customizable solution to differentiate themselves via competitive fun by offering guests trivia, card, sports and arcade games, nationwide competitions, and self-service dining features including dynamic menus, touchscreen ordering and secure payment. The Company’s platform for hospitalitycan improve operating efficiencies, create connections among the players and venues that offer games, events, and entertainment experiences to their consumers. Theamplify guests’ positive experiences. Built on an extended network platform, the Company’s interactive entertainment network helps its network subscriberssystem has historically allowed multiple players to acquire, engageinteract at the venue, and retain their consumers.now also enables competition between venues, referred to as massively multiplayer gaming. The Company’s current platform, which it refers to as Buzztime Entertainment On Demand, or BEOND, was first introduced as a pilot program in December 2012, was expanded commercially during 2013, and the expansion was scaled during 2014. The Company continues to enhance our network architecture and the BEOND technology platform and player engagement paradigms. The Company also continues to support its legacy network product line, which it refers to as Classic.

The Company currently generates revenuesrevenue by charging subscription fees for its service to its network subscribers, by leasing equipment (including tablets used in its BEOND linetablet platform and the cases and charging trays for suchthe tablets) to certain network subscribers, by hosting live trivia events, and fromby selling advertising aired on in-venue screens and as part of customized games. In 2014, the Company began offering pay-to-play premium content to certain customers via its BEOND tablet platform, such as paid arcade. During the second quarter of 2015, the Company made a strategic change in its premium content model by making the arcade offering available on both a free-to-consumer and pay-to-play basis. This change required the Company to delay the general availability of the pay-to-play arcade offering as it retooled the offering’s content, workflow and positioning. As a result, during 2015, the Company generated additional subscription fee revenue from those venues offering free-to-consumer arcade. The Company anticipates rolling out the new pay-to-play arcade offering during the second quarter of 2016. Currently, approximately 3,2002,960 venues in the U.S. and Canada subscribe to the Company’s interactive entertainment network.network, of which approximately 61% are using the BEOND tablet platform.

Basis of Accounting Presentation

 

The consolidated financial statements include the accounts of NTN Buzztime, Inc. and its wholly-owned subsidiaries: IWN, Inc., IWN, L.P., Buzztime Entertainment, Inc., NTN Wireless Communications, Inc., NTN Software Solutions, Inc., NTN Canada, Inc., and NTN Buzztime, Ltd., all of which, other than NTN Canada, Inc., are dormant subsidiaries. Unless otherwise indicated, references to “NTN,” “we”, “us” and “our” include the Company andinclude its consolidated subsidiaries.

 

Reclassifications

 

The Company reclassified the consolidated balance sheetstatement of cash flows for the period ended December 31, 20122014 to conform to the 20132015 presentation. Reclassifications had no impact on net loss or cash flows.

 

2.Summary of Significant Accounting Policies and Estimates

2. Summary of Significant Accounting Policies and Estimates

Consolidation—The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP). All significant intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates—Preparing the Company’s consolidated financial statements requires it to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including those related to deferred costs and revenues; depreciation of broadcast equipment;fixed assets; allowance for doubtful accounts; investments;site equipment to be installed; stock-based compensation assumptions; impairment of fixed assets, software development costs, intangible assets and goodwill,goodwill; and broadcast equipment; contingencies, including the reserve for sales tax inquiries; the provision for income taxes, including the valuation allowance; and purchase price allocations related to acquisitions. The Company bases its estimates on a combination of historical experience and various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about significant carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates.

F-7

Cash and Cash Equivalents—Accounting Standards Codification (“ASC”) No. 230,Statement of Cash Flows, defines “cash and cash equivalents” as any short-term, highly liquid investment that is both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. For the purpose of financial statement presentation, the Company has applied the provisions of ASC No. 230, as it considers all highly liquid investment instruments with original maturities of three months or less, or any investment redeemable without penalty or loss of interest, to be cash equivalents.

Capital Resources— In April 2015, the Company entered into a loan and security agreement with East West Bank, or the lender, pursuant to which, it could request advances in an aggregate outstanding amount at any time up to the lesser of $7,500,000, which the Company refers to as the revolving line, or an amount equal to its borrowing base, in each case, less the aggregate outstanding principal amount of prior advances. So long as there is no event of default, the Company may make a one-time request to increase the revolving line by up to $2,500,000, which the lender may accept or decline. In March 2016, the Company entered into an amendment to the loan and security agreement (“Amended Loan Agreement’). Under the Amended Loan Agreement, through March 31, 2017, the Company may request advances in an aggregate outstanding amount at any time up to the lesser of (a) the revolving line or (b) the sum of $2,000,000 (which the Company refers to as the “sublimit”) plus the amount equal to its borrowing base, in each case, less the aggregate outstanding principal amount of prior advances. On March 31, 2017, the sublimit becomes zero. If the aggregate amount of advances as of March 31, 2017 exceeds the lesser of the revolving line or the amount equal to the Company’s borrowing base, then it must pay the lender the amount of such excess. The net impact to the Company’s current borrowing capacity under the Amended Loan Agreement increased by approximately $1,500,000.

As of December 31, 2015, the Company borrowed $5,200,000 under this credit facility. The Company is dependent upon cash on handused approximately $3,381,000 of the proceeds to pay down existing indebtedness and cash flow from operations to meet its liquidity needs. pay related prepayment fees. The Company will continue use the proceeds available under this credit facility to fund strategic growth initiatives and for general working capital purposes.

The Company has a credit facility with a lender under which the Company may borrow up to $3,000,000$9,853,000 for the purchase of certain capital equipment. As of December 31, 2013,Through 2015, the Company borrowed approximately $1,623,000,$9,188,000, which is recorded in short-term and long-term notes payabledebt on the accompanying consolidated balance sheet. In April 2015, the Company used approximately $3,381,000 of the proceeds received from the East West Bank credit facility to pay down a portion of the principal amount it borrowed under this financing arrangement, accrued interest and a prepayment fee. As of December 31, 2013, $1,564,0002015, $2,238,000 remained outstanding. outstanding, and approximately $665,000 was available for borrowing.

The Company believes existing cash and cash equivalents funds generated from operations, the proceeds received from the private placement completed in November 2013 (See Note 10) and the remaining availability on its credit facilityfacilities will be sufficient to meet its operating cash requirements and to fulfill its debt obligations for at least the next twelve months. In order to execute its operating and strategic plan and to position the Company to better take advantage of market opportunities and opportunities for growth, the Company is evaluating additional financing alternatives, including raising additional capital through public or private equity or debt financing. If net cash provided by operating activities and its cash and cash equivalents on hand are not sufficient to meet future cash requirements, the Company may be required to reduce planned capital expenses, reduce operational cash uses, sell assets or seek financing. Any actions the Company may undertake to reduce planned capital purchases, reduce expenses, or generate proceeds from the sale of assets may be insufficient to cover shortfalls in available funds. If the Company requires additional capital, it may be unable to secure additional financing on terms that are acceptable to the Company, or at all.

 

F-9

Allowance for Doubtful Accounts—The Company maintains allowances for doubtful accounts for estimated losses resulting from nonpayment by its customers. The Company reserves for all accounts that have been suspended or terminated from its Buzztime network services and for customers with balances that are greater than a predetermined number of days past due. The Company analyzes historical collection trends, customer concentrations and creditworthiness, economic trends and anticipated changes in customer payment patterns when evaluating the adequacy of its allowance for doubtful accounts for specific and general risks. Additional reserves may also be established if specific customers’ balances are identified as potentially uncollectible. If the financial condition of its customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.

Site Equipment to be Installed –Site equipment to be installed consist of finished goods related to the Company’s BEOND product platform and are stated at the lower of cost or market. Cost is determined by the first-in, first-out method. Rapid technological change or new product development could result in an increase in the quantity of obsolete site equipment to be installed on hand, and the Company could recognize losses from disposal of excess or obsolete site equipment to be installed. Additionally, the Company’s carrying costs of its site equipment to be installed are dependent on accurate estimates of customer demand for its products. A significant increase in the demand for the Company’s products could result in a short-term increase in the cost of site equipment purchases, while a significant decrease in demand could result in an increase in the amount of excess site equipment quantities on hand. As a result, although the Company attempts to maximize the accuracy of its forecasts of future product demand, any significant unanticipated changes in demand or technological developments could have a significant impact on the value of the Company’s site equipment to be installed and its reported operating results.

 

Broadcast EquipmentThe BEOND tablet platform equipment remains in site equipment to be installed until it is installed in customer sites. For BEOND tablet platform customers that are under sales-type lease arrangements, the cost of the equipment is recognized in direct costs upon installation. For all other BEOND tablet platform customers, the cost of the equipment is reclassified to fixed assets upon installation and depreciated over its useful life.

Fixed Assets—Broadcast equipment and fixed Fixed assets are recorded at cost. Equipment under capital leases is recorded at the present value of future minimum lease payments. Depreciation of broadcast equipment and fixed assets is computed using the straight-line method over the estimated useful lives of the assets. AmortizationDepreciation of leasehold improvements and fixed assets under capital leases is computed using the straight-line method over the shorter of the estimated useful lives of the assets or the lease period.

 

The Company incurs a relatively significant level of depreciation expense in relation to its operating income. The amount of depreciation expense in any fiscal year is largely related to the estimated life of handheld wirelessequipment located at the Company’s customers’ sites that are not under sales-type lease arrangements. Such equipment includes the Classic Playmaker, devices andBEOND tablet, other associated electronics and the computers located at our network subscribers’ sites.customer’s sites (collectively, “Site Equipment”). The Classic Playmakers are depreciated over a five-year life, the BEOND Playmakers are depreciated over three-year life and the associated electronics and computerscomponents within Site Equipment are depreciated over two to four years. The depreciable life of these assets was determinedfive years based on the shorter of the contractual capital lease period or theirthe estimated useful life, which considers anticipated technology changes. If the Playmakers and associated electronics and the computers turnCompany’s Site Equipment turns out to have longer lives, on average, than estimated, then its depreciation expense would be significantly reduced in those future periods. Conversely, if the Playmakers and associated electronics and the computers turnSite Equipment turns out to have shorter lives, on average, than estimated, then its depreciation expense would be significantly increased in those future periods.

 

Goodwill and Other Intangible Assets—Goodwill represents the excess of costs over fair value of assets of businesses acquired. Goodwill and intangible assets acquired in a purchase combination determined to have an indefinite useful life are not amortized, but instead are assessed quarterly for impairment based on qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of the goodwill is less than its carrying amount. Such qualitative factors include macroeconomic conditions, industry and market considerations, cost factors, overall financial performance and other relevant events. If after assessing the totality of events or circumstances the Company determines it is not more likely than not that the goodwill is less than its carrying amount, then performing the two-step impairment test outlined in ASC No. 350 is unnecessary. During the year ended December 31, 2013,2015, the Company performed the annual qualitative assessment of its goodwill related to NTN Canada, Inc., and determined that there were no indications of impairment.

 

ASC No. 350 also requires that intangible assets with estimable useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with ASC No. 360,Property, Plant and Equipment.In accordance with ASC No. 360, the Company assesses potential impairments of its long-lived assets whenever events or changes in circumstances indicate the asset’s carrying value may not be recoverable. An impairment loss would be recognized when the carrying amount of a long-lived asset or asset group is not recoverable and exceeds its fair value. The carrying amount of a long-lived asset or asset group is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group.Thegroup. The Company performed its annual review as of December 31, 2015 of its other intangible assets and determined that there were no indications of impairment for the year ended December 31, 2013.

Assessments of Functional Currencies—The United States dollar is2015. During the Company’s functional currency, exceptannual review for its operations in Canada where the functional currency is the Canadian dollar. The financial position and results of operations of the Canadian subsidiary is measured using the foreign subsidiary’s local currency as the functional currency. In accordance with ASC No. 830,Foreign Currency Matters, revenues and expenses of its foreign subsidiary have been translated into U.S. dollars at weighted average exchange rates prevailing during the period. Assets and liabilities have been translated at the rates of exchange on the balance sheet date. The resulting translation gain and loss adjustments are recorded as a separate component of shareholders’ equity, unless there is a sale or complete liquidation of the underlying foreign investments. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results of operations as incurred. For the years ended December 31, 2013 and 2012, the Company recorded $24,000 of foreign currency transaction gains and $20,000 in foreign currency transaction losses, respectively, due to settlements of intercompany transactions, re-measurement of intercompany balances with its Canadian subsidiary and other non-functional currency denominated transactions, which are included in other income in the accompanying statements of operations. Fluctuations in the rate of exchange between the U.S. dollar and Canadian dollar may affect the Company’s results of operations and period-to-period comparisons of its operating results. The Company does not currently engage in hedging or similar transactions to reduce these risks. For the year ended December 31, 2013, the net impact41, 2014, it determined that certain fully amortized acquired intangible assets no longer had an economic benefit to the Company’s resultsCompany, and therefore, it disposed of operations from the effectthese assets as of exchange rate fluctuations was immaterial.December 31, 2014. (See Note 4.)

Revenue Recognition—The Company recognizes revenue from recurring subscription fees for its service fees earned from its network subscribers, Stump! Triviafrom leasing equipment (including tablets used in its BEOND tablet platform and the cases and charging trays for the tablets) to certain network subscribers, from hosting live trivia events, from selling advertising revenues, leased equipmentaired on in-venue screens and distributionas part of customized games and licensing feesdirectly from consumers who pay to play or use the premium content the Company began offering via its Buzztime-branded content delivered primarily through its interactive consumer platforms.BEOND tablet platform in 2014. To the extent its arrangementsany of the foregoing contain multiple deliverables the Company evaluates the criteria in ASC No. 605,Revenue Recognition, to determine whether such deliverables represent separate units of accounting. In order to be considered a separate unit of accounting, the delivered items in an arrangement must have stand-alone value to the customer and objective and reliable evidence of fair value must exist for any undelivered elements. The Company’s arrangements for the transmission of the Buzztime network contain two deliverables: the installation of its equipment and the transmission of its network content for which the Company receives monthly subscription fees. As the installation deliverable does not have stand-alone value to the customer, it does not represent a separate unit of accounting. Therefore, for the Company’s Classic product, all installation fees received are deferred and recognized as revenue on a straight-line basis over the estimated life of the customer relationship. Because deployment of the Company’s BEOND systemtablet platform is so new, the Companyit has not yet established an estimated life of a BEOND customer, and therefore, it is deferring and recognizing installation fees as revenue on a straight-line basis over the customer contract term. All installation fees not recognized in revenue have been recorded as deferred revenue in the accompanying consolidated balance sheets.

 

In addition, the direct expenses of the installation, commissions, setup and training are deferred and amortized on a straight-line basis and are classified as deferred costs on the accompanying consolidated balance sheets. For these direct expenses that are associated with the Classic product, the amortization period approximates the estimated life of the customer relationship for deferred direct costs that are of an amount that is less than or equal to the deferred revenue for the related contract. For costs that exceed the deferred revenue, the amortization period is the initial term of the contract, in accordance with ASC No. 605, which is generally one year. For direct costs associated with the BEOND product,tablet platform, the amortization period approximates the life of the contract.

 

The Company evaluated its lease transactions in accordance with ASC No. 840,Leases, to determine classification of the leases against the following criteria:

 

·● The lease transfers ownership of the property to the lessee by the end of the lease term;
·
● There is a bargain purchase option;
·
● The lease term is equal to or greater than 75% of the economic life of the equipment; or
·
● The present value of the minimum payments is equal to or greater than 90% of the fair market value of the equipment at the inception of the lease.

 

Because the Company’s current leasing agreement meets at least one of the criteria above andbecause collectability of the minimum lease payments is reasonably assured and because there are no important uncertainties surrounding the amount of reimbursable costs yet to be incurred under the lease, the Company classifies the lease as a sales-type lease, and it recognizes revenue when persuasive evidence of an arrangement exists, product delivery has occurred or the services have been rendered, the price is fixed and determinable and collectability is reasonably assured.

 

RevenuesThe Company recognizes revenues from selling advertising, Stump! Triviafrom hosting live trivia events and royalties are recognizedfrom consumers who pay to play the Company’s premium content when all material services or conditions relating to the transaction have been performed or satisfied.

 

The Company has arrangements with certain third parties to share in revenue generated from some of its products and services. The Company evaluates recognition of the associated revenue in accordance with ASC No. 605-45,Revenue Recognition, Principal Agent Considerations.When indicators suggest that the Company is functioning as a principal, it records revenue gross and the corresponding amounts paid to third parties are recorded as direct expense. Conversely, when indicators suggest that the Company is functioning as an agent, it records revenue net of amounts paid to third parties.

Software Development Costs—The Company capitalizes costs related to developing certain software products in accordance with ASC No. 350. Amortization of costs related to interactive programs is recognized on a straight-line basis over the programs’ estimated useful lives, generally two to three years. Amortization expense relating to capitalized software development costs totaled $864,000$993,000 and $650,000$912,000 for the years ended December 31, 20132015 and 2012,2014, respectively. As of December 31, 20132015 and 2012,2014, approximately $934,000$421,000 and $156,000,$495,000, respectively, of capitalized software costs were not subject to amortization as the development of various software projects was not complete.

 

The Company performed its annual review of software development projects for the years ended December 31, 20132015 and 2012,2014, and determined to abandon various software development projects that it concluded were no longer a current strategic fit or for which the Company determined that the marketability of the content had decreased due to obtaining additional information regarding the specific industry for which the content was intended. As a result, an impairment of $230,000$295,000 and $7,000$668,000 was recognized for the years ended December 31, 20132015 and 2012,2014, respectively, which was included in our selling, general and administrative expenses.is separately stated on the Company’s consolidated statements of operations.

 

Advertising Costs –Marketing-related advertising costs are expensed as incurred and amounted to $9,000 and $15,000$3,000 for the yearsyear ended December 31, 2013 and 2012, respectively,2014, and are included in selling, general and administrative expenses in the accompanying consolidated statementsstatement of operations. There were no marketing-related advertising costs for the year ended December 31, 2015.

 

Shipping and Handling Costs—Shipping and handling costs are included in direct operating costs in the accompanying consolidated statements of operations and are expensed as incurred.

 

Stock-Based Compensation— The Company estimates the fair value of its stock options using a Black-Scholes option pricing model, consistent with the provisions of ASC No. 718, Compensation – Stock Compensation and ASC No. 505-50,Equity – Equity-Based Payments to Non-Employees.. The fair value of stock options granted is recognized to expense over the requisite service period. Stock-based compensation expense for share-based payment awards to employees is recognized using the straight-line single-option method. Stock-based compensation expense for share-based payment awards to non-employees is recorded at its fair value on the grant date and is periodically re-measured as the underlying awards vest. Stock-based compensation expense is reported as selling, general and administrative based upon the departments to which substantially all of the associated employees report.

 

Income Taxes—Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

 

ASC No. 740,Income Taxes, defines the threshold for recognizing the benefits of tax return positions in the financial statements as “more-likely-than-not” to be sustained by the taxing authority. A tax position that meets the “more-likely-than-not” criterion shall beare measured at the largest amount of benefit that is more than 50% likely of being realized upon ultimate settlement. The Company reviewed its tax positions and determined that an adjustment to the tax provision is not considered necessary nor is a reserve for income taxes required.

 

Earnings Per Share—Basic and diluted loss per common share have been computed by dividing the losses applicable to common stock by the weighted average number of common shares outstanding. The Company’s basic and fully diluted EPS calculation are the same since the increased number of shares that would be included in the diluted calculation from assumed exercise of common stock equivalents would be anti-dilutive to the net loss in each of the years shown in the consolidated financial statements.

 

Segment Reporting—In accordance with ASC No. 280,Segment Reporting, the Company has determined that it operates as one operating segment. Decisions regarding the Company’s overall operating performance and allocation of ourits resources are assessed on a consolidated basis.

 

Recent Accounting Pronouncements

 

In July 2013,February 2016, the Financial Accounting Standards Board (“FASB”)FASB issued Accounting Standards Update (“ASU”)(ASU) No. 2013-11,2016-02,Income TaxesLeases (Topic 740842).). This update improves the reporting for unrecognized tax benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. The update is expectedrequires lessees to reduce diversity in practice by providing guidance on the presentation of unrecognized tax benefits and will better reflect the manner in which an entity would settlerecognize at the reportinglease commencement date any additional income taxesa lease liability, which is the lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and a right-of-use assets, which is an asset that would result fromrepresents the disallowancelessee’s right to use, or control the use of, a tax position when net operating loss carryforwards, similar tax losses, or tax credit carryforwards exist. Thespecified asset for the lease term. Lessees will no longer be provided with a source of off-balance sheet financing. This update is effective prospectively for fiscal years, andfinancial statements issued for annual periods beginning after December 15, 2018 (which is January 1, 2019 for the Company), including interim periods within those years,fiscal years. Early adoption is permitted. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning after December 15, 2013, whichof the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the Companyearliest comparative period presented. Applying a full retrospective transition approach is January 1, 2014.not allowed. The Company does not anticipate that adoptingthe adoption of this ASU will have a material impact on its consolidated financial statements.

In November 2015, the FASB issued ASU No. 2015-17,Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes. This update requires that deferred tax liabilities and assets be classified as non-current in a classified statement of financial position. This ASU is effective for financial statements issued for annual periods beginning after December 15, 2016 (which is January 1, 2017 for the Company), and interim periods within those annual periods. Earlier application is permitted as of the beginning of an interim or annual reporting period. The Company adopted this ASU early on a retrospective basis in the fourth quarter of fiscal 2015. Accordingly, prior periods were retrospectively adjusted. The adoption did not have a material impact on the Company’s consolidated financial statements.

In September 2015, the FASB issued ASU No. 2015-16,Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments.This update requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period with a corresponding adjustment to goodwill in the reporting period in which the adjustment amounts are determined. The effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of the change to the provisional amounts will be recorded in the same period's financial statements, calculated as if the accounting had been completed at the acquisition date. This ASU is effective for fiscal years beginning after December 15, 2015 (which is January 1, 2016 for the Company), including interim periods within those fiscal years. The amendments in this update should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this update with earlier application permitted for financial statements that have not been issued. The Company does not anticipate that the adoption of this ASU will have a material impact on its consolidated financial statements.

In July 2015, the FASB issued ASU No. 2015-11,Inventory (Topic 330): Simplifying the Measurement of Inventory. This update requires inventory to be measured at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. This ASU is effective for fiscal years beginning after December 15, 2016 (which is January 1, 2017 for the Company), including interim periods within those fiscal years. This update should be applied prospectively with earlier application permitted. The Company does not expect that the adoption of this ASU will have a material impact on its consolidated financial statements.

In April 2015, the FASB issued ASU No. 2015-07,Fair Value Measurement (Topic 820), which permits a reporting entity, as a practical expedient, to measure the fair value of certain investments using the net asset value per share of the investment. This update removes the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the net asset value per share practical expedient. This update also removes the requirement to make certain disclosures for all investments that are eligible to be measured at fair value using the net asset value per share practical expedient. Rather, those disclosures are limited to investments for which the entity has elected to measure the fair value using that practical expedient. This update applies to reporting entities that elect to measure the fair value of an investment within the related scope by using the net asset value per share (or its equivalent) practical expedient. This update is effective for public business entities for fiscal years beginning after December 15, 2015 (which is January 1, 2016 for the Company), and interim periods within those fiscal years. Early adoption is permitted. The Company does not anticipate that the adoption of this update will have a material impact on its consolidated financial statements.

 

In April 2013,2015, the FASB issued ASU No. 2013-07,2015-03,Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Financial Statements (Topic 205) - Liquidation Basis of AccountingDebt Issuance Costs. This update addressesrequire that debt issuance costs related to a recognized debt liability be presented in the requirementsbalance sheet as a direct deduction from the carrying amount of that debt liability. ASU 2015-03 is to be applied retrospectively and methodsrepresents a change in accounting principle. In August 2015, the FASB issued ASU No. 2015-15,Interest—Imputation of applyingInterest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements.ASU 2015-15 clarified the liquidation basispresentation and subsequent measurement of accountingdebt issuance costs related to line-of-credit arrangements. Such costs may be presented in the balance sheet as an asset and subsequently amortized ratably over the disclosure requirements within ASC Topic 205term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. ASU 2015-03 and ASU 2015-15 are effective for fiscal years beginning after December 15, 2015 (which is January 1, 2016 for the purposeCompany), including interim periods within those fiscal years. Earlier adoption is permitted for financial statements that have not been previously issued. The Company does not expect that the adoption of providing consistency among liquidating entities reportingASU 2015-03 and ASU 2015-15 will have a material impact on its consolidated financial statements.

In February 2015, the FASB issued ASU 2016-02 –Consolidation (Topic 810), which amends the consolidation requirements in Topic 810 and significantly changes the consolidation analysis required under U.S. GAAP. Generally, this update provides guidance for the preparation of financial statements and disclosures when liquidation is imminent.GAAP relating to whether or not to consolidate certain legal entities. This update is effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2013, which for the Company2015 (which is January 1, 2014.2016 for the Company). Early adoption is permitted. The Company does not anticipate that adoptingthe adoption of this update will have a material effect on its consolidated financial statements in future periods, although that could change.

In January 2015, the FASB issued ASU No. 2015-01,Income Statement-Extraordinary and Unusual Items (Topic 225). This ASU updated the accounting guidance related to extraordinary and unusual items by eliminating the concept of extraordinary items. In addition, disclosure guidance for items that are unusual in nature or occur infrequently will be retained and will be expanded to include items that are both unusual in nature and infrequently occurring. This update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015 (which is January 1, 2016 for the Company). Early adoption is permitted. The Company does not anticipate that the adoption of this update will have a material impact on its consolidated financial statements.

 

In March 2013,May 2014, the FASB issued ASU No. 2013-05,2014-09,Foreign Currency Matters.Revenue from Contracts with Customers (Topic 606). This update outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. This new revenue recognition model provides a five-step analysis in determining when and how revenue is recognized. The amendmentsnew model will require revenue recognition to depict the transfer of promised goods or services to customers in this update resolvean amount that reflects the diversityconsideration a company expects to receive in practice about whether current literature applies toexchange for those goods or services. In August 2015, the releaseFASB issued ASU No. 2015-14,Revenue from Contracts with Customers (Topic 606): Deferral of the cumulative translation adjustment into net income when a parent either sells a part or allEffective Date, which deferred the effective date of its investment ina foreign entity or no longer holds a controlling financial interest in a subsidiary or group of assets thatASU 2014-09 by one year. ASU 2014-09 is a nonprofit activity or a business withina foreign entity. In addition, the amendments in this update resolve the diversity in practicenow effective for annual reporting periods beginning after December 15, 2017 (which is January 1, 2018 for the treatmentCompany), including interim periods within that reporting period. Early adoption is permitted only as of business combinations achieved in stages (sometimes also referred to as step acquisitions) involving a foreign entity. This update is effective prospectively for fiscal years, andannual reporting periods beginning after December 15, 2016, including interim reporting periods within those years, beginning after December 15, 2013, which forthat reporting period. Entities have the Company is January 1, 2014.option of using either a full retrospective or a modified approach to adopting the guidance. The Company doeshas not anticipate that adopting this update will haveyet selected a materialtransition approach and it is currently assessing the impact on ourits consolidated financial statements.statements from the adoption of this new accounting guidance.

 

3.Prepaid expenses and Other Current Assets

3. Fixed Assets

 

Prepaid expenses and other current assets consist of the following at December 31, 2013 and 2012:

  December 31, 
  2013  2012 
Site equipment to be installed $1,069,000  $77,000 
Deposits  413,000   437,000 
Prepaid expenses  340,000   384,000 
Total $1,822,000  $898,000 

4.Broadcast Equipment and Fixed Assets

Broadcast equipment and fixed assets are recorded at cost and consist of the following at December 31, 20132015 and 2012:2014:

 

 December 31,  December 31, 
 2013  2012  2015 2014 
Broadcast equipment $18,699,000  $18,148,000  $13,001,000  $19,831,000 
Machinery and equipment  1,940,000   2,175,000   2,479,000   2,085,000 
Furniture and fixtures  185,000   641,000   265,000   192,000 
Leasehold improvements  610,000   610,000   610,000   610,000 
Other equipment  24,000   24,000   16,000   24,000 
  21,458,000   21,598,000   16,371,000   22,742,000 
                
Accumulated depreciation  (18,221,000)  (17,815,000)  (12,456,000)  (19,342,000)
Total $3,237,000  $3,783,000  $3,915,000  $3,400,000 

 

Depreciation expense totaled $1,567,000$2,061,000 and $1,851,000$1,652,000 for the years ended December 31, 20132015 and 2012,2014, respectively.

 

5.Goodwill and Other Intangible Assets

4. Goodwill and Other Intangible Assets

 

The Company’s goodwill balance of $909,000 and $1,084,000 as of December 31, 2015 and 2014, respectively, relates to the purchase of NTN Canada.Canada, Inc. Fluctuations in the amount of goodwill shown on the accompanying balance sheets are due to changes in the foreign currency exchange rates used when translating NTN Canada, Inc.’s financial statement from Canadian dollars to US dollars during consolidation. The Company performed its annual qualitative assessment of goodwill impairment for NTN Canada as of December 31, 2013,2015, and it was determined that there were no indications of impairment.

 

The Company also hasperformed its annual review as of December 31, 2015 of its other intangible assets comprised predominantly of developed technology, trivia databases, trademarks, and acquired customer relationships. As of December 31, 2013 and 2012,determined that there were no indications of impairment onfor the year ended December 31, 2015. During the Company’s annual review for the year ended December 41, 2014, it determined that certain fully amortized acquired intangible assets.assets no longer had an economic benefit to the Company, and therefore, it disposed of these assets as of December 31, 2014.

 

The weighted average remaining useful life for all intangible assets is 0.71.6 years as of December 31, 2013.2015. Amortization expense relating to all intangible assets totaled $418,000$50,000 and $378,000$181,000 for the years ended December 31, 20132015 and 2012,2014, respectively.

 

As of December 31, 20132015 and 2012,2014, intangible assets with estimable lives were comprised of the following:

 

 December 31, 2013  December 31, 2012  December 31, 2015  December 31, 2014 
 Gross Carrying
Value		  Accumulated
Amortization		  Net Book
Value		  Gross Carrying
Value		  Accumulated
Amortization		  Net Book
Value		  Gross Carrying Value Accumulated Amortization Net Book Value   Gross Carrying Value  Accumulated Amortization Net Book Value 
Acquired technology $150,000  $(71,000) $79,000  $150,000  $(21,000) $129,000 
Acquired customer lists $545,000  $(425,000) $120,000  $545,000  $(174,000) $371,000   435,000   (435,000)  -   435,000   (435,000)  - 
Acquired technology  599,000   (559,000)  40,000   599,000   (440,000)  159,000 
Trivia database  417,000   (417,000)  –   448,000   (405,000)  43,000   322,000   (322,000)  -   384,000   (384,000)  - 
Acquired subscription customers  874,000   (874,000)  –   874,000   (868,000)  6,000 
Trademarks and trademark licenses  67,000   (67,000)  –   67,000   (67,000)  –   67,000   (67,000)  -   67,000   (67,000)  - 
Acquired advertising customers  302,000   (302,000)  –   302,000   (302,000)  – 
                        
Total $2,804,000  $(2,644,000) $160,000  $2,835,000  $(2,256,000) $579,000  $974,000  $(895,000) $79,000  $1,036,000  $(907,000) $129,000 

 

The estimated aggregate amortization expense relating to the Company’s intangible assets for the five succeeding years is as follows:

 

Year Ending  Estimated Aggregate
Amortization Expense		 
2014  $160,000 
Thereafter   – 
 Total  $160,000 
Year Ending  Estimated
Aggregate
Amortization
Expense		 
2016  $50,000 
2017   29,000 
Total  $79,000 

 

6.Fair Value of Financial Instruments

5. Fair Value of Financial Instruments

 

The carrying values of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate fair value due to the short maturity of these instruments.

 

ASC No. 820,Fair Value Measurements and Disclosures, applies to certain assets and liabilities that are being measured and reported on a fair value basis. Broadly, the ASC No. 820 framework requires fair value to be determined based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. ASC No. 820 also establishes a fair value hierarchy for ranking the quality and reliability of the information used to determine fair values. This hierarchy is as follows:

 

Level 1: Quoted market prices in active markets for identical assets or liabilities.

Level 2: Observable market based inputs or unobservable inputs that are corroborated by market data.

Level 3: Unobservable inputs that are not corroborated by market data.

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis:

 

The Company does not have assets or liabilities that are measured at fair value on a recurring basis.

Assets and Liabilities that are Measured at Fair Value on a Nonrecurring Basis:

 

Certain assets are measured at fair value on a non-recurring basis and are subject to fair value adjustments only in certain circumstances. Included in this category are goodwill written down to fair value when determined to be impaired, acquired assets and long-lived assets including capitalized software that are written down to fair value when they are held for sale or determined to be impaired. The valuation methods for goodwill, assets and liabilities resulting from acquisitions, and long-lived assets involve assumptions concerning interest and discount rates, growth projections, and/or other assumptions of future business conditions. As all of the assumptions employed to measure these assets and liabilities on a nonrecurring basis are based on management’s judgment using internal and external data, these fair value determinations are classified in Level 3 of the valuation hierarchy.

 

There were no transfers between fair value measurement levels during the year ended December 31, 2013.2015.

 

7.Accrued Compensation

6. Accrued Compensation

 

Accrued compensation consisted of the following at December 31, 20132015 and 2012:2014:

 

 December 31,  December 31, 
 2013  2012  2015 2014 
Accrued vacation $439,000  $423,000  $423,000  $490,000 
Accrued salaries  137,000   111,000   243,000   227,000 
Accrued bonuses  45,000   33,000   340,000   19,000 
Accrued commissions  26,000   31,000   18,000   13,000 
Total accrued compensation $647,000  $598,000  $1,024,000  $749,000 

 

8.Concentrations of Risk

7. Concentrations of Risk

Credit Risk

 

At times, the Company’s cash balances held in financial institutions are in excess of federally insured limits. The Company performs periodic evaluations of the relative credit standing of financial institutions and seeks to limit the amount of risk by selecting financial institutions with a strong credit standing. The Company believes it is not exposed to any significant credit risk with respect to its cash and cash equivalents.

 

The Buzztime network provides services to group viewing locations, generally restaurants, sports bars and lounges throughout North America. Concentration of credit risk with respect to trade receivables is limited due to the large number of customers comprising the Company’s customer base, and their dispersion across many different geographic locations. The Company performs credit evaluations of new customers and generally requires no collateral. The Company maintains an allowance for doubtful accounts to provide for credit losses.

Significant Customer

 

For the years ended December 31, 20132015 and 2012,2014, the Company generated approximately $7,648,000$10,889,000 and $5,585,000,$11,438,000, respectively, of total revenue from a national chain, Buffalo Wild Wings together withcorporate-owned restaurants and its franchisees.franchisees, which represented approximately 44% of total revenue in each of those years. As of December 31, 20132015 and 2012,2014, approximately $259,000$172,000 and $123,000,$1,558,000, respectively, was included in accounts receivable from this customer.Buffalo Wild Wings corporate-owned restaurants and its franchisees.

Equipment Suppliers

 

The tablet used in the Company’s BEOND product line is manufactured by one unaffiliated third party. The Company currently purchases the BEOND tablets from various unaffiliated third parties, and itparties. The Company also currently purchases each piece of the tablet equipment (consisting of cases and charging trays for the tablet playmaker)tablet) from ana different unaffiliated manufacturer located in China.third party. The Company currently purchases its Classic playmakers from an unaffiliated manufacturer located in Taiwan pursuant to a supply agreement, the term of which automatically renews for one year periods.periods unless the agreement is terminated in advance of the automatic renewal by either party. The Company currently does not have alternative sources for its Classic playmakers or its tablet playmaker equipment or an alternative manufacturer of the tablet or an alternative device to the tablet.tablet or alternative manufacturing sources for its tablet equipment or Classic playmakers. The Company does not currently expect to purchase additional Classic playmakers.

 

As of December 31, 20132015 and 2012,December 31, 2014, approximately $32,000$127,000 and $15,000,$432,000, respectively, were included in accounts payable or accrued expenses for equipment suppliers. The Company is committed to purchasing up to 30,000 tablets by December 31, 2014.

 

9.Basic and Diluted Earnings Per Common Share

8. Basic and Diluted Earnings Per Common Share

 

Basic earnings per share excludes the dilutive effects of options, warrants and other convertible securities. Diluted earnings per share reflects the potential dilutions of securities that could share in the Company’s earnings. Options, warrants and convertible preferred stock and deferred stock units representing approximately 9,607,00013,570,000 and 7,030,00013,978,000 shares were excluded from the computations of diluted net loss per common share for the years ended December 31, 20132015 and 2012,2014, respectively, as their effect was anti-dilutive.

 

10.Stockholders’ Equity

Capital Stock9. Stockholders’ Equity

 

AtPublic Offering

In April 2014, the Company entered into an underwriting agreement with Roth Capital Partners, LLC, as representative of several underwriters, relating to the issuance and sale of 11,100,000 shares of the Company’s 2013 annual meetingcommon stock at a public offering price of stockholders,$0.55 per share.

The Company also granted the Company’s stockholders approvedunderwriters a 30-day over-allotment option to purchase up to an amendment to the Company’s restated certificate of incorporation to increase the number of total authorized shares from 94,000,000 to 178,000,000 and to increase the number of authorizedadditional 1,665,000 shares of common stock from 84,000,000at the public offering price, less underwriting discounts, to 168,000,000. The Company filed a certificate of amendment of the restated certificate of incorporation of the Companycover over-allotments, if any, made in connection with the Delaware Secretary of State on June 11, 2013 to effect such amendment and it was effective on that same date.offering.

 

Private Placement

In November 2013,The offering closed in April 2014 and the Company completed a private placement of units (consisting of shares of common stock and warrants to purchase shares of common stock) to accredited investors. The purchase price of each unit was $0.40 for gross proceeds of $2,400,000.underwriters exercised their over-allotment option in full. In the aggregate, the Company issued 6,000,00012,765,000 shares of common stock and warrants to purchase 3,600,000 shares. The warrants have an exercise price of $0.40 per share and are exercisable beginning on the six-month anniversary of the issuance date and expire on the five-year anniversary of the issuance date.

Pursuant to the registration rights agreement entered into in connection with the private placement, the Company filed a registration statement with the Securities and Exchange Commission under the Securities Act of 1933 to register for resale by the investors the shares of common stock, and the shares of common stock issuable upon exercise of the warrants, sold to the investors in the private placement. The registration statement was declared effective on December 5, 2013.

Also pursuant to the registration rights agreement, the Company is obligated to pay to each investor a monthly payment of 1% (not to exceed 10%) of the aggregate purchase price paid by such investor as liquidation damages for as long as the following circumstances are in effect:

·In the event the Company does not file the registration statement within the timeframe indicated in the Agreement;
·If the registration statement is not declared effective; or
·After the effective date, the registration statement ceases to be effective for more than 15 consecutive calendar days or more than an aggregate of 30 calendar days (which need not be consecutive calendar days) during any 12-month period, unless the Company is required to suspend the effectiveness, in which case, such aggregate of 30 calendar days shall be extended to an aggregate of 60 calendar days.

As indicated above, the Company filed the registration statement, and it was declared effective within the timeframe indicated in the registration rights agreement. The Company has determined that the likelihood of the effective registration statement becoming ineffective is remote. Accordingly, the Company did not record a loss contingency for the 1% liquidation damages payments.

Rights Offering

In February 2012, the Company completed a rights offering to its stockholders of record as of February 2, 2012. The Company issued a total of 2,070,719 shares of its common stock at a subscription price of $0.25 per share. In connection with the rights offering, the Company entered into an investment agreement with Matador Capital Partners, LP, or Matador. Mr. Jeffrey A. Berg, one of the Company’s directors and its Interim Chief Executive Officer, is the managing member of the general partner of Matador. Under the terms of the investment agreement, upon expiration of the rights offering, Matador purchased for $0.25 per share 8,000,000 shares of our common stock not subscribed for and purchased by holders upon exercise of their subscription rights. The Company received gross proceeds of $2.5 million from$7,020,750. The net proceeds to the rightsCompany were approximately $6,369,000, after deducting underwriting discounts and offering and under the investment agreement.expenses.

Equity Incentive Plans

 

2004 Performance Incentive Plan

 

In September 2004 at a Special Meeting of Stockholders, the Company’s stockholders approved the 2004 Performance Incentive Plan (the “2004 Plan”). The 2004 Plan provided for the issuance of up to 2,500,000 shares of NTN common stock. In addition, all shares that remained unissued under the 1995 Employee Stock Option Plan (the “1995 Plan”) on the effective date of the 2004 Plan, and all shares issuable upon exercise of options granted pursuant to the 1995 Plan that expire or become unexercisable for any reason without having been exercised in full, were available for issuance under the 2004 Plan. On the effective date, the 1995 Plan had approximately 77,000 options available for grant. Options under both the 1995 Plan and the 2004 Plan have a term of up to ten years, and are exercisable at a price per share not less than the fair market value on the date of grant. In September 2009, the 2004 Plan expired. All awards that were granted under the 2004 Plan will continue to be governed by the 2004 Plan until they are exercised or expire in accordance with that plan’s terms. As of December 31, 2013,2015, there were approximately 773,00053,000 options outstanding under the 2004 Plan.

 

2010 Amended Performance Incentive Plan

 

In June 2010, the Company’s shareholdersstockholders approved the 2010 Performance Incentive Plan (the “2010 Plan”). The 2010 Plan providesprovided for the issuance of up to 6,000,000 shares of NTNthe Company’s common stock. UnderAt the Company’s 2015 Annual Meeting of Stockholders, the Company’s stockholders approved the Amended 2010 Performance Plan (the “Amended 2010 Plan”), which, among other things, amended the 2010 Plan to increase the authorized shares to be issued thereunder from 6,000,000 to 12,000,000. The Amended 2010 Plan expires in February 2020. Under the Amended 2010 Plan, options forto the purchase of NTNthe Company’s common stock or other instruments such as restricted stock units may be granted to officers, directors, employees and consultants. The Company’s Board of Directors designated its Nominating and Corporate Governance/Compensation Committee as the Amended 2010 Plan Committee. Stock options granted under the Amended 2010 Plan may either be incentive stock options or nonqualified stock options. A stock option granted under the Amended 2010 Plan generally cannot be exercised until it becomes vested. The Amended 2010 Plan Committee establishes the vesting schedule of each stock option at the time of grant. At its discretion, the Amended 2010 Plan Committee can accelerate the vesting, extend the post-termination exercise term or waive restrictions of any stock options or other awards under the Amended 2010 Plan. Options under the Amended 2010 Plan have a term of up to ten years, and are exercisable at a price per share not less than the fair market value on the date of grant. As of December 31, 2013,2015, there were options to purchase approximately 1,891,000 options2,511,000 shares of the Company’s common stock outstanding under the Amended 2010 Plan.

2014 Inducement Plan

In August 2014, the Nominating and Corporate Governance/Compensation Committee of the Company’s Board of Directors (the “Committee”) approved the 2014 Inducement Plan (the “2014 Plan”) in reliance on Section 771(a) of the NYSE MKT Company Guide as an inducement material to Ram Krishnan entering into employment with the Company as its Chief Executive Officer. The 2014 Plan provides for the issuance of up to 4,250,000 shares of the Company’s common stock, of which, an option to purchase 3,500,000 shares of common stock was issued to Mr. Krishnan in September 2014. In accordance with the terms of his employment agreement, in April 2015, Mr. Krishnan was granted another performance-based option to purchase 750,000 shares of common stock. Options under the 2014 Plan have a term of up to ten years and are exercisable at a price per share not less than the fair market value on the date of grant. Both of the option grants described above will, subject to Mr. Krishnan’s continued employment through the applicable vesting date and, with respect to the performance-based option granted in April 2015, subject to meeting performance goals, vest as to 25% of the total number of shares subject to the option on the first anniversary of the grant date and the remaining 75% of the total number of shares subject to the option will vest in 36 substantially equal monthly installments thereafter. As of December 31, 2015, there were no share-based awards available to be granted under the 2014 Plan. The 2014 Plan expires in September 2024.

 

Stock-Based Compensation Valuation Assumptions

 

The Company records stock-based compensation in accordance with ASC No. 718, Compensation – Stock Compensationand ASC No. 505-50,Equity – Equity-Based Payments to Non-Employees. The Company estimates the fair value of stock options using the Black-Scholes option pricing model. The fair value of stock options granted is recognized as expense over the requisite service period. Stock-based compensation expense for share-based payment awards to employees is recognized using the straight-line single-option method. Stock-based compensation expense for share-based payment awards to non-employees is recorded at its fair value on the grant date and is periodically re-measured as the underlying awards vest.

 

The Company uses the historical stock price volatility as an input to value its stock options under ASC No. 718. The expected term of stock options represents the period of time options are expected to be outstanding and is based on observed historical exercise patterns of the Company, which the Company believes are indicative of future exercise behavior. For the risk-free interest rate, the Company uses the observed interest rates appropriate for the term of time options are expected to be outstanding. The dividend yield assumption is based on the Company’s history and expectation of dividend payouts.

 

The following weighted-average assumptions were used for grants issued during 20132015 and 20122014 under the ASC No. 718 requirements:

 

 2013 2012 2015 2014 
Weighted average risk-free rate 0.60% 0.53%  1.20%  1.38%
Weighted average volatility 79.82% 95.21%  82.80%  80.37%
Dividend yield 0.00% 0.00%  0.00%  0.00%
Expected life 4.80 years 5.71 years  4.31 years   4.87 years 

 

ASC No. 718 requires forfeitures to be estimated at the time of grant and revised if necessary in subsequent periods if actual forfeiture rates differ from those estimates. Forfeitures were estimated based on historical activity for the Company. Stock-based compensation expense for employees in 20132015 and 20122014 was $132,000$456,000 and $185,000,$282,000, respectively, and is expensed in selling, general and administrative expenses and credited to the additional paid-in-capital account.

 

Stock Option Activity

The following table summarizes stock option activity for the year ended December 31, 20132015 and 2012:2014:

 

 Outstanding
Options		  Weighted
Average Exercise
Price per Share		  Weighted
Average
Remaining
Contractual
Life (in years)		  Aggregate Intrinsic
Value		   Outstanding Options  Weighted Average Exercise Price per Share   Weighted Average Remaining Contractual Life (in years)  Aggregate Intrinsic Value 
Outstanding December 31, 2011  4,314,000  $0.59   7.74  $2,000 
Granted  452,000   0.15   –   – 
Cancelled  (1,351,000)  0.51   –   – 
Forfeited  (1,596,000)  0.45   –   – 
Expired  (5,000)  0.98   –   – 
Outstanding December 31, 2012  1,814,000   0.66   6.37   25,000 
Outstanding January 1, 2014  2,664,000  $0.50   7.14  $706,000 
Granted  1,280,000   0.27   –   –   5,581,000   0.47   -   - 
Exercised  (30,000)  0.17   –   –   (291,000)  0.25   -   - 
Cancelled  (245,000)  0.49   –   –   (89,000)  1.11   -   - 
Forfeited  (102,000)  0.19   –   –   (642,000)  0.27   -   - 
Expired  (53,000)  1.09   –   –   (1,000)  3.15   -   - 
Outstanding December 31, 2013  2,664,000  $0.50   7.14  $706,000 
Outstanding December 31, 2014  7,222,000   0.50   8.60   285,000 
Granted  2,140,000   0.41   -   - 
Exercised  (84,000)  0.29   -   - 
Cancelled  (1,301,000)  0.75   -   - 
Forfeited  (1,140,000)  0.58   -   - 
Expired  (23,000)  2.03   -   - 
Outstanding December 31, 2015  6,814,000  $0.41   8.67  $2,000 
                                
Options vested and exercisable at December 31, 2013  1,315,000  $0.76   5.14  $201,000 
Options vested and exercisable at December 31, 2015  1,900,000  $0.40   7.94  $2,000 

 

The aggregate intrinsic value of options at December 31, 20132015 is based on the company’sCompany’s closing stock price on that date of $0.56$0.16 per share as reported by the NYSE MKT. The total intrinsic value of options exercised during the year ended December 31, 20132015 was $6,000.approximately $7,000. Pursuant to the 2004 Plan and the Amended 2010 Plan, stock option exercises could be made on a net-exercise arrangement, where shares of common stock are withheld in the amount of the exercise price as payment of the exercise price instead of cash. Under such net-exercise arrangements, options to purchase approximately 25,00082,000 and 106,000 shares of common stock were exercised and approximately 13,00018,000 and 43,000 shares of common stock were issued.issued during the years ended December 31, 2015 and 2014, respectively. The Company received approximately $1,400$1,000 and $44,000 in cash payments for the exercise of options to purchase approximately 4,000 shares. There were no stock options exercised2,000 and 185,000 shares during the yearyears ended December 31, 2012.2015 and 2014, respectively.

 

The per share weighted average grant-date fair value of stock options granted during 20132015 and 20122014 was $0.18$0.25 and $0.15,$0.30, respectively.

 

As of December 31, 2013,2015, the unamortized compensation expense related to outstanding unvested options was approximately $150,000$692,000 with a weighted average remaining requisite service period of 2.312.84 years. The Company expects to amortize this expense over the remaining requisite service period of these stock options. A deferred tax asset generally would be recorded related to the expected future tax benefit from the exercise of the non-qualified stock options. However, due to a history of net operating losses, a full valuation allowance has been recorded related to the tax benefit for non-qualified stock options.

 

Restricted Stock Unit Activity

 

Grants of restricted stock units are paid in an equal number of shares of common stock on the vesting date of the award, subject to any deferred payment date that the holder may elect. A stock unit award is paid only to the extent vested. Vesting generally requires the continued employment by the award recipient through the respective vesting date. Restricted stock units outstanding as of December 31, 2013 are not subject to accelerated vesting provisions. Since the restricted stock units are paid in an equal number of shares of common stock without any kind of offsetting payment by the employee, the measurement of cost is based on the quoted market price of the stock at the measurement date which is the date of grant.

The following table summarizes restricted stock unit activity for the year ended December 31, 20132015 and 2012:2014:

 

    Outstanding Restricted Stock Units  Weighted Average Fair Value per Share 
December 31, 2011   49,000  $0.31 
 Granted   620,000   – 
 Released   (44,000)  – 
 Cancelled   (65,000)  – 
December 31, 2012   560,000  $0.14 
 Granted   –   – 
 Released   (373,000)  – 
 Cancelled   –   – 
December 31, 2013   187,000  $0.14 
           
Balance exercisable at December 31, 2013    –     
   Outstanding
Restricted Stock Units		  Weighted
Average Fair Value per Share		 
Outstanding January 1, 2014   187,000  $0.14 
Granted   -   - 
Released   (173,000)  - 
Canceled   (14,000)  - 
Outstanding December 31, 2014   -  $- 
Granted   -   - 
Released   -   - 
Cancelled   -   - 
Outstanding December 31, 2015   -  $- 
          
Balance exercisable at December 31, 2015   -     

 

Under the Amended 2010 Plan, employees may elect to have shares of common stock withheld on the vesting date in lieu of the employees paying cash for withholding taxes. AsDuring the year ended December 31, 2014, approximately 173,000 restricted stock units vested and, as a result of employees making thisthe election described in the preceding sentence, approximately 373,000 restricted stock units vested and approximately 326,000119,000 shares of common stock were issued.

 

Warrant Activity

The following summarizes warrant activity for the year ended December 31, 20132015 and 2012:2014:

 

   Outstanding
Warrants		  Weighted
Average Exercise
Price per Share		  Weighted
Average
Remaining
Contractual
Life (in years)		 
Outstanding December 31, 2011   4,500,000  $0.79   5.35 
 Granted   –   –   – 
 Exercised   –   –   – 
 Forfeited   –   –   – 
Outstanding December 31, 2012   4,500,000  $0.79   4.35 
 Granted   3,600,000   0.40   – 
 Exercised   (1,500,000)  0.37   – 
 Forfeited   –   –   – 
Outstanding December 31, 2013   6,600,000  $0.67   4.18 
               
Balance exercisable at December 31, 2013   3,000,000  $0.40   3.36 
   Outstanding
Warrants		  Weighted
Average Exercise
Price per Share		  Weighted
Average
Remaining
Contractual
Life (in years)		 
Outstanding January 1, 2014   6,600,000  $0.67   4.18 
Granted   -   -   - 
Exercised   -   -   - 
Forfeited   -   -   - 
Outstanding December 31, 2014   6,600,000  $0.67   3.18 
Granted   -   -   - 
Exercised   -   -   - 
Forfeited   -   -   - 
Outstanding December 31, 2015   6,600,000  $0.67   2.18 
��             
Balance exercisable at December 31, 2015   6,600,000  $0.67   2.18 

 

During 2009, the Company issued warrants to purchase an aggregate of 4,500,0003,000,000 shares of common stock in connection with asset acquisitions of iSports and i-am TV. The fair valuesvalue of the warrants werewas approximately $908,000$537,000 in aggregate and were determined using the Black-Scholes model using the following weighted-average assumptions: risk-free interest rates of 2.79%; dividend yield of 0%; expected volatility of 78.1%; and a term of 8 years. During the year endedNone of these warrants were exercised as of December 31, 2013, the warrants issued in connection with the iSports acquisition (which were warrants to purchase 1,500,000 shares) were exercised on a net-exercise arrangement, resulting in the issuance of approximately 798,000 shares of common stock.

2015.

During 2013, the Company issued warrants to purchase an aggregate of 3,600,000 shares of common stock in connection with a private placement. The fair value of the warrants was approximately $1,379,000 in aggregate and was determined using the Black-Scholes model using the following weighted-average assumptions: risk-free interest rates of 1.06%; dividend yield of 0%; expected volatility of 80.25%; and a term of 5 years. The Company has concluded that these warrants qualify as equity instruments and not liabilities. None of these warrants were exercised as of December 31, 2015.

 

Cumulative Convertible Preferred Stock

The Company has authorized 10,000,000 shares of preferred stock. The preferred stock may be issued in one or more series. The only series currently designated is a series of 5,000,000 shares of Series A Cumulative Convertible Preferred Stock (Series A Preferred Stock).

 

As of December 31, 20132015 and 2012,2014, there were 156,000 shares of Series A Preferred Stock issued and outstanding. The Series A Preferred Stock provides for a cumulative annual dividend of 10 cents$0.10 per share, payable in semi-annual installments in June and December. Dividends may be paid in cash or with shares of common stock. During the years ended December 31, 20132015 and 2012,2014, the Company issued approximately 46,000 and 35,000 and 73,000shares of common shares,stock, respectively, for payment of dividends.

 

The Series A Preferred Stock has no voting rights and has a $1.00 per share liquidation preference over common stock. The registered holder has the right at any time to convert shares of Series A Preferred Stock into that number of shares of common stock that equals the number of shares of Series A Preferred Stock that are surrendered for conversion divided by the conversion rate. The conversion rate is subject to adjustment in certain events and is established at the time of each conversion. During the year ended December 31, 2012, 5,000 shares of cumulative convertible preferred stock were converted into approximately 15,000 shares of common stock at a conversion rate of 0.3276. There were no conversions for yearduring either of the years ended December 31, 2013.2015 and 2014. There is no mandatory conversion term, date or any redemption features associated with the Series A Preferred Stock.

 

11.Income Taxes

10. Income Taxes

 

For each of the years 20132015 and 2012,2014, current tax (benefit) provisions and current deferred tax (benefit) provisionprovisions were recorded as follows:

 

  2013  2012 
Current Tax (Provision) Benefit        
Federal $–  $– 
State  (27,000)  8,000 
Foreign  (2,000)  27,000 
   (29,000)  35,000 
Deferred Tax (Provision) Benefit        
Federal  –   – 
State  (3,000)  77,000 
Foreign  (14,000)  (29,000)
   (17,000)  48,000 
Total Tax (Provision) Benefit        
Federal  –   – 
State  (30,000)  85,000 
Foreign  (16,000)  (2,000)
  $(46,000) $83,000 

  2015  2014 
Current Tax (Provision) Benefit        
Federal $-  $- 
State  (26,000)  (18,000)
Foreign  24,000   (43,000)
   (2,000)  (61,000)
Deferred Tax Provision        
Federal  -   - 
State  (4,000)  (4,000)
Foreign  (6,000)  (19,000)
   (10,000)  (23,000)
Total Tax (Provison) Benefit        
Federal  -   - 
State  (30,000)  (22,000)
Foreign  18,000   (62,000)
  $(12,000) $(84,000)

The net deferred tax assets and liabilities have been reported in other assets in the consolidated balance sheets at December 31, 20132015 and 20122014 as follows:

 

 2013  2012 
 Current  Noncurrent  Current  Noncurrent 
                 2015  2014 
Deferred Tax Assets:                        
NOL carryforwards $–  $19,406,000  $–  $19,743,000  $21,462,000  $21,058,000 
UK NOL carryforwards  –   772,000   –   756,000   693,000   728,000 
Capital loss  –   409,000   –   450,000   416,000   416,000 
Compensation and vacation accrual  150,000   –   154,000   –   221,000   135,000 
Operating accruals  37,000   302,000   60,000   380,000   213,000   295,000 
Deferred revenue  224,000   –   –   –   677,000   517,000 
Research and experimentation, AMT and foreign tax credits  –   156,000   –   156,000 
Research and experimentation, AMT        
and foreign tax credits  156,000   156,000 
State Margin Tax Credit  –   137,000   –   140,000   129,000   133,000 
Fixed assets and intangibles  –   630,000   –   844,000   204,000   447,000 
Foreign  3,000   –   3,000   –   181,000   3,000 
Other  130,000   157,000   162,000   138,000   504,000   379,000 
Total gross deferred tax assets  544,000   21,969,000   379,000   22,607,000   24,856,000   24,267,000 
Valuation allowance  (515,000)  (21,042,000)  (360,000)  (21,715,000)  (24,441,000)  (23,568,000)
Net deferred tax assets  29,000   927,000   19,000   892,000   415,000   699,000 
                        
Deferred Tax Liabilities:                        
Capitalized software  –   843,000   –   730,000   349,000   607,000 
Amortization  18,000   12,000 
Foreign  –   57,000   –   55,000   42,000   52,000 
Deferred revenue  –   –   23,000   – 
Other  40,000   –   74,000   –   6,000   29,000 
Total gross deferred liabilities  40,000   900,000   97,000   785,000   415,000   700,000 
Net deferred taxes $(11,000) $27,000  $(78,000) $107,000  $-  $(1,000)

 

The reconciliation of computed expected income taxes to effective income taxes by applying the federal statutory rate of 34% is as follows:

 

 For the year ended
December 31,		  For the year ended
December 31,		 
 2013  2012  2015  2014 
Tax at federal income tax rate $342,000  $367,000  $2,435,000  $1,682,000 
State (provision) benefit  (30,000)  85,000 
State provision  (30,000)  (22,000)
Foreign tax differential  2,000   (1,000)  38,000   18,000 
Change in valuation allowance  (303,000)  (139,000)  (2,407,000)  (1,733,000)
Permanent items  (61,000)  (256,000)  (48,000)  (32,000)
Other  4,000   27,000   -   3,000 
Total (Provision) Benefit $(46,000) $83,000 
Total Provision $(12,000) $(84,000)

 

The net change in the total valuation allowance for the year ended December 31, 20132015 was an increase of $303,000.$2,407,000. The net change in the total valuation allowance for the year ended December 31, 20122014 was a decreasean increase of $139,000.$1,733,000. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and planning strategies in making this assessment. Based on the level of historical operating results and projections for the taxable income for the future, management has determined that it is more likely than not that the portion of deferred taxes not utilized through the reversal of deferred tax liabilities will not be realized. Accordingly, the Company has recorded a valuation allowance to reduce deferred tax assets to the amount that is more likely than not to be realized.

 

At December 31, 2013,2015, the Company has available net operating loss (“NOL”) carryforwards of approximately $55,581,000$60,327,000 for federal income tax purposes, which will begin to expire in 2017. The NOL carryforwards for state purposes, which will continue expiring in 2014,2016, are approximately $21,401,000.$31,315,000. There can be no assurance that the Company will ever be able to realize the benefit of some or all of the federal and state loss carryforwards due to continued operating losses. Further, Section 382 of theunder Internal Revenue Code imposes limits onSection 382 and similar state provisions, ownership changes may limit the ability to useannual utilization of NOL carryforwards that existedexisting prior to a change in control that are available to offset future taxable income. Such limitations would reduce, potentially significantly, the gross deferred tax assets disclosed in the table above related to the NOL carryforwards. The Company completed a Section 382 analysis for the period from January 1, 1992 through December 31, 2013 and determined that the Company does not expect to be limited in regards to utilizing the total NOL carryforwards that existed as of December 31, 2013, provided it generates sufficient future earnings prior to the expiration of the NOLs and that future changes in ownership do not trigger a Section 382 limitation. Based on the Company’s analysis of its stockholder activity for the years ended December 31, 2014 and 2015, there does not appear to be ownership changes that would have caused an annual limitation under the provisions of Section 382. The Company continues to disclose the NOL carryforwards at their original amount in the table above as no potential limitation has been quantified. The Company has also established a full valuation allowance for substantially all deferred tax assets, including the NOL carryforwards, since the Company could not conclude that it was more likely than not able to generate future taxable income to realize these assets. In addition, the Company has approximately $207,000$195,000 of state tax credit tax carryforwards that expire in the years 20132016 through 2026.

The deferred tax assets as of December 31, 20132015 include a deferred tax asset of $681,000 representing NOLs arising from the exercise of stock options by Company employees fromfor 2005 and prior years. To the extent the Company realizes any tax benefit for the NOLs attributable to the stock option exercises, such amount would be credited directly to stockholders'stockholders’ equity.

 

United States income taxes were not provided on unremitted earnings from non-United States subsidiaries. Such unremitted earnings are considered to be indefinitely reinvested and determination of the amount of taxes that might be paid on these undistributed earnings is not practicable.

 

The Company and its subsidiaries are subject to federal income tax as well as income tax of multiple state jurisdictions. With few exceptions, the Company is no longer subject to income tax examination by tax authorities in major jurisdictions for years prior to 2009.2011. However, to the extent allowed by law, the taxing authorities may have the right to examine prior periods where NOLs were generated and carried forward, and make adjustments up to the amount of the carryforwards. The Company is not currently under examination by the IRS or state taxing authorities.

 

12.Commitments

11. Long-term Debt

 

Revolving Line of Credit

In April 2015, the Company entered into a loan and security agreement with East West Bank, pursuant to which, the Company may request advances in an aggregate outstanding amount at any time up to the lesser of $7,500,000, which is referred to as the revolving line, or an amount equal to its borrowing base, in each case, less the aggregate outstanding principal amount of prior advances. So long as there is no event of default, the Company may make a one-time request to increase the revolving line by up to $2,500,000, which the lender may accept or decline. All advances are due on April 14, 2018. The Company’s borrowing base is, as of the date of determination, an amount equal to the product of: (a) the average monthly recurring revenue for the immediately preceding three months; times (b) one plus the Company’s average churn rate for the immediately preceding three months (not to exceed zero); times (c) 300%. The churn rate, with respect to any month, is the quotient of the Company’s monthly net revenue change calculated with respect to such month, divided by its monthly revenue from subscriptions for the month. In addition, under the loan and security agreement, the Company is required to meet a minimum adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, target and churn rate targets, in each case, as specified in the loan and security agreement. Adjusted EBITDA is the sum (a) net profit (or loss), after provision for taxes, plus (b) interest expense, plus (c) to the extent deducted in the calculation of net profit (or loss), depreciation expense and amortization expense, plus (d) income tax expense, plus (e) non-cash stock compensation expenses, plus (f) other non-cash expenses and charges, plus (g) to the extent approved by East West Bank, other one-time charges, plus (h) to the extent approved by East West Bank, any losses arising from the sale, exchange, transfer or other disposition of assets not in the ordinary course of business. The adjusted EBITDA target is measured as of the last day of each fiscal quarter with respect to the immediately prior six month period, and the churn rate targets are measured on a monthly and trailing three month basis. The Company met these targets as of the quarter ended December 31, 2015.

Advances bear interest, at the Company’s option, at the rate of either (A) a variable rate per annum equal to the prime rate as set forth inThe Wall Street Journal plus 1.25% or (B) at a fixed rate per annum equal to the LIBOR Rate for the interest period for the advance plus 4.00%. Advances that the Company elects to bear interest at the rate described in clause (a) and (b) are referred to, respectively, as “Prime Rate Loans” and “LIBOR Loans.” Interest on each Prime Rate Loan is due on the last calendar day of each month, commencing on April 30, 2015. Interest on each LIBOR Loan is due on the last day of each interest period (1, 2, 3 or 6 months) applicable to such LIBOR Loan, unless the interest period is greater than 3 months, in which case, interest is payable at 3 month intervals after the commencement of the applicable interest period and on the last day of such interest period.

As of December 31, 2015, the Company borrowed a total of $5,200,000 from a total borrowing base capacity of approximately $5,456,000, all of which has been advanced as Libor Loans with a 3-month interest period. Each time the interest period expired, the Company elected to renew the advance as another Libor Loan with a 3-month interest period. Interest on the LIBOR Loans has ranged from 4.3125% to 4.6250%. The Company used approximately $3,381,000 of the total amount borrowed to pay down existing indebtedness. See “—Equipment Notes Payable,” below.

Pursuant to the loan and security agreement, the Company granted and pledged to the lender a first-priority security interest in all the Company’s existing and future personal property.

On the closing date of the loan and security agreement, the Company paid $37,500 to the lender as a facility fee. An additional facility fee (equal to the product of (x) 0.50% of the increase in the revolving line times (y) the quotient of the number of days remaining between the effective date of such increase and April 14, 2018, divided by 1,095) will be due if the revolving line is increased pursuant to the Company’s request. The Company also pays an unused line fee equal to 0.50% per year on the difference between the amount of the revolving line as in effect from time to time and the average monthly balance in each month, which is payable monthly in arrears. The average monthly balance is calculated by adding the ending outstanding balance under the revolving line for each day in the month divided by the number of days in the month. See Note 17,Subsequent Event, for more information regarding this credit facility.

Equipment Notes Payable

In May 2013, the Company entered into a financing arrangement with a lender under which the Company may borrow up to $500,000 to purchase certain equipment (the “Equipment Credit Facility”). Over time, the lender has increased the maximum amount the Company may borrow, and as of December 31, 2015, the maximum amount was $9,853,000. The Company may borrow up to the maximum amount in tranches as needed. Each tranche bears interest at 8.32% per annum. With respect to the first $1,000,000 in the aggregate borrowed, principal and interest payments are due in 36 equal monthly installments. With respect to amounts borrowed in excess of the first $1,000,000 in the aggregate, the first monthly payment will be equal to 24% of the principal amount outstanding, and the remaining principal and interest due are payable in 35 equal monthly installments. The Company granted the lender a first security interest in the equipment purchased with the funds borrowed. Through December 31, 2015, the Company borrowed approximately $9,188,000 of the $9,853,000 maximum amount available.

In April 2015, the Company used approximately $3,381,000 of the proceeds received from the East West Bank credit facility to pay down a portion of the principal amount the Company had borrowed under the Equipment Credit Facility, accrued interest and a prepayment fee. As of December 31, 2015, approximately $2,238,000 of principal remained outstanding under the Equipment Credit Facility, which is recorded as long-term debt on the consolidated balance sheets, and approximately $665,000 was available for borrowing. However, the East West Bank credit facility prohibits the Company from having more than $2,500,000 owing under the Equipment Credit Facility at any time.

Long-Term Debt Payments

Future minimum payments under long-term debt as of December 31, 2015 are as follows:

Years Ending December 31, Payment 
2016 $1,215,000 
2017  827,000 
2018  5,594,000 
Total minimum payments  7,636,000 
Less amounts representing interest  (198,000)
Total notes payable  7,438,000 
Less current portion  (1,072,000)
Long-term portion $6,366,000 

Interest expense related to long-term debt for the years ended December 31, 2015 and 2014 was $283,000 and $210,000, respectively.

12. Commitments

Operating Leases

 

The Company leases office and production facilities and equipment under agreements that expire at various dates through 2018. Certain leases contain renewal provisions and escalating rental clauses and generally require the Company to pay utilities, insurance, taxes and other operating expenses. Lease expense under operating leases totaled $581,000$620,000 and $579,000$621,000 in 20132015 and 2012,2014, respectively.

 

TheFuture estimated aggregate lease payments under operating leases for each of the five succeeding years isare as follows:

  

Years Ending December 31,Years Ending December 31,  Lease
Payment		   Lease
Payment		 
2014  $704,000 
2015   716,000 
20162016   692,000   $750,000 
20172017   626,000    658,000 
Thereafter   580,000 
Total  $3,318,000 
2018   586,000 
Total  $1,994,000 

Sublease

In February 2013, the Company began subleasing approximately 2,700 square feet of its office space.space to an unaffiliated third party. The term of the sublease expiresexpired in July 2014. The tenants willtenant did not be renewingrenew the sublease at the end of its term. Total sublease income for the year ended December 31, 20132014 was approximately $44,000. Total estimated aggregate sublease income for the year ended December 31, 2014 is approximately $31,000.

 

Capital Leases

 

As of December 31, 20132015 and 2012,2014, property held under current capital leases was as follows:

  

 For the Years Ended  For the Years Ended 
 December 31,  December 31, 
 2013  2012  2015  2014 
Broadcast equipment $–  $277,000 
Other equipment  84,000   69,000 
  84,000   346,000 
Office equipment $299,000  $84,000 
Accumulated depreciation  (21,000)  (217,000)  (97,000)  (41,000)
        
Total $63,000  $129,000  $202,000  $43,000 

 

Total depreciation expense under capital leases was $83,000$56,000 and $271,000$20,000 for the years ended December 31, 20132015 and 2012,2014, respectively.

 

As of December 31, 2013,2015, future minimum payments under all capital leases are as follows:

 

Years Ending December 31, Lease
Payment		  Lease
Payment		 
2014 $32,000 
2015  31,000 
2016  24,000  $85,000 
2017  7,000   67,000 
Thereafter  – 
2018  60,000 
2019  24,000 
Total minimum payments  94,000   236,000 
Less amounts representing interest  (11,000)  (20,000)
Present value of net minimum payments  83,000   216,000 
Less current portion  (25,000)  (78,000)
Long-term capital lease obligations $58,000  $138,000 

 

Notes Payable13. Contingencies

 

In May 2013, the Company entered into a financing agreement with a lender under which the Company may borrow up to $500,000 to purchase certain equipment. In August 2013, the maximum amount the Company may borrow was increased to $1,000,000, and in December 2013, the maximum amount the Company may borrow was further increased to $3,000,000. The Company may borrow amounts in tranches as needed. Each tranche bears interest at 8.32% per annum and is payable in 36 equal monthly installments. The Company granted the lender a first security interest in the equipment purchased with the funds borrowed under the agreement. Through December 31, 2013, the Company borrowed approximately $1,623,000. As of December 31, 2013, $1,564,000 remained outstanding, which reflects payments made through December 31, 2013.Litigation

In July 2011, the Company entered into an equipment financing agreement with a bank in the amount of $123,000, which is recorded in short-term and long-term notes payable on the accompanying consolidated balance sheet. The amounts borrowed were used to finance certain equipment purchases and other services related to the relocation of the Company’s Carlsbad, California office. The amount borrowed bears interest at 5.85% per annum and is collateralized by a first priority security interest in the equipment purchased. The amount borrowed is payable over a 36 month period in equal payments of $3,705, which includes interest, until fully paid in August 2014. As of December 31, 2013, approximately $29,000 remained outstanding.

Future minimum payments under notes payable as of December 31, 2013 are as follows:

Years Ending December 31,  Payment 
2014  $713,000 
2015   547,000 
2016   498,000 
2017   13,000 
Thereafter   – 
Total minimum payments   1,771,000 
Less amounts representing interest   (178,000)
Total notes payable   1,593,000 
Less current portion   (631,000)
Long-term portion  $962,000 

Interest expense related to notes payable for the years ended December 31, 2013 and 2012 was $9,000 and $5,000, respectively.

13.Contingencies

 

The Company is subject to litigation from time to time in the ordinary course of its business. There can be no assurance that any or all of the following claims will be decided in the Company’s favor and the Company is not insured against all claims made. During the pendency of such claims, the Company will continue to incur the costs of its legal defense. Other than set forth below,Currently, there is no material litigation pending or threatened against the Company.

 

Equipment Repairs

Beginning in the fourth quarter of 2014, the Company encountered challenges with assembling newly designed cases for its BEOND tablet. As a result, the Company accrued approximately $716,000 and $204,000 of expense during the years ended December 31, 2015 and 2014, respectively, for cases deployed at customer sites that the Company has deemed probable it will need to repair. This expense was recognized in direct costs in the accompanying consolidated statement of operations and other current liabilities in the accompanying consolidated balance sheets. As of December 31, 2015, approximately $533,000 remained in other current liabilities. The Company may continue to experience challenges with its cases, and as a result, it may be required to recognize additional repair expense contingencies in the future.

Sales and Use Tax

 

From time to time, state tax authorities will make inquiries as to whether or not a portion of the Company’s services require the collection of sales and use taxes from customers in those states. Many states have expanded their interpretation of their sales and use tax statutes to subject more activities to tax. The Company evaluates such inquiries on a case-by-case basis and has favorably resolved the majority of these tax issues in the past without any material adverse consequences.

 

The Company is involved in ongoing sales tax inquiries with certain states and provinces. As a result of those inquiries, the Company recorded a total net liability of $27,000$35,000 and $70,000$17,000 as of December 31, 20132015 and 2012,2014, respectively, which is included in the sales taxes payable balance in the accompanying consolidated balance sheets. Based on the guidance set forth by ASC No. 450,Contingencies,management has deemed the likelihood as reasonably possible that it will be required to pay all or part of these assessments.

In October 2014, the Company received notice from a province that the Company prevailed on the appeal of a fully-paid sales tax assessment. As a result, the Company recognized a receivable of approximately $108,000, which was recorded in accounts receivable on the accompanying consolidated balance sheet as of December 31, 2014, and reversed an accrued sales tax liability for a post-audit period assessment of approximately $25,000. The Company received the refund in January 2015.

 

14.Accumulated Other Comprehensive Income

14. Accumulated Other Comprehensive Income

 

Accumulated other comprehensive income includes the accumulated gains or losses from foreign currency translation adjustments. The Company translated the assets and liabilities of its Canadian statement of financial position into U.S. dollars using the period end exchange rate. Revenue and expenses were translated using the weighted-average exchange rates for the reporting period.Asperiod. As of December 31, 20132015 and 2012, $631,0002014, $172,000 and $768,000$479,000, respectively, of accumulated foreign currency translation adjustments were recorded in accumulated other comprehensive income, respectively.

 

15.Geographical Information

15. Geographical Information

 

Geographic breakdown of the Company’s revenue for the last two fiscal years were as follows:

 

 For the years ended
December 31,		  For the years ended
December 31,		 
 2013  2012  2015  2014 
United States $22,480,000  $22,551,000  $23,678,000  $24,917,000 
Canada  1,269,000   1,513,000   841,000   1,129,000 
Total revenue $23,749,000  $24,064,000  $24,519,000  $26,046,000 

 

Geographic breakdown of the Company’s long-term tangible assets for the last two fiscal years were as follows:

 

 As of December 31,  As of December 31, 
 2013  2012  2015  2014 
United States $3,220,000  $3,767,000  $3,799,000  $3,362,000 
Canada  17,000   16,000   116,000   38,000 
Total assets $3,237,000  $3,783,000  $3,915,000  $3,400,000 

 

16.Retirement Savings Plan

16. Retirement Savings Plan

 

In 1994, the Company established a defined contribution plan, organized under Section 401(k) of the Internal Revenue Code, which allows employees who have completed at least one monththree months of service, have worked a minimum of 250 hours in a quarter, and have reached age 18 to defer up to 50% of their pay on a pre-tax basis. The Company does not contribute a match to the employees’ contribution.

 

17. Subsequent Event

In March 2016, the Company entered into an amendment (the “Amendment”) to the loan and security agreement. The loan and security agreement as amended by the Amendment is referred to as the “Amended Loan Agreement.”

Under the Amended Loan Agreement, through March 31, 2017, the Company may request advances in an aggregate outstanding amount at any time up to the lesser of (a) the revolving line or (b) the sum of $2,000,000 (which the Company refers to as the “sublimit”) plus the amount equal to the Company’s borrowing base, in each case, less the aggregate outstanding principal amount of prior advances. On March 31, 2017, the sublimit becomes zero. If the aggregate amount of advances as of March 31, 2017 exceeds the lesser of the revolving line or the amount equal to the Company’s borrowing base, then it must pay the lender the amount of such excess.

Other changes to the original terms of the loan and security agreement made under the Amendment are:

F-23●Under the original terms of the loan and security agreement, the Company’s borrowing base was, as of the date of determination, an amount equal to the product of: (a) the average monthly recurring revenue for the immediately preceding three months; times (b) one plus the average churn rate for the immediately preceding three months (not to exceed zero); times (c) 300%. The manner in which the borrowing base is determined is unchanged under the Amendment, except that the monthly recurring revenue is limited to all recurring subscription revenue attributable to software that the Company sold or licensed and all recurring revenue relating to services it delivered and 50% of all revenue attributable to the “Stump” product line.
●All advances under the revolving line are due on December 31, 2017 as opposed to April 14, 2018 as was the case under the original terms.
●On or before March 31, 2017, advances will bear interest, at the Company’s option, at the rate of either (A) a variable rate per annum equal to the prime rate as set forth inThe Wall Street Journal plus 2.75%, up from 1.25% under the original terms, or (B) at a fixed rate per annum equal to the LIBOR Rate for the interest period for the advance plus 5.50%, up from 4.00% under the original terms. After March 31, 2017, the interest rates will revert to their original terms.
●The financial covenants with respect to the Company’s minimum adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, changed from a six-month measurement period to a three-month measurement period, beginning with the three month period ending March 31, 2016, and, accordingly, the minimum adjusted EBITDA targets the Company is required to achieve over each of the three month measurement periods were changed.
●The Amendment provides for two additional financial covenants: (a) that the Company maintain a balance on deposit with the lender equal to (i) on March 31, 2017, 100% of the aggregate outstanding principal amount of the advances at such time, and (ii) at all times after March 31, 2017, an amount determined by the lender based on the Company’s 2017 financial projections; and (b) that the sum of the following be not less than $2,000,000: (i) the aggregate amount of unrestricted cash that the Company holds in accounts maintained with the lender and (ii) the amount available to the Company under the Amended Loan Agreement.
●The aggregate amount that the Company owes under its current credit facility with its equipment lender at any time is no longer limited to $2,500,000.
●With the lender’s consent, the Company may incur additional indebtedness with other equipment lenders of up to $2,000,000 in the aggregate for equipment financing.

 

Under the Amendment, the lender also waived an event of default that occurred because the Company did not achieve the specified churn rate required under the loan and security agreement for the month ended January 31, 2016.