Balance Sheet Information | Note 4. Balance Sheet Information The following tables present details of our unaudited condensed consolidated financial statements: June 30, December 31, Prepaid expenses and other current assets 2019 2018 Prepaid expenses $ 2,960,148 $ 1,659,783 VAT 425,694 424,167 $ 3,385,842 $ 2,083,950 June 30, December 31, Property and equipment, net 2019 2018 Furniture and fixtures $ 561,858 $ 139,857 Computer, communications and network equipment 17,341,035 17,520,435 Software 4,911,585 4,716,816 Automobiles 324,534 10,744 Software development 3,589,731 1,656,739 Accumulated depreciation and amortization (21,832,240) (19,491,341) $ 4,896,503 $ 4,553,250 June 30, December 31, Intangible Assets, net 2019 2018 Intangible assets: Developed technology $ 27,687,821 $ 20,600,000 Consumer relationships 32,300,000 16,800,000 Tradename 5,100,000 3,400,000 Accumulated amortization (4,825,401) (1,141,675) $ 60,262,420 $ 39,658,325 June 30, December 31, Accrued expenses and other payables 2019 2018 Accrued selling, general and administrative expenses $ 3,987,888 $ 2,396,941 Accrued restructuring & acquisition related costs 972,714 1,885,194 Accrued cost of service 5,765,483 1,070,099 Accrued taxes (including VAT) 2,980,801 2,283,999 Accrued interest payable 184,415 67,613 Other accrued expenses 145,344 248,534 $ 14,036,645 $ 7,952,380 9% Unsecured Subordinated Convertible Promissory Note (Matured between December 2018 and June 2019) Conversions (during 2019) Outstanding Regular including 10% Early Outstanding June 30, Amortizations accelerated Repayment December 31, 2019 (during 2019) amortization Short Term 2018 Convertible Note Principal Amount $ - $ - $ 105,000 $ 10,500 $ (115,500) Debt Discounts & Financing Costs - (8,533) - - 8,533 Total 9% Unsecured Note $ - $ (8,533) $ 105,000 $ 10,500 $ (106,967) During the six months ended June 30, 2019, the conversion feature was exercised at a price of $1.75 per share, and a total of 84,220 shares were exercised. Outstanding numbers of Dilutive Securities The outstanding number of dilutive securities for the six months ended June 30, 2019, can be seen below: Number of underlying shares for Outstanding Agreement Outstanding Warrants & Conversion Features June 30, 2019 Amendments Conversions December 31, 2018 Fortress - iPass Loan Repayment Warrant 325,000 325,000 - - 2017 Registered Public Offering 110,912 - (359,058) 469,970 Investor Management Services 610,000 - (100,000) 710,000 9% Convertible Note Warrants 492,506 - (27,867) 520,373 2013 Convertible Notes 60,000 - - 60,000 Other 9% Convertible Note Warrants 96,520 - - 96,520 2017 Registered Public Offering Agent Warrants 21,500 - (40,834) 62,334 9% Convertible Note 7% Agent Warrants 66,230 - - 66,230 Nov-2017 Underwriter Agreement Agent Warrants 704,831 - (205,756) 910,587 Oct-2017 Shelf Take Down Agent Warrants 843 - - 843 May-2018 Public Offering Agent Warrants 6,700 - (115,300) 122,000 Preferred Share Conversion Warrants 639,844 - (91,954) 731,798 Preferred Share issuance 8% Agent Warrants 38,827 - - 38,827 Total Outstanding Warrants 3,173,713 325,000 (940,769) 3,789,482 Cash and Restricted Cash The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Condensed Consolidated Balance Sheets to that sum to the total amounts shown in the Condensed Consolidated Statements of Cash Flows: June 30, December 31, 2019 2018 Cash and cash equivalents $ 3,377,556 $ 6,051,709 Restricted Cash 1,104,757 430,655 Total cash, cash equivalents and restricted cash reported in the Condensed Consolidated Statement of Cash Flows $ 4,482,313 $ 6,482,364 Notes Receivable At June 30, 2019, and December 31, 2018, the Company had non-current notes receivable of $2,819,200 and $1,082,436, respectively, and the current portion amounted to $1,024,025 and $0 respectively. The third quarter 2016 sale of ValidSoft for the price of $3,000,000 was completed and the Company received $2,000,000 in cash and a $1,000,000 promissory note, with an interest rate of 5% per annum. The maturity date of the note is September 30, 2019. At June 30, 2019, and December 31, 2018, the remaining outstanding principal amounts were $488,191 and $576,769, respectively. On November 26, 2018, the Company executed a senior secured promissory note for $500,000 from Yonder Media Mobile (an unrelated entity), with interest accruing at a simple rate of 6% per annum with a maturity date of May 26, 2020. On January 9, 2019, February 12, 2019 and February 28, 2019, the Company issued additional notes of $500,000, $200,000, and $2,000,000, respectively (the “2019 Notes”). The 2019 Notes each bear an interest rate of 12% per annum and mature 18 months following the issuance date. All principal and interest are due on the maturity date. At June 30, 2019 and December 31, 2018, the remaining outstanding principal amounts were $3,355,034 and $505,667, respectively. Related Party Loan As of June 30, 2019 and December 31, 2018, there remained an outstanding related party loan to Comsys, a wholly-owned subsidiary of Artilium BV, from Comsystems (a company owned by Gerard Derenbos). Prior to the acquisition by Pareteum, Gerard Derenbos was a shareholder of Artilium PLC, with approximately 15% of the total shares of Artilium PLC, and a board member of Artilium PLC. The total outstanding balance as of June 30, 2019 and December 31, 2018 was $342,000 and $341,998, respectively. The loan carries an 8% interest rate and a maturity date of December 31, 2021. All principal and interest are due on the maturity date. |