WIN GAMING MEDIA, INC. AND ITS SUBSIDIARIES
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
ACCUMULATED TOTAL
ADDITIONAL DEFERRED OTHER TOTAL STOCKHOLDERS'
COMMON SHARE PAID-IN STOCK COMPREHENSIVE ACCUMULATED COMPREHENSIVE EQUITY
STOCK CAPITAL CAPITAL OMPENSATION INCOME (LOSS) DEFICIT LOSS (DEFICIENCY)
------------ ------------ ------------ ----------- ------------ ------------ ------------ ------------
NUMBER AMOUNT
------------ ------------
Balance as of December 31, 2005 24,039,963 24,040 8,975,273 (774,952) (16,638) (6,923,043) (3,987,534) 1,284,680
Reclassification of deferred stock Compensation (774,952) 774,952 - - - -
Issuance of shares to service provider 30,000 30 17,970 - - - - 18,000
Issuance of shares and warrants, net 8,234,485 8,234 6,346,856 - - - - 6,355,090
Exercise of employees stock options 14,583 15 8,506 - - - - 8,521
Issuance of warrants to service providers 61,750 - - - - 61,750
Stock - based compensation - - 1,823,842 - - - - 1,823,842
Change in proportionate share of subsidiary equity
resulting from additional equity raised (Note
11(b)(8)) - - 341,150 - - - - 341,150
Foreign currency translation adjustments - - - - (1,950) - (1,950) (1,950)
Net loss - - - - - (6,424,951) (6,424,951) (6,424,951)
------------ ------------ ------------ ----------- ------------ ------------ ------------ ------------
Balance as of December 31, 2006 32,319,031 $ 32,319 $ 16,800,395 $ - $ (18,588) $(13,347,994) $ (6,426,901) $ 3,466,132
============ ============ ============ =========== ============ ============ ============ ============
Issuance cost of provision issued shares and warrants - - (6,867) - - - - (6,867)
Stock - based compensation - - 267,186 - - - - 267,186
Foreign currency translation adjustments - - - - 11,084 - 11,084 11,084
Net loss - - - - - (3,987,994) (3,987,994) (3,987,994)
============ ============ ============ =========== ============ ============ ============ ============
Balance as of December 31, 2007 32,319,031 $ 32,319 $ 17,060,714 $ - $ (7,504) $(17,335,988) $ (3,976,910) (250,459)
------------ ------------ ------------ ----------- ------------ ------------ ------------ ------------
Issuance of convertible note - - 124,020 - - - - 124,020
Stock - based compensation - - 126,158 - - - - 126,158
Foreign currency translation adjustments - - - - (543) - (543) (543)
Net loss - - - - - (474,459) (474,459) (474,459)
------------ ------------ ------------ ----------- ------------ ------------ ------------ ------------
Balance as of December 31, 2008 32,319,031 $ 32,319 $ 17,310,892 $ - $ (8,047) $(17,810,447) $ (4,451,912) (475,283)
============ ============ ============ =========== ============ ============ ============ ============
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
F - 5
WIN GAMING MEDIA, INC. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
YEAR ENDED
DECEMBER 31,
-------------------------------
2008 2007
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $ (474,459) $(3,987,994)
Adjustments required to reconcile net loss to net cash used in operating
activities:
Depreciation and amortization 312,377 668,704
Loss (gain) on sale of intellectual property (1,742,622) -
Decrease (increase) in trade and other accounts receivable and prepaid
expenses 111,999 917,748
Amortization of deferred compensation 126,158 267,186
Increase (decrease) in trade payables (49,550) (295,323)
Increase (decrease) in employees and payroll accruals (287,441) (139,665)
Increase (decrease) in accrued expenses and other liabilities 49,411 (363,272)
Decrease (Increase) in related parties 294,526 (294,526)
Capital loss (gain) on sale of property and equipment (78,563) 24,166
Impairment of discontinued assets 31,506 -
Minority interests in (loss) profits of subsidiaries - (138,374)
Accrued severance pay ,net (35,862) (115,263)
Change in value of call option 12,457 91,918
Loss from prepayment of convertible debt 124,020 -
Equity losses in affiliated company 110,796 516,355
----------- -----------
Net cash used in operating activities (1,495,247) (2,848,340)
----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of property and
equipment 120,960 -
Proceeds from sale of intellectual property 1,750,000 -
Purchase of property and equipment - (10,935)
----------- -----------
Net cash used in investing activities 1,870,960 (10,935)
----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of convertible note, shares and warrants, net 550,000 (6,867)
Redemption of convertible note (550,000) -
Short-term bank credit, net 7,343 (16,750)
----------- -----------
Net cash provided (used in) by financing activities 7,343 (23,617)
----------- -----------
Effect of exchange rate changes on cash and cash equivalents (972) 10,656
----------- -----------
Increase (decrease) in cash and cash equivalents 382,084 (2,872,236)
Cash and cash equivalents at the beginning of the period 147,046 3,019,282
----------- -----------
Cash and cash equivalents at the end of the period $ 529,130 $ 147,046
=========== ===========
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
F - 6
WIN GAMING MEDIA, INC. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
YEAR ENDED
-----------------------
2008 2007
-------- --------
NON-CASH TRANSACTION
Sale of property and equipment $ 65,000 $ -
======== ========
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
Cash paid during the period for:
Interest $ - $ 2,248
======== ========
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL
STATEMENTS.
F - 7
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 1: - GENERAL
a. Zone4Play Inc. ("the Company") was incorporated under the laws of the
State of Nevada on April 23, 2002 as Old Goat Enterprises, Inc. On
February 1, 2004, the Company acquired Zone4Play, Inc. ("Zone4Play
(Delaware))" (see c. below), which was incorporated under the laws of
the State of Delaware on April 2, 2001, and subsequently changed the
Company's name to Zone4Play, Inc., a Nevada corporation. The Company
develops and markets interactive games applications for Internet,
portable devices and interactive TV platforms.Effective May 1, 2008
the Company changed its name to Win Gaming Media, Inc., and on June
20, 2008, the Company's trading symbol was changed to WGMI.OB. On
August 6, 2008, the Company's wholly owned subsidiary Win Gaming Media
(Israel) Ltd. (formerly MixTV Ltd.) sold its entire intellectual
property to Playtech Software Limited.
The Company conducts its operations and business with and through its
subsidiaries, (1) Win Gaming Media (Delaware) (Formerly
Zone4Play(Delaware)), (2) Zone4Play Limited, an Israeli corporation
incorporated in July 2001, which is engaged in research and
development and marketing of the applications, (3) Zone4Play (UK)
Limited, a United Kingdom corporation, incorporated in November 2002,
which is engaged in marketing of the applications, (4) Win Gaming
Media Israel Ltd (Formerly MixTV Ltd), and (5) Gaming Ventures Plc
("Gaming") , a company incorporated in the Isle of Man (see note 1e).
The Company's shares are currently traded on the OTC Bulletin Board
under the trading symbol WGMI.OB (formerly ZFPI.OB)
b. The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. The
Company has suffered losses from operations and negative cash flows
from operations since inception. For the year ended December 31, 2008
the Company incurred a loss from continuing operations of $474,459
negative cash flows from operations of $1,495,247 and has an
accumulated deficit of $17,810,447 as of December 31, 2008.
Despite its negative cash flows, the Company has been able to secure
financing in order to support its operation to date, based on shares
issuances. The consolidated financial statements do not include any
adjustments that may result from the outcome of this uncertainty. In
light of its financial condition, the Company significantly reduced
its expenses, effective October 1, 2008 and is pursuing other sources
of revenues.
Effective September 1, 2008 we no longer offer any gaming applications
development work and currently our efforts are devoted toward
maintaining and expanding our jointly owned TWG business in the UK (as
to the sale of certain operation conducted in TWG- see note 17),
seeking a revenue-sharing transaction with respect to our multi-player
Black Jack gaming application, and to leverage our wholly owned
subsidiary Gaming Ventures that is registered with the SEC under the
Securities Exchange Act of 1934, as amended (the "1934 Act"), by
either an outright sale or by incorporating new activities which shall
generate revenue
F - 8
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 1: - GENERAL (CONT.):
c. Acquisition of Win Gaming Media Delaware (Formerly Zone4Play
Delaware):
According to the agreement between the Company and Win Gaming Media
(Delaware), the Company issued 10,426,190 shares of common stock to
the former holders of equity interest in Win Gaming Media (Delaware).
The acquisition has been accounted for as a reverse acquisition,
whereby the Company was treated as the acquiree and Win Gaming Media
(Delaware) as the acquirer, primarily because Win Gaming Media
(Delaware) shareholders owned a majority, approximately 58% of the
Company's Common stock, upon completion of the acquisition.
Immediately prior to the consumption of the transaction, Win Gaming
Media (Nevada). had no material assets and liabilities, hence the
reverse acquisition is treated as a capital stock transaction in which
Win Gaming Media (Delaware) is deemed to have issued the Common stock
held by the Company shareholders for the net assets of the Company.
The historical financial statements of Win Gaming Media (Delaware)
became the historical financial statements of the Company.
d. In June 2004, the Company and NetFun Ltd. ("Netfun") formed a new
company named Win Gaming Media (Israel) Ltd. (Formerly MIX TV Ltd)
("WGMI") in order to pursue the marketing, deployment and support of
the WGMI system. The controlling stake of 50.1% is held by the
Company. NetFun had a 20% share of the new company, which could had
increased to up to 49.9% as pre-defined two milestones: (a) Upon WGMI
reaching its operational break-even, 10% of the shares were to be
transferred to Netfun. (b) Upon repayment to the Company of all the
sums provided to WGMI, 19.9% of the shares were to be transferred to
Netfun. A trustee was holding the remaining shares (29.9%). The
Company provided capital for one year of operating the new company,
whereas NetFun delivered its Intellectual Properties assets (WGMI).
WGMI has commenced its operations in July 2004 and generated losses as
of December 31, 2004 that had been consolidated in the company's
report since July 2004.
On March 10, 2005, the Company signed a stock purchase agreement with
NetFun, regarding which the closing took place in April 2005.
According to the Agreement, the Company acquired the remaining
minority interests held by NetFun of 49.9% in its consolidated
subsidiary WGMI, for a consideration of 625,000 shares of Common stock
of the Company, which had a fair value of $ 1,000,000 based on the
average market price of the share around the announcement date. As a
result of the Agreement, the Company holds the entire ownership
interest in WGMI. The acquisition was accounted under the purchase
method of accounting. The purchase price has been attributed to WGMI's
technology. The technology is amortized over its useful life which
management estimated to be three years. No other significant assets
were acquired and no other liabilities were assumed.
F - 9
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 1: - GENERAL (CONT.)
e. On July 11, 2006, the Company formed Gaming Ventures plc, an Isle of
Man company ("Gaming"). Gaming conducts its operations and business
with and through its wholly-owned subsidiaries: RNG Gaming Limited
("RNG"), an Isle of Man corporation incorporated on July 12, 2006
which is engaged in development of its software and licensing it to
third parties, and Get21 Limited ("Get21"), an Isle of Man corporation
incorporated on July 12, 2006 which is engaged in providing marketing
services of gaming applications. During 2007 the activities of both
Get21 and Get21 Israel Ltd. were classified as discontinued operations
due to the decision of the Gaming to cease their operations. In fiscal
year 2008 both companies did not conduct any operations and their
assets and liabilities were valued at zero. On August 4, 2006 Gaming
filed with the Securities and Exchange Commission ("SEC") a
registration statement on Form 20-F, which is now effective. As a
result, Gaming is now a separate reporting entity with the SEC that
has the reporting obligations of a foreign private issuer, despite it
being the Company's wholly owned subsidiary.
According to an agreement dated July 12, 2006 between Gaming and Win
Gaming Media (Delaware), Gaming purchased from Win Gaming Media
(Delaware) all right, title, and interest in its Intellectual Property
Rights and assets related to its Black Jack business ("BJ Business")
on a "Going concern" and "As is" basis, in exchange for a promissory
note in the principal amount of $2.25 million. The valuation was based
on an appraisal report made by an independent appraiser. This
Promissory Note was in effect for five years (60 months). Principal
was to be paid in five (5) equal annual installments of $450,000 each
was to be carrying interest of $US Libor +1.5% per annum.
f. On August 6, 2008, our wholly owned subsidiary Win Gaming Media
(Israel) Ltd., (formerly MixTV Ltd.), an Israeli corporation ("WGMI"),
and Playtech Software Limited, a British Virgin Islands corporation
("Playtech") entered into an Intellectual Property and Technology
Purchase Agreement (the "Agreement") under which Playtech agreed to
purchase substantially all of the assets of WGMI, including but not
limited to WGMI's intellectual property ("Purchased Assets") in
consideration of a total amount of $1,750,000. As of December 31, 2008
(1) $1,750,000 of cash had been paid by Playtech to WGMI (2) all of
the employees of WGMI were terminated and 7 of them became employees
of Playtech and (3) all of the Purchased Assets were transferred to
Playtech. In addition, we and Playtech have entered into a Software
License Agreement, under which Playtech granted us a non-exclusive
license to use the software products included in the Purchased Assets
for the sole purpose of providing support and maintenance services to
TWG, company jointly owned by us and Two-Way Media Ltd.
g. Concentration of risk that may have a significant impact on the
Company:
The Company derived approximately 95% of its revenues in the year 2008
from 3 major customers (see Note 11b).
F - 10
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements are prepared in accordance with
generally accepted accounting principles in the United States ("U.S.
GAAP").
a. Use of estimates:
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from
those estimates.
b. Financial statements in U.S. dollars:
Most of the revenues of the Company and most of its subsidiaries are
generated in U.S. dollars ("dollar"). Company's management believes
that the dollar is the primary currency of the economic environment in
which the Company operates. Thus, the functional and reporting
currency of the Company and certain of its subsidiaries is the dollar.
Accordingly, monetary accounts maintained in currencies other than the
dollar are remeasured into U.S. dollars in accordance with Statement
of Financial Accounting Standards No. 52, "Foreign Currency
Translation" ("SFAS No. 52"). All transactions gains and losses of the
remeasurement of monetary balance sheet items are reflected in the
consolidated statements of operations as financial income or expenses
as appropriate.
b. Financial statements in U.S. dollars (Cont.):
The financial statements of Zone4Play (UK) Limited, whose functional
currency has been determined to be its local currency, have been
translated into dollars. All balance sheet amounts have been
translated using the exchange rates in effect at each balance sheet
dates. Statement of operation amounts have been translated using the
average exchange rate prevailing during the period. The resulting
translation adjustments are reported as a separate component of
accumulated other comprehensive loss in stockholder's equity.
c. Principles of consolidation:
The consolidated financial statements include the accounts of the
Company and its subsidiaries. Intercompany transactions and balances,
have been eliminated upon consolidation.
d. Cash equivalents:
Cash equivalents are short-term highly liquid investments that are
readily convertible to cash with original maturities of three months
or less.
F - 11
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
e. Property and equipment:
Property and equipment are stated at cost, net of accumulated
depreciation. Depreciation is computed using the straight-line method,
over the estimated useful lives of the assets, at the following annual
rates:
%
----------------------------------
Computers and peripheral equipment 33
Electronic devices 15
Leasehold improvements Over the shorter of the lease term
or useful economic life
f. Impairment of long-lived assets:
The Company's long-lived assets are reviewed for impairment in
accordance with Statement of Financial Accounting Standards No. 144,
"Accounting for the Impairment or Disposal of Long- Lived Assets"
("SFAS No. 144") whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable.
Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to the future
undiscounted cash flows expected to be generated by the asset. If such
asset is considered to be impaired, the impairment to be recognized is
measured by the amount by which the carrying amount of the asset
exceeds the fair value. As of December 31, 2008 and 2007 no impairment
losses have been identified.
g. Acquired technology:
Acquired technology is amortized over its useful life using a method
of amortization that reflects the pattern in which the economic
benefits of technology is consumed or otherwise used up. Acquired
technology is amortized on a straight line basis over a period of
three years.
h. Severance pay:
The Company's liability for severance pay in respect to its Israeli
employees is calculated pursuant to Israeli severance pay law based on
the most recent salary of the employees multiplied by the number of
years of employment as of the balance sheet date. Israeli employees
are entitled to one month's salary for each year of employment, or a
portion thereof. The Company's liability for its employees is fully
provided by monthly deposits with severance pay funds, insurance
policies and by an accrual. The value of these policies is recorded as
an asset in the Company's balance sheet.
The deposited funds may be withdrawn only upon the fulfillment of the
obligation pursuant to Israeli severance pay law or labor agreements.
The value of the deposited funds is based on the cash surrendered
value of these policies, and includes immaterial profits.
Severance expenses for the years ended December 31, 2008, and 2007
amounted to $ 62,850 and $115,263, respectively.
F - 12
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
i. Accounting for stock-based compensation:
Effective January 1, 2006, the Company adopted the provisions of
Statement of Financial Accounting Standards No. 123 (revised 2004)
("SFAS 123R"), "Share-Based Payment," and Staff Accounting Bulletin
No. 107 ("SAB 107"), which was issued in March 2005 by the SEC. SFAS
123R addresses the accounting for share-based payment transactions in
which the Company obtains employee services in exchange for equity
instruments of the Company. This statement requires that employee
equity awards be accounted for using the grant-date fair value method.
SAB 107 provides supplemental implementation guidance on SFAS 123R,
including guidance on valuation methods, classification of
compensation expense, income statement effects, disclosures and other
issues.
The Company has expensed compensation costs, net of estimated
forfeitures, applying the straight line method, based on the
grant-date fair value estimated in accordance with the original
provisions of SFAS 123, and previously presented in the pro forma
footnote disclosures. Results for prior periods have not been restated
as explained above. For the years ended December 31, 2008 and 2007,
the Company recorded stock-based compensation costs in the amount of
$126,158 and $267,186 respectively.
The Company applies EITF 96-18, "Accounting for Equity Instruments
that Are Issued to Other than Employees for Acquiring or in
Conjunction with Selling, Goods or Services" with respect to options
and warrants issued to non-employees.
j. Revenue recognition:
The Company accounts for revenues from software applications
agreements in accordance with Statement of Position ("SOP") 97-2,
"Software Revenue Recognition", as amended ("SOP 97-2"). The revenue
from license fees is recognized when persuasive evidence of an
agreement exists, delivery of the product has occurred, no significant
obligations with regard to implementation remain, the fee is fixed or
determinable and collectability is probable.
SOP 97-2 specifies that extended payment terms in a licensing
arrangement may indicate that the license fees are not deemed to be
fixed or determinable. If the fee is not fixed or determinable,
revenue is recognized as payments become due from the customer unless
collection is not considered probable then revenue is recognized as
payments are collected from the customer, provided that all other
revenue recognition criteria have been met.
The Company is entitled to royalties from revenue sharing arrangements
upon sublicensing of the Company's products to end-users. The Company
recognizes royalties from revenue sharing arrangements during the
period based on reports obtained from its customers through the
relevant reporting period on a monthly basis.
Revenues from services to affiliated company consists of development
services provided to TWG (see Note 9) on a Cost Plus basis.
During fiscal 2007 and 2008 the Company was not involved in multiple
arrangements.
F - 13
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
k. Research and developments expenses:
SFAS No. 86 "Accounting for the Costs of Computer Software to be Sold,
Leased or Otherwise Marketed" requires capitalization of certain
software development costs subsequent to the establishment of
technological feasibility.
Based on the Company's product development process, technological
feasibility is established upon completion of a working model. Costs
incurred by the Company between completion of the working models and
the point at which the products are ready for general releases have
been insignificant. Therefore, all research and development costs have
been expensed.
l. Income taxes:
Effective January 1, 2007, the Company adopted Financial
Interpretation No. 48, "Accounting for Uncertainty in Income Taxes -
an interpretation of FAS 109" ("FIN 48"), which was issued in June
2006. FIN 48 clarifies the accounting for uncertainty in income taxes,
and prescribes a recognition threshold and measurement attributes for
the financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return. The Company's
accounting policy, pursuant to the adoption of FIN 48, is to classify
interest and penalties recognized in the financial statements relating
to uncertain tax positions under the provision for income taxes. The
adoption of FIN 48 did not result in a change to the Company's
retained earnings. As of December 31, 2008, there are no unrecognized
tax benefits.
Deferred taxes are determined utilizing the "asset and liability"
method, whereby deferred tax asset and liability account balances are
determined based on differences between financial reporting and the
tax bases of assets and liabilities and are measured using the enacted
tax rates and laws that will be in effect when the differences are
expected to reverse. The Company provides a valuation allowance, when
it's more likely than not that deferred tax assets will not be
realized in the foreseeable future
m. Concentrations of credit risk:
Financial instruments that potentially subject the Company and its
subsidiaries to concentrations of credit risk consist principally of
cash and cash equivalents and trade receivables. The majority of the
Company's cash and cash equivalents are invested in dollar instruments
with major banks in Israel, the United Kingdom and the United States.
Such cash and cash equivalents in the United States may be in excess
of insured limits and are not insured in other jurisdictions.
Management believes that the financial institutions that hold the
Company's investments are financially sound and accordingly, minimal
credit risk exists with respect to these investments. Trade
receivables of the Company and its subsidiaries are derived from sales
to customers located primarily in the U.S. and Australia. The Company
performs ongoing credit evaluations of its customers and to date has
not experienced any material losses except for Golden Palace debt, for
which the Company has decided to forgive this balance as part of the
arrangement between Company and Golden Palace, (See Note 2p).
The Company and its subsidiaries have no off-balance-sheet
concentration of credit risk such as foreign exchange contracts,
option contracts or other foreign hedging arrangements.
F - 14
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
n. Fair value of financial instruments:
The financial instruments of the Company consist mainly of cash and
cash equivalents, trade payables, trade receivables and derivatives.
The carrying amount of cash and cash equivalents, trade receivables
and trade payables approximates their fair values due to the
short-term maturities of these instruments. The fair value of
derivative instruments is estimated by using a fair value model or
quoted market.
Effective January 1, 2008, the Company adopted Statement of Financial
Accounting Standards No. 157 ("SFAS 157"), "Fair Value Measurements"
and, effective October 10, 2008, adopted FSP No. 157-3, "Determining
the Fair Value of a Financial Asset When the Market for That Asset Is
Not Active", except as it applies to the nonfinancial assets and
nonfinancial liabilities subject to FSP 157-2. SFAS 157 clarifies that
fair value is an exit price, representing the amount that would be
received to sell an asset or paid to transfer a liability in an
orderly transaction between market participants. As such, fair value
is a market-based measurement that should be determined based on
assumptions that market participants would use in pricing an asset or
a liability. As a basis for considering such assumptions, SFAS 157
establishes a three-tier value hierarchy, which prioritizes the inputs
used in the valuation methodologies in measuring fair value (see also
Note 3):
Level 1 - Observable inputs that reflect quoted prices (unadjusted)
for identical asset or liabilities in active markets.
Level 2 - Include other inputs that are directly or indirectly
observable in the marketplace.
Level 3 - Unobservable inputs which are supported by little or no
market activity.
The fair value hierarchy also requires an entity to maximize the use
of observable inputs and minimized the use of unobservable inputs when
measuring fair value
On November 14, 2007, the Financial Accounting Standards Board
("FASB") agreed to a one-year deferral for the implementation of SFAS
157 for non-financial assets and liabilities. The Company is currently
assessing the impact of SFAS 157 for non-financial assets and
liabilities on its consolidated financial statements.
o. Basic and diluted net loss per share:
Earning per share ("EPS") were computed in accordance with provisions
of Standard of Financial Accounting Standards No. 128 "Earnings per
share" ("SAFS 128"). SFAS 128 requires the presentation of both basic
and diluted EPS.
Basic net loss per share is computed based on the weighted average
number of common shares outstanding during each year. Diluted loss per
share is computed based on the weighted average number of common
shares outstanding during each year, plus dilutive potential common
shares considered outstanding during the year. For the years ended
December 31, 2008 and 2007, all the options and warrants outstanding
have been excluded from the calculations because the effect on net
loss per share would have been antidilutive.
F - 15
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
p. Provisional for doubtful accounts:
The provisional for doubtful accounts was based on specific
receivables, which their collection, in the opinion of the Company's
management, is in doubt. Trade receivables are charged off in the
period in which they are deemed to be uncollectible. During 2008 the
Company recorded an allowance for doubtful account in the amount of
$70, 927 (during 2007 $405,452) and also reached an arrangement with
Golden Palace during which the Company has decided to forgive a debt
of $450,000. In addition during 2008 the Company also recorded an
allowance for doubtful account in the amount of $963,919 for amounts
owed from related parties.
q. Impact of recently issued Accounting Standards:
In April 2008, the FASB issued FSP 142-3, "Determination of the Useful
Life of Intangible Assets" ("FSP 142-3"). FSP 142-3 amends the factors
that should be considered in developing renewal or extension
assumptions on legal and contractual provisions used to determine the
useful life of a recognized intangible asset under SFAS No. 142,
"Goodwill and Other Intangible Assets." FSP 142-3 is effective for
fiscal years beginning after December 15, 2008. The Company believes
that the initial adoption of FSP 142-3 will not have a material impact
on its consolidated financial statements.
In March 2008, the FASB issued SFAS No. 161, "Disclosures about
Derivative Instruments and Hedging Activities," ("SFAS No. 161") as an
amendment to SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities." SFAS No. 161 requires that objectives
for using derivative instruments be disclosed in terms of underlying
risk and accounting designation. The fair value of derivative
instruments and their gains and losses will need to be presented in
tabular format in order to present a more complete picture of the
effects of using derivative instruments. SFAS No. 161 is effective for
financial statements issued for fiscal years beginning after November
15, 2008. The Company is currently evaluating the impact of adopting
this pronouncement.
In December 2007, the FASB issued SFAS No. 141 (revised 2007),
"Business Combinations" ("FAS 141R"). FAS 141R provides revised
guidance on how acquirers recognize and measure the consideration,
identifiable assets acquired, liabilities assumed, contingencies,
non-controlling interests and goodwill acquired in a business
combination, and expands disclosure requirements surrounding the
nature and financial effects of business combinations. Key changes
include: acquired in-process research and development will no longer
be expensed on acquisition, but capitalized and assessed for
impairment where relevant and amortized over its useful life;
acquisition costs will be expensed as incurred; restructuring costs
will generally be expensed in periods after the acquisition date; the
consideration in shares would be valued at closing date; and in the
event that a deferred tax valuation allowance relating to a business
acquisition, including from prior years, is subsequently reduced, the
adjustment will be recognized in the statement of income.
F - 16
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 2: - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
q. Impact of recently issued Accounting Standards (Cont):
Early adoption is not permitted. As applicable to Company, this
statement will be effective, on a prospective basis, as of the year
beginning January 1, 2009. The Company believes that the initial
adoption of FAS 141R will not have a material impact on its
consolidated financial statements. However, if the Company consummates
business combinations after the adoption of FAS 141R, this could
significantly impact the consolidated financial statements as compared
to prior acquisitions which were accounted for under existing GAAP
requirements, due to the changes described above.
In December 2007, the FASB issued SFAS No. 160, "Noncontrolling
Interests in Consolidated Financial Statements--an amendment of
Accounting Research Bulletin 51" ("FAS 160"), which establishes
accounting and reporting standards for non-controlling interests in a
subsidiary and deconsolidation of a subsidiary. Early adoption is not
permitted. As applicable to Company, this statement will be effective
as of the year beginning January 1, 2009. The adoption of FAS 160 will
not have a material impact on the consolidated financial statements.
In April 2008, the FASB issued EITF 07-05, "Determining Whether an
Instrument (or Embedded Feature) Is Indexed to an Entity's Own Stock,"
("EITF 07-05"). EITF 07-05 provides guidance on determining what types
of instruments or embedded features in an instrument held by a
reporting entity can be considered indexed to its own stock for the
purpose of evaluating the first criteria of the scope exception in
paragraph 11(a) of SFAS No. 133. EITF 07-05 is effective for financial
statements issued for fiscal years beginning after December 15, 2008
and early application is not permitted. Following the adoption, some
of the Company's warrants will be accounted for as a derivative. There
will not be any impact of this EITF on the beginning of 2009 equity.
NOTE 3 - FAIR VALUE MEASUREMENT:
The Company's financial assets measured at fair value or a recurring basis,
consisted of the followings types of instruments as of December 31, 2008:
FAIR VALUE MEASUREMENTS USING INPUT TYPE
--------------------------------------------------------
LEVEL 1 LEVEL 2 LEVEL 3 TOTAL
--------- --------- --------- ----------
Cash and cash equivalents $ 529,130 $ - $ - $ 529,130
Call option - $(219,225) - $(219,225)
--------- --------- --------- ---------
$ 529,130 $(219,225) $ - $ 309,905
========= ========= ========= =========
F - 17
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 4: - TRADE RECEIVABLES
DECEMBER 31,
---------------------------
2008 2007
--------- ---------
Trade Receivables $ 108,710 $ 523,245
Net of allowance for doubtful account (70,927) (405,452)
--------- ---------
$ 37,783 $ 117,793
========= =========
NOTE 5: - OTHER ACCOUNTS RECEIVABLE, PREPAID EXPENSES AND RELATED PARTIES
DECEMBER 31,
------------------------
2008 2007
-------- --------
Government authorities $ 34,643 $ 23,982
Prepaid expenses and other 64,842 73,111
Related parties - 33,953
-------- --------
$ 99,485 $131,046
======== ========
NOTE 6: - PROPERTY AND EQUIPMENT, NET
DECEMBER 31,
----------------------------
2008 2007
---------- ----------
Cost:
Computers and peripheral equipment $ 4,108 $1,098,506
Leasehold improvements - 43,434
Electronic devices - 98,530
---------- ----------
4,108 1,240,470
---------- ----------
Accumulated depreciation:
Computers and peripheral equipment 1,372 853,405
Leasehold improvements - 22,792
Electronic devices - 41,692
---------- ----------
1,372 917,889
---------- ----------
Depreciated cost $ 2,736 $ 322,581
========== ==========
Depreciation expenses were $ 205,068 and $ 335,372 for the years ended
December 31, 2008 and 2007, respectively. The decrease in depreciation
expenses was due to the sale of the majority of the fixed assets to
Playtech (See Note 1f).
F - 18
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 7: - ACQUIRED TECHNOLOGY, NET
Acquired technology from the acquisition of the business from Win Gaming
Media (Israel) in April 2005 (see Note 1d).
DECEMBER 31,
----------------------------
2008 2007
---------- ----------
Cost $1,000,000 $1,000,000
Accumulated amortization 1,000,000 892,691
---------- ----------
Amortized cost $ - $ 107,309
========== ==========
Depreciation expenses were 107,309 and $ 333,332 for the years ended
December 31, 2008, and 2007, respectively.
NOTE 8: - SHORT-TERM BANK CREDIT
INTEREST RATE DECEMBER 31,
-------------------------- ---------------------------------
2008 2007 2008 2007
------------ ------------- ------------- -------------
%
--------------------------
Short-term bank credit linked to New
Israeli Shekel (NIS) (overdraft) 7.0-8.0 - $ 7,343 $ -
============= =============
(1) Total authorized credit lines $ 15,000 $ 23,684
============= =============
NOTE 9: - COMMITMENTS AND CONTINGENT LIABILITIES
Lease commitments:
The Company leases its facilities under a new lease agreement in Israel,
which was signed in September 1, 2008 and will expire in August 31, 2010.
Future minimum commitments under non-cancelable operating leases as of
December 31, 2008 are as follows:
RENTAL OF
YEAR ENDING DECEMBER 31, PREMISES
---------------------------------------------- -------------
2009 $ 20,700
2010 13,800
-------------
$ 34,500
=============
Total rent and other attendant expenses for the years ended December 31,
2008 and 2007 were approximately $57,969 and $108,507, respectively.
F - 19
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 10: - INVESTMENT IN AN AFFILIATED COMPANY
On November 6, 2007, the Company and Two Way Media Ltd (the "Parties") have
incorporated a new entity in Alderney bearing the name Two Way Gaming
Limited ("TWG") to conduct all gaming activity undertaken by the Parties on
interactive television, mobile telephony, participation television and the
internet. Both companies are equal holders of the issued shares of TWG. On
the same day the Parties agreed to grant to Winner.com (UK) ltd ("winner")
in exchange to the brand name winner an option to purchase directly from
WGM part of WGM's shareholding in TWG equivalent to 7.5% of the TWG's total
shares subject to certain events. The call option was accounted for as a
derivative pursuant to EITF 00-06 "Accounting for Freestanding Derivative
Financial Instruments Indexed to, and Potentially Settled in, the Stock of
a Consolidated Subsidiary". The fair value of the derivative as of December
31, 2008 and December 31, 2007 were amounted to $219,225 and to $206,768
respectively and is being marked to market. Winner is owned by our Chief
Executive Officer and current director and our main shareholder Mr. Shimon
Citron.
On June 20, 2008, TWG signed an agreement with Virgin Media TV ("VMTV"), a
leading UK entertainment company, to launch a new TV channel - Challenge
Jackpot. The program will air on VMTV's Virgin1 and Bravo2 channels,
extending its reach to homes with satellite and digital terrestrial
television. According to the agreement TWG shall be entitled to receive
revenue share from the channel's activities. As part of the agreement with
VMTV, TWG is liable for a minimum guarantee fees of up to 1.25M Pounds and
for the unpaid balance of the players in this channel.
The company holds 50% of TWG's issued shares, The Company and Two Way Media
are liable in equals' part for the losses of TWG but up to the sum of (1)
minimum guarantee fees and (2) players - unpaid balance, the company has
updated its investment in TWG to match the company share of 50% in both the
minimum guarantee fees and the sum of the players balance.
In fiscal 2008 the Company charged TWG with respect to development services
on a Cost Plus basis. Effectively July 1, 2008, the company has decided not
to recognize revenues respected to development services in TWG due to
uncertainty in the collectability of the revenues form TWG.
NOTE 11: - GEOGRAPHIC INFORMATION AND MAJOR CUSTOMERS
a. Summary information about geographic areas:
The Company manages its business on the basis of one operating segment
(see Note 1 for a brief description of the Company's business) and
follows the requirements of SFAS No. 131, "Disclosures about Segments
of an Enterprise and Related Information".
The following is a summary of revenues within geographic areas, based
on customer's location:
YEAR ENDED DECEMBER 31,
----------------------------
2008 2007
---------- ----------
Antigua and Barbuda $ - $ 60,945
Alderney 729,918 293,626
United Kingdom 34,643 273,949
United States 155,772 164,165
Australia 175,000 350,000
Other - 519
---------- ----------
$1,095,333 $1,143,204
========== ==========
All long-lived assets are located in Israel at the Company's premises.
F - 20
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 11: - GEOGRAPHIC INFORMATION AND MAJOR CUSTOMERS (CONT.):
b. Major customer data as percentage of total revenues:
2008 2007 2006
-------------- ---------------------------------
Customer A *) *) 51%
Customer B - 16% 31% 21%
Customer C 12% 22% 12%
Customer D (related party) 67% 26% -
*) Represents an amount lower than 10%.
NOTE 12: - SHARE CAPITAL
a. Shareholders' rights:
The shares of common stock confer upon the holders the right to elect
the directors and to receive notice to participate and vote in the
stockholders meetings of the Company, and the right to receive
dividends, if and when declared.
b. Private placement:
1. On February 2, 2006, the Company issued 30,000 shares of common
stock to a service provider, pursuant to a service agreement.
Therefore, an expense in the amount of $18,000 was recognized on
the date of grant, according to EITF96-18, "Accounting for Equity
Instruments That Are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling, Goods or Services"
("EITF 96-18").
2. On March 24, 2006, the Company completed a $4.5 million private
placement consisting of 6,234,485 units consisting of one share
of its common stock of $0.001 par value and one warrant to
purchase one share of common stock each. The purchase price per
unit for the common stock and the warrant was $0.725. Each
warrant is exercisable for 36 months at a price of $1.125 per
share. The Company agreed to prepare and file with the SEC a
registration statement covering the resale of the common stock on
or before May 9, 2006 for certain investors. If such registration
statement covering the shares of common stock purchased by those
certain investors was not declared effective within 120 days from
the closing date, then the Company would have had to pay those
investors liquidated damages equal to 1% per month of the
aggregate purchase price paid by them which would not exceed
fifteen percent (15.0%) of the aggregate purchase. On May 4, 2006
the Company filed a registration statement covering the resale of
the shares and the shares underlying the warrants, which went
effective on June 6, 2006.
F - 21
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 12: - SHARE CAPITAL (CONT.)
b. Private placement (Cont.):
3. On March 30, 2006, the Company completed a $2.0 million private
placement consisting of 2,000,000 units consisting of one share
of its common stock of $0.001 par value and one warrant to
purchase one share of Common stock each. The purchase price per
unit for the common stock and the warrant was $1. Each warrant is
exercisable for 36 months at a price of $1.35 per share. The
Company agreed to prepare and file with the SEC a registration
statement covering the resale of the common stock on or before
May 15, 2006 for certain investors. If such registration
statement covering the shares of common stock purchased by those
certain investors was not declared effective within 120 days from
the closing date, then the Company would have had to pay those
investors liquidated damages equal to 1% per month of the
aggregate purchase price paid by them which would not exceed
fifteen percent (15.0%) of the aggregate purchase. On May 4, 2006
the Company filed a registration statement covering the resale of
the shares and the shares underlying the warrants, which went
effective on June 6, 2006.
4. On April 3, 2006 the Company issued to one of its non-employee
directors an option to purchase up to 200,000 shares of common
stock of the Company under the terms of the Company's option plan
("Director Option"). The exercise price for the shares subject to
the Director Option is $ 0.725 per share of common stock of the
Company. The option is fully vested. This transaction was
recorded in accordance with EITF 96-18. The issuance of the
option was in connection with service provided with the March
private placement and therefore no expense was recorded.
5. On April 27, 2006, the Company issued to two of its advisors
warrants to purchase a total of 200,000 shares of the Company's
common stock with an exercise price of $1.00 per share. This
transaction was recorded in accordance with EITF 96-18. The
issuance of the option was in connection with service provided
with the March private placement and therefore no expense was
recorded.
6. On May 15, 2006, the Company issued to one of its advisors a
warrant to purchase a total of 200,000 shares of the Company's
common stock with an exercise price of $1.35 per share. This
transaction was recorded in accordance with EITF 96-18. The
issuance of the option was in connection with service provided
with the March private placement and therefore no expense was
recorded.
7. On June 6, 2006, the Company issued to its financial advisor a
warrants to purchase a total of 110,345 shares of the Company's
common stock with an exercise price of $1.00 per share, and a
warrant to purchase 40,000 shares of the Company's common stock
with an exercise price of $1.35 per share. This transaction was
recorded in accordance with EITF 96-18. The issuance of the
option was in connection with service provided with the March
private placement and therefore no expense was recorded.
F - 22
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 12: - SHARE CAPITAL (CONT.):
b. Private placement (Cont.):
8. On September 14, 2006, Gaming, RNG, and Golden Palace Ltd.
("Golden Palace"), entered into an agreement under which Golden
Palace agreed to invest $600,000 in RNG in return for 20% of the
ordinary shares of RNG. The Company posted a gain of $341,150
resulting from this issuance in accordance with SAB Topic 5H.
According to the SAB, realization of a gain is not assured where
the subsidiary is a newly-formed, in a process of research and
development, start-up or development Stage Company. In such
situations, the change in the holding company's proportionate
share of the subsidiary equity resulting from the additional
equity raised by the subsidiary should be accounted for as an
equity transaction and no gain will be recognized. Accordingly,
the Company charged a gain of $341,150 into equity.
Pursuant to terms of this agreement, Golden Palace has an option,
that can be exercised upon the occurrence of certain events as
defined in the agreement, to acquire an additional 30% of the
ordinary shares of RNG (but not more than 50% of RNG or more than
the amount owned by Gaming) at a price of $100,000 per each
additional percentage interest of the ordinary shares of RNG.
Concurrently, Gaming, RNG and Golden Palace entered into a
shareholders agreement under which Golden Palace has a right to
appoint one of RNG's 4 directors (as long as Golden Palace owns
20% of RNG) and Gaming has a right to appoint the 3 other
directors. Upon Golden Palace becoming an owner of 50% of RNG, it
will have the right to appoint an equal number of directors to
the number we are entitled to appoint. At issuance date, the
Company recorded the call option granted to Golden Palace as a
derivative against additional paid in capital. . The call option
is being measured at fair value and it is marked to market in
accordance with "Accounting for Freestanding Derivative Financial
Instruments Indexed to, and Potentially Settled in, the Stock of
a Consolidated Subsidiary" ("EITF 00-6 "). As of December 31,
2007 the fair value of the call option was zero since RNG became
a non-operating company.
9. On December 7, 2006, the Company granted 250,000 warrants to
service providers. Therefore, an expense in the amount of $61,750
was recognized on the date of grant, according to EITF 96-18.
c. Dividends:
In the event that cash dividends are declared in the future, such
dividends will be paid in U.S. dollars. The Company does not intend to
pay cash dividends in the foreseeable future.
F - 23
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 12: - SHARE CAPITAL (CONT.):
d. Stock option plans:
1. On November 23, 2004, the Company adopted the 2004 Global Share
Option Plan (the "2004 Global Share Option Plan"). The 2004
Global Share Option Plan is intended to provide incentives to
employees, directors and consultants by providing them with
opportunities to purchase shares of the Company's common stock.
Under the terms of the 2004 Global Share Option Plan, it is
effective as of November 23, 2004 and terminates at the end of
ten years from such date. The Company has reserved 5,000,000
authorized but unissued shares of common stock to be issued under
the 2004 Global Share Option Plan. On May 4, 2006, our board of
directors approved an amendment to our 2004 Global Share Option
Plan under which the number of shares reserved by us for the
purpose of the Plan was increased from 5,000,000 to 8,000,000.
The exercise price of the options granted under the plans may not
be less than the nominal value of the shares into which such
options are exercised. The options vest primarily over three
years. Any options that are forfeited or not exercised before
expiration become available for future grants.
2. On January 15, 2006, the Company signed an agreement with a new
non-employee director. Under which the Company granted an option
to purchase up to 192,261 shares of common stock of the Company
under the terms of the Company's option plan ("Option"). The
exercise price for the shares subject to the Option is $1 per
share of common stock of the Company on the date of grant. The
Option vests in three equal annual installments, whereby the
director has the right to purchase 1/3 of the shares subject to
the Option at the expiration of the first, second and third year
respectively from the date of the agreement, provided that the
director remains a member of the Board of Directors at such time.
In the event of termination of the agreement for cause at any
time, the Option, if not exercised, shall terminate and be
cancelled and non-exercisable. The fair value of the options on
grant date totaled $65,503.
3. On April 3, 2006, pursuant to Section 4(2) of the Securities Act
of 1933, as amended, The Company issued to a company, which is
owned by the Company's Chief Executive Officer, an option to buy
1,863,000 shares of the Company's common stock with an exercise
price of $1.15 per share in consideration for services provided
by the Chief Executive Officer to the Company. The option vests
in the following manner: 1,500,750 shares on July 1, 2006,
155,250 shares on October 1, 2006, 155,250 shares on January, 1,
2007 and 51,750 shares on April 1, 2007. The fair value of the
options on grant date totaled $1,117,071.
4. On October 22, 2006, the Company granted to two of its
non-employee directors, an option under the terms of the
Company's option plan, to purchase 113,537 shares of Common stock
of the Company at an exercise price of $ 1.15 per share. Each
director's right to exercise such option will vest in 8 equal
quarterly installments during a period of two years commencing in
October 2006 provided that the Company's agreement with such
director does not terminate earlier. The fair value of the
options on grant date totaled $33,553.
F - 24
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 12: - SHARE CAPITAL (CONT.)
d. Stock option plans (Cont.):
5. On December 7, 2006, the Company granted to two of its
non-employee directors, an option under the terms of the
Company's option plan, to purchase 192,261 shares of Common stock
of the Company at an exercise price of $ 1.00 per share. Each
director's right to exercise such option will vest in 12 equal
quarterly installments during a period of three years commencing
in April 2006, provided that the Company's agreement with such
director does not terminate earlier. The fair value of the
options on grant date totaled $76,788.
6. On July 31 2007, the Company entered into an agreement with its
former Chief Executive Officer ("CEO"), who is the main
shareholder of the Company, and certain of his affiliates, which
resolved all disputes between them (the "Agreement"). Under the
Agreement, the Company has agreed to pay certain payments based
on certain prices of the Company's shares and in addition granted
to a company fully owned by the former CEO 500,000 fully vested
options at an exercise price of $0.575 per share, and extended
the exercise period of previously granted options for 3 more
years. The fair value of the option at the grant date and the
modifications for the previously granted option were immaterial.
7. On August 8, 2008 the Company granted to employees, 1,310,000
fully vested options at an exercise price of $0.06 under the
terms of the Company's option plan. The fair value of the options
on grant date totaled $67,072.
8. On September 15, 2008 the Company granted to the members if the
board of directors, an option under the terms of the Company's
option plan to purchase 2,400, 000 share of Common stock of the
Company at an exercise price of $0.06 per share. Each director's
right to exercise such option will vest in 12 equal quarterly
installments during a period of three years commencing in August
6, 2008, provided that the Company's agreement with such director
does not terminate earlier. Therefore an expense on the amount of
$15,899 was recognized in the date of the grant according to
SFAS123R and the fair value of the options on grant date totaled
$122,888.
9. A summary of the Company's share option activity to employees and
directors and related information is as follows:
YEAR ENDED DECEMBER 31,
-------------------------------------------------------
2008 2007
-------------------------- --------------------------
WEIGHTED WEIGHTED
AVERAGE AVERAGE
NUMBER EXERCISE NUMBER EXERCISE
OF OPTIONS PRICE OF OPTIONS PRICE
--------- --------- --------- ---------
$ $
--------- ---------
Outstanding at the beginning of the year 3,950,965 0.98 7,653,046 1.01
Granted 3,710,000 0.06 500,000 0.58
Exercised - -
Forfeited 149,586 - 4,202,081 0.82
--------- --------- --------- ---------
Outstanding at the end of the year 7,511,379 0.57 3,950,965 0.98
========= ========= ========= =========
Options exercisable at the end of the year 5,927,749 0.69 3,636,124 1.00
========= ========= ========= =========
Weighted-average fair value of options
granted during the year $ 0.01 $ 0.01
========= =========
F - 25
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 12: - SHARE CAPITAL (CONT.)
d. Stock option plans (Cont.):
o The fair value of each option granted is estimated on the date of
grant, using the Black-Scholes option-pricing model with the
following weighted average assumptions: dividend yield of 0% for
all years: expected volatility: 2008 - 110% 2007 - 87% risk-free
interest rate: 2008 - 4.0_% 2007 - 5.366% expected life: 2008 - 3
years 2007 - 5 years. Expected forfeiture for options granted to
employees: 2008 - 100%, 2007 - 71%, and expected forfeiture for
options granted to directors and managers: 2008 0%, 2007 - 71%,
o The expected volatility is based on the historical volatility of
the Company's stock. The risk-free interest rate assumption is
based on observed interest rates appropriate for the expected
term of the stock options granted. As permitted by SAB 107, the
Company used the simplified method to compute the expected option
term for options granted in 2007. The Company intends to adopt
SAB 110 as of January 1, 2008 and continue using the simplified
method. The dividend yield assumption reflects the expected
dividend yield based on historical dividends. Pre-vesting
forfeiture rates were estimated based on pre-vesting forfeiture
experience.
The options outstanding as of December 31, 2008, have been classified
by ranges of exercise price, as follows:
WEIGHTED
OPTIONS WEIGHTED OPTIONS AVERAGE
OUTSTANDING AVERAGE WEIGHTED EXERCISABLE EXERCISE
AS OF REMAINING AVERAGE AS OF PRICE OF
EXERCISE DECEMBER 31, CONTRACTUAL EXERCISE DECEMBER 31, OPTIONS
PRICE 2008 LIFE (YEARS) PRICE 2008 EXERCISABLE
- --------------- ----------------- -------------- ------------ ----------------- --------------
$ $ $
- --------------- ------------ --------------
0.06 3,510,000 2.5 0.06 2,043,333 0.06
0.575 500,000 9.0 0.575 500,000 0.575
0.73 200,000 8.0 0.73 200,000 0.73
1.00 961,305 7.75 1.00 865,175 1.00
1.15 2,340,074 8.4 1.15 2,319,241 1.15
--------- ---------
7,511,379 5,927,749
========= =========
NOTE 13: - INCOME TAXES
a. Measurement of taxable income under the Income Tax Law (Inflationary
Adjustments), 1985:
Results for tax purposes of the Israeli subsidiaries are measured in
terms of earnings in NIS, after certain adjustments for increases in
the Israeli Consumer Price Index ("CPI"). As explained in Note 2b, the
financial statements are measured in U.S. dollars. The difference
between the annual change in the Israeli CPI and in the NIS/dollar
exchange rate causes a further difference between taxable income and
the income before taxes shown in the financial statements. In
accordance with paragraph 9(f) of SFAS No. 109, the Israeli
subsidiaries have not provided deferred income taxes on the difference
between the functional currency and the tax bases of assets and
liabilities.
F - 26
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 13: - INCOME TAXES (CONT.):
b. Profit (loss) before taxes on income:
YEAR ENDED DECEMBER 31,
-------------------------------
2008 2007
----------- -----------
Domestic $ (633,029) $ (630,572)
Foreign 199,590 (2,303,273)
----------- -----------
$ (433,439) $(2,933,845)
=========== ===========
c. Deferred income taxes:
Deferred income taxes reflect the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax
purposes. Significant components of the Company and its subsidiaries'
deferred tax assets are as follows:
YEAR ENDED DECEMBER 31,
-------------------------------
2008 2007
----------- -----------
Operating loss carryforward $ 3,338,500 $ 3,721,953
Tax withholding - -
Temporary differences 18,731 27,635
----------- -----------
Deferred tax asset before valuation allowance 3,357,231 3,749,588
Valuation allowance (3,357,231) (3,749,588)
----------- -----------
Net deferred tax asset $ - $ -
=========== ===========
On December 31, 2008, the Company and its subsidiaries have provided
valuation allowances of $ 3,357,231 in respect of deferred tax assets
resulting from tax loss carryforwards and other temporary differences.
Management currently believes that since the Company and its
subsidiaries have a history of losses it is more likely than not that
the deferred tax regarding the loss carryforwards and other temporary
differences will not be realized in the foreseeable future. The change
in valuation allowance was $ 392,357 in 2008.
d. Net operating losses carryforwards:
The US subsidiaries have accumulated losses for tax purposes as of
December 31, 2008, in the amount of $ 9,312,300 which may be carried
forward and offset against taxable income, and which expires during
the years 2022 through 2025.
e. Theoretical tax:
The main reconciling items between the statutory tax rate of the
Company and the effective tax rate are the non-recognition of the
benefits from accumulated net operating losses carry forward among the
various subsidiaries worldwide due to the uncertainty of the
realization of such tax benefits.
F - 27
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 13: - INCOME TAXES (CONT.)
f. Tax rates:
Taxable income of Israeli subsidiaries is subject to tax at the rate
of, 27% in 2008, 26% in 2009 and 25% in 2010 and thereafter.
g. Income taxes on non-Israeli subsidiaries:
Non-Israeli subsidiaries are taxed according to the tax laws in their
respective country of residence.
Israeli income taxes and foreign withholding taxes were not provided
for on undistributed earnings of the Company's foreign subsidiaries.
The Company intends to reinvest these earnings indefinitely in its
foreign subsidiaries. If these earnings were distributed to Israel in
the form of dividends or otherwise, the Company would be subject to
additional Israeli income taxes (subject to an adjustment for foreign
tax credits) and foreign withholding taxes.
h. Uncertain Tax Position:
As stated in Note 1.l, effective January 1, 2007, the Company adopted
FIN 48, "Accounting for Uncertainty in Income Taxes - an
interpretation of FAS 109", which was issued in July 2006. FIN 48
clarifies the accounting for uncertainty in income taxes and
prescribes a recognition threshold and measurement attributes for the
financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return.
As a result of the implementation of FIN 48, there was no cumulative
effect adjustment for unrecognized tax benefits, which would have been
accounted for as an adjustment to the January 1, 2008 balance of
retained earnings. The Company has recorded no liability for income
taxes associated with unrecognized tax benefits at the date of
adoption and have not recorded any liability associated with
unrecognized tax benefits during 2008. Accordingly, the Company has
not recorded any interest or penalty in regard to any unrecognized
benefit.
The Company's policy regarding interest and/or penalties related to
income tax matters is to recognize such items as a component of income
tax expense (benefit). The Company does not expect that the amount of
unrecognized tax benefits will change significantly within the next 12
months.
NOTE 14: - FINANCIAL EXPENSES
YEAR ENDED DECEMBER 31,
------------------------
2008 2007
-------- --------
Financial (Income) expenses:
Interest, bank charges and fees, net 31,642 (31,664)
Change in value of written call options 12,457 91,918
Foreign currency translation differences 99,227 124,796
Change in value of convertible debt 124,020 -
Interest and other expenses on convertible debt 58,555 -
-------- --------
$325,901 $185,050
======== ========
F - 28
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 15: - DISCONTINUED OPERATIONS
a. Effective on July 15, 2007, the Board of Directors decided to cease
the business of marketing services provided for gaming applications
marketing activities through its subsidiary Get21 .
The following is the composition of discontinued operations:
YEAR ENDED DECEMBER 31,
----------------------
2008 2007
--------- ---------
Revenues from software applications $ - $ 58,095
--------- ---------
Cost of revenues - 66,587
--------- ---------
Gross profit (loss) - (8,492)
--------- ---------
Operating expenses:
Selling and marketing - 643,025
General and administrative - 24,651
--------- ---------
TOTAL operating expenses - 667,676
--------- ---------
Other income 19,260 -
--------- ---------
Net (profit) loss $ (19,260) $ 676,168
========= =========
b. The breakdown of assets and liabilities attributed to the discontinued
operations of Get21 is as follows:
AS OF DECEMBER 31, AS OF DECEMBER 31,
------- -------
2008 2006
------- -------
ASSETS
CURRENT ASSETS:
Other accounts receivable, prepaid expenses , and related parties $ - $ 3,650
------- -------
TOTAL current assets - 3,650
------- -------
FIXED ASSETS - 27,856
Total assets from discontinued operations, net $ - $31,506
======= =======
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Trade payables - 25,051
------- -------
TOTAL current liabilities - 25,051
------- -------
Total liabilities from discontinued operations, net $ - $25,051
======= =======
F - 29
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 16: - RELATED PARTIES TRANSACTIONS
a. As to the option granted to Winner - see note 9.
b. As to the option granted to the CEO -see note 11d(6) and note 11d(7)
(Reconcile it)
c. On March 10, 2008, our board of directors (the "Board") approved the
entry of the Company into a convertible debt transaction with our
director, Mr. Shimon Citron. The transaction is subject to shareholder
approval at a special meeting in lieu of an annual meeting planned for
April 10, 2008 or a later practical date (the "Meeting"). The
transaction is documented by a Convertible Loan Agreement, a
Convertible Promissory Note, a Security Agreement and a Common Stock
Purchase Warrant, all of which is dated as of March 6, 2008, and is
collectively referred to as the "Loan Agreement Documents." The
transaction was approved by a majority of the Board (not including the
vote of Mr. Citron). The Board recommended that the shareholders
approve the transaction as being in the best interests of the Company.
In fiscal 2008 the loan an interest owed was repaid.
d. In addition to the loan agreement described above, the Company issued
a Secured Promissory Note to Mr. Citron, which Note is convertible
into shares of the Company's Common Stock at a per-share conversion
price equal to the average closing price of the Company's Common Stock
for the five trading days preceding the date on which the first
monthly installment if advanced by Mr. Citron. The first advance
occurred on February 24, 2008. The conversion price based on the
foregoing formula is $0.0595 per share of Common Stock. The Note
accrued interest at a rate of 15% per annum. Payment of principal and
interest by the Company paid in cash.
e. On September 23, 2008, we entered into a consulting agreement
("Agreement") with Citron Investments Ltd., (the: "Consultant"), an
Israeli corporation wholly owned by our director and CEO, Mr. Shimon
Citron. Pursuant to the Agreement, we retained the services of the
Consultant to provide the services of Mr. Shimon Citron as our CEO in
a part time capacity. Pursuant to the Agreement, we are required to
pay the Consultant a monthly fee of $10,000, and will reimburse
expenses incurred by the Consultant in connection with one automobile
owned and operated by the Consultant not to exceed $ 1,000 per month
and shall include Mr. Citron in its liability insurance program for
officers and directors. In addition, under the terms of the Agreement,
should our valuation based on the price per share of our shares as
quoted on the stock exchange or on an automatic quotation system (such
as the Over The Counter Bulletin Board) in which our shares are listed
or quoted, during the term of this Agreement, exceed $10,000,000
throughout a continuous period of at least 30 consecutive days, then
the Consultant shall be entitled to receive from us a special bonus
equaling 2% of the average of our valuation in such 30-day period. The
term of the Agreement is 6 months, effective June 6, 2008 with
automatic extension for an undefined period. The Agreement can be
terminated by either party for no reason with a 90-day advance written
notice or for a material breach with a 14-days advance written notice
if such a breach was not cured during the aforesaid 14-day period.
F - 30
WIN GAMING MEDIA INC. AND ITS SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
U.S. DOLLARS, EXCEPT SHARE DATA
NOTE 17: - SUBSEQUENT EVENTS
On April 7, 2009, TWG, a 50% owned affiliated the Company, and TWM,
the other 50% shareholder of TWG (we refer to TWG and TWM as the
Sellers), entered into an agreement, or the Netplay Transfer
Agreement, with Netplay TV Plc, or Netplay. The Transfer Agreement
includes the transfer of Challenge Jackpot's circa 16,000 registered
players, their account balances and the equipment to run the business.
The consideration for the sale of the Challenge Jackpot business is
(pound)2,000,000, the vast majority of the consideration is
attributable to the database allowing business continuity for the
Challenge Jackpot customers. The consideration is to be paid in newly
issued ordinary shares of Netplayor or cash, together with the
assumption by Netplay of the liabilities expressly referred to in the
Netplay Transfer Agreement. The number of Consideration Shares shall
be equal to (pound)2,000,000 less the amount paid in cash (if any),
divided by the average market price of the Netplay's shares on the
London Stock Exchange plc's market known as AIM for the 20 business
days prior to the closing date. Netplay has undertaken to ensure that
all the Consideration Shares are admitted to listing and trading on
AIM Market no later than seven days of such allotment and issue
thereof. TWG agreed to divide the consideration equally between the
Company and TWM.
The closing of the transaction is conditioned upon the approval
thereof by Netplay's shareholders and the completion of the agreement
between Netplay and Virgin for the assignment of the agreement dated
June 20, 2008, between TWG and Virgin. In the event that the closing
does not take place within 35 days following the date of the Netplay
Transfer Agreement, the Sellers shall have the right to terminate the
Netplay Transfer Agreement and receive some compensation not to exceed
(pound)25,000.
In addition, the Sellers and Netplay have agreed that Netplay will
assist the Sellers with the operation of the online casino,
WinnerChannel.com, and a gambling service business which is marketed
and distributed by Teletext Limited under the agreement between TWM,
Teletext Limited and St Minver Limited, or the Teletext Business. For
these services, Netplay will be entitled to 20% of all net profits,
arising from the operation of the WinnerChannel.com and the Teletext
Business and the Sellers will be entitled to 80% of such profits, to
split equally between the Sellers.
o During 2009, the Company has decided to cease operations of it
subsidiaries, Zone4Play Israel and Zone4Play UK.
F - 31