(U.S. dollars in thousands except share
and per share data)
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements
The accompanying notes are an integral
part of these unaudited condensed consolidated financial statements
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
NOTE 1 – GENERAL
Cuentas, Inc. (formerly Next Group Holdings, Inc., the “Company”)
together with its subsidiaries, is focused on Financial Technology (“FINTECH”) services, delivering mobile banking,
online banking, prepaid debit and digital content services to unbanked, underbanked and underserved communities. The Company derives
its revenue from the sales of prepaid and wholesale calling minutes. Additionally, The Company has an agreement with Incomm, a
leading processor of general purpose reloadable (“GPR”) debit cards, to market and distribute a line of GPR cards targeted
towards the Latin American market.
The Company was incorporated under the
laws of the State of Florida on September 21, 2005 to act as a holding company for its subsidiaries. Its subsidiaries are Meimoun
and Mammon, LLC (100% owned), Next Cala, Inc (94% owned), NxtGn, Inc. (65% owned) and Next Mobile 360, Inc. (100 % owned). Additionally,
Next Cala, Inc. has a 60% interest in NextGlocal, a subsidiary formed in May 2016. During the year ended December 31, 2016, the
Company acquired a business segment, Tel3, from an existing corporation. Tel3 provides prepaid calling cards to consumers directly
and operates in a complimentary space as Meimoun and Mammon, LLC. Tel3 was merged into Meimoun and Mammon, LLC effective January
1, 2017. On October 23, 2017, the Company acquired 100% of the outstanding interests in Limecom, Inc, and in January 30, 2019
it rescinded the acquisition.
Meimoun and Mammon, LLC (“M&M”)
was formed under the laws of the State of Florida on May 21, 2001 as a real estate investment company. During the year ended December
31, 2010, M&M began winding down real estate operations and engaged in telecommunications services. M&M acquired telecom
registrations, licenses and authorities to provide telecom services to the retail and wholesale markets including sales of prepaid
long-distance telecom services and Mobile Virtual Network Operator (MVNO) services. The services are sold under the brand name
Next Mobile 360 and through the subsidiary of the same name.
Next Cala, Inc, (“Cala”) was formed under the laws
of Florida on July 10, 2009 for the purpose of offering prepaid and reloadable debit cards to the retail market. Cala serves consumers
in the underbanked and unbanked populations through Incomm, a leading provider of 3
rd
party gift cards, GPR debit cards
and payment remittance services worldwide.
NxtGn, Inc. (“NxtGn”) was formed under the laws
of Florida on August 24, 2011 to develop a High Definition telepresence product (AVYDA) which allows users to connect with celebrities,
public figures, healthcare and education applications via a mobile phone, tablet or personal computer. NxtGn has entered
into a joint venture with telephony platform industry leader Telarix, Inc. to develop and market the AVYDA Powered by Telarix™
HD telepresence platform. The AVYDA Powered by Telarix™ product is marketed throughout the world by the Telarix sales force.
On December 6, 2017, the Company completed
the formation of SDI NEXT Distribution LLC in which it owns 51% of the membership interests. The remainder of the membership interests
is owned by Fisk Holdings, LLC. The Company acts as the Managing Member of SDI NEXT Distribution LLC. Under the Operating Agreement,
the Company will contribute a total of $500. Fisk Holdings, LLC will contribute 30,000 active Point of Sale locations for distribution
of retail telecommunications and prepaid financial products and services to include, but not be limited to: prepaid general-purpose
reloadable cards, prepaid gift cards, prepaid money transfer, prepaid utility payments, and other prepaid products.
On October 23, 2017, the Company, completed
the acquisition of Limecom, Inc. (“Limecom”), Limecom is a global telecommunication company, providing services to
telecommunication providers from all over the world. Limecom operates a network built on internet protocol (“IP”) switching
equipment. It was organized as a Florida limited liability company (“LLC”) on November 21, 2014 and known as Limecom
LLC. On September 29, 2015, Limecom converted to a Florida C-Corporation. The Acquisition was completed for total consideration
of $3,927,000 which included an issuance of 172,683 shares of common stock, which were valued at $1,295,000 as of the acquisition
date.
On January 29, 2019, the Company and Heritage agreed to extend the right of the Company to rescind at
its option, to sell back the stock in Limecom back to Heritage in consideration for the following:
(a) The 138,147 shares of the Company issued to Heritage and
its Stockholders will not be returned to the Company, and the remaining 34,537 shares of the Company will not be issued to Heritage.
Instead, it was agreed that the Company will issue an additional 90,000 shares of the Company as directed by Heritage. The Company
also agreed to issue 20,740 shares of the Company’s restricted stock to several Limecom employees in exchange for salaries
due to them.
(b) The $1,807 payment under the Limecom Purchase Agreement
will be cancelled.
(c) The Employment Agreement with Orlando Taddeo as International
CEO of Limecom will be terminated.
(d) Heritage and the Limecom agreed that the intercompany loans
in the amount of $231 will be cancelled.
On January 30, 2019, Cuentas sent an executed document to Limecom
rescinding the acquisition of Limecom, Inc. (“Limecom”) according to the Amendment signed January 29, 2019.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
Pro forma results
The following are unaudited pro forma financial
information for the period ended March 31, 2018 and presents the condensed consolidated statements of operations of the Company
due to the rescission of the acquisition described above, as if the acquisitions had not occurred. The unaudited pro forma financial
information is not intended to represent or be indicative of the Company’s condensed consolidated statements of operations
that would have been reported had these acquisitions been completed as of the beginning of the period presented and should not
be taken as indicative of the Company’s future condensed consolidated statements of operations.
|
|
Period Ended
|
|
|
|
March 31,
|
|
|
|
2018
|
|
Revenues
|
|
$
|
411
|
|
Net Income before controlling Interest
|
|
|
1,534
|
|
Net Income
|
|
|
1,541
|
|
Basic net income earnings per common share
|
|
|
1.31
|
|
Diluted net income earnings per common share
|
|
$
|
1.21
|
|
GOING CONCERN
The accompanying financial
statements have been prepared assuming that the Company will continue as a going concern. As of March 31, 2019, the Company
had approximately $179 in cash and cash equivalents, approximately $5,237 in negative working capital, a stockholders’
deficiency of approximately $5,265 and an accumulated deficit of approximately $18,390. These conditions raise substantial
doubt about the Company’s ability to continue as a going concern. Company’s ability to continue as a going
concern is dependent upon raising capital from financing transactions and revenue from operations. Management anticipates
their business will require substantial additional investments that have not yet been secured. Management is continuing in
the process of fund raising in the private equity and capital markets as the Company will need to finance future activities.
These financial statements do not include any adjustments that may be necessary should the Company be unable to continue as a
going concern.
REVERSE SPLIT
The Company completed a reverse stock split
of its common stock, by filing articles of amendment to its Articles of Incorporation (the “Articles of Amendment”)
with the Secretary of State of Florida to effect the Reverse Stock Split on August 8, 2018. As a result of the reverse stock split,
the following changes have occurred (i) every three hundred shares of common stock have been combined into one share of common
stock; (ii) the number of shares of common stock underlying each common stock option, common stock warrant or any other convertible
instrument of the Company have been proportionately decreased on a 300-for-1 basis, and the exercise price of each such outstanding
stock option, common warrant or any other convertible instrument of the Company have been proportionately increased on a 300-for-1
basis. Accordingly, all option numbers, share numbers, warrant numbers, share prices, warrant prices, exercise prices and losses
per share have been adjusted within these consolidated financial statements, on a retroactive basis, to reflect this 300-for-1
reverse stock split. No fractional shares were issued as a result of the reverse stock split. In lieu of issuing fractional shares,
each holder of common stock who would otherwise have been entitled to a fraction of a share was entitled to receive one full share
for the fraction of a share to which he or she was entitled.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES AND BASIS OF PRESENTATION
Unaudited Interim Financial Statements
The accompanying unaudited consolidated financial statements include the accounts of the Company and its
subsidiaries, prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
and with the instructions to Form 10-Q and Article 10 of U.S. Securities and Exchange Commission Regulation S-X. Accordingly, they
do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, the financial statements presented herein have not been audited by an independent registered public
accounting firm but include all material adjustments (consisting of normal recurring adjustments) which are, in the opinion of
management, necessary for a fair statement of the financial condition, results of operations and cash flows for the for three-months
ended March 31, 2019. However, these results are not necessarily indicative of results for any other interim period or for the
year ended December 31, 2019. The preparation of financial statements in conformity with GAAP requires the Company to make certain
estimates and assumptions for the reporting periods covered by the financial statements. These estimates and assumptions affect
the reported amounts of assets, liabilities, revenues and expenses. Actual amounts could differ from these estimates.
Certain information and footnote disclosures
normally included in financial statements in accordance with generally accepted accounting principles have been omitted pursuant
to the rules of the U.S. Securities and Exchange Commission (“SEC”). The accompanying unaudited consolidated financial
statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report
on Form 10-K for the fiscal year ended December 31, 2018, filed with the SEC on April 15, 2019 (the “Annual Report”).
For further information, reference is made to the consolidated financial statements and footnotes thereto included in the Company’s
Annual Report on Form 10-K for the year ended December 31, 2018.
Principles of Consolidation
The consolidated financial statements are
prepared in accordance with US GAAP. The consolidated financial statements of the Company include the Company and its wholly-owned
and majority-owned subsidiaries. All inter-company balances and transactions have been eliminated.
Use of Estimates
The preparation of unaudited
condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, certain
revenues and expenses, and disclosure of contingent assets and liabilities as of the date of the financial statements. Actual
results could differ from those estimates. Estimates are used when accounting for stock-based compensation and fair value
calculations related to embedded derivative features of outstanding convertible notes payable and other financial
instruments.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
Deferred Revenue
Deferred revenue is comprised mainly of
unearned revenue related to prepayments from retail consumers for telecommunications minutes. The following table represents the
changes in deferred revenue for the three months ended March 31, 2019:
|
|
Deferred Revenue
|
|
Balance at December 31, 2018
|
|
$
|
583
|
|
Change in deferred revenue
|
|
|
(31
|
)
|
Balance at March 31, 2019
|
|
$
|
552
|
|
Revenue allocated to remaining performance
obligations represent contracted revenue that has not yet been recognized (“contracted not recognized”). Contracted
not recognized revenue was $654 as of March 31, 2019, of which the Company expects to recognize 100% of the revenue over the next
12 months.
Derivative and Fair Value of Financial
Instruments
Fair value accounting requires bifurcation
of embedded derivative instruments such as conversion features in convertible debt or equity instruments and measurement of their
fair value for accounting purposes. In assessing the convertible debt instruments, management determines if the convertible debt
host instrument is conventional convertible debt and further if there is a beneficial conversion feature requiring measurement.
If the instrument is not considered conventional convertible debt under ASC 470, the Company will continue its evaluation process
of these instruments as derivative financial instruments under ASC 815.
Once determined, derivative liabilities
are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded
in results of operations as an adjustment to fair value of derivatives.
Fair value of certain of the Company’s
financial instruments including cash, accounts receivable, accounts payable, accrued expenses, notes payables, and other accrued
liabilities approximate cost because of their short maturities. The Company measures and reports fair value in accordance with
ASC 820, “Fair Value Measurements and Disclosure” defines fair value, establishes a framework for measuring fair value
in accordance with generally accepted accounting principles and expands disclosures about fair value measurements.
Fair value, as defined in ASC 820, is the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. The fair value of an asset should reflect its highest and best use by market participants, principal (or
most advantageous) markets, and an in-use or an in-exchange valuation premise. The fair value of a liability should reflect the
risk of nonperformance, which includes, among other things, the Company’s credit risk.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
Valuation techniques are generally classified
into three categories: the market approach; the income approach; and the cost approach. The selection and application of one or
more of the techniques may require significant judgment and are primarily dependent upon the characteristics of the asset or liability,
and the quality and availability of inputs. Valuation techniques used to measure fair value under ASC 820 must maximize the use
of observable inputs and minimize the use of unobservable inputs. ASC 820 also provides fair value hierarchy for inputs and resulting
measurement as follows:
Level 1: Quoted prices (unadjusted) in
active markets that are accessible at the measurement date for identical assets or liabilities.
Level 2: Quoted prices for similar assets
or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active;
inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or
corroborated by observable market data for substantially the full term of the assets or liabilities; and
Level 3: Unobservable inputs for the asset
or liability that are supported by little or no market activity, and that are significant to the fair values.
Fair value measurements are required to
be disclosed by the Level within the fair value hierarchy in which the fair value measurements in their entirety fall. Fair value
measurements using significant unobservable inputs (in Level 3 measurements) are subject to expanded disclosure requirements including
a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following:
(i) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings, and
a description of where those gains or losses included in earning are reported in the statement of income.
The Company’s financial assets and
liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy are as follows:
|
|
Balance as of March 31, 2019
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
55
|
|
|
|
-
|
|
|
|
-
|
|
|
|
55
|
|
Total assets
|
|
|
55
|
|
|
|
-
|
|
|
|
-
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based liabilities
|
|
|
71
|
|
|
|
-
|
|
|
|
-
|
|
|
|
71
|
|
Long term derivative value
|
|
|
34
|
|
|
|
-
|
|
|
|
-
|
|
|
|
34
|
|
Total liabilities
|
|
|
105
|
|
|
|
-
|
|
|
|
-
|
|
|
|
105
|
|
|
|
Balance as of December 31, 2018
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
79
|
|
|
|
-
|
|
|
|
-
|
|
|
|
79
|
|
Total assets
|
|
|
79
|
|
|
|
-
|
|
|
|
-
|
|
|
|
79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based liabilities
|
|
|
225
|
|
|
|
-
|
|
|
|
-
|
|
|
|
225
|
|
Long term derivative value
|
|
|
33
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33
|
|
Total liabilities
|
|
|
258
|
|
|
|
-
|
|
|
|
-
|
|
|
|
258
|
|
A summary of the changes in derivative
liabilities balance for the three months ended March 31, 2019 is as follows:
Fair Value of Embedded Derivative Liabilities:
|
|
|
|
Balance, December 31, 2018
|
|
|
33
|
|
Change in fair value
|
|
|
1
|
|
Balance, March 31, 2019
|
|
|
34
|
|
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
The value of the embedded derivative liabilities
for the convertible notes payable and outstanding option awards was determined using the Black-Scholes option pricing model based
on the following assumptions:
|
|
March 31,
2019
|
|
|
December 31,
2018
|
|
Common stock price
|
|
|
2.09
|
|
|
|
3
|
|
Expected volatility
|
|
|
264
|
%
|
|
|
233
|
%
|
Expected term (in years)
|
|
|
1.01
|
|
|
|
1.26
|
|
Risk free rate
|
|
|
2.56
|
%
|
|
|
2.81
|
%
|
Forfeiture rate
|
|
|
0
|
%
|
|
|
0
|
%
|
Expected dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Basic Income (Loss) Per Share
Basic income (loss) per share is calculated
by dividing the Company’s net loss applicable to common shareholders by the weighted average number of common shares during
the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders
by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding
is the basic weighted average number of shares adjusted for any potentially dilutive debt or equity.
Reclassified Amounts
Certain prior year amounts have been reclassified
for consistency with the current year presentation. These reclassifications did not have material effect on the reported results
of operations, shareholder’s deficit or cash flows.
Recent Accounting Standards announced
In August 2018, the FASB issued ASU 2018-13, Fair
Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. The
amendments apply to reporting entities that are required to make disclosures about recurring or nonrecurring fair value measurements
and should improve the cost, benefit, and effectiveness of the disclosures. ASU 2018-13 categorized the changes into those disclosures
that were removed, those that were modified, and those that were added. The primary disclosures that were removed related to transfers
between Level 1 and Level 2 investments, along with the policy for timing of transfers between levels. In addition, disclosing
the valuation processes for Level 3 fair value measurements was removed. The amendments are effective for all organizations for
fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. The
Company notes that this guidance will impact its disclosures beginning January 1, 2020.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
NOTE 3 – STOCK OPTIONS
The following table summarizes all stock
option activity for the nine months ended March 31, 2019:
|
|
Shares
|
|
|
Weighted-
Average
Exercise
Price
Per Share
|
|
Outstanding, December 31, 2018
|
|
|
162,044
|
|
|
$
|
16.09
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
Outstanding, March 31, 2019
|
|
|
162,044
|
|
|
$
|
16.09
|
|
The following table discloses information regarding outstanding
and exercisable options at March 31, 2019:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
Exercise
Prices
|
|
|
Number of
Option Shares
|
|
|
Weighted Average
Exercise Price
|
|
|
Weighted Average
Remaining Life
(Years)
|
|
|
Number of
Option Shares
|
|
|
Weighted Average
Exercise Price
|
|
$
|
54.00
|
|
|
|
25,000
|
|
|
$
|
54.00
|
|
|
|
1.0
|
|
|
|
25,000
|
|
|
$
|
54.00
|
|
|
21.00
|
|
|
|
47,044
|
|
|
|
21.00
|
|
|
|
1.24
|
|
|
|
47,044
|
|
|
|
21.00
|
|
|
3.00
|
|
|
|
90,000
|
|
|
|
3.00
|
|
|
|
4.46
|
|
|
|
30,000
|
|
|
|
3.00
|
|
|
|
|
|
|
162,044
|
|
|
$
|
16.09
|
|
|
|
2.48
|
|
|
|
102,044
|
|
|
$
|
23.79
|
|
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
NOTE 4 – STOCKHOLDERS’ EQUITY
Common Stock
The following summarizes the common stock activity for the three months ended March 31, 2019:
Summary of common stock activity for the nine months ended September 30, 2018
|
|
Outstanding shares
|
|
Balance, December 31, 2018
|
|
|
1,588,942
|
|
Shares issued for common stock subscriptions
|
|
|
33,334
|
|
Shares issued due to the recession of Limecom acquisition
|
|
|
125,243
|
|
Shares issued as settlement of debt
|
|
|
309,497
|
|
Balance, March 31, 2019
|
|
|
2,057,016
|
|
On January 7, 2019, the Company issued 16,667 shares of its
common stock pursuant to a Securities Purchase Agreement which it entered on September 21, 2018. The fair market value of the shares
at the subscription date was $50.
On January 7, 2019, the Company
received $50 under a private placement of equity and issued 16,667 shares of its common stock and warrants to purchase up to
16,667 shares of its common stock at an exercise price equal to $3.25 per share under a private placement of securities
closed on December 13, 2018.
On January 29, 2019, the Company issued 125,243 shares of the
Company to Heritage and its officers under the agreement to rescind the Company’s option to sell the stock in Limecom
back to Heritage.
On February 12, 2019, the Company issued warrants to purchase
up to 35,834 shares of its common stock at an exercise price equal to $3.25 per share under the October 25, 2018 private placement.
On February 28, 2018, the Company issued 309,497 shares of its
common stock pursuant to a settlement of stock-based liabilities. The fair market value of the shares was $464.
On February 28, 2019, The Company signed
a Binding Term Sheet with Optima Fixed Income LLC (“Optima”) for a total investment of $2,500 over one year and received
the first deposit of $500 on the same date. Under the Binding Term Sheet, it was agreed that the initial invested amount of $500
will in consideration of 166,667 shares of Common Stock of the Company. These shares will be issued in reliance on the exemptions
from registration pursuant to Section 4(a)(2) of the Securities Act. It was also agreed that Optima may purchase a Convertible
Note in the amount of $2,000, which may be funded on a quarterly basis. The term of the Convertible Note shall be three years and
it may be converted with a discount of 25% on the share price at date of conversion, but in any case, not less than $3 per share.
Optima will additionally get rights to vote some of the Series B Preferred. In any case, the total investment in the Company shall
be not be less than 25% of the outstanding shares at the first anniversary of this Binding Term Sheet.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
NOTE 5 – RELATED PARTY TRANSACTIONS
The Company has had extensive dealings
with related parties including those in which our Chief Executive Officer holds a significant ownership interest as well as an
executive position during the nine months ended March 31, 2019 and year ended December 31, 2018. Due to our operational losses,
the Company has relied to a large extent on funding received from Next Communications, Inc., an organization in which the Company’s
Chief Executive Officer holds a controlling equity interest and an executive position. During the first calendar quarter of 2017,
Next Communications, Inc. filed for bankruptcy protection. As a result, the related party payable is being handled by a court appointed
trustee as an asset of Next Communications, Inc. and the Company may be compelled to repay the amounts due. On January 29, 2019,
the United States Bankruptcy Court Southern District of Florida Miami Division approved a Plan of Reorganization for Next Communications,
Inc., whereby Cuentas Inc. would pay $600 to a specific creditor in consideration for the forgiveness of the balance of the payable
balance.
With the exception of the Company’s
purchase of a 9% interest in Next Cala, Inc. from a related party and the related party payable to Orlando Taddeo for the acquisition
of Limecom as described below, amounts scheduled below as “due to related parties” and “due from related parties”
have not had their terms, including amounts, collection or repayment terms or similar provisions memorialized in formalized written
agreements.
Related party balances at March 31, 2019 and December 31, 2018
consisted of the following:
Due from related parties
|
|
March 31,
2019
|
|
|
December 31,
2018
|
|
(a) Glocal Card Services
|
|
|
36
|
|
|
|
36
|
|
Total Due from related parties
|
|
|
36
|
|
|
|
36
|
|
Related party payables, net of discounts
|
|
March 31,
2019
|
|
|
December 31,
2018
|
|
(b) Due to Next Communications, Inc. (current)
|
|
$
|
2,912
|
|
|
$
|
2,972
|
|
(c) Due to Asiya Communications SAPI de C.V. (current)
|
|
|
26
|
|
|
|
26
|
|
(d) Michael De Prado (current)
|
|
|
-
|
|
|
|
100
|
|
(e) Orlando Taddeo
|
|
|
-
|
|
|
|
2,613
|
|
(f) Next Cala 360 (current)
|
|
|
14
|
|
|
|
14
|
|
Total Due from related parties
|
|
$
|
2,952
|
|
|
$
|
5,725
|
|
(a)
|
Glocal Card Services is the Company’s partner in the Glocal Joint Venture
|
(b)
|
Next Communication, Inc. is a corporation in which our Chief Executive Officer holds a controlling interest and serves as the Chief Executive Officer. During the first calendar quarter of 2017, Next Communications, Inc. filed for bankruptcy protection. As a result, the related party payable is being handled by a court appointed trustee as an asset of Next Communications, Inc. On January 29, 2019, the United States Bankruptcy Court Southern District of Florida Miami Division approved a Plan of Reorganization for Next Communications, Inc., whereby Cuentas Inc. would pay $600 until April 29, 2019 to a specific creditor in consideration for the forgiveness of the balance of the payable balance. On March 5, 2019, Cuentas paid $50 to the trust account of the specific creditor.
|
(c)
|
Asiya Communications SAPI de C.V.is a telecommunications
company organized under the laws of Mexico, in which the Company’s Chief Executive Officer holds a substantial interest
and is involved in active management.
|
(d)
|
Michael De Prado is the Company’s President. On
February 28, 2019, the Company issued 66,402 shares of its common stock to a settle this debt.
|
(e)
|
Amount due to Orlando Taddeo from the acquisition of Limecom.
|
(f)
|
Next Cala 360, is a Florida corporation established and managed by the Company’s Chief Executive Officer.
|
During the three months period ended March
2019, the Company recorded interest expense of $58, using an interest rate equal to that on the outstanding convertible notes payable
as imputed interest on the related party payable due to Next Communications. During the year ended December 31, 2018, the Company
recorded interest expense of $237 using an interest rate equal to that on the outstanding convertible notes as imputed interest
on the related party payable due to Next Communications. The interest was immediately forgiven by the related party and recorded
to additional paid in capital.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
Revenues (Related Party)
The Company generated revenues from related
parties of $0 and $2,248 during the three months ended March 31, 2019 and 2018 as itemized below:
|
|
For the Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Next Communications, Inc.
|
|
|
-
|
|
|
|
1,124
|
|
Asiya Communications SAPI de C.V.
|
|
|
-
|
|
|
|
1,124
|
|
Total
|
|
|
-
|
|
|
|
2,248
|
|
NOTE 6 – CUSTOMER CONCENTRATION
The Company did not have any one customer
account for more than 10% of its revenues during the three months ended March 31, 2019. The Company generated approximately 57%
of its revenues for the three months ended March 31, 2018 from four separate customers.
NOTE 7 – COMMITMENTS AND CONTINGENCIES
If the assessment of a contingency indicates
that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated
liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates that a potential
material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of
the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
On April 7, 2016, the Company executed
an agreement with a service provider to provide certain services for the Company. In addition to cash and stock compensation, the
agreement requires 1% of the outstanding common share equivalent to be issued to the third party when the market capitalization
of the Company reaches $500 and an additional 1% when it reaches $750. The Company recorded an expense associated with the non-variable
portion of the agreement. However, the probability of the Company’s market capitalization reaching these thresholds is uncertain
at present and the Company has not accrued a contingent fee as of March 31, 2019.
On February 12, 2018, the Company was
served with a complaint from Viber Media, Inc. (“Viber”) for reimbursement of attorney’s fees and costs
totaling $528 arising from a past litigation with Viber. The Company is vigorously defending their rights in this case as we
believe this demand is premature as litigation is ongoing. The Company has no accrual related to this complaint as of March
31, 2019 given the premature nature of the motion.
On July 6, 2017, the Company received notice an existing legal claim against Accent InterMedia (“AIM”)
had been amended to include claims against the Company. The claims brought against the Company include failure to comply with certain
judgments for collection of funds by the plaintiff while having a controlling interest in AIM via its ownership of Transaction
Processing Products (“TPP”).
On December 20, 2017, a Complaint was filed by J. P. Carey Enterprises,
Inc., alleging a claim for $473 related to the Franjose Yglesias-Bertheau filed lawsuit against PLKD listed above. Even though
the Company made the agreed payment of $10 on January 2, 2017 and issued 12,002 shares as conversion of the $70 note as agreed
in the settlement agreement, the Plaintiff alleges damages which the Company claims are without merit because they received full
compensation as agreed. The Company is in the process of defending itself against these claims. The Company has not accrued losses
related to this claim due to the early stages of litigation. On January 28, 2019, J. P. Carey Enterprises, Inc. filed a similar
claim against the Company in Fulton County, Georgia. The Company is vigorously defending its position in this case.
CUENTAS, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
(Amounts in U.S. dollar thousands, except
share and per share data)
On September 28, 2018, the Company was notified of a complaint filed against it by a former supplier.
The Company has not yet received formal service of the complaint and is awaiting such service at which time it can fully assess
the complaint. The Company has not accrued any losses as of March 31, 2019, related to the complaint given the early nature of
the process.
On October 23, 2018, the Company was served
by Telco Cuba Inc. for an amount in excess of $15 but the total amount was not specified. The Company was served on Dec. 7, 2018
with a complaint alleging damages including unspecified damages for product, advertising and other expenses in addition to $50
paid to Defendants. The Company has taken steps to defend itself vigorously in this case. Depositions are in process of being scheduled.
On October 25, 2018, the Company was served
with a complaint by former company CFO, Michael Naparstek claiming breach of contract for 1,666,666 shares (pre-split), $25 of
compensation and $9 of expenses. This case was withdrawn in Palm Beach County and on January 11, 2019, a similar complaint was
filed in Miami-Dade county. The Company has taken steps to defend itself vigorously in this case.
On November 7, 2018, the Company was served
with a complaint by a service provider claiming Breach of Contract for $29.
On November 7, 2018, the Company was served
with a complaint by IDT Domestic Telecom, Inc. vs the Company and its former subsidiary Limecom, Inc. for telecommunications services
provided to the Subsidiary during 2018 in the amount of $50. The Company has no accrual as of March 31, 2019, related to the complaint
given the early nature of the process. The Company intends to file a motion to dismiss the Company as a defendant since the Company
has no contractual relationship with the plaintiff.
The Company executed a lease for office space effective July
10, 2018 with a term to October 31, 2018. The lease requires monthly rental payments of $5. Total future guaranteed payments under
this lease are $5.
NOTE 8 – SUBSEQUENT EVENTS
On or about April 11, 2019 has settled
a complaint for a breach of contract in the amount of $29 in consideration of $5.
On April 17, 2019, the Company signed a
Settlement Agreement with Comdata, Inc. d/b/a Stored Value Solutions (“SVS”) whereby Cuentas will pay a total of $38
over a period of 7 months, starting July 1, 2019. Only in the event that the Company will default by failing to make timely payments,
SVS may file in Kentucky for the judgment of $70.
On April 30, 2019, Cuentas received a
Notice of Default (the “Notice”) from Genovese Joblove Battista contending that a $550 Payment was in default due
to the non-payment ordered by the United States Bankruptcy Court Southern District of Florida Miami Division and the potential
reinstatement of a $1,678 Final Judgment in favor of 100 NWT if not cured by May 11, 2019. On May 10, 2019, the Company paid $550
to the trust account of the specific creditor per the order and satisfied its obligation under the Approved Plan of the Reorganization
for Next Communications, Inc., that was approved by the United States Bankruptcy Court Southern District of Florida Miami Division
on January 29, 2019.
On May 1, 2019, the Company received a Notice of Demand for Arbitration from Secure IP Telecom, Inc. who supposedly
had a Reciprocal Carrier Services Agreement (RCS) exclusively with Limecom, Inc. and not with Cuentas. The Demand originated from
a Demand for Arbitration that Secure IP received from VoIP Capital International (VoIP) in March 2019 demanding $1,053 in damages
allegedly caused by unpaid receivables that Limecom assigned to VoIP based on the RCS. The Company will vigorously defend its
position to be removed as a named Party in this Notice of Demand due to the fact that Cuentas rescinded the Limecom acquisition
on January 30, 2019.
On May 10, 2019 the Company signed an Amendment
to the Binding Term Sheet with Optima whereas Optima will make an additional deposit of $550 to the Company and whereas that additional
deposit will be provided to the Company in the form of a Convertible Note as discussed in the Binding Term Sheet. It was also agreed
that Optima will provide an additional amount of $1,450 to the Company which will be provided in a form of a Convertible Note at
the following dates:
Date
|
|
Amount
|
|
05/28/2019
|
|
$
|
200
|
|
08/28/2019
|
|
$
|
500
|
|
11/28/2019
|
|
$
|
500
|
|
02/28/2020
|
|
$
|
250
|
|
All the other terms and conditions of the
Binding
Term Sheet, will remain in full force and effect.