UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

________________

FORM 10-Q/A

 

Amendment No. 1

_________________

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2019

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to ______

 

Commission File Number 000-50045

_________________

 

NEWGIOCO GROUP, INC.

(Exact name of registrant as specified in its charter)

_________________

Delaware   33-0823179
(State or Other Jurisdiction   (I.R.S. Employer
of Incorporation or Organization)   Identification No.)

 

130 Adelaide Street, West, Suite 701

Toronto, Ontario, Canada M5H 2K4

(Address of Principal Executive Offices) (Zip Code)

 

+39-391-306-4134

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YesNo

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YesNo

 

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

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
    Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YesNo

 

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

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock   NWGI   The Nasdaq Capital Market

 

 

Securities registered pursuant to Section 12(g) of the Act: None

 

As of May 14, 2019, the registrant had 77,980,255 shares of common stock, $0.0001 par value per share, outstanding.

 
 

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION PAGE
     
  Cautionary Statement Regarding Forward Looking Statements 4
     
Item 1 Financial Statements  
  Consolidated Balance Sheets (unaudited) 5
  Consolidated Statements of Operations and Comprehensive Income (Loss) (unaudited) 6
  Consolidated Statements of Changes in Stockholders' Equity (Deficiency) 7
  Consolidated Statements of Cash Flows (unaudited) 8
  Notes to Consolidated Financial Statements (unaudited) 9
Item 2 Management's Discussion and Analysis of Financial Condition and Results of Operation 34
Item 3 Quantitative and Qualitative Disclosures About Market Risk 41
Item 4 Controls and Procedures 41
     
PART II - OTHER INFORMATION 42
     
Item 1 Legal Proceedings  
Item 1A Risk Factors 42
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds 42
Item 3 Defaults Upon Senior Securities 43
Item 4 Mine Safety Disclosures 43
Item 5 Other Information 43
Item 6 Exhibits 43
     
SIGNATURES 44

 

 

 

EXPLANATORY NOTE

 

Unless the context requires otherwise, references to “we,” “us,” “our,” and “Newgioco,” and the “Company” refer to Newgioco Group, Inc. and its subsidiaries.

 

The Company has prepared this Amendment No. 1 (this “Amendment”) to its Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, which was originally filed with the Securities and Exchange Commission on May 15, 2019 (the “Original 10-Q”) to reflect the restatement of certain of the Company’s previously issued Consolidated Balance Sheets at March 31, 2019, Consolidated Statements of Operations and Comprehensive Income (Loss), Consolidated Statements of Changes in Stockholder’ Equity (Deficiency) and Consolidated Statements of Cash Flows for the quarters ended March 31, 2019 and 2018 and the notes related thereto and certain other related matters.

 

As required by Rule 12b-15 under the Securities Exchange Act of 1934, as amended, new certifications by the Company’s principal executive officer and principal financial officer are filed as exhibits 31.1, 31.2, 32.1 and 32.2 to this Form 10-Q/A.

 

The Company intends to file as soon as practicable the financial statements for the quarter ended March 31, 2020 and restated financial statements for the quarters ended June 30, 2019 and September 30, 2019.

 

In addition, all share and earnings per share information have been retroactively adjusted to reflect an 1 for 8 reverse stock split effective December 12, 2019.

 

Background

 

On May 5, 2020, the Company filed a Current Report on Form 8-K under Item 4.02 with the Securities and Exchange Commission relating to previously issued financial statements as described below. As indicated in the Current Report on Form 8-K under Item 4.02, the Company determined that a restatement was necessary due to the effect of certain errors in its Consolidated Balance Sheets at December 31, 2018 and 2017, Consolidated Statements of Operations and Comprehensive Income (Loss), Consolidated Statements of Changes in Stockholder’ Equity and Consolidated Statements of Cash Flows for the years ended December 31, 2018 and 2017 (collectively the “Financial Statements”) and the notes related thereto.

 

These errors consisted primarily of the following: (i) the understatement of non-cash consolidated depreciation and amortization by $788,666; (ii) the understatement of unrealized foreign exchange losses of $178,976. In addition, the Company identified other miscellaneous immaterial adjustments amounting to $9,506. As a result, net loss for the year ended December 31, 2018 increased by $582,449 and the net income for the year ended December 31, 2017 increased by $85,198 and the cumulative adjustment to periods prior to January 1, 2017 decreased by $460,885.

 

The Company also analyzed the impact of the aforementioned adjustments and other accumulated misstatements on the financial statements for the interim and annual periods prior to the fiscal year ended December 31, 2018, and concluded that a cumulative opening retained earnings adjustment is appropriate as the correction of the errors in each prior period would not be material individually or in the aggregate to any such prior interim or annual period. However, the Company concluded that correcting the cumulative impact of the errors would be material to its results of operations for the year ended December 31, 2018 and the three subsequent quarters.

 

In addition, the Company adjusted the opening Consolidated Balance Sheets to reflect the changes describe above and made amendments to its Consolidated Balance Sheet at March 31, 2019, Consolidated Statement of Operations and Comprehensive Income (Loss), Consolidated Statements of Changes in Stockholders Equity and Consolidated Statements of Cash Flows for the three months ended March 31, 2019 and the related notes thereto (collectively “the Interim financial Statements”) to take into account the following:

 

Accounting for leases in terms of ASC 842 – leases, which requires the Company to

 

-recognize leases on the balance sheet as a lease liability with a corresponding right-of-use asset for leases with a lease-term of more than twelve months. The new standard was effective for interim periods beginning after December 15, 2018. The Company adopted the new standard on January 1, 2019 using the prospective transition method, and accordingly restated its Interim Financial Statements. In terms of the adjustment, the Company recorded an initial Right-of-use asset of $646,138 under non-current assets and a corresponding Operating Lease liability of $617,352 on January 1, 2019 and adjusted for subsequent addition to the right of use asset and Operating liability of $138,312 during the three months ended March 31, 2019. The subsequent amortization of the Right-of-use assert and Operating lease liability resulted in a net adjustment to the Right-of-use asset of $723,607 and to the operating lease liability of $697,100 and other accrued liabilities of $691,100 and other accrued liabilities of $27,058, after taking into account foreign currency translation differences of $551.

 

 

3

 

 

-The accounting for finance leases in terms of ASC842- Leases, was also modified to correct certain immaterial differences in accounting for these leases. The net adjustment resulted in the recording of an asset of $41,566 and a finance lease liability of $41,588 and the subsequent adjustment to net loss from operation of a net $11.

 

-Accounting for Imputed Deferred Taxation in terms of ASC 740, on the acquisition of Virtual Generation which was effective January 31, 2019. ASC 740 require the recognition of imputed deferred tax on the identifiable intangible assets acquired. This resulted in an adjustment to goodwill on acquisition of $1,401,608 and the initial recognition of a deferred tax liability of $1,401,608. The deferred tax liability was subsequently decreased by $15, 573, the deferred tax liability related to the amortization of the intangible asset acquired of $44,495.

 

-Other adjustments, with a net impact of $20,197 to the Statement of Operations and Comprehensive Loss were made to correct errors perpetuated from the December 31, 2018 balance sheet adjustments perpetuated in the Interim Financial Statements for the three months ended March 31, 2019.

 

To assist in your review of this filing, this 10-Q/A sets forth the Original 10-Q in its entirety, as amended to reflect the changes described above. The Company believes that presenting all of the amended and restated information in this 10-Q/A allows investors to review all pertinent data in a single presentation. This 10-Q/A amends and restates the Financial Statements to reflect the restated numbers to correct the errors. In addition, in this 10-Q/A, corresponding changes were also made to the Part I, Item 2, under “Management’s Discussion and Analysis of Results of Operations and Financial Condition” to reflect the restated numbers; Part II, Item 1A to reflect the restated numbers in the applicable risk factor; Part II, Item 2 to correct the number of shares issuable upon exercise of debentures in the applicable risk factor and Part II, Item 2 Sale of Unregistered Securities to correct the number of unregistered shares of common stock that were issued during the quarter.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact could be deemed forward-looking statements. Statements that include words such as “may,” “might,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “pro forma” or the negative of these words or other words or expressions of and similar meaning may identify forward-looking statements. For example, forward-looking statements include any statements of the plans, strategies and objectives of management for future operations, including the execution of integration and restructuring plans and the anticipated timing of filings; any statements concerning proposed new products, services or developments; any statements regarding future economic conditions or performance; statements of belief and any statement of assumptions underlying any of the foregoing.

 

These forward-looking statements are found at various places throughout this Quarterly Report on Form 10-Q and the other documents referred to and relate to a variety of matters, including, but not limited to, other statements that are not purely statements of historical fact. These forward-looking statements are made on the basis of the current beliefs, expectations and assumptions of management, are not guarantees of performance and are subject to significant risks and uncertainty. These forward-looking statements should not be relied upon as predictions of future events and Newgioco Group, Inc. cannot assure you that the events or circumstances discussed or reflected in these statements will be achieved or will occur. Furthermore, if such forward-looking statements prove to be inaccurate, the inaccuracy may be material. In light of the significant uncertainties in these forward-looking statements, you should not regard these statements as a representation or warranty by Newgioco Group, Inc. or any other person that we will achieve our objectives and plans in any specified timeframe, or at all. These forward-looking statements should, therefore, be considered in light of various important factors, including those set forth below, under Part II, “Item 1A. “Risk Factors” and elsewhere in this Quarterly Report on Form 10-Q and those identified under Part I, Item 1A in our Annual Report on Form 10-K of the year ended December 31, 2018 filed with the Securities and Exchange Commission on March 8, 2019.

 

You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q. We disclaim any obligation to publicly update or release any revisions to these forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this Quarterly Report on Form 10-Q or to reflect the occurrence of unanticipated events, except as required by law.

 

In this Quarterly Report on Form 10-Q, unless the context indicates otherwise, references to “Newgioco Group” “our Company,” “the Company,” “we,” “our,” and “us” refer to Newgioco Group, Inc. a Delaware corporation, and its wholly-owned subsidiaries.

 

4

 

 

 
 

PART I. FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

NEWGIOCO GROUP, INC.

Consolidated Balance Sheets

(Unaudited)

 

   March 31, 2019  December 31, 2018
Current Assets   (As Restated)      
Cash and cash equivalents  $5,179,403   $6,289,903 
Accounts receivable   197,221    10,082 
Gaming accounts receivable   1,066,470    1,021,052 
Prepaid expenses   124,177    124,712 
Related party receivable   27,866    49,914 
Other current assets   152,090    55,700 
Total Current Assets   6,747,227    7,551,363 
           
Non-current Assets          
Restricted cash   1,549,431    1,560,539 
Property, plant and equipment   540,737    476,047 
Right-of-use assets   723,607      
Intangible assets   16,376,337    12,527,980 
Goodwill   1,663,660    262,552 
Investment in non-consolidated entities   250,000    275,000 
Total Noncurrent Assets   21,103,772    15,102,118 
Total Assets  $27,850,999   $22,653,481 
           
Current Liabilities          
Line of credit - bank  $825,000   $750,000 
Accounts payable and accrued liabilities   5,197,922    4,603,608 
Gaming accounts balances   1,110,260    1,049,423 
Taxes payable   1,059,477    1,056,430 
Advances from stockholders   44,683    39,237 
Convertible Debt, net of discount of $3,300,943 and $4,587,228, respectively   4,473,994    3,942,523 
Notes payable   2,255,457    —   
Notes payable – related party   1,820,910    318,078 
Bank loan payable – current portion   119,863    120,920 
Operating lease liability   135,811      
Financial lease liability   8,418      
Other current liabilities   196,694    —   
Total Current Liabilities   17,248,489    11,880,219 
           
Non-current liabilities          
Deferred tax liability   1,386,035    —   
Bank loan payable   190,197    225,131 
Operating lease liability   561,289    —   
Financial lease liability   33,170    —   
Other long-term liabilities   619,991    608,728 
    2,790,682    833,859 
Total Liabilities   20,039,171    12,714,078 
           
Stockholders' Equity          
Preferred stock, $0.0001 par value; 20,000,000 shares authorized, none issued   —      —   
Common Stock, $0.0001 par value, 80,000,000 shares authorized; 9,795,396 and 9,442,537 shares issued and outstanding as of March 31, 2019 and December 31, 2018*  980    944 
Additional paid-in capital   25,079,491    23,962,920 
Accumulated other comprehensive income   (187,661)   (57,431)
Accumulated deficit   (17,080,982)   (13,967,030)
Total Stockholders' Equity   7,811,828    9,939,403 
Total Liabilities and Stockholders’ Equity  $27,850,999   $22,653,481 

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

See notes to consolidated financial statements

5

 

 
 

 

NEWGIOCO GROUP, INC.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(Unaudited)

 

  

Three Months Ended

March 31,

   2019  2018
   (As Restated)  (As Restated)
       
Revenue  $9,266,294   $8,593,867 
           
Costs and Expenses          
Selling expenses   7,407,706    6,077,357 
General and administrative expenses   3,197,454    2,205,314 
Total Costs and Expenses   10,605,160    8,282,671 
           
(Loss) income from Operations   (1,338,866)   311,196 
           
Other (Expenses) Income          
Interest expense, net of interest income   (1,504,112)   (212,239)
Changes in fair value of derivative liabilities   —      254,289 
Imputed interest on related party advances   —      (1,514)
Gain on litigation settlement   —      516,120 
Loss on marketable securities   (25,000)   —   
Total Other (Expenses) Income   (1,529,112)   556,656 
           
(Loss) Income Before Income Taxes   (2,867,978)   867,852 
Income tax provision   (245,974)   (245,036)
Net (Loss) Income  $(3,113,952)  $622,816 
           
Other Comprehensive Loss          
Foreign currency translation adjustment   (130,230)   97,473 
           
Comprehensive (Loss) Income  $(3,244,182)  $720,289 
           
(Loss) Income per common share – basic *   (0.33)   0.07 
(Loss) Income per common share – diluted *   (0.33)   0.07 
Weighted average number of common shares outstanding – basic*   9,549,358    9,273,323 
Weighted average number of common shares outstanding – diluted*   9,549,358    9,512,007 
           

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

See notes to consolidated financial statements

6

 

 

 
 

 

NEWGIOCO GROUP, INC.

Consolidated Statements of Changes in Stockholders' Equity

Three months ended March 31, 2019 and March 31, 2018

(Unaudited)

 

   Common Stock*  Additional  Accumulated Other      
   Shares  Amount  Paid-In Capital*  Comprehensive Income  Accumulated Deficit  Total
                   
Three months ended March 31, 2018                              
Balance at December 31, 2017   9,267,948   $927   $14,548,951   $126,612   $(10,338,273)  $4,338,217 
Imputed interest on stockholder advances             1,251              1,251 
Common stock issued with debentures   13,875    1    55,499              55,500 
Beneficial conversion value of debt             91,017              91,017 
Foreign currency translation adjustment                  97,473         97,473 
Net income (loss)                       622,816    622,816 
                               
Balance at March 31, 2018   9,281,823   $928   $14,696,718   $224,085   $(9,715,457)  $5,206,274 
Three months ended March 31, 2019                              
Balance at December 31, 2018   9,442,537   $944   $23,962,920   $(57,431)  $(13,967,030)  $9,939,403 
                               
Common stock issued with debentures   287,561    29    919,795              919,824 
Common stock issued for the purchase of subsidiaries   65,298    7    196,776              196,783 
Foreign currency translation adjustment                  (130,230)        (130,230)
Net income (loss)                       (3,113,952)   (3,113,952)
                               
Balance at March 31, 2019   9,795,396   $980   $25,079,491   $(187,661)  $(17,080,982)  $7,811,828 
                               

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

See notes to consolidated financial statements

 

7

 

 

 
 

 

NEWGIOCO GROUP, INC.

Consolidated Statements of Cash Flows

(Unaudited)

  

For the Three Months Ended

March 31,

   2019  2018
   (As Restated)  (As Restated)
Cash Flows from Operating Activities          
Net (loss) income  $(3,113,952)  $622,816 
           
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities          
Depreciation and amortization   206,524    210,555 
Amortization of deferred costs   1,356,476    13,558 
Non-cash interest   237,527    87,150 
Imputed interest on advances from stockholders   —      1,514 
Changes in fair value of derivative liabilities   —      (254,289)
Unrealized loss on trading securities   25,000    —   
Movement in deferred taxation   (15,573)   —   
Recovery of assets   —      (516,120)
Bad debt expense   —      6,354 
           
Changes in Operating Assets and Liabilities          
Prepaid expenses   6,862    (119,504)
Accounts payable and accrued liabilities   308,103    (60,316)
Accounts receivable   (139,630)   66,109 
Gaming accounts receivable   (65,651)   331,802 
Gaming accounts liabilities   81,632    756,469 
Taxes payable   23,981    146,571 
Other current assets   (65,417)   (8,983)
Customer deposits   —      53,684 
Other current liabilities   146,304    —   
Long term liability   23,326    13,329 
Net Cash (Used in) Provided by Operating Activities   (984,488)   1,350,699 
           
Cash Flows from Investing Activities          
Acquisition of property, plant, and equipment, and intangible assets   (42,382)   (250,547)
Acquisition of Virtual Generation, net of cash of $47,268   (216,150)   —   
Net Cash Used in Investing Activities   (258,532)   (250,547)
           
Cash Flows from Financing Activities          
Proceeds from bank credit line   275,000    (181,413)
Repayment of bank credit line   (200,000)   —   
Repayment of bank loan   (29,134)   (30,526)
Proceeds from debentures and convertible notes, net of repayment   —      126,849 
Conversion of debentures exercised   55,200    —   
Repayment of financial leases   (2,593)     
Loan to related party   (43,713)   (48,039 
Advances from stockholders, net of repayment   6,596    (559,131)
Net Cash Provided by (Used) in Financing Activities   61,356    (692,260)
           
Effect of change in exchange rate   60,056    327,490 
           
Net (decrease) increase in cash   (1,121,608)   735,382 
Cash – beginning of the period   7,850,442    7,057,763 
Cash – end of the period  $6,728,834   $7,793,145 
           
Reconciliation of cash, cash equivalents and restricted cash within the Balance Sheets to the Statement of Cash Flows          
Cash and cash equivalents  $5,179,403   $7,190,209 
Restricted cash included in non-current assets   1,549,431    602,936 
   $6,728,834   $7,793,145 

 

Supplemental disclosure of cash flow information   
Cash paid during the period for:   
Interest  $9,468   $118,301 
Income tax  $270,273   $340,092 
           
Supplemental cash flow disclosure for non-cash activities          
Common shares issued with conversion of debentures*  $2,300,487   $—   
Common shares issued with purchase of Virtual Generation*  $522,380   $—   
           

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

See notes to consolidated financial statements

8

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

1. Basis of Presentation and Nature of Business

 

Basis of Presentation

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and three months ended March 31, 2019 are not necessarily indicative of the results that may be expected for the fiscal year ending December31, 2019. The balance sheet at December 31, 2018 has been derived from the Company’s audited consolidated financial statements at that date but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements. For further information, please refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, as filed with the U.S. Securities and Exchange Commission (“SEC”).

 

Nature of Business

 

Newgioco Group, Inc. (“Newgioco Group” or the “Company”) was incorporated in the state of Delaware on August 26, 1998 as Pender International Inc. On September 30, 2005, the Company changed its name to Empire Global Corp., and on July 20, 2016 changed its name to Newgioco Group, Inc. The Company maintains its principal executive offices headquartered in Toronto, Canada with wholly-owned subsidiaries in Canada, Italy and Austria.

 

The Company’s subsidiaries include: Multigioco Srl (“Multigioco”), acquired on August 15, 2014, Rifa Srl (“Rifa”), acquired on January 1, 2015, and Ulisse GmbH (“Ulisse”) and Odissea Betriebsinformatik Beratung GmbH (“Odissea”) which were both acquired on July 1, 2016, Virtual Generation Limited (“VG”), acquired on January 30, 2019 and a non-operating subsidiary Newgioco Group, Inc. based in Canada.

 

Newgioco Group is a commercial stage and vertically integrated company operating in one line of business that provides certified Betting Platform Software (“BPS”) services to and the operating of leisure betting establishments situated throughout Italy and in 11 other countries. The Company is comprised of 3 geographically organized groups: an Operational Group; Technology Group; and a Corporate Group with approximately 70 employees organized as follows:

 

  a) the Operational Group is based in Europe and maintains administrative and customer service offices headquartered in Rome, Italy with sub offices for operations administration, and risk management and trading in Naples and Teramo, Italy and Valetta, Malta;

 

  b) the Technology Group is based in Innsbruck, Austria and manages software development, training and administration; and

 

  c) the Corporate Group is based in North America which includes a head office situated in Toronto, Canada with a sub office in Scottsdale, Arizona through which our CEO, CFO and VP Corporate Development carry-out our corporate duties, handle day-to-day reporting and other operations such as U.S. development and planning, and through which various independent contractors and vendors are engaged.

 

2. Summary of Significant Accounting Policies

 

Basis of consolidation

 

The consolidated financial statements include the financial statements of the Company and its subsidiaries, all of which are wholly-owned. All significant inter-company transactions are eliminated upon consolidation.

Certain items in prior periods were reclassified to conform to the current period presentation.

 

9

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Use of estimates

 

The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. These estimates and assumptions include valuing equity securities issued in share-based payment arrangements, determining the fair value of assets acquired, allocation of purchase price, impairment of long-lived assets, the collectability of receivables and the value of deferred taxes and related valuation allowances. Certain estimates, including evaluating the collectability of receivables and advances, could be affected by external conditions, including those unique to our industry and general economic conditions. It is possible that these external factors could have an effect on our estimates that could cause actual results to differ from our estimates. We re-evaluate all of our accounting estimates at least quarterly based on these conditions and record adjustments when necessary.

 

Goodwill

 

The Company allocates the fair value of purchase consideration to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill.

 

Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired users, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management's estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates.

 

The Company annually assesses whether the carrying value of its intangible assets exceeds their fair value and, if necessary, records an impairment loss equal to any such excess. Each interim reporting period, the Company assesses whether events or circumstances have occurred which indicate that the carrying amount of an intangible asset exceeds its fair value. If the carrying amount of the intangible asset exceeds its fair value, an asset impairment charge will be recognized in an amount equal to that excess. No asset impairment charges were incurred during the three months ended March 31, 2019 or March 31, 2018. For the three months ended March 31, 2019 approximately $5,000 in goodwill was recorded as part of an acquisition.

 

Long-Lived Assets

 

The Company evaluates the carrying value of our long-lived assets for impairment by comparing the expected undiscounted future cash flows of the assets to the net book value of the assets when events or circumstances indicate that the carrying amount of a long-lived asset may not be recoverable. If the expected undiscounted future cash flows are less than the net book value of the assets, the excess of the net book value over the estimated fair value will be charged to earnings.

 

Fair value is based upon discounted cash flows of the assets at a rate deemed reasonable for the type of asset and prevailing market conditions, appraisals, and, if appropriate, current estimated net sales proceeds from pending offers.

 

Derivative Financial Instruments

 

The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates all of its financial instruments, including convertible notes and stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported as charges or credits to income.

 

 

10

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Derivative Financial Instruments (continued)

 

For option-based simple derivative financial instruments, the Company uses the Black-Scholes option-pricing model to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.

 

As a result of the adoption of ASU 2017-11 in the third quarter of 2018, the Company has no derivative financials instruments classified as a liability at March 31, 2019 and December 31, 2018.

 

Earnings Per Share

 

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260, “Earnings Per Share” provides for calculation of “basic” and “diluted” earnings per share. Basic earnings per share includes no dilution and is computed by dividing net income (loss) available to common shareholders by the weighted average common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of an entity and include warrants granted and convertible debt. These potentially dilutive securities were included in the calculation of earnings per share for the three months ended March 31, 2018 but not for the three months ended March 31, 2019 because the effect would have been anti-dilutive. Accordingly, basic and diluted loss per common share is the same for the three months ended March 31, 2019.

 

The following is a reconciliation of weighted average shares and a calculation of earnings per share:

 

  

Three Months Ended

March 31,

   2019  2018
Net (Loss) Income  $(3,113,951)  $622,817 
           
Weighted Average Basic Shares   9,549,358    9,273,323 
Effect of dilutive securities   —      238,684 
Weighted Average diluted Shares   9,549,358    9,512,007 
           
(Loss) Earnings per share          
Basic  $(0.32)  $0.07 
Diluted  $(0.32)  $0.071 

 

Currency translation

 

The Company's subsidiaries operate in Europe with a functional currency of Euro and in Canada with a functional currency of Canadian dollars. In the consolidated financial statements, revenue and expense accounts are translated at the average rates during the period, assets and liabilities are translated at period-end rates and equity accounts are translated at historical rate. Translation adjustments arising from the use of different exchange rates from period to period are included as a component of stockholders' equity. Gains and losses from foreign currency transactions are recognized in current operations.

11

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Revenue Recognition

 

In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606),” which requires revenue to be recognized when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASU 2014-09 (“ASC Topic 606”) supersedes the existing revenue recognition guidance and is effective for interim and annual reporting periods beginning after December 15, 2017. The Company adopted ASC Topic 606 on January 1, 2018 and has determined that the new standard does not have a material impact on the nature and timing of revenues recognized.

 

Revenues from sports-betting, casino, cash and skill games, slots, bingo and horse race wagers represent the gross pay-ins (also referred to as turnover) from customers less gaming taxes and payouts to customers. Revenues are recorded when the game is closed which is representative of the point in time at which the Company has satisfied its performance obligation. In addition, the Company receives commissions from the sale of scratch tickets and other lottery games. Commissions are recorded when the ticket for scratch off tickets and lottery tickets are sold.

 

Revenues from the BPS include license fees, training, installation, and product support services. Revenue is recognized when transfer of control to the customer has been made and the Company’s performance obligation has been fulfilled. License fees are calculated as a percentage of each licensee’s level of activity and are contingent upon the licensee’s usage. The license fees were recognized on an accrual basis as earned.

 

Cash and equivalents

 

The Company considers all highly liquid debt instruments with maturities of three months or less at the time acquired to be cash equivalents. The Company had no cash equivalents as of March 31, 2019 and December 31, 2018.

 

The Company primarily places its cash with high-credit quality financial institutions located in the United States which are insured by the Federal Deposit Insurance Corporation, in Canada which are insured by the Canadian Deposit Insurance Corporation, in Italy which is insured by the Italian deposit guarantee fund Fondo Interbancario di Tutela dei Depositi (FITD) and in Germany which is a member of the Deposit Protection Fund of the Association of German Banks (Einlagensicherungsfonds des Bundesverbandes deutscher Banken).

 

Gaming accounts receivable

 

Gaming accounts receivable represents gaming deposits made by customers to their online gaming accounts either directly by credit card, bank wire, e-wallet or other accepted method through one of our websites or indirectly by cash collected at the cashier of a betting shop but not yet credited to our bank accounts and subject to normal trade collection terms without discounts. The Company periodically evaluates the collectability of its gaming accounts receivable and considers the need to record or adjust an allowance for doubtful accounts based upon historical collection experience and specific customer information. Actual amounts could vary from the recorded estimates. The Company does not require collateral to support customer receivables. The Company recorded bad debt expense $nil and $6,354 for the three months ended March 31, 2019 and 2018, respectively. All balances previously recorded as allowance for doubtful accounts were written off as uncollectible.

 

Gaming account balances

 

Gaming account balances represent customer balances, including winnings and deposits, that are held as credits in online gaming accounts and have not as of yet been used or withdrawn by the customers. Customers can request payment from the Company at any time and the payment to customers can be made through bank wire, credit card, or cash disbursement from one of our locations. Online gaming account credit balances are non-interest bearing.

 

 

12

 

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Fair Value Measurements

 

ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This topic also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:

 

Level 1: Observable inputs such as quoted prices (unadjusted) in active market for identical assets or liabilities.

 

Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

 

Level 3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use.

 

The carrying value of the Company's short-term investments, prepaid expenses, accounts receivables, other current assets, accounts payable and accrued liabilities, gaming account balance, and advances from shareholder approximate fair value because of the short-term maturity of these financial instruments.

 

On March 31, 2018, in connection with a settlement agreement with 2336414, the Company received 2,500,000 shares of common stock of Zoompass Holdings, Inc. The value of these shares are included in Investment in non-consolidated entities and is revalued every quarter with fluctuations in fair value recorded to earnings. The fair value of the investment is based on the closing price of the shares reported on the principal stock exchange on which they are traded. At March 31, 2019 the Company held 2,500,000 shares of Zoompass which traded at a closing price of $0.10, or value of $250,000. For the three months ended March 31, 2019, an unrealized loss of $25,000 related to the investment in Zoompass.

 

The following tables presents assets that are measured and recognized at fair value as of March 31, 2019 and March 31, 2018, on a recurring basis:

 

    March 31, 2019    
    Level 1   Level 2   Level 3  

Total Carrying

Value

Shares of Zoompass Holdings, Inc.   $ 250,000                 $ 250,000  
                                 

 

    March 31, 2018    
    Level 1   Level 2   Level 3  

Total Carrying

Value

Shares of Zoompass Holdings, Inc.   $ 350,000                 $ 350,000  
                                 

 

Property, plant and equipment

 

Property, plant and equipment are stated at acquisition cost less accumulated depreciation and adjustments for impairment losses. Expenditures are capitalized only when they increase the future economic benefits embodied in an item of property, plant and equipment. All other expenditures are recognized as expenses in the statement of income as incurred.

 

Depreciation is charged on a straight-line basis over the estimated remaining useful lives of the individual assets. Amortization commences from the time an asset is put into operation. The range of the estimated useful lives is as follows:

 

Trademarks / names 14 years  
Office equipment 5 years  
Office furniture 8 1/3 years  
Signs and displays 5 years  

 

13

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity's financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740-10-30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

The recently passed comprehensive tax reform bill could adversely affect our business and financial condition.

 

The Company has elected to include interest and penalties related to uncertain tax positions, if determined, as a component of income tax expense.

 

In Italy, tax years beginning 2015 forward, are open and subject to examination, while in Austria companies are open and subject to inspection for five years and ten years for inspection of serious infractions. In the United States and Canada, tax years beginning 2015 forward, are subject to examination. The Company is not currently under examination and it has not been notified of a pending examination.

 

Comprehensive Income (Loss)

 

Comprehensive income (loss) is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources, including foreign currency translation adjustments and unrealized gains and losses on marketable securities.

 

The Company adopted FASB ASC 220-10-45, “Reporting Comprehensive Income”. ASC 220-10-45 establishes standards for reporting and presentation of comprehensive income and its components in a full set of financial statements. Comprehensive income consists of net income and unrealized gains (losses) on available for sale marketable securities; foreign currency translation adjustments and changes in market value of future contracts that qualify as a hedge; and negative equity adjustments.

 

Investment in Non-Consolidated Entities

 

Investments in non-consolidated entities consists of 2,500,000 shares of Zoompass Holdings and is accounted for at fair value, with changes recognized into earnings in accordance with ASU 2016-1, “Financial Instruments – Overall (Subtopic 825-10):Recognition and Measurement of Financial Assets and Financial Liabilities.”

 

Net unrealized (losses) recorded to earnings related to these securities were $25,000 for the three months ended March 31, 2019.

 

14

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

2. Summary of Significant Accounting Policies (continued)

 

Recent Accounting Pronouncements Not Yet Adopted

 

In August 2018, the FASB issued ASU No. 2018-13,Fair Value Measurement (Topic 820):Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. The purpose of this updated guidance is to improve the effectiveness and disclosures in the notes to the financial statements. The ASU removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; removes the policy for timing of transfers between levels; and removes the disclosure related to the valuation process for Level 3 fair value measurements. The ASU also modifies existing disclosure requirements which relate to the disclosure for investments in certain entities which calculate net asset value and clarifies the disclosure about uncertainty in the measurements as of the reporting date. For all entities, the effective date for this guidance is fiscal years beginning after December 15, 2019, including interim periods within the reporting period, with early adoption permitted. Entities are also allowed to elect early adoption of the eliminated or modified disclosure requirements and delay adoption of the new disclosure requirements until their effective date. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.

 

In January 2017, the FASB issued ASU No. 2017-04,Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The main objective of this guidance is to simplify the accounting for goodwill impairment by requiring that impairment charges be based upon the first step in the current two-step impairment test under ASC 350. Currently, if the fair value of a reporting unit is lower than its carrying amount (Step 1), an entity calculates any impairment charge by comparing the implied fair value of goodwill with its carrying amount (Step 2). The implied fair value of goodwill is calculated by deducting the fair value of all assets and liabilities of the reporting unit from the reporting unit’s fair value as determined in Step 1. To determine the implied fair value of goodwill, entities estimate the fair value of any unrecognized intangible assets and any corporate-level assets or liabilities that were included in the determination of the carrying amount and fair value of the reporting unit in Step 1. Under this guidance, if a reporting unit’s carrying amount exceeds its fair value, an entity will record an impairment charge based on that difference. The impairment charge will be limited to the amount of goodwill allocated to that reporting unit. This guidance eliminates the requirement to calculate a goodwill impairment charge using Step 2. This guidance does not change the guidance on completing Step 1 of the goodwill impairment test. Under this guidance, an entity will still be able to perform the current optional qualitative goodwill impairment assessment before determining whether to proceed to Step 1. The guidance in the ASU will be applied prospectively and is effective for the Company for annual and interim impairment tests performed in periods beginning after December 15, 2019. The Company does not expect the adoption of this ASU to have a significant impact on its consolidated financial statements.

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right of use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted for all public business entities and all nonpublic business entities upon issuance. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements.

 

The Company has reviewed all recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on our consolidated results of operations, financial position, and cash flows. Based on that review, the Company believes that none of these pronouncements will have a significant effect on current or future earnings or operations.

 

15

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results

 

The company identified the following errors in the financial results for the periods ended March 31, 2019 and 2018.

 

Three months ended March 31, 2019

 

    The company restated its financial statements for the year ended December 31, 2018, to correct the recording of non-cash amortization of intangible assets and the depreciation of revalued plant and equipment which was incorrectly classified as other comprehensive income, the unrealized foreign currency loss on convertible debentures denominated in Canadian Dollars and other immaterial adjustments, resulting in a restatement of opening balances of plant and equipment of $121,243, intangible assets of $(55,475), other comprehensive income of $(1,023,907) and opening retained earnings of $(958,138).

 

   

The Company had not accounted for ASC 842 – leases, which was effective for periods beginning January 1, 2019, in its interim financial statements for the periods ended March 31, 2019, June 30, 2019 and September 30, 2019.

 

The Company recorded a right-of-use asset of $646,138 and an operating lease liability of $617,352 and an accrued liability of $28,786 as of January 1, 2019. An additional $138,312 of operating leases were entered into during the three months ended March 31, 2019. The amortization of the right-of-use asset during the three months ended March 31, 2019 amounted to $46,987, the amortization of the operating lease liability of $45,256 and reduction of the accrued liability of $1,731.

 

The Company adjusted its accounting for financial leases by recording an office equipment asset of $34,638 and a finance lease liability of $34,524 as of January 1, 2019. During the three months ended March 31, 2019, an additional $10,319 of additional office equipment under financial leases was recorded. The Company recorded a depreciation charge of $2,614 related to these assets, an interest charge of $322 and amortization of financial leases of $2,480.

 

    The Company modified its accounting for the acquisition of Virtual Generation by accounting for the imputed deferred tax liability on the value of the Platform acquired, resulting in an adjustment of $1,401,608 to deferred tax liability and recording of a goodwill asset on acquisition of $1,401,608. The Virtual Generation platform valued at $4,004,954 was amortized for the three months ended March 31, 2019, resulting in an amortization expense of $44,495 and a reduction in the deferred tax liability of $15,573.

 

    Other immaterial adjustments relating to the recording of intercompany movements were incorrectly reflected in other comprehensive income, the net adjustment amounted to $20,197 and an adjustment of comprehensive loss of $73,485.

 

    Due to a 1 for 8 reverse stock split which took place on December 12, 2019, the outstanding shares and additional paid in capital was adjusted to take into account the effects of the reverse stock split.

 

Three months ended March 31, 2018

 

    The error corrected in the financial statements for the year ended December 31, 2018, resulted in an adjustment to depreciation and amortization expense of $117,648, an adjustment to foreign exchange movements of $27,882 and an immaterial $331 adjustment to general and administrative expenses.

 

16

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The restatement recorded by the Company for the three months ended March 31, 2019 was as follows:

 

   Prior year adjustment  Lease adjustments  Acquisition of Virtual Generation adjustments  Other adjustments  Total Restated
                
Opening retained earnings  $958,136   $—     $—     $—     $958,136 
General and administrative expenses   —      (2,925)   —      (21,512)   (24,437)
Depreciation and amortization   —      2,614    44,495    1,315    48,424 
Interest expense   —      322    —      —      322 
Deferred taxation   —      —      (15,573)   —      (15,573)
Net increase in accumulated deficit   —      11    28,922    (20,197)   966,872 
                          
Net decrease in other Comprehensive loss   (1,023,907)   561    —      73,488    (949,858)
                          
Net increase in plant and equipment and intangibles   65,771    765,173    1,357,113    (2,901)   2,185,156 
                          
Total increase in current liabilities   —      (171,286)   —      (50,390)   (221,676)
                          
Net increase in non-current liabilities  $—     $(594,459)  $(1,386,035)  $—     $(1,980,494)

 

The restatement recorded by the Company for the three months ended March 31, 2018 was as follows:

 

   Plant and equipment and intangibles adjustments  Foreign currency adjustments  Other adjustments  Total Restated
             
General and administrative expenses  $—     $27,882   $331   $28,213 
Depreciation and amortization   117,648    —      —      117,648 
Net increase in accumulated deficit  $117,648   $27,882   $331   $145,861 

 

17

 

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The reconciliation of the consolidated balance sheet as of March 31, 2019 is as follows:

 

   As Previously Reported  Prior year adjustment  Lease adjustments  Acquisition of Virtual Generation  Other Adjustments  As Restated
Current Assets                              
Cash and cash equivalents  $5,179,403   $—     $—     $—     $—     $5,179,403 
Accounts receivable   197,221    —      —      —      —      197,221 
Gaming accounts receivable   1,066,470    —      —      —      —      1,066,470 
Prepaid expenses   124,177    —      —      —      —      124,177 
Related party receivable   27,866    —      —      —      —      27,866 
Other current assets   152,090    —      —      —      —      152,090 
Total Current Assets   6,747,227    —      —      —      —      6,747,227 
                               
Noncurrent Assets                              
Restricted cash   1,549,431    —      —      —      —      1,549,431 
Property, plant and equipment   383,528    121,248    41,566    —      (5,605)   540,737 
Right-of-use assets   —      —      723,607    —      —      723,607 
Intangible assets   16,468,511    (55,477)   —      (39,901)   3,204    16,376,337 
Goodwill   267,146    —      —      1,397,014    (500)   1,663,660 
Investment in non-consolidated entities   250,000    —      —      —      —      250,000 
Total Noncurrent Assets   18,918,616    65,771    765,173    1,357,113    (2,901)   21,103,772 
Total Assets  $25,665,843   $65,771   $765,173   $1,357,113   $(2,901)  $27,850,999 
                               
Current Liabilities                              
Line of credit - bank  $825,000   $—     $—     $—     $—     $825,000 
Accounts payable and accrued liabilities   5,170,864    —      27,058    —      —      5,197,922 
Gaming accounts balances   1,110,260    —      —      —      —      1,110,260 
Taxes payable   1,059,477    —      —      —      —      1,059,477 
Advances from stockholders   44,683    —      —      —      —      44,683 
Debentures, net of discount   4,473,994    —      —      —      —      4,473,994 
Promissory notes payable – other   2,255,457    —      —      —      —      2,255,457 
Promissory notes payable – related party   1,820,910    —      —      —      —      1,820,910 
Bank loan payable – current portion   119,863    —      —      —      —      119,863 
Operating lease liability   —      —      135,811    —           135,811 
Financial lease liability   —      —      8,418    —           8,418 
Other current liabilities   146,304    —      —      —      50,390    196,694 
Total Current Liabilities   17,026,812    —      171,287    —      50,390    17,248,489 
                               
Non-current liabilities                              
Deferred tax liability   —      —      —      1,386,035    —      1,386,035 
Bank loan payable   190,197    —      —      —      —      190,197 
Operating lease liability   —      —      561,289    —      —      561,289 
Financial lease liability   —      —      33,170    —      —      33,170 
Other long-term liabilities   619,991    —      —      —      —      619,991 
    810,188    —      594,459    1,386,035    —      2,790,682 
Total Liabilities   17,837,000    —      765,746    1,386,035    50,390    20,039,171 
                               
Stockholders' Equity                              
Preferred stock, $0.0001 par value; 20,000,000 shares authorized, none issued   —      —      —      —      —      —   
Common Stock, $0.0001 par value, 80,000,000 shares authorized; 9,795,396 shares issued and outstanding as of March 31, 2019*   7,837    —      —      —      (6,857)   980 
Additional paid-in capital*   25,072,634    —      —      —      6,857    25,079,491 
Accumulated other comprehensive income   (1,137,518)   1,023,907    (562)   —      (73,488)   (187,661)
Accumulated deficit   (16,114,110)   (958,136)   (11)   (28,922)   20,197    (17,080,982)
Total Stockholders' Equity   7,828,843    65,771    (573)   (28,922)   (53,291)   7,811,828 
Total Liabilities and Stockholders’ Equity  $25,665,843   $65,771   $765,173   $1,357,113   $(2,901)  $27,850,999 

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

18

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The reconciliation of the consolidated statement of operations and comprehensive loss for the three months ended March 31, 2019 is as follows:

 

   As Previously Reported 

Lease

adjustments

  Acquisition of Virtual Generation  Other Adjustments  As Restated
                
Revenue  $9,266,294   $—     $—     $—     $9,266,294 
                          
Costs and Expenses                         
Selling expenses   7,407,706    —      —      —      7,407,706 
General and administrative expenses   3,173,467    (311)   44,495    (20,197)   3,197,454 
Total Costs and Expenses   10,581,173    (311)   44,495    (20,197)   10,605,160 
                          
Loss from Operations   (1,314,879)   311    (44,495)   20,197    (1,338,866)
                          
Other (Expenses) Income                         
Interest expense, net of interest income   (1,503,790)   (322)   —      —      (1,504,112)
Other Expense   (25,000)   —      —      —      (25,000)
Total Other (Expenses) Income   (1,528,790)   (322)   —      —      (1,529,112)
                          
Loss Before Income Taxes   (2,843,669)   (11)   (44,495)   20,197    (2,867,978)
                          
Income tax provision   (261,547)   —      15,573    —      (245,974)
                          
Net Loss  $(3,105,216)  $(11)  $(28,922)  $20,197   $(3,113,952)
                          
Other Comprehensive Loss                         
Foreign currency translation adjustment   (56,180)   (562)   —      (73,488)   (130,230)
                          
Comprehensive Loss  $(3,161,396)  $(573)  $(28,922)  $(53,291)  $(3,244,182)
                          
Loss per common share – basic and diluted*  $(0.33)                 $(0.33)
Weighted average number of common shares outstanding – basic and diluted*   9,549,358                   9,549,358 

 

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

19

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The reconciliation of the consolidated statement of operations and comprehensive loss for the three months ended March 31, 2018 is as follows:

 

   As Previously Reported  Depreciation and amortization adjustments  Foreign Exchange adjustments  Other Adjustments  As Restated
                
Revenue  $8,593,867   $—     $—     $—     $8,593,867 
                          
Costs and Expenses                         
Selling expenses   6,077,357    —      —      —      6,077,357 
General and administrative expenses   2,059,453    117,648    27,882    331    2,205,314 
Total Costs and Expenses   8,136,810    117,648    27,882    331    8,282,671 
                          
Income from Operations   457,057    (117,648)   (27,882)   (331)   311,196 
                          
Other (Expenses) Income                         
Interest expense, net of interest income   (212,239)   —      —      —      (212,239)
Changes in fair value of derivative liabilities   254,289    —      —      —      254,289 
Imputed interest on related party advances   (1,514)   —      —      —      (1,514)
Gain on litigation settlement   516,120    —      —      —      516,120 
Total Other Expenses (Income)   556,656    —      —      —      556,656 
                          
Income (Loss) Before Income Taxes   1,013,713    (117,648)   (27,882)   (331)   867,852 
                          
Income tax provision   (245,036)   —      —      —      (245,036)
                          
Net Income (Loss)  $768,677   $(117,648)  $(27,882)  $(331)  $622,816 
                          
Other Comprehensive Income (Loss)                         
Foreign currency translation adjustment   (64,518)   133,778    27,882    331    97,473 
                          
Comprehensive Income (Loss)  $704,158   $16,130   $—     $—     $720,289 
                          
Income (loss) per common share – basic*  $0.08                  $0.07 
Income (loss) per common share – diluted*  $0.08                  $0.07 
Weighted average number of common shares outstanding – basic*   9,273,323                   9,273,323 
Weighted average number of common shares outstanding – diluted*   9,512,007                   9,512,007 

 

* Adjusted for a 1 for 8 reverse stock split effective December 12, 2019.

 

20

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The reconciliation of the consolidated statement of cash flows for the three months ended March 31, 2019 is as follows:

 

   As Previously Reported 

Lease

adjustments

  Acquisition of Virtual Generation  Other Adjustments and reclassifications  As Restated
                
Cash Flows from Operating Activities                         
Net loss  $(3,105,216)  $(11)  $(28,922)  $20,197   $(3,113,952)
                          
Adjustments to reconcile net loss to net cash generated by operating activities                         
Depreciation and amortization   158,100    2,614    44,495    1,315    206,524 
Amortization of deferred costs   1,290,202    —      —      66,274    1,356,476 
Non-cash interest   —      —      —      237,527    237,527 
Unrealized loss on trading securities   25,000    —      —      —      25,000 
Deferred taxation movements   —      —      (15,573)   —      (15,573)
Foreign translation loss   109,960    —           (109,960)   —   
Intercompany movements   152,066    —           (152,066)   —   
Changes in Operating Assets and Liabilities                         
Prepaid expenses   6,862    —      —      —      6,862 
Accounts payable and accrued liabilities   545,630    —      —      (237,527)   308,103 
Accounts receivable   (139,630)   —      —      —      (139,630)
Gaming accounts receivable   (65,651)   —      —      —      (65,651)
Gaming accounts liabilities   81,632    —      —      —      81,632 
Taxes payable   23,981    —      —      —      23,981 
Other current assets   (65,417)   —      —      —      (65,417)
Customer deposits   23,326    —      —      —      23,326 
Other current liabilities   146,304    —      —      —      146,304 
Net Cash used in operating Activities   (812,851)   2,603    —      (174,240)   (984,488)
                          
Cash Flows from Investing Activities                         
Acquisition of property, plant, and equipment, and intangible assets   (46,804)   —      4,594    (172)   (42,382)
Movements in restricted cash   1              (1)   —   
Acquisition of Virtual Generation, net of cash of $47,268   46,344    —      (262,494)   —      (216,250)
Net Cash Used in Investing Activities   (459)   —      (257,900)   (173)   (258,532)
                          
Cash Flows from Financing Activities                         
Proceeds from bank credit line, net   275,000    —      —      —      275,000 
Repayment of bank credit line   (200,000)   —      —      —      (200,000)
Repayment of bank loan   (29,134)   —      —      —      (29,134)
Conversion of debentures exercised   55,200                   55,200 
Repayment of deferred purchase consideration – non-related parties   (263,491)   —      263,491    —      —   
Repayment of deferred purchase consideration – related parties   (175,661)        175,661         —   
Movement in financial leases   —      (2,593)             (2,593)
Common stock issued for purchase of Virtual Generation   196,783         (196,783)        —   
Advance to related party   (43,713)   —      —      —      (43,713)
Repayment of loans advanced to stockholders   6,596    —      —      —      6,596 
Net Cash Provided by Financing Activities   (178,420)   (2,593)   242,369    —      61,356 
                          
Effect of change in exchange rate   (118,770)   (10)   15,531    163,305    60,056 
                          
Net decrease in cash   (1,110,500)   —      —      (11,108)   (1,121,608)
Cash – beginning of the year   6,289,903    —      —      1,560,539    7,850,442 
Cash – end of the year  $5,179,403   $—     $—     $1,549,431   $6,728,834 
Reconciliation of cash, cash equivalents and restricted cash within the balance sheet to the statement of cash flows                         
                          
Cash and cash equivalents   5,179,403    —      —      —      5,179,403 
Restricted cash   —                1,549,431    1,549,431 
    5,179,403              1,549,431    6,728,834 

 

21

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

3. Restatement of prior period results (continued)

 

The reconciliation of the consolidated statement of cash flows for the three months ended March 31, 2018 is as follows:

 

   As Previously Reported 

Depreciation
and

amortization

adjustments

 

Foreign

Exchange adjustments

  Other Adjustments and reclassifications  As Restated
Cash Flows from Operating Activities                         
Net income  $768,677   $(117,648)  $(27,882)  $(331)  $622,816 
                          
Adjustments to reconcile net income to net cash generated by operating activities                         
Depreciation and amortization   158,357    52,198    —      —      210,555 
Amortization of deferred costs   13,558    —      —      —      13,558 
Non-cash interest   87,150    —      —      —      87,150 
Imputed interest on advances from stockholders   1,514    —      —      —      1,514 
Change in fair value of derivative liabilities   (254,289)   —      —      —      (254,289)
Recovery of assets   (516,120)   —      —      —      (516,120)
Bad debt expense   6,354    —      —      —      6,354 
Changes in Operating Assets and Liabilities                         
Prepaid expenses   (119,504)   —      —      —      (119,504)
Accounts payable and accrued liabilities   (60,647)   —      —      331    (60,316)
Accounts receivable   66,109    —      —      —      66,109 
Gaming accounts receivable   331,802    —      —      —      331,802 
Gaming accounts liabilities   756,469    —      —      —      756,469 
Taxes payable   146,571    —      —      —      146,571 
Other current assets   (8,983)   —      —      —      (8,983)
Customer deposits   53,684    —      —      —      53,684 
Long term liability   13,329    —      —      —      13,329 
Net Cash Provided by operating Activities   1,444,031    (65,450)   (27,882)   —      1,350,699 
                          
Cash Flows from Investing Activities                         
Acquisition of property, plant, and equipment, and intangible assets   (182,858)   (67,689)   —      —      (250,547)
Increase in restricted cash   60    —      —      (60)   —   
Net Cash Used in Investing Activities   (182,796)   (67,689)   —      (60)   (250,547)
                          
Cash Flows from Financing Activities                         
Repayment of bank credit line, net   (181,413)   —      —      —      (181,413)
Repayment of bank loan   (30,526)   —      —      —      (30,526)
Proceeds from debentures and convertible notes, net of repayment   126,849    —      —      —      126,849 
Loan to related party   (48,039)                  (48,039)
Repayment to stockholders, net of advances   (559,131)   —      —      —      (559,131)
Net Cash Provided by Financing Activities   (692,260)   —      —      —      (692,260)
                          
Effect of change in exchange rate   151,378    133,139    27,882    15,091    327,490 
                          
Net decrease in cash   720,351    —      —      15,031    735,382 
Cash – beginning of the year   6,469,858    —      —      587,905    7,057,763 
Cash – end of the year  $7,190,209   $—     $—     $602,936   $7,793,145 
                          
Reconciliation of cash, cash equivalents and restricted cash within the balance sheet to the statement of cash flows                         
                          
Cash and cash equivalents   7,190,209    —      —      —      7,190,209 
Restricted cash   —      —      —      602,936    602,936 
    7,190,209    —      —      602,936    7,793,145 

 

 

22

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

4. Acquisition of betting software technology; offline and land-based gaming assets

 

Ulisse GmbH (“Ulisse”) Acquisition

 

On June 30, 2016, the Company entered into a Share Exchange Agreement (“Ulisse SPA”), which closed on July 1, 2016, with the shareholders of Ulisse organized under the laws of Austria. Ulisse operates a network of approximately 170 land-based agency locations. Pursuant to the agreement, the Company issued 3,331,200 shares of common stock in consideration for 100% of the issued and outstanding shares of Ulisse.

 

Pursuant to the Ulisse SPA, the purchase price was subject to an adjustment equal to two times earnings before income taxes calculated on a pro rata basis from the closing date upon completion of the ADM license tender auction. The sellers were also permitted to exercise the option to resell to the Company 50% of the shares of common stock (or 1,665,600 shares) issued in consideration for the purchase price at a fixed price of USD $0.50 per share (the “Ulisse Put Option”).

 

On May 31, 2018, the Company and Ulisse mutually agreed to exercise the Ulisse Put Option in lieu of completion of the ADM license tender auction. The Company repurchased and retired the shares issued in June 2016 with a purchase price adjustment to 10 million Euros (approximately USD $11.7 million). The purchase price adjustment was paid half in cash of 5 million Euros (approximately USD $5.85 million) and the Company issued 4,735,600 shares to the sellers on May 31, 2018 to settle the balance of the purchase price adjustment in shares of common stock at the closing price of $1.18 per share on May 31, 2018.

 

Multigioco Acquisition

 

On May 31, 2018, the Company and Multigioco mutually agreed to exercise the option to repurchase the shares issued to the shareholders of Multigioco at the closing of the acquisition of Multigioco on August 15, 2014 (“Multigioco Put Option”). The Company repurchased and retired the balance of 2,040,000 shares issued to the Multigioco sellers in exchange for EUR 510,000 (approximately USD $595,000).

 

Virtual Generation Limited (“VG”) Acquisition

 

On January 30, 2019, the Company entered into a Share Exchange Agreement (“VG SPA”), with the shareholders of Virtual Generation (“VG”) organized under the laws of Republic of Malta. VG owns and has developed a virtual gaming software platform, together with all the ordinary shares of Naos Holding Limited, a company organized under the laws of Republic of Malta (“Naos”) that owns 3,999 of the 4,000 issued and outstanding ordinary shares of VG. Pursuant to the agreement, the Company issued 522,380 shares of common stock in consideration for 100% of the issued and outstanding shares of VG.

 

 

 

23

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

4. Acquisition of betting software technology; offline and land-based gaming assets (continued)

 

Pursuant to the Purchase Agreement, on the Closing Date, the Company agreed to pay the Sellers the previously agreed to Four Million Euro (€4,000,000) in consideration for all the ordinary shares of VG and Naos, on the Closing Date as follows:

  (i) a cash payment of One Hundred and Eight Thousand Euro (€108,000);  
  (ii) the issuance of shares of the Company’s common stock valued at Eighty-Nine Thousand Euro (€89,000); and  
  (ii) the delivery of a non-interest bearing promissory note (the “Promissory Note”) providing for the payment of (a) an aggregate of €2,392,000 in cash in 23 equal and consecutive monthly instalments of €104,000 with the first such payment due and payable on the date that is one (1) month after the Closing Date; and (b) an aggregate of €1,411,000 in shares of the Company’s common stock in seventeen (17) equal and consecutive monthly instalments of €83,000 as determined by the average of the closing prices of such shares on the last ten (10) trading days immediately preceding the determination date of each monthly issuance, commencing on March 1, 2019.  
             

 

The value of the EUR 4,000,000 promissory note net of discount was EUR 3,665,255 ($4,193,374 U.S.). The note was allocated as 40% as related party and 60% non-related party. In the first quarter ending March 31, 2019, cash payments were $240,015 net of interest of $2,354. Shares were issued at an equivalent of $195,220 net of interest of $1,563. Transaction gain during the quarter was $150. As of March 31, 2019, the promissory note net of discount related to the purchase of VG had a balance of $3,758,289 ($1,502,832 related party; $2,255,457 non-related party).

 

The purchase price was allocated to the fair market value of tangible and intangible assets acquired and liabilities assumed. Intangible assets will be amortized over their remaining useful life as follows:

 

    
Cash  $47,268 
Current assets   178.181 
Property, Plant and Equipment   41,473 
Betting Platform   4,004,594 
    4,271,516 
Less: liabilities assumed   (78,141)
Less: Imputed Deferred taxation on identifiable intangible assets acquired   (1,401,608)
Total identifiable assets less liabilities assumed   2,791,767 
Goodwill arising on acquisition   1,401,608 
Total purchase price  $4,193,375 

 

24

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

5. Leases

 

Adoption of ASC Topic 842, “Leases”

 

On January 1, 2019, the Company adopted Topic 842 using the modified retrospective method applied to leases that were in place as of January 1, 2019. Results for reporting periods beginning after January 1, 2019 are presented under Topic 842, while prior period amounts are not adjusted and continue to be reported in accordance with the Company’s historic accounting under Topic 840. The Company’s portfolio of leases contains both finance and operating leases that relate to real estate agreements, vehicles and office equipment agreements.

 

Practical Expedients and Elections

 

The Company elected the package of practical expedients permitted under the transition guidance, which allowed the Company to carryforward its historical lease classification, the Company’s assessment on whether a contract is or contains a lease, and its initial direct costs for any leases that exist prior to adoption of the new standard. The Company also elected to combine lease and non-lease components on the office equipment leases and elected the short-term lease recognition exemption for all leases that qualify.

 

Discount Rate

 

To determine the present value of minimum future lease payments for leases at January 1, 2019, the Company was required to use the rate implicit in the lease unless the rate is not determinable then a rate of interest that it would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment (the “incremental borrowing rate” or “IBR”).

 

Operating leases

 

Property and vehicle leases

 

The Company determined the rate implicit in the lease or an IBR where that rate was not determinable. The Company used country specific rates based on the country the assets are located in.

 

    Property leases

 

The Company determined that rates ranging from 2.12% to 4.5% were appropriate discount rates to apply to its real-estate operating leases.

 

The Company entered into new real estate operating leases during the current period and determined an appropriate discount rate to apply to its operating leases was 2.12%.

 

    Vehicle leases

 

The Company determined that appropriate discount rates to apply to its vehicle operating leases ranged from 5.1% to 6.7%.

 

Finance leases

 

Computer and office equipment leases

 

The Company has financed several items of computer and office equipment through vendor financing. The discount rates for finance leases ranged from 2.5% to 4.2%.

 

25

 

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited) 

5. Leases (continued)

 

Right of use assets

 

Upon adoption of ASC 842, effective January 1, 2019, the Company recorded a right of use asset for operating leases of $646,138.

 

Right of use assets are included in the consolidated balance sheet are as follows:

 

   March 31, 2019
    
Non-Current assets     
Right-of-use assets - operating leases, net of amortization  $723,607 
Right-of-use assets – finance leases, net of amortization (included in plant and equipment)  $41,566 

 

Lease costs consists of the following:

 

   Three months ended March 31, 2019
    
Finance lease cost:  $2,936 
Amortization of right-of-use assets   2,614 
Interest expense on lease liabilities   322 
      
Operating lease cost   51,406 
      
Total lease cost  $54,342 

 

Other lease information:

 

   Three months ended March 31, 2019
    
    
    
Cash paid for amounts included in the measurement of lease liabilities     
Operating cash flows from finance leases  $(322)
Operating cash flows from operating leases   (51,406)
Financing cash flows from finance leases   (2,801)
      
Right-of-use assets obtained in exchange for new finance leases   9,088 
Right-of-use assets disposed of under operating leases prior to lease maturity   —   
Right-of -use assets obtained in exchange for new operating leases  $138,312 
      
Weighted average remaining lease term – finance leases   3.97 years 
Weighted average remaining lease term – operating leases   3.85 years 
      
Weighted average discount rate – finance leases   3.48%
Weighted average discount rate – operating leases   3.47%
      

 

26

 

 

 
 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

5. Leases (continued)

 

Maturity of Leases

 

Finance lease liability

 

The amount of future minimum lease payments under finance leases are as follows:

 

    Amount
     
  2019     $ 9,413  
  2020       12,551  
  2021       9,355  
  2022       7,375  
  2023       5,650  
  2024       370  
  Total undiscounted minimum future lease payments       44,714  
  Imputed interest       (3,126 )
  Total finance lease liability     $ 41,588  
             
  Disclosed as:          
  Current portion     $ 8,418  
  Non-Current portion       33,170  
        $ 41,588  

 

Operating lease liability

 

The amount of future minimum lease payments under operating leases are as follows:

 

    Amount
     
2019   $ 152,350  
2020     190,412  
2021     159,374  
2022     133,122  
2023     82,484  
2024 and beyond     28,716  
Total undiscounted minimum future lease payments     746,458  
Imputed interest     (49,358 )
         
Total operating lease liability   $ 697,100  
         
Disclosed as:        
Current portion   $ 135,811  
Non-Current portion     561,289  
    $ 697,100  

27

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

6. Intangible Assets

 

Intangible assets consist of the following:

 

   March 31, 2019  December 31, 2018
Betting Platform Software  $1,685,371   $1,685,371 
Ulisse Bookmaker License   9,727,914    9,727,914 
Multigioco and Rifa ADM Licenses   961,756    961,756 
VG Licenses   4,004,594    —   
Location contracts   1,000,000    1,000,000 
Customer relationships   870,927    870,927 
Trademarks/names   110,000    110,000 
Websites   40,000    40,000 
    18,400,964    14,395,968 
Accumulated amortization   (2,024,627)   (1,867,986)
Balance  $16,376,337   $12,527,982 

 

The Company evaluates intangible assets for impairment on an quarterly basis during the last month of each year and at an interim date if indications of impairment exist. Intangible asset impairment is determined by comparing the fair value of the asset to its carrying amount with an impairment being recognized only when the fair value is less than carrying value. The Company recorded approximately $177,000 and $113,000 in amortization expense for the finite-lived assets the three months ended March 31, 2019 and March 31, 2018 respectively.

 

Licenses obtained by the Company in the acquisitions of Multigioco and Rifa include a Gioco a Distanza (“GAD”) online license as well as a Bersani and Monti land-based licenses issued by the Italian gaming regulator (ADM) to Multigioco and Rifa, respectively, as well as an Austrian Bookmaker License through the acquisition of Ulisse.

 

The Company believes that the carrying amounts of its intangible assets are recoverable. However, if adverse events were to occur or circumstances were to change indicating that the carrying amount of such assets may not be fully recoverable, the assets would be reviewed for impairment and the assets could be impaired.

 

7. Restricted Cash

 

Restricted cash is cash held in a segregated bank account at Intesa Sanpaolo Bank S.p.A. (“Intesa Sanpaolo Bank”) as collateral against our operating line of credit with Intesa Sanpaolo Bank as well as Wirecard Bank as a security deposit for Ulisse betting operations. In addition, the Company maintains a $1 million deposit at Metropolitan Commercial bank held as security against a $1 million line of credit. See Note 7.

 

8. Other long term liabilities

 

Other long term liabilities represents the Italian “Trattamento di Fine Rapporto” which is a severance amount set up by Italian companies to be paid to employees on termination or retirement as well as shop deposits that are held by Ulisse.

 

Balances of other long term liabilities were as follows:

 

   March 31, 2019  December 31, 2018
Severance liability  $182,145   $168,706 
Customer deposit balance   437,846    440,021 
Total other long term liabilities  $619,991   $608,727 

 

28

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

9. Line of Credit – Bank

 

The Company currently maintains an operating line of credit for a maximum amount of EUR 300,000 (approximately USD $340,000) for Multigioco and EUR 50,000 (approximately USD $57,000) for Rifa from Intesa Sanpaolo Bank in Italy. The line of credit is secured by restricted cash on deposit at Intesa Sanpaolo Bank and guaranteed by certain shareholders of the Company and bears a fixed rate of interest at 5% per annum on the outstanding balance with no minimum payment, maturity or due date. In addition, the Company maintains a $1 million secured revolving line of credit from Metropolitan Commercial Bank in New York, which bears a fixed rate of interest of 3.00% on the outstanding balance with an interest only monthly minimum payment, no maturity or due date and is secured by a $1 million security deposit. See Note 5. At March 31, 2019, the Line of Credit has an outstanding balance of $825,000.

 

10. Related party transactions and balances

 

Related Party Loans

 

In February 2018 the Company provided a loan of EUR 39,048 (approximately USD $45,000) to Engage IT Services Srl to finance hardware purchased by third-party betting shops. In June 2018, the Company increased the loan by approximately EUR 46,000 (approximately U.S. $53,000).The loans bear interest at 4.47% and is due in February 2019. An officer of the Company holds a 34% stake in Engage IT Services Srl.

 

Advances from stockholders represent non-interest-bearing loans that are due on demand. Interest was imputed at 5% per annum. Balances of Advances from stockholders are as follows:

 

   March 31, 2019  December 31, 2018
Gold Street Capital Corp.  $44,683   $39,237 
           

 

Amounts due to Gold Street Capital Corp., the major stockholder of Newgioco Group, are for reimbursement of expenses. During the three months ended March 31, 2019 and March 31, 2018, the Company paid management fees of $nil and $36,000, respectively, to Gold Street Capital Corp.

 

In January 2018, the Company advanced EUR 100,000 (approximately USD $116,000) to an officer to cover fees related to an application for a gaming license in Malta, under the name Ulisse Services, Ltd. As of the date of this report the application is pending and there is no assurance that the gaming license in Malta would be obtained. Changes in the balance of the advance were due to the fluctuations in foreign exchange rates.

 

During the three months ended March 31, 2019 and 2018, the Company paid management fees of approximately EUR 120,000 (approximately U.S. $136,256 and $147,516, respectively) to Ulisse Services, Ltd. to cover office and set-up expenses, of which EUR 40,000 (approximately U.S. $44,868) is included in accounts payable.

 

The amounts due to the stockholders at March 31, 2019 are non-interest bearing and due on demand.

 

Related-Party Debt

 

Promissory notes payable to related parties with a principal of approximately $318,000 represents amounts due to Braydon Capital Corp., a company owned by Claudio Ciavarella, the brother of our CEO. These notes bear interest at a rate of 1% per month and have no fixed maturity date. Accounts payable and accrued liabilities include approximately $123,000 in accrued interest on these notes.

 

29

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

11. Stockholders’ Equity

 

Effective December 12, 2019 December 12, 2019, the Company performed a 1 for 8 reverse stock split. All equity issuances and references to equity have been adjusted to take into account the reverse stock split.

 

In connection to the debenture units issued in the first quarter of 2018, the Company issued an aggregate of 13,875 shares of common stock at 100% of the market price to the debenture holders.

 

For the quarter ending March 31, 2019, the Company issued an aggregate of 287,561 shares of common stock to debenture holders who elected to convert. See also Note 12.

 

On January 30, 2019, the Company issued 32,450 shares and on March 1, 2019, the Company issued an additional 32,848 shares (65,298 total shares) in connection with the Company’s acquisition of Virtual Generation (“VG”). Refer to Note 4.

 

12. Convertible Debt

 

Convertible debt consists of Notes in USD and CAD issued in the first and second quarter of 2018. For the three months ended March 31, 2019, $919,824 ($864,623 principal plus $55,200 accrued interest) of convertible notes were redeemed for 287,561 of the Company’s common stock. At March 31, 2019, the Company has $7,774,208 principal debt plus accrued interest of $668,492 net of a discount of $3,300,942 and recorded a loss of $109,810 to account for the foreign currency translation of the debt issued in CAD.

 

13. Notes Payable

 

In December 2014, the Company received a promissory note in the principal amount of CDN $500,000 (approximately USD $375,000) from Paymobile, a subsidiary of 2336414 of which the Company owned 666,664 common shares, that bears interest at a rate of 1% per month on the outstanding balance.

 

On January 30, the Company issued a promissory note of EUR 4,000,000 which had a net of discount value of EUR 3,665,255 ($4,193,374 U.S.) pursuant to their acquisition of Virtual Generation (“VG”). As of March 31, 2019, the note had a balance of $3,758,289 ($1,502,832 related party; $2,255,457 non-related party). See Note 4.

 

14. Bank Loan Payable

 

In September 2016, the Company obtained a loan of EUR 500,000 (approximately USD $580,000) from Intesa Sanpaolo Bank in Italy, which loan is secured by the Company's assets. The loan has an underlying interest rate of 4.5 points above Euro Inter Bank Offered Rate, subject to quarterly review and is amortized over 57 months ending March 31, 2021. Monthly repayments of EUR 9,760 (approximately USD $11,000) began in January 2017.

 

The Company made payments of EUR 29,300 (approximately USD $32,900 for the three months ended March 31, 2019 which included principal of approximately $29,100 and interest of approximately $3,800 for the three months ended March 31, 2019.

 

30

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

15. Warrants

 

In connection with the private placement agreements entered into with accredited investors in the first and second quarter of 2018, for each USD $1,000 debenture unit the Company issued two-year warrants to purchase up to 1082.25 shares of the Company’s common stock and for each CDN $1,000 debenture unit the Company issued two-year warrants to purchase up to 832.50 shares of the Company’s common stock at an exercise price of $0.50 per share.

 

The fair value of the warrants was calculated using the Black-Scholes model on the date of issuance and was recorded as debt discount, which has been amortized as interest expense over the life of the debt.

 

The following assumptions were used to calculate the fair value at issuance for the warrants outstanding at March 31, 2019:

 

Exercise Price/share at Issuance   $0.50 - $0.625
Common Stock Price/share   $0.50 - $1.52
Volatility   222% – 231%
Term (Years)   2
Dividend Yield   0%
Interest Rate   2.22% – 2.56%
Forfeiture Risk   0%

 

A summary of warrant transactions during the three months ended March 31, 2019 is as follows:

 

    Warrant Shares   Weighted Average Exercise Price Per Common Share   Weighted Average Life
Outstanding at December 31, 2017     612,528     $ 0.54     1.37
Exercisable at December 31, 2017     561,528     $ 0.56    
Issued     767,064     $ 0.50     1.21
Cancelled     (216,000 )   $ 0.63     2.00
Exercised     (326,088 )   $ 0.58    
Expired     (124,440 )   $ 0.58    
Outstanding at December 31, 2018     8,713,064     $ 0.50      
Exercisable at December 31, 2018     8,713,064     $ 0.50      
Issued         $    
Canceled         $    
Exercised         $    
Expired         $    
Outstanding at March 31, 2019     8,713,064     $ 0.50      
Exercisable at March 31, 2019     8,713,064     $ 0.50      
                     

 

31

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

16. Revenues

The following table represents disaggregated revenues from our gaming operations for the three months ended March 31, 2019 and 2018. Turnover represents the total bets processed for the period, while Commission Revenue represents commissions on lotto ticket sales and Service Revenue is revenue invoiced for our ELYS software service and royalties invoiced for the sale of virtual products.

 

   Three Months Ended March 31,
   2019  2018
Turnover      
Turnover web-based  $86,575,901   $46,065,899 
Turnover land-based   50,399,564    44,493,960 
Total Turnover  $136,975,465   $90,559,859 
           
Winnings/Payouts          
Winnings web-based   82,262,937    42,617,996 
Winnings land-based   44,356,302    38,746,243 
Total Winnings/payouts   126,619,239    81,364,239 
           
Gross Gaming Revenues  $10,356,226   $9,195,620 
           
Less: ADM Gaming Taxes   1,193,746    766,833 
Net Gaming Revenues  $9,162,480   $8,428,787 
Add: Commission Revenues   29,073    99,001 
Add: Service Revenues   74,741    66,079 
Total Revenues  $9,266,294   $8,593,867 

 

17. Income Taxes

 

The Company is incorporated in the United States of America and is subject to United States federal taxation. No provisions for income taxes have been made as the Company had no U.S. taxable income for the three months ended March 31, 2019 and March 31, 2018.

 

The Company's Italian subsidiaries are governed by the income tax laws of Italy. The corporate tax rate in Italy is 28.82% (IRES at 24% plus IRAP ordinary at 4.82%) on income reported in the statutory financial statements after appropriate tax adjustments.

 

The Company's Austrian subsidiaries are governed by the income tax laws of Austria. The corporate tax rate in Austria is 25% on income reported in the statutory financial statements after appropriate tax adjustments.

 

The Company's Canadian subsidiary is governed by the income tax laws of Canada and the Province of Ontario. The combined Federal and Provincial corporate tax rate in Canada is 26.5% on income reported in the statutory financial statements after appropriate tax adjustments.

 

On December 22, 2017, the President of the United States signed into law Public Law No. 115-97, commonly referred to as the Tax Reform Act, following its passage by the United States Congress. The Tax Act made significant changes to U.S. federal income tax laws, including reduction of the corporate tax rate from 35.0% to 21.0%, limitation of the deduction for net operating losses to 80.0% of current year taxable income and elimination of net operating loss carrybacks, one-time taxation of offshore earning at reduced rates regardless of whether they are repatriated, elimination of U.S. tax on foreign earnings (subject to certain important exceptions), immediate deductions for certain new investments instead of deductions for depreciation expense over time, and modifying or repealing many business deductions.

 

32

 

 

 
 

 

NEWGIOCO GROUP, INC.

Notes to Consolidated Financial Statements

(Unaudited)

 

17. Income Taxes (continued)

 

The Company continues to evaluate the accounting for uncertainty in tax positions at the end of each reporting period. The guidance requires companies to recognize in their financial statements the impact of a tax position if the position is more likely than not of being sustained if the position were to be challenged by a taxing authority. The position ascertained inherently requires judgment and estimates by management.

 

The Company has accumulated a net operating loss carry forwards (“NOL”) of approximately $4.0 million as of December 31, 2018 and continues to have losses from operations. As part of the Tax Act, NOL’s generated in 2018 and later are not subject to an expiration period and are available to offset 80% of taxable income in the year in which they are utilized. The federal and state NOL carryforwards generated prior to 2018 will begin to expire in 2026. For the three months ended March 31, 2019the Company recorded additional losses and the possibility of future cumulative losses still exists. Accordingly, the Company has continued to maintain a valuation allowance against its net deferred tax assets.

 

Under Italian tax law, the operating loss carryforwards available for offset against future profits can be used indefinitely. Operating loss carryforwards are only available for offset against national income tax, up to the limit of 80% of taxable annual income. This restriction does not apply to the operating loss incurred in the first three years of the Company's activity, which are therefore available for 100% offsetting.

 

Under Austrian tax law, the operating loss carryforwards available for offset against future profits can be used indefinitely. Operating loss carryforwards are only available for offset against national income tax, up to the limit of 75% of taxable annual income.

 

Under Canadian tax law, the operating loss carryforwards available for offset against future profits can be used indefinitely.

 

18. Subsequent Events

 

The Company has evaluated subsequent events through the date the financial statements were issued and did not identify any other subsequent events that would have required adjustment or disclosure in the financial statements.

 

33

 

 

 
 

 

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act , and Section 21E of the Exchange Act. All statements other than statements of historical fact could be deemed forward-looking statements. Statements that include words such as “may,” “might,” “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “pro forma” or the negative of these words or other words or expressions of and similar meaning may identify forward-looking statements. For example, forward-looking statements include any statements of the plans, strategies and objectives of management for future operations, including the execution of integration and restructuring plans and the anticipated timing of filings; any statements concerning proposed new products, services or developments; any statements regarding future economic conditions or performance; statements of belief and any statement of assumptions underlying any of the foregoing. Factors that might cause such differences include, but are not limited to, those discussed in our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission on March 8, 2019 under the heading “Risk Factors” and the Risk Factors as described in Item 1A of this report on Form 10Q for the three months ended March 31, 2019.

 

Overview

 

Except as expressly stated, the financial condition and results of operations discussed throughout the Management's Discussion and Analysis of Financial Condition and Results of Operations are those of Newgioco Group, Inc. and its consolidated subsidiaries.

 

General Plan of Operation

 

We were incorporated in the state of Delaware on August 26, 1998 as Pender International Inc. On March 31, 2005, we changed our name to Empire Global Corp., and on July 20, 2016 we changed our name to our current name, Newgioco Group, Inc. We maintain our principal executive offices headquartered in Toronto, Canada with wholly-owned subsidiaries in Italy, Austria and Malta.

 

Our subsidiaries include: Multigioco Srl (“Multigioco”) which was acquired on August 15, 2014, Rifa Srl (“Rifa”) which was acquired on January 1, 2015, Ulisse GmbH (“Ulisse”) and Odissea Betriebsinformatik Beratung GmbH (“Odissea”) which were both acquired on July 1, 2016 as well as Virtual Generation Limited (“VG”) which was acquired on January 30, 2019 and a non-operating subsidiary Newgioco Group, Inc. based in Canada.

 

We are a commercial stage and vertically integrated company operating in one line of business that provides certified Betting Platform Software (“BPS”) services to and operating of leisure betting establishments situated throughout Italy and in 11 other countries. The Company is comprised of 3 geographically organized groups: an Operational Group; Technology Group; and a Corporate Group with approximately 70 employees organized as follows:

 

  a) the Operational Group is based in Europe and maintains administrative offices headquartered in Rome, Italy with sub offices for operations administration and risk management trading in Naples and Teramo, Italy and Valetta, Malta;

 

  b) the Technology Group is based in Innsbruck, Austria and manages software development, training and administration; and

 

  c) the Corporate Group is based in North America which includes a head office situated in Toronto, Canada with a sub office in Scottsdale, Arizona through which our CEO, CFO and VP Corporate Development handle day-to-day reporting duties, U.S. development planning and through which various independent contractors and vendors are engaged.

 

We intend to grow through acquisitions and organic development of its distribution network in Italy in addition to exploring new opportunities in regulated gaming markets internationally.

 

34

 

 

 
 

 

Our revenue streams, through our subsidiaries Multigioco, Rifa and Ulisse, consist of wagering and gaming transaction income from online based betting web shops and websites as well as land-based retail betting shops located throughout Italy, and our revenue stream through our subsidiary, Odissea, consists of the service revenue generated from the provision of our Platform services to third party operators on a B2B basis. In addition, we also generated income from Virtual Generation in the first quarter of 2019 which consists of royalties invoiced for the sale of virtual games through authorized agents. We generated aggregate revenues of $9,266,294 and $8,593,867 for the three months ended March 31, 2019 and 2018, respectively.

 

This Management’s Discussion and Analysis includes a discussion of our operations for the quarter ended March 31, 2019, which reflects the operations of VG and Naos for the period of the quarter ended March 31, 2019 subsequent to January 30, 2019. The operations of VG and Naos are not included in the discussion for the three months ended March 31, 2018 due to the fact that the acquisition was consummated in January 2019. Accordingly, the results of operations reported for the three months ended March 31, 2019 and 2018, in this Management’s Discussion and Analysis are not comparable.

 

Our subsidiaries now own a BPS technology and operate approximately 1,500 web-based shops (Punti Virtuali di Ricarica), a Bersani license #4070 with 7 corner (Punto Sportivo) rights, as well as a Monti license #4583 with 3 agency (Negozio Sportivo) rights and 150 CED agency locations.

 

United States Operations Development

 

In May 2018, the U.S. Supreme Court (“SCOTUS”) ruled that the Professional and Amateur Sports Protection Act (the “PASPA”) is unconstitutional as it violates the Tenth Amendment prohibition against forcing states to implement federal laws. Enacted in 1992, PASPA generally prohibited states from authorizing, licensing or sponsoring betting on competitive games in which amateur or professional athletes participate. PASPA did not make sports betting a federal crime; rather, it allowed the attorney general for the Department of Justice, as well as professional and amateur sports organizations, to bring civil actions to enjoin violations of the act. The SCOTUS decision opens the door for all states to legalize and regulate sports gambling within their borders. States such as New Jersey, Delaware, West Virginia and Mississippi have passed laws that were ready to be enacted once the federal ban on sports betting was lifted. In addition, additional states including California, Connecticut, Louisiana, South Carolina, Oklahoma, Kansas, Missouri, Iowa, Indiana, Illinois, Kentucky, Michigan, Ohio, Maryland, and Rhode Island are considering active bills.

 

As part of our multi-year business growth strategy, we made significant investments in the third quarter of 2018 to enter and then build a foundation aimed at accelerating our recently announced U.S. expansion plans. To support these principal objectives, We initiated an ambitious investment strategy that is fundamental to the successful execution of our long-term business plan. These fundamental investments will result in short-term, non-recurring expenses related to key elements including the expansion of CEO responsibilities into regulatory and policy development functions, as well as establishing a centralized US-based headquarters. In Q3, We also established a plan to relocate our CEO to the U.S., commenced the recruitment and evaluation of key officers, as well allocating a software development team at Odissea for coding and submission of its platform for GLI-33 certification to Gaming Laboratories International (“GLI”) for the U.S. market.

 

To be an early mover and aggressively expand in the rapidly evolving state regulated U.S. sports betting market, we appointed independent members to our board of directors, some of which have experience with the Nevada gaming industry. We also hired our first U.S.-based senior executive and intends to engage a senior gaming executive to lead its U.S. expansion efforts.

 

In 2019, we anticipate that the U.S. market will begin to have a strong and steady uptake in active wagers. We further anticipate the first select states (Nevada, Delaware, New Jersey, Mississippi, West Virginia and New Mexico) to provide the regulatory framework and foundation to build upon for other states and locations. In September 2018, New Jersey generated approximately $24 million in revenue from approximately $184 million in sports bet wagers, with Mississippi generating approximately $5.5 million in revenue from approximately $32 million in sports bet wagers. According to a recent study by Eilers & Krejcik Gaming (EKG), 32 states will likely have legalized sports gambling within five years and as many as 14 could be ready for legislation within two years. Based on 32 states, EKG estimates that the overall U.S. sports betting market could generate approximately $6 billion item legalized U.S. sports gambling industry could generate an annual turnover of $100 billion (in 2017, the total sports bet handle in Nevada alone was $4.8 billion).

 

 

35

 

 

 
 

Our sports betting software is the cornerstone that enables us to differentiate ourselves from our market peers. By leveraging our proven high-performance betting technology, alongside our solid foundation of retail know-how in Italy, we expect the GLI-33 certification of our Platform to be processed in a timely manner as many of the inherent functions and features of our Italian platform certification have received prior approval and adhere to multi-jurisdictional standards. Upon completing the GLI certification and partnering with a key tribal casino operator, we expect to be well-positioned to commence processing sports bets in the U.S. by the end of 2019. Once our sports bet platform is online and processing live wagers on sports such as American football and basketball (both professional and college level) begins, this will establish the foundations for our U.S. market strategy.

 

Acquisition of Virtual Generation Limited

 

As part of our multi-year business growth strategy, we also expanded our operations in Europe by our acquisition of all of the issued and outstanding ordinary shares of VG, a company that owns and has developed a virtual gaming software platform (“VGS”), together with all the ordinary shares of Naos, a company organized under the laws of the Republic of Malta that owns 3,999 of the 4,000 issued and outstanding ordinary shares of VG. The sellers included Mr. Luca Pasquini, our Vice President of Technology and a member of our board of directors, and Mr. Gabriele Peroni, our Vice President of Business Development, each of whom owned 800 ordinary shares of Naos (20% of the issued and outstanding shares of Naos).

 

VG is a Gaming Laboratories International (GLI) certified virtual sports and gaming software developer with a portfolio of products including: greyhound and horse racing; league play football (i.e., soccer), keno; and American Roulette. In addition, VG’s platform allows for customization for country specific sports generation including applications in Latin American and African markets as well as unique U.S. tribal games tailored for the U.S. tribal gaming market.

 

VG’s operations, which have been running on our Platform, have grown in the highly competitive virtual sports market from approximately 67,000 tickets in 2014 to over 20 million bet tickets traded in 2018. VG now operates in 12 countries including: Italy, Peru, Nigeria, Paraguay, Albania, Honduras, Colombia, Mexico, Dominican Republic, Uganda, Nicaragua, and Turkey.

 

Pursuant to the Purchase Agreement, on the closing date, we paid the Sellers Four Million Euro (€4,000,000) (approximately U.S. $4,580,000) in consideration for all the ordinary shares of VG and Naos, which was paid as follows:

 

  (i) a cash payment of One Hundred and Eight Thousand Euro (€108,000) (approximately U.S. $124,000);

 

  (ii) the issuance of shares of our common stock valued at Eighty-Nine Thousand Euro (€89,000) (approximately U.S. $102,000); and

 

  (iii) the delivery of a non-interest bearing promissory note providing for the payment of (a) an aggregate of €2,392,000 (approximately U.S. $2,737,000) in cash in 23 equal and consecutive monthly installments of €104,000 (approximately U.S. $119,000) with the first such payment due and payable on the date that is one (1) month after the closing date; and (b) an aggregate of €1,411,000 (approximately U.S. $1,615,000) in shares of our common stock in seventeen (17) equal and consecutive monthly installments of €83,000 (approximately U.S. $95,000) as determined by the average of the closing prices of such shares on the last ten (10) trading days immediately preceding the determination date of each monthly issuance, commencing on March 1, 2019.

 

In addition, pursuant to the terms of the Purchase Agreement, we agreed to pay the sellers as an earn-out payment in shares of our common stock within one month from the end of the business year 2019 equal to an aggregate amount of €500,000 (approximately U.S. $570,000), if the amounts of bets made by the users through the VGS platform related to our 2019 fiscal year are at least 5% higher than the amounts of bets made by the users through the VGS platform related to our 2018 fiscal year. As of March 31, 2019, we made payments equal to €128,000 (approximately US$144,000) and we have issued 65,298 shares (or €178,000 (approximately US$189,000)) of common stock to the former shareholders of VG pursuant to the promissory note, and the remaining amounts due under the promissory note was €2,372,000 (approximately US$2,668,500) and 165,250 shares of common stock of the company.

 

Overall

 

We are subject to risks inherent in the establishment of a new business enterprise, including limited capital resources, possible delays in the decision and implementation of a new business plan. We generate revenues by providing online and offline gaming products and services in regulated countries.

 

We anticipate continuing to rely on our discretionary available cash and bank credit to fund our additional acquisitions or into new business opportunities.

36

 

 
 

Results of Operations

 

Comparison of the three months ended March 31, 2019 and 2018.

 

Revenues

 

We generated gross revenues of $9,266,294 for the three months ended March 31, 2019, compared to gross revenues of $8,593,867 for the three months ended March 31, 2018. The revenues are comprised of net gaming revenues derived from providing online and offline gaming products, services, and BPS services in Italy.

 

The increase in revenues for the three months ended March 31, 2019 over the same period ended March 31, 2018 is attributed to the growth in our offline and web-based gaming operations in Italy as well as revenues derived from BPS services that were a result of the July 1, 2016 acquisition of Ulisse and Odissea.

 

The following table represents disaggregated revenues from our gaming operations for the three ended March 31, 2019 and March 31, 2018. Turnover represents the total bets processed for the period, while Commission Revenue represents commission on lotto ticket sales and Service Revenue is revenue invoiced for our ELYS software service and royalties invoiced for the sale of virtual products.

 

   Three Months Ended
   March 31, 2019  March 31, 2018
Turnover      
Turnover web-based  $86,575,901   $46,065,899 
Turnover land-based   50,399,564    44,493,960 
Total Turnover  $136,975,465   $90,559,859 
           
Winnings/Payouts          
Winnings web-based   82,262,937    42,617,996 
Winnings land-based   44,356,302    38,746,243 
Total Winnings/payouts   126,619,239    81,364,239 
           
Gross Gaming Revenues  $10,356,226   $9,195,620 
           
Less: ADM Gaming Taxes   1,193,746    766,833 
Net Gaming Revenues  $9,162,480   $8,428,787 
Add: Commission Revenues   29,073    99,001 
Add: Service Revenues   74,741    66,079 
Total Revenues  $9,266,294   $8,593,867 

 

General and Administrative Expenses

 

We incurred $3,197,454 in general and administrative expenses during the three months ended March 31, 2019, compared to $2,205,314 in the three months ended March 31, 2018. The increase in general and administrative expenses was mostly a result of increase in selling expenses, salaries, wages and professional fees related to the growth in our retail gaming operations.

 

Our major general and administrative expenses for the three months ended March 31, 2019 compared to 2018 were as follows:

 

   March 31, 2019  March 31, 2018
       
Salaries  $1,898,504   $984,897 
Cash and non-cash professional fees including legal, consulting and audit fees  $370,387   $489,943 
Depreciation and amortization expenses  $206,524   $210,555 
Advertising and promotion  $253,215   $137,310 
Management fees  $73,481   $41,532 
Bank interest and charges  $237,150   $87,150 

  

37

 

 

 
 

 

Direct Selling Costs

 

Direct selling costs represent the fees we pay to our network service provider, Agenzia delle Dogane e dei Monopoli (“ADM”) license fees, and commissions for field agents and promoters which is essentially considered an ongoing marketing cost.

 

Our selling expenses were $7,407,706 and $6,077,357, and for the three months ended March 31, 2019 and March 31, 2018, respectively.

 

Interest Expenses

 

We incurred interest expense, net of interest income, of $1,504,112 for the three months ended March 31, 2019, compared to interest expense, net of interest income, of $212,239 for the three months ended March 31, 2018. The increase in interest expense is primarily from the amortization of debt discounts relating to the sale of convertible debentures in 2018. See Note 2 for ASU 2017-11 early adoption accounting impact.

 

Net Income (Loss)

 

For the three months ended March 31, 2019, we had a net loss of $3,113,952 and both basic and diluted loss of $0.33 per share. For the three months ended March 31, 2018, we had net income of $622,816 and both basic and diluted income of $0.07 per share.

 

The increase in net loss for the three months ended March 31, 2019 is primarily due to non-cash interest expenses, as well as salaries, legal fees, increase in tradeshow participations, and investments made to launch our U.S. business plan that were incurred in the first quarter.

 

Other Comprehensive Income

 

Our other comprehensive income consists of foreign currency translation adjustments related to the effect of foreign exchange on the value of our assets denominated in Euro.

 

Our reporting currency is the U.S. dollar while the functional currency of our subsidies is the Euro, the local currency in Italy and Austria and the functional currency of our Canadian subsidiary is the Canadian dollar. The financial statements of our subsidiaries are translated into United States dollars in accordance with ASC 830, using year-end rates of exchange for assets and liabilities, and average rates of exchange for the period for revenues, costs, and expenses and historical rates for equity. Translation adjustments resulting from the process of translating the local currency financial statements into U.S. dollars are included in determining other comprehensive income.

 

We recorded a foreign currency translation adjustment loss of $130,230 for the three ended March 31, 2019, compared to a foreign currency translation adjustment gain of $97,473 for the three months ended March 31, 2018.

 

Liquidity and Capital Resources

 

Assets

 

At March 31, 2019, we had a total of $27,850,999 in assets compared to $22,655,481 in assets at December 31, 2018. The increase is primarily related to the increase in intangible assets.

 

Liabilities

 

At March 31, 2019, we had $17,248,489 in current liabilities and $2,790,682 in long term liabilities, compared to current liabilities of $11,880,219 and long-term liabilities of $833,859 at December 31, 2018.

 

38

 

 

 
 

 

 

Working Capital

 

We had $5,179,403 in cash and cash equivalents at March 31, 2019 compared to $6,289,903 cash and cash equivalents on December 31, 2018.

 

We had $6,747,227 in current assets and $17,248,489 in current liabilities, resulting in working capital deficit of $10,501,262 at March 31, 2019, compared to working capital deficit of $4,328,856 at December 31, 2018.

 

We currently believe that our existing cash resources together with the revenue from operations that we expect to generate will be sufficient to meet our anticipated needs over the next twelve months from the date hereof. Historically, we have financed our operations through revenue generated from providing online and offline gaming products, services, and BPS services in Italy and the sales of our securities and we expect to continue to seek to obtain required capital in a similar manner. Recently, we have spent, and expect to continue to spend, a substantial amount of funds in connection with our expansion strategy. We may seek to access our bank credit facility and other means of bank financing to supplement our revenue generated from operations.

 

Accumulated Deficit

 

As of March 31, 2019, we had accumulated deficit of $17,080,982 compared to accumulated deficit of $13,967,030 at December 31, 2018.

 

We currently maintain an operating line of credit for a maximum amount of EUR 300,000 (approximately USD $340,000) for Multigioco and EUR 50,000 (approximately USD $57,000) for Rifa from Intesa Sanpaolo Bank in Italy. The line of credit is secured by restricted cash on deposit at Intesa Sanpaolo Bank and guaranteed by certain of our shareholders and bears a fixed rate of interest at 5% per annum on the outstanding balance with no minimum payment, maturity or due date. In addition, we maintain a $1 million secured revolving line of credit from Metropolitan Commercial Bank in New York, which bears a fixed rate of interest of 3% on the outstanding balance with an interest only monthly minimum payment, no maturity or due date and is secured by a $1 million security deposit.

 

Cash flows from operating activities resulted in net cash used in operating activities of $984,488 for the three months ended March 31, 2019, compared to $1,350,699 of net cash provided by operating activities for the three months ended March 31, 2018.

 

Cash Flows from Investing Activities

 

The net cash used in investing activities for the three months ended March 31, 2019 was $258,532 compared to $250,547 of net cash used in investing activities for the three months ended March 31, 2018.

 

Cash Flows from Financing Activities

 

Net cash provided by financing activities for the three months ended March 31, 2019 was $61,356 compared to $692,260 of net cash used in financing activities for the three months ended March 31, 2018.

 

Contractual Obligations

 

Current accounting standards require disclosure of material obligations and commitments to make future payments under contracts, such as debt, lease agreements, and purchase obligations. Contractual obligations consist of the following:

 

-Promissory note payable to related parties with principal amount of approximately $318,000 due to Braydon Capital Corp., a company owned by Claudio Ciavarella, the brother of our CEO.

 

-Promissory note to acquire Virtual Generation (“VG”) for EUR 4,000,000 which was issued at a value net of discount of EUR 3,665,255 ($4,193,374 U.S.). The note was allocated 40% as related party and 60% non-related party. As of March 31, 2019, the promissory note net of discount had a balance of $3,758,289.

 

-Convertible debts consisting of Notes in USD and CAD issued in the first and second quarter of 2018. At March 31, 2019, we have outstanding $7,774,208 principal debt plus accrued interest of $668,492 net of a discount of $3,300,942.

 

 

39

 

 

 
 

Off-Balance-Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources that we expect to be material to investors. We do not have any non-consolidated, special-purpose entities.

 

Related Party Transactions

 

Loan Receivable - Related Party

 

In February 2018, we provided a loan of EUR 39,048 (approximately USD $45,000) to Engage IT Services Srl to finance hardware purchased by third-party betting shops. In June 2018, the Company increased the loan by EUR 45,675 (approximately USD $53,000). The loans bear interest at 4.47% per annum and will be due in February 2019. One of our officers holds a 34% stake in Engage IT Services Srl.

 

Advances from Related Party

 

Advances from stockholders represent non-interest-bearing loans that are due on demand. Interest was imputed at 5% per annum. Balances of advances from stockholders are as follows:

 

    March 31, 2019   December 31, 2018
Gold Street Capital Corp.   $ 44,683     $ 39,237  
Total advances from stockholders   $ 44,683     $ 39,237  

 

Amounts due to Gold Street Capital Corp., a major stockholder of Newgioco Group, are for reimbursement of expenses. During the three months ended March 31, 2019 and March 31, 2018, we also paid management fees of $nil and $36,000, respectively, to Gold Street Capital Corp.

 

In January 2018, we advanced EUR 100,000 (approximately USD $116,000) to an officer to cover fees related to an application for a gaming license in Malta under the name Ulisse Services, Ltd. As of the date of this report the application is pending and there is no assurance that the gaming license in Malta would be obtained. Changes in the balance of the advance were due to the fluctuations in foreign exchange rates.

 

During the three months ended March 31, 2019 and 2018, we paid management fees of approximately EUR 120,000 (approximately U.S. $136,256 and $147,516, respectively) to Ulisse Services, Ltd. to cover office and set-up expenses, of which EUR 40,000 (approximately U.S. $44,868) is included in accounts payable.

 

In the year ended December 31, 2018, we and Ulisse mutually agreed to exercise the Ulisse Put Option in lieu of completion of the ADM license tender auction. On May 31, 2018, we repurchased and retired the shares issued in June 2016 with a purchase price adjustment to 10 million Euros (approximately USD $11.44 million). The purchase price adjustment was paid to the former shareholders of Ulisse half in cash of 5 million Euros (approximately USD $5.72 million) and we issued 591,950 shares to the sellers to settle the balance of the purchase price adjustment in shares of common stock at the closing price of $9.44 per share on May 31, 2018. The former shareholders of Ulisse included Luca Pasquini, our CTO and member of our Board of Directors; Gabriele Peroni, our VP Business Development and France Salvagni, our VP of Land-based Operations. “Ulisse Put Option” means the option granted to Ulisse shareholders to resell to the Company 50% of the shares of common stock (or 208,200 shares) issued in consideration for the purchase price at a fixed price of USD $4.00 per share.

 

In the year ended December 31, 2018, we and Multigioco mutually agreed to exercise the option to repurchase the shares issued to the shareholders of Multigioco at the closing of the acquisition of Multigioco on August 15, 2014 (“Multigioco Put Option”). We repurchased and retired the balance of 255,000 shares issued to the Multigioco sellers in exchange for EUR 510,000 (approximately USD $595,000). And, in connection with the Multigioco Acquisition, on May 31, 2018 we paid the amount due to Newgioco Srl for the purchase of land-based assets in full.

 

Related-Party Debt

 

Promissory notes payable to related parties with a principal balance of approximately $318,000 represents amounts due to Braydon Capital Corp., a company owned by Claudio Ciavarella, the brother of our CEO. These notes bear interest at a rate of 1% per month and have no fixed maturity date. Accounts payable and accrued liabilities include approximately $104,000 in accrued interest on these notes.

40

 

 
 

 Inflation

 

We do not believe that general price inflation will have a material effect on our business in the near future.

 

Foreign Exchange

 

We operate in several foreign countries, including Austria, Italy, Malta and Canada and we incur operating expenses and have foreign currency denominated assets and liabilities associated with these operations. Transactions involving our Company are generally denominated in U.S. dollars and Canadian dollars while the functional currency of our subsidiaries is in Euro. Debt has also been issued in both USD and CAD. Changes and fluctuations in the foreign exchange rate between the Euro to the USD and CAD to the USD will have an effect on our results of operations.

 

Critical Accounting Policies and Estimates

 

Preparation of our consolidated financial statements in accordance with U.S. generally accepted accounting principles requires us to make estimates and assumptions that affect the reported amounts of certain assets, liabilities, revenues and expenses, as well as related disclosure of contingent assets and liabilities. Significant accounting policies are fundamental to understanding our financial condition and results as they require the use of estimates and assumptions which affect the financial statements and accompanying notes.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Newgioco Group is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under this item.

 

Item 4. Controls and Procedures.

 

Management's Evaluation of Disclosure Controls and Procedures

 

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

 

As required by SEC Rule 13a-15(b), our management, under the supervision and with the participation of our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2019. Based on the foregoing evaluation, our Chief Executive Officer (principal executive officer) and our Chief Financial Officer (principal financial officer),concluded that due to our limited resources our disclosure controls and procedures were not effective. Specifically, our internal control over financial reporting was not effective due to material weaknesses related to a limited segregation of duties due to our limited resources and the small number of employees. Management has determined that this control deficiency constitutes a material weakness which can result in material misstatements of significant accounts and disclosures that would result in a material misstatement to our interim or annual financial statements that would not be prevented or detected. In addition, due to limited staffing, we are not always able to detect minor errors or omissions in reporting.

 

Going forward, management anticipates that additional staff will be necessary to mitigate these weaknesses, as well as to implement other planned improvements. Additional staff should enable us to document and apply transactional and periodic controls procedures, permit a better review and approval process and improve quality of financial reporting. However, the potential addition of new staff is contingent on obtaining additional financing, and there is no assurance that we will be able to do so.

 

Changes in Internal Control Over Financial Reporting

 

There were no changes to our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the three months ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

41

 

 

 
 

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

 

None.

 

Item 1A. Risk Factors.

 

Investing in our common stock involves a high degree of risk. You should consider carefully the following risks, together with all the other information in this Form 10-Q, including our condensed consolidated financial statements and notes thereto. If any of the following risks actually materializes, our operating results, financial condition and liquidity could be materially adversely affected. As a result, the trading price of our common stock could decline and you could lose part or all of your investment. The following information updates, and should be read in conjunction with, the information disclosed in Part I, Item1A, “Risk Factors,” contained in our Annual Report on Form 10-K for the year ended December 31, 2018. Except as disclosed below, there have been no material changes from the risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018.

Risks related to our financial position

 

We have incurred substantial losses in the past and it may be difficult to achieve profitability.

 

We have a history of losses and are anticipated to incur additional losses in the development of our business. For the year ended December 31, 2018, we had a net loss of $3.6 million and for the period ended March 31, 2019 we had a net loss of $3.1 million. As of December 31, 2018 and March 31, 2019 we had accumulated deficits of $14.0 million, and $17.1 million, respectively. Since we are currently in the early stages of our development and strategy, we intend to continue to invest in sales and marketing, product and solution development and operations, including by hiring additional personnel, upgrading our technology and infrastructure and expanding into new geographical markets. To the extent we are successful in increasing our customer base, we expect to also incur increased losses in the short term despite the fact that our Platform is easily scalable because costs associated with entering new markets, acquiring clients, customers and operators are generally incurred up front, while service and transactional revenues are generally recognized at future dates if at all. Our efforts to grow our business may be more costly than we expect, and we may not be able to increase our revenues enough to offset our higher operating expenses. We may incur significant losses in the future for a number of reasons, including the other risks described in this section, and unforeseen expenses, difficulties, complications and delays and other unknown events. If we are unable to achieve and sustain profitability, the value of our business and common stock may significantly decrease. If we are unable to maintain our profitability, the value of our business and common stock may decrease. Although we cannot assure that we will be able to maintain a profitable level of operations to meet our obligations arising from normal business operations, in recent years we have generated sufficient revenue to maintain our existing operations and continue our moderate organic growth.

 

We expect to continue relying on our discretionary available cash and bank credit to fund our additional acquisitions or into new business opportunities that may not be available at reasonable terms, if at all.

 

We have recently initiated an ambitious investment strategy including taking steps to enter the U.S. market which has led to an increase in some recurring and a number of non-recurring expenses. Our ability to execute our growth plan is dependent upon our ability to continue to generate profits from operations in the future, bank credit facilities and/or our ability to obtain the additional necessary bank financing required and to fund our ambitious investment strategy if such financing is available on reasonable terms, if at all.

 

The exercise or conversion of currently outstanding securities would dilute current holders of our common stock.

 

If all of the holders of our outstanding convertible notes and warrants converted or exercised their securities, we would be obligated to issue 3,906,702 common shares.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

During the three months ended March 31, 2019, we issued an aggregate of 79,381 shares of common stock related to the acquisition of Virtual Generation Limited in the amount of $248,078 and 203,192 shares of common stock upon conversion of debentures in the aggregate principal amount of $616,545 plus $55,200 accrued interest.

 

The issuance was exempt from the registration requirements of the Securities Act by virtue of Section 3(a)(9) thereunder as a transaction not involving a public offering as the issuance was made to existing holders, there was no additional consideration paid for the common stock and no commission or remuneration was paid.

42

 

 

 
 

 

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information.

 

None.

 

Item 6. Exhibits

 

Exhibit Number   Description
10.1   Share Purchase Agreement ( dated January 17, 2019 by and among Newgioco, Inc. and the stockholders of Virtual Generation Limited and Naos Holding limited Party (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on January 22, 2019)
10.2   Form of Promissory Note dated January 30, 2019(incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on February 4, 2019)
10.1    
31.1   Certification of Chief Executive Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2   Certification of Chief Financial Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1   Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS   XBRL Instance Document.
101.SCH   XBRL Taxonomy Extension Schema Document.
101.CAL   XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB   XBRL Taxonomy Extension Label Linkbase Document.
101.PRE   XBRL Taxonomy Extension Presentation Linkbase Document.

 

  

 

43

 

 

 
 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this Amendment No. 1 to the report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

Date: July 16, 2020 Newgioco Group, Inc.
 

 

 

 

 

By: /s/ Michele Ciavarella

 

Michele Ciavarella

Chief Executive Officer (Principal Executive Officer)

 

 

 

By: /s/ Mark Korb

 

Mark Korb

Chief Financial Officer (Principal Financial Officer)