EX-99.1 2 v350025_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

UNITED STATES BANKRUPTCY COURT

_____________ DISTRICT OF ______________

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013
       
    Federal Tax I.D. #   11-3447894

 

CORPORATE MONTHLY OPERATING REPORT

 

File with the Court and submit a copy to the United States Trustee within 20 days after the end of the month and submit a copy of the report to any official committee appointed in the case.

(Reports for Rochester and Buffalo Divisions of Western District of New York are due 15 days after the end of the month, as are the reports for Southern District of New York.)

 

REQUIRED DOCUMENTS  Form No.  Document
Attached
  Explanation
Attached
Schedule of Cash Receipts and Disbursements  MOR-1      
Bank Reconciliation (or copies of debtor's bank reconciliations)  MOR-1 (CON'T)      
Copies of bank statements         
Cash disbursements journals         
Statement of Operations  MOR-2      
Balance Sheet  MOR-3      
Status of Post-petition Taxes  MOR-4      
Copies of IRS Form 6123 or payment receipt         
Copies of tax returns filed during reporting period         
Summary of Unpaid Post-petition Debts  MOR-4      
Listing of Aged Accounts Payable         
Accounts Receivable Reconciliation and Aging  MOR-5      
Taxes Reconciliation and Aging  MOR-5      
Payments to Insiders and Professional  MOR-6      
Post Petition Status of Secured Notes, Leases Payable  MOR-6      
Debtor Questionnaire  MOR-7      

 

I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief. 

       
Signature of Debtor   Date  
     
Signature of Authorized Individual*   Date 7/15/2013
       
Printed Name of Authorized Individual: Fabrice Hamaide   Date 7/15/2013

 

*Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.

 

PAGE 1 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

 

Amounts reported should be from the debtor’s books and not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]

 

   BANK ACCOUNTS 
ACCOUNT NUMBER (LAST 4)  OPER   PAYROLL   TAX   OTHER   CURRENT MONTH
ACTUAL (TOTAL OF
ALL ACCOUNTS)
 
CASH BEGINNING OF MONTH   56,412.26                   56,412.26 
RECEIPTS                         
CASH SALES                       - 
ACCOUNTS RECEIVABLE - PREPETITION                       - 
ACCOUNTS RECEIVABLE - POSTPETITION                       - 
LOANS AND ADVANCES   560,000.00                   560,000.00 
SALE OF ASSETS                       - 
OTHER (ATTACH LIST)                       - 
TRANSFERS (FROM DIP ACCTS)                       - 
TOTAL RECEIPTS   560,000.00    -    -    -    560,000.00 
DISBURSEMENTS                         
NET PAYROLL   71,000.00                   71,000.00 
PAYROLL TAXES                       - 
SALES, USE, & OTHER TAXES                       - 
INVENTORY PURCHASES                       - 
SECURED/ RENTAL/ LEASES                       - 
INSURANCE   344,703.08                   344,703.08 
ADMINISTRATIVE   32,900.74                   32,900.74 
SELLING                       - 
OTHER (ATTACH LIST)                       - 
OWNER DRAW *                       - 
TRANSFERS (TO DIP ACCTS)                       - 
PROFESSIONAL FEES   148,742.70                   148,742.70 
U.S. TRUSTEE QUARTERLY FEES                       - 
COURT COSTS                       - 
TOTAL DISBURSEMENTS   597,346.52    -    -    -    597,346.52 
                          
NET CASH FLOW   (37,346.52)   -    -    -    (37,346.52)
(RECEIPTS LESS DISBURSEMENTS)                         
                          
CASH – END OF MONTH   19,065.74    -    -    -    19,065.74 

 

* COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE

 

THE FOLLOWING SECTION MUST BE COMPLETED  
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN)

 

TOTAL DISBURSEMENTS   597,346.52 
    LESS: TRANSFERS TO OTHER DEBTOR IN POSSESSION ACCOUNTS   - 
    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES (i.e. from escrow accounts)   - 
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES   597,346.52 

 

PAGE 2 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

BANK RECONCILIATIONS

 

Continuation Sheet for MOR-1

A bank reconciliation must be included for each bank account. The debtor's bank reconciliation may be substituted for this page.

(Bank account numbers may be redacted to last four numbers.)

 

   Operating   Payroll   Tax   Other 
   #   #   #   # 
BALANCE PER BOOKS   19,065.74             
                     
BANK BALANCE   19,065.74                
(+) DEPOSITS IN TRANSIT (ATTACH LIST)   0                
(-) OUTSTANDING CHECKS (ATTACH LIST):   0                
OTHER (ATTACH EXPLANATION)   0                
                     
ADJUSTED BANK BALANCE *   19,065.74                

 

*"Adjusted Bank Balance" must equal "Balance per Books"

 

DEPOSITS IN TRANSIT  Date   Amount   Date   Amount 
                
                     
                     

 

CHECKS OUTSTANDING  Ck. #   Amount   Ck. #   Amount 
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     

 

OTHER        
         
         
         
         
         

 

PAGE 3 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

STATEMENT OF OPERATIONS (Income Statement)

 

The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.

 

REVENUES  MONTH   CUMULATIVE -FILING
TO DATE
 
Gross Revenues        
Less: Returns and Allowances          
Net Revenue          
COST OF GOODS SOLD          
Beginning Inventory          
Add: Purchases          
Add: Cost of Labor          
Add: Other Costs (attach schedule)          
Less: Ending Inventory          
Cost of Goods Sold          
Gross Profit          
OPERATING EXPENSES          
Advertising          
Auto and Truck Expense          
Bad Debts          
Contributions          
Employee Benefits Programs   (11,659.97)   620.80 
Officer/Insider Compensation*   80,000.00    207,975.00 
Insurance   27,640.00    55,280.00 
Management Fees/Bonuses          
Office Expense   8.64    81.29 
Pension & Profit-Sharing Plans          
Repairs and Maintenance   1,143.19    2,286.38 
Rent and Lease Expense          
Salaries/Commissions/Fees   64,635.76    180,513.88 
Supplies   619.85    860.90 
Taxes - Payroll   3,091.80    9,704.27 
Taxes - Real Estate          
Taxes - Other          
Travel and Entertainment   794.24    1,010.02 
Utilities   7,099.54    10,798.54 
Other (attach schedule)   17,966.45    22,124.72 
Total Operating Expenses Before Depreciation          
Depreciation/Depletion/Amortization   136,976.20    340,788.32 
Net Profit (Loss) Before Other Income & Expenses   (328,315.70)   (832,044.12)
OTHER INCOME AND EXPENSES          
Other Income (attach schedule)          
Interest Expense   12,886.06    265,114.79 
Other Expense (attach schedule)   -    125,000.00 
Net Profit (Loss) Before Reorganization Items   (341,201.76)   (1,222,158.91)
REORGANIZATION ITEMS          
Professional Fees   1,604,934.92    2,031,498.09 
U. S. Trustee Quarterly Fees          
Interest Earned on Accumulated Cash from Chapter 11 (see continuation sheet)          
Gain (Loss) from Sale of Equipment          
Other Reorganization Expenses (attach schedule)          
Total Reorganization Expenses          
Income Taxes          
Net Profit (Loss)   (1,946,136.68)   (3,253,657.00)
*"Insider" is defined in 11 U.S.C. Section 101(31).          

 

BREAKDOWN OF “OTHER” CATEGORY          
           
OTHER COSTS          
Monthly Bank fee   1,857.76    6,016.03 
Corporate and Shareholder Services   14,318.69    14,318.69 
Merger and Acquisitions   1,600.00    1,600.00 
Other Misc exp   190.00    190.00 
           
OTHER OPERATIONAL EXPENSES          
           
           
           
           
           
OTHER INCOME          
           
           
           
OTHER EXPENSES          
DIP Loan Fee   -    125,000.00 
           
           
OTHER REORGANIZATION EXPENSES          
Legal Fees   1,604,934.92    2,031,498.09 
           
           
           

 

Reorganization Items - Interest Earned on Accumulated Cash from Chapter 11:

Interest earned on cash accumulated during the chapter 11 case, which would not have been earned but for the bankruptcy proceeding, should be reported as a reorganization item.

 

PAGE 4 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

BALANCE SHEET

 

The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from post-petition obligations.

 

 

ASSETS  BOOK VALUE AT END OF
CURRENT REPORTING
MONTH
   BOOK VALUE AT END OF
PRIOR REPORTING
 MONTH
   BOOK VALUE ON
PETITION DATE OR
SCHEDULED
  Comments
CURRENT ASSETS                 
Unrestricted Cash and Equivalents   19,065.74    56,412.26    172.67 
Restricted Cash and Cash Equivalents (see continuation sheet)   2,000,482.24    2,000,424.91    2,089,119.93   
Accounts Receivable (Net)   -    -    -   
Notes Receivable   -    -    -   
Inventories   -    -    -   
Prepaid Expenses   580,518.30    695,151.00    528,002.29   
Professional Retainers   -    -    -   
Other Current Assets (attach schedule)   17,191,721.24    17,295,738.58    17,604,502.39   
TOTAL CURRENT ASSETS   19,791,787.52    20,047,726.75    20,221,797.28   
PROPERTY & EQUIPMENT                 
Real Property and Improvements   -    -    -   
Machinery and Equipment   1,559,399.56    1,559,399.56    1,559,399.56   
Furniture, Fixtures and Office Equipment   62,824.09    62,824.09    62,824.09   
Leasehold Improvements   -    -    -   
Vehicles   -    -    -   
Less:   Accumulated Depreciation   (898,124.81)   (860,543.59)   (822,906.69)   
TOTAL PROPERTY & EQUIPMENT   724,098.84    761,680.06    799,316.96   
OTHER ASSETS                 
Amounts due from Insiders*   -    -    -   
Other Assets (attach schedule)   220,886,486.82    220,886,486.82    220,886,486.82   
TOTAL OTHER ASSETS   220,886,486.82    220,886,486.82    220,886,486.82   
TOTAL ASSETS   241,402,373.18    241,695,893.63    241,907,601.06   
                  
LIABILITIES AND OWNER EQUITY  BOOK VALUE AT END OF
CURRENT REPORTING
MONTH
   BOOK VALUE AT END OF
PRIOR REPORTING
MONTH
   BOOK VALUE ON
PETITION DATE
   
LIABILITIES NOT SUBJECT TO COMPROMISE (Postpetition)                 
Accounts Payable   131,558.30    463,109.89    -   
Taxes Payable (refer to FORM MOR-4)   -    -    -   
Wages Payable   -    -    -   
Notes Payable   -    -    -   
Rent / Leases - Building/Equipment   -    -    -   
Secured Debt / Adequate Protection Payments   -    -    -   
Professional Fees   1,709,000.00    204,750.00    29,750.00   
Amounts Due to Insiders*   -    -    10,000.00   
Other Post-petition Liabilities (attach schedule)   2,750,808.57    2,190,611.37    1,500,000.00   
TOTAL POST-PETITION LIABILITIES   4,591,366.87    2,858,471.26    1,539,750.00   
LIABILITIES SUBJECT TO COMPROMISE (Pre-Petition)                 
Secured Debt   10,226,355.18    10,226,355.18    10,226,355.18   
Priority Debt   78,799.43    78,799.43    78,799.43   
Unsecured Debt   45,960,423.42    46,040,702.80    46,314,000.71  Includes $32.2 M of equity related liabilities, such as Acquisition/Earnouts, which the debtor believes will be subordinated  pursuant to section 510(b) of the Bankruptcy Code
TOTAL PRE-PETITION LIABILITIES   56,265,578.03    56,345,857.41    56,619,155.32   
TOTAL LIABILITIES   60,856,944.90    59,204,328.67    58,158,905.32   
OWNERS' EQUITY                 
Capital Stock   6,089.37    6,089.37    6,089.37   
Additional Paid-In Capital   568,067,878.68    568,067,878.68    568,067,878.68   
Partners' Capital Account   -    -    -   
Owner's Equity Account   -    -    -   
Retained Earnings - Pre-Petition   (384,274,882.77)   (384,274,882.77)   (384,274,882.77)   
Retained Earnings - Post-petition   (3,253,657.00)   -    (50,389.54  
Adjustments to Owner Equity (attach schedule)   -    -    -   
Post-petition Contributions  (attach schedule)   -    -    -   
NET OWNERS’ EQUITY   180,545,428.28    183,799,085.28    183,748,695.74   
TOTAL LIABILITIES AND OWNERS' EQUITY   241,402,373.18    243,003,413.95    241,907,601.06   
*"Insider" is defined in 11 U.S.C. Section 101(31).   
    (0.00)            
BALANCE SHEET - continuation section   
                  
ASSETS  BOOK VALUE AT END
OF CURRENT
REPORTING MONTH
   BOOK VALUE AT END
OF PRIOR REPORTING
MONTH
   BOOK VALUE ON
PETITION DATE
   
Other Current Assets                 
Investments   639,506.00    639,506.00    639,506.00   
Earnout Receivable- ST   1,690,000.00    1,690,000.00    1,690,000.00   
Intercompany, net   14,862,215.24    14,966,232.58    15,274,996.39   
Total   17,191,721.24    17,295,738.58    17,604,502.39   
                  
                  
Other Assets                 
Goodwill   15,485,347.30    15,485,347.30    15,485,347.30   
Investments in Subsidiaries   197,807,230.87    197,807,230.87    197,807,230.87   
Earnout Receivable, LT   6,510,000.00    6,510,000.00    6,510,000.00   
Note Receivable, LT   1,083,908.65    1,083,908.65    1,083,908.65   
Total   220,886,486.82    220,886,486.82    220,886,486.82   
                  
LIABILITIES AND OWNER EQUITY  BOOK VALUE AT END
OF CURRENT
REPORTING MONTH
   BOOK VALUE AT END
OF PRIOR REPORTING
MONTH
   BOOK VALUE ON
PETITION DATE
   
Other Post-petition Liabilities                 
Liability on Escrow in Respect of Plan Sponsor Group Deposit   1,500,000.00    1,500,000.00    1,500,000.00   
DIP Loan plus interest   1,250,808.57    690,611.37    -   
Total   2,750,808.57    2,190,611.37    1,500,000.00   
                  
Adjustments to Owner’s Equity                 
                  
Post-Petition Contributions                 
                  
                  
                  

 

Restricted Cash: Cash that is restricted for a specific use and not available to fund operations. 

Typically, restricted cash is segregated into a separate account, such as an escrow account. 

Includes $1.5m Escrow Account in Respect of Plan Sponsor Group Deposit

 

PAGE 5 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

STATUS OF POST-PETITION TAXES

 

The beginning tax liability should be the ending liability from the prior month or, if this is the first report, the amount should be zero.

 

Attach photocopies of IRS Form 6123 or payment receipt to verify payment or deposit of federal payroll taxes.

 

Attach photocopies of any tax returns filed during the reporting period.

 

 

Federal  Beginning Tax   Amount Withheld
and/or Accrued
   Amount
Paid
   Date Paid   Check # or
EFT
   Ending Tax 
Withholding                  
FICA-Employee                              
FICA-Employer                              
Unemployment                              
Income                              
Other:_____________                              
Total Federal Taxes                              
State and Local                              
Withholding                              
Sales                              
Excise                              
Unemployment                              
Real Property                              
Personal Property                              
Other:_____________                              
Total State and Local                              
                               
Total Taxes                              

 

SUMMARY OF UNPAID POST-PETITION DEBTS

 

Attach aged listing of accounts payable.

 

       Number of Days Past Due     
   Current   0-30   31-60   61-90   Over 91   Total 
Accounts Payable   131,558.30                131,558.30 
Wages Payable                            - 
Taxes Payable                            - 
Rent/Leases-Building                            - 
Rent/Leases-Equipment                            - 
Secured Debt/Adequate Protection Payments                            - 
Professional Fees   1,709,000.00                        1,709,000.00 
Amounts Due to Insiders                            - 
Other:______________   -                        - 
Other:______________                            - 
Total Post-petition Debts   1,840,558.30    -    -    -    -    1,840,558.30 

 

Explain how and when the Debtor intends to pay any past due post-petition debts.
 
 
 

 

PAGE 6 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING

 

Accounts Receivable Reconciliation   Amount
Total Accounts Receivable at the beginning of the reporting period   none
Plus:  Amounts billed during the period    
Less:  Amounts collected during the period    
Total Accounts Receivable at the end of the reporting period    

 

Accounts Receivable Aging  0-30 Days   31-60 Days   61-90 Days   91+ Days   Total 
0 - 30 days old               
31 - 60 days old                         
61 - 90 days old                         
91+ days old                         
Total Accounts Receivable                         
                          
Less:  Bad Debts (Amount considered uncollectible)                         
                          
Net Accounts Receivable                         

 

TAXES RECONCILIATION AND AGING

 

Taxes Payable  0-30 Days   31-60 Days   61-90 Days   91+ Days   Total 
0 - 30 days old               
31 - 60 days old                         
61 - 90 days old                         
91+ days old                         
Total Taxes Payable                         
Total Accounts Payable                         

 

PAGE 7 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

PAYMENTS TO INSIDERS AND PROFESSIONALS

 

Of the total disbursements shown on the Cash Receipts and Disbursements Report (MOR-1) list the amount paid to insiders (as defined in Section 101(31) (A)-(F) of the U.S. Bankruptcy Code) and to professionals. For payments to insiders, identify the type of compensation paid (e.g. Salary, Bonus, Commissions, Insurance, Housing Allowance, Travel, Car Allowance, Etc.). Attach additional sheets if necessary.

 

INSIDERS 
NAME  TYPE OF PAYMENT  AMOUNT PAID   TOTAL PAID TO
DATE
 
Fabrice Hamaide  Salary for CFO   35,000.00    70,000.00 
Greg Peterson  BOD Fees   15,000.00    30,000.00 
Seth Hamot  BOD Fees   15,000.00    30,000.00 
William Russell  BOD Fees   15,000.00    30,000.00 
              
TOTAL PAYMENTS TO INSIDERS      80,000.00    160,000.00 

 

PROFESSIONALS    
NAME  DATE OF COURT
ORDER
AUTHORIZING
PAYMENT
   AMOUNT APPROVED   AMOUNT PAID   TOTAL PAID TO
DATE
   TOTAL INCURRED
& UNPAID*
  
American Legal Claims         11,534.00    96,534.00    14,577.03    
Husch Blackwell LLP             -    10,000.00    0    
Special Counsel             12,718.09    32,718.09    9,292.50   payment made on 6/14/2013
Kaufhold Gaskin LLP             -    10,000.00    7,661.70    
Simon, Ray & Winikka LLP             63,939.14    93,777.14    0    
Rubin, Hay & Gould, P.C.             -    5,000.00    0    
Hamilton Brook Smith Reynold             -    5,600.00    0    
Broadridge ICS             13,735.69    13,735.69    0    
Williams Mullen Clark & Dobbins, P.C.                       1,738.29    
Rottenberg Lipman Rich, PC                       1,602.00    
Richards, Layton & Finger                       25,676.94    
TOTAL PAYMENTS TO PROFESSIONALS             101,926.92    267,364.92    60,548.46    

 

* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED

  

POST-PETITION STATUS OF SECURED NOTES, LEASES PAYABLE
AND ADEQUATE PROTECTION PAYMENTS
            
NAME OF CREDITOR  SCHEDULED
MONTHLY PAYMENT
DUE
  AMOUNT PAID
DURING MONTH
   TOTAL UNPAID POST-
PETITION
 
WTI Interest / Fee      -    - 
DIP Loan Interest  6/17/2013   12,746.19    - 
DIP Loan Interest  7/15/2013        12,588.33 
              
TOTAL PAYMENTS      12,746.19    12,588.33 

 

PAGE 8 OF 9
 

 

In re  KIT digital, Inc. Case No.   13-11298 (REG)
   Debtor Reporting Period:   June 1 2013 to June 30 2013

 

  DEBTOR QUESTIONNAIRE  
         
  Must be completed each month. If the answer to any of the questions is “Yes”, provide a detailed explanation of each item. Attach additional sheets if necessary. Yes No Comments
1 Have any assets been sold or transferred outside the normal course of business this reporting period?   X  
2 Have any funds been disbursed from any account other than a debtor in possession account this reporting period?   X  
3 Is the Debtor delinquent in the timely filing of any post-petition tax returns?   X  
4 Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies? X   DO insurance was renewed on 5-6-13 with payments to be made in June (std.terms)
5 Is the Debtor delinquent in paying any insurance premium payment?   X  
6 Have any payments been made on pre-petition liabilities this reporting period?   X  
7 Are any post petition receivables (accounts, notes or loans) due from related parties?   X  
8 Are any post petition payroll taxes past due?   X  
9 Are any post petition State or Federal income taxes past due?   X  
10 Are any post petition real estate taxes past due?   X  
11 Are any other post petition taxes past due?   X  
12 Have any pre-petition taxes been paid during this reporting period?   X  
13 Are any amounts owed to post petition creditors delinquent?   X  
14 Are any wage payments past due?   X  
15 Have any post petition loans been been received by the Debtor from any party?   X  
16 Is the Debtor delinquent in paying any U.S. Trustee fees?   X  
17 Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?   X  
18 Have the owners or shareholders received any compensation outside of the normal course of business?   X  

 

PAGE 9 OF 9