Cayman Islands | 001-33800 | 26-4540870 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
4B, Ying Long Building, | ||
1358 Yan An Road West, Shanghai | ||
Peoples Republic of China | 200052 | |
(Address of Principal Executive Offices) | (Zip Code) |
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
2
| The first sentence on page 139 reads as follows: At the closing of the business combination, ID Cayman and certain of the SM Cayman shareholders and warrantholders will enter into a registration rights agreement pursuant to which such SM Cayman shareholders and warrantholders will be entitled to registration rights for any ID Cayman ordinary shares received by them in connection with the business combination (including any ordinary shares issued to them upon exercise of warrants of ID Cayman). | ||
This sentence is amended and restated in its entirety with the following: At the closing of the business combination, ID Cayman and certain of the SM Cayman shareholders and warrantholders and holders of SM Cayman interim notes will enter into a registration rights agreement pursuant to which such SM Cayman shareholders and warrantholders will be entitled to registration rights for any ID Cayman ordinary shares received by them in connection with the business combination (including any ordinary shares issued to them upon exercise of warrants of ID Cayman). | |||
| The third sentence on page 139 reads as follows: Pursuant to the registration rights agreement, SM Cayman shareholders and warrantholders holding at least 50% of the outstanding registrable securities are entitled to demand that ID Cayman register the ordinary shares held by the SM Cayman shareholders and warrantholders who have registration rights. | ||
This sentence is amended and restated in its entirety with the following: Pursuant to the registration rights agreement, SM Cayman shareholders and warrantholders and holders of SM Cayman interim notes holding at least 37% of the outstanding registrable securities are entitled to demand that ID Cayman register the ordinary shares held by the SM Cayman shareholders and warrantholders who have registration rights. |
| Holders of Ideation units received one ID Arizona unit for each Ideation unit held at the time of the merger, which, upon the conversion and continuation of ID Arizona to the Cayman Islands, resulted in such holders holding one ID Cayman unit for each ID Arizona unit held at the time of the conversion. | ||
| Holders of Ideation common stock received one share of ID Arizona common stock for each share of Ideation common stock held at the time of the merger, which, upon the conversion and continuation of ID Arizona to the Cayman Islands, resulted in such holders holding one ID Cayman ordinary share for each share of ID Arizona common stock held at the time of the conversion. | ||
| Holders of Ideation warrants received one ID Arizona warrant for each Ideation warrant held at the time of the merger, which, upon the conversion and continuation of ID Arizona to the Cayman Islands, resulted in such holders holding one ID Cayman warrant for each ID Arizona warrant held at the time of the conversion. | ||
| Holders of the Ideation option to purchase 500,000 units, consisting of 500,000 shares of common stock and 500,000 warrants, received one ID Arizona option to purchase 500,000 units, consisting of 500,000 |
3
shares of common stock and 500,000 warrants, which, upon the conversion and continuation of ID Arizona to the Cayman Islands, resulted in such holders holding one ID Cayman option to purchase 500,000 units, consisting of 500,000 ordinary shares and 500,000 warrants of ID Cayman. |
| After giving effect to conversion of the preferred shares of SM Cayman, at closing, ID Cayman acquired 97,474,068 ordinary shares of SM Cayman, representing 100% of SM Cayman shares in issue. | ||
| SM Cayman shareholders received 6,583,149 ordinary shares of ID Cayman. | ||
| SM Cayman warrantholders received warrants to purchase 1,519,186 ordinary shares of ID Cayman. | ||
| SM Cayman option holders received options to purchase 255,570 ordinary shares of ID Cayman. | ||
| SM Cayman holders of restricted shares and restricted share units, which we refer to as restricted share awards, received 261,177 restricted share awards of ID Cayman. | ||
| Certain SM Cayman noteholders received 1,712,874 ordinary shares of ID Cayman and warrants to purchase 428,219 ordinary shares of ID Cayman. |
Earn-out Shares Issued = | (2009 adjusted net income $25.7 million) | × | 10,150,352 shares | |||
$12.7 million |
4
5
| Each of the first sentence of the second bullet point on page 16, the first sentence of the first bullet point on page 156 and the first sentence of the second bullet point on page 183 reads as follows: SearchMedias network of over 175,000 printed and digital poster frames delivers targeted advertising messages inside elevators to captive audiences in high-rise residential and office buildings in 57 major cities in China. | ||
This sentence is amended and restated in its entirety with the following on each of the respective pages: As of October 15, 2009, SearchMedias network of over 140,000 printed and digital poster frames delivered targeted advertising messages inside elevators to captive audiences in high-rise residential and office buildings in 54 major cities in China. | |||
| The first sentence of the first full paragraph on page 156 reads as follows: SearchMedias multi-platform offerings are cross-marketed by an integrated sales force located in 29 offices across China. | ||
This sentence is amended and restated in its entirety with the following: SearchMedias multi-platform offerings are cross-marketed by an integrated sales force located in 25 offices across China. | |||
| The first sentence of the last full paragraph (not including headings) on page 156 reads as follows: With a nationwide coverage of 57 cities within 28 provinces throughout China and Hong Kong, SearchMedia is one of the largest operators of out-of-home advertising media networks in China. | ||
This sentence is amended and restated in its entirety with the following: With a nationwide coverage of 57 cities within 27 provinces throughout China and Hong Kong, SearchMedia is one of the largest operators of out-of-home advertising media networks in China. | |||
| The last sentence of the second full paragraph on page 157 reads as follows: SearchMedia believes its expansion opportunities, both geographic and in new advertising markets, can be further characterized by low incremental cost and high marginal profit, as it continues to leverage its existing integrated sales team located in 29 offices across 28 provinces, supported by the IT, human resource and administration professionals at its corporate headquarters. | ||
This sentence is amended and restated in its entirety with the following on each of the respective pages: SearchMedia believes its expansion opportunities, both geographic and in new advertising markets, can be further characterized by low incremental cost and high marginal profit, as it continues to leverage its existing integrated sales team located in 25 offices in 20 cities across China (including Hong Kong), supported by the IT, human resource and administration professionals at its corporate headquarters. | |||
| The first sentence of the first paragraph on page 170 reads as follows: SearchMedia is headquartered in Shanghai, with 29 offices in 24 cities across China (including Hong Kong, through its wholly owned subsidiary, Ad-Icon). | ||
This sentence is amended and restated in its entirety with the following: SearchMedia is headquartered in Shanghai, with 25 offices in 20 cities across China (including Hong Kong, through its wholly owned subsidiary, Ad-Icon). | |||
| The first sentence of the first full paragraph on page 171 reads as follows: SearchMedia installs poster frames primarily on the inside of elevators of modern high-rise buildings in 57 cities across 28 provinces in China and Hong Kong, including Shanghai, Beijing, Guangzhou and Shenzhen. | ||
This sentence is amended and restated in its entirety with the following: SearchMedia installs poster frames primarily on the inside of elevators of modern high-rise buildings in 57 cities across 27 provinces in China and Hong Kong, including Shanghai, Beijing, Guangzhou and Shenzhen. |
6
| The first sentence of the last paragraph on page 173 reads as follows: SearchMedia supports its advertising clients with its sales, maintenance and site relationship personnel located in 29 offices in 24 cities in China. | ||
This sentence is amended and restated in its entirety with the following: SearchMedia supports its advertising clients with its sales, maintenance and site relationship personnel located in 25 offices in 20 cities in China. |
SearchMedia | ||||||||
For the | ||||||||
six-month | For the | |||||||
period | six-month | |||||||
ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
($ in thousands) | ||||||||
Advertising service revenues |
31,346 | 44,878 | ||||||
Cost of
revenues(1)(2) |
(17,427 | ) | (24,567 | ) | ||||
Gross profit |
13,919 | 20,311 | ||||||
Operating expenses: |
||||||||
Sales and marketing(1)(2) |
(2,869 | ) | (2,350 | ) | ||||
General and administrative(2) |
(4,602 | ) | (4,582 | ) | ||||
Total operating expenses |
(7,471 | ) | (6,932 | ) | ||||
Income from operations |
6,448 | 13,379 | ||||||
Interest income |
(2,599 | ) | (1,179 | ) | ||||
Interest expense |
119 | 4 | ||||||
Decrease in fair value of note warrant liability |
229 | 43 | ||||||
Foreign currency exchange loss, net |
(40 | ) | | |||||
Income before income taxes |
4,157 | 12,247 | ||||||
Income taxes expenses |
(2,149 | ) | (3,350 | ) | ||||
Net income |
2,008 | 8,897 | ||||||
7
SearchMedia | |||||||||
For the | For the | ||||||||
six-month | six-month | ||||||||
period | period | ||||||||
ended | ended | ||||||||
June 30, | June 30, | ||||||||
2008 | 2009 | ||||||||
($ in thousands) | |||||||||
(1) Include amortization expenses of intangibles
as follows |
|||||||||
Cost of revenues |
733 | 1,020 | |||||||
Sales and marketing |
662 | 473 | |||||||
(2) Include share-based compensation expenses as
follows |
|||||||||
Cost of revenues |
27 | 17 | |||||||
Sales and marketing |
31 | 20 | |||||||
General and administrative |
1,024 | 313 |
8
| Sales and marketing expenses. Sales and marketing expenses decreased from $2.9 million for the six-month period ended June 30, 2008, to $2.4 million for the six-month period ended June 30, 2009. The decrease was primarily due to decreased promotion and marketing activities in response to the market downturn. | ||
| General and administrative expenses. General and administrative expenses decreased slightly from $4.60 million for the six-month period ended June 30, 2008, to $4.58 million for the six-month period ended June 30, 2009. The decrease was primarily due to decreased staff costs and corresponding rental expenses as a result of tighter cost controls. |
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, 2008 | June 30, 2009 | |||||||
($ in thousands) | ||||||||
Net cash (used in) / generated from
operating activities |
(4,342 | ) | 1,970 | |||||
Net cash used in investing activities |
(14,023 | ) | (7,375 | ) | ||||
Net cash provided by financing activities |
23,403 | 4,006 | ||||||
Net increase / (decrease) in cash |
5,153 | (1,349 | ) | |||||
Cash at beginning of period |
6,333 | 5,715 | ||||||
Cash at end of period |
11,486 | 4,366 |
9
10
Percentage of Class | Percentage of Class | |||||||||||||||||||
Ordinary | of Ordinary Shares | Ordinary | of Ordinary Shares | |||||||||||||||||
Shares Beneficially | Beneficially | Shares Beneficially | Beneficially | |||||||||||||||||
Owned-Assuming No | Owned-Assuming No | Owned-Assuming All | Owned-Assuming All | |||||||||||||||||
Earn-Out Shares | Earn-Out Shares | Earn-Out Shares | Earn-Out Shares | |||||||||||||||||
Beneficial Owner | Issued | Issued (%) | Issued | Issued (%) | ||||||||||||||||
Officers and Directors |
||||||||||||||||||||
Qinying Liu (1) |
923,563 | 4.4 | % | 2,074,881 | 6.7 | % | ||||||||||||||
Robert N. Fried(2) |
1,216,672 | 5.9 | % | 1,216,672 | 3.9 | % | ||||||||||||||
Steven D. Rubin(3) |
310,500 | 1.5 | % | 310,500 | 1.0 | % | ||||||||||||||
Earl Yen (4) |
2,445,083 | 11.8 | % | 5,220,397 | 16.9 | % | ||||||||||||||
Jianzhong Qu |
| * | | * | ||||||||||||||||
Larry Lu |
| * | | * | ||||||||||||||||
Glenn Halpryn (5) |
15,860 | * | 15,860 | * | ||||||||||||||||
Chi-Chuan Chen |
| * | | * | ||||||||||||||||
Garbo Lee(6) |
325,000 | 1.6 | % | 325,000 | 1.1 | % | ||||||||||||||
Jennifer
Huang(7) |
1,053,825 | 5.1 | % | 1,053,825 | 3.4 | % | ||||||||||||||
All directors and
officers as a
group (10 persons) |
6,290,503 | 30.3 | % | 10,217,135 | 33.1 | % | ||||||||||||||
5% Holders |
||||||||||||||||||||
Dr. Phillip Frost, M.D. (8) |
4,855,935 | 23.4 | % | 4,855,935 | 15.7 | % | ||||||||||||||
Deutsche
Bank AG, HK Branch(9) |
2,399,995 | 11.6 | % | 5,380,216 | 17.4 | % | ||||||||||||||
China Seed
Ventures, L.P.(10) |
2,445,083 | 11.8 | % | 5,220,397 | 16.9 | % | ||||||||||||||
HBK Investments |
1,249,984 | 6.0 | % | 1,249,984 | 4.0 | % | ||||||||||||||
Linden
Ventures II(11) |
1,982,820 | 9.6 | % | 2,481,789 | 8.0 | % | ||||||||||||||
Jennifer
Huang |
1,053,825 | 5.1 | % | 1,053,825 | 3.4 | % | ||||||||||||||
Le Yang(12) |
938,589 | 4.5 | % | 2,108,800 | 6.8 | % | ||||||||||||||
Sun Hing Associates Ltd |
833,999 | 4.0 | % | 1,882,670 | 6.1 | % |
* | The person beneficially owns less than 1% of ID Caymans outstanding common shares. | |
(1) | Excludes 600,000 ordinary shares issuable to Mrs. Lius husband converted at the exchange ratio (0.0675374). | |
(2) | Includes exercisable warrants to purchase 593,000 ordinary shares. | |
(3) | Includes exercisable warrants to purchase 153,000 ordinary shares. | |
(4) | Consists of ordinary shares and warrants beneficially owned by China Seed Ventures, which may be deemed beneficially owned by Mr. Yen. | |
(5) | Includes ordinary shares and exercisable warrants to purchase 3,172 ordinary shares beneficially owned by Halpryn Capital Partners LLC. | |
(6) | Consists of options to purchase 325,000 ordinary shares. | |
(7) | Consists of 950,000 vested restricted shares awards, 100,000 restricted share units and exercisable warrants to purchase 3,825,000 ordinary shares. | |
(8) | Includes exercisable warrants to purchase 2,471,200 ordinary shares. | |
(9) | Includes exercisable warrants to purchase 255,427 ordinary shares. | |
(10) | Includes exercisable warrants to purchase 903,318 ordinary shares. | |
(11) | Includes exercisable warrants to purchase 714,025 ordinary shares. | |
(12) | Includes exercisable warrants to purchase 3,825 ordinary shares. |
11
Item 9. | Market Price of and Dividends on the Registrants Common Equity and Related Stockholder Matters. |
12
Units | Common Stock | Warrants | ||||||||||||||||||||||
High | Low | High | Low | High | Low | |||||||||||||||||||
2007 |
||||||||||||||||||||||||
November 20 through
December 31, 2007 |
$ | 8.01 | $ | 7.85 | $ | 7.20 | $ | 7.20 | $ | 0.70 | $ | 0.70 | ||||||||||||
2008 |
||||||||||||||||||||||||
First Quarter |
$ | 7.90 | $ | 7.30 | $ | 7.10 | $ | 7.10 | $ | 0.70 | $ | 0.35 | ||||||||||||
Second Quarter |
$ | 7.85 | $ | 7.35 | $ | 7.11 | $ | 7.11 | $ | 0.40 | $ | 0.29 | ||||||||||||
Third Quarter |
$ | 8.10 | $ | 7.25 | $ | 8.10 | $ | 7.15 | $ | 0.44 | $ | 0.25 | ||||||||||||
Fourth Quarter |
$ | 7.20 | $ | 6.85 | $ | 7.20 | $ | 6.75 | $ | 0.71 | $ | 0.03 | ||||||||||||
2009 |
||||||||||||||||||||||||
First Quarter |
$ | 7.70 | $ | 7.17 | $ | 7.55 | $ | 7.18 | $ | 0.15 | $ | 0.03 | ||||||||||||
Second Quarter |
$ | 8.72 | $ | 7.41 | $ | 7.86 | $ | 7.50 | $ | 0.69 | $ | 0.11 | ||||||||||||
Third Quarter |
$ | 9.82 | $ | 8.15 | $ | 7.99 | $ | 7.69 | $ | 1.69 | $ | 0.48 | ||||||||||||
Fourth Quarter
(through November 4) |
$ | 12.00 | $ | 8.20 | $ | 9.20 | $ | 7.48 | $ | 3.14 | $ | 1.18 |
13
Item 2.03 | Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant. |
14
Item 5.02. | Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangement of Certain Officers. |
15
| The first sentence of the third paragraph on page 118 reads as follows: Immediately following the redomestication, ID Cayman will acquire each ordinary share and preferred share of SM Cayman issued and outstanding prior to the business combination in exchange for an aggregate of 6,662,727 ID Cayman ordinary shares. | ||
This sentence is amended and restated in its entirety with the following: Immediately following the redomestication, ID Cayman will acquire each ordinary share and preferred share of SM Cayman issued and outstanding prior to the business combination in exchange for an aggregate of 6,583,149 ID Cayman ordinary shares. | |||
| The first bullet point under the subsection titled Covenants on page 124 reads as follows: the SM Cayman preferred shareholders and SM Cayman to convert all preferred shares of SM Cayman into an aggregate of 69,532,866 ordinary shares of SM Cayman, prior to the closing of the business combination; | ||
This bullet point is amended and restated in its entirety with the following: the SM Cayman preferred shareholders and SM Cayman to convert all preferred shares of SM Cayman into an aggregate of 68,018,531 ordinary shares of SM Cayman, prior to the closing of the business combination; | |||
| The first sentence of the second paragraph under the subsection titled Sponsor Purchases on page 129 reads as follows: The Frost Group, LLC, through itself, its affiliates or others, owns 777,900 IPO Shares consisting of (i) 250,000 shares acquired as part of 250,000 units purchased in the IPO, (ii) 206,800 shares purchased between the date of the IPO and March 31, 2009, and (iii) 321,100 shares purchased between April 1, 2009 and September 28, 2009 pursuant to arrangements described above. | ||
This sentence is amended and restated in its entirety with the following: The Frost Group, LLC, through itself, its affiliates or others, owns 927,900 IPO Shares consisting of (i) 250,000 shares acquired as part of 250,000 units purchased in the IPO, (ii) 206,800 shares purchased between the date of the IPO and March 31, 2009, and (iii) 471,100 shares purchased between April 1, 2009 and October 29, 2009. |
16
| The following paragraph is added on pg 137 at the end of the subsection titled Amendments to Share Exchange Agreement: | ||
On October 30, 2009, Ideation entered into an amendment, referred to herein as the fourth amendment, to the share exchange agreement with the SM Cayman shareholders representatives. The fourth amendment amends the share exchange agreement to revise certain provisions of the memorandum and articles of ID Cayman following the closing to provide for Co-Chairmen of the board and to eliminate certain rights of the Chairman of the board of directors to cast an additional vote in the event the board of directors becomes deadlocked with respect to any matter. The Co-Chairmen of the board of directors as of the closing were Qinying Liu and Robert Fried. The fourth amendment also made a correction to the number of ordinary shares of SM Cayman into which the preferred shares of SM Cayman would convert pursuant to the preferred conversion. |
SearchMedia International Limited |
||||
Report of Independent Registered Public Accounting Firm |
||||
Consolidated Balance Sheets as of December 31, 2007 and 2008 |
||||
Consolidated Statements of Income for the period from February 9, 2007 (date of inception) through
December 31, 2007 and for the year ended December 31, 2008 |
||||
Consolidated Statements of Shareholders (Deficit)/Equity and Comprehensive Income for the period
from February 9, 2007 (date of inception) through December 31, 2007 and for the year ended December
31, 2008 |
||||
Consolidated Statements of Cash Flows for the period from February 9, 2007 (date of inception)
through December 31, 2007 and for the year ended December 31, 2008 |
||||
Notes to Consolidated Financial Statements |
||||
Shanghai Sige Advertising and Media Co., Ltd. |
||||
Report of Independent Registered Public Accounting Firm |
||||
Balance Sheets as of December 31, 2006 and June 3, 2007 |
||||
Statements of Income for the year ended December 31, 2006 and the period from January 1, 2007
through June 3, 2007 |
||||
Statements of Owners Deficit and Comprehensive Income for the year ended December 31, 2006 and the
period from January 1, 2007 through June 3, 2007 |
||||
Statements of Cash Flows for the year ended December 31, 2006 and the period from January 1, 2007
through June 3, 2007 |
||||
Notes to Financial Statements |
17
Shenzhen Dale Advertising Co., Ltd. |
||||
Report of Independent Registered Public Accounting Firm |
||||
Balance Sheets as of December 31, 2006 and June 3, 2007 |
||||
Statements of Income for the year ended December 31, 2006 and the period from January 1, 2007
through June 3, 2007 |
||||
Statements of Owners Equity and Comprehensive Income for the year ended December 31, 2006 and the
period from January 1, 2007 through June 3, 2007 |
||||
Statements of Cash Flows for the year ended December 31, 2006 and the period from January 1, 2007
through June 3, 2007 |
||||
Notes to Financial Statements |
Exhibit No. | Description | |
2.1
|
Agreement and Plan of Merger, Conversion and Share Exchange by and among Ideation Acquisition Corp., the registrant, SearchMedia International Limited, the subsidiaries of SearchMedia International Limited, the subsidiaries of SearchMedia International Limited, Shanghai Jingli Advertising Co., Ltd. and certain shareholders and warrantholders of SearchMedia International Limited (incorporated by reference to Exhibit 2.1 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
2.2
|
First Amendment to Agreement and Plan of Merger, Conversion and Share Exchange, dated as of May 27, 2009, by and among the registrant, Earl Yen, Tommy Cheung and Stephen Lau and Qinying Liu (incorporated by reference to Exhibit 2.2 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
2.3
|
Second Amendment to Agreement and Plan of Merger, Conversion and Share Exchange, dated as of September 8, 2009, by and among the registrant, Earl Yen, Tommy Cheung, Stephen Lau, Qinying Liu, Linden Ventures, Inc., Vervain Equity Investment Limited, Sun Hing Associates Limited and The Frost Group, LLC (incorporated by reference to Exhibit 2.3 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
2.4
|
Third Amendment to Agreement and Plan of Merger, Conversion and Share Exchange, dated as of September 22, 2009, by and among the registrant, Ideation Acquisition Corp., Earl Yen, Tommy Cheung, Terrance Hogan, Qinying Liu, and Linden Ventures II (BVI), Ltd. (incorporated by reference to Exhibit 2.4 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
2.5
|
Fourth Amendment to Agreement and Plan of Merger, Conversion and Share Exchange, dated as of October 30, 2009, by and among the registrant, Ideation Acquisition Corp., Earl Yen, Tommy Cheung, Stephen Lau and Qinying Liu. |
18
Exhibit No. | Description | |
3.1
|
Articles of Incorporation of ID Arizona Corp. (incorporated by reference to Exhibit 3.1 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
3.2
|
Bylaws of ID Arizona Corp. (incorporated by reference to Exhibit 3.2 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
3.3
|
Memorandum and Articles of Association of SearchMedia Holdings Limited upon completion of redomestication. | |
4.1
|
Specimen Unit Certificate of Ideation Acquisition Corp. (incorporated by reference to Exhibit 4.1 to the Registration Statement of Ideation Acquisition Corp. on Form S-1 (Reg No. 333-144218)) | |
4.2
|
Specimen Common Stock Certificate of Ideation Acquisition Corp. (incorporated by reference to Exhibit 4.2 to the Registration Statement of Ideation Acquisition Corp. on Form S-1 (Reg No. 333-144218)) | |
4.3
|
Form of Warrant Certificate of Ideation Acquisition Corp. (incorporated by reference to Exhibit 4.3 to the Registration Statement of Ideation Acquisition Corp. on Form S-1 (Reg No. 333-144218)) | |
4.4
|
Form of Warrant Agreement between the Ideation Acquisition Corp. and Continental Stock Transfer & Trust Company (incorporated by reference to Exhibit 4.4 to the Registration Statement of Ideation Acquisition Corp. on Form S-1 (Reg No. 333-144218)) | |
4.5
|
Form of Warrant of ID Cayman (incorporated by reference to Exhibit 4.5 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
4.6
|
Form of Unit Purchase Option to be granted to Lazard Capital Markets LLC (incorporated by reference to Exhibit 4.5 of the Registration Statement of Ideation Acquisition Corp. on Form S-1 (File No. 333-144218)). | |
10.1
|
Form of Registration Rights Agreement among SM Cayman, Deutsche Bank AG, Hong Kong Branch, Gentfull Investment Limited, Gavast Estates Limited, China Seed Ventures, L.P. and Linden Ventures II (BVI) (incorporated by reference to Exhibit 10.1 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.2
|
Form of Lock-Up between ID Cayman and SM Cayman shareholders and warrantholders (incorporated by reference to Exhibit 10.2 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.3
|
Form of Management Lock-Up between ID Cayman and SM Cayman shareholders and warrantholders (incorporated by reference to Exhibit 10.3 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)).* | |
10.4
|
Form of Voting Agreement between SM Cayman, Qinying Liu, Le Yang, China Seed Ventures, L.P., Gentfull Investment Limited, Gavast Estates Limited, Linden Ventures II (BVI), Limited, Frost Gamma Investments Trust, Robert N. Fried, Subbarao Uppaluri, Steven D. Rubin and Jane Hsiao (incorporated by reference to Exhibit 10.4 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). |
19
Exhibit No. | Description | |
10.5
|
Form of Employment Agreement with the SM Cayman executive officers (incorporated by reference to Exhibit 10.5 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)).* | |
10.6
|
English Translation of Exclusive Technology Consulting and Service Agreement between Jieli Consulting and Jingli Shanghai, dated as of September 10, 2007 (incorporated by reference to Exhibit 10.6 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.7
|
English Translation of Exclusive Call Option Agreement among Jingli Shanghai, its shareholders and Jieli Consulting, dated as of September 10, 2007 (incorporated by reference to Exhibit 10.7 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.8
|
English Translation of Equity Pledge Agreement among Jingli Shanghai, its shareholders and Jieli Consulting, dated as of September 10, 2007 (incorporated by reference to Exhibit 10.8 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.9
|
English Translation of Power of Attorney by the shareholders of Jieli Consulting dated as of September 10, 2007 (incorporated by reference to Exhibit 10.9 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.10
|
English Translation of Loan Agreement between the shareholders of Jingli Shanghai and Jieli Consulting, dated as of September 10, 2007 (incorporated by reference to Exhibit 10.10 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.11
|
Form of Securities Escrow Agreement among the Registrant, Continental Stock Transfer & Trust Company and the initial stockholders (incorporated by reference to Exhibit 10.1 of the Registration Statement of Ideation Acquisition Corp. on Form S-1 (File No. 333-144218)). | |
10.12
|
Letter Agreement, dated as of September 8, 2009, by and among Ideation Acquisition Corp. and certain investors of Ideation Acquisition Corp. and SearchMedia International Limited (incorporated by reference to Exhibit 10.13 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
10.13
|
SearchMedia Holdings Limited Amended and Restated 2008 Share Incentive Plan.* | |
21.1
|
Subsidiaries of SearchMedia Holdings Limited (incorporated by reference to Exhibit 21.1 of the Registrants Registration Statement on Form S-4 (File No. 333-158336)). | |
99.1
|
Proxy Statement/Prospectus (incorporated by reference to the Proxy Statement/Prospectus on Form 424(b)(3) filed with the Securities and Exchange Commission on October 5, 2009). | |
99.2
|
Press release dated November 2, 2009. |
* | This Exhibit is a management contract or compensatory plan or arrangement. |
20
Dated: November 5, 2009 | SEARCHMEDIA HOLDINGS LIMITED |
/s/ Qinying Liu | ||||
Qinying Liu | ||||
Co-Chairman of the Board of Directors | ||||
/s/ Earl Yen | ||||
Earl Yen | ||||
Independent Director | ||||
/s/ Jianzhong Qu | ||||
Jianzhong Qu | ||||
Independent Director | ||||
/s/ Garbo Lee | ||||
Garbo Lee | ||||
President | ||||
/s/ Jennifer Huang | ||||
Jennifer Huang | ||||
Chief Operating Officer | ||||
21
December 31, | June 30, | |||||||||||
2008 | 2009 | |||||||||||
Note | US$ | US$ | ||||||||||
Assets |
||||||||||||
Current assets: |
||||||||||||
Cash |
5,715 | 4,366 | ||||||||||
Accounts receivable, net of allowance for doubtful accounts |
37,008 | 43,964 | ||||||||||
Amounts due from related parties |
8 | 11,493 | 13,954 | |||||||||
Prepaid expenses and other current assets |
11,944 | 17,926 | ||||||||||
Deferred tax assets |
7 | 580 | 605 | |||||||||
Total current assets |
66,740 | 80,815 | ||||||||||
Rental deposits |
169 | 14 | ||||||||||
Property and equipment, net |
7,255 | 6,469 | ||||||||||
Deposits for acquisitions |
6,229 | | ||||||||||
Intangible assets, net |
3 | 5,235 | 3,745 | |||||||||
Goodwill |
3 | 26,148 | 67,387 | |||||||||
Total assets |
111,776 | 158,430 | ||||||||||
Liabilities, redeemable convertible
preferred shares and shareholders equity |
||||||||||||
Current liabilities: |
||||||||||||
Short-term borrowings |
4 | 1,856 | 5,862 | |||||||||
Promissory notes |
5 | 15,000 | 15,000 | |||||||||
Accounts payable |
8,701 | 8,171 | ||||||||||
Accrued expenses and other payables |
13,218 | 18,357 | ||||||||||
Acquisition consideration payable |
15,203 | 42,889 | ||||||||||
Amounts due to related parties |
8 | 717 | 472 | |||||||||
Deferred revenue |
3,301 | 1,166 | ||||||||||
Income taxes payable |
9,787 | 13,258 | ||||||||||
Total current liabilities |
67,783 | 105,175 | ||||||||||
Deferred tax liabilities |
7 | 1,297 | 924 | |||||||||
Total liabilities |
69,080 | 106,099 | ||||||||||
Series B redeemable convertible preferred shares;
US$0.0001 par value; 36,363,635 shares authorized, issued
and outstanding as of December 31, 2008 and June 30, 2009
(Redemption value US$32,364) |
24,906 | 27,980 | ||||||||||
Series C redeemable convertible preferred shares;
US$0.0001 par value; 40,000,000 shares authorized,
4,845,276 shares issued and outstanding as of December
31, 2008 and 23,169,231 shares issued and outstanding as
of June 30, 2009 (Redemption value US$13,975) |
9 | 12,918 | 13,975 | |||||||||
Shareholders equity: |
||||||||||||
Series A convertible preferred shares; US$0.0001 par
value; 20,000,000 shares authorized, 10,000,000 shares
issued and outstanding as of December 31, 2008 and June
30, 2009, respectively |
722 | 722 | ||||||||||
Ordinary shares: US$0.0001 par value; 443,636,365 shares
authorized, 32,119,500 shares issued and outstanding as of
December 31, 2008 and June 30, 2009, respectively |
3 | 3 | ||||||||||
Additional paid-in capital |
2,083 | 2,783 | ||||||||||
Accumulated other comprehensive income |
2,064 | 2,102 | ||||||||||
Accumulated retained earnings |
| 4,766 | ||||||||||
Total shareholders equity |
4,872 | 10,376 | ||||||||||
Commitments and contingencies |
11 | |||||||||||
Total liabilities, redeemable convertible
preferred shares and shareholders equity |
111,776 | 158,430 | ||||||||||
F-1
For the | For the | |||||||||||
six-month | six-month | |||||||||||
period ended | period ended | |||||||||||
June 30, | June 30, | |||||||||||
2008 | 2009 | |||||||||||
Note | US$ | US$ | ||||||||||
Advertising service revenues |
8 | (a) | 31,346 | 44,878 | ||||||||
Cost of revenues |
(17,427 | ) | (24,567 | ) | ||||||||
Gross profit |
13,919 | 20,311 | ||||||||||
Sales and marketing expenses |
(2,869 | ) | (2,350 | ) | ||||||||
General and administrative expenses |
(4,602 | ) | (4,582 | ) | ||||||||
Income from operations |
6,448 | 13,379 | ||||||||||
Interest expense |
6 | (2,599 | ) | (1,179 | ) | |||||||
Interest income |
119 | 4 | ||||||||||
Decrease in fair value of note warrant liability |
229 | 43 | ||||||||||
Foreign currency exchange loss, net |
(40 | ) | | |||||||||
Income before income taxes |
4,157 | 12,247 | ||||||||||
Income tax expense |
7 | (2,149 | ) | (3,350 | ) | |||||||
Net income |
2,008 | 8,897 | ||||||||||
F-2
Additional | Accumulated other | Total | ||||||||||||||||||||||||||||||||||||||
Series A convertible | paid-in | comprehensive | shareholders | Comprehensive | ||||||||||||||||||||||||||||||||||||
Ordinary shares | preferred shares | capital | income | Retained earnings | equity | income | ||||||||||||||||||||||||||||||||||
Number of | Number of | |||||||||||||||||||||||||||||||||||||||
shares | Amount | shares | Amount | |||||||||||||||||||||||||||||||||||||
Note | US$ | US$ | US$ | US$ | US$ | US$ | US$ | |||||||||||||||||||||||||||||||||
Balance as of January 1, 2009 |
32,119,500 | 3 | 10,000,000 | 722 | 2,083 | 2,064 | | 4,872 | ||||||||||||||||||||||||||||||||
Net income |
| | | | | | 8,897 | 8,897 | 8,897 | |||||||||||||||||||||||||||||||
Foreign currency exchange translation adjustment |
| | | | | 38 | | 38 | 38 | |||||||||||||||||||||||||||||||
Comprehensive income |
8,935 | |||||||||||||||||||||||||||||||||||||||
Accretion to Series B redeemable convertible
preferred shares redemption value |
| | | | | | (3,074 | ) | (3,074 | ) | ||||||||||||||||||||||||||||||
Accretion to Series C redeemable convertible
preferred shares redemption value |
9 | | | | | | | (1,057 | ) | (1,057 | ) | |||||||||||||||||||||||||||||
Share-based compensation |
10 | | | | | 700 | | | 700 | |||||||||||||||||||||||||||||||
Balance as of June 30, 2009 |
32,119,500 | 3 | 10,000,000 | 722 | 2,783 | 2,102 | 4,766 | 10,376 | ||||||||||||||||||||||||||||||||
F-3
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, 2008 | June 30, 2009 | |||||||
US$ | US$ | |||||||
Net income |
2,008 | 8,897 | ||||||
Adjustments to reconcile net income to net cash used in operating
activities: |
||||||||
Depreciation and amortization of property and equipment |
539 | 847 | ||||||
Amortization of intangible assets |
1,395 | 1,493 | ||||||
Share-based compensation |
1,100 | 700 | ||||||
Amortization of discount on convertible notes |
2,158 | | ||||||
Deferred tax benefit |
(344 | ) | (348 | ) | ||||
Decrease in fair value of warrant liability |
(229 | ) | (43 | ) | ||||
Changes in operating assets and liabilities, net of effect of
acquisitions: |
||||||||
Accounts receivable |
(9,811 | ) | (6,956 | ) | ||||
Prepaid expenses, rental deposits and other current assets |
(6,077 | ) | (5,982 | ) | ||||
Amounts due from related parties |
(5,391 | ) | (2,461 | ) | ||||
Accounts payable |
3,175 | (530 | ) | |||||
Accrued expenses and other payables |
4,023 | 5,262 | ||||||
Amounts due to related parties |
83 | (245 | ) | |||||
Deferred revenue |
441 | (2,135 | ) | |||||
Income taxes payable |
2,588 | 3,471 | ||||||
Net cash (used in) / generated from operating activities |
(4,342 | ) | 1,970 | |||||
Cash flows from investing activities |
||||||||
Purchase of property and equipment |
(2,962 | ) | (59 | ) | ||||
Cash paid for acquisitions |
(11,061 | ) | (7,316 | ) | ||||
Net cash used in investing activities |
(14,023 | ) | (7,375 | ) | ||||
Cash flows from financing activities |
||||||||
Decrease in restricted bank deposit |
4,000 | | ||||||
Proceeds from bank loan |
87 | 506 | ||||||
Repayment of bank loan |
(2,084 | ) | | |||||
Proceeds from issuance of Series C redeemable convertible preferred
shares, net of issuance costs of US$600 |
9,400 | | ||||||
Proceeds from issuance of convertible notes and warrants |
12,000 | | ||||||
Proceeds from interim notes |
| 3,500 | ||||||
Net cash provided by financing activities |
23,403 | 4,006 | ||||||
Effect of foreign currency exchange rate changes on cash |
115 | 50 | ||||||
Net increase / (decrease) in cash |
5,153 | (1,349 | ) | |||||
Cash at beginning of period |
6,333 | 5,715 | ||||||
Cash at end of period |
11,486 | 4,366 | ||||||
Supplemental cash flow information: |
||||||||
Interest paid |
45 | 7 | ||||||
Income tax paid |
162 | 278 | ||||||
Non-cash investing transaction: |
||||||||
Purchase price payable in connection with business acquisitions |
685 | 42,889 | ||||||
Non-cash financing transactions: |
||||||||
Issuance costs payable in respect of Series C redeemable
convertible preferred shares |
279 | 98 | ||||||
Issuance costs payable in respect of convertible notes and warrants |
76 | |
F-4
1. | Principal activities, significant concentrations and risks, and basis of presentation | |
(a) | Principal activities | |
SearchMedia International Limited (the Company) is a holding company and, through its subsidiary and consolidated variable interest entities (VIEs) (collectively the Group), is principally engaged in the provision of advertising services using primarily poster and digital frames that are placed inside elevators in residential and commercial buildings, light boxes and outdoor billboards primarily in the Peoples Republic of China (PRC). | ||
(b) | Significant concentrations and risks | |
For the six-month period ended June 30, 2008 and the six-month period ended June 30, 2009, none of the Groups customers individually contributed more than 10% of the Groups advertising service revenues. There is no concentration of cash and bank deposit as of December 31, 2008 and June 30, 2009. | ||
(c) | Basis of presentation | |
The accompanying unaudited condensed consolidated interim financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. For the six-month period ended June 30, 2008, the Companys cash flows used in operating activities were US$4,342, and for the six-month period ended June 30, 2009, the Companys cash flows generated from operating activities were US$1,970. |
F-5
1. | Principal activities, significant concentrations and risks, and basis of presentation (continued) | |
(c) | Basis of presentation (continued) | |
As discussed in note 5, on September 17, 2008, the Company issued a new promissory note of US$15,000 in exchange for the Notes (see note 5). The Notes were to mature upon the earlier of (i) the closing of a new equity financing by the Company; (ii) the closing of a reverse recapitalization transaction (the Reverse Recapitalization) with Ideation Acquisition Corp. (Ideation), a special purpose acquisition company, pursuant to a plan of merger, conversion and share exchange agreement (the Share Exchange Agreement) executed on March 31, 2009; and (iii) the termination of the Share Exchange Agreement. The Reverse Recapitalization was approved by Ideations shareholders on October 27, 2009 and closed on October 30, 2009 (the Closing Date). Under the terms of the Reverse Recapitalization, US$10,000 of the outstanding new promissory note was converted into ordinary shares of Ideation as of the Closing Date (see note 5) and the remaining outstanding balance of US$5,000 and all accrued and unpaid interest on the principal sum of US$15,000 as of the Closing Date shall be paid in cash to the investor of the new promissory note. | ||
In addition, as discussed in note 4, on March 19, 2009, the Company issued interim notes of US$3,500, which were to mature upon the earlier of (i) the closing of a new equity financing by the Company; and (ii) the closing of the Reverse Recapitalization. The principal amount outstanding under these interim notes as of the Closing Date was also converted into ordinary shares of Ideation. | ||
As discussed in note 2, the Company entered into a number of business acquisitions in 2008, many of which require contingent consideration payable in cash based on the acquirees future earnings. The Reverse Recapitalization is intended to provide the Company with the necessary financing to repay these obligations and to fund the operations of its operating VIEs in the PRC. Following the consummation of this transaction, the Company becomes a 100%-owned subsidiary of Ideation, which has been renamed as SearchMedia Holdings Limited. | ||
The accompanying unaudited condensed consolidated interim financial statements as of June 30, 2009 and for the six-month period ended June 30, 2008 and the six-month period ended June 30, 2009 have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP), which is the same basis as the annual consolidated financial statements. Disclosures have been made in the unaudited condensed consolidated interim financial statements where events subsequent to December 31, 2008 have occurred which have a material impact on the Group. The accompanying unaudited condensed consolidated interim financial statements should be read in conjunction with the consolidated balance sheet of the Group as of December 31, 2008 and the related consolidated statements of income, shareholders equity and comprehensive income, and cashflows for the year ended December 31, 2008. | ||
In the opinion of management, all adjustments (which include normal recurring adjustments) necessary to present a fair statement of the financial position as of June 30, 2009 and the results of operations and cash flows for the six-month period ended June 30, 2008 and the six-month period ended June 30, 2009, have been made. The results of operations for the six-month period ended June 30, 2009 are not necessarily indicative of the operating results for the full fiscal year or any future periods. |
F-6
2. | Acquisitions | |
In January 2008, Shanghai Jingli Advertising Co., Ltd. (Jingli) acquired the advertising business of Beijing Wanshuizhiyuan Advertising Co., Ltd, Shenyang Xicheng Advertising Co., Ltd. and Qingdao Kaixiang Advertising Co., Ltd. In February 2008, Jingli acquired the advertising business of Shanghai Haiya Advertising Co., Ltd.(Shanghai Haiya). In April 2008, Jingli acquired the advertising business of Tianjin Shengshitongda Advertisng Creativity Co., Ltd. (Tianjin SHengshitongda), Beijing Youluo Advertising Co., Ltd. (Beijing Youluo), and Ad-Icon Company Limited (Ad-Icon). In July 2008, the Company acquired the respective advertising businesses of Changsha Jingli Advertising Co., Ltd. (Changsha Jingli), Wenzhou Rigao Advertising Co., Ltd. (Wenzhou Rigao) and Wuxi Ruizhong. Advertising Co., Ltd.(Wuxi Ruizhong) | ||
As of June 30, 2009, the aggregate contingent consideration in connection with the first 12-month earn-out period of Shanghai Haiya, Tianjin Shengshitongda, Beijing Youluo, Ad-Icon, Changsha Jingli, Wenzhou Rigao and Wuxi Ruizhong is estimated to be US$47,214. As such, aggregate goodwill of US$41,240 was recorded, which relates to the work force and the synergies expected to be achieved from integrating the advertising services and locations of each of the acquired companies. The goodwill recognized in connection with the business combination is not deductible for tax purpose. | ||
3. | Goodwill and other intangible assets | |
The changes in carrying amount of goodwill are as follow: |
December 31 | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Beginning balance of goodwill |
444 | 26,148 | ||||||
Recognized upon resolution of
contingent consideration |
25,670 | 41,240 | ||||||
Foreign currency exchange translation |
34 | (1 | ) | |||||
Ending balance of goodwill |
26,148 | 67,387 | ||||||
Intangible assets consist of the following: |
Weighted average | December 31, | June 30, | ||||||||||
amortization period | 2008 | 2009 | ||||||||||
US $ | US$ | |||||||||||
Gross amount |
||||||||||||
Customer relationship |
1 to 3 years | 2,991 | 2,991 | |||||||||
Lease agreements |
1 to 4 years | 5,927 | 5,927 | |||||||||
8,918 | 8,918 | |||||||||||
Accumulated amortization |
||||||||||||
Customer relationship |
(1,795 | ) | (2,263 | ) | ||||||||
Lease agreements |
(1,888 | ) | (2,910 | ) | ||||||||
Net intangible assets |
5,235 | 3,745 | ||||||||||
F-7
3. | Goodwill and other intangible assets (continued) | |
Amortization of intangible assets was allocated to in the following expense items: |
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Cost of revenues |
733 | 1,020 | ||||||
Sales and marketing expenses |
662 | 473 | ||||||
Total amortization |
1,395 | 1,493 | ||||||
Future expected amortization of intangible assets as of June 30, 2009 are as follows: |
US$ | ||||
July to December 2009 |
1,484 | |||
2010 |
1,735 | |||
2011 |
505 | |||
2012 |
21 | |||
3,745 | ||||
4. | Short-term borrowings | |
The Groups short term borrowings as of June 30, 2009 represent a short-term bank loan of US$542, unsecured promissory notes of US$1,700 and an unsecured loan of US$120 and interim notes of US$3,500. | ||
On March 19, 2009, the Company issued promissory notes to a third party investor, an existing Series A preferred shareholder and certain management personnel of the Company for cash of US$1,750, US$1,500 and US$250, respectively (Second Interim Notes). The Second Interim Notes mature at the earlier of (i) the closing of a new equity financing by the Company; (ii) the closing of the Reverse Recapitalization, and (iii) March 31, 2009, but only in the event that the Share Exchange Agreement is not executed as of such date. The Second Interim Notes bear interest at 12% per annum until its maturity date after which the interest rate of 20% per annum shall take effect. In connection with the Second Interim Notes, the Company, the New Note investor and the Guarantors mutually agreed to extend the Collateral to guarantee the Companys obligations owed to the Second Interim Notes investors. On March 19, 2009, the Company granted to certain investors of the Second Interim Notes warrants to purchase 442,000 ordinary shares of the Company at an exercise price of US$0.00001 per share. The warrants are exercisable from the issuance date to May 30, 2011. | ||
As discussed in Note 1(c), the Reverse Recapitalization was closed on October 30, 2009, and the principal amount outstanding under these interim notes as of the Closing Date was converted into ordinary shares of Ideation. | ||
5. | Promissory notes and warrants | |
On March 17, 2008, the Company issued convertible promissory notes (the Notes) to two investors (one being an existing Series A preferred shareholder) for total cash consideration of US$12,000. The Notes bore interest at 12% per annum and matured on September 17, 2008. The investors of the Notes had the right to convert the principal amount of the Notes plus any accrued and unpaid interest into the Companys equity securities issued and sold before maturity (the Next Equity Financing) at a conversion price equal to 80% of the Next Equity Financing issue price. | ||
The Company also granted the Notes investors warrants to purchase the Companys equity securities issued at the Next Equity Financing at an exercise price of 80% of the Next Equity Financing issue price (Note Warrants). The Note Warrants had an exercise period of three years commencing March 17, 2008. The number of shares issuable under the Note Warrants is equal to (a) 25% of the original principal amount of the Notes (Warrant Coverage), or US$3,000, divided by (b) 80% of the actual purchase price per share of the Next Equity Financing. Since Series C redeemable convertible preferred shares, with an issuance price of US$2.63 per share (see note 9), were the Next Equity Financing, the purchase price used to determine the number of shares issuable under the Note Warrants has been determined to be US$2.104 per share. |
F-8
5. | Promissory notes and warrants (continued) | |
The gross proceeds from the issuance the Notes of US$12,000 were first allocated to the fair value of Note Warrants of US$2,100, which was presented within accrued expenses and other payables. The Note Warrants were determined to be a liability at inception pursuant to SFAS 150 Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity because it embodies a conditional obligation that requires the issuer to settle the obligation by transferring a number of its ordinary shares if the holder exercises the Note Warrants and at inception the obligation has a monetary value that is based solely on variations inversely related to changes in the fair value of the issuers equity shares. The remaining balance of the gross proceeds of US$9,900 was recorded as promissory notes. Total issuance costs of US$349 were initially recognized as a separate asset in the consolidated balance sheet. The discount on convertible notes of US$2,100 and the Notes issuance costs of US$349 was amortized to interest expense using the effective interest rate method. | ||
Subsequent to initial recognition, the intrinsic value of the contingent beneficial conversion feature of US$5,100, which was measured as of March 17, 2008, was recognized as an additional Notes discount with a corresponding credit to additional paid-in capital on May 30, 2008, being the date of the triggering event (that is, the issuance of the Next Equity Financing). The additional Notes discount and debt issue costs were fully amortized to interest expense over the term of the Notes from May 30, 2008 to September 17, 2008. | ||
For the year ended December 31, 2008, the amortization of discount on the Notes was US$7,200, the interest on the Notes was US$720, and the amortisation of issuance costs was US$349, all of which were included in interest expense. The Note Warrant liability was recorded at its fair value of US$1,618 as of December 31, 2008, with the change in fair value of US$482 recognized in the consolidated statement of income for the year ended December 31, 2008. | ||
On September 17, 2008, one of the Notes investors converted its Notes with principal sum of US$2,000 and related accrued interest of US$120 into 1,042,995 Series C redeemable convertible preferred shares at a conversion price of US$2.104 per share. On the same date, the other Notes investor cancelled the Notes with principal sum of US10,000 plus accrued interest of US$600 and all the related conversion right in exchange for a new promissory note (the New Note) with principal sum of US$15,000. The New Note does not have a conversion right, bears interest at 12% per annum and matured on December 17, 2008. The related intrinsic value of the contingent beneficial conversion feature of US$1,182 at the extinguishment date (that is, September 17, 2008) was charged to additional paid-in capital. A loss on extinguishment of the Notes of US$3,218 was recognized in the consolidated statement of income for the year ended December 31, 2008. | ||
The principal amount and accrued interest of the New Note was not repaid as of December 17, 2008 and the terms of the New Note were amended through a series of agreements between the New Note investor and the Company. As of December 31, 2008, the interest rate of the New Note remained at 12% per annum and the expiration date of the Note Warrants was extended to December 17, 2013. In connection with the issuance of the New Note, the Company agreed to pledge all of its equity interests (Collateral) in Jieli Consulting, Jieli Network, Great Talent and Ad-Icon (collectively as Guarantors) to guarantee the Companys obligations owed to the New Note investor. | ||
On March 12, 2009, the New Note remained unpaid and the New Note investor agreed with the Company (subject to certain conditions as discussed below) to extend the maturity date of the New Note to a New Maturity Date which is defined as the earlier of (i) the closing of a new equity financing by the Company; (ii) the closing of the Reverse Recapitalization pursuant to the Share Exchange Agreement; and (iii) the termination of the Share Exchange Agreement. Further, the effective date for the increase in Warrant Coverage by US$750 for each month that the New Note remains outstanding, pro-rated by reference to the principal sum of the New Note then outstanding after any partial repayment in proportion to the principal sum of the New Note of US$15,000, is postponed to the New Maturity Date while the interest rate of the New Note shall remain at 12% per annum until the New Maturity Date after which an interest rate of 20% per annum shall take effect. | ||
In addition, the terms of the Note Warrants were amended such that (i) the Next Equity Financing shall also include the closing of an acquisition or merger of the Company; (ii) equity securities shall also include securities of the acquiring person in an acquisition; and (iii) the exercise price per share shall be equal to 80% of the price per share (on an as-if-converted basis) paid by the investors or the acquiring person. The Note Warrants shall be converted into a warrant to purchase ordinary shares of the Special Purpose Acquisition Companys successor pursuant to the Share Exchange Agreement. | ||
On March 28, 2009, the Companys shareholders and board of directors resolved to amend the exercise price of Note Warrants from US$2.104 per share to US$0.44 per share as a result of the re-pricing of Series C redeemable convertible preferred shares (see note 9). |
F-9
5. | Promissory notes and warrants (continued) | |
As discussed in Note 1(c), the Reverse Recapitalization was closed on October 30, 2009, and US$10,000 of the outstanding New Note was converted into ordinary shares of Ideation and the remaining outstanding balance of US$5,000 and all accrued and unpaid interest on the principal sum of US$15,000 as of the Closing Date shall be paid in cash to the investor of the New Note. | ||
6. | Interest expense |
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Bank loan interest |
34 | 20 | ||||||
Promissory Notes interest |
371 | 1,159 | ||||||
Amortization of Convertible Notes issuance costs |
36 | | ||||||
Amortization of Convertible Notes discount |
2,158 | | ||||||
Total interest expense |
2,599 | 1,179 | ||||||
7. | Income taxes | |
Cayman Islands | ||
Under the current laws of the Cayman Islands, the Company is not subject to tax on its income or capital gains. In addition, upon any payment of dividends by the Company, no withholding tax is imposed. | ||
Peoples Republic of China | ||
The Companys subsidiaries and consolidated VIEs in the PRC are governed by the income tax law of the PRC and file separate income tax returns. | ||
On March 16, 2008, the Fifth Plenary Session of the Tenth National Peoples Congress passed the Corporate Income Tax Law of the PRC (new tax law) which became effective on January 1, 2008. According to the new tax law, the enterprise income tax rate for entities other than certain high-tech enterprises or small-scale enterprises that earn small profit, as defined in the new tax law, is 25%. In addition, from January 1, 2008, certain enterprises that were previously taxed at preferential rates are subject to a five-year transition period during which the income tax rate will gradually be increased to the unified rate of 25% (the transition rates). Accordingly, the income tax rate applicable to the assessable profits of Jieli Consulting and Jingli, is reduced from 33% to 25% effective January 1, 2008. The income tax rate applicable to the assessable profits of Sige, which was previously taxed on a Special Concessionary Tax Rate, is 25% effective January 1, 2008. The income tax transition rates applicable to the assessable profits of Dale, which previously was subject to a preferential tax rate of 15%, are 18%, 20%, 22%, 24%, and 25%, for the years ending December 31, 2008, 2009, 2010, 2011 and 2012 onwards, respectively. The entities acquired by Jingli in 2008 are subject to PRC enterprise income tax at 25% on their assessable profits. | ||
Under the new tax law and related implementation rules, a withholding tax is applied on the gross amount of dividends received by the Company from its PRC subsidiaries and consolidated VIEs after January 1, 2008; however undistributed earnings prior to January 1, 2008 are exempted from withholding tax. The implementation rules provide that the withholding tax rate is 10% or the applicable rate specified in a tax treaty. The Company has not provided for income taxes on accumulated earnings of its PRC subsidiaries as of June 30, 2009 since these earnings are intended to be reinvested indefinitely in the PRC. It is not practicable to estimate the amount of additional taxes that might be payable on such undistributed earnings. | ||
Hong Kong | ||
Ad-Icon and Great Talent are subject to Hong Kong profits tax at a tax rate of 16.5% on their assessable profits for the six-month period ended June 30, 2008 and the six-month period ended June 30, 2009. |
F-10
7. | Income taxes (continued) |
Income tax expense consists of the following: |
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
US $ | US $ | |||||||
Current tax |
||||||||
- PRC |
2,493 | 3,692 | ||||||
- HK |
| 25 | ||||||
Deferred tax |
||||||||
- PRC |
(344 | ) | (349 | ) | ||||
- HK |
| (18 | ) | |||||
Total income tax expense |
2,149 | 3,350 | ||||||
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Computed expected tax expense |
1,039 | 3,059 | ||||||
Effect of differential tax rate on income of Dale |
(21 | ) | | |||||
Effect of differential tax rate on income of Ad-Icon |
| (13 | ) | |||||
Effect of non-PRC entity (the Company) not subject to income tax |
881 | 304 | ||||||
Non-deductible expenses (Note (i)) |
197 | | ||||||
Change in valuation allowance |
53 | | ||||||
Actual income tax expense |
2,149 | 3,350 | ||||||
December 31, | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Deferred tax assets: |
||||||||
Non-current |
||||||||
-Tax loss carryforwards of a subsidiary |
61 | 61 | ||||||
Current |
||||||||
-Allowance for doubtful accounts |
311 | 336 | ||||||
-Accrued expenses |
269 | 269 | ||||||
Total gross deferred tax assets |
641 | 666 | ||||||
Valuation allowance |
(61 | ) | (61 | ) | ||||
Deferred tax assets |
580 | 605 | ||||||
Deferred tax liabilities non-current: |
||||||||
Intangible assets |
(1,297 | ) | (924 | ) | ||||
Net deferred tax liability |
(717 | ) | (319 | ) | ||||
F-11
7. | Income taxes (continued) | |
The realization of the future tax benefits of a deferred tax asset is dependent on future taxable income against which such tax benefits can be applied or utilized and the consideration of the scheduled reversal of deferred tax liabilities and any available tax planning strategies. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. All available evidence must be considered in the determination of whether sufficient future taxable income will exist since the ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible and tax loss carryforwards are utilized. Such evidence includes, but is not limited to, the financial performance of the entities, the market environment in which these entities operate and the length of relevant carryover periods. Sufficient negative evidence, such as cumulative net losses during a three-year period that includes the current year and the prior two years, may require that a valuation allowance be established against the deferred tax assets. Based on Jieli Consultings historical operating results and Jieli Consultings limited history to reasonably project its future taxable income over the periods during which the tax loss can be utilized, management believes that it is more likely than not that Jieli Consulting will not realize the benefits of the tax loss carryforwards and therefore a full valuation allowance has been provided against its deferred tax asset as of December 31, 2008 and June 30, 2009. | ||
8. | Related party transactions and balances | |
(a) | Related party transactions | |
In the ordinary course of business, the Group enters into certain transactions with its related parties. Management believes that these related party transactions were conducted at normal commercial terms. For the periods presented, material related party transactions are summarized as follows: |
For the | For the | |||||||||||
six-month | six-month | |||||||||||
period ended | period ended | |||||||||||
June 30, | June 30, | |||||||||||
2008 | 2009 | |||||||||||
Note | US$ | US$ | ||||||||||
Revenue from provision of advertising services |
(i | ) | 1,288 | 3,005 | ||||||||
Expenses for leases of advertising space |
(ii) | 1,463 | 1,833 |
Note: | ||
(i) | Represents amounts received / receivable from affiliated companies of certain companies acquired by Jingli (see note 2) for provision of advertising services to these affiliated entities. The transactions are conducted on terms comparable to the terms of transactions with third parties. | |
(ii) | Represents amounts paid / payable to affiliated companies of certain companies acquired by Jingli (see note 2) for leases of advertising spaces from these affiliated entities. The transactions are conducted on terms comparable to the terms of transactions with third parties. |
F-12
8. | Related party transactions and balances (continued) | |
(b) | Amounts due from / to related parties are analyzed as follows: |
December 31, | June 30, | |||||||||||
2008 | 2009 | |||||||||||
Note | US$ | US$ | ||||||||||
Customer payments collected on behalf of the Group |
(i) | 7,418 | 7,990 | |||||||||
Receivables for provision of advertising services |
(ii) | 3,738 | 5,281 | |||||||||
Advances to affiliated companies |
(iii) | 337 | 683 | |||||||||
Due from related parties |
11,493 | 13,954 | ||||||||||
Operating expenses paid on behalf of the Group |
(iv) | 227 | 278 | |||||||||
Payables for the lease of advertising spaces |
(v) | 490 | 194 | |||||||||
Due to related parties |
717 | 472 | ||||||||||
Note: | ||
(i) | Represents customer payments collected by the Companys shareholders and senior management personnel of Jinglis acquired subsidiaries on behalf of the Group companies which had not been remitted to the Group companies as of the balance sheet date. During the six-month period ended June 30, 2009, certain customers remitted cash to individual shareholders of the Company and senior management personnel of certain subsidiaries of the Company to settle the amounts they owed to the Group. The amounts received by the shareholders and the senior management personnel are repaid back to the Group on a periodic basis and the balance as of June 30, 2009 is expected to be repaid to the Group within 12 months. | |
(ii) | Represents amount receivable from affiliated companies of certain companies acquired by Jingli (see note 2) for advertising services provided by the Group to these entities as described in note 8 a(i) above. These amounts are repayable in accordance with normal payment terms with other unrelated customers. | |
(iii) | Represents the advances made by the Group to the senior management personnel of certain companies acquired by Jingli (see note 2). The amounts are interest free and are expected to be settled within 12 months from the balance sheet date and are secured by the contingent purchase price payable of certain companies acquired by Jingli (see note 2) to the previous owners of the acquired companies. | |
(iv) | Represents operating expenses paid by the senior management personnel of certain companies acquired by Jingli (see note 2) on behalf of the Group. The amounts are interest free, unsecured and have no fixed terms of repayment. The balance as of June 30, 2009 is expected to be settled to the senior management personnel within 12 months. | |
(v) | Represents operating lease payments payable to affiliated companies of certain companies acquired by Jingli (see note 2) for leases of advertising space as described in note 8 a(ii) above. The amounts are repayable in accordance with normal payment terms with other unrelated advertising space suppliers. |
9. | Series C Redeemable Convertible Preferred Shares | |
On March 28, 2009, in contemplation of entering into a reverse recapitalization transaction with a Special Purpose Acquisition Company, the Companys shareholders and board of directors resolved to amend the effective conversion price of the Series C redeemable convertible preferred shares from US$2.63 per share to US$0.55 per share. The re-pricing was necessary for the holders of the Series C redeemable convertible preferred shares, which carry certain anti-dilution provisions and preferred liquidation rights, to support the contemplated transaction. As a result of the amendment of the effective conversion price of Series C redeemable convertible preferred shares, the Company issued additional 18,323,955 Series C redeemable convertible preferred shares to the existing holders of Series C redeemable convertible preferred shares. The change in conversion price does not have any impact on the consolidated financial statements since the new conversion price remains higher than the fair value of the Companys ordinary shares as of the commitment date of the Series C redeemable convertible preferred shares. |
F-13
10. | Share-based payments | |
Effective on January 1, 2008, the board of directors and shareholders of the Company approved and adopted the 2008 Share Inventive Plan (the Share Incentive Plan) which provides for the granting of share options and restricted share units to the eligible employees of the Group to subscribe for ordinary shares of the Company. | ||
(a) | Share options | |
The terms and conditions of the outstanding share options as of June 30, 2009 are as follows: |
No. of | Expected | |||||||||||||||||||||||||||
options | Grant-date fair value | Aggregate | Expected | Expected | dividend | Risk-free | ||||||||||||||||||||||
Grant date | granted | per option | fair value | life (years) | volatility | yield | interest rate | |||||||||||||||||||||
January 2008 |
4,880,000 | US$ | 0.08 to US$0.43 | US$ | 1,792 | 7.7 to 10.0 | 44.69 | % | 0 | % | 5.31 | % | ||||||||||||||||
February 2008 |
40,000 | US$ | 0.15 | US$ | 6 | 8.0 | 58.75 | % | 0 | % | 5.02 | % | ||||||||||||||||
April 2008 |
3,020,000 | US$ | 0.12 to US$0.39 | US$ | 746 | 6.5 to 10.0 | 59.63 | % | 0 | % | 5.27 | % | ||||||||||||||||
July 2008 |
900,000 | US$ | 0.12 | US$ | 110 | 8.3 to 8.5 | 57.77 | % | 0 | % | 5.59 | % |
Weighted average | Weighted average | |||||||
exercise price per | remaining | |||||||
Number of options | share | contractual term | ||||||
Balance as of January 1, 2008
|
8,840,000 | US$0.79 | 8.6 years | |||||
Forfeited during the year
|
2,095,000 | US$0.40 | 8.6 years | |||||
Balance as of December 31,
2008
|
6,745,000 | US$0.91 | 8.7 years | |||||
None of the outstanding options as of June 30, 2009 was exercisable. | ||
(b) | Restricted share units | |
In January 2008, February 2008 and April 2008, the Company granted restricted share units to certain senior management personnel of the Group under the Share Incentive Plan. The number of restricted share units to which each grantee will receive and the vesting of such units is contingent upon achievement of certain performance goals. The restricted share units contingently vest over a period of 30 months and have a contractual life of 10 years from the date of grant. | ||
Since management believe achievement of the performance goals is probable, the Group recognized compensation cost for these restricted share units of US$350 for the six-month period ended June 30, 2009, all of which was included in general and administrative expenses. The fair value of the restricted share units was estimated using the Asian option-pricing model and assumes that the performance goals will be achieved. If the performance goals are not met, no compensation cost is recognized and any recognized compensation cost will be reversed. The assumptions used in estimating the fair value of the restricted share units are the same as those related to valuation of share options set out in note 10(a). | ||
There is no restricted share unit activity during the six-month period ended June 30, 2009 |
F-14
10. | Share-based payments (continued) | |
As of June 30, 2009, unrecognized share-based compensation cost in respect of granted restricted share units amounted to US$395, which is expected to be recognized over a weighted average period of 11 months. | ||
11. | Commitments and contingencies | |
(a) | Operating lease commitments | |
The Group leases space inside elevators, light boxes and billboards to display the content of its customers advertisements, and office premises under operating lease arrangements. These operating leases do not contain provisions for contingent rentals. | ||
Rental expenses under operating leases were allocated to the following expense items: |
For the | For the | |||||||
six-month | six-month | |||||||
period ended | period ended | |||||||
June 30, | June 30, | |||||||
2008 | 2009 | |||||||
US$ | US$ | |||||||
Cost of revenues |
14,091 | 20,819 | ||||||
General and administrative expenses |
732 | 883 | ||||||
Total rental expenses |
14,823 | 21,702 | ||||||
US$ | ||||
July to December 2009 |
15,580 | |||
2010 |
13,885 | |||
2011 |
7,291 | |||
2012 |
5,126 | |||
Thereafter |
3,357 | |||
45,239 | ||||
(b) | Capital commitments | |
As of June 30, 2009, the Group had contractual commitments of US$903 for purchase of advertising display equipment. | ||
12. | Fair value of financial instruments | |
The fair value of the Groups financial assets and liabilities approximate their carrying amount because of the short-term maturity of these instruments. |
F-15
13. | Subsequent events | |
(a) | Approve Acquisition of SearchMedia International Limted by Ideation Acquisition Corporation Stockholders | |
On October 30, 2009, the Company was acquired by Ideation, as part of a reverse recapitalization transaction pursuant to the Share Exchange Agreement executed on March 31, 2009. Ideation shareholders representing 82.9% of Ideations outstanding shares voted to approve the transaction, with fewer than 0.4% of the shares issued in Ideations initial public offering electing to convert their shares into cash. Following the consummation of this transaction, the Company is now a 100%-owned subsidiary of Ideation, which has been renamed SearchMedia Holdings Limited, whose common stock, units and warrants trade on the NYSE Amex under the ticker symbols IDI, IDI.U, and IDI.WS, respectively. |
F-16
Earn-out Shares = | (FY2009 Adjusted Net Income $25.7 million) | × | 10,150,352 Shares | |||
$12.7 million |
PF-1
PF-2
Ideation | SearchMedia | |||||||||||||||||||
historical | historical | Actual Conversion | ||||||||||||||||||
September 30, | June 30, | Pro Forma | Pro Forma | |||||||||||||||||
2009 | 2009 | Adjustments | Note | Combined | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
42 | 4,366 | 78,815 | (a | ) | 62,964 | ||||||||||||||
(2,730 | ) | (c2 | ) | |||||||||||||||||
(296 | ) | (d1 | ) | |||||||||||||||||
(7 | ) | (d2 | ) | |||||||||||||||||
(12,200 | ) | (f1 | ) | |||||||||||||||||
(5,000 | ) | (i | ) | |||||||||||||||||
(26 | ) | (g2 | ) | |||||||||||||||||
Accounts receivable, net |
43,964 | 43,964 | ||||||||||||||||||
Amounts due from related parties |
13,954 | 13,954 | ||||||||||||||||||
Prepaid expenses and other current assets |
137 | 17,926 | (2,259 | ) | (f2 | ) | 15,804 | |||||||||||||
Deferred tax assets |
605 | 605 | ||||||||||||||||||
Total current assets |
179 | 80,815 | 137,291 | |||||||||||||||||
Other asset, cash and cash equivalents
held in trust |
78,815 | | (78,815 | ) | (a | ) | | |||||||||||||
Rental deposits |
14 | 14 | ||||||||||||||||||
Property and equipment, net |
6,469 | 6,469 | ||||||||||||||||||
Deposits for acquisitions |
| | ||||||||||||||||||
Intangible assets, net |
3,745 | 3,745 | ||||||||||||||||||
Goodwill |
67,387 | 67,387 | ||||||||||||||||||
Deferred tax assets |
453 | | 453 | |||||||||||||||||
Total assets |
79,447 | 158,430 | 215,359 | |||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Short-term borrowings |
5,862 | (3,500 | ) | (g1 | ) | 2,362 | ||||||||||||||
Promissory notes |
15,000 | (5,000 | ) | (i | ) | | ||||||||||||||
(10,000 | ) | (b1 | ) | |||||||||||||||||
Accounts payable |
8,171 | 8,171 | ||||||||||||||||||
Accrued expenses and other payable |
2,235 | 18,357 | (1,875 | ) | (e1 | ) | 14,537 | |||||||||||||
(1,959 | ) | (f2 | ) | |||||||||||||||||
(2,195 | ) | (f2 | ) | |||||||||||||||||
(26 | ) | (g2 | ) | |||||||||||||||||
Acquisition consideration payable |
42,889 | 42,889 | ||||||||||||||||||
Amounts due to related parties |
472 | 472 | ||||||||||||||||||
Deferred revenue |
1,166 | 1,166 | ||||||||||||||||||
Income taxes payable |
2 | 13,258 | 13,260 | |||||||||||||||||
Total current liabilities |
2,237 | 105,175 | 84,257 | |||||||||||||||||
Long-term liability: |
||||||||||||||||||||
Deferred tax liabilities |
924 | 924 | ||||||||||||||||||
Deferred underwriters fee |
2,730 | (2,730 | ) | (c2 | ) | | ||||||||||||||
Total liabilities |
4,967 | 106,099 | 83,781 |
PF-3
Ideation | SearchMedia | |||||||||||||||||||
historical | historical | Actual Conversion | ||||||||||||||||||
September 30, | June 30, | Pro Forma | Pro Forma | |||||||||||||||||
2009 | 2009 | Adjustments | Note | Combined | ||||||||||||||||
Redeemable common stock |
||||||||||||||||||||
Ideation Common stock subject to possible
redemption (9,222,100 shares at September 30, 2009
at redemption value of $7.88 per share) |
23,640 | | (23,640 | ) | (c1 | ) | | |||||||||||||
SearchMedia Series B redeemable convertible
preferred shares; US$0.0001 par value; 36,363,635
shares authorized, issued and outstanding as of June
30, 2009, respectively (Redemption value US$32,364) |
| 27,980 | (27,980 | ) | (b1 | ) | | |||||||||||||
Series C redeemable convertible preferred shares;
US$0.0001 par value; 40,000,000 shares authorized,
23,169,231 shares issued and outstanding as of June
30, 2009 (Redemption value US$13,975) |
| 13,975 | (13,975 | ) | (b1 | ) | | |||||||||||||
Commitments and contingencies |
||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||
Ideation Preferred Stock, $0.0001 par value,
1,000,000 shares authorized; none issued and
outstanding at September 30, 2009 |
| | | |||||||||||||||||
Ideation Common Stock, $0.0001 par value,
50,000,000 shares authorized, 12,500,000 shares
issued and outstanding including 9,222,100 shares
subject to possible redemption, at September 30,
2009 |
1 | | (1 | ) | (b3 | ) | | |||||||||||||
SearchMedia Series A convertible preferred shares;
US$0.0001 par value; 20,000,000 shares authorized,
10,000,000 shares issued and outstanding as of June
30, 2009 |
| 722 | (722 | ) | (b1 | ) | | |||||||||||||
SearchMedia Ordinary shares: US$0.0001 par value;
443,636,365 shares authorized, 32,119,500 shares
issued and outstanding as of June 30, 2009 |
| 3 | (3 | ) | (b1 | ) | | |||||||||||||
ID Cayman ordinary shares |
1 | (b3 | ) | 2 | ||||||||||||||||
1 | (b1 | ) | ||||||||||||||||||
Additional paid-in capital |
52,596 | 2,783 | 52,679 | (b1 | ) | 124,708 | ||||||||||||||
(1,757 | ) | (b2 | ) | |||||||||||||||||
23,640 | (c1 | ) | ||||||||||||||||||
(296 | ) | (d1 | ) | |||||||||||||||||
(7 | ) | (d2 | ) | |||||||||||||||||
1,575 | (e1 | ) | ||||||||||||||||||
(12,200 | ) | (f1 | ) | |||||||||||||||||
2,195 | (f2 | ) | ||||||||||||||||||
3,500 | (g1 | ) | ||||||||||||||||||
Income accumulated during the development stage |
(1,757 | ) | | 1,757 | (b2 | ) | | |||||||||||||
Accumulated other comprehensive income |
| 2,102 | 2,102 | |||||||||||||||||
Retained earnings |
| 4,766 | 4,766 | |||||||||||||||||
Total stockholders equity |
50,840 | 10,376 | 131,578 | |||||||||||||||||
Total liabilities and stockholders equity |
79,447 | 158,430 | 215,359 |
PF-4
Actual Conversion | ||||||||||||||||||||
Ideation | SearchMedia | Pro Forma | Pro Forma | |||||||||||||||||
historical | historical | Adjustments | Note | Combined | ||||||||||||||||
Net revenues |
88,637 | 88,637 | ||||||||||||||||||
Cost of revenues |
(46,674 | ) | (46,674 | ) | ||||||||||||||||
Gross profit |
41,963 | 41,963 | ||||||||||||||||||
Selling and distribution expenses |
(7,397 | ) | (7,397 | ) | ||||||||||||||||
General and administrative expenses |
(1,282 | ) | (11,727 | ) | (13,009 | ) | ||||||||||||||
Income (loss) from operations |
(1,282 | ) | 22,839 | 21,557 | ||||||||||||||||
Interest expense |
(8,922 | ) | 8,887 | (e2 | ) | (35 | ) | |||||||||||||
Interest income |
1,616 | 131 | 1,747 | |||||||||||||||||
Decrease in fair value of note warrant liability |
482 | (482 | ) | (e2 | ) | | ||||||||||||||
Loss on extinguishment of the Notes |
(3,218 | ) | 3,218 | (e3 | ) | |||||||||||||||
Foreign currency exchange loss, net |
(167 | ) | (167 | ) | ||||||||||||||||
Income before income taxes |
334 | 11,145 | 23,102 | |||||||||||||||||
Income tax expense |
(99 | ) | (6,802 | ) | (6,901 | ) | ||||||||||||||
Net income |
235 | 4,343 | 16,201 | |||||||||||||||||
Net income per share basic |
||||||||||||||||||||
Net income per share diluted |
0.80 | |||||||||||||||||||
0.67 | ||||||||||||||||||||
Weighted average share basic |
20,314,289 | |||||||||||||||||||
Weighted average share diluted |
24,069,348 |
PF-5
Ideation | SearchMedia | |||||||||||||||||||
Nine months ended | Nine months ended | Actual Conversion | ||||||||||||||||||
September 30, | June 30, | Pro Forma | Pro Forma | |||||||||||||||||
2009 | 2009 | Adjustments | Note | Combined | ||||||||||||||||
Net revenues |
75,719 | 75,719 | ||||||||||||||||||
Cost of revenues |
(38,444 | ) | (38,444 | ) | ||||||||||||||||
Gross profit |
37,275 | 37,275 | ||||||||||||||||||
Selling and distribution expenses |
(4,685 | ) | (4,685 | ) | ||||||||||||||||
General and administrative expenses |
(2,212 | ) | (9,433 | ) | (11,645 | ) | ||||||||||||||
Income (loss) from operations |
(2,212 | ) | 23,157 | 20,945 | ||||||||||||||||
Interest expense |
(1,828 | ) | 1,505 | (e2 | ) | (323 | ) | |||||||||||||
Interest income |
49 | | 49 | |||||||||||||||||
Decrease in fair value of note warrant liability |
195 | (195 | ) | (e2 | ) | | ||||||||||||||
Loss on extinguishment of the Notes |
||||||||||||||||||||
Foreign currency exchange loss, net |
||||||||||||||||||||
Income before income taxes |
(2,163 | ) | 21,524 | 20,671 | ||||||||||||||||
Income tax expense |
27 | (6,768 | ) | (6,741 | ) | |||||||||||||||
Net income |
(2,136 | ) | 14,756 | 13,930 | ||||||||||||||||
Net income per share basic |
0.67 | |||||||||||||||||||
Net income per share diluted |
0.57 | |||||||||||||||||||
Weighted average share basic |
20,758,368 | |||||||||||||||||||
Weighted average share diluted |
24,534,291 |
PF-6
(a) | To record release of funds held in trust by Ideation to operating cash account upon consummation of the Transaction. | |
(b) | (b1) To record the issuance of 8,296,023 common stock of ID Cayman in exchange of outstanding SearchMedia ordinary shares, preferred shares, and promissory notes; (b2) To eliminate the retained earnings of Ideation as SearchMedia will be the continuing entity for accounting purposes; (b3) To reclassify Ideation common stock to ID Cayman ordinary shares. | |
(c) | (c1) To reclassify amounts relating to common stock subject to conversion to permanent equity; (c2) To record payment of deferred underwriting fee upon consummation of the Transaction. | |
(d) | (d1) To record actual payment to dissenting shareholders based on common stock subject to conversion at US$7.8815 per share; (d2) To record payment of accrued interest on cash held in trust to dissenting shareholders. | |
(e) | (e1) To reflect exchange of SearchMedia liability-classified warrants with ID Cayman warrants which by nature is equity-classified; (e2) To adjust for the interest expense and fair value change related to SearchMedias liability-classified warrants; (e3) To adjust for the loss on extinguishment of the SearchMedia convertible notes. | |
(f) | (f1) To record payment of the recapitalization transaction costs, up to US$12.2 million including accountant, attorney, consulting and advisory fees and expenses incurred with respect to the printing, filing and mailing of the proxy statement/prospectus (including any related preliminary materials) and the Form S-4 Registration Statement and any amendments or supplements thereto; (f2) To adjust for elimination of deferred cost and accrued expense of the transaction costs. | |
(g) | (g1) To record conversion of US$3.5 million promissory notes, issued to a third party investor, an existing Series A preferred shareholder and certain management personnel of SearchMedia in March 2009 as described in the Contractual Obligation section, into 444,079 ID Cayman ordinary shares upon the consummation of the Transaction; (g2) To record the cash payment of interest on the US$3.5 million promissory notes which is accrued from March 18 and March 19, 2009 (as applicable) to the closing date of the Transaction at the rate of 12% per annum. | |
(h) | Pro forma basic and diluted net income per share was calculated by dividing the pro forma net income by the weighted average number of shares outstanding as follows: |
Fiscal Year Ended | Nine months ended | |||||||
December 31, 2008 | September 30, 2009 | |||||||
Actual | Actual | |||||||
Conversion | Conversion | |||||||
Shares issued in the Transaction |
7,851,944 | 8,296,023 | ||||||
Ideation weighted average shares |
12,462,345 | 12,462,345 | ||||||
Basic shares |
20,314,289 | 20,758,368 | ||||||
SearchMedia options and restricted shares* |
191,822 | 191,822 | ||||||
Warrants ** |
3,563,237 | 3,584,101 | ||||||
Diluted shares |
24,069,348 | 24,534,291 | ||||||
* | The underwriters purchase option for Ideations common stock is anti-dilutive and is not included
in the computation of pro forma diluted earnings per share. The phrase restricted share awards
includes both restricted shares and restricted share units. |
|
** | The warrants include incremental shares of 2,960,173 from potential exercise of ID Cayman warrants converted from Ideation warrants (12,400,000 warrants); incremental shares of 603,064 from potential exercise of ID Cayman warrants converted from SearchMedia warrants (1,489,334 warrants) upon the Transaction; and incremental shares of 20,864 from potential exercise of ID Cayman warrants converted from SearchMedia promissory notes warrant (29,852 warrants) |
(i) | To reflect cash settlement of US$ 5 million of the Linden promissory notes. The pro forma adjustment has not reflected the payment of interest on the US$15 million Linden promissory notes which is accrued from September 17, 2008 to the closing date of the Transaction at the rate of 12% per annum. | |
(j) | As discussed in the introduction to the pro forma financial statements, no pro forma adjustment has been made for the effect, if any, relating to the potential issuance of Earn-out Shares to SearchMedia shareholders and warrantholders if certain performance targets are achieved. Also, no pro forma adjustment has been made for the effect, if any, relating to the alternative settlement method for the SearchMedia promissory notes if circumstances described in this document occur. |
PF-7
Exhibit No. | Description | |
2.5
|
Fourth Amendment to Agreement and Plan of Merger, Conversion and Share Exchange, dated as of October 30, 2009, by and among the registrant, Ideation Acquisition Corp., Earl Yen, Tommy Cheung, Stephen Lau and Qinying Liu. | |
3.3
|
Memorandum and Articles of Association of SearchMedia Holdings Limited upon completion of redomestication. | |
10.13
|
SearchMedia Holdings Limited Amended and Restated 2008 Share Incentive Plan.* | |
99.2
|
Press release dated November 2, 2009. |
* | This Exhibit is a management contract or compensatory plan or arrangement. |