30 August 2013
TMT INVESTMENTS PLC
("TMT" or the "Company")
Half year report for the six months to 30 June 2013
TMT Investments PLC, which invests in high-growth, internet-based companies across a variety of sectors, is pleased to announce its unaudited interim results for the half year ended 30 June 2013.
Key highlights
· A number of portfolio companies experiencing rapid growth
· 2 successful cash/part-cash realisations (Socialize and Todoroo/Astrid), with maximum potential internal rates of return ("IRR") of up to 28% and 57% respectively
· A number of non-cash revaluations of portfolio companies, including US$5 million (or 1,413%) increase in fair value of investment in Wanelo
· First impairment
· 17% increase in the Company's NAV per share (from US$1.09 as of 31 December 2012 to US$1.28 as of 30 June 2013)
· US$1.12 million raised from new investors at US$1.50 per share
· US$2 million of new investments
· Buy-back of the Company's shares enhancing NAV per share
· Three senior managers receiving all of their 2013 salaries in TMT shares rather than in cash
· Well placed to capitalise on investment opportunities created in the software applications, mobile apps, digital media and internet sectors, with approximately US$3.8m in net cash reserves
EXECUTIVE DIRECTOR'S STATEMENT
In the first half of 2013, the Company had a number of exciting developments, overall contributing to a significant increase in its net asset value.
Portfolio Performance
In the first half of 2013, the following revaluations took place in the TMT portfolio:
Cash and part-cash exits:
· In March 2013, the Company's portfolio company Socialize, Inc., which generates greater user engagement and more downloads by making mobile apps more social, was acquired by ShareThis, Inc. ("ShareThis"), a leading social media and sharing platform. TMT's total maximum consideration for the transaction is US$713,991, consisting of US$40,319 payable to TMT in cash at closing, up to additional US$103,642 in cash payable to TMT after the expiration of an eighteen months' holdback period, and US$570,030 in the form of an unsecured convertible promissory note in ShareThis. The maximum potential consideration represents a premium of approximately US$214,000 (or 43%) to the value of TMT's original investment in Socialize made in December 2011.
· In May 2013, the Company's portfolio company Todoroo, Inc. ("Astrid"), a leading online "to-do" manager, was acquired by Yahoo! Inc. TMT's total maximum potential consideration for the transaction is US$673,665, subject to deductions in the event of breaches of certain representations and warranties by Astrid. The maximum potential consideration represents a premium of approximately US$273,000 (or 68%) to the value of TMT's original investment in Astrid made in April 2012.
Non-cash revaluations and impairments:
· In February 2013, the Company's portfolio company Gild, Inc. ("Gild"), which identifies and ranks outstanding IT programmers through harnessing big data and its own proprietary algorithm, completed a new equity financing round. The transaction represents an uplift of approximately US$13,000 (or 15%) in the fair value of TMT's investment in Gild, compared to the latest reported amount as of 31 December 2012.
· In June 2013, the Company's portfolio company rollApp, Inc. ("rollApp"), which delivers third-party software to any web-browser-equipped device, completed the initial closing of a new US$1,000,000 equity financing round. As part of the initial closing, TMT acquired newly issued preferred shares in rollApp for an aggregate consideration of US$50,000. The transaction represents an uplift of approximately US$140,000 (or 39%) in the fair value of TMT's investment in rollApp, compared to the latest reported amount as of 31 December 2012.
· In the first half of 2013, the Company's portfolio company Wanelo, Inc. ("Wanelo"), the online social shopping community, completed an equity financing round led by a number of prominent investors. The transaction represents an uplift of approximately US$5,000,000 (or 1,413%) in the fair value of TMT's investment in Wanelo, compared to the latest reported amount as of 31 December 2012.
· In the first half of 2013, the Company's portfolio company Hotlist, Inc. ("Hotlist"), a mobile app for discovering events, experienced significant difficulties. The Hotlist online service and mobile applications have been suspended, and Hotlist is currently in a dormant state. Under the circumstances, the Board of TMT considered it prudent to incur an impairment charge equal to 100% of the fair value of and accrued interest on TMT's convertible promissory note investment in Hotlist compared to the latest reported amount as of 31 December 2012 (approx. US$415,000). TMT is considering ways of recovering some of its investment in Hotlist, but the amount is not expected to be significant.
New investments
In the first half of 2013, the Company invested US$1.9 million in three new companies (Adinch Inc., a mobile advertising platform, ShareThis Inc., and Graphicly Inc., an online publishing and distribution platform), as well as an additional US$150,000 in two existing portfolio companies (Tracks Media, a mobile photo-sharing social network, and rollApp).
Buy-back of the Company's shares
On 4 June 2013, TMT agreed to purchase 636,363 ordinary shares in the Company from one of the Company's shareholders at a price of US$1.10 per share, at a cost of US$700,000. As the shares were acquired at a discount to the Company's net asset value per share, the purchase has contributed positively to the Company's NAV per share. The acquired shares were subsequently cancelled, and the Company does not hold any shares in treasury.
NAV per share
The Company's net asset value per share as of 30 June 2013 increased to US$1.28 (31 December 2012: US$1.09).
Operating Expenses
In the first half of 2013, the Company's Administrative Expenses were generally in line with November-December 2012 levels. The only reason for the significant increase in Operating Expenses in the reporting period was due to the significantly higher Share Option costs. These are a non-cash item resulting from the Company's share option program adopted in October 2012.
Financial position
In March 2013 the Company raised US$1.12 million at US$1.50 per share from a number of new investors. The Company's portfolio realisations have also contributed to the Company's cash reserves. Accordingly, despite the Company's recent share buy-back and continuing new investments, the Company has approximately US$3.8 million in cash reserves.
Other developments: Changes to the UK Take-over Code
At present, TMT is not subject to the UK Take-over Code ("Code") and the Company's shareholders do not currently benefit from the protections it provides. However, at the time of TMT's admission to AIM, certain provisions were incorporated into the Articles which, to an extent, mirror certain provisions of the Code. As of 30 September 2013, all UK, Channel Island and Isle of Man incorporated public companies which have securities admitted to trading on AIM will be subject to the Code, irrespective of their place of central management and control. As a result, TMT will be subject to the Code from 30 September 2013 and will need to amend its Articles to remove those provisions which would then conflict with the provisions of the Code. The Company will therefore convene a General Meeting to be held prior to 30 September 2013 to make the necessary changes.
Outlook
Since 30 June 2013, the Company has invested US$200,000 in KitApps Inc., as well as US$2.5 million in existing portfolio company Backblaze, Inc., an online data backup provider.
We continue to have a strong pipeline of new investment opportunities, and intend to complete a number of new and follow-on investments by the end of 2013. With a number of our portfolio companies experiencing rapid growth, we also expect a number of revaluations of our investee companies.
We look forward to updating our shareholders on the Company's progress in the near future.
Alexander Selegenev
Executive Director
30 August 2013
For further information contact:
TMT Investments PLC Mr. Alexander Selegenev
|
+44 1534 281 843 alexander.selegenev@tmtinvestments.com
|
ZAI Corporate Finance Ltd. NOMAD and Broker Marc Cramsie/Irina Lomova
|
+44 20 7060 2220 |
Kinlan Communications David Hothersall
|
Tel. +44 20 7638 3435 |
About TMT Investments
TMT Investments PLC invests in high-growth, internet-based companies across a variety of sectors and has a significant number of Silicon Valley investments in its portfolio. Founded in 2010, TMT has raised USD28m and invested in 26 companies to date. The company's objective is to generate an attractive rate of return for shareholders, predominantly through capital appreciation. The company is traded on the AIM market of the London Stock Exchange. www.tmtinvestments.com
Statements of Comprehensive Income
|
|
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
|
Notes |
USD |
|
USD |
Gains/(losses) on investments |
3 |
(173,528) |
|
33,938 |
Expenses |
|
|
|
|
Share-based payment charge |
13 |
(327,749) |
|
(4,210) |
Administrative expenses |
4 |
(649,772) |
|
(479,915) |
Operating loss |
|
(1,151,049) |
|
(450,187) |
Net finance revenue |
6 |
35,999 |
|
76,636 |
Loss before taxation |
|
(1,115,050) |
|
(373,551) |
Taxation |
|
- |
|
- |
Loss attributable to equity shareholders |
|
(1,115,050) |
|
(373,551) |
Other comprehensive income/(loss) for the period: |
|
|
|
|
Change in fair value of available-for-sale financial assets |
|
5,164,448 |
|
(129,544) |
Total comprehensive income/(loss) for the period |
|
4,049,398 |
|
(503,095) |
Loss per share |
|
|
|
|
Basic loss per share (cents per share) |
7 |
(4.45) |
|
(1.57) |
Diluted loss per share (cents per share) |
7 |
(4.45) |
|
(1.57) |
Statements of Financial Position
|
|
At 30 June 2013, USD |
|
At 31 December 2012, USD |
||
|
|
|
|
|
||
Non-current assets |
Notes |
|
|
|
||
Investments in equity shares |
8 |
21,658,623 |
|
15,434,540 |
||
Convertible notes receivable |
8 |
3,296,666 |
|
3,691,691 |
||
Total non-current assets |
|
24,955,289 |
|
19,126,231 |
||
|
|
|
|
|
||
Current assets |
|
|
|
|
||
Trade and other receivables |
9 |
306,477 |
|
203,988 |
||
Cash and cash equivalents |
10 |
6,718,045 |
|
7,717,554 |
||
Total current assets |
|
7,024,522 |
|
7,921,542 |
||
Total assets |
|
31,979,811 |
|
27,047,773 |
||
|
|
|
|
|
||
Current liabilities |
|
|
|
|
||
Trade and other payables |
11 |
210,275 |
|
114,315 |
||
Total liabilities |
|
210,275 |
|
114,315 |
||
|
|
|
|
|
||
Net assets |
|
31,769,536 |
|
26,933,458 |
||
|
|
|
|
|
||
Equity |
|
|
|
|
||
Share capital |
12 |
26,595,179 |
|
26,136,248 |
||
Share-based payment reserve |
14 |
447,512 |
|
128,183 |
||
Fair value reserve |
14 |
7,169,676 |
|
2,005,228 |
||
Retained losses |
14 |
(2,442,831) |
|
(1,336,201) |
||
Total equity |
|
31,769,536 |
|
26,933,458 |
||
Statements of Cash Flows
|
|
For the six 30/06/2013, |
|
For the six months ended 30/06/2012, |
|
|
Notes |
USD |
|
USD |
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
Operating loss |
|
(1,151,049) |
|
(450,187) |
|
Adjustments for: |
|
|
|
|
|
Profit on disposal of convertible notes |
8 |
(157,191) |
|
- |
|
Investment impairment and interest charges |
|
415,936 |
|
- |
|
Share-based payment charge |
13 |
327,749 |
|
4,210 |
|
Amortized costs of convertible notes receivable |
8 |
20,044 |
|
20,335 |
|
|
|
(544,511) |
|
(425,642) |
|
Changes in working capital: |
|
|
|
|
|
Increase in trade and other receivables |
9 |
(130,425) |
|
(40,341) |
|
Increase/(decrease) in trade and other payables |
11 |
95,960 |
|
(10,701) |
|
Net cash used by operating activities |
|
(578,976) |
|
(476,684) |
|
Investing activities |
|
|
|
|
|
Interest received |
|
35,999 |
|
77,038 |
|
Purchase of available-for-sale assets |
9 |
(1,521,970) |
|
(4,685,757) |
|
Proceeds from sale of available-for-sale-assets |
9 |
606,507 |
|
- |
|
Net cash used by investing activities |
|
(879,464) |
|
(4,608,719) |
|
Financing activities |
|
|
|
|
|
Proceeds from issue of shares |
12 |
1,158,930 |
|
6,500,001 |
|
Purchase of own shares |
|
(699,999) |
|
- |
|
Net cash from financing activities |
|
458,931 |
|
6,500,001 |
|
(Decrease)/increase in cash and cash equivalents |
|
(999,509) |
|
1,414,598 |
|
Cash and cash equivalents at the beginning of the period |
10 |
7,717,554 |
|
11,861,305 |
|
Cash and cash equivalents at the end of the period |
10 |
6,718,045 |
|
13,275,903 |
|
Statements of Changes in Equity
|
|
Share capital |
|
Share-based payment reserve |
|
Fair value reserve |
Retained losses
|
|
Total equity |
|
||
|
|
USD |
|
USD |
|
USD |
USD |
|
USD |
|
||
|
Notes |
|
|
|
|
|
|
|
|
|
||
Balance at 1 January 2012 |
|
19,636,247 |
|
8,420 |
|
- |
(469,470) |
|
19,175,197 |
|||
Total comprehensive loss for the period |
|
- |
|
- |
|
2,005,228 |
(875,151) |
|
1,130,077 |
|||
Issue of shares |
|
6,500,001 |
|
- |
|
- |
- |
|
6,500,001 |
|||
Share-based payment charge |
|
- |
|
128,183 |
|
- |
- |
|
128,183 |
|||
Lapse of share options |
|
- |
|
(8,420) |
|
- |
8,420 |
|
- |
|||
Balance at 1 January 2013 |
|
26,136,248 |
|
128,183 |
|
2,005,228 |
(1,336,201) |
|
26,933,458 |
|||
Total comprehensive loss for the period |
|
- |
|
- |
|
5,164,448 |
(1,115,050) |
|
4,049,398 |
|||
Issue of shares |
14 |
1,158,930 |
|
- |
|
- |
- |
|
1,158,930 |
|||
Buy back and cancellation of shares |
14 |
(699,999) |
|
- |
|
- |
- |
|
(699,999) |
|||
Share-based payment charge |
13 |
- |
|
327,749 |
|
- |
- |
|
327,749 |
|||
Exercise of share options |
14 |
- |
|
(8,420) |
|
- |
8,420 |
|
- |
|||
Balance at 30 June 2013 |
|
26,595,179 |
|
447,512 |
|
7,169,676 |
(2,442,831) |
|
31,769,536 |
|||
NOTES TO THE FINANCIAL INFORMATION FOR THE SIX MONTHS ENDED 30 JUNE 2013
1. Company information
TMT Investments Plc ("TMT" or the "Company") is a company incorporated in Jersey with its registered office at Queensway House, Hilgrove Street, St Helier, JE1 1ES, Channel Islands.
The Company was incorporated and registered on 30 September 2010 in Jersey under the Companies (Jersey) Law 1991 with registration number 106628 under the name TMT Investments Limited. The Company obtained consent from the Jersey Financial Services Commission pursuant to the Control of Borrowing (Jersey) Order 1985 on 30 September 2010. On 1 December 2010 the Company re-registered as a public company and changed its name to TMT Investments PLC.
TMT is traded on the AIM market of the London Stock Exchange.
The memorandum and articles of association of the Company do not restrict its activities and therefore it has unlimited legal capacity. The Company's ability to implement its Investment Policy and achieve its desired returns will be limited by its ability to identify and acquire suitable investments. Suitable investment opportunities may not always be readily available.
The Company will seek to make investments in any region of the world.
The financial information relating to the six months ended 30 June 2013 is unaudited and does not constitute statutory accounts. The comparative figures for the financial year ended 31 December 2012 are not the Company's statutory accounts for that financial year. Statutory accounts for the year ended 31 December 2012 were approved by the Board of Directors on 29 April 2013. The report of the auditors on those accounts was unqualified, did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and did not contain any qualification.
These unaudited interim financial results were approved by the Board of Directors on 30 August 2013 and are available on the Company's website http://www.tmtinvestments.com/investor-relations/financial-reports/.
2. Summary of significant accounting policies
2.1 Basis of presentation
The accounting policies applied by the Company in these unaudited interim results are based on International Financial Reporting Standards as adopted by the European Union, including IAS 34 'Interim Financial Reporting', and in accordance with the accounting policies which the Company expects to adopt in its next annual accounts for the year ending 31 December 2013 and are the same as those applied by the Company in its financial statements for the year ended 31 December 2012.
The Company's financial risk management objectives and policies are consistent with that disclosed in the financial statements for the year ended 31 December 2012.
For the purposes of IFRS 8 'Operating Segments' the Company currently has one segment, being 'Investing in the TMT sector'. No further operating segment financial information is therefore disclosed.
2.2 Foreign currency translation
(a) Functional and presentation currency
Items included in the financial statements of the Company are measured in United States Dollars ('US dollars', 'USD' or 'US$'), which is the Company's functional and presentation currency.
(b) Transactions and balances
Foreign currency transactions are translated into US$ using the exchange rates prevailing at the dates of the transactions. Exchange differences arising from the translation at the half year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of comprehensive income.
3 Gains/(losses) on investments
|
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
|
USD |
|
USD |
Gross interest income from convertible notes receivable |
105,261 |
|
54,273 |
Amortized costs of convertible notes receivable |
(20,044) |
|
(20,335) |
Interest accrued |
(27,936) |
|
- |
Net interest income from convertible notes receivable |
57,281 |
|
33,938 |
Profit on disposal of convertible notes |
157,191 |
|
- |
Impairment of available-for-sale assets |
(388,000) |
|
- |
Total net (losses)/gains on investments |
(173,528) |
|
33,938 |
4 Administrative expenses
Administrative expenses include the following amounts:
|
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
|
USD |
|
USD |
Staff expenses (note 5) |
360,535 |
|
239,723 |
Professional fees |
91,148 |
|
157,768 |
Rent |
86,304 |
|
- |
Other expenses |
53,840 |
|
64,631 |
Legal fees |
32,760 |
|
5,245 |
Bank and LSE charges |
10,265 |
|
8,454 |
Accounting fees |
7,487 |
|
3,000 |
Currency exchange loss |
7,433 |
|
1,094 |
|
649,772 |
|
479,915 |
5 Staff expenses
|
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
|
USD |
|
USD |
Directors' fees |
132,788 |
|
148,780 |
Wages and salaries |
227,747 |
|
90,943 |
|
360,535 |
|
239,723 |
Wages and salaries shown above include salaries and bonuses relating to the six months ended 30 June. These costs are included in administrative expenses. In addition to the above, there are employment expenses for share-based payments of $327,749 (six months ended 30 June 2012: $4,210).
On 6 December 2010, Alexander Selegenev, James Mullins, Petr Lanin and on 6 June 2011, Yuri Mostovoy, entered into letters of appointment with the Company whereby they agreed to provide services to the Company in return for fixed fees. The Directors' fees for six months ended 30 June 2013 and 2012 were as follows:
|
For the six months ended 30/06/2013 |
|
For the six months |
|
USD |
|
USD |
Alexander Selegenev |
54,478 |
|
69,569 |
Yuri Mostovoy |
50,000 |
|
50,000 |
James Mullins |
15,346 |
|
15,968 |
Petr Lanin |
12,964 |
|
13,243 |
|
132,788 |
|
148,780 |
The Directors do not receive any pension contributions or other benefits other than the share options that have been granted to the directors that are disclosed in note 13.
6 Net finance costs
|
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
|
USD |
|
USD |
Interest income |
35,999 |
|
76,636 |
|
35,999 |
|
76,636 |
7 Loss per share
The calculation of basic earnings per share is based upon the net loss for six months ended 30 June 2013 attributable to the ordinary shareholders of US$1,115,050 (for six months ended 30 June 2012: net loss of US$ 373,551) and the weighted average number of ordinary shares outstanding calculated as follows:
Loss per share |
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
Basic loss per share (cents per share) |
(4.45) |
|
(1.57) |
Diluted loss per share (cents per share) |
(4.45) |
|
(1.57) |
Net loss for the period, USD |
(1,115,050) |
|
(373,551) |
The weighted average number of ordinary shares outstanding before and after adjustment for the effects of all dilutive potential ordinary shares calculated as follows:
(in number of shares weighted during the period outstanding) |
For the six months ended 30/06/2013 |
|
For the six months ended 30/06/2012 |
Weighted average number of shares in issue |
|
|
|
Ordinary shares |
25,040,269 |
|
23,852,044 |
|
|
|
23,852,044 |
Effect of dilutive potential ordinary shares |
|
|
|
Share options |
944,942 |
|
24,099 |
Weighted average of shares for the period (fully diluted) |
25,985,211 |
|
23,876,143 |
The diluted loss per share for both 2013 and 2012 is the same as the basic loss per share because the conversion of the share options decreases the basic loss per share and is therefore anti-dilutive.
8 Non-current financial assets
|
At 30 June 2013 |
|
At 31 December 2012 |
|
USD |
|
USD |
Investments in equity shares (i) |
|
|
|
- unlisted shares |
21,658,623 |
|
15,434,540 |
Convertible notes receivable (ii) |
|
|
|
- promissory notes |
3,296,666 |
|
3,691,691 |
|
24,955,289 |
|
19,126,231 |
Reconciliation of fair value measurements of non-current financial assets:
|
|
Available-for-sale |
|
Total |
||
|
|
Unlisted |
|
Promissory |
|
|
|
|
USD |
|
USD |
|
USD |
Balance as at 1 January 2012 |
|
5,944,459 |
|
1,392,252 |
|
7,336,711 |
Total gains or losses in 2012: |
|
|
|
|
|
|
- in profit or loss |
|
197,993 |
|
(46,846) |
|
151,147 |
- in other comprehensive income |
|
2,005,228 |
|
- |
|
2,005,228 |
Purchases (including consulting & legal fees) |
|
8,486,860 |
|
2,346,285 |
|
10,833,145 |
Disposal of investment |
|
(1,200,000) |
|
- |
|
(1,200,000) |
Balance as at 31 December 2012 |
|
15,434,540 |
|
3,691,691 |
|
19,126,231 |
Total gains or losses for the six months ended 30/06/2013: |
|
|
|
|
|
|
- in profit or loss |
|
- |
|
(408,044) |
|
(408,044) |
- in other comprehensive income |
|
5,164,448 |
|
- |
|
5,164,448 |
Purchases (including consulting & legal fees) |
|
1,059,635 |
|
1,032,365 |
|
2,092,000 |
Disposal of investment |
|
- |
|
(1,019,346) |
|
(1,019,346) |
Closing balance as at 30 June 2013 |
|
21,658,623 |
|
3,296,666 |
|
24,955,289 |
(i) Breakdown of equity investments as at 30 June 2013:
Investee company
|
Date of investment |
Total cost of investment at 1 Jan 2013, USD |
Additions to net investment during the period, USD |
Amount of capitalized consulting and legal services, USD |
Changes in value of investment, USD |
Total cost of investment at 30 June 2013, USD |
Proportion of equity shares held at period end,% |
Unicell |
15/09/2011 |
2,982,471 |
- |
- |
- |
2,982,471 |
10.00 |
DepositPhotos |
26/07/2011 |
5,063,023 |
- |
- |
- |
5,063,023 |
30.00 |
RollApp |
19/08/2011 |
360,000 |
50,000 |
3,080 |
136,920 |
550,000 |
10.00 |
Wanelo |
21/11/2011 |
355,000 |
- |
- |
5,014,400 |
5,369,400 |
4.71 |
Gild |
05/12/2011 |
156,910 |
- |
- |
13,128 |
170,038 |
1.31 |
1-Page |
06/02/2012 |
305,367 |
- |
- |
- |
305,367 |
6.09 |
ThusFresh |
26/03/2012 |
510,000 |
- |
- |
- |
510,000 |
7.71 |
Backblaze |
24/07/2012 |
2,510,759 |
- |
2,555 |
- |
2,513,314 |
9.86 |
UsingMiles |
23/08/2012 |
260,000 |
- |
- |
- |
260,000 |
3.00 |
Gentoo LABS |
17/09/2012 |
260,000 |
- |
- |
- |
260,000 |
6.25 |
Favim Holding Ltd |
24/10/2012 |
305,050 |
- |
- |
- |
305,050 |
20.00 |
Appsinder Limited |
12/11/2012 |
1,863,685 |
- |
- |
- |
1,863,685 |
19.24 |
Virool Inc |
29/08/2012 |
502,275 |
- |
- |
- |
502,275 |
1.69 |
Adinch Inc |
19/02/2013 |
- |
1,000,000 |
4,000 |
- |
1,004,000 |
20.00 |
Total |
|
15,434,540 |
1,050,000 |
9,635 |
5,164,448 |
21,658,623 |
- |
(ii) Breakdown of convertible loan notes as at 30 June 2013:
Investee company
|
Date of purchase |
Total cost of investment as at 1 Jan 2013, USD |
Additions to net investment during the period, USD |
Amount of capitalized consulting and legal services, USD |
Amount of amortized costs, USD |
Impairment charge, USD |
Disposals, USD |
Total investment, USD |
Term, years |
Inte-rest rate,% |
Socialize |
19/12/11 |
494,644 |
- |
- |
(2,329) |
- |
(492,315) |
- |
2 |
6.00% |
Tracks Media |
24/11/11 |
444,787 |
100,000 |
720 |
(4,895) |
- |
- |
540,612 |
2 |
5.00% |
Ninua |
08/06/11 |
504,544 |
- |
- |
(3,004) |
- |
- |
501,540 |
1.5 |
5.00% |
PeekYou* |
03/11/11 |
122,378 |
- |
- |
1,293 |
- |
(123,671) |
- |
1 |
5.00% |
Todoroo/ Astrid |
12/04/12 |
400,000 |
- |
3,360 |
- |
- |
(403,360) |
- |
1 |
8.00% |
Hotlist |
18/04/12 |
393,030 |
- |
- |
(5,030) |
(388,000) |
- |
- |
1 |
6.00% |
Wrike |
12/06/12 |
1,003,363 |
- |
1,255 |
(3,116) |
- |
- |
1,001,502 |
1 |
8.00% |
Pipedrive |
30/07/12 |
328,945 |
- |
- |
(1,240) |
- |
- |
327,705 |
2 |
2.00% |
Sharethis, Inc |
26/03/13 |
- |
570,030 |
2,000 |
(105) |
- |
- |
571,925 |
5 |
1.09% |
Graphicly, Inc |
03/04/13 |
- |
350,000 |
5,000 |
(1,618) |
- |
- |
353,382 |
0.7 |
6.00% |
Total |
|
3,691,691 |
1,020,030 |
12,335 |
(20,044) |
(388,000) |
(1,019,346) |
3,296,666 |
|
- |
* In May 2013, the Company agreed with its portfolio company PeekYou LLC ("PeekYou") that the entire principal of the Company's convertible note in PeekYou, together with all applicable interest, will be repaid to TMT in monthly tranches by 1 December 2013.
Available-for-sale investments are carried at fair values. Where financial assets do not have a quoted market price in an active market and their fair values cannot be reliably measured they are measured at cost less any identified impairment losses at the end of reporting period, in accordance with IAS 39 para 46 (c) exemption.
Where there has been a relevant transaction during the year that gives an indication of the fair value of the unlisted shares, the shares are included at that fair value and the increase or decrease in fair value is recognised in the fair value reserve.
The "price of recent investment" methodology is used mainly for investments in venture capital companies and includes cost of investment or valuation by reference to a subsequent financing round. Valuation increases above cost are only recognised if that round involved a new external investor and the company is meeting milestones set by investor.
9 Trade and other receivables
|
At 30 June 2013 |
|
At 31 December 2012 |
|
USD |
|
USD |
Prepayments |
29,408 |
|
25,029 |
Interest receivable on promissory notes |
169,528 |
|
171,910 |
Interest receivable on deposit |
5,834 |
|
7,049 |
Short-term notes receivables |
101,707 |
|
- |
|
306,477 |
|
203,988 |
10 Cash and cash equivalents
The cash and cash equivalents as at 30 June 2013 include cash on hand and in banks, deposits, net of outstanding bank overdrafts. The effective interest rate at 30 June 2013 was 1.40%.
Cash and cash equivalents at the end of the reporting period as shown in the statement of cash flows can be reconciled to the related items in the statement of financial position as follows:
|
At 30 June 2013 |
|
At 31 December 2012 |
|
USD |
|
USD |
Deposits |
5,000,000 |
|
5,000,000 |
Bank balances |
1,718,045 |
|
2,717,554 |
|
6,718,045 |
|
7,717,554 |
The following table represents an analysis of cash and equivalents by rating agency designation based on Fitch rating or their equivalent as at 30 June
|
At 30 June 2013 |
|
At 31 December 2012 |
|
USD |
|
USD |
Bank balances |
|
|
|
A rating |
1,718,045 |
|
2,717,554 |
|
1,718,045 |
|
2,717,554 |
Deposits |
|
|
|
A rating |
5,000,000 |
|
5,000,000 |
|
5,000,000 |
|
5,000,000 |
11 Trade and other payables
|
At 30 June 2013 |
|
At 31 December 2012 |
|
USD |
|
USD |
Salaries and directors' fees payable |
173,213 |
|
40,475 |
Trade payables |
35,802 |
|
53,625 |
Other current liabilities |
1,260 |
|
25 |
Accrued expenses |
- |
|
20,190 |
|
210,275 |
|
114,315 |
12 Share capital
On 30 June 2013 the Company had an authorised share capital of unlimited shares of no par value and had issued share capital of:
|
|
|
As at 30 June 2013 |
|
As at 31 December 2012 |
|
|
|
USD |
|
USD |
Share capital |
|
|
26,595,179 |
|
26,136,248 |
Issued capital comprises: |
|
|
Number |
|
Number |
Fully paid ordinary shares |
|
|
24,790,228 |
|
24,642,860 |
|
Number of shares |
|
Share |
|
|
|
|
USD |
|
Balance at 31 December 2012 |
24,642,860 |
|
26,136,248 |
|
Issue of shares |
783,731 |
|
1,158,930 |
|
Share buy-back and cancellation |
(636,363) |
|
(699,999) |
|
Balance at 30 June 2013 |
24,790,228 |
|
26,595,179 |
|
13 Share-based payments
|
For the six months ended 30/06/13 |
|
For the six months ended 30/06/12 |
|
USD |
|
USD |
Share option (compensation expenses) |
327,749 |
|
4,210 |
Total share-based payment charge |
327,749 |
|
4,210 |
On 27 April 2011, on the recommendation of the independent directors, the Company granted share options to subscribe for up to 100,000 ordinary shares to Mr. Alexander Selegenev, an executive director of the Company.
The terms and conditions of the options granted are as follows:
|
Options granted to Alexander Selegenev |
Date granted |
1 January 2011 |
Number of instruments |
100,000 |
Option life, years |
1-3 |
Exercise price |
US$1.00 |
Options granted to Mr. Alexander Selegenev vest as follows:
No. of ordinary shares |
Exercise Price |
|
Exercise Period |
33,333 |
US$1 |
|
31/12/11-30/01/12* |
33,333 |
US$1 |
|
31/12/12-30/01/13* |
33,334 |
US$1 |
|
31/12/13-30/01/14* |
* or a period of 30 days starting from the date on which certain circumstances preventing exercise during these periods have ended.
These options are exercisable by Mr. Alexander Selegenev only while he remains a director and will lapse on the termination of his appointment.
33,333 options that vested to Mr. Selegenev in the year ended 31 December 2012 were exercised. The exercise price is US$1.00 per ordinary share in accordance with conditions of option agreement. The share price on the date of exercise was USD1.7925.
The weighted average exercise price and contractual life is as stated in the above tables.
The fair value of services received in return for share options granted is based on the fair value of share options and warrants granted, measured using the Black-Scholes formula, using the following assumptions:
(in USD, except for number of shares and per cent) |
Options granted to Alexander Selegenev |
Share price at grant date |
$1.03 |
Exercise price |
$1.00 |
Expected volatility, per cent |
7.56% |
Option life, years |
1-3 |
Risk free interest rate, per cent |
3.14% |
Expected volatility is estimated by considering the Company's data on AIM.
On 24 October 2012, Board of Directors approved a share option plan (the "Plan") for directors, officers, employees of or consultants to the Company and/or any company directly or indirectly controlled by the Company.
Under the Plan, options for a total of 7,500,000 ordinary shares in the Company, representing approximately 30% of the then issued share capital (or 23% of the enlarged share capital at the time, assuming full exercise of the options), can be made available at an exercise price determined by the Board or its remuneration committee, which will not be less than the closing middle market price for the Company's share on AIM on the date of grant as published by or on behalf of the London Stock Exchange plc. Options will vest on a daily basis over a period of 3 years whilst the option holder remains eligible, and vested options can be exercised on each anniversary of the grant, but if not exercised within 1 year from the allowable date of exercise, will lapse.
The following options, without performance conditions, have been granted under the Plan on 25 October 2012:
Name |
Option Shares |
|
Option Price Year 1 |
|
Option Price Year 2 |
|
Option Price Year 3 |
German Kaplun (Employee) |
1,125,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Alexander Morgulchik (Employee) |
1,125,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Alexander Selegenev (Director) |
1,125,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Artyom Inyutin (Employee) |
1,125,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Yuri Mostovoy (Director) |
562,500 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Alexander Pak (Employee) |
300,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
Levan Kavtaradze (Employee) |
150,000 |
|
US$1.40 |
|
US$1.55 |
|
US$1.70 |
TOTAL |
5,512,500 |
|
|
|
|
|
|
The fair value of services received in return for share options granted is based on the fair value of share options and warrants granted, measured using the Black-Scholes formula, using the following assumptions:
(in USD, except for number of shares and percent) |
|
|
Option Price Year 1 |
|
Option Price Year 2 |
|
Option Price Year 3 |
Number of share options granted |
|
|
1,837,500 |
|
1,837,500 |
|
1,837,500 |
Fair value of share option at date of grant |
|
|
0.25 |
|
0.15 |
|
0.09 |
Share price at date of grant |
|
|
1.65 |
|
1.65 |
|
1.65 |
Exercise price |
|
|
1.40 |
|
1.55 |
|
1.70 |
Expected volatility, per cent |
|
|
9.39% |
|
9.39% |
|
9.39% |
Option life, years |
|
|
0-1 |
|
0-2 |
|
0-3 |
Expected dividends, percent |
|
|
0 |
|
0 |
|
0 |
Risk free interest rate, percent |
|
|
0.41% |
|
0.41% |
|
0.41% |
Expected volatility is estimated by considering the data of company on AIM.
14 Reserves
|
Share based payment reserve USD |
Fair value reserve USD |
Retained losses USD |
Total USD |
Balance as at 1 January 2012 |
8,420 |
- |
(469,470) |
(461,050) |
Loss for the year |
- |
- |
(875,151) |
(875,151) |
Gain from changes in fair value transferred to equity |
- |
2,205,228 |
- |
2,205,228 |
Fair value gain on disposal transferred from equity |
- |
(200,000) |
- |
(200,000) |
Share based payment charge |
128,183 |
- |
- |
128,183 |
Transfer to retained earnings on lapse of share options |
(8,420) |
- |
8,420 |
- |
Balance as at 31 December 2012 |
128,183 |
2,005,228 |
(1,336,201) |
797,210 |
Loss for the year |
- |
- |
(1,115,050) |
(1,115,050) |
Gain from changes in fair value transferred to equity |
- |
5,164,448 |
- |
5,164,448 |
Share based payment charge |
327,749 |
- |
- |
327,749 |
Transfer on exercise of share options |
(8,420) |
- |
8,420 |
- |
Balance as at 30 June 2013 |
447,512 |
7,169,676 |
(2,442,831) |
5,174,357 |
15 Related party transactions
Since May 2012, TMT's Moscow-based staff have been located in an office that belongs to a company ("Orgtekhnika") controlled by Mr. Alexander Morgulchik and Mr. German Kaplun, who collectively own 16.13% of the issued share capital of TMT and are thus considered related parties. There are currently 5 TMT staff involved working substantially full time on TMT's business. TMT started paying rent from 1 October 2012. Rent paid to Orgtekhnika started at the rate of US$700 per sq meter per year of space utilised and is currently at the same level. The board believes this represents a discount from the prevailing market rate for similar office space in Moscow and that the terms of the rental agreement are fair and reasonable insofar as TMT shareholders are concerned. Together with other related expenses (support personnel, company car, security services, legal services, etc.), the total costs to TMT were US$19,704 per month (US$236,448 per year). These totalled US$112,904 for the six months ended 2013 and are included under administrative expenses.
16 Subsequent events
On 2 July 2013, the outstanding principal and unpaid accrued interest of the Company's convertible promissory note in Wrike, Inc. ("Wrike"), an online project management software provider, amounting to US$1,080,000 was converted into Wrike's common shares. As a result, TMT currently owns 6.32% of Wrike's fully diluted equity capital.
On 10 July 2013, TMT completed an investment in KitApps, Inc ("Attendify"). TMT's investment consists of a US$200,000 unsecured convertible promissory note in Attendify, which enables event planners to create fully customized mobile apps for conferences, tradeshows, exhibitions and other types of events.
On 26 July 2013, TMT completed an additional US$2.5 million equity investment in Backblaze, Inc. As a result, TMT currently owns 18.03% of Backblaze's fully diluted equity capital.
On 20 August 2013, as part of a mutually agreed recapitalization program, in which all promissory note holders have agreed to convert their notes into equity, the outstanding principal of the Company's convertible promissory notes in Tracks Media, Inc. ("Tracks"), amounting to US$536,500 was converted into Tracks's common shares. Post-conversion, TMT will own 8.545% of Tracks's fully diluted equity capital. As part of the recapitalisation, all the outstanding accrued interest on the convertible notes has been waived.
On 28 August 2013, the Company's portfolio company Graphicly, Inc. ("Graphicly") has completed the initial closing of a new equity financing round. According to the terms of the Company's convertible promissory note in Graphicly (the "Note"), the outstanding principal and unpaid accrued interest of the Note amounting to US$358,458 was converted into Graphicly's preference shares. After the new equity financing round is completed, TMT will hold approximately 8.47% of Graphicly's fully-diluted equity capital. The transaction represents an uplift of approximately US$130,000 (or 36%) in the fair value of TMT's original investment in Graphicly.