XML 14 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
UNAUDITED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash $ 2,839,286 $ 3,768,897
Restricted cash   2,994,364
Accounts receivable, net 4,102,124 1,689,415
Licensed content, current 962,026 556,591
Prepaid expenses 310,696 362,421
Deferred issuance cost   551,218
Other current assets 152,766 157,594
Total current assets 8,366,898 10,080,500
Property and equipment, net 78,674 154,434
Licensed content, non-current 17,946,839 21,085
Intangible assets, net 2,327,378 2,412,591
Goodwill 6,648,911 6,648,911
Long term investments 6,698,160 450,115
Other non-current assets 4,271,203 58,089
Total assets 46,338,063 19,825,725
Current liabilities:    
Accounts payable (including accounts payable of consolidated variable interest entities ("VIEs") without recourse to the Company of $219,130 and $44,867 as of September 30, 2016 and December 31, 2015, respectively) 219,130 45,788
Deferred revenue of VIEs 4,466 15,080
Accrued expenses (including accrued expenses of VIEs without recourse to the Company of $225,819 and $280,038 as of September 30, 2016 and December 31, 2015, respectively) 966,295 1,196,066
Accrued salaries (including accrued salaries of VIEs without recourse to the Company of nil and $10,861 as of September 30, 2016 and December 31, 2015, respectively) 940,059 1,058,124
Other current liabilities (including other current liabilities of VIEs without recourse to the Company of $438,042 and $298,422 as of September 30, 2016 and December 31, 2015, respectively) 643,753 312,170
Accrued license content fees of VIEs 1,018,921 933,532
Convertible promissory notes 3,000,000 3,000,000
Warrant liabilities 193,391 395,217
Deposit payable   2,994,364
Total current liabilities 6,986,015 9,950,341
Deferred income taxes 304,288 330,124
Total liabilities 7,290,303 10,280,465
Commitments and contingencies
Convertible redeemable preferred stock: Series A - 7,000,000 shares issued and outstanding, liquidation and deemed liquidation preference of $3,500,000 as of September 30, 2016 and December 31, 2015, respectively 1,261,995 1,261,995
Equity:    
Common stock - $0.001 par value; 1,500,000,000 shares authorized, 42,715,658 and 24,249,109 shares issued and outstanding as of September 30, 2016 and December 31, 2015, respectively 42,716 24,249
Additional paid-in capital 133,299,521 97,512,542
Accumulated deficit (92,229,603) (86,457,840)
Accumulated other comprehensive loss (705,643) (414,910)
Total Wecast Network shareholders' equity 40,414,146 10,671,296
Non-controlling interest (2,628,381) (2,388,031)
Total equity 37,785,765 8,283,265
Total liabilities, convertible redeemable preferred stock and equity 46,338,063 19,825,725
Series E Preferred Stock    
Equity:    
Series E Preferred Stock - $0.001 par value; 16,500,000 shares authorized, 7,154,997 and 7,254,997 shares issued and outstanding, liquidation preference of $12,521,245 and $12,696,245 as of September 30, 2016 and December 31, 2015, respectively $ 7,155 $ 7,255