XML 15 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
UNAUDITED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2017
Dec. 31, 2016
[1]
Current assets:    
Cash $ 1,054,142 $ 3,761,814
Accounts receivable, net 29,196,591 9,522,151
Licensed content, current 883,015 124,319
Notes receivable 421,475 1,749,830
Inventory 217,383 203,697
Prepaid expenses 347,968 375,944
Other current assets 6,925,012 3,581,822
Total current assets 39,045,586 19,319,577
Property and equipment, net 4,760,976 4,963,725
Licensed content, non-current 16,075,134 17,593,528
Intangible assets, net 425,113 453,242
Goodwill 6,648,911 6,648,911
Long term investments 6,635,483 6,654,664
Other non-current assets 57,846 112,643
Total assets 73,649,049 55,746,290
Current liabilities: (including amounts of the consolidated VIEs without recourse to Wecast Network, Inc. See note 3)    
Accounts payable 27,231,787 13,341,680
Deferred revenue 609,466 1,350,054
Accrued interest due to a related party 587,688 557,918
Accrued other expenses 1,415,774 708,987
Accrued salaries 807,952 766,957
Payable for purchase of building 992,000 987,015
Amount due to related parties 2,173,891
Other current liabilities 331,719 1,995,297
Accrued license content fees 1,189,453 1,236,661
Convertible promissory note due to a related party 3,000,000 3,000,000
Warrant liabilities 340,901 70,785
Total current liabilities 38,680,631 24,015,354
Total liabilities 38,680,631 24,015,354
Commitments and contingencies (Note 17)
Convertible redeemable preferred stock: Series A - 7,000,000 shares issued and outstanding, liquidation and deemed liquidation preference of $3,500,000 as of March 31, 2017 and December 31, 2016, respectively 1,261,995 1,261,995
Equity:    
Series E Preferred Stock - $0.001 par value; 16,500,000 shares authorized, 1,216,904 and 7,154,997 shares issued and outstanding, liquidation preference of $2,129,586 and $12,521,245 as of March 31, 2017 and December 31, 2016, respectively 1,217 7,155
Common stock - $0.001 par value; 1,500,000,000 shares authorized, 59,891,201 and 53,918,523 shares issued and outstanding as of March 31, 2017 and December 31, 2016, respectively 59,891 53,918
Additional paid-in capital 152,836,057 152,755,919
Accumulated deficit (113,456,389) (115,669,268)
Accumulated other comprehensive loss (3,282) (1,353,302)
Total Wecast Network shareholders' equity 39,437,494 35,794,422
Non-controlling interest (5,731,071) (5,325,481)
Total equity 33,706,423 30,468,941 [2]
Total liabilities, convertible redeemable preferred stock and equity $ 73,649,049 $ 55,746,290
[1] The above consolidated balance sheets present the Wecast Services Limited and Wide Angle Group Limited acquired from BT Capital Global Limited ("BT") on January 30 and January 31, 2017, respectively as if they had been owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 4 "Acquisition")
[2] The above consolidated statements of equity present the Wecast Services Limited and Wide Angle Group Limited acquired from BT Capital Global Limited on January 30 and January 31, 2017, respectively as if they had been owned by the Company since November 10, 2016 in accordance with ASC Subtopic 805-50 (See Note 4 "Acquisition")