10-Q/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549

FORM 10-Q/A

(Amendment No. 1)

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2019

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

     For the transition period from                                      

to             

Commission File No. 000-55779

LIBERATED SYNDICATION INC.

 (Exact name of registrant as specified in its charter)

NEVADA	47-5224851
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

5001 Baum Boulevard, Suite 770

Pittsburgh, Pennsylvania 15213

 (Address of Principal Executive Offices)

Registrant's Telephone Number: (412) 621-0902

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of ‘‘large accelerated filer”, “accelerated filer,’’ “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.:

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes☐No☒

As of May 14, 2019, there were 29,271,974 shares of common stock, par value $0.001, of the registrant issued and outstanding.

Explanatory Note

This Quarterly Report on Form 10-Q/A (Amendment No. 1) amends the Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission (the “SEC”) by Liberated Syndication Corp. (the “Company”) on May 20, 2019 (the “Original 10-Q”) to restate our unaudited consolidated financial statements for the quarterly period ended March 31, 2019 and to amend related disclosures.

Background of the Restatement

On April 28, 2020, the Audit Committee of the Board of Directors of Liberated Syndication Inc, a Nevada corporation (the “Company”) determined that (a) the Consolidated Balance Sheet as of December 31, 2018, (b) the Consolidated Statement of Operations for the year ended December 31, 2018, (c) the Statement of Stockholders’ Equity for the year ended December 31, 2018, and (d) the Consolidated Statement of Cash Flows for the year December 31, 2018, all as presented in the Company’s Annual Report on Form 10-K for the Period Ended December 31, 2018, as previously filed with the U.S. Securities and Exchange Commission on March 14, 2019, should not be relied upon. Subsequent to such determination, the Company reviewed the related interim financial statements and interim financial statements for the first three quarters of 2019 and 2018, and as a result of such review, on May 20, 2020, the Audit Committee determined that such interim financial statement should likewise no longer be relied upon.

Specifically, the amounts reported in the Consolidated Balance Sheet as of March 31, 2019 for total assets, current liabilities, and consequently total liabilities and total stockholders’ equity, were determined to be materially different. Additionally, the income tax (benefit) expense in the Consolidated Statement of Operations for the three months ended March 31, 2019 was changed. As a result, the net income and the basic and diluted income per common share were determined to be materially different. The Statement of Stockholders’ Equity for the period ended March 31, 2019 with its net income and accumulated deficit are consequently affected. The Consolidated Statement of Cash Flows for the three months ended Mach 31, 2019 also changed as a result of the deferred income taxes and income tax payable for 2019.

During the 2019 audit process, it was discovered through an ongoing IRS examination that the Company owed Federal tax for 2018.

The IRS examination uncovered an error in calculating the Net Operating Loss Carryforward (NOL) resulting from the spin-off of Libsyn in 2016. At December 31, 2017, the Company had recorded an NOL of approximately $14 million. The NOL was part of deferred tax asset which was valued at $0 on the balance sheet, as it had a full valuation allowance. Consequently, the Company was not recognizing tax expenses or the associated tax payable during 2018. However, as the IRS examination continued, it has become clear that the $14 million NOL was overestimated by approximately $12.5 million, and by March 31, 2018, that the NOL has been completely utilized. The result is that the Company ought to have begun recording income tax (benefit) expense in 2018.

This Federal Tax Balance will be paid with an amended return in 2020.

The Company has temporary tax differences which result in a deferred tax asset (DTA). Under the provisions of ASC Topic 740, a DTA is to be recognized for the potential future tax benefit from a loss carryforward. Full realization of the benefit, however, depends on the Company having income in future years.

Because the NOL has been completely utilized and the Company is now consistently recording profits, a DTA with the associated payable should have been recorded in 2018. DTAs represent future income tax benefits. But the tax (benefits) will be realized only if there is sufficient taxable income from which the deductible amount can be deducted.

Impact of the Restatement

As a result of the restatement, reported net income was decreased by $327,010, or $0.01 per basic and diluted share for the three months ended March 31, 2019. Total assets increased by $1,555,606 at March 31, 2019. Current and total liabilities increased by $1,297,068 at March 31, 2019. Accumulated deficit decreased by $258,538 at March 31, 2019.

Items Amended in this Filing

For the convenience of the reader, this Form 10-Q/A sets forth the Original Filing, in its entirety, as amended to reflect the restatement. No attempt has been made in this Form 10-Q/A to update other disclosures presented in the Original Filing, except as required to reflect the effects of the restatement. The following items have been amended as a result of the restatement:

Item 1. Financial Statements

Item 2. Management Discussion & Analysis

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

The Unaudited Condensed Consolidated Financial Statements of Liberated Syndication Inc., a Nevada corporation (the “Company,” “Libsyn,” “Pair”, “we,” “our,” “us” and words of similar import), required to be filed with this 10-Q Quarterly Report were prepared by management and commence on the following page, together with related notes. In the opinion of management, the Unaudited Condensed Consolidated Financial Statements fairly present the financial condition of the Company.

LIBERATED SYNDICATION INC.

FINANCIAL STATEMENTS

CONTENTS
	PAGE
Unaudited Condensed Consolidated Balance Sheets	5
Unaudited Condensed Consolidated Statements of Operations	6
Unaudited Condensed Consolidated Statement of Stockholders’ Equity	7
Unaudited Condensed Consolidated Statements of Cash Flows	8
Notes to Unaudited Condensed Consolidated Financial Statements	9

4

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

	March 31, 2019 (UNAUDITED) (As Restated)	December 31, 2018
CURRENT ASSETS:
Cash	$12,516,269	$11,079,941
Accounts receivable, net	398,766[1]	481,921[1]
Prepaid expenses	541,147	449,223
Total current assets	13,456,182	12,011,085
Property and equipment, net	2,094,830	2,229,294
Goodwill	16,388,171	16,388,171
Definite life - intangible assets, net	7,322,357	7,786,686
Prepaid expense	252,312	191,609
Operating lease right-of-use assets	1,268,326	-
Deferred tax assets	1,555,606	1,454,077
Total assets	$42,337,784	$40,060,922
CURRENT LIABILITIES:
Accounts payable	$567,244	$745,889
Accrued expenses	636,153	377,572
Income tax payable	1,297,068	868,529
Deferred revenue	2,060,901	2,276,079
Current portion of capital lease obligation	55,929	72,986
Current portion of loans payable, net	2,639,817	2,638,599
Current portion of operating lease liabilities	511,751	-
Total current liabilities	7,768,863	6,979,654
LONG TERM LIABILITIES:
Loans payable, net	5,287,952	5,681,767
Capital lease obligation, net of current portion	-	831
Deferred revenue, net of current portion	450,452	371,938
Operating lease liabilities	756,575	-
Total long-term liabilities	6,494,979	6,054,536
Total liabilities	14,263,842	13,034,190
COMMITMENTS & CONTINGENCIES	-	-
STOCKHOLDERS' EQUITY
Common stock	29,722	29,722
Additional paid-in capital	34,857,139	35,010,552
Accumulated deficit	(6,812,919)	(8,013,542)
Total stockholders' equity	28,073,942	27,026,732
Total liabilities and stockholders' equity	$42,337,784	$40,060,922

Liberated Syndication Inc. and Subsidiaries Balance Sheet (Parenthetical)
Statement of Financial Position	March 31, 2019	December 31, 2018
Allowance for doubtful accounts [1]	14,000	14,000
Common stock authorized	200,000,000	200,000,000
Common stock par value	0.001	0.001
Common stock issued and outstanding	29,721,974	29,721,974

The accompanying notes are an integral part to the unaudited condensed consolidated financial statements.

5

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

	Three Months Ended March 31,
	2019 (As Restated)	2018
Revenue	$6,282,979	$5,059,305
Costs and operating expenses
Cost of revenue (excluding depreciation and amortization)	839,640	707,370
General and administrative	1,828,539	1,705,312
Technology	454,638	373,326
Selling	194,794	217,002
Customer support	659,868	668,230
Depreciation and amortization	742,097	766,900
Total costs and operating expenses	4,719,576	4,438,140
Operating income	1,563,403	621,165
Interest expense	(86,842)	(100,596)
Interest income	51,951	9,665
Other income (expense)	(879)	2,681
Income from operations before income taxes	1,527,633	532,915
Income tax expense (benefit)	327,010	(1,271,059)
Net Income	$1,200,623	$1,803,974
BASIC AND DILUTED INCOME PER COMMON SHARE	$0.04	$0.06
BASIC AND DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING	29,721,294	29,644,362

The accompanying notes are an integral part to the unaudited condensed consolidated financial statements.

6

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

			Additional		Total
	Common	Par	Paid-in	Accumulated	Stockholders’
	Shares	Value	Capital	Defecit	Equity
Balance at January 1, 2019	29,721,974	$29,722	$35,010,552	$(8,013,542)	$27,026,732
Recapture of prior period non-cash compensation charges in the current period			(830,500)		(830,500)
Non-cash Compensation awards			677,087		677,087
Net income				1,200,623	1,200,623
Balance at March 31, 2019 (As Restated)	29,721,974	$29,722	$34,857,139	$(6,812,919)	$28,073,942

			Additional		Total
	Common	Par	Paid-in	Accumulated	Stockholders’
	Shares	Value	Capital	Defecit	Equity
Balance at January 1, 2018	29,595,473	$29,596	$34,804,457	$(12,386,887)	$22,447,166
Net Income				1,803,974	1,803,974
Issuance of Common Stock for services	200,000	200	317,800		318,000
Return of Common Stock for final settlement of Pair Acquisition	(18,499)	(19)	(29,260)		(29,279)
Balance at March 31, 2018	29,776,974	$29,777	$35,092,997	$(10,582,913)	$24,539,862

The accompanying notes are an integral part to the unaudited condensed consolidated financial statements.

7

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

	Three Months Ended March 31,
	2019 (As Restated)	2018
Cash Flows from Operating Activities
Net income	$1,200,623	$1,803,974
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense	742,097	766,900
Issuance of common stock	-	318,000
Deferred income taxes	(101,529)	(1,336,905)
Non-cash compensation expense, net of recapture	(153,413)	-
Amortization of right-of-use asset	129,495	-
Discount on loan fees	7,403	9,023
Change in assets and liabilities:
Accounts receivable	83,155	(76,925)
Prepaid expenses	(152,627)	(134,237)
Accounts payable	(178,645)	44,031
Income taxes payable	428,539	65,846
Accrued expense	258,581	(456,472)
Operating lease liabilities	(129,495)	-
Deferred revenue	(136,664)	789,635
Net Cash Provided by Operating Activities	1,997,520	1,792,870
Cash Flows from Investing Activities:
Purchase of property and equipment	(143,304)	-
Net Cash Used in Investing Activities	(143,304)	-
Cash Flows from Financing Activities:
Repayment on term loan	(400,000)	(400,000)
Repayment on capital lease	(17,888)	(16,970)
Net Cash Used in Financing Activities	(417,888)	(416,970)
Net Increase in Cash	1,436,328	1,375,900
Cash at Beginning of Period	11,079,941	5,211,845
Cash at End of Period	$12,516,269	$6,587,745
Supplemental Disclosures of Cash Flow Information
Cash paid during the periods for:
Interest	$76,502	$96,730
Income taxes	-	-
Supplemental Non-Cash Investing and Financing Activities
Right-of-use operating lease assets obtained in exchange for operating lease liabilities	$1,397,821	$-
Returned Common Stock	$-	$29,278

The accompanying notes are an integral part to the unaudited condensed consolidated financial statements

8

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization – Liberated Syndication Inc., (“Company”, “parent”), a Nevada Corporation, was organized on September 30, 2015. Webmayhem, Inc. (“Libsyn”), a Pennsylvania corporation, currently a wholly owned subsidiary of the Company, was originally organized on January 1, 2001. Libsyn provides podcast hosting services for producers of content. Libsyn also offers ad insertion on certain of the producers’ content. Libsyn offers hosting and distribution tools, including storage, bandwidth, syndication creation, distribution, and statistics tracking. Libsyn offers an enterprise solution for professional media producers and corporate customers and a premium subscription service that provides producers a custom App and a podcast Website where listeners can access their show, login to purchase a subscription, and get access to premium content.

On December 27, 2017, the Company purchased all the issued and outstanding shares of Pair Networks Inc., (“Pair”), a Pennsylvania corporation, and subsidiaries Ryousha Kokusai, LLC (Ryousha) and 660837NB, Inc. (NB), in a transaction accounted for as a purchase.

Pair Networks Inc. provides web hosting services and domain name registrations. Services include shared web hosting, e-commerce, fully managed virtual private and dedicated servers, customer self-managed dedicated servers, domain-name registration, co-location and content-delivery networks. Pair began operations in August 1995. It incorporated in the state of Pennsylvania in August 1998. Pair’s principal operations are conducted on-site in Pittsburgh, PA. Pair also has an operating site in Denver, Colorado, and a remote site back-up location in Pittsburgh, PA.

Ryousha Kokusai, LLC (dba Pair International), a wholly owned single-member limited liability company subsidiary of Pair, was formed on January 1, 2015. The Value Added Tax(VAT) for sales to European Union countries subject to the VAT in Europe are paid through Ryousha Kokusai LLC. There are no operating activities conducted by Ryousha. NB, a Canadian Company was organized on December 2, 2011. NB is used solely for holding the Canadian tradenames and domain names of Pair. There are no operating activities conducted by NB.

Basis of Presentation – Our financial statements have been prepared in accordance with generally accepted accounting principles in the United States (GAAP) and include our accounts and the accounts of our subsidiaries. All material intercompany accounts and transactions have been eliminated.

Our interim financial statements are unaudited, and in our opinion, include all adjustments of a normal recurring nature necessary for the fair presentation of the periods presented. The results for the interim periods are not necessarily indicative of the results to be expected for any subsequent period or for the year ending December 31, 2019.

These financial statements should be read in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2018 (the 2018 Form 10-K).

Prior Period Reclassifications - Reclassification of $318,000 common stock in prior periods was recorded as a Non-cash compensation item in the Statement of Operations. Per SAB 14, this has been reclassified and included in General and administrative line item.

Accounting Estimates – The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management made assumptions and estimates for determining reserve for accounts receivable, depreciation of fixed assets and in determining the impairment of definite life intangible assets and goodwill. Actual results could differ from those estimated by management.

Our more significant estimates include:

●

the assessment of recoverability of long-lived assets, including property and equipment, goodwill and intangible assets;

●

the estimated reserve for refunds;

●

the estimated useful lives of intangible and depreciable assets;

●

the grant date fair value of equity-based awards;

●

the recognition, measurement, and valuation of current and deferred income taxes;

9

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – continued

We periodically evaluate these estimates and adjust prospectively, if necessary. We believe our estimates and assumptions are reasonable; however, actual results may differ from our estimates.

Cash and Cash Equivalents – The Company considers all highly liquid investments with an original maturity date of three months or less when purchased to be cash equivalents. At March 31, 2019, the Company had $12,245,103 cash balances in excess of federally insured limits.

Depreciation – Depreciation of property and equipment is provided on the straight-line method over the estimated useful lives.

Accounts Receivable – Accounts receivable consist of trade receivables arising in the normal course of business. At March 31, 2019 and March 31, 2018, the Company has an allowance for doubtful accounts of $14,000 and $14,000, respectively, which reflects the Company’s best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. During the three months ended March 31, 2019 and 2018, the Company adjusted the allowance for bad debt by $0.

Definite-life intangible assets – The Company evaluates its long-lived assets for impairment whenever events or change in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to the future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is the excess of the carrying amount over the fair value of the asset.

Technology Costs - Software development costs associated with software to be sold, leased, or for internal use are expensed as incurred until technological feasibility, defined as a working model or prototype, has been established. At that time, such costs are capitalized until the product is available for general release. To date, costs incurred between the completion of a working model and the point at which the product is ready for general release have been insignificant. Accordingly, the Company has expensed all such costs to technology during the three months ended March 31, 2019 and 2018. Technology costs totaled $454,638 and $373,326 for the three months ended March 31, 2019 and 2018, respectively.

Goodwill –Goodwill is evaluated for impairment annually in the fourth quarter of the Company’s fiscal year, and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable. Triggering events that may indicate impairment include, but are not limited to, a significant adverse change in customer demand or business climate that could affect the value of goodwill or a significant decrease in expected cash flows. Management noted no triggering events during the period ended March 31, 2019.

Advertising Costs – Advertising costs are expensed as incurred and amounted to $21,443 and $40,434 for the three months ending March 31, 2019 and 2018, respectively.

Fair Value of Financial Instruments – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance with FASB ASC Topic 820. The authoritative guidance, which, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

●

Level 1. Observable inputs such as quoted prices in active markets for identical assets or liabilities;

●

Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

●

Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

10

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – continued

The fair value of the Company’s equity-based awards recorded in the Company’s financial statements during the first quarter of 2019 was determined using a Monte Carlo simulation valuation methodology based upon a Geometric Brownian Motion stock path, a Level 3 measurement. Volatility was based on historical volatility of the Company’s common stock over commensurate periods. The expected life was based on the contractual term of the award, and the risk-free interest rate was based on the implied yield available on U.S. Treasury Securities with a maturity similar to the awards’ expected life.

Unless otherwise disclosed, the fair value of the Company’s financial instruments including cash, accounts receivable, prepaid expenses, and accounts payable, deferred revenue and accrued expenses approximates their recorded values due to their short-term maturities.

Revenue Recognition - The Company accounts for revenue in accordance with ASC Topic 606. Revenue is recognized when control of the promised services is transferred to our customers, in an amount reflecting the consideration we expect to be entitled to in exchange for those services.

Certain products are generally sold with a right of return within our policy, which are accounted for as variable consideration when estimating the amount of revenue to recognize. Refunds are estimated at contract inception using the expected value method based on historical refund experience and updated each reporting period as additional information becomes available and only to the extent it is probable a significant reversal of any incremental revenue will not occur. Refunds reduce deferred revenue at the time they are granted and resulted in a reduced amount of revenue recognized over the contract term of the applicable service compared to the amount originally expected.

Our revenue is categorized and disaggregated as follows:

Domains - Domains revenue primarily consists of domain registrations and renewals, domain privacy, domain application fees, domain back-orders, aftermarket domain sales and fee surcharges paid to ICANN. Domain registrations provide a customer with the exclusive use of a domain during the applicable contract term. After the contract term expires, unless renewed, the customer can no longer access the domain. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue, other than for aftermarket domain sales, is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term. Aftermarket domain revenue is recognized when ownership of the domain is transferred to the buyer.

Hosting Services - Hosting services revenue primarily consists of website hosting products, website building products and services, website security products, an online shopping cart and online visibility products and email accounts. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term.

Podcast Hosting - Podcast hosting publishing services are billed on a month to month basis, with first month’s bill prorated to the end of the month so all performance obligations are satisfied at each month-end. Consideration is recorded as revenue as the services, the underlying performance obligation, are provided and or satisfied and collection is probable which is generally when received.

Media Subscription Services - The Company facilitates the sale of producers’ premium content through the sale of subscriptions. The amount earned per transaction is fixed with the producers determining the price for the sale of each subscription, and the Company earns a percentage of what the customer pays. The performance obligation is providing the subscription hosting medium and billing services. Accordingly, the Company reports premium subscription revenue on a net basis over the subscription service period in which the performance obligation is satisfied.

Advertising - The Company recognizes revenue from the insertion of advertisements in digital media. The performance obligation is the download of the digital media with the advertisement inserted. The performance obligation to recognize advertising revenue is satisfied upon delivery of the media download and collection is probable.

11

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – continued

Equity-Based Compensation - Our equity-based awards are comprised of stock and are accounted for using the fair value method. Stock is measured based on the fair market value of the underlying common stock on the date of grant. Awards vest and compensation is recognized over the requisite service period. The measurement date for performance vesting awards is the date on which the applicable performance criteria are approved by our board of directors.

Leases –On January 1, 2019, the Company adopted Accounting Standards Codification ASC 842, Leases. ASC 842 was issued to increase transparency and comparability among entities by recognizing right-of-use assets and lease liabilities on the balance sheet and disclosing key information about lease arrangements.

We elected to transition to ASC 842 using the option to apply the standard on its effective date, January 1, 2019. The comparative periods presented reflect the former lease accounting guidance and the required comparative disclosures are included in Note 8 – Leases. There was not a material cumulative-effect adjustment to our beginning retained earnings as a result of adopting ASC 842. We have recognized additional operating lease assets and obligations of $1.3 million as of March 31, 2019. For additional disclosure and detail, see Note 8 – Leases.

Earnings (Loss) Per Share – The Company computes earnings per share in accordance with FASB ASC Topic 260 Earnings Per Share, which requires the Company to present basic earnings per share and diluted earnings per share when the effect is dilutive (see Note 9).

Income Taxes – The Company accounts for income taxes in accordance with FASB ASC Topic 740 Accounting for Income Taxes. This topic requires an asset and liability approach for accounting for income taxes (See Note 7).

Recently Enacted Accounting Standards - Recent accounting pronouncements issued by the FASB did not or are not believed by management to have a material impact on the Company’s present or future financial statements.

NOTE 2 - PROPERTY & EQUIPMENT

The following is a summary of property and equipment at:

	Life	March 31, 2019	December 31, 2018
Furniture, fixtures, and equipment	3-10 yrs	$8,181,313	$8,155,322
Leasehold improvements	3 - 5 yrs	2,646,400	2,646,400
Software	3 yrs	379,360	262,046
		11,207,073	11,063,768
Less: Accumulated depreciation		(9,112,243)	(8,834,474)
Property & equipment, net		$2,094,830	$2,229,294

Depreciation expense for the three months ended March 31, 2019 and 2018 was $277,769 and $302,571, respectively.

NOTE 3 - GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS

Goodwill - The following is a summary of goodwill:

	March 31,	December 31,
	2019	2018
Pair	$4,903,920	$4,903,920
Libsyn	11,484,251	11,484,251
Goodwill at end of period	$16,388,171	$16,388,171

12

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3 - GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS - Continued

Other definite-life intangible assets - Other intangible assets consist of customer relationships, intellectual property, trade name and non-compete, which were generated through the acquisition of Pair. Management considers these intangible assets to have finite-lives except trade name. These assets are being amortized on a straight-line basis over their estimated useful lives.

As of March 31, 2019, identifiable intangible assets consist of following:

	Preliminary Fair Value	Weighted Average Useful Life (in Years)	Accumulated Amortization	Net Carrying Amount
Customer Relationships	$3,947,000	7	$704,821	$3,242,179
Intellectual Property	3,709,000	7	662,322	3,046,678
Trade name	576,000	10	72,000	504,000
Non-compete	1,412,000	2	882,500	529,500
Total	$9,644,000		$2,321,643	$7,322,357

Amortization expense for the three months ended March 31, 2019 and 2018 was $464,329 and $464,329, respectively.

The estimated future amortization expenses related to other intangible assets as of March 31, 2019 are as follows:

For twelve months ending March 31,
2020	$1,680,814
2021	1,151,314
2022	1,151,314
2023	1,151,314
2024	1,151,314
Thereafter	1,036,287
Total	$7,322,357

NOTE 4 - LOANS

On December 27, 2017, the Company entered into a loan agreement (the “Loan Agreement”) among the Company, Libsyn, and Pair, together, and First Commonwealth Bank, a Pennsylvania bank and trust company (the “Bank”).

The Loan Agreement provides for: (i) a revolving credit facility pursuant to which the Company may borrow an aggregate principal amount not to exceed $2,000,000 (the “Revolving Credit Facility”); and (ii) a term loan in a principal amount equal to $8,000,000 (the “Term Loan” and, together with the Revolving Credit Facility, the “Facility”). A portion of the Revolving Credit Facility, up to $500,000, may be used for standby letters of credit for the account of the Company. As of March 31, 2019, $2,000,000 was drawn down on the revolving line with $0 available.

The loan currently accrues interest at LIBOR plus 125 base points or prime plus 75 basis points at the election of the Company. As of March 31, 2019, the Company has elected LIBOR plus 125 basis points or 3.7455%.

The Term Loan is repayable in quarterly installments of $400,000 commencing on March 30, 2018 and on the last day of each June, September, December and March thereafter, through and including September 30, 2022. Accrued interest is payable in arrears not less frequently than quarterly. The remaining unpaid principal balance of the Term Loan, together with accrued interest thereon, is due and payable in full on December 27, 2022. The Term Loan also calls for additional payment equal to the following: 1)100% of the proceeds from the sale of any common shares 2) 100% of the proceeds from the sale of assets not immediately replaced 3) excess liquidity in any given year up to $1,066,667 a year and no more than $3,200,000 over the life of the term loan. Excess liquidity is obtained when the audited financial statements reflect a cash balance greater than $4,600,000. Based upon the 2018 financial statements, the company demonstrates excess liquidity per the Term Loan agreement. As such, the company has included the expected $1,066,667 payment to the bank as a current liability. As of March 31, 2019, the balance on the term loan was $6,000,000.

13

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 – LOANS – Continued

The Company, Libsyn and Pair have granted the bank a blanket security interest in their respective assets, and the Company has pledged the stock of Webmayhem Inc. and Pair Networks Inc. to the bank, as security for all obligations under the Loan Agreement.

Borrowings under the Facility are at variable rates which are, at the Company’s option, tied to LIBOR (London Interbank Offered Rate) plus an applicable rate or a prime rate. Interest rates are subject to change based on the Company’s combined cash balances. The Facility contains covenants that may have the effect of limiting the ability of the Company to, among other things, merge with or acquire other entities, enter into a transaction resulting in a change in control, create certain new liens, incur certain additional indebtedness, engage in certain transactions with affiliates, engage in new lines of business or sell a substantial part of its assets. The Facility also requires the Company to maintain certain consolidated fixed charge coverage ratios and minimum liquidity balances.

The Facility also contains customary events of default, including (but not limited to) default in the payment of principal or, following an applicable grace period, interest, breaches of the Company’s covenants or warranties under the Facility, payment default or acceleration of certain indebtedness of the Company or any subsidiary, certain events of bankruptcy, insolvency or liquidation involving the Company or its subsidiaries, certain judgments or uninsured losses, changes in control and certain liabilities related to ERISA based plans.

On December 27, 2017, the Company drew $10,000,000 under the Facility to finance a portion of the cash consideration payable to the Seller pursuant to the Share Purchase Agreement. Debt issuance costs of $113,000 for the Facility were recorded as a discount and will be amortized over the life of the Facility. As of March 31, 2019, the discount was $72,231.

Future maturities of the loans at March 31, 2019 are as follows:

For the period ending March 31,
2020	$2,666,667
2021	1,600,000
2022	1,600,000
2023	1,200,000
2024	933,333
Thereafter	-
Total	$8,000,000

NOTE 5 - CAPITAL STOCK

Common Stock - The Company has authorized 200,000,000 shares of common stock, $0.001 par value. As of March 31, 2019, 29,721,974 shares were issued and outstanding.

In prior periods, the Company issued stock-based awards to employees that contained a vesting performance condition related to the occurrence of an uplisting of the Company’s common stock to the NASDAQ stock exchange. Such awards were initially expensed in the period issued as the Company deemed it probable the performance condition would be met. During the first quarter of 2019, approximately $830,500 of previously recognized expense related to these awards was recaptured in accordance with ASC 718, Compensation – Stock Compensation (“ASC 718”) as a credit to general and administrative expense as it became less than probable that such performance conditions would occur within the time specified in the stock award agreements.

On March 15, 2019 (“Modification Date”), the Company modified certain stock awards previously issued which contained a market condition. The prior agreement required the Company’s adjusted market capitalization to exceed $75 million on five consecutive days by April 23, 2019, whereas the modified award increases the adjusted market capitalization threshold to $80 million on five consecutive days within 18 months of the Modification Date. In accordance with ASC 718, the Company recorded the incremental fair value of the newly modified award over the fair value of the original award, as compensation expense totaling approximately $677,087.

No additional stock was issued during the first quarter of 2019.

14

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5 - CAPITAL STOCK - Continued

During the first quarter of 2018, the Company issued 200,000 shares of common stock valued at $318,000 to a consultant for services rendered.

During the first quarter of 2018, the seller of Pair Networks Inc., returned 18,499 shares valued at $29,278 to the company as per the terms of the acquisition agreement dated December 27, 2017 in connection with the closing adjustment for the net-working capital provision.

NOTE 6 – DEFERRED REVENUE

Deferred revenue consists of the following:

	March 31, 2019	December 31, 2018
Current:
Hosting services	$1,262,506	$1,601,335
Domains	601,744	535,273
Media subscription	196,651	139,471
	$2,060,901	$2,276,079
Noncurrent:
Hosting services	32,935	39,071
Domains	417,517	332,867
	$2,511,353	$2,648,017

Deferred revenue as of March 31, 2019 is expected to be recognized as revenue as follows:

	Remainder of 2019	2020	2021	2022	2023	Thereafter	Total
Domains	$515,868	$220,347	$118,951	$94,112	$57,785	$12,198	$1,019,261
Hosting	1,180,745	110,556	4,140	-	-	-	1,295,441
Media Subscription	196,651	-	-	-	-	-	196,651
	$1,893,264	$330,903	$123,091	$94,112	$57,785	$12,198	$2,511,353

Disaggregated revenue consists of following:

	Three Months Ended March 31,
	2019	2018
Hosting services	$2,727,916	$2,061,495
Podcast hosting	3,137,817	2,501,107
Advertising	173,641	320,664
Domains	241,531	71,796
Other	2,074	90,028
	$6,282,979	$5,059,305

15

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 - INCOME TAXES

Our provision for income taxes for the three-month periods ended March 31, 2019 and 2018 was a tax expense of approximately $327,010 and a tax benefit of approximately $1,271,059, respectively, which resulted in an effective tax rate of 21.0% and (238.5)%, respectively.

NOTE 8 – LEASES

We lease two office spaces, a Denver data center, and three Xerox machines. These leases are all classified as operating leases. There is one capital lease for Emerson batteries which is immaterial to our condensed consolidated financial statements. Operating lease assets and obligations are reflected within Operating lease right-of-use assets, Current portion of operating lease liabilities, and Operating lease liabilities, respectively, on the Condensed Consolidated Balance Sheet.

Lease expense for these leases is recognized on a straight-line basis over the lease term, with variable lease payments recognized in the period those payments are incurred.

We have options to renew lease terms for the office spaces and other assets. We evaluate renewal and termination options at the lease commencement date to determine if we are reasonably certain to exercise the option on the basis of economic factors. The weighted average remaining lease term for our operating leases as of March 31, 2019 was 2.52 years.

The discount rate implicit within our leases is generally not determinable and therefore the Company determines the discount rate based on its incremental borrowing rate for purposes of classifying the lease and measuring the right-of-use asset and lease liability. The incremental borrowing rate for our leases is determined based on lease term in a similar economic environment, adjusted for impacts of collateral. The weighted average discount rate used to measure our operating lease liabilities as of March 31, 2019 was 4.42%.

For the first three months ended, March 31, 2019, cash paid for amounts in the measurement of lease liabilities was $139,298. Total operating lease costs during the same period were $139,712.

Maturity of lease liabilities:

Twelve months ending March 31,	Operating Leases
2020	557,532
2021	495,011
2022	279,554
2023	10,680
2024	-
Thereafter	-
Total lease payments	1,342,777
Less amount of lease payment representing interest	(74,451)
Total present value of lease payments	1,268,326

Twelve months ending December 31,	Operating Leases
2020	557,190
2021	513,830
2022	381,239
2023	29,816
2024	-
Thereafter	-
Total lease payments	1,482,075

16

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9 –EARNINGS PER SHARE

Basic income (loss) per share is computed by dividing net income (loss) attributable to Liberated Syndication Inc. by the weighted-average number of shares of common stock outstanding during the period. As of March 31, 2019, there were no common stock equivalents outstanding.

The following data shows the amounts used in computing earnings per share and the weighted average number of shares of common stock outstanding for the periods presented for the periods ended:

	For the Three Months Ended
	March 31,
	2019	2018
Income from operations available to common stockholders (numerator)$	$1,200,623	532,915
Income available to common stockholders (numerator)	1,200,623	532,915
Weighted average number of common shares outstanding during the period used in earnings per share (denominator)	29,721,974	29,644,362

NOTE 10 – COMMITMENTS AND CONTINGENCIES

Although the Company does not expect to be liable for any obligations not expressly assumed by the Company from the Spin-Off, it is possible that the Company could be required to assume responsibility for certain obligations retained by FAB Universal Corp. (“FAB”), the former parent company of the Company, should FAB fail to pay or perform its retained obligations. FAB may have obligations that at the present time are unknown or unforeseen. As the nature of such obligations are unknown, we are unable to provide an estimate of the potential obligation. However, should FAB incur such obligations, the Company may be financially obligated to pay any losses incurred.

The Company has a 401(k) plan and profit-sharing plan for the benefit of the employees of the Company. Employees are eligible to participate in the plan the first of the month following their hire date and attaining the age of 21. Profit sharing contributions are made at the discretion of the Board of Directors and vest 100% after the second year of service. The Company made a $111,431 profit sharing contribution to the plan in the first quarter of 2019.

The Company entered into employment agreements with it executive officers and management that provide for bonus payments at the end of the agreement, and bonus upon termination without cause, or following a change of control by the Company or by the executive for good reason.

NOTE 11 - SEGMENT REPORTING

ASC 280, “Segment Reporting”, establishes standards for reporting information about operating segments on a basis consistent with the Company's internal organizational structure as well as information about geographical areas, business segments and major customers in financial statements for details on the Company's business segments.

The Company is engaged in providing hosting services. The Company's chief operating decision maker (“CODM”) has been identified as the CEO who reviews the financial information of separate operating segments when making decisions about allocating resources and assessing performance of the group. Based on management's assessment, the Company has determined that it has two operating segments as of March 31, 2019 which are podcast hosting services (Libsyn) and internet hosting services (Pair).

17

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 11 - SEGMENT REPORTING - Continued

The following table presents summary information by segment for the three months ended March 31, 2019 and 2018, respectively:

(in thousands)	Libsyn	Pair	Total	Libsyn	Pair	Total
Revenue	$3,335	$2,948	$6,283	$2,882	$2,177	$5,059
Cost of revenue	567	273	840	534	173	707
Total assets	$23,555	$18,783	$42,338	$19,019	$18,177	$37,196
Depreciation and amortization	$17	$725	$742	$8	$759	$767

NOTE 12 - SUBSEQUENT EVENTS

Management has evaluated subsequent events through the date of the filing of this report. No events have occurred that would require adjustments to or disclosure in the financial statements.

NOTE 13 – RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS

Background of the Restatement

On April 28, 2020, the Audit Committee of the Board of Directors of Liberated Syndication Inc, a Nevada corporation (the “Company”) determined that (a) the Consolidated Balance Sheet as of December 31, 2018, (b) the Consolidated Statement of Operations for the year ended December 31, 2018, (c) the Statement of Stockholders’ Equity for the year ended December 31, 2018, and (d) the Consolidated Statement of Cash Flows for the year December 31, 2018, all as presented in the Company’s Annual Report on Form 10-K for the Period Ended December 31, 2018, as previously filed with the U.S. Securities and Exchange Commission on March 14, 2019, should not be relied upon. Subsequent to such determination, the Company reviewed the related interim financial statements and interim financial statements for the first three quarters of 2019 and 2018, and as a result of such review, on May 20, 2020, the Audit Committee determined that such interim financial statement should likewise no longer be relied upon.

Specifically, the amounts reported in the Consolidated Balance Sheet as of March 31, 2019 for total assets, current liabilities, and consequently total liabilities and total stockholders’ equity, were determined to be materially different. Additionally, the income tax (benefit) expense in the Consolidated Statement of Operations for the three months ended March 31, 2019 was changed. As a result, the net income and the basic and diluted income per common share were determined to be materially different. The Statement of Stockholders’ Equity for the period ended March 31, 2019 with its net income and accumulated deficit are consequently affected. The Consolidated Statement of Cash Flows for the three months ended Mach 31, 2019 also changed as a result of the deferred income taxes and income tax payable for 2019.

During the 2019 audit process, it was discovered through an ongoing IRS examination it was discovered that the Company owed Federal tax for 2018.

The IRS examination uncovered an error in calculating the Net Operating Loss Carryforward (NOL) resulting from the spin-off of Libsyn in 2016. At December 31, 2017, the Company had recorded an NOL of approximately $14 million. The NOL was part of deferred tax asset which was valued at $0 on the balance sheet, as it had a full valuation allowance. Consequently, the Company was not recognizing tax expenses or the associated tax payable during 2018. However, as the IRS examination continued, it has become clear that the $14 million NOL was overestimated by approximately $12.5 million, and by March 31, 2018, that the NOL has been completely utilized. The result is that the Company ought to have begun recording tax expenses in 2018.

This Federal Tax Balance will be paid with an amended return in 2020.

The Company has temporary tax differences which result in a deferred tax asset (DTA). Under the provisions of ASC Topic 740, a DTA is to be recognized for the potential future tax benefit from a loss carryforward. Full realization of the benefit, however, depends on the Company having income in future years.

18

LIBERATED SYNDICATION INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Because the NOL has been completely utilized and the Company is now consistently recording profits, a DTA with the associated payable should have been recorded in 2018. DTAs represent future income tax benefits. But the tax benefits will be realized only if there is sufficient taxable income from which the deductible amount can be deducted.

Impact of the Restatement

As a result of the restatement, reported net income was decreased by $327,010, or $0.01 per basic and diluted share for the three months ended March 31, 2019. Total assets increased by $1,555,606 at March 31, 2019. Current and total liabilities increased by $1,297,068 at March 31, 2019. Accumulated deficit decreased by $258,538 at March 31, 2019.

The financial statements included in this Form 10-Q/A have been restated to reflect the adjustments described. The table below summarizes the effects of the restatement on Libsyn’s Unaudited Consolidated Statements of Operation for the three months ended March 31, 2019, Unaudited Consolidated Balance Sheet at March 31, 2019, and Unaudited Statement of Stockholders’ Equity for the year ended March 31, 2019.

In addition to the restatement of the financial statements, certain information within Note 7 – Income Taxes to the financial statements has been restated to reflect the corrections of misstatements discussed above as well as to add disclosure language as appropriate.

Unaudited Consolidated Balance Sheet
	March 31, 2019 As Reported	Corrections	March 31, 2019 As Restated
Deferred Tax Assets	-	1,555,606	1,555,606
Total Assets	40,782,178	1,555,606	42,337,784
Income Taxes Payable	-	1,297,068	1,297,068
Total Current Liabilities	6,471,795	1,297,068	7,768,863
Total Liabilities	12,966,774	1,297,068	14,263,842
Accumulated Deficit	(7,071,457)	258,538	(6,812,919)
Stockholder’s Equity	27,815,404	258,538	28,073,942

Unaudited Consolidated Statement of Operations
	Three months ended March 31, 2019 As Reported	Corrections	Three months ended March 31, 2019 As Restated
Income Tax Benefit (Expense)	-	(327,010)	(327,010)
Net Income	1,527,633	(327,010)	1,200,623
Basic and Diluted Income Per Common Share	0.05	(0.01)	0.04

Unaudited Statement of Stockholders’ Equity
	March 31, 2019 As Reported	Corrections	March 31, 2019 As Restated
Net Income	1,527,633	(327,010)	1,200,623
Accumulated Deficit	(7,071,457)	258,538	(6,812,919)

19

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.

Safe Harbor Statement.

Statements made in this Form 10-Q which are not purely historical are forward-looking statements with respect to the goals, plan objectives, intentions, expectations, financial condition, results of operations, future performance and business of the Company, including, without limitation, (i) our ability to gain a larger share of the web hosting and podcasting industries, our ability to continue to develop services acceptable to our industries, our ability to retain our business relationships, and our ability to raise capital and the growth of the web and podcasting hosting and domain industries, and (ii) statements preceded by, followed by or that include the words "may", "would", "could", "should", "expects", "projects", "anticipates", "believes", "estimates", "plans", "intends", "targets", "tend" or similar expressions.

Forward-looking statements involve inherent risks and uncertainties, and important factors (many of which are beyond the Company's control) that could cause actual results to differ materially from those set forth in the forward-looking statements, including the following, in addition to those contained in the Company's reports on file with the Securities and Exchange Commission: general economic or industry conditions, nationally and/or in the communities in which the Company conducts business, changes in the interest rate environment, legislation or regulatory requirements, conditions of the securities markets, changes in the web hosting and podcasting industries, the development of services that may be superior to the services offered by the Company, competition, changes in the quality or composition of the Company's services, our ability to develop new services, our ability to raise capital, changes in accounting principles, policies or guidelines, financial or political instability, acts of war or terrorism, other economic, competitive, governmental, regulatory and technical factors affecting the Company’s operations, services and prices.

Accordingly, results actually achieved may differ materially from expected results in these statements. Forward-looking statements speak only as of the date they are made. The Company does not undertake, and specifically disclaims, any obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements.

Company Overview

Founded in 2015, Liberated Syndication Inc (“the “Company,”, “parent”, “we,” or “us” and words of similar import), a Nevada corporation, provides podcast hosting services through its wholly-owned subsidiary Webmayhem Inc., a Pennsylvania corporation (“Libsyn”), and webhosting services through its wholly-owned subsidiary Pair Networks, Inc., a Pennsylvania corporation (“Pair” or “PNI”). The Company’s consolidated financial statements include the financial statements of Libsyn and Pair. Libsyn’s focus is on our podcasting business, while Pair’s focus is on webhosting and domains.

Our corporate offices consist of approximately 3,100 square feet of office space located at 5001 Baum Blvd, Suite 770, Pittsburgh, PA 15213. Our telephone number is (412) 621-0902. We also maintain an office at 2403 Sidney St., Suite 210, Pittsburgh, PA consisting of approximately 34,700 square feet.

BUSINESS

Libsyn

Libsyn is a Podcast Service Provider offering hosting and distribution tools which include storage, bandwidth, RSS creation, distribution, and statistics tracking. Podcast producers can choose from a variety of hosting plan levels based on the requirements for their podcast. Podcast producers’ sign-up online at www.libsyn.com, using their credit card to subscribe to a monthly plan. Libsyn offers a basic, getting started plan for $5 per month and more advanced plans that include more storage, advanced statistics, and podcast apps. Plans are designed to provide full-featured podcast tools with generous storage and bandwidth transfer. LibsynPRO service is an enterprise solution for professional media producers and corporate customers that require media network features and dedicated support.

20

Libsyn supports both audio and video podcasts, allowing producers to upload podcast episodes through the Libsyn interface or via FTP to manage publishing to online directories, web portals, content aggregators, App marketplaces and social media platforms for both download and streaming.

Approximately 62% of the downloads from shows that Libsyn distributes reach audiences using Apple's iOS, Apple Podcasts and Apple’s iTunes platform which includes iTunes on the computer, iPads, iPhones, Apple Watch, Apple TV, and Apple’s Podcasts App on iOS devices. Libsyn also enables distribution to destinations like Google Play Music and aggregators such as Spotify, Pandora, and iHeartRadio. The OnPublish feature enables podcast episodes to be posted to social media sites such as Facebook, Twitter, YouTube, Linked-In and blogging platforms like WordPress and Blogger. Libsyn also provides a podcast player that can be embedded on websites or shared via social media.

Libsyn’s podcast platform architecture allows for expansion of distribution destinations and OnPublish capabilities. Using the Libsyn service, podcast producers can more broadly distribute and promote their shows to attract larger audiences.

Pair Networks, Inc. (“Pair”)

Pair Networks, founded in 1996, is one of the oldest and most experienced Internet hosting company providing a full range of fast, powerful and reliable Web hosting services. Pair offers a suite of Internet services from shared hosting to virtual private servers to customized solutions with world-class 24x7 on-site customer support. Based in Pittsburgh, Pair serves businesses, bloggers, artists, musicians, educational institutions and non-profit organizations around the world.

Pair offers a variety of hosting plan levels; value add Internet services and domain registration. Through the Pair Account Control Center (ACC), customers can manage their hosting accounts and domains from one place.

Customers can choose from a variety of web hosting plan levels based on their requirements and applications. Pair Hosting offers shared servers, virtual private servers, dedicated servers and optimized WordPress hosting as managed services. With over twenty years of experience in Internet hosting, Pair has the expertise to build and manage reliable and powerful hosting solutions. The managed service and 24x7 support allow customers to focus on their core business without having to worry about hardware, operating systems, network connectivity or uptime.

Shared web hosting is a great option for startup or smaller businesses as the website sits on the same server with other websites and shares resources such as memory and Central Processing Unit (CPU). Basic website applications such as email and file sharing are ideal for shared server offerings.

Virtual private servers

Virtual private servers (VPS) is a step up from a shared hosting solution in that specific server resources are allocated directly for your use, assuring performance levels. This is a more secure and reliable option that separates your site from others and is ideal for storage or database applications for businesses, developers, and fast-growing sites.

Dedicated servers

Dedicated servers provide yet another level of security and performance for those who need more processing power or storage. Servers are built to customer specifications and tuned for performance, reliability and efficiency to meet the demand of more robust applications. Through Pair QuickServe (QS), a powerful hosting solution with tremendous capacity and speed, servers are ready for your use in no time and fully managed to keep them up to date.

Pair hosting also offers self-managed service through server collocation, which delivers the advantages of the powerful infrastructure that was built behind the fully managed offerings. For those customers who want to purchase their own hardware, collocation service in Pair’s data center allows for unmanaged service with the security and reliability of the diverse network, physically secure facilities, backup power and redundant climate control.

21

Optimized WordPress

WordPress (WP) is one of the fastest growing Content Management Systems (CMS) powering web sites today. Pair offers a managed WP product line that is optimally configured for performance and security. This managed WP service will ensure fast performance, high availability and security by keeping sites up to date with the latest WP core updates and patches and ensuring hardware and network speed and uptime. The WP service offers a range of scalable solutions from several to unlimited WP sites, ideal for single sites through enterprise applications.

Pair Hosting customers sign-up online at www.pair.com, using their credit card to subscribe to a monthly or annual plan. Pair offers a basic, getting started plan with a custom domain for $5.95 per month with a basic drag and drop website builder and more advanced plans that include additional storage, processing power and add-ons like eCommerce and WordPress. Plans are designed to provide full-featured web hosting tools for all levels including backups, Account Control and security and operating system maintenance and upgrades.

Pair Domains offers custom domains for Top Level Domains (TLDs) including dot-com, dot-org, and dot-net that vary in price from $7.00 to $70 per year based on the TLD. Customers can search for available domains and sign-up online at www.pairdomains.com using their credit card for a one to ten-year domain name purchase or domain transfer. All domain names registered by Pair include enhanced services such as custom and dynamic Domain Name System (DNS) which controls your domain name’s website and email, WHOIS privacy, email forwarding, and a drag and drop website builder.

Results of Operations

Three Months Ended March 31, 2019 and 2018.

During the three months ended March 31, 2019, the Company recorded revenues of $6,282,979, a 24% increase over revenues of $5,059,305 for the same period in 2018. This increase reflects an increase in Libsyn4 hosting revenue as well as LibsynPro, offset by a decrease in advertising revenue. This also reflects an increase in Pair’s hosting and domain offerings. Libsyn contributed $3,334,635 of revenue while Pair contributed $2,948,344, an increase of 16% and 35%, respectively, when compared to the first quarter of 2018.

Libsyn4 hosting revenue increased due to the 28% growth in the number of podcasts on the network when comparing the first quarter of 2019 versus 2018. LibsynPro revenue increased as a result of additional LibsynPro networks using our platform in the first quarter of 2019 with increased bandwidth usage fees for delivery of podcasts contributing to the revenue gain. Advertising revenue decreased $127,571 during the first quarter of 2019 versus the same period of 2018. The decrease resulted from decrease in the dollars being spent on ad campaigns during the first quarter of 2019 with existing advertisers. Premium subscription revenue decreased $34,603.

The Company recorded total costs and operating expenses of $4,719,576 during the first quarter of 2019, a 6% increase as compared to total costs and operating expenses of $4,438,140 during the same period of 2018. Libsyn contributed $2,066,782 to total costs and operating expenses during the first quarter of 2019, and $1,818,378 during the same period in 2018. Pair contributed $2,652,794 to total costs and operating expenses during the first quarter of 2019 and $2,619,762 during the same period in 2018.

During the first quarter of 2019, cost of revenue totaled $839,640, a 19% increase as compared to $707,370 for the same period in 2018. Libsyn contributed $567,040 while Pair contributed $272,600 to the cost of revenue during the first quarter of 2019. Libsyn recorded an increase in bandwidth costs, credit card processing fees, and colocation fees, offset by a decrease in ad sharing that is being paid to producers during the first quarter of 2019 versus 2018, driven by a decrease in ad revenue. Pair recorded an increase in domain name fees and internet fees, offset by a decrease in processing fees and colocation fees. Cost of revenue as a percentage of revenue for Libsyn decreased to 17% in the first quarter of 2019 from 19% during the same period in 2018. This is a reflection of the reduction in the bandwidth rate to deliver the podcasts, off-set by an increase in bandwidth usage during the first quarter of 2019 due to the growth in the number of podcasts and increased podcast consumption on the Libsyn Platform. Cost of revenue as a percentage of revenue for Pair increased to 9% in the first quarter of 2019 from 8% during the same period in 2018. This is due primarily to the increase in domain name purchase fees and internet connectivity fees.

22

General and administrative expenses totaled $1,828,539 in the first quarter of 2019 versus $1,705,312 during the same period in 2018, an increase of 7%. The increase was driven primarily due to the accrual of bonuses, offset by a decrease in consulting and professional fees as well as a reduction of non-cash expense for Libsyn. The decrease was further driven by the decrease in employment benefits, legal work, and maintenance fees. General and administrative expense for Pair during the first quarter of 2019 was $686,643 and $725,522 for the same period in 2018. General and administrative for Libsyn for the same periods was $1,141,896 and $979,790, respectively.

Technology expenses represented $454,638 in the first quarter of 2019 versus $373,326 in 2018, driven by an increase in wages since the first quarter of 2018. Selling expenses during the first quarter of 2019 were $194,794 versus $217,002 during the same period in 2018 driven by a reduction of advertising for Pair. Customer support expenses in the first quarter of 2019 were $659,868 versus $668,230 during the same period in 2018 driven by the reduction of support staff wages provided by Pair.

Depreciation and amortization expenses consist of charges relating to the depreciation of the property and equipment used in our operations and the amortization of intangible assets. Depreciation and amortization expense for the first quarter of 2019 was $742,097 and $766,900 during the same period in 2018. During the first quarter of 2019, Libsyn contributed $17,304 and Pair contributed $724,793 to depreciation and amortization expense.

Interest expense for the first quarter of 2019 was $86,842 compared to $100,596 in the first quarter of 2018, which represents interest on the loan facility obtained in connection with the acquisition of Pair. Interest expense for the first quarter of 2019 was offset with interest income of $51,951, resulting in net cash expenditure of $34,891 on the note.

Income tax expense for the three months ended March 31, 2019 was $327,010, which represents the deferred tax asset from the 2018 tax provision and the expected federal balance due for 2018. The income tax payable will be payable with the amended return in 2020. Income tax (benefit) for the three months ended March 31, 2018 was ($1,271,059).

The Company’s net income was $1,200,623 for the three months ended March 31, 2019. This represents a $603,351 decrease from $1,803,974 for the three months ended March 31, 2018. For the first quarter of 2019, Pair generated $307,840 of the net income while Libsyn generated $892,783. Earnings per share decreased to $0.04 per share for the first quarter of 2019 from $0.06 per share for the first quarter of 2018.

Liquidity and Capital Resources.

Cash on hand was $12,516,269 at March 31, 2019, an increase of $1,436,328 over the $11,079,941 on hand at December 31, 2018. Cash provided by operations for the three months ended March 31, 2019, was $1,997,520, an increase of $204,650 over the $1,792,870 cash provided by operations for the three months ended March 31, 2018. The contribution from Libsyn of this cash generation totaled $1,423,975, and Pair added $573,545. This increase is driven from our operating results of both segments of our business.

Cash used in investing activities of $143,304 during the first quarter of 2019 was for the purchase of equipment and capitalization of software development costs. No cash was used in investing activities during the same period in 2018.

Cash used in financing activities was $417,888 for the three months ended March 31, 2019 and $416,970 in 2018. During the first three months of 2019, we made our payments on the loan used to acquire Pair, a total of $400,000, as well as $17,888 of payments on our capital lease.

The increase in cash of $1,436,328 during the first three months of 2019 is a reflection of the strength of the overall business through the first three months of 2019.

23

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not required for smaller reporting companies.

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

Our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")), which we refer to as disclosure controls, are controls and procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this report, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. There are inherent limitations to the effectiveness of any control system. A control system, no matter how well conceived and operated, can provide only reasonable assurance that its objectives are met. No evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.

As of March 31, 2019, an evaluation was carried out under the supervision and with the participation of our management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that, as of such date, the design and operation of these disclosure controls were not effective to accomplish their objectives at the reasonable assurance level.

(b) Changes in Internal Control over Financial Reporting

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act), occurred during the fiscal quarter ended March 31, 2019 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

24

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

Liberated Syndication Inc. is involved in routine legal and administrative proceedings and claims of various types. We have no material pending legal or administrative proceedings, other than ordinary routine litigation incidental to our business, to which we or any of our subsidiaries are a party or of which any property is the subject.

Item 1A. Risk Factors.

Not required for smaller reporting companies.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

     None; not applicable.

Item 3. Defaults Upon Senior Securities.

     None; not applicable.

Item 4. Mine Safety Disclosures.

     None; not applicable.

Item 5. Other Information.

None; not applicable.

(a)

During the quarterly period ended March 31, 2019, there were no changes to the procedures by which shareholders may recommend nominees to the Company’s board of directors.

Item 6. Exhibits.

(ii)       

Exhibit No.                                

Description

31.1                                  

302 Certification of Christopher J. Spencer

31.2                                  

302 Certification of Gabriel J. Mosey

32                                  

906 Certification.

101.1 

The following materials from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2019 are formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) Notes to Condensed Consolidated Financial Statements.

25

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date:	7/10/2020	By:	/s/ Christopher J. Spencer
			Christopher J. Spencer
			Chief Executive Officer and President

Date:	7/10/2020	/s/ Gabriel J. Mosey
		Gabriel J. Mosey
		Interim Chief Financial Officer

26

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Christopher J. Spencer, certify that:

1.

I have reviewed this report on Form 10-Q/A of Liberated Syndication Inc;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principals;

c)

evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)

disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.

The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions);

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:	7/10/2020	By:	/s/ Christopher J. Spencer
			Christopher J. Spencer
			Chief Executive Officer and President

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Gabriel J. Mosey, certify that:

1.

I have reviewed this report on Form 10-Q/A of Liberated Syndication Inc;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principals;

c)

evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)

disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.

The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions);

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date:	7/10/2020	By:	/s/ Gabriel J. Mosey
			Gabriel J. Mosey
			Interim Chief Financial Officer

EX-32

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Liberated Syndication Inc (the "Registrant") on Form 10-Q/A for the period ending March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the "Quarterly Report"), we, Christopher J. Spencer, Chief Executive Officer and President and Gabriel Mosey, Interim Chief Financial Officer of the Registrant, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Quarterly Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and result of operations of the Registrant.

Date:	7/10/2020	By:	/s/ Christopher J. Spencer
			Christopher J. Spencer
			Chief Executive Officer and President

Date:	7/10/2020	By:	/s/ Gabriel Mosey
			Gabriel Mosey
			Interim Chief Financial Officer

XML

Document and Entity Information - shares	3 Months Ended
	Mar. 31, 2019	May 14, 2019
Document and Entity Information [Abstract]
Entity Registrant Name	Liberated Syndication Inc.
Entity Central Index Key	0001667489
Amendment Flag	true
Amendment Description	This Quarterly Report on Form 10-Q/A (Amendment No. 1) amends the Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission (the “SEC”) by Liberated Syndication Corp. (the “Company”) on May 20, 2019 (the “Original 10-Q”) to restate our unaudited consolidated financial statements for the quarterly period ended March 31, 2019 and to amend related disclosures.
Document Type	10-Q/A
Document Period End Date	Mar. 31, 2019
Document Fiscal Year Focus	2018
Document Fiscal Period Focus	Q1
Current Fiscal Year End Date	--12-31
Entity Filer Category	Non-accelerated Filer
Entitiy Shell Company	false
Entity Emerging Growth Company	true
Entity Ex Transition Period	true
Entity Small Business	true
Entity Current Reporting Status	Yes
Entity Common Stock, Shares Outstanding		29,271,974
Entity Interactive Data Current	Yes
Entity Incorporation State Country Code	NV
Entity File Number	000-55779

XML

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)	Mar. 31, 2019	Dec. 31, 2018
CURRENT ASSETS:
Cash	$ 12,516,269	$ 11,079,941
Accounts receivable, net	398,766	481,921
Prepaid expenses	541,147	449,223
Total current assets	13,456,182	12,011,085
Property and equipment, net	2,094,830	2,229,294
Goodwill	16,388,171	16,388,171
Definite life - intangible assets	7,322,357	7,786,686
Prepaid expense	252,312	191,609
Operating lease right-of-use assets	1,268,326	0
Deferred tax assets	1,555,606	1,454,077
Total assets	42,337,784	40,060,922
CURRENT LIABILITIES:
Accounts payable	567,244	745,889
Accrued expenses	636,153	377,572
Income tax payable	1,297,068	868,529
Deferred revenue	2,060,901	2,276,079
Current portion of capital lease obligation	55,929	72,986
Current portion of loans payable, net	2,639,817	2,638,599
Current portion of operating lease liabilities	511,751	0
Total current liabilities	7,768,863	6,979,654
LONG TERM LIABILITIES:
Loans payable, net	5,287,952	5,681,767
Capital lease obligation, net of current portion	0	831
Deferred revenue, net	450,452	371,938
Operating lease liabilities	756,575	0
Total long-term liabilities	6,494,979	6,054,536
Total liabilities	14,263,842	13,034,190
COMMITMENTS & CONTINGENCIES
STOCKHOLDERS' EQUITY
Common stock	29,722	29,722
Additional paid-in capital	34,857,139	35,010,552
Accumulated deficit	(6,812,919)	(8,013,542)
Total stockholders' equity	28,073,942	27,026,732
Total liabilities and stockholders' equity	$ 42,337,784	$ 40,060,922

XML

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($)	Mar. 31, 2019	Dec. 31, 2018
Statement of Financial Position [Abstract]
Allowance for doubtful accounts	$ 14,000	$ 14,000
Common stock authorized	200,000,000	200,000,000
Common stock par value	$ 0.001	$ 0.001
Common stock outstanding	29,721,974	29,721,974

XML

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Income Statement [Abstract]
Revenue	$ 6,282,979	$ 5,059,305
Costs and operating expenses
Cost of revenue (excluding depreciation and amortization)	839,640	707,370
General and administrative	1,828,539	1,705,312
Technology	454,638	373,326
Selling	194,794	217,002
Customer support	659,868	668,230
Depreciation and amortization	742,097	766,900
Total costs and operating expenses	4,719,576	4,438,140
Operating income	1,563,403	621,165
Interest expense	(86,842)	(100,596)
Interest income	51,951	9,665
Other income (expense)	(879)	2,681
Income from operations before income taxes	1,527,633	532,915
Income tax expense (benefit)	(327,010)	1,271,059
Net Income	$ 1,200,623	$ 1,803,974
BASIC AND DILUTED INCOME PER COMMON SHARE	$ 0.04	$ 0.06
BASIC AND DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING	29,721,294	29,644,362

XML

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY - USD ($)	Common Stock [Member]	Additional Paid-In Capital [Member]	Accumulated Deficit [Member]	Total
Balance, amount at Dec. 31, 2017	$ 29,596	$ 34,804,457	$ (12,386,887)	$ 22,447,166
Balance, shares at Dec. 31, 2017	29,595,473
Issuance of Common Stock for services, amount	$ 200	317,800		318,000
Issuance of Common Stock for services, shares	200,000
Return of Common Stock for final settlement of Pair Acquisition, amount	$ (19)	(29,260)		(29,279)
Return of Common Stock for final settlement of Pair Acquisition, shares	(18,499)
Net income			1,803,974	1,803,974
Balance, amount at Mar. 31, 2018	$ 29,777	35,092,997	(10,582,913)	24,539,862
Balance, shares at Mar. 31, 2018	29,776,974
Balance, amount at Dec. 31, 2018	$ 29,722	35,010,552	(8,013,542)	27,026,732
Balance, shares at Dec. 31, 2018	29,721,974
Recapture of prior period non-cash compensation charges in the current period		(830,500)		(830,500)
Non-cash Compensation awards		677,087		677,087
Net income			1,200,623	1,200,623
Balance, amount at Mar. 31, 2019	$ 29,722	$ 34,857,139	$ (6,812,919)	$ 28,073,942
Balance, shares at Mar. 31, 2019	29,721,974

XML

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Cash Flows from Operating Activities
Net income	$ 1,200,623	$ 1,803,974
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense	742,097	766,900
Issuance of common stock	0	318,000
Deferred taxes	(101,529)	(1,336,905)
Non-cash compensation expense, net of recapture	(153,413)	0
Amortization of right-of-use asset	129,495	0
Discount on loan fees	7,403	9,023
Change in assets and liabilities:
Accounts receivable	83,155	(76,925)
Prepaid expenses	(152,627)	(134,237)
Accounts payable	(178,645)	44,031
Income taxes payable	428,539	65,846
Accrued expense	258,581	(456,472)
Operating lease liabilities	(129,495)	0
Deferred revenue	(136,664)	789,635
Net Cash Provided by Operating Activities	1,997,520	1,792,870
Cash Flows from Investing Activities:
Purchase of property and equipment	(143,304)	0
Net Cash Used in Investing Activities	(143,304)	0
Cash Flows from Financing Activities:
Repayment on term loan	(400,000)	(400,000)
Repayment on capital lease	(17,888)	(16,970)
Net Cash Used in Financing Activities	(417,888)	(416,970)
Net Increase in Cash	1,436,328	1,375,900
Cash at Beginning of Period	11,079,941	5,211,845
Cash at End of Period	12,516,269	6,587,745
Supplemental Non-Cash Investing and Financing Activities
Cash paid during the periods for: Interest	76,502	96,730
Cash paid during the periods for: Income taxes	0	0
Right-of-use operating lease assets obtained in exchange for operating lease liabilities	1,397,821	0
Returned Common Stock	$ 0	$ 29,278

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

3 Months Ended

Mar. 31, 2019

Accounting Policies [Abstract]

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization – Liberated Syndication Inc., (“Company”, “parent”), a Nevada Corporation, was organized on September 30, 2015. Webmayhem, Inc. (“Libsyn”), a Pennsylvania corporation, currently a wholly owned subsidiary of the Company, was originally organized on January 1, 2001. Libsyn provides podcast hosting services for producers of content. Libsyn also offers ad insertion on certain of the producers’ content. Libsyn offers hosting and distribution tools, including storage, bandwidth, syndication creation, distribution, and statistics tracking. Libsyn offers an enterprise solution for professional media producers and corporate customers and a premium subscription service that provides producers a custom App and a podcast Website where listeners can access their show, login to purchase a subscription, and get access to premium content.

On December 27, 2017, the Company purchased all the issued and outstanding shares of Pair Networks Inc., (“Pair”), a Pennsylvania corporation, and subsidiaries Ryousha Kokusai, LLC (Ryousha) and 660837NB, Inc. (NB), in a transaction accounted for as a purchase.

Pair Networks Inc. provides web hosting services and domain name registrations. Services include shared web hosting, e-commerce, fully managed virtual private and dedicated servers, customer self-managed dedicated servers, domain-name registration, co-location and content-delivery networks. Pair began operations in August 1995. It incorporated in the state of Pennsylvania in August 1998. Pair’s principal operations are conducted on-site in Pittsburgh, PA. Pair also has an operating site in Denver, Colorado, and a remote site back-up location in Pittsburgh, PA.

Ryousha Kokusai, LLC (dba Pair International), a wholly owned single-member limited liability company subsidiary of Pair, was formed on January 1, 2015. The Value Added Tax(VAT) for sales to European Union countries subject to the VAT in Europe are paid through Ryousha Kokusai LLC. There are no operating activities conducted by Ryousha. NB, a Canadian Company was organized on December 2, 2011. NB is used solely for holding the Canadian tradenames and domain names of Pair. There are no operating activities conducted by NB.

Basis of Presentation – Our financial statements have been prepared in accordance with generally accepted accounting principles in the United States (GAAP) and include our accounts and the accounts of our subsidiaries. All material intercompany accounts and transactions have been eliminated.

Our interim financial statements are unaudited, and in our opinion, include all adjustments of a normal recurring nature necessary for the fair presentation of the periods presented. The results for the interim periods are not necessarily indicative of the results to be expected for any subsequent period or for the year ending December 31, 2019.

These financial statements should be read in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2018 (the 2018 Form 10-K).

Prior Period Reclassifications - Reclassification of $318,000 common stock in prior periods was recorded as a Non-cash compensation item in the Statement of Operations. Per SAB 14, this has been reclassified and included in General and administrative line item. 

Accounting Estimates – The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management made assumptions and estimates for determining reserve for accounts receivable, depreciation of fixed assets and in determining the impairment of definite life intangible assets and goodwill. Actual results could differ from those estimated by management.

Our more significant estimates include:

● the assessment of recoverability of long-lived assets, including property and equipment, goodwill and intangible assets;

● the estimated reserve for refunds;

● the estimated useful lives of intangible and depreciable assets;

● the grant date fair value of equity-based awards;

● the recognition, measurement, and valuation of current and deferred income taxes;

We periodically evaluate these estimates and adjust prospectively, if necessary. We believe our estimates and assumptions are reasonable; however, actual results may differ from our estimates.

Cash and Cash Equivalents – The Company considers all highly liquid investments with an original maturity date of three months or less when purchased to be cash equivalents. At March 31, 2019, the Company had $12,245,103 cash balances in excess of federally insured limits.

Depreciation – Depreciation of property and equipment is provided on the straight-line method over the estimated useful lives.

Accounts Receivable – Accounts receivable consist of trade receivables arising in the normal course of business. At March 31, 2019 and March 31, 2018, the Company has an allowance for doubtful accounts of $14,000 and $14,000, respectively, which reflects the Company’s best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. During the three months ended March 31, 2019 and 2018, the Company adjusted the allowance for bad debt by $0.

Definite-life intangible assets – The Company evaluates its long-lived assets for impairment whenever events or change in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to the future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is the excess of the carrying amount over the fair value of the asset.

Technology Costs - Software development costs associated with software to be sold, leased, or for internal use are expensed as incurred until technological feasibility, defined as a working model or prototype, has been established. At that time, such costs are capitalized until the product is available for general release. To date, costs incurred between the completion of a working model and the point at which the product is ready for general release have been insignificant. Accordingly, the Company has expensed all such costs to technology during the three months ended March 31, 2019 and 2018. Technology costs totaled $454,638 and $373,326 for the three months ended March 31, 2019 and 2018, respectively.

Goodwill – Goodwill is evaluated for impairment annually in the fourth quarter of the Company’s fiscal year, and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable. Triggering events that may indicate impairment include, but are not limited to, a significant adverse change in customer demand or business climate that could affect the value of goodwill or a significant decrease in expected cash flows. Management noted no triggering events during the period ended March 31, 2019.

Advertising Costs – Advertising costs are expensed as incurred and amounted to $21,443 and $40,434 for the three months ending March 31, 2019 and 2018, respectively.

Fair Value of Financial Instruments – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance with FASB ASC Topic 820. The authoritative guidance, which, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

• Level 1. Observable inputs such as quoted prices in active markets for identical assets or liabilities;

• Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

• Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

The fair value of the Company’s equity-based awards recorded in the Company’s financial statements during the first quarter of 2019 was determined using a Monte Carlo simulation valuation methodology based upon a Geometric Brownian Motion stock path, a Level 3 measurement. Volatility was based on historical volatility of the Company’s common stock over commensurate periods. The expected life was based on the contractual term of the award, and the risk-free interest rate was based on the implied yield available on U.S. Treasury Securities with a maturity similar to the awards’ expected life.

Unless otherwise disclosed, the fair value of the Company’s financial instruments including cash, accounts receivable, prepaid expenses, and accounts payable, deferred revenue and accrued expenses approximates their recorded values due to their short-term maturities.

Revenue Recognition - The Company accounts for revenue in accordance with ASC Topic 606. Revenue is recognized when control of the promised services is transferred to our customers, in an amount reflecting the consideration we expect to be entitled to in exchange for those services.

Certain products are generally sold with a right of return within our policy, which are accounted for as variable consideration when estimating the amount of revenue to recognize. Refunds are estimated at contract inception using the expected value method based on historical refund experience and updated each reporting period as additional information becomes available and only to the extent it is probable a significant reversal of any incremental revenue will not occur. Refunds reduce deferred revenue at the time they are granted and resulted in a reduced amount of revenue recognized over the contract term of the applicable service compared to the amount originally expected.

Our revenue is categorized and disaggregated as follows:

Domains - Domains revenue primarily consists of domain registrations and renewals, domain privacy, domain application fees, domain back-orders, aftermarket domain sales and fee surcharges paid to ICANN. Domain registrations provide a customer with the exclusive use of a domain during the applicable contract term. After the contract term expires, unless renewed, the customer can no longer access the domain. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue, other than for aftermarket domain sales, is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term. Aftermarket domain revenue is recognized when ownership of the domain is transferred to the buyer.

Hosting Services - Hosting services revenue primarily consists of website hosting products, website building products and services, website security products, an online shopping cart and online visibility products and email accounts. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term.

Podcast Hosting - Podcast hosting publishing services are billed on a month to month basis, with first month’s bill prorated to the end of the month so all performance obligations are satisfied at each month-end. Consideration is recorded as revenue as the services, the underlying performance obligation, are provided and or satisfied and collection is probable which is generally when received.

Media Subscription Services - The Company facilitates the sale of producers’ premium content through the sale of subscriptions. The amount earned per transaction is fixed with the producers determining the price for the sale of each subscription, and the Company earns a percentage of what the customer pays. The performance obligation is providing the subscription hosting medium and billing services. Accordingly, the Company reports premium subscription revenue on a net basis over the subscription service period in which the performance obligation is satisfied.

Advertising - The Company recognizes revenue from the insertion of advertisements in digital media. The performance obligation is the download of the digital media with the advertisement inserted. The performance obligation to recognize advertising revenue is satisfied upon delivery of the media download and collection is probable.

Equity-Based Compensation - Our equity-based awards are comprised of stock and are accounted for using the fair value method. Stock is measured based on the fair market value of the underlying common stock on the date of grant. Awards vest and compensation is recognized over the requisite service period. The measurement date for performance vesting awards is the date on which the applicable performance criteria are approved by our board of directors.

Leases –

On January 1, 2019, the Company adopted Accounting Standards Codification ASC 842, Leases. ASC 842 was issued to increase transparency and comparability among entities by recognizing right-of-use assets and lease liabilities on the balance sheet and disclosing key information about lease arrangements.

We elected to transition to ASC 842 using the option to apply the standard on its effective date, January 1, 2019. The comparative periods presented reflect the former lease accounting guidance and the required comparative disclosures are included in Note 8 – Leases. There was not a material cumulative-effect adjustment to our beginning retained earnings as a result of adopting ASC 842. We have recognized additional operating lease assets and obligations of $1.3 million as of March 31, 2019. For additional disclosure and detail, see Note 8 – Leases.

Earnings (Loss) Per Share – The Company computes earnings per share in accordance with FASB ASC Topic 260 Earnings Per Share, which requires the Company to present basic earnings per share and diluted earnings per share when the effect is dilutive (see Note 9).

Income Taxes – The Company accounts for income taxes in accordance with FASB ASC Topic 740 Accounting for Income Taxes. This topic requires an asset and liability approach for accounting for income taxes (See Note 7).

Recently Enacted Accounting Standards -

Recent accounting pronouncements issued by the FASB did not or are not believed by management to have a material impact on the Company’s present or future financial statements.

XML

PROPERTY AND EQUIPMENT

3 Months Ended

Mar. 31, 2019

Property, Plant and Equipment [Abstract]

PROPERTY AND EQUIPMENT

The following is a summary of property and equipment at:

		Life				March 31, 2019				December 31, 2018
Furniture, fixtures, and equipment	3-10 yrs		$	8,181,313			$	8,155,322
Leasehold improvements	3 - 5 yrs			2,646,400				2,646,400
Software	3 yrs			379,360				262,046
				11,207,073				11,063,768
Less: Accumulated depreciation				(9,112,243	)			(8,834,474	)
Property & equipment, net			$	2,094,830			$	2,229,294

Depreciation expense for the three months ended March 31, 2019 and 2018 was $277,769 and $302,571, respectively.

XML

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS

3 Months Ended

Mar. 31, 2019

Goodwill and Intangible Assets Disclosure [Abstract]

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS

Goodwill - The following is a summary of goodwill:

	March 31,		December 31,
	2019		2018
Pair	$	4,903,920	$	4,903,920
Libsyn		11,484,251		11,484,251
Goodwill at end of period	$	16,388,171	$	16,388,171

Other definite-life intangible assets - Other intangible assets consist of customer relationships, intellectual property, trade name and non-compete, which were generated through the acquisition of Pair. Management considers these intangible assets to have finite-lives except trade name. These assets are being amortized on a straight-line basis over their estimated useful lives.

As of March 31, 2019, identifiable intangible assets consist of following:

	Preliminary Fair Value		Weighted Average Useful Life (in Years)		Accumulated Amortization		Net Carrying Amount
Customer Relationships	$	3,947,000		7	$	704,821	$	3,242,179
Intellectual Property		3,709,000		7		662,322		3,046,678
Trade name		576,000		10		72,000		504,000
Non-compete		1,412,000		2		882,500		529,500
Total	$	9,644,000			$	2,321,643	$	7,322,357

Amortization expense for the three months ended March 31, 2019 and 2018 was $464,329 and $464,329, respectively.

The estimated future amortization expenses related to other intangible assets as of March 31, 2019 are as follows:

For twelve months ending March 31,
2020	$	1,680,814
2021		1,151,314
2022		1,151,314
2023		1,151,314
2024		1,151,314
Thereafter		1,036,287
Total	$	7,322,357

XML

LOANS

3 Months Ended

Mar. 31, 2019

Loans

LOANS

On December 27, 2017, the Company entered into a loan agreement (the “Loan Agreement”) among the Company, Libsyn, and Pair, together, and First Commonwealth Bank, a Pennsylvania bank and trust company (the “Bank”).

The Loan Agreement provides for: (i) a revolving credit facility pursuant to which the Company may borrow an aggregate principal amount not to exceed $2,000,000 (the “Revolving Credit Facility”); and (ii) a term loan in a principal amount equal to $8,000,000 (the “Term Loan” and, together with the Revolving Credit Facility, the “Facility”). A portion of the Revolving Credit Facility, up to $500,000, may be used for standby letters of credit for the account of the Company. As of March 31, 2019, $2,000,000 was drawn down on the revolving line with $0 available.

The loan currently accrues interest at LIBOR plus 125 base points or prime plus 75 basis points at the election of the Company. As of March 31, 2019, the Company has elected LIBOR plus 125 basis points or 3.7455%.

 The Term Loan is repayable in quarterly installments of $400,000 commencing on March 30, 2018 and on the last day of each June, September, December and March thereafter, through and including September 30, 2022. Accrued interest is payable in arrears not less frequently than quarterly. The remaining unpaid principal balance of the Term Loan, together with accrued interest thereon, is due and payable in full on December 27, 2022. The Term Loan also calls for additional payment equal to the following: 1)100% of the proceeds from the sale of any common shares 2) 100% of the proceeds from the sale of assets not immediately replaced 3) excess liquidity in any given year up to $1,066,667 a year and no more than $3,200,000 over the life of the term loan. Excess liquidity is obtained when the audited financial statements reflect a cash balance greater than $4,600,000. Based upon the 2018 financial statements, the company demonstrates excess liquidity per the Term Loan agreement. As such, the company has included the expected $1,066,667 payment to the bank as a current liability. As of March 31, 2019, the balance on the term loan was $6,000,000.

The Company, Libsyn and Pair have granted the bank a blanket security interest in their respective assets, and the Company has pledged the stock of Webmayhem Inc. and Pair Networks Inc. to the bank, as security for all obligations under the Loan Agreement.

Borrowings under the Facility are at variable rates which are, at the Company’s option, tied to LIBOR (London Interbank Offered Rate) plus an applicable rate or a prime rate. Interest rates are subject to change based on the Company’s combined cash balances. The Facility contains covenants that may have the effect of limiting the ability of the Company to, among other things, merge with or acquire other entities, enter into a transaction resulting in a change in control, create certain new liens, incur certain additional indebtedness, engage in certain transactions with affiliates, engage in new lines of business or sell a substantial part of its assets. The Facility also requires the Company to maintain certain consolidated fixed charge coverage ratios and minimum liquidity balances.

The Facility also contains customary events of default, including (but not limited to) default in the payment of principal or, following an applicable grace period, interest, breaches of the Company’s covenants or warranties under the Facility, payment default or acceleration of certain indebtedness of the Company or any subsidiary, certain events of bankruptcy, insolvency or liquidation involving the Company or its subsidiaries, certain judgments or uninsured losses, changes in control and certain liabilities related to ERISA based plans.

On December 27, 2017, the Company drew $10,000,000 under the Facility to finance a portion of the cash consideration payable to the Seller pursuant to the Share Purchase Agreement. Debt issuance costs of $113,000 for the Facility were recorded as a discount and will be amortized over the life of the Facility. As of March 31, 2019, the discount was $72,231.

Future maturities of the loans at March 31, 2019 are as follows:

For the period ending March 31,
2020	$	2,666,667
2021		1,600,000
2022		1,600,000
2023		1,200,000
2024		933,333
Thereafter		-
Total	$	8,000,000

XML

CAPITAL STOCK

3 Months Ended

Mar. 31, 2019

Stockholders' Equity Note [Abstract]

CAPITAL STOCK

The Company has authorized 200,000,000 shares of common stock, $0.001 par value. As of March 31, 2019, 29,721,974 shares were issued and outstanding.

In prior periods, the Company issued stock-based awards to employees that contained a vesting performance condition related to the occurrence of an uplisting of the Company’s common stock to the NASDAQ stock exchange. Such awards were initially expensed in the period issued as the Company deemed it probable the performance condition would be met. During the first quarter of 2019, approximately $830,500 of previously recognized expense related to these awards was recaptured in accordance with ASC 718, Compensation – Stock Compensation (“ASC 718”) as a credit to general and administrative expense as it became less than probable that such performance conditions would occur within the time specified in the stock award agreements.

On March 15, 2019(“Modification Date”), the Company modified certain stock awards previously issued which contained a market condition. The prior agreement required the Company’s adjusted market capitalization to exceed $75 million on five consecutive days by April 23, 2019, whereas the modified award increases the adjusted market capitalization threshold to $80 million on five consecutive days within 18 months of the Modification Date. In accordance with ASC 718, the Company recorded the incremental fair value of the newly modified award over the fair value of the original award, as compensation expense totaling approximately $677,087.

No additional stock was issued during the first quarter of 2019.

During the first quarter of 2018, the Company issued 200,000 shares of common stock valued at $318,000 to a consultant for services rendered.

During the first quarter of 2018, the seller of Pair Networks Inc., returned 18,499 shares valued at $29,278 to the company as per the terms of the acquisition agreement dated December 27, 2017 in connection with the closing adjustment for the net-working capital provision.

XML

DEFERRED REVENUE

3 Months Ended

Mar. 31, 2019

Deferred Revenue [Abstract]

DEFERRED REVENUE

Deferred revenue consists of the following:

	March 31, 2019		December 31, 2018
Current:
Hosting services	$	1,262,506	$	1,601,335
Domains		601,744		535,273
Media subscription		196,651		139,471
	$	2,060,901	$	2,276,079
Noncurrent:
Hosting services		32,935		39,071
Domains		417,517		332,867
	$	2,511,353	$	2,648,017

Deferred revenue as of March 31, 2019 is expected to be recognized as revenue as follows:

	Remainder of 2019		2020		2021		2022		2023		Thereafter		Total
Domains	$	515,868	$	220,347	$	118,951	$	94,112	$	57,785	$	12,198	$	1,019,261
Hosting		1,180,745		110,556		4,140		-		-		-		1,295,441
Media Subscription		196,651		-		-		-		-		-		196,651
	$	1,893,264	$	330,903	$	123,091	$	94,112	$	57,785	$	12,198	$	2,511,353

Disaggregated revenue consists of following:

	Three Months Ended March 31,
	2019		2018
Hosting services	$	2,727,916	$	2,061,495
Podcast hosting		3,137,817		2,501,107
Advertising		173,641		320,664
Domains		241,531		71,796
Other		2,074		90,028
	$	6,282,979	$	5,059,305

XML

INCOME TAXES

3 Months Ended

Mar. 31, 2019

Income Tax Disclosure [Abstract]

INCOME TAXES

Our provision for income taxes for the three-month periods ended March 31, 2019 and 2018 was a tax expense of approximately $327,010 and a tax benefit of approximately $1,271,059, respectively, which resulted in an effective tax rate of 21.0% and (238.5)%, respectively.

XML

LEASES

3 Months Ended

Mar. 31, 2019

Leases [Abstract]

LEASES

We lease two office spaces, a Denver data center, and three Xerox machines. These leases are all classified as operating leases. There is one capital lease for Emerson batteries which is immaterial to our condensed consolidated financial statements. Operating lease assets and obligations are reflected within Operating lease right-of-use assets, Current portion of operating lease liabilities, and Operating lease liabilities, respectively, on the Condensed Consolidated Balance Sheet.

Lease expense for these leases is recognized on a straight-line basis over the lease term, with variable lease payments recognized in the period those payments are incurred.

We have options to renew lease terms for the office spaces and other assets. We evaluate renewal and termination options at the lease commencement date to determine if we are reasonably certain to exercise the option on the basis of economic factors. The weighted average remaining lease term for our operating leases as of March 31, 2019 was 2.52 years. The discount rate implicit within our leases is generally not determinable and therefore the Company determines the discount rate based on its incremental borrowing rate for purposes of classifying the lease and measuring the right-of-use asset and lease liability. The incremental borrowing rate for our leases is determined based on lease term in a similar economic environment, adjusted for impacts of collateral. The weighted average discount rate used to measure our operating lease liabilities as of March 31, 2019 was 4.42%.

For the first three months ended, March 31, 2019, cash paid for amounts in the measurement of lease liabilities was $139,298. Total operating lease costs during the same period were $139,712.

Maturity of lease liabilities:

Twelve months ending March 31,	Operating Leases
2020		557,532
2021		495,011
2022		279,554
2023		10,680
2024		-
Thereafter		-
Total lease payments		1,342,777
Less amount of lease payment representing interest		(74,451	)
Total present value of lease payments		1,268,326

Twelve months ending December 31,	Operating Leases
2020		557,190
2021		513,830
2022		381,239
2023		29,816
2024		-
Thereafter		-
Total lease payments		1,482,075

XML

EARNINGS PER SHARE

3 Months Ended

Mar. 31, 2019

Earnings Per Share [Abstract]

EARNINGS PER SHARE

Basic income (loss) per share is computed by dividing net income (loss) attributable to Liberated Syndication Inc. by the weighted-average number of shares of common stock outstanding during the period. As of March 31, 2019, there were no common stock equivalents outstanding.

The following data shows the amounts used in computing earnings per share and the weighted average number of shares of common stock outstanding for the periods presented for the periods ended:

  For the Three Months Ended

  March 31,

		2019	2018
Income from operations available to common stockholders (numerator)$	$	1,200,623	$	532,915
Income available to common stockholders (numerator)		1,200,623		532,915
Weighted average number of common shares outstanding during the period used in earnings per share (denominator)		29,721,974		29,644362

XML

COMMITMENTS AND CONTINGENCIES

3 Months Ended

Mar. 31, 2019

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

Although the Company does not expect to be liable for any obligations not expressly assumed by the Company from the Spin-Off, it is possible that the Company could be required to assume responsibility for certain obligations retained by FAB Universal Corp. (“FAB”), the former parent company of the Company, should FAB fail to pay or perform its retained obligations. FAB may have obligations that at the present time are unknown or unforeseen. As the nature of such obligations are unknown, we are unable to provide an estimate of the potential obligation. However, should FAB incur such obligations, the Company may be financially obligated to pay any losses incurred.

The Company has a 401(k) plan and profit-sharing plan for the benefit of the employees of the Company. Employees are eligible to participate in the plan the first of the month following their hire date and attaining the age of 21. Profit sharing contributions are made at the discretion of the Board of Directors and vest 100% after the second year of service. The Company made a $111,431 profit sharing contribution to the plan in the first quarter of 2019.

The Company entered into employment agreements with it executive officers and management that provide for bonus payments at the end of the agreement, and bonus upon termination without cause, or following a change of control by the Company or by the executive for good reason.

XML

SEGMENT REPORTING

3 Months Ended

Mar. 31, 2019

Segment Reporting [Abstract]

SEGMENT REPORTING

ASC 280, “Segment Reporting”, establishes standards for reporting information about operating segments on a basis consistent with the Company's internal organizational structure as well as information about geographical areas, business segments and major customers in financial statements for details on the Company's business segments.

The Company is engaged in providing hosting services. The Company's chief operating decision maker (“CODM”) has been identified as the CEO who reviews the financial information of separate operating segments when making decisions about allocating resources and assessing performance of the group. Based on management's assessment, the Company has determined that it has two operating segments as of March 31, 2019 which are podcast hosting services (Libsyn) and internet hosting services (Pair).

The following table presents summary information by segment for the three months ended March 31, 2019 and 2018, respectively:

(in thousands)	Libsyn		Pair		Total		Libsyn		Pair		Total
Revenue	$	3,335	$	2,948	$	6,283	$	2,882	$	2,177	$	5,059
Cost of revenue		567		273		840		534		173		707
Total assets	$	23,555	$	18,783	$	42,338	$	19,019	$	18,177	$	37,196
Depreciation and amortization	$	17	$	725	$	742	$	8	$	759	$	767

XML

SUBSEQUENT EVENTS

3 Months Ended

Mar. 31, 2019

Subsequent Events [Abstract]

SUBSEQUENT EVENTS

Management has evaluated subsequent events through the date of the filing of this report. No events have occurred that would require adjustments to or disclosure in the financial statements.

XML

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS

3 Months Ended

Mar. 31, 2019

Accounting Changes and Error Corrections [Abstract]

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS

Background of the Restatement

On April 28, 2020, the Audit Committee of the Board of Directors of Liberated Syndication Inc, a Nevada corporation (the “Company”) determined that (a) the Consolidated Balance Sheet as of December 31, 2018, (b) the Consolidated Statement of Operations for the year ended December 31, 2018, (c) the Statement of Stockholders’ Equity for the year ended December 31, 2018, and (d) the Consolidated Statement of Cash Flows for the year December 31, 2018, all as presented in the Company’s Annual Report on Form 10-K for the Period Ended December 31, 2018, as previously filed with the U.S. Securities and Exchange Commission on March 14, 2019, should not be relied upon. Subsequent to such determination, the Company reviewed the related interim financial statements and interim financial statements for the first three quarters of 2019 and 2018, and as a result of such review, on May 20, 2020, the Audit Committee determined that such interim financial statement should likewise no longer be relied upon.

Specifically, the amounts reported in the Consolidated Balance Sheet as of March 31, 2019 for total assets, current liabilities, and consequently total liabilities and total stockholders’ equity, were determined to be materially different. Additionally, the income tax (benefit) expense in the Consolidated Statement of Operations for the three months ended March 31, 2019 was changed. As a result, the net income and the basic and diluted income per common share were determined to be materially different. The Statement of Stockholders’ Equity for the period ended March 31, 2019 with its net income and accumulated deficit are consequently affected. The Consolidated Statement of Cash Flows for the three months ended Mach 31, 2019 also changed as a result of the deferred income taxes and income tax payable for 2019.

During the 2019 audit process, it was discovered through an ongoing IRS examination it was discovered that the Company owed Federal tax for 2018.

The IRS examination uncovered an error in calculating the Net Operating Loss Carryforward (NOL) resulting from the spin-off of Libsyn in 2016. At December 31, 2017, the Company had recorded an NOL of approximately $14 million. The NOL was part of deferred tax asset which was valued at $0 on the balance sheet, as it had a full valuation allowance. Consequently, the Company was not recognizing tax expenses or the associated tax payable during 2018. However, as the IRS examination continued, it has become clear that the $14 million NOL was overestimated by approximately $12.5 million, and by March 31, 2018, that the NOL has been completely utilized. The result is that the Company ought to have begun recording tax expenses in 2018.

This Federal Tax Balance will be paid with an amended return in 2020.

The Company has temporary tax differences which result in a deferred tax asset (DTA). Under the provisions of ASC Topic 740, a DTA is to be recognized for the potential future tax benefit from a loss carryforward. Full realization of the benefit, however, depends on the Company having income in future years.

Because the NOL has been completely utilized and the Company is now consistently recording profits, a DTA with the associated payable should have been recorded in 2018. DTAs represent future income tax benefits. But the tax benefits will be realized only if there is sufficient taxable income from which the deductible amount can be deducted.

Impact of the Restatement

As a result of the restatement, reported net income was decreased by $327,010, or $0.01 per basic and diluted share for the three months ended March 31, 2019. Total assets increased by $1,555,606 at March 31, 2019. Current and total liabilities increased by $1,297,068 at March 31, 2019. Accumulated deficit decreased by $258,538 at March 31, 2019.

The financial statements included in this Form 10-Q/A have been restated to reflect the adjustments described. The table below summarizes the effects of the restatement on Libsyn’s Unaudited Consolidated Statements of Operation for the three months ended March 31, 2019, Unaudited Consolidated Balance Sheet at March 31, 2019, and Unaudited Statement of Stockholders’ Equity for the year ended March 31, 2019.

In addition to the restatement of the financial statements, certain information within Note 7 – Income Taxes to the financial statements has been restated to reflect the corrections of misstatements discussed above as well as to add disclosure language as appropriate.

	Unaudited Consolidated Balance Sheet
		March 31, 2019 As Reported			Corrections		March 31, 2019 As Restated
Deferred Tax Assets			-			1,555,606		1,555,606
Total Assets			40,782,178			1,555,606		42,337,784
Income Taxes Payable			-			1,297,068		1,297,068
Total Current Liabilities			6,471,795			1,297,068		7,768,863
Total Liabilities			12,966,774			1,297,068		14,263,842
Accumulated Deficit			(7,071,457	)		258,538		(6,812,919	)
Stockholder’s Equity			27,815,404			258,538		28,073,942

	Unaudited Consolidated Statement of Operations
		Three months ended March 31, 2019 As Reported		Corrections			Three months ended March 31, 2019 As Restated
Income Tax Benefit (Expense)			-		(327,010	)		(327,010	)
Net Income			1,527,633		(327,010	)		1,200,623
Basic and Diluted Income Per Common Share			0.05		(0.01	)		0.04

	Unaudited Statement of Stockholders’ Equity
		March 31, 2019 As Reported			Corrections			March 31, 2019 As Restated
Net Income			1,527,633			(327,010	)		1,200,623
Accumulated Deficit			(7,071,457	)		258,538			(6,812,919	)

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

3 Months Ended

Mar. 31, 2019

Accounting Policies [Abstract]

Organization

Organization – Liberated Syndication Inc., (“Company”, “parent”), a Nevada Corporation, was organized on September 30, 2015. Webmayhem, Inc. (“Libsyn”), a Pennsylvania corporation, currently a wholly owned subsidiary of the Company, was originally organized on January 1, 2001. Libsyn provides podcast hosting services for producers of content. Libsyn also offers ad insertion on certain of the producers’ content. Libsyn offers hosting and distribution tools, including storage, bandwidth, syndication creation, distribution, and statistics tracking. Libsyn offers an enterprise solution for professional media producers and corporate customers and a premium subscription service that provides producers a custom App and a podcast Website where listeners can access their show, login to purchase a subscription, and get access to premium content.

On December 27, 2017, the Company purchased all the issued and outstanding shares of Pair Networks Inc., (“Pair”), a Pennsylvania corporation, and subsidiaries Ryousha Kokusai, LLC (Ryousha) and 660837NB, Inc. (NB), in a transaction accounted for as a purchase.

Pair Networks Inc. provides web hosting services and domain name registrations. Services include shared web hosting, e-commerce, fully managed virtual private and dedicated servers, customer self-managed dedicated servers, domain-name registration, co-location and content-delivery networks. Pair began operations in August 1995. It incorporated in the state of Pennsylvania in August 1998. Pair’s principal operations are conducted on-site in Pittsburgh, PA. Pair also has an operating site in Denver, Colorado, and a remote site back-up location in Pittsburgh, PA.

Ryousha Kokusai, LLC (dba Pair International), a wholly owned single-member limited liability company subsidiary of Pair, was formed on January 1, 2015. The Value Added Tax(VAT) for sales to European Union countries subject to the VAT in Europe are paid through Ryousha Kokusai LLC. There are no operating activities conducted by Ryousha. NB, a Canadian Company was organized on December 2, 2011. NB is used solely for holding the Canadian tradenames and domain names of Pair. There are no operating activities conducted by NB.

Basis of Presentation

Basis of Presentation – Our financial statements have been prepared in accordance with generally accepted accounting principles in the United States (GAAP) and include our accounts and the accounts of our subsidiaries. All material intercompany accounts and transactions have been eliminated.

Our interim financial statements are unaudited, and in our opinion, include all adjustments of a normal recurring nature necessary for the fair presentation of the periods presented. The results for the interim periods are not necessarily indicative of the results to be expected for any subsequent period or for the year ending December 31, 2019.

These financial statements should be read in conjunction with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2018 (the 2018 Form 10-K).

Prior Period Reclassifications

Reclassification of $318,000 common stock in prior periods was recorded as a Non-cash compensation item in the Statement of Operations. Per SAB 14, this has been reclassified and included in General and administrative line item.

Accounting Estimates

Accounting Estimates – The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management made assumptions and estimates for determining reserve for accounts receivable, depreciation of fixed assets and in determining the impairment of definite life intangible assets and goodwill. Actual results could differ from those estimated by management.

Our more significant estimates include:

● the assessment of recoverability of long-lived assets, including property and equipment, goodwill and intangible assets;

● the estimated reserve for refunds;

● the estimated useful lives of intangible and depreciable assets;

● the grant date fair value of equity-based awards;

● the recognition, measurement, and valuation of current and deferred income taxes;

We periodically evaluate these estimates and adjust prospectively, if necessary. We believe our estimates and assumptions are reasonable; however, actual results may differ from our estimates.

Cash and Cash Equivalents

Cash and Cash Equivalents – The Company considers all highly liquid investments with an original maturity date of three months or less when purchased to be cash equivalents. At March 31, 2019, the Company had $12,245,103 cash balances in excess of federally insured limits.

Depreciation

Depreciation – Depreciation of property and equipment is provided on the straight-line method over the estimated useful lives.

Accounts Receivable

Accounts Receivable – Accounts receivable consist of trade receivables arising in the normal course of business. At March 31, 2019 and March 31, 2018, the Company has an allowance for doubtful accounts of $14,000 and $14,000, respectively, which reflects the Company’s best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. During the three months ended March 31, 2019 and 2018, the Company adjusted the allowance for bad debt by $0.

Long-lived intangible assets

Definite-life intangible assets – The Company evaluates its long-lived assets for impairment whenever events or change in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to the future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is the excess of the carrying amount over the fair value of the asset.

Technology Costs

Technology Costs - Software development costs associated with software to be sold, leased, or for internal use are expensed as incurred until technological feasibility, defined as a working model or prototype, has been established. At that time, such costs are capitalized until the product is available for general release. To date, costs incurred between the completion of a working model and the point at which the product is ready for general release have been insignificant. Accordingly, the Company has expensed all such costs to technology during the three months ended March 31, 2019 and 2018. Technology costs totaled $454,638 and $373,326 for the three months ended March 31, 2019 and 2018, respectively.

Goodwill

Goodwill – Goodwill is evaluated for impairment annually in the fourth quarter of the Company’s fiscal year, and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable. Triggering events that may indicate impairment include, but are not limited to, a significant adverse change in customer demand or business climate that could affect the value of goodwill or a significant decrease in expected cash flows. Management noted no triggering events during the period ended March 31, 2019.

Advertising Costs

Advertising Costs – Advertising costs are expensed as incurred and amounted to $21,443 and $40,434 for the three months ending March 31, 2019 and 2018, respectively.

Fair Value of Financial Instruments

Fair Value of Financial Instruments – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance with FASB ASC Topic 820. The authoritative guidance, which, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received to sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

• Level 1. Observable inputs such as quoted prices in active markets for identical assets or liabilities;

• Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

• Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

The fair value of the Company’s equity-based awards recorded in the Company’s financial statements during the first quarter of 2019 was determined using a Monte Carlo simulation valuation methodology based upon a Geometric Brownian Motion stock path, a Level 3 measurement. Volatility was based on historical volatility of the Company’s common stock over commensurate periods. The expected life was based on the contractual term of the award, and the risk-free interest rate was based on the implied yield available on U.S. Treasury Securities with a maturity similar to the awards’ expected life.

Unless otherwise disclosed, the fair value of the Company’s financial instruments including cash, accounts receivable, prepaid expenses, and accounts payable, deferred revenue and accrued expenses approximates their recorded values due to their short-term maturities.

Revenue Recognition

Revenue Recognition - The Company accounts for revenue in accordance with ASC Topic 606. Revenue is recognized when control of the promised services is transferred to our customers, in an amount reflecting the consideration we expect to be entitled to in exchange for those services.

Certain products are generally sold with a right of return within our policy, which are accounted for as variable consideration when estimating the amount of revenue to recognize. Refunds are estimated at contract inception using the expected value method based on historical refund experience and updated each reporting period as additional information becomes available and only to the extent it is probable a significant reversal of any incremental revenue will not occur. Refunds reduce deferred revenue at the time they are granted and resulted in a reduced amount of revenue recognized over the contract term of the applicable service compared to the amount originally expected.

Our revenue is categorized and disaggregated as follows:

Domains - Domains revenue primarily consists of domain registrations and renewals, domain privacy, domain application fees, domain back-orders, aftermarket domain sales and fee surcharges paid to ICANN. Domain registrations provide a customer with the exclusive use of a domain during the applicable contract term. After the contract term expires, unless renewed, the customer can no longer access the domain. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue, other than for aftermarket domain sales, is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term. Aftermarket domain revenue is recognized when ownership of the domain is transferred to the buyer.

Hosting Services - Hosting services revenue primarily consists of website hosting products, website building products and services, website security products, an online shopping cart and online visibility products and email accounts. Consideration is recorded as deferred revenue when received, which is typically at the time of sale, and revenue is recognized over the period in which the performance obligations are satisfied, which is generally over the contract term.

Podcast Hosting - Podcast hosting publishing services are billed on a month to month basis, with first month’s bill prorated to the end of the month so all performance obligations are satisfied at each month-end. Consideration is recorded as revenue as the services, the underlying performance obligation, are provided and or satisfied and collection is probable which is generally when received.

Media Subscription Services - The Company facilitates the sale of producers’ premium content through the sale of subscriptions. The amount earned per transaction is fixed with the producers determining the price for the sale of each subscription, and the Company earns a percentage of what the customer pays. The performance obligation is providing the subscription hosting medium and billing services. Accordingly, the Company reports premium subscription revenue on a net basis over the subscription service period in which the performance obligation is satisfied.

Advertising - The Company recognizes revenue from the insertion of advertisements in digital media. The performance obligation is the download of the digital media with the advertisement inserted. The performance obligation to recognize advertising revenue is satisfied upon delivery of the media download and collection is probable.

Equity-Based Compensation

Equity-Based Compensation - Our equity-based awards are comprised of stock and are accounted for using the fair value method. Stock is measured based on the fair market value of the underlying common stock on the date of grant. Awards vest and compensation is recognized over the requisite service period. The measurement date for performance vesting awards is the date on which the applicable performance criteria are approved by our board of directors.

Leases

Leases – On January 1, 2019, the Company adopted Accounting Standards Codification ASC 842, Leases. ASC 842 was issued to increase transparency and comparability among entities by recognizing right-of-use assets and lease liabilities on the balance sheet and disclosing key information about lease arrangements.

We elected to transition to ASC 842 using the option to apply the standard on its effective date, January 1, 2019. The comparative periods presented reflect the former lease accounting guidance and the required comparative disclosures are included in Note 8 – Leases. There was not a material cumulative-effect adjustment to our beginning retained earnings as a result of adopting ASC 842. We have recognized additional operating lease assets and obligations of $1.3 million as of March 31, 2019. For additional disclosure and detail, see Note 8 – Leases.

Earnings (Loss) Per Share

Earnings (Loss) Per Share – The Company computes earnings per share in accordance with FASB ASC Topic 260 Earnings Per Share, which requires the Company to present basic earnings per share and diluted earnings per share when the effect is dilutive (see Note 9).

Income Taxes

Income Taxes – The Company accounts for income taxes in accordance with FASB ASC Topic 740 Accounting for Income Taxes. This topic requires an asset and liability approach for accounting for income taxes (See Note 7).

Recently Enacted Accounting Standards

Recent accounting pronouncements issued by the FASB did not or are not believed by management to have a material impact on the Company’s present or future financial statements.

XML

PROPERTY AND EQUIPMENT (Tables)

3 Months Ended

Mar. 31, 2019

Property, Plant and Equipment [Abstract]

Schedule of Property and Equipment

		Life				March 31, 2019				December 31, 2018
Furniture, fixtures, and equipment	3-10 yrs		$	8,181,313			$	8,155,322
Leasehold improvements	3 - 5 yrs			2,646,400				2,646,400
Software	3 yrs			379,360				262,046
				11,207,073				11,063,768
Less: Accumulated depreciation				(9,112,243	)			(8,834,474	)
Property & equipment, net			$	2,094,830			$	2,229,294

XML

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS (Tables)

3 Months Ended

Mar. 31, 2019

Goodwill and Intangible Assets Disclosure [Abstract]

Summary of goodwill

	March 31,		December 31,
	2019		2018
Pair	$	4,903,920	$	4,903,920
Libsyn		11,484,251		11,484,251
Goodwill at end of period	$	16,388,171	$	16,388,171

Summary of other intangible assets

	Preliminary Fair Value		Weighted Average Useful Life (in Years)		Accumulated Amortization		Net Carrying Amount
Customer Relationships	$	3,947,000		7	$	704,821	$	3,242,179
Intellectual Property		3,709,000		7		662,322		3,046,678
Trade name		576,000		10		72,000		504,000
Non-compete		1,412,000		2		882,500		529,500
Total	$	9,644,000			$	2,321,643	$	7,322,357

Schedule of estimated future amortization expenses related to other intangible assets

For twelve months ending March 31,
2020	$	1,680,814
2021		1,151,314
2022		1,151,314
2023		1,151,314
2024		1,151,314
Thereafter		1,036,287
Total	$	7,322,357

XML

LOANS (Tables)

3 Months Ended

Mar. 31, 2019

Loans Tables Abstract

Future maturities of the loans

For the period ending March 31,
2020	$	2,666,667
2021		1,600,000
2022		1,600,000
2023		1,200,000
2024		933,333
Thereafter		-
Total	$	8,000,000

XML

DEFERRED REVENUE (Tables)

3 Months Ended

Mar. 31, 2019

Deferred Revenue

Schedule of deferred revenue

	March 31, 2019		December 31, 2018
Current:
Hosting services	$	1,262,506	$	1,601,335
Domains		601,744		535,273
Media subscription		196,651		139,471
	$	2,060,901	$	2,276,079
Noncurrent:
Hosting services		32,935		39,071
Domains		417,517		332,867
	$	2,511,353	$	2,648,017

Deferred revenue expected to be recognized

	Remainder of 2019		2020		2021		2022		2023		Thereafter		Total
Domains	$	515,868	$	220,347	$	118,951	$	94,112	$	57,785	$	12,198	$	1,019,261
Hosting		1,180,745		110,556		4,140		-		-		-		1,295,441
Media Subscription		196,651		-		-		-		-		-		196,651
	$	1,893,264	$	330,903	$	123,091	$	94,112	$	57,785	$	12,198	$	2,511,353

Disaggregated revenue

	Three Months Ended March 31,
	2019		2018
Hosting services	$	2,727,916	$	2,061,495
Podcast hosting		3,137,817		2,501,107
Advertising		173,641		320,664
Domains		241,531		71,796
Other		2,074		90,028
	$	6,282,979	$	5,059,305

XML

LEASES (Tables)

3 Months Ended

Mar. 31, 2019

Leases [Abstract]

Schedule of Future Minimum Lease Payments

Twelve months ending March 31,	Operating Leases
2020		557,532
2021		495,011
2022		279,554
2023		10,680
2024		-
Thereafter		-
Total lease payments		1,342,777
Less amount of lease payment representing interest		(74,451	)
Total present value of lease payments		1,268,326

Twelve months ending December 31,	Operating Leases
2020		557,190
2021		513,830
2022		381,239
2023		29,816
2024		-
Thereafter		-
Total lease payments		1,482,075

XML

EARNINGS PER SHARE (Tables)

3 Months Ended

Mar. 31, 2019

Earnings Per Share [Abstract]

Schedule of Earnings Per Share

  For the Three Months Ended

  March 31,

		2019	2018
Income from operations available to common stockholders (numerator)$	$	1,200,623	$	532,915
Income available to common stockholders (numerator)		1,200,623		532,915
Weighted average number of common shares outstanding during the period used in earnings per share (denominator)		29,721,974		29,644362

XML

SEGMENT REPORTING (Tables)

3 Months Ended

Mar. 31, 2019

Segment Reporting

Segment Reporting

(in thousands)	Libsyn		Pair		Total		Libsyn		Pair		Total
Revenue	$	3,335	$	2,948	$	6,283	$	2,882	$	2,177	$	5,059
Cost of revenue		567		273		840		534		173		707
Total assets	$	23,555	$	18,783	$	42,338	$	19,019	$	18,177	$	37,196
Depreciation and amortization	$	17	$	725	$	742	$	8	$	759	$	767

XML

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS (Tables)

3 Months Ended

Mar. 31, 2019

Accounting Changes and Error Corrections [Abstract]

Restatement of financial statements

	Unaudited Consolidated Balance Sheet
		March 31, 2019 As Reported			Corrections		March 31, 2019 As Restated
Deferred Tax Assets			-			1,555,606		1,555,606
Total Assets			40,782,178			1,555,606		42,337,784
Income Taxes Payable			-			1,297,068		1,297,068
Total Current Liabilities			6,471,795			1,297,068		7,768,863
Total Liabilities			12,966,774			1,297,068		14,263,842
Accumulated Deficit			(7,071,457	)		258,538		(6,812,919	)
Stockholder’s Equity			27,815,404			258,538		28,073,942

	Unaudited Consolidated Statement of Operations
		Three months ended March 31, 2019 As Reported		Corrections			Three months ended March 31, 2019 As Restated
Income Tax Benefit (Expense)			-		(327,010	)		(327,010	)
Net Income			1,527,633		(327,010	)		1,200,623
Basic and Diluted Income Per Common Share			0.05		(0.01	)		0.04

	Unaudited Statement of Stockholders’ Equity
		March 31, 2019 As Reported			Corrections			March 31, 2019 As Restated
Net Income			1,527,633			(327,010	)		1,200,623
Accumulated Deficit			(7,071,457	)		258,538			(6,812,919	)

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018	Dec. 31, 2018
Accounting Policies [Abstract]
Cash balances in excess of federally insured limits	$ 12,245,103
Allowance for doubtful accounts	14,000		$ 14,000
Adjusted allowance for bad debt	0	$ 0
Software development costs	454,638	373,326
Advertising costs	$ 21,443	$ 40,434

XML

PROPERY AND EQUIPMENT (Details) - USD ($)	3 Months Ended
	Mar. 31, 2019	Dec. 31, 2018
Property, Plant and Equipment [Line Items]
Property and equipment	$ 11,207,073	$ 11,063,768
Less: Accumulated depreciation	(9,112,243)	(8,834,474)
Property & equipment, net	2,094,830	2,229,294
Furniture, fixtures and equipment [Member]
Property, Plant and Equipment [Line Items]
Property and equipment	$ 8,181,313	8,155,322
Furniture, fixtures and equipment [Member] | Minimum [Member]
Property, Plant and Equipment [Line Items]
Life	3 years
Furniture, fixtures and equipment [Member] | Maximum [Member]
Property, Plant and Equipment [Line Items]
Life	10 years
Leasehold Improvements [Member]
Property, Plant and Equipment [Line Items]
Property and equipment	$ 2,646,400	2,646,400
Leasehold Improvements [Member] | Minimum [Member]
Property, Plant and Equipment [Line Items]
Life	3 years
Leasehold Improvements [Member] | Maximum [Member]
Property, Plant and Equipment [Line Items]
Life	5 years
Software [Member]
Property, Plant and Equipment [Line Items]
Property and equipment	$ 379,360	$ 262,046
Life	3 years

XML

PROPERY AND EQUIPMENT (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Property, Plant and Equipment [Abstract]
Depreciation expense	$ 277,769	$ 302,571

XML

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS (Details) - USD ($)	3 Months Ended	12 Months Ended
	Mar. 31, 2019	Dec. 31, 2018
Goodwill
Goodwill at beginning of period	$ 16,388,171	$ 0
Acquisition of Pair	4,903,920	4,903,920
Libsyn	11,484,251	11,484,251
Goodwill at end of period	$ 16,388,171	$ 16,388,171

XML

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS (Details 1) - USD ($)	3 Months Ended
	Mar. 31, 2019	Dec. 31, 2018
Preliminary fair value	$ 9,644,000
Accumulated amortization	2,321,643
Net carrying amount	7,322,357	$ 7,786,686
Customer relationships
Preliminary fair value	$ 3,947,000
Weighted average useful life	7 years
Accumulated amortization	$ 704,821
Net carrying amount	3,242,179
Intellectual property
Preliminary fair value	$ 3,709,000
Weighted average useful life	7 years
Accumulated amortization	$ 662,322
Net carrying amount	3,046,678
Trade name
Preliminary fair value	$ 576,000
Weighted average useful life	10 years
Accumulated amortization	$ 72,000
Net carrying amount	504,000
Non-compete
Preliminary fair value	$ 1,412,000
Weighted average useful life	2 years
Accumulated amortization	$ 882,500
Net carrying amount	$ 529,500

XML

GOODWILL AND OTHER DEFINITE-LIFE INTANGIBLE ASSETS (Details 2) - USD ($)	Mar. 31, 2019	Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]
2020	$ 1,680,814
2021	1,151,314
2022	1,151,314
2023	1,151,314
2024	1,151,314
Thereafter	1,036,287
Total	$ 7,322,357	$ 7,786,686

XML

LOANS (Details)	Mar. 31, 2019 USD ($)
Loans Details Abstract
2020	$ 2,666,667
2021	1,600,000
2022	1,600,000
2023	1,200,000
2024	933,333
Thereafter	0
Total	$ 8,000,000

XML

CAPITAL STOCK (Details Narrative) - $ / shares	Mar. 31, 2019	Dec. 31, 2018
Stockholders' Equity Note [Abstract]
Common stock authorized	200,000,000	200,000,000
Common stock par value	$ 0.001	$ 0.001
Common stock issued	29,721,974	29,721,974
Common stock outstanding	29,721,974	29,721,974

XML

DEFERRED REVENUE (Details) - USD ($)	Mar. 31, 2019	Dec. 31, 2018
Current revenue	$ 2,060,901	$ 2,276,079
Noncurrent revenue	450,452	371,938
Deferred revenue	2,511,353
Hosting Services
Current revenue	1,262,506	1,601,335
Noncurrent revenue	32,935	39,071
Deferred revenue	1,295,441
Domains
Current revenue	601,744	535,273
Noncurrent revenue	417,517	332,867
Deferred revenue	1,019,261
Media Subscription
Current revenue	196,651	$ 139,471
Deferred revenue	$ 196,651

XML

DEFERRED REVENUE (Details 1)	Mar. 31, 2019 USD ($)
Remainder of 2019	$ 1,893,264
2020	330,903
2021	123,091
2022	94,112
2023	57,785
Thereafter	12,198
Total	2,511,353
Domains
Remainder of 2019	515,868
2020	220,347
2021	118,951
2022	94,112
2023	57,785
Thereafter	12,198
Total	1,019,261
Hosting Services
Remainder of 2019	1,180,745
2020	110,556
2021	4,140
2022	0
2023	0
Thereafter	0
Total	1,295,441
Media Subscription
Remainder of 2019	196,651
2020	0
2021	0
2022	0
2023	0
Thereafter	0
Total	$ 196,651

XML

DEFERRED REVENUE (Details 2) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Revenue	$ 6,282,979	$ 5,059,305
Hosting Services
Revenue	2,727,916	2,061,495
Podcast Hosting
Revenue	3,137,817	2,501,107
Advertising
Revenue	173,641	320,664
Domains
Revenue	241,531	71,796
Other
Revenue	$ 2,074	$ 90,028

XML

LEASES (Details)	Mar. 31, 2019 USD ($)
Leases [Abstract]
2020	$ 557,532
2021	495,011
2022	279,554
2023	10,680
2024	0
Therafter	0
Total payments	1,342,777
Less: imputed interest	(74,451)
Total operating lease liability	1,268,326
Year ending December 31:
2020	557,190
2021	513,830
2022	381,239
2023	29,816
2024	0
Thereafter	0
Total Minimum Lease Payment	$ 1,482,075

XML

EARNINGS PER SHARE (Details) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Earnings Per Share [Abstract]
Income from operations available to common stockholders (numerator)$	$ 1,200,623	$ 532,915
Income available to common stockholders (numerator)	$ 1,200,623	$ 532,915
Restated Weighted average number of common shares outstanding during the period used in earnings per share (denominator)	29,721,294	29,644,362

XML

SEGMENT REPORTING (Details) - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Revenue	$ 6,283	$ 5,059
Cost of revenue	840	707
Total assets	42,338	37,196
Depreciation and amortization	742	767
Libsyn
Revenue	3,335	2,882
Cost of revenue	567	534
Total assets	23,555	19,019
Depreciation and amortization	17	8
Pair
Revenue	2,948	2,177
Cost of revenue	273	173
Total assets	18,783	18,177
Depreciation and amortization	$ 725	$ 759

XML

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS (Details) - USD ($)	Mar. 31, 2019	Dec. 31, 2018	Mar. 31, 2018	Dec. 31, 2017
Deferred tax assets	$ 1,555,606	$ 1,454,077
Total assets	42,337,784	40,060,922
Income taxes payable	1,297,068	868,529
Total current liabilities	7,768,863	6,979,654
Total liabilities	14,263,842	13,034,190
Accumulated deficit	(6,812,919)	(8,013,542)
Total stockholders' equity	28,073,942	$ 27,026,732	$ 24,539,862	$ 22,447,166
As Reported
Deferred tax assets	0
Total assets	40,782,178
Income taxes payable	0
Total current liabilities	6,471,795
Total liabilities	12,966,774
Accumulated deficit	(7,071,457)
Total stockholders' equity	27,815,404
Corrections
Deferred tax assets	1,555,606
Total assets	1,555,606
Income taxes payable	1,297,068
Total current liabilities	1,297,068
Total liabilities	1,297,068
Accumulated deficit	258,538
Total stockholders' equity	$ 258,538

XML

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS (Details 1) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Income tax expense (benefit)	$ (327,010)	$ 1,271,059
Net Income (loss)	$ 1,200,623	$ 1,803,974
Basic and Diluted Income per Common Share	$ 0.04	$ 0.06
As Reported
Income tax expense (benefit)	$ 0
Net Income (loss)	$ 1,527,633
Basic and Diluted Income per Common Share	$ 0.05
Corrections
Income tax expense (benefit)	$ (327,010)
Net Income (loss)	$ (327,010)
Basic and Diluted Income per Common Share	$ (0.01)

XML

RESTATEMENT OF PREVIOUSLY REPORTED UNAUDITED CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS (Details 2) (USD $) - USD ($)	3 Months Ended
	Mar. 31, 2019	Mar. 31, 2018
Net Income (loss)	$ 1,200,623	$ 1,803,974
Accumulated deficit	(6,812,919)
As Reported
Net Income (loss)	1,527,633
Accumulated deficit	(7,071,457)
Corrections
Net Income (loss)	(327,010)
Accumulated deficit	$ 258,538