Nevada
|
000-03718
|
37-1454128
|
(State or other jurisdiction
of incorporation)
|
(Commission File No.)
|
(IRS Employer
Identification No.)
|
299 South Main Street, Suite 2370, Salt Lake City, Utah 84111
|
|
(Address of principal executive offices)
|
|
(435) 645-2000
|
|
(Registrant’s Telephone Number)
|
|
Not Applicable
|
|
(Former name or address, if changed since last report)
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
PARK CITY GROUP, INC.
|
|||
Date: September 15, 2015
|
By:
|
/s/ Edward L. Clissold
|
|
Edward L. Clissold
|
|||
Chief Financial Officer
|
|||
Exhibit No.
|
|
Description
|
99.1
|
The audited financial statements of ReposiTrak, Inc. as of and for the years ended June 30, 2015 and 2014.
|
|
99.2
|
The unaudited pro forma condensed combined financial information of Park City Group, Inc. for the fiscal year ended June 30, 2015.
|
Assets
|
June 30, 2015
|
June 30, 2014
|
||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$ | 31,119 | $ | 296,671 | ||||
Receivables, net of allowance of $44,000 and $23,000 at June 30, 2015 and 2014, respectively
|
152,340 | 135,035 | ||||||
Prepaid expense and other current assets
|
17,500 | 24,097 | ||||||
Total current assets
|
200,959 | 455,803 | ||||||
Total assets
|
$ | 200,959 | $ | 455,803 | ||||
Liabilities and Stockholders' Equity (Deficit)
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 600,775 | $ | 745,532 | ||||
Deferred revenue
|
598,232 | 200,849 | ||||||
Notes and accrued interest payable, related party
|
- | 345,842 | ||||||
Current portion of long-term debt and accrued interest, net of discount of $0 and $43,550 at June 30, 2015 and
2014, respectively
|
2,943,282 | 2,550,922 | ||||||
Total current liabilities
|
4,142,289 | 3,843,145 | ||||||
Long-term liabilities:
|
||||||||
Notes and accrued interest payable, less current portion
|
2,619,726 | 402,192 | ||||||
Total liabilities
|
6,762,015 | 4,245,337 | ||||||
Commitments and contingencies
|
||||||||
Stockholders' equity (deficit):
|
||||||||
Common stock, $0.001 par value, 10,000,000 shares authorized; 452,624 issued and outstanding at June 30, 2015 and 2014, respectively.
|
453 | 453 | ||||||
Additional paid-in capital
|
2,532,545 | 2,111,573 | ||||||
Accumulated deficit
|
(9,094,054 | ) | (5,901,560 | ) | ||||
Total stockholders’ equity (deficit)
|
(6,561,056 | ) | (3,789,534 | ) | ||||
Total liabilities and stockholders’ equity (deficit)
|
$ | 200,959 | $ | 455,803 |
For the years ended June 30,
|
||||||||
2015
|
2014
|
|||||||
Revenue
|
$
|
787,651
|
$
|
179,715
|
||||
Operating expenses:
|
||||||||
Cost of revenue and product support
|
1,638,581
|
1,616,078
|
||||||
Selling, general, and administrative
|
1,960,658
|
1,273,579
|
||||||
Total operating expense
|
3,599,240
|
2,889,657
|
||||||
Loss from operations
|
(2,811,589)
|
(2,709,942)
|
||||||
Other income (expense):
|
||||||||
Interest expense, net
|
(380,905)
|
(252,554)
|
||||||
Total other income (expense)
|
(380,905)
|
(252,554)
|
||||||
Loss before income taxes
|
(3,192,494)
|
(2,962,496)
|
||||||
Provision for income taxes
|
-
|
-
|
||||||
Net (loss) income
|
$ |
(3,192,494)
|
$ |
(2,962,496)
|
Common Stock
|
Additional
Paid-In
|
Accumulated
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balance, June 30, 2013
|
405,003 | $ | 405 | $ | 1,111,592 | $ | (2,939,064 | ) | $ | (1,827,067 | ) | |||||||||
Stock issued for:
|
||||||||||||||||||||
Cash
|
47,621 | 48 | 999,981 | - | 1,000,029 | |||||||||||||||
Net income
|
- | - | - | (2,962,496 | ) | (2,962,496 | ) | |||||||||||||
Balance June 30, 2014
|
452,624 | 453 | 2,111,573 | (5,901,560 | ) | (3,789,534 | ) | |||||||||||||
Contributed Capital | - | - | 420,972 | - | 420,972 | |||||||||||||||
Net loss
|
- | - | - | (3,192,494 | ) | (3,192,494 | ) | |||||||||||||
Balance, June 30, 2015
|
452,624 | $ | 453 | $ | 2,532,545 | $ | (9,094,054 | ) | (6,561,056 | ) |
For the years ended June 30,
|
||||||||
2015
|
2014
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net loss
|
$
|
(3,192,494
|
) |
$
|
(2,962,496)
|
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Bad debt expense
|
21,000
|
23,000
|
||||||
Amortization of discounts on debt
|
43,550
|
52,288
|
||||||
Decrease (increase) in:
|
||||||||
Trade receivables
|
(38,305)
|
(142,485)
|
||||||
Prepaids and other assets
|
6,597
|
(24,097)
|
||||||
(Decrease) increase in:
|
||||||||
Accounts payable
|
(144,756)
|
377,035
|
||||||
Accrued interest payable | 337,387 | 200,306 | ||||||
Deferred revenue
|
397,383
|
192,940
|
||||||
Net cash used in operating activities
|
(2,569,638)
|
(2,283,509)
|
||||||
|
||||||||
Cash Flows From Investing Activities
|
-
|
-
|
||||||
Net cash provided by (used in) investing activities
|
-
|
-
|
||||||
Cash Flows From Financing Activities:
|
||||||||
Proceeds from issuance of stock
|
-
|
1,000,029
|
||||||
Proceeds from issuance of notes payable
|
2,604,086
|
1,200,000
|
||||||
Payments on notes payable
|
(300,000)
|
-
|
||||||
Net cash provided by financing activities
|
2,304,086
|
2,200,029
|
||||||
Net decrease in cash and cash equivalents
|
(265,552)
|
(83,481)
|
||||||
Cash and cash equivalents at beginning of period
|
296,671
|
380,152
|
||||||
Cash and cash equivalents at end of period
|
$
|
31,119
|
$
|
296,671
|
||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Cash paid for income taxes
|
$
|
-
|
$
|
-
|
||||
Cash paid for interest
|
$
|
-
|
$
|
-
|
||||
Forgiveness of debt contributed to captial | $ | 420,972 | $ | - |
NOTE 1.
|
DESCRIPTION OF BUSINESS AND RECENT EVENTS
|
NOTE 2.
|
SIGNIFICANT ACCOUNTING POLICIES
|
NOTE 3.
|
RECEIVABLES
|
2015
|
2014
|
|||||||
Accounts receivable
|
$
|
196,340
|
$
|
158,035
|
||||
Allowance for doubtful accounts
|
(44,000
|
) |
(23,000
|
)
|
||||
$
|
152,340
|
$
|
135,035
|
NOTE 4.
|
NOTES PAYABLE AND RELATED PARTY NOTES PAYABLE
|
Notes Payable:
|
2015
|
2014
|
||||||
Note payable to Park City Group Inc., bearing interest at 8% due April 30, 2015 net of discount of $0 and $43,550, respectively.
|
$ | 1,322,863 | $ | 1,579,313 | ||||
Note payable to Park City Group Inc., bearing interest at 8% due April 30, 2015.
|
400,000 | 400,000 | ||||||
Note payable to Park City Group Inc., bearing interest at 8% due April 30, 2015.
|
400,000 | 400,000 | ||||||
Note payable to Park City Group Inc., bearing interest at 8% due March 31, 2016.
|
400,000 | 400,000 | ||||||
Note payable to Park City Group Inc., bearing interest at 8% due May 31, 2016.
|
400,000 | - | ||||||
Note payable to Park City Group Inc., bearing interest at 8% due November 30, 2016.
|
659,460 | - | ||||||
Note payable to Park City Group Inc., bearing interest at 8% due May 31, 2017.
|
1,500,000 | - | ||||||
Accrued interest | 480,685 | 173,801 | ||||||
Notes Payable – Related Party:
|
||||||||
Note payable to Leavitt Partners, bearing interest at 8% due April 30, 2015, this note was forgiven as part of the acquisition by Park City Group, Inc.
|
- | 319,337 | ||||||
Accrued interest, Related party | - | 26,505 | ||||||
5,563,008 | 3,298,956 | |||||||
Less current portion notes payable and accrued interest
|
(2,943,282 | ) | (2,896,764 | ) | ||||
$ | 2,619,726 | $ | 402,192 |
Year ending June 30:
|
||||
2016
|
$ | 2,943,282 | ||
2017
|
$ | 2,619,726 | ||
2018
|
$ | - | ||
2019
|
$ | - | ||
Thereafter
|
$ | - |
NOTE 5.
|
DEFERRED REVENUE
|
2015
|
2014
|
|||||||
Subscription
|
$
|
491,586
|
165,882
|
|||||
Other
|
106,646
|
34,967
|
||||||
$
|
598,232
|
$
|
200,849
|
NOTE 6.
|
INCOME TAXES
|
2015
|
2014
|
|||||||
Deferred tax assets:
|
||||||||
NOL Carryover
|
$
|
3,550,576
|
$
|
2,496,061
|
||||
Allowance for Bad Debts
|
17,160
|
8,970
|
||||||
Deferred tax liabilities
|
- | - | ||||||
Valuation allowance
|
(3,567,736
|
) |
(2,505,031
|
) | ||||
Net deferred tax asset
|
$
|
-
|
$
|
-
|
2015
|
2014
|
|||||||
Book Income
|
$
|
(1,080,893
|
) |
$
|
(1,155,373
|
) | ||
Meals & Entertainment
|
1,204
|
1,012
|
||||||
Interest expense on debt discount | 16,984 | 20,392 | ||||||
Change in accrual and Allowance
|
8,190
|
8,970
|
||||||
Valuation allowance
|
1,054,515
|
1,124,999
|
||||||
$
|
-
|
$
|
-
|
NOTE 7.
|
OPTIONS AND WARRANT TRANSACTIONS
|
Number of Options
|
Number of Warrants
|
Price per share
|
|||||||||
Outstanding at June 30, 2013
|
660,000
|
300,000
|
$
|
0.15 – 1.17
|
|||||||
Granted
|
-
|
-
|
$
|
-
|
|||||||
Exercised
|
-
|
-
|
$
|
-
|
|||||||
Cancelled
|
-
|
-
|
$
|
-
|
|||||||
Expired
|
-
|
-
|
$
|
-
|
|||||||
Outstanding at June 30, 2014
|
660,000
|
300,000
|
$
|
0.15 – 1.17
|
|||||||
Granted
|
-
|
-
|
$
|
-
|
|||||||
Exercised
|
-
|
-
|
$
|
-
|
|||||||
Cancelled
|
(660,000
|
) |
(300,000)
|
$
|
0.15 – 1.17
|
||||||
Expired
|
-
|
-
|
$
|
-
|
|||||||
Outstanding at June 30, 2015
|
-
|
-
|
$
|
-
|
NOTE 8.
|
RELATED PARTY TRANSACTIONS
|
NOTE 9.
|
RECENT ACCOUNTING PRONOUNCEMENTS
|
1.
|
Identify contract with customer;
|
2.
|
Identify the performance obligations in the contract;
|
3.
|
Determine the transaction price;
|
4.
|
Allocate the transaction price to the performance obligations in the contract; and
|
5.
|
Recognize revenue when the performance obligation is satisfied.
|
NOTE 10.
|
GOING CONCERN
|
NOTE 11.
|
SUBSEQUENT EVENTS
|
Assets
|
June 30, 2015
|
|||
Current Assets:
|
||||
Cash and cash equivalents
|
$
|
11,325,572
|
||
Receivables, net of allowance of $94,000 at June 30, 2015
|
1,640,591
|
|||
Prepaid expense and other current assets
|
463,427
|
|||
Total current assets
|
13,429,590
|
|||
Property and equipment, net
|
764,442
|
|||
Other assets:
|
||||
Deposits and other assets
|
14,866
|
|||
Note receivable
|
-
|
|||
Customer relationships
|
2,006,951
|
|||
Goodwill
|
20,190,935
|
|||
Total other assets
|
22,212,752
|
|||
Total assets
|
$
|
36,406,784
|
||
Liabilities and Stockholders' Equity (Deficit)
|
||||
Current liabilities:
|
||||
Accounts payable
|
$
|
817,119
|
||
Accrued liabilities
|
2,521,111
|
|||
Deferred revenue
|
2,331,920
|
|||
Line of credit
|
2,500,000
|
|||
Note payable
|
227,301
|
|||
Total current liabilities
|
8,397,451
|
|||
Long-term liabilities:
|
||||
Notes payable, less current portion
|
349,192
|
|||
Other long-term liabilities
|
75,518
|
|||
Total liabilities
|
8,822,161
|
|||
Commitments and contingencies
|
||||
Stockholders' equity:
|
||||
Series B Preferred stock, $0.01 par value, 700,000 shares authorized; 625,375 shares issued and outstanding at June 30, 2015
|
6,254
|
|||
Series B-1 Preferred stock, $0.01 par value, 300,000 shares authorized; 74,200 shares issued and outstanding at June 30, 2015
|
742
|
|||
Common stock, $0.01 par value, 50,000,000 shares authorized; 18,875,586 issued and outstanding at June 30, 2015
|
188,759
|
|||
Additional paid-in capital
|
70,296,496
|
|||
Accumulated deficit
|
(42,907,628)
|
|||
Total stockholders’ equity
|
27,584,623
|
|||
Total liabilities and stockholders’ equity
|
$
|
36,406,784
|
For the year ended
June 30, 2015
|
||||
Revenue
|
$
|
11,571,795
|
||
Operating expenses:
|
||||
Cost of revenue and product support
|
5,256,251
|
|||
Sales and Marketing
|
6,634,520
|
|||
General and administrative
|
4,279,641
|
|||
Depreciation and amortization
|
768,165
|
|||
Impairment of intangibles
|
1,495,703
|
|||
Total operating expense
|
18,434,280
|
|||
Loss from operations
|
(6,862,485)
|
|||
Other income (expense):
|
||||
Interest expense, net
|
(64,262)
|
|||
Total other income (expense)
|
(64,262)
|
|||
Loss before income taxes
|
(6,926,747)
|
|||
Provision for income taxes
|
-
|
|||
Net loss
|
(6,926,747)
|
|||
Dividends on preferred stock
|
(568,821)
|
|||
Restructure of Series B Preferred
|
(2,141,980)
|
|||
Net loss applicable to common shareholders
|
$
|
(9,637,548)
|
||
Weighted average shares, basic and diluted
|
18,248,000
|
|||
Basic and diluted loss per share
|
$
|
(0.53)
|
NOTE 1.
|
BASIS FOR PRESENTATION
|
NOTE 2.
|
PURCHASE PRICE AND PURCHASE PRICE ALLOCATION
|
Receivables
|
$ | 152,340 | ||
Prepaid expenses
|
17,500 | |||
Customer relationships
|
2,006,951 | |||
Goodwill
|
15,385,002 | |||
Accounts payable
|
(128,126 | ) | ||
Deferred revenue
|
(598,232 | ) | ||
Net assets acquired
|
16,835,435 | |||
Common stock issued
|
10,821,897 | |||
Receivables eliminated in consolidation
|
6,035,657 | |||
Cash received in acquisition
|
$ | 22,119 |
NOTE 3.
|
PRO FORMA ADJUSTMENTS
|