Exhibit 99.1

MANDALAY DIGITAL GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

 

    

Unaudited

April 30, 2013

   

Unaudited

December 31, 2012

 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 2,296      $ 1,641   

Accounts receivable, net of allowance for doubtful accounts

     5,109        2,079   

Deposits

     568        607   

Prepaid expenses and other current assets

     567        258   
  

 

 

   

 

 

 

Total current assets

     8,540        4,585   

Property and equipment, net

     776        201   

Intangible assets, net

     11,568        4,976   

Goodwill

     5,023        4,537   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 25,907      $ 14,299   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable

   $ 5,995      $ 3,795   

Accrued license fees

     669        1,000   

Accrued compensation

     1,241        507   

Current portion of long term debt, net of discounts

     3,775        2,826   

MIA Sellers short term debt

     2,404        —     

Other current liabilities

     2,235        651   
  

 

 

   

 

 

 

Total currrent liabilities

     16,319        8,779   

Long term debt and convertible debt, net of discounts

     1,392        1,750   

Long term contingent liability, less discount

     819        802   
  

 

 

   

 

 

 

Total liabilities

   $ 18,530      $ 11,331   
  

 

 

   

 

 

 

Stockholders’ equity

    

Preferred stock

    

Series A convertible preferred stock at $0.0001 par value; 20,000 shares authorized, issued and outstanding (liquidation preference of $5,000,000)

     100        100   

Common stock, $0.0001 par value: 40,000,000 shares authorized; 18,241,208 issued and 17,486,608 outstanding at December 31, 2012; 16,701,389 issued and 15,946,789 outstanding at March 31, 2012;

     7        7   

Additional paid-in capital

     149,041        141,265   

Treasury Stock (754,600 shares at December 31, 2012 and March 31, 2012)

     (71     (71

Accumulated other comprehensive loss

     (226     (148

Accumulated deficit

     (141,474     (138,185
  

 

 

   

 

 

 

Total stockholders’ equity

     7,377        2,968   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 25,907      $ 14,299