We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksMTMY.L Regulatory News (MTMY)

  • There is currently no data for MTMY

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Financial Sources and Expected Uses of Funds

24 Dec 2018 12:51

RNS Number : 4629L
Matomy Media Group Ltd
24 December 2018
 

Matomy Media Group Ltd.

Statement of Financial Sources and Expected Uses of Funds

Pursuant to the request of the trustee of its bondholders (the "Trustee") in accordance with the terms and conditions of its bond offering, Matomy Media Group Ltd. (LSE:MTMY, TASE:MTMY.TA) ("Matomy" or the "Company") sets out below a special statement of its financial sources and expected uses of funds for the period commencing on 1 December 2018 through 31 March 2019 (the "Statement"). It is a requirement of the terms of the bond that the Statement be made publicly available in Israel and, on such basis, the Company is making the Statement publicly available in the United Kingdom as well.

The Statement is provided pursuant to an extraordinary request of the Trustee and is not intended to create any continuous on-going disclosure obligation for the Company.

Statement

Enclosed hereto as Exhibit I

Notes to the Statement

(1) The Statement contains certain unreviewed financial measures that do not have a standardized meaning prescribed by GAAP.

 

(2) The Statement specifically excludes all bank cash reserves held by the Company's subsidiary Team Internet AG ("Team Internet").

 

(3) The Statement assumes no future distribution of profits from Team Internet are received by the Company.

 

(4) The Statement assumes no future capital funding will be provided.

 

(5) The Statement does not account for the payment of the last 10% stake in Team Internet.

The information in this announcement is deemed by Matomy to constitute inside information for the purposes of article 7 of the Market Abuse Regulation (EU) No 596/2014

About Matomy

Matomy Media Group Ltd. (LSE: MTMY, TASE: MTMY.TA) is a global media company. Founded in 2007 with headquarters in Tel-Aviv and offices around the world, Matomy is dual-listed on the London and Tel Aviv Stock Exchanges.

Legal Entity Identifier number: 213800D91SMVAFC3P903

For more information:

Matomy Media GroupPamela Becker, VP Global Marketingpamela.b@matomy.com+972-74-7161971

Press Contact Information: 

Noam Yellin, Noam@smartteam.co.il, +972544246720

 

Website: http://investors.matomy.com  LinkedIn: www.linkedin.com/Company/matomy-media-group 

Twitter: @MatomyGroup

Facebook: www.facebook.com/MatomyMediaGroup

 

Cautionary statement regarding forward-looking statements

This announcement includes certain forward-looking statements, forecasts, estimates, projections and opinions. These forward-looking statements may be identified by the fact that they do not relate only to historical or current facts or the use of forward-looking terminology, including the terms "believes", "estimates", "plans", "projects", "anticipates", "expects", "intends", "may", "will" or "should or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. Forward-looking statements include statements regarding the business strategy, objectives, financial condition, results of operations and market data of the Company and its subsidiaries (the "Group"), as well as any other statements that are not historical facts. These statements reflect the Company's current view with respect to future events and are based on assumptions made by the Company (including, without limitation, assumptions concerning currency exchange rate fluctuations, requirements of additional capital, costs of closure of various operations and changes to regulations) and information currently available to the Company.

Although the Company considers that these views and assumptions are reasonable, by their nature, forward-looking statements involve unknown risks, uncertainties, assumptions and other factors because they relate to events and depend on circumstances that will occur in the future whether or not outside the control of the Group. These factors, risks, uncertainties and assumptions could cause actual outcomes and results to be materially different from those projected. Past performance cannot be relied upon as a guide to future performance and should not be taken as a representation that trends or activities underlying past performance will continue in the future. No representation is made or will be made that any forward-looking statements will be achieved or will prove to be correct. These factors, risks, assumptions and uncertainties expressly qualify all subsequent oral and written forward-looking statements attributable to the Company or persons acting on its behalf.

The forward-looking statements speak only as of the date of this announcement. Each of the Company and its respective affiliates expressly disclaim any obligation or undertaking to update, review or revise any forward-looking statement and disclaims any obligation to update its view of any risks or uncertainties described herein or to publicly announce the result of any revisions to the forward-looking statements made in this announcement to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based or otherwise, except as required by law.

No statement in this announcement is intended, or is to be construed, as a profit forecast or estimate or to be interpreted to mean that earnings per Company share or overall earnings for the current or future financial years will necessarily match or exceed the historical published earnings per Company share or overall earnings.

 

 

 

 

 

Exhibit I

Statement

 

Matomy Sources and Expected Uses of Funds Statement (excluding Team Internet) for the period commencing on 1 December 2018 through 31 March 2019

 מטומי - דוח מקורות ושימושים צפויים (ללא טים אינטרנט) מ1 דצמבר 2018 עד 31 מרץ 2019

in thousands of USD

באלפי דולר

Dec-18

Q1 - 2019

Opening balance

 $ 5,145

 $ 4,467

יתרת פתיחה

Sources:

מקורות:

Cash flow from Operations:

תזרים מפעילות שוטפת

Working Capital Mobfox activity

 $ 1,100

הון חוזר מובפוקס

Tax Receivable - Matomy USA

 $ 555

החזר מס משלטונות המס האמריקאיים

Tax Receivable - Matomy KG

 $ 711

החזר מס משלטונות המס הגרמניים

Cash flow from Investment activity:

תזרים מפעילות השקעה:

Sale of myDSP - last payment

 $ 250

מכירת myDSP

Sale of Adperio - last payment

 $ 105

מכירת Adperio

Sale of Mobfox

 $ 6,000

 $ 1,500

מכירת Mobfox

 $ 6,355

 $ 3,866

Expected Usage of Funds:

שימושים צפויים:

Cash used for Operations

 $ (2,287)

 $ (438)

תזרים לפעילות שוטפת

One time Cost of Operations

 $ (1,019)

עלות תפעולית חד-פעמית

Legal cost of bond settlement (EST)

 $ (500)

עלות הסדר החוב - משפטיות  (הערכה)

Cash flow used for Financing activity:

תזרים לפעילות מימון:

Repayment of Mobfox credit line

 $ (3,813)

סגירת קו אשראי בנק לאומי

Bond interest due

 $ (835)

ריבית חצי שנתית לבעלי האגח

Hedging loss

 $ (98)

 $ (980)

הפסד מפעילות גידור

Long term loan - quarterly payment

 $ (170)

תשלום רבעוני הלוואה ארוכת טווח בנק לאומי

 $ (7,033)

 $ (3,106)

Closing balance

 $ 4,467

 $ 5,227

יתרת סגירה

Remarks

הערות

(1) The Statement specifically excludes all bank cash reserves held by the Company's subsidiary Team Internet AG ("Team Internet").

(1) דו"ח זה אינו כולל יתרות מזומנים המוחזקים על ידי חברת הבת Team Internet

(2) The Statement does not account for any future distribution of profits from Team Internet and assumes no distributions will be made

(2) דו"ח זה אינו כולל רווחים עתידיים בגין פעילות Team Internet

(3) The Statement does not take into account the future fund raising, to the extent such fundraising will occur

(3) דו"ח זה אינו כולל גיוס הון מתוכנן, אם וככל שיהיה

(4) The Statement does not take into account the payment for the last 10% stake in Team Internet.

(4) דו"ח זה אינו כולל את התשלום לבעלי מניות המיעוט ב-Team Internet בתמורה ל-10% בעלות האחרונים

(5) As part of the Mobfox deal, Matomy provided $3M secured cash deposit to Bank Leumi against its liabilities (Long term debt, Rent warranty and Forex hedging)

(5) כחלק מסגירת עיסקת מובפוקס החברה העמידה לבנק לאומי פקדון של 3 מיליון דולר להבטחת התחייבות החברה לבנק (הלוואה ארוכת טווח. ערבויות שכר דירה, עיסקת גידור מטח)

Subsequent events projected for the period April 1 through December 31, 2019

ארועים נוספים הצפויים בתקופה 1 אפריל 2019 ועד 31 דצמבר 2019

in thousands of USD:

באלפי דולרים

Tax refunds from US and German tax authorities8

$5,015

החזרים מרשויות המס בגרמניה וארה"ב*

Semi-annual payments to Bondholders**

($1,950)

תשלומי ריבית חצי שנתיים למחזיקי האג"ח

Quarterly payments to Bank Leumi (long term loan)

($526)

החזרים רבעוניים לבנק לאומי (החזר הלוואה ארוכת טווח)

Contingent payments to Rainmaker**

($1,720)

תשלומים ל-RainMaker**

Cost of Operations

($1,313)

עלות תפעול שוטפת

Total

($494)

סה"כ

*Subject to actual receipt which is not guaranteed as it is contingent on foreign tax authorities

*כפוף לקבלה בפועל מרשויות מס בחו״ל שאינן בשליטת החברה

**one-off bonus of US$1M for the extension of the cooperation between the Team Internet and its unrelated search engine provider beyond 31 July 2019 and 8% of the net earnings, as per the Company's announcement dated December 28, 2017

** בונוס בגין חידוש חוזה מנוע חיפוש והשתתפות ברווח כמפורט בהודעת החברה מיום 28.12.2017

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
STRFESFELFASEDE
Date   Source Headline
11th Nov 202012:04 pmRNSMerger Agreement with Global Auto Max Ltd
9th Nov 20207:00 amRNSTotal Voting Rights
20th Oct 20202:00 pmRNSResult of EGM
19th Oct 20201:45 pmRNSTotal Voting Rights
19th Oct 20207:00 amRNSSubmission of an Arrangement Proposal
13th Oct 20204:22 pmRNSTransfer of holdings to Tel Aviv Stock Exchange
13th Oct 20202:35 pmRNSMatomy’s EGM Adjourned for One Week
12th Oct 20207:00 amRNSEGM will be held via Zoom Videoconference
29th Sep 20203:25 pmRNSMatomy Enters MOU with Global Automax Ltd
22nd Sep 20203:18 pmRNSNotice of EGM to be held on October 13, 2020
25th Aug 20202:12 pmRNSWithdrawal of an Arrangement Proposal
20th Aug 20206:09 pmRNSManagement Changes
20th Aug 20207:00 amRNSMatomy Media Group 2020 Interim Results
13th Aug 20208:45 amRNSSubmission of an Arrangement Proposal
3rd Aug 20209:32 amRNSTotal Voting Rights
30th Jul 20207:00 amRNSResult of AGM
8th Jul 20207:58 amRNSTotal Voting Rights
24th Jun 202010:51 amRNSNotice of AGM to be held on July 29, 2020
23rd Jun 20203:48 pmRNSReceipt of Deferred Cash Payment
23rd Jun 20208:37 amRNSTrading Suspension
23rd Jun 20207:30 amRNSSuspension - Matomy Media Group Ltd
22nd Jun 20207:00 amRNSExpected Trading Suspension - TASE
11th Jun 202010:55 amRNSExpected Trading Suspension
2nd Jun 20205:14 pmRNSTotal Voting Rights
26th May 20208:22 amRNSHolding(s) in Company
26th May 20207:00 amRNSChange in Management
15th May 20207:00 amRNSAnnouncement Regarding a Demand Letter
14th May 20209:47 amRNSResult of Meeting
14th May 20209:26 amRNSResult of Meeting
4th May 20206:12 pmRNSTotal Voting Rights
1st May 20207:00 amRNSNotice of EGM postponement
28th Apr 20203:35 pmRNSAnnual Report
6th Apr 202011:50 amRNSTotal Voting Rights
30th Mar 20205:31 pmRNSNotice of EGM to be held on May 4, 2020
25th Mar 202012:01 pmRNSHolding(s) in Company
25th Mar 20207:00 amRNSChange in the Board of Directors of the Company
25th Mar 20207:00 amRNSHolding(s) in Company
24th Mar 20207:00 amRNSHolding(s) in Company
18th Mar 20202:52 pmRNSAnnual Financial Report
9th Mar 20209:17 amRNSHolding(s) in Company
4th Mar 202011:05 amRNSTotal Voting Rights
28th Feb 20207:00 amRNSChange in the Board of Directors of the Company
25th Feb 20207:00 amRNSDirector/PDMR Shareholding
25th Feb 20207:00 amRNSChange in the Board of Directors of the Company
20th Feb 20207:59 amRNSHolding(s) in Company
18th Feb 20205:22 pmRNSNegotiation with certain shareholders
17th Feb 20205:01 pmRNSChange in the Board of Directors of the Company
17th Feb 20207:50 amRNSChange in the Board of Directors of the Company
17th Feb 20207:33 amRNSHolding(s) in Company
13th Feb 20204:51 pmRNSNegotiation with certain shareholders

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.