Roundtable Discussion; The Future of Mineral Sands. Watch the video 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
2nd Jan 20197:00 amRNSUpdated Key Features for a Proposed Plan
31st Dec 201812:40 pmRNSSecond Price Monitoring Extn
31st Dec 201812:35 pmRNSPrice Monitoring Extension
27th Dec 20187:00 amRNSPresentation for the meeting of the Bond Holders
24th Dec 201812:51 pmRNSFinancial Sources and Expected Uses of Funds
20th Dec 20185:10 pmRNSRequest to appoint Financial Expert by the Trustee
20th Dec 20185:03 pmRNSMatomy- Extension Statement of Shareholder Support
11th Dec 20181:50 pmRNSCorrespondence with Rainmaker Investments Counsel
6th Dec 20188:40 amRNSClarification- Correspondence with the Trustee
5th Dec 20181:36 pmRNSCorrespondence with the Trustee of the Bondholders
4th Dec 201812:07 pmRNSSecond Price Monitoring Extn
4th Dec 201812:02 pmRNSPrice Monitoring Extension
4th Dec 20189:33 amRNSMatomy- Letter to the Trustee of the Bondholders
3rd Dec 20185:35 pmRNSMatomy- Key Features for a Proposed Plan
3rd Dec 20185:11 pmRNSMatomy- Notification of Major Interest in Shares
3rd Dec 201812:30 pmRNSClarification - Statement of Shareholder Support
29th Nov 20182:31 pmRNSApplication of the Hybrid Disclosure Model
28th Nov 201810:21 amRNSPresentation for the Meeting of the Bond Holders
23rd Nov 201810:45 amRNSMatomy- Update on Discussion
15th Nov 20181:39 pmRNSMatomy announces sale of Mobfox
11th Oct 20185:41 pmRNSMatomy- Update on Total Voting Rights
10th Sep 20187:00 amRNSMatomy- Update on Total Voting Rights
31st Aug 20186:00 pmRNSMatomy- Notification of Major Holdings
30th Aug 20187:00 amRNSMatomy Media Group 2018 Interim Results
29th Aug 20187:53 amRNSMatomy- Notice of Results and Analyst Briefing
15th Aug 20185:36 pmRNSMatomy Announces Sale of Its Email Activity
10th Aug 20184:36 pmRNSMatomy- Update on Total Voting Rights
6th Jul 20187:00 amRNSMatomy Media Group- Updte on Total Voting Rights
29th Jun 20184:07 pmRNSMatomy Media Group- Appointment of Chairman
7th Jun 20182:11 pmRNSTotal Voting Rights
1st Jun 20184:28 pmRNSNotice of Results and Analyst Briefing
31st May 20187:19 amRNSFirst Quarter 2018 Financial Results
10th May 20181:22 pmRNSTotal Voting Rights
1st May 20182:56 pmRNSPublication of Annual Report
10th Apr 20182:23 pmRNSTotal Voting Rights
29th Mar 20187:00 amRNSMatomy Media Group Ltd 2017 Results
8th Mar 20182:51 pmRNSTotal Voting Rights
7th Feb 20189:05 amRNSCompletion of Bond Issuance and Voting Rights
2nd Feb 20185:43 pmRNSCompletion of Institutional Tender
11th Jan 20189:37 amRNSResult of EGM and Update on Total Voting Rights
9th Jan 20187:15 amRNSManagement Change
28th Dec 20176:27 pmRNSMatomy Media Group- Update
15th Dec 201711:29 amRNSMatomy- Notice of EGM
5th Dec 20178:52 amRNSMatomy- Update on Total Voting Rights
2nd Nov 20174:43 pmRNSMatomy- Update on Total Voting Rights
24th Oct 20174:23 pmRNSMatomy- Non Executive Director Changes
3rd Oct 20174:00 pmRNSMatomy- Update on Total Voting Rights
28th Sep 20177:00 amRNSMatomy Media Group 2017 Interim Results
25th Sep 20172:27 pmRNSMatomy- Notice of Results and Analyst Briefing
5th Sep 201712:18 pmRNSMatomy- Update on Total Voting Rights

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.