In re: Troika Media Group, Inc. Lead Case No.: 23-11969 Consolidated Balance Sheets December 2023 $ in USD TROIKA MEDIA GROUP, INC. & RELATED DEBTORS CONVERGE DIRECT, LLC CONVERGE DIRECT INTERACTIVE, LLC CD ACQUISITION CORP. LACUNA VENTURES, LLC MISSION MEDIA USA, INC. MISSION CULTURE LLC TROIKA DESIGN GROUP, INC. TROIKA IO, INC. TROIKA MISSION WORLDWIDE, INC. TROIKA PRODUCTION GROUP, LLC TROIKA SERVICES, INC. TROIKA-MISSION HOLDINGS, INC. TROIKA MEDIA GROUP, INC. Total Consolidated December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, December 31, 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 ASSETS (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) Current assets: Cash and cash equivalents 1,694,638$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 666,350$ 2,360,988$ Restricted cash (1) - - - - - - - - - - - - 1,625,000 1,625,000 Accounts receivable, net 11,457,589 - - - - - - - - - - - - 11,457,589 Contract assets 2,678,495 - - - - - - - - - - - - 2,678,495 Prepaid expenses and other current assets 1,388,067 - - - - - - - - - - - 2,206,993 3,595,060 Total current assets 17,218,789 - - - - - - - - - - - 4,498,343 21,717,132 Non-current assets: Property and equipment, net 212,329 - - - - - - - - - - - 49,395 261,724 Operating lease right-of-use assets, net 2,327,494 - - - - - - - - - - - - 2,327,494 Amortizable intangible assets, net - - - - - - - - - - - - 31,152,730 31,152,730 Goodwill - - - - - - - - - - - - 21,614,359 21,614,359 Other assets 548,554 - - - - - - - - 184,530 - - - 733,084 Due to related Party (2) 27,681,333 1,991,570 - 9,352,769 (98,902) (9,735,519) (9,898,289) (14,031,065) (382,168) (1,569,805) (4,369,074) (13,809,299) 14,868,449 (0) Total assets 47,988,499$ 1,991,570$ -$ 9,352,769$ (98,902)$ (9,735,519)$ (9,898,289)$ (14,031,065)$ (382,168)$ (1,385,275)$ (4,369,074)$ (13,809,299)$ 72,183,277$ 77,806,523$ LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) Liabilities Not Subject to Compromise Current liabilities: Accounts payable 2,400,586$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 231,691$ 2,632,277$ Accrued and other current liabilities - - - - - - - - - - - - 2,179,321 2,179,321 Accrued billable expenses 7,264,719 - - - - - - - - - - - - 7,264,719 Deferred Revenue 577,156 - - - - - - - - - - - - 577,156 Current portion of long-term debt, net of deferred financing costs - - - - - - - - - - - - 328,333 328,333 Total current liabilities Not Subject to Compromise 10,242,461 - - - - - - - - - - - 2,739,345 12,981,806 Non-current liabilities: Long-term debt, net of deferred financing costs (3) - - - - - - - - - - - - 7,800,000 7,800,000 Total liabilities Not Subject to Compromise 10,242,461 - - - - - - - - - - - 10,539,345 20,781,806 Liabilities Subject to Compromise (4) Current liabilities: Accounts payable 13,423,327$ -$ -$ -$ -$ 1,014,755$ 84,296$ -$ -$ -$ -$ -$ 253,560$ 14,775,939$ Accrued and other current liabilities 433,003 - - - - 461,773 - - - 100,044 - - 4,135,441 5,130,262 Accrued billable expenses 1,743,533 - - - - - - - - - - - - 1,743,533 Deferred Revenue 968,593 - - - - 2,456,168 835,250 - - - - - - 4,260,011 Current portion of long-term debt, net of deferred financing costs - - - - - - - - - - - - 1,966,241 1,966,241 Acquisition liabilities - - - - - - - - - - - - 9,346,504 9,346,504 Convertible note payable - - - - - - - - - - - - 60,006 60,006 Operating lease liabilities, current 638,144 - - - - 437,105 - - - 571,503 - - - 1,646,753 Taxes payable, net - - - - - 58,242 - - - - - - - 58,242 Restructuring liabilities - - - - - - - - - - - - 99,408 99,408 Contingent liability - - - - - - - - - - - - 939,224 939,224 Other current liabilities 8,615 - - - - - - - - - - - - 8,615 Total current liabilities Subject to Compromise 17,215,216 - - - - 4,428,044 919,546 - - 671,547 - - 16,800,383 40,034,737 Non-current liabilities: Long-term debt, net of deferred financing costs - - - - - - - - - - - - 66,286,105 66,286,105 Operating lease liabilities, non-current 4,362,013 - - - - 1,182,424 - - - 49,219 - - - 5,593,655 Other long-term liabilities - - - - - - - - - - - - 8,425 8,425 Total liabilities Subject to Compromise 21,577,228 - - - - 5,610,468 919,546 - - 720,766 - - 83,094,913 111,922,921 Total liabilities 31,819,689 - - - - 5,610,468 919,546 - - 720,766 - - 93,634,258 132,704,727 Total stockholders’ equity (deficit) 16,168,810 1,991,570 - 9,352,769 (98,902) (15,345,987) (10,817,835) (14,031,065) (382,168) (2,106,040) (4,369,074) (13,809,298) (21,450,981) (54,898,204) Total liabilities and stockholders’ equity (deficit) 47,988,499$ 1,991,570$ -$ 9,352,769$ (98,902)$ (9,735,519)$ (9,898,289)$ (14,031,065)$ (382,168)$ (1,385,275)$ (4,369,074)$ (13,809,298)$ 72,183,277$ 77,806,523$ – – – – – – – – – – – – – – (1) Restricted cash amount of $1.625M are funds held in escrow relating to bankruptcy professional fees. (2) Due to related party is related to intercompany accounts that net to zero in consolidation. (3) Long-term Debt Not Subject to Compromise is related to Debtor in Possession ("DIP") financing. (4) Liabilities Subject to Compromise relates to all pre-petition obligations, including any priority or secured claims. 23-11969-dsj Doc 160 Filed 01/31/24 Entered 01/31/24 21:56:33 Main Document Pg 14 of 15
In re: Troika Media Group, Inc. Lead Case No.: 23-11969 Consolidated Statements of Operations For the post-petition period (i.e., Dec 7 - Dec 31, 2023) $ in USD TROIKA MEDIA GROUP, INC. & RELATED DEBTORS CONVERGE DIRECT, LLC CONVERGE DIRECT INTERACTIVE, LLC CD ACQUISITION CORP. LACUNA VENTURES, LLC MISSION MEDIA USA, INC. MISSION CULTURE LLC TROIKA DESIGN GROUP, INC. TROIKA IO, INC. TROIKA MISSION WORLDWIDE, INC. TROIKA PRODUCTION GROUP, LLC TROIKA SERVICES, INC. TROIKA-MISSION HOLDINGS, INC. TROIKA MEDIA GROUP, INC. Total Consolidated Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, Dec 7 - Dec 31, 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 2023 (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) (unaudited) Revenue 9,946,105$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 9,946,105$ Cost of revenue 8,739,694$ - - - - - - - - - - - - 8,739,694 Gross margin 1,206,411 - - - - - - - - - - - - 1,206,411 Gross margin % 12.1% NA NA NA NA NA NA NA NA NA NA NA NA 12.1% Operating expenses: Selling, general and administrative expenses 1,319,985 - - - - 6,114 - - - (35,882) (40,323) - 3,957,820 5,207,714 Depreciation and amortization 6,255 - - - - - - - - - - - 340,569 346,824 Impairments and other losses (gains), net - - - - - - - - - - - - - - Restructuring and other related charges - - - - - - - - - - - - (2,052) (2,052) Total operating expenses 1,326,240 - - - - 6,114 - - - (35,882) (40,323) - 4,296,336 5,552,486 Operating loss (119,829) - - - - (6,114) - - - 35,882 40,323 - (4,296,336) (4,346,075) Other income (expense): - Interest expense - - - - - - - - - - - - (77,877) (77,877) Loss contingency on equity issuance - - - - - - - - - - - - - - Miscellaneous income (expense) (1) (34,766) - - - - - - - - - - - 4,427 (30,339) Total other expense (34,766) - - - - - - - - - - - (73,450) (108,216) Loss from operations before income taxes (154,596) - - - - (6,114) - - - 35,882 40,323 - (4,369,786) (4,454,291) Income tax expense - - - - - - - - - - - - (11,282) (11,282) Net loss from continuing operations after income tax (154,596) - - - - (6,114) - - - 35,882 40,323 - (4,381,068) (4,465,573) Net loss (154,596) - - - - (6,114) - - - 35,882 40,323 - (4,381,068) (4,465,573) Foreign currency translation adjustment - - - - - - - - - - - - - - Comprehensive loss (154,596) - - - - (6,114) - - - 35,882 40,323 - (4,381,068) (4,465,573) (1.6%) NA NA NA NA NA NA NA NA NA NA NA NA (44.9%) (1) Miscellaneous income for Troika Media Group, Inc. relates to a refund received. 23-11969-dsj Doc 160 Filed 01/31/24 Entered 01/31/24 21:56:33 Main Document Pg 15 of 15