DELAWARE
|
95-4868120
|
|
(STATE
OR OTHER JURISDICTION OF
|
(IRS
EMPLOYER IDENTIFICATION NO.)
|
|
INCORPORATION
OR ORGANIZATION)
|
TITLE
OF EACH CLASS REGISTERED:
|
NAME
OF EACH EXCHANGE ON WHICH REGISTERED:
|
|
NONE
|
NONE
|
ITEM
NUMBER AND CAPTION
|
PAGE
|
Special
Note Regarding Forward-Looking Statements
|
4
|
PART
I
|
|
1.
Description of Business
|
5
|
2.
Description of Property
|
13
|
3.
Legal Proceedings
|
13
|
4.
Submission of Matters to a Vote of Security Holders
|
13
|
PART
II
|
|
5.
Market for Common Equity and Related Stockholder Matters
|
14
|
6.
Management's Discussion and Analysis or Plan of Operation
|
16
|
7.
Financial Statements
|
20
|
8.
Changes in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
20
|
8A.
Controls and Procedures
|
20
|
8B.
Other Information
|
22
|
PART
III
|
|
9.
Directors, Executive Officers, Promoters and Control Persons
Compliance with Section 16(a) of the Exchange Act
|
22
|
10.
Executive Compensation
|
25
|
11.
Security Ownership of Certain Beneficial Owners and
Management
|
27
|
12.
Certain Relationships and Related Transactions
|
27
|
13.
Exhibits.
|
28
|
14.
Principal Accountant Fees and Services
|
30
|
1.
|
Customer
Care Practice
|
2.
|
Microsoft
Practice
|
Nominee
|
Number
of Shares
|
Walter
K. Weisel
|
66,463,270
|
Martin
Nielson
|
66,332,099
|
Gary
f. McNear
|
66,333,149
|
Craig
W. Conklin
|
66,332,149
|
Rick
Wynns
|
66,316,099
|
COMMON
STOCK
|
|||||||
Year
Ended December 31, 2006
|
High
|
Low
|
|||||
First
Quarter
|
$
|
0.241
|
$
|
0.065
|
|||
Second
Quarter
|
$
|
0.450
|
$
|
0.110
|
|||
Third
Quarter
|
$
|
0.330
|
$
|
0.120
|
|||
Fourth
Quarter
|
$
|
0.300
|
$
|
0.020
|
|||
Year
Ended December 31, 2005
|
|||||||
First
Quarter
|
$
|
0.032
|
$
|
0.008
|
|||
Second
Quarter
|
$
|
0.067
|
$
|
0.015
|
|||
Third
Quarter
|
$
|
0.042
|
$
|
0.010
|
|||
Fourth
Quarter
|
$
|
0.023
|
$
|
0.009
|
DECEMBER
31, 2006
|
||||||||||
Plan
Category
|
Number
of shares to be issued upon exercise of outstanding
options
|
Weighted
average exercise price of outstanding options
|
Number
of securities available for future issuance
|
|||||||
Equity
compensation plans approved by security holders
|
-
|
-
|
-
|
|||||||
Equity
compensation plans not approved by security holders
|
15,887,676
|
$
|
0.11
|
4,927,324
|
||||||
Total
|
15,887,676
|
$
|
0.11
|
4,927,324
|
Lender
|
Amount
of Loan
|
Date
of Loan
|
Due
Date
|
Eugene
Gartlan
|
$40,000
|
September
19, 2005
|
October
19, 2005
|
Jerry
Horne
|
$50,000
|
September
22, 2005
|
October
22, 2005
|
James
Marks
|
$30,000
|
September
22, 2005
|
October
22, 2005
|
Eugene
Gartlan
|
$5,000
|
October
5, 2005
|
January
5, 2006
|
Rick
Wynns
|
$30,000
|
October
3, 2005
|
November
3, 2005
|
Rick
Wynns
|
$30,000
|
October
14, 2005
|
February
14, 2006
|
Gary
McNear
|
$1,000
|
November
22, 2005
|
February
22, 2006
|
Jerry
Horne
|
$50,000
|
November
28, 2005
|
December
28, 2005
|
James
Marks
|
$21,000
|
December
21, 2005
|
March
21, 2006
|
Name
|
Age
|
Position
|
Walter
K. Weisel
|
66
|
Chairman,
Chief Executive Officer, and Director
|
Martin
Nielson
|
55
|
Previously
Chief Executive Officer and Chairman of the Board of Directors;
Director
|
Gary
F. McNear
|
62
|
Director;
Previously C F O, Vice President, and Secretary
|
Craig
W. Conklin
|
57
|
Director;
Previously Chief Operating Officer, and Vice President
|
Eugene
V. Gartlan
|
62
|
Previously
Chief Financial Officer, Executive Director of Strategic Development,
and
Director
|
Richard
Wynns
|
61
|
Director
|
Sheri
Aws
|
46
|
Secretary
|
Name
& Position
|
Year
|
Salary
|
Bonus
|
Other
|
Restricted
Stock Options
|
LTIP
|
All
Other
|
|||||||||||||||
Walter
K. Weisel,
Chairman
and CEO
(see
note 1 and 2 below
|
2006
2005
|
$
|
150,000
150,000
|
-
-
|
-
-
|
500,000
1,500,000
|
-
-
|
$
|
69,000
|
|||||||||||||
Eugene
V. Gartlan
Chief
Financial Officer
(see
Note 3 below)
|
2006
2005
|
$
|
180,000
-
|
$
|
50,000
-
|
-
-
|
-
1,200,000
|
-
1,800,000
|
$
|
12,000
|
Options
in Year Ended December 31, 2006
|
|||||
Individual
Grants
|
|||||
Name
|
Number
of Shares Underlying Options
|
%
of Total Options Granted to Employees
|
Exercise
Price
|
Market
Price
|
Expiration
Date
|
Walter
K. Weisel
|
500,000
|
30.8%
|
$.10
|
$.10
|
3/10/2016
|
Name
and Address of Beneficial Owner
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
Walter
K. Weisel
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
7,643,833
Direct
Ownership
|
9.44%
|
Martin
Nielsen
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
3,626,560
Direct
Ownership
|
4.48%
|
Gary
McNear
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
1,799,979
Direct
Ownership
|
2.22%
|
Craig
Conklin
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
2,225,752
Direct
Ownership
|
2.75%
|
Eugene
V. Gartlan
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
5,216,114
Direct
Ownership
|
6.44%
|
Jerry
Horne
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
7,432,922
Direct
Ownership
|
9.18%
|
Richard
K & Johanna Wynns
15870
Pine Ridge Road
Fort
Myers, FL 33908
|
7,114,552
Direct
Ownership
|
8.79%
|
Directors
and Officers as a Group
|
27,626,790
|
34.13%
|
Lender
|
Amount
of Loan
|
Date
of Loan
|
Due
Date
|
Eugene
Gartlan
|
$40,000
|
September
19, 2005
|
October
19, 2005
|
Jerry
Horne
|
$50,000
|
September
22, 2005
|
October
22, 2005
|
Eugene
Gartlan
|
$5,000
|
October
5, 2005
|
January
5, 2006
|
Rick
Wynns
|
$30,000
|
October
3, 2005
|
November
3, 2005
|
Rick
Wynns
|
$30,000
|
October
14, 2005
|
February
14, 2006
|
Gary
McNear
|
$1,000
|
November
22, 2005
|
February
22, 2006
|
Jerry
Horne
|
$50,000
|
November
28, 2005
|
December
28, 2005
|
2.1
|
Exchange
Agreement (1)
|
2.2
|
Agreement
and Plan of Merger dated as of April 29, 2003 between the Company
and
Sanjay Haryama (4)
|
2.3
|
Certificate
of Merger between The Company and Sanjay Haryama as filed with the
Delaware Secretary of State on April 29, 2003. (4)
|
2.4
|
Agreement
and Plan of Merger among the Company, RWT Acquisition, Inc and Robotic
Workspace Technologies, Inc. dated July 21, 2004. (5)
|
2.5
|
Agreement
between the Company and Encompass Group Affiliates, Inc. dated June
23,
2004. (5)
|
2.6
|
Agreement
between the Company and Aegis Finance, Inc. dated August 18, 2004
|
3.1
|
Articles
of Incorporation (2)
|
3.2
|
Bylaws
(2)
|
3.3
|
Certificate
of Amendment to Articles of Incorporation (3)
|
3.4
|
Certificate
of Amendment to Articles of Incorporation (6)
|
4.1
|
Certificate
of Designation of Series A Preferred Stock (5)
|
4.2
|
Certificate
of Designation of Series B Preferred Stock (9)
|
10.1
|
Advisory
Agreement between The Company and Altos Bancorp Inc. dated April
22, 2003
(4)
|
10.2
|
Stock
Option and Irrevocable Proxy Agreement among Altos Bancorp, Inc.,
the Gary
F. McNear Trust, the Susan M. McNear Trust, the Craig W. Conklin
Trust and
the Margaret L. Conklin Trust (4)
|
10.3
|
Convertible
Debenture Purchase Agreement dated as of April 21, 2003 between Sanjay
Haryama and HEM Mutual Assurance LLC.
(4)
|
10.4
|
Convertible
Debenture Purchase Agreement dated as of April 28, 2003 between The
Company and HEM Mutual Assurance Fund Limited. (4)
|
10.5
|
Option
Purchase Agreement between the Company and SunTrust Bank
(4)
|
10.6
|
License
Agreement between the Company and Encompass Group Affiliates, Inc.
dated
June 23, 2004 for customer list (5)
|
10.7
|
License
Agreement between the Company and Encompass Group Affiliates, Inc.
dated
June 23, 2004 for website (5)
|
10.8
|
Assumption
Agreement between the Company and Encompass Group Affiliates, Inc.
dated
June 23, 2004 (5)
|
10.9
|
Noncompetition
and Nondisclosure Agreement between the Company and Encompass Group
Affiliates, Inc. dated June 23, 2004 (5)
|
10.10
|
Employment
Agreement of Sheri Aws dated February 24, 2004 (7)
|
10.11
|
Renewal
Promissory Note payable to Fifth Third Bank, Florida for $225,000
effective July 22, 2003 (8)
|
10.12
|
Security
Agreement in favor of Fifth Third Bank, Florida effective July 22,
2003
(8)
|
10.13
|
Consulting
Agreements with Stratex Solutions, LLC (9)
|
10.14
|
Business
Development Agreement with B. Smith Holdings, Inc (9)
|
10.15
|
Employment
Agreement with Walter K. Weisel dated July 19, 2000 (9)
|
10.16
|
Standby
Equity Distribution Agreement with Cornell Capital Partners, LP dated
June
14, 2005 (10)
|
10.17
|
Registration
Rights Agreement with Cornell Capital Partners, LP dated June 14,
2005
(10)
|
10.18
|
Escrow
Agreement with Cornell Capital Partners, LP and David Gonzalez, Esq.
dated
June 14, 2005 (10)
|
10.19
|
Promissory
Note for $300,000 issued to Cornell Capital Partners, LP dated June
14,
2005 (10)
|
10.20
|
Placement
Agent Agreement with Monitor Capital Inc. dated June 14, 2005
(10)
|
10.21
|
Securities
Purchase Agreement with Cornell Capital Partners, LP dated October
7, 2005
(11)
|
10.22
|
Registration
Rights with Cornell Capital Partners, LP dated October 7, 2005
(11)
|
10.23
|
Convertible
Debenture issued to Cornell Capital Partners, LP dated October 7,
2005
(11)
|
10.24
|
Security
Agreement with Cornell Capital Partners, LP dated October 7, 2005
(11)
|
10.25
|
Escrow
Agreement with David Gonzalez and Cornell Capital Partners, LP dated
October 7, 2005 (11)
|
10.26
|
Employment
Agreement dated June 30, 2005 between Eugene Gartlan and Innova Holdings,
Inc. (12)
|
10.27
|
Termination
of Consulting Agreement dated June 30, 2005 between Stratex Solutions,
LLC
and Innova Holdings, Inc. (12)
|
10.28
|
Stock
Option Plan adopted on April 12, 2005 and amended on April 12,
2006
|
14.1
|
Code
of Ethics (9)
|
31.1
|
Rule
13(a) -14(a)/15d-14(a) Certification of Principal Executive
Officer*
|
31.2
|
Rule
13(a) -14(a)/15d-14(a) Certification of Principal Financial
Officer*
|
32.1
|
Section
1350 Certification of Chief Executive Officer *
|
32.2
|
Section
1350 Certification of Chief Financial Officer *
|
(1)
|
Incorporated
by reference to the Form 8-K filed on February 4, 2003
|
(2)
|
Incorporated
by reference to the Form SB-2 filed on August 7, 2001
|
(3)
|
Incorporated
by reference to the Form 10-KSB filed on April 24, 2003
|
(4)
|
Incorporated
by reference to the Form 8-K filed on May 13, 2003
|
(5)
|
Incorporated
by reference to the Form 8-K filed on August 8, 2004
|
(6)
|
Incorporated
by reference to the Form 14C filed on June 30, 2004
|
(7)
|
Incorporated
by reference to the Form 8-K filed on September 28,
2004
|
(8)
|
Incorporated
by reference to the Form 8-K filed on January 11, 2005
|
(9)
|
Incorporated
by reference to the Form 10-KSB filed on April 19, 2005
|
10)
|
Incorporated
by reference to the Form 8-K filed on June 16, 2005
|
(11)
|
Incorporated
by reference to the Form 8-K filed on October 19, 2006
|
(12)
|
Incorporated
by reference to the Form 8-K filed on July 6, 2005
|
(13)
|
Incorporated
by reference to the Form 8-K filed on January 27,
2006
|
ASSETS
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$
|
584,349
|
||
Accounts
receivable, net
|
105,275
|
|||
Inventory
|
46,674
|
|||
Total
current assets
|
736,298
|
|||
Property
and equipment, net
|
155,924
|
|||
Intangible
assets, net
|
605,023
|
|||
Deferred
finance costs, net
|
332,671
|
|||
Other
assets
|
6,690
|
|||
Total
assets
|
$
|
1,836,606
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
1,007,360
|
||
Accrued
expenses
|
565,797
|
|||
Accrued
expenses, related parties
|
202,309
|
|||
Notes
payable
|
357,750
|
|||
Notes
payable, related parties
|
306,000
|
|||
Dividend
payable
|
29,117
|
|||
Derivative
liability
|
2,698,954
|
|||
Total
current liabilities
|
5,167,287
|
|||
Long-term
obligations:
|
||||
Convertible
debt, net of discount
|
119,678
|
|||
Long-term
debt
|
989,100
|
|||
Commitments
|
||||
Stockholders’
deficit:
|
||||
Preferred
stock, $.001 par value, 10,000,000 shares
|
||||
authorized,
284,334 shares issued and outstanding
|
284
|
|||
Common
stock, $.001 par value, 900,000,000 shares
|
||||
authorized,
76,467,303 shares issued and outstanding
|
76,467
|
|||
Additional
paid-in capital
|
10,598,993
|
|||
Accumulated
deficit
|
(15,115,203
|
)
|
||
Total
stockholders' deficit
|
(4,439,459
|
)
|
||
Total
liabilities and stockholders’ deficit
|
$
|
1,836,606
|
2006
|
2005
|
||||||
Revenues:
|
|||||||
Services
|
$
|
1,046,407
|
$
|
-
|
|||
Products
|
293,815
|
-
|
|||||
Total
revenues
|
1,340,222
|
-
|
|||||
Cost
of revenues:
|
|||||||
Services
|
818,573
|
-
|
|||||
Products
|
233,135
|
-
|
|||||
Total
cost of revenues
|
1,051,708
|
-
|
|||||
Gross
profit
|
288,514
|
-
|
|||||
Operating
expenses:
|
|||||||
Selling,
general and administration
|
3,422,657
|
857,515
|
|||||
Outside
services
|
695,573
|
411,707
|
|||||
Legal
fees
|
301,695
|
83,212
|
|||||
Professional
fees
|
203,549
|
392,885
|
|||||
Depreciation
and amortization
|
167,486
|
12,954
|
|||||
Total
operating expenses
|
4,790,960
|
1,758,273
|
|||||
Loss
from operations
|
(4,502,446
|
)
|
(1,758,273
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
expense
|
(510,090
|
)
|
(133,544
|
)
|
|||
Derivative
income (loss)
|
(335,041
|
)
|
10,692
|
||||
Gain
(loss) on extinguishment of debt
|
(287,546
|
)
|
-
|
||||
Other
income
|
28,025
|
-
|
|||||
Net
Loss
|
$
|
(5,607,098
|
)
|
$
|
(1,881,125
|
)
|
|
Loss
applicable to common stockholders
|
|||||||
Net
loss
|
$
|
(5,607,098
|
)
|
$
|
(1,881,125
|
)
|
|
Beneficial
conversion features and
|
|||||||
accretions
of preferred stock
|
-
|
(149,758
|
)
|
||||
Dividends
declared on preferred stock
|
(9,129
|
)
|
(25,293
|
)
|
|||
Net
loss applicable to common stockholders
|
$
|
(5,616,227
|
)
|
$
|
(2,056,176
|
)
|
|
Net
loss per share
|
|||||||
Basic
and diluted
|
$
|
(0.09
|
)
|
$
|
(0.05
|
)
|
|
Weighted
average shares outstanding
|
|||||||
Basic
and diluted
|
65,242,574
|
43,011,971
|
Common
Stock
|
Preferred
Stock
|
Additional
Paid-in
|
Accumulated
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balances,
January 1, 2005
|
37,129,690
|
$
|
37,130
|
376,834
|
$
|
377
|
$
|
4,021,588
|
$
|
(7,440,780
|
)
|
$
|
(3,381,685
|
)
|
||||||||
Issuance
of Series B Preferred stock
|
-
|
-
|
148,166
|
148
|
148,018
|
-
|
148,166
|
|||||||||||||||
Common
stock issued for services rendered
|
5,450,830
|
5,451
|
-
|
-
|
699,582
|
-
|
705,033
|
|||||||||||||||
Sale
of common stock
|
2,593,333
|
2,593
|
-
|
-
|
465,407
|
-
|
468,000
|
|||||||||||||||
Conversion
of Series A Preferred stock
|
873,551
|
874
|
-
|
43,926
|
(13,832
|
)
|
30,968
|
|||||||||||||||
Conversion
of Series B Preferred Stock
|
660,000
|
660
|
(33,000
|
)
|
(33
|
)
|
(627
|
)
|
-
|
-
|
||||||||||||
Dividend
declared on preferred stock
|
-
|
-
|
-
|
-
|
(25,293
|
)
|
-
|
(25,293
|
)
|
|||||||||||||
Amortization
of beneficial conversion feature
Series
B Preferred Stock
|
-
|
-
|
-
|
-
|
141,500
|
(141,500
|
)
|
-
|
||||||||||||||
Amortization
of beneficial conversion feature
convertible
note payable
|
-
|
-
|
-
|
-
|
30,000
|
-
|
30,000
|
|||||||||||||||
Dividend
related to beneficial
conversion
feature
|
-
|
-
|
-
|
-
|
-
|
(8,258
|
)
|
(8,258
|
)
|
|||||||||||||
Amortization
of deferred finance costs
equity
line of credit
|
-
|
-
|
-
|
-
|
(4,400
|
)
|
-
|
(4,400
|
)
|
|||||||||||||
Stock
options issued for services
|
-
|
-
|
-
|
-
|
25,061
|
-
|
25,061
|
|||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
(1,881,125
|
)
|
(1,881,125
|
)
|
|||||||||||||
Balances,
December 31, 2005
|
46,707,404
|
$
|
46,708
|
492,000
|
$
|
492
|
$
|
5,544,762
|
$
|
(9,485,495
|
)
|
$
|
(3,893,533
|
)
|
Common
Stock
|
Preferred
Stock
|
Additional
Paid-in
|
Accumulated
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
Balances,
January 1, 2006
|
46,707,404
|
$
|
46,708
|
492,000
|
$
|
492
|
$
|
5,544,762
|
$
|
(9,485,495
|
)
|
$
|
(3,893,533
|
)
|
||||||||
Common
stock issued in acquisition of CoroWare
|
500,000
|
500
|
-
|
-
|
505,900
|
506,400
|
||||||||||||||||
Common
stock issued under Standby Equity
Distribution
Agreement
|
16,173,616
|
16,174
|
-
|
-
|
2,281,415
|
-
|
2,297,589
|
|||||||||||||||
Common
stock issued in connection with a
private
placement
|
1,159,409
|
1,159
|
-
|
-
|
99,491
|
-
|
100,650
|
|||||||||||||||
Common
stock issued in satisfaction of note payable
|
484,850
|
485
|
-
|
-
|
72,243
|
-
|
72,728
|
|||||||||||||||
Common
stock issued for services
|
5,397,297
|
5,397
|
-
|
-
|
773,682
|
-
|
779,079
|
|||||||||||||||
Common
stock issued for redemption
of
convertible debenture
|
189,000
|
189
|
-
|
-
|
181,082
|
-
|
181,271
|
|||||||||||||||
Dividends
declared on preferred stock - Series A
|
-
|
-
|
-
|
-
|
(9,129
|
)
|
-
|
(9,129
|
)
|
|||||||||||||
Conversion
of Series A Preferred stock
|
1,629,000
|
1,629
|
-
|
-
|
79,821
|
(22,610
|
)
|
58,840
|
||||||||||||||
Conversion
of Series A Preferred dividends
|
11,217
|
11
|
-
|
-
|
4,062
|
-
|
4,073
|
|||||||||||||||
Conversion
of Series B Preferred stock
|
4,153,320
|
4,153
|
(207,666
|
)
|
(208
|
)
|
(3,945
|
)
|
-
|
-
|
||||||||||||
Conversion
of Series B Preferred dividends
|
62,190
|
62
|
9,772
|
9,834
|
||||||||||||||||||
Stock
options issued for services
|
-
|
-
|
-
|
-
|
729,618
|
-
|
729,618
|
|||||||||||||||
Settlement
of $55,000 convertible debenture financing
|
-
|
-
|
-
|
-
|
185,500
|
-
|
185,500
|
|||||||||||||||
Imputed
interest on related party loan
|
-
|
-
|
-
|
-
|
6,095
|
-
|
6,095
|
|||||||||||||||
Fair
value adjustment on other warrants
|
-
|
-
|
-
|
-
|
138,624
|
-
|
138,624
|
|||||||||||||||
Net
loss
|
(5,607,098
|
)
|
(5,607,098
|
)
|
||||||||||||||||||
Balances,
December 31, 2006
|
76,467,303
|
$
|
76,467
|
284,334
|
$
|
284
|
$
|
10,598,993
|
$
|
(15,115,203
|
)
|
$
|
(4,439,459
|
)
|
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(5,607,098
|
)
|
$
|
(1,881,125
|
)
|
|
Adjustments
to reconcile net loss to cash flows used by
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
167,486
|
12,954
|
|||||
Stock
based compensation
|
729,618
|
25,061
|
|||||
Imputed
interest expense
|
6,095
|
40,280
|
|||||
Common
stock issued for services
|
244,976
|
605,033
|
|||||
Derivative
(income) loss
|
335,041
|
(10,692
|
)
|
||||
Amortization
of debt discount
|
187,433
|
-
|
|||||
Amortization
of deferred finance costs
|
142,687
|
-
|
|||||
Loss
on extinguishment of debt
|
287,546
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(6,729
|
)
|
-
|
||||
Inventory
|
13,488
|
(60,162
|
)
|
||||
Other
assets
|
(860
|
)
|
-
|
||||
Accounts
payable
|
(8,691
|
)
|
267,710
|
||||
Accrued
expenses
|
(341,058
|
)
|
176,124
|
||||
NET
CASH FLOWS FROM OPERATING ACTIVITIES
|
(3,850,066
|
)
|
(824,817
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Additions
to property and equipment
|
(50,713
|
)
|
(121,357
|
)
|
|||
Purchase
of CoroWare assets, net of cash acquired
|
(2,422
|
)
|
-
|
||||
NET
CASH FLOWS USED BY INVESTING ACTIVITIES
|
(53,135
|
)
|
(121,357
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from sale of common stock
|
2,398,239
|
616,166
|
|||||
Proceeds
from convertible debt financing
|
2,451,856
|
-
|
|||||
Payments
on convertible debt
|
(58,301
|
)
|
-
|
||||
Payments
on notes payable
|
(360,780
|
)
|
(2,500
|
)
|
|||
Proceeds
from notes payable
|
49,750
|
336,500
|
|||||
NET
CASH FLOWS FROM FINANCING ACTIVITIES
|
4,480,764
|
950,166
|
|||||
NET
INCREASE IN CASH
|
577,563
|
3,992
|
|||||
Cash
and cash equivalents, beginning of period
|
6,786
|
2,794
|
|||||
Cash
and cash equivalents, end of period
|
$
|
584,349
|
$
|
6,786
|
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Interest
paid
|
$
|
98,405
|
$
|
19,876
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
NON
CASH TRANSACTIONS
|
|||||||
Conversion
of convertible debt to stock
|
$
|
25,000
|
$
|
-
|
|||
Conversion
of Series A preferred stock
|
$
|
58,840
|
$
|
-
|
|||
Conversion
of Series B preferred stock dividends
|
$
|
9,834
|
$
|
-
|
|||
Stock
issued in satisfaction of note payable
|
$
|
72,728
|
$
|
-
|
|||
Settlement
of derivative liability resulting from repayment of debt
|
$
|
185,500
|
$
|
-
|
|||
Stock
issued in satisfaction of accrued liabilities
|
$
|
534,103
|
$
|
-
|
|||
Stock
issued for acquisition of CoroWare
|
$
|
506,400
|
$
|
-
|
|||
Stock
issued for redemption of convertible debentures
|
$
|
181,271
|
$
|
-
|
|||
Conversion
of Series A preferred dividends
|
$
|
4,073
|
$
|
-
|
|||
Common
stock issued for commitment fee
|
$
|
-
|
$
|
100,000
|
|||
Issuance
of convertible note for commitment fee
|
$
|
-
|
$
|
300,000
|
Instrument
|
Note
|
Fair
Value
|
Carrying
Value
|
|||||||
Note
payable - Merger
|
7(a)
|
|
$
|
230,000
|
$
|
230,000
|
||||
Note
payable - Principal shareholder
|
7(b)
|
|
$
|
165,000
|
$
|
165,000
|
||||
Shareholder
notes payable
|
7(c)
|
|
$
|
141,000
|
$
|
141,000
|
||||
Note
payable - Viejo Coro
|
7(d)
|
|
$
|
50,000
|
$
|
50,000
|
||||
Other
notes payable
|
7(e)
|
$
|
77,500
|
$
|
77,500
|
|||||
Long-term
debt
|
8
|
$
|
989,100
|
$
|
989,100
|
Note
|
Compound
derivative
|
Warrant
liability
|
Other
warrants
|
Total
|
||||||||||||
$
55,000 financing
|
9(a)
|
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
--
|
||||||
$2,825,000
financing
|
9(b)
|
|
$
|
1,718,934
|
$
|
980,020
|
$
|
-
|
$
|
2,698,954
|
Financing
or other contractual arrangement:
|
Note
|
Conversion
Features
|
Warrants
|
Total
|
|||||||||
$2,825,000
Convertible Note Financing
|
9(b)
|
|
16,506,711
|
9,300,000
|
25,806,711
|
·
|
estimating
future bad debts on accounts receivable that are carried at net realizable
values;
|
·
|
estimating
the fair value of our financial instruments that are required to
be
carried at fair value; and
|
·
|
estimating
the recoverability of our long-lived
assets.
|
Purchase
Allocation
|
Fair
Values
|
||||||
Current
assets
|
$
|
126,125
|
$
|
126,125
|
|||
Long-lived
assets:
|
|||||||
Acquired
customer lists
|
605,242
|
822,000
|
|||||
Acquired
employment contracts
|
132,977
|
180,600
|
|||||
Fixed
assets
|
23,409
|
33,026
|
|||||
Accounts
payable and accrued liabilities
|
(281,353
|
)
|
(282,261
|
)
|
|||
$
|
606,400
|
$
|
879,490
|
||||
Purchase
price:
|
|||||||
Cash
|
$
|
30,000
|
|||||
Note
payable
|
70,000
|
||||||
Common
stock
|
150,000
|
||||||
Common
stock options
|
356,400
|
||||||
$
|
606,400
|
Notes: | |
(a)
|
Customer
lists are estimated to have an economic life of three years. The
Company
will amortize this acquired intangible asset using the straight-line
method over the estimated life.
|
(b)
|
Acquired
employment contracts with key members of former CoroWare management
have
terms of five years and embody significant restrictive covenants
and
non-competition agreements. The fair value of these intangible assets
will
be amortized over the contractual term of five years using the
straight-line method.
|
Twelve
months ended
|
|||||||
2006
|
2005
|
||||||
Sales
|
$
|
1,559,189
|
$
|
1,278,618
|
|||
Net
loss
|
$
|
(
5,789,060
|
)
|
$
|
(
2,224,473
|
)
|
|
Loss
per share
|
$
|
(0.09
|
)
|
$
|
(0.05
|
)
|
Computer
equipment
|
$
|
135,804
|
||
Equipment
|
9,589
|
|||
Furniture
and fixtures
|
23,906
|
|||
Leasehold
improvements
|
37,838
|
|||
207,137
|
||||
Less:
accumulated depreciation
|
(51,213
|
)
|
||
$
|
155,924
|
Amount
|
Life
|
||||||
Employment
contracts
|
$
|
605,242
|
5
Years
|
||||
Customer
lists
|
132,977
|
3
Years
|
|||||
738,219
|
|||||||
Less:
accumulated amortization
|
(133,196
|
)
|
|||||
$
|
605,023
|
Related
Party
|
Third
Party
|
||||||
Accrued
interest
|
$
|
-
|
$
|
237,698
|
|||
Accrued
legal and consulting
|
-
|
128,030
|
|||||
Accrued
payroll and related expenses
|
202,309
|
126,184
|
|||||
Accrued
warranty costs
|
-
|
20,000
|
|||||
Accrued
other
|
-
|
53,885
|
|||||
$
|
202,309
|
$
|
565,797
|
Related
Party
|
Third
Party
|
|||||||||
Note
payable - merger
|
7(a
|
)
|
$
|
230,000
|
$
|
-
|
||||
Note
payable - principal shareholder
|
7(b
|
)
|
-
|
165,000
|
||||||
Shareholder
notes payable
|
7(c
|
)
|
-
|
141,000
|
||||||
Note
payable - CoroWare
|
7(d
|
)
|
50,000
|
-
|
||||||
Other
notes payable
|
7(e
|
)
|
77,750
|
-
|
||||||
SEDA
commitment fee
|
7(f
|
)
|
-
|
|||||||
$
|
357,750
|
$
|
306,000
|
Year
ending December 31, 2007
|
$
|
663,750
|
||
Year
ending December 31, 2008
|
18,336
|
|||
Year
ending December 31, 2009
|
2,818,336
|
|||
Year
ending December 31, 2010
|
18,336
|
|||
Year
ending December 31, 2011
|
18,336
|
|||
Thereafter
|
915,756
|
|||
$
|
4,452,850
|
Carrying
value
|
||||
$
55,000 financing 9(a)
|
$
|
-
|
||
$2,825,000
financing 9(b)
|
119,678
|
|||
$
|
119,678
|
Date
of Redemption
|
Principal
Redeemed
|
Number
of shares issued
|
|||||
December
18, 2006
|
$
|
25,000
|
189,000
|
2006
|
|||||||||||||
Derivative
income (expense)
|
Inception
|
Fair
Value Adjustments
|
Redemptions
|
Total
|
|||||||||
$55,000
Cornell Financing
|
$
|
-
|
$
|
(44,308
|
)
|
$
|
185,500
|
$
|
141,192
|
||||
$2,825,000
Financing
|
(388,950
|
)
|
262,904
|
181,271
|
55,225
|
||||||||
$
|
(
388,950
|
)
|
$
|
218,596
|
$
|
366,271
|
$
|
196,417
|
2005
|
|||||||||||||
Derivative
income (expense)
|
Inception
|
Fair
Value Adjustments
|
Redemptions
|
Total
|
|||||||||
$55,000
Cornell Financing
|
$
|
(10,692
|
)
|
$
|
-
|
$
|
-
|
$
|
(10,692
|
)
|
|||
$2,825,000
Financing
|
-
|
-
|
-
|
-
|
|||||||||
$
|
(10,692
|
)
|
$
|
-
|
$
|
-
|
$
|
(10,692
|
)
|
December
31, 2006
|
December
31, 2005
|
||||||
Refundable
income tax attributable to
|
|||||||
Current
operations
|
$
|
1,900,000
|
$
|
540,000
|
|||
Less,
change in valuation allowance
|
$
|
(1,900,000
|
)
|
$
|
(540,000
|
)
|
|
Net
refundable amount
|
$
|
-
|
$
|
-
|
December
31, 2006
|
December
31, 2005
|
||||||
Deferred
tax asset attributable to
|
|||||||
Net
operating loss carryover
|
$
|
6,600,000
|
$
|
4,700,000
|
|||
Less,
change in valuation allowance
|
$
|
(6,600,000
|
)
|
$
|
(4,700,000
|
)
|
|
Net
deferred tax asset
|
$
|
-
|
$
|
-
|
Martin
Nielson
|
3,008,503
shares
|
|
Gary
McNear
|
390,000
shares
|
|
Craig
Conklin
|
390,000
shares
|
Number
|
Weighted
Average Exercise Price
|
Intrinsic
Value
|
Weighted
Average Life (years)
|
||||||||||
Outstanding,
January 1, 2005
|
4,838,814
|
$
|
0.08
|
||||||||||
Granted
|
8,071,926
|
$
|
0.14
|
||||||||||
Forfeited
|
(2,600,000
|
)
|
$
|
0.21
|
|||||||||
Exercised
|
-
|
||||||||||||
Outstanding,
December 31, 2005
|
10,310,740
|
$
|
0.10
|
||||||||||
Granted
|
7,283,000
|
$
|
0.14
|
||||||||||
Forfeited
|
(1,706,064
|
)
|
$
|
0.18
|
|||||||||
Exercised
|
-
|
||||||||||||
Outstanding,
December 31, 2006
|
15,887,676
|
$
|
0.11
|
$
|
603,981
|
7.87
|
|||||||
Options
exercisable at
|
|||||||||||||
December
31, 2006
|
8,483,632
|
$
|
0.10
|
$
|
448,234
|
7.40
|
2005
|
||||
Net
loss, applicable to common stockholders, as reported
|
($1,881,125
|
)
|
||
Add:
|
stock-based
employee compensation expense included in
reported
net income, net of related tax effects
|
25,061
|
||
Deduct:
|
Total
stock-based employee compensation expense
determined
under the fair value method for all
awards,
net of related tax effects
|
(277,865
|
)
|
|
Pro-forma
net loss
|
($
2,133,929
|
)
|
||
Net
Loss per share:
|
||||
Basic
and diluted - as reported
|
$
|
(0.05
|
)
|
|
Basic
and diluted - pro-forma
|
$
|
(0.05
|
) | |
Volatility
|
79.00
|
%
|
||
Expected
dividends
|
-0-
|
|||
Expected
term (in years)
|
5
|
|||
Risk-free
rate
|
2.75
|
%
|
Volatility
|
44.19
|
%
|
||
Expected
dividends
|
-0-
|
|||
Expected
term (in years)
|
0-5
|
|||
Risk-free
rate
|
2.45
|
%
|
||
Forfeiture
rate
|
5.00
|
%
|
Number
|
Weighted
Average
Grant
Date
Fair
Value
|
||||||
Outstanding,
January 1, 2006
|
6,439,740
|
$
|
0.11
|
||||
Granted
|
7,283,000
|
$
|
0.03
|
||||
Vested
|
(5,193,356
|
)
|
$
|
0.12
|
|||
Forfeited
|
(1,125,339
|
)
|
$
|
(0.08
|
)
|
||
Outstanding,
December 31, 2006
|
7,404,045
|
$
|
0.08
|
Note
|
Grant
date
|
Expiration
date
|
Warrants
granted
|
Exercise
price
|
||||||||||||
Series
A Preferred
stock
rights
|
12(a
|
)
|
01/23/06
|
1/23/07
|
1,129,000
|
$
|
.072
|
|||||||||
Series
A Preferred
stock
rights
|
12(a
|
)
|
03/15/06
|
3/15/07
|
500,000
|
$
|
.094
|
|||||||||
$2,825,000
financing
|
9(b
|
)
|
7/21/06
|
7/21/09
|
2,500,000
|
$
|
.50
- 1.00
|
|||||||||
$2,825,000
financing
|
9(b
|
)
|
7/21/06
|
7/21/11
|
6,800,000
|
$
|
.25
- .75
|
|||||||||
10,929,000
|
Derivative
income (expense)
|
For
the year ended
December
31, 2006
|
For
the year ended
December
31, 2005
|
|||||
Warrant
derivative
|
$
|
138,624
|
$
|
-
|
December
31,
|
||||
2007
|
$
|
66,767
|
||
2008
|
67,846
|
|||
2009
|
68,412
|
|||
2010
|
43,179
|
|||
2011
|
-
|
|||
$
|
246,204
|
Date
of Redemption
|
Principal
Redeemed
|
Number
of shares issued
|
|||||
January
18, 2007
|
55,000
|
509,165
|
|||||
March
1, 2007
|
475,000
|
3,766,825
|
|||||
$
|
530,000
|
4,275,990
|
/s/ Walter K. Weisel | ||
Walter
K. Weisel
|
||
Chief
Executive Officer (Principal Executive
Officer)
|
/s/ Kenneth D. Vanden Berg | ||
Kenneth
D. Vanden Berg
|
||
Chief
Financial Officer (Principal Accounting and Financial
Officer)
|