COROWARE, INC.
CONSOLIDATED BALANCE SHEETS
December 31, 2011 and 2010
ASSETS
|
|
|
|
2011
|
|
|
2010
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash
|
|
$
|
522
|
|
|
$
|
-
|
|
Accounts receivable, net
|
|
|
129,438
|
|
|
|
188,988
|
|
Inventory
|
|
|
3,783
|
|
|
|
4,818
|
|
Other current assets
|
|
|
7,518
|
|
|
|
10,673
|
|
Total current assets
|
|
|
141,261
|
|
|
|
204,479
|
|
Property and equipment, net
|
|
|
24,333
|
|
|
|
31,391
|
|
Intangible assets, net
|
|
|
-
|
|
|
|
11,081
|
|
Other assets, net
|
|
|
6,927
|
|
|
|
4,731
|
|
TOTAL ASSETS |
|
|
172,521 |
|
|
|
251,682 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Lines of credit
|
|
$
|
125,456
|
|
|
$
|
124,991
|
|
Obligations collateralized by receivables
|
|
|
107,730
|
|
|
|
102,389
|
|
Accounts payable and accrued expenses
|
|
|
4,442,906
|
|
|
|
3,811,415
|
|
Accrued expenses, related parties
|
|
|
111,466
|
|
|
|
150,536
|
|
Notes payable
|
|
|
202,232
|
|
|
|
263,133
|
|
Notes payable, related parties
|
|
|
208,913
|
|
|
|
292,812
|
|
Derivative liability
|
|
|
2,798,366
|
|
|
|
1,825,216
|
|
Current maturities of convertible debt, net of discount
|
|
|
2,206,247
|
|
|
|
2,292,410
|
|
Redeemable preferred stock, Series B, $.001 par value, 525,000
|
|
|
|
|
|
|
|
|
shares authorized, 159,666 shares issued and outstanding
|
|
|
106,443
|
|
|
|
260,958
|
|
Redeemable preferred stock, Series D, $.001 par value, 500,000
|
|
|
|
|
|
|
|
|
shares authorized, 100,000 shares issued and outstanding
|
|
|
75,901
|
|
|
|
-
|
|
Small business administration loan
|
|
|
980,450
|
|
|
|
982,450
|
|
Total current liabilities
|
|
|
11,366,110
|
|
|
|
10,106,310
|
|
|
|
|
|
|
|
|
|
|
Convertible debentures, net of current maturities
|
|
|
149,107
|
|
|
|
-
|
|
Total liabilities
|
|
|
11,515,217
|
|
|
|
10,106,310
|
|
Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit:
|
|
|
|
|
|
|
|
|
Common stock, $.001 par value, 900,000,000 shares authorized,
|
|
|
|
|
|
|
|
|
796,117,874 and 88,590,637 shares issued and 796,117,040 and 88,589,803
|
|
|
|
|
|
|
|
|
outstanding at December 31, 2011 and 2011, respectively
|
|
|
796,118
|
|
|
|
88,591
|
|
Additional paid-in capital
|
|
|
15,363,451
|
|
|
|
15,530,450
|
|
Accumulated deficit
|
|
|
(27,466,565
|
)
|
|
|
(25,437,969
|
)
|
Treasury stock
|
|
|
(35,700
|
)
|
|
|
(35,700
|
)
|
Total stockholders’ deficit
|
|
|
(11,342,696
|
)
|
|
|
(9,854,628
|
)
|
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
$
|
172,521
|
|
|
$
|
251,682
|
|
The accompanying notes are an integral part of these consolidated financial statements.
COROWARE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended December 31, 2011 and 2010
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,799,352
|
|
|
$
|
2,009,563
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
1,214,737
|
|
|
|
1,502,230
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
584,615
|
|
|
|
507,333
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
General and administration
|
|
|
863,299
|
|
|
|
954,001
|
|
Sales and marketing
|
|
|
314,195
|
|
|
|
339,032
|
|
Research and development
|
|
|
122,221
|
|
|
|
92,959
|
|
Depreciation and amortization
|
|
|
21,765
|
|
|
|
41,933
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
1,321,480
|
|
|
|
1,427,925
|
|
|
|
|
|
|
|
|
|
|
Loss from operations before other income (expense)
|
|
|
(736,865
|
)
|
|
|
(920,592
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Gain on sale of patents
|
|
|
-
|
|
|
|
-
|
|
Interest expense
|
|
|
(804,893)
|
|
|
|
(624,204
|
)
|
Derivative income (expense)
|
|
|
(485,772)
|
|
|
|
453,921
|
|
Other income
|
|
|
|
|
|
|
31,265
|
|
Gain (loss) on debt redemptions
|
|
|
(76,583)
|
|
|
|
50,726
|
|
Gain (Loss) on extinguishment of debt
|
|
|
75,517
|
|
|
|
|
|
Total other income (expense)
|
|
|
(1,291,730
|
)
|
|
|
(88,292
|
)
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,028,596
|
)
|
|
$
|
(1,008,884
|
)
|
Net loss per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.00)
|
|
|
$ |
(0.05)
|
|
Weighted average shares outstanding – Basic and diluted
|
|
|
43,152,766,014
|
|
|
|
22,266,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
COROWARE, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ DEFICIT
For the Year Ended December 31, 2011
|
|
Common Stock
|
|
Additional
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
Paid-in Capital
|
Accumulated Deficit
|
Treasury Stock
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2010
|
|
|
88,590,637
|
|
|
$
|
88,591
|
|
$
|
15,530,450
|
$
|
(25,437,969
|
)
|
|
$
|
(35,700
|
)
|
$
|
(9,854,628)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued in satisfaction of payables
|
|
|
196,789,147
|
|
|
|
196,789
|
|
|
84,062
|
|
-
|
|
|
|
|
-
|
|
280,851
|
Common stock issued for services and compensation
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
2,300
|
|
|
-
|
|
|
|
-
|
|
3,300
|
Common stock issued for redemption of convertible debenture
|
|
|
436,373,253
|
|
|
|
436,373
|
|
|
(184,308)
|
|
|
-
|
|
|
|
-
|
|
252,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for notes payable
|
|
|
73,364,837
|
|
|
|
73,365
|
|
|
5,239
|
|
-
|
|
|
|
-
|
|
|
78,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer preferred stock to liability
|
|
|
|
|
|
|
|
|
|
(74,292)
|
|
|
|
|
|
|
|
|
(74,292)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
(2,028,596)
|
|
|
|
|
-
|
|
(2,028,596)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2011
|
|
|
796,118,874
|
|
|
$
|
796,118
|
|
$
|
15,363,451
|
$
|
($27,466,565)
|
|
|
$
|
(35,700
|
)
|
$
|
(11,342,696)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
COROWARE, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ DEFICIT
For the Year Ended December 31, 2010
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
Additional
Paid-in Capital
|
Accumulated
Deficit
|
|
|
Treasury
Stock
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2009
|
|
|
4,506,191
|
|
|
$
|
4,506
|
|
$
|
14,901,673
|
$
|
(24,429,085
|
)
|
|
$ (35,700
|
)
|
|
$ |
( 9,558,606
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued in satisfaction of payables
|
|
|
50,541,118
|
|
|
|
50,541
|
|
|
310,787
|
|
-
|
|
|
-
|
|
|
|
361,328
|
|
Common stock issued for services and compensation
|
|
|
11,432,471
|
|
|
|
11,433
|
|
|
130,220
|
|
-
|
|
|
-
|
|
|
|
141,653
|
|
Common stock issued for redemption of convertible
debenture
|
|
|
20,360,857
|
|
|
|
20,361
|
|
|
162,386
|
|
-
|
|
|
-
|
|
|
|
182,747
|
|
Stock option expense
|
|
|
-
|
|
|
|
-
|
|
|
20,134
|
|
-
|
|
|
-
|
|
|
|
20,134
|
|
Common stock issued for investment in joint venture
|
|
|
1,750,000
|
|
|
|
1,750
|
|
|
5,250
|
|
-
|
|
|
-
|
|
|
|
7,000
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
(1,008,884
|
)
|
|
-
|
|
|
|
(1,008,884
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2010
|
|
|
88,590,637
|
|
|
$
|
88,591
|
|
$
|
15,530,450
|
$
|
(25,437,969
|
)
|
|
$ (35,700
|
)
|
|
$ |
(9,854,628
|
)
|
The accompanying notes are an integral part of these consolidated financial statements.
COROWARE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31, 2011 and 2010
|
|
2011
|
|
|
2010
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,028,596
|
)
|
|
$
|
(1,008,884
|
)
|
Adjustments to reconcile net loss to cash flows from
|
|
|
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
21,765
|
|
|
|
41,933
|
|
Stock issued for services and compensation
|
|
|
3,300
|
|
|
|
141,653
|
|
Stock option expense
|
|
|
|
|
|
|
20,134
|
|
Amortization of debt discount
|
|
|
297,209
|
|
|
|
62,005
|
|
Amortization of deferred financing costs
|
|
|
6,805
|
|
|
|
6,250
|
|
Derivative (income) loss
|
|
|
485,772
|
|
|
|
(453,921)
|
|
(Gain) loss on debt redemptions
|
|
|
(75,516)
|
|
|
|
(50,726)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
59,550
|
|
|
|
127
|
|
Inventory
|
|
|
1,035
|
|
|
|
1,939
|
|
Other assets
|
|
|
2,155
|
|
|
|
25,305
|
|
Accounts payable and accrued expenses
|
|
|
1,161,640
|
|
|
|
1,067,436
|
|
Accrued expenses, related parties
|
|
|
(6,387)
|
|
|
|
62,098
|
|
NET CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
(71,268
|
)
|
|
|
(84,651
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Additions to property and equipment
|
|
|
(3,626)
|
|
|
|
-
|
|
NET CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
(3,626)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net proceeds from obligations collateralized by receivables
|
|
|
5,341
|
|
|
|
102,389
|
|
Net proceeds from lines of credit
|
|
|
465
|
|
|
|
1,295
|
|
Proceeds from convertible debt financings
|
|
|
80,000
|
|
|
|
-
|
|
Payments on long-term debt
|
|
|
(2,000)
|
|
|
|
-
|
|
Payments on notes payable
|
|
|
(8,692
|
)
|
|
|
(101,948
|
)
|
Payments on notes payable, related parties
|
|
|
(14,698
|
)
|
|
|
(46,218
|
)
|
Proceeds from notes payable
|
|
|
15,000
|
|
|
|
80,640
|
|
Proceeds from notes payable, related parties
|
|
|
-
|
|
|
|
45,000
|
|
NET CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
75,416
|
|
|
|
81,158
|
|
|
|
|
|
|
|
|
|
|
NET CHANGE IN CASH
|
|
|
522
|
|
|
|
(3,493
|
)
|
Cash, beginning of year
|
|
|
-
|
|
|
|
3,493
|
|
Cash, end of year
|
|
$
|
522
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Continued.
COROWARE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
For the Years Ended December 31, 2011 and 2010
|
|
2011
|
|
|
2010
|
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
Interest paid
|
|
$
|
-
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
Income taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON CASH INVESTING AND FINANCING TRANSACTIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for joint venture contribution
|
|
$
|
-
|
|
|
$
|
7,000
|
|
Common stock issued in satisfaction of accounts and notes payable
|
|
$
|
280,849
|
|
|
$
|
361,328
|
|
Common stock issued for redemption of convertible debentures
|
|
$
|
330,669
|
|
|
$
|
182,747
|
|
The accompanying notes are an integral part of these consolidated financial statements.
COROWARE, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2011 and 2010
NOTE 1 - NATURE OF THE COMPANY, BASIS OF PRESENTATION, AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation and consolidation policy:
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, CoroWare Technologies, Inc. (“CTI”), Innova Robotics, Inc. (“IR”), Robotic Workspace Technologies, Inc. (“RWT”), and Robotics Software Services, Inc. (“RSS”) (Herein are referred to as the “Subsidiaries”). All significant inter-company balances and transactions have been eliminated in the consolidated financial statements.
Nature of the Company:
CoroWare, Inc ("CoroWare" or "the Company") is a public holding company whose principal subsidiary, CoroWare Technologies, Inc. ("CTI"), has expertise in information technology consulting, mobile robotics, and affordable collaboration. Through its subsidiary, the Company delivers custom engineering services, hardware and software products, and subscription services that benefit customers in North America, Europe, Australia, Asia and the Middle East. Their customers span multiple industry sectors and comprise universities, software and hardware product development companies, and non-profit organizations. The company also maintains a Near Shore practice which is comprised of multiple subcontracting companies with whom the company maintains close working relationships. Through these relationships, the Company is able to provide services in South America.
COROWARE TECHNOLOGIES, INC.
CoroWare Technologies comprises three separately managed lines of business:
·
|
CoroWare Business Solutions: (CBS) IT and lab management; business intelligence, software architecture, design and development; content delivery; partner and program management.
|
·
|
Robotics and Automation: (R&A) Custom engineering such as visualization, simulation and software development; and mobile robot platforms for university, government and corporate researchers.
|
·
|
Enhanced Collaboration Solutions: (ECS) High definition video conferencing and communications products, solutions and subscription services.
|
NOTE 1 - NATURE OF THE COMPANY, BASIS OF PRESENTATION, AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Summary of significant accounting policies:
Cash and cash equivalents:
Cash and cash equivalents include cash and all highly liquid financial instruments with original purchased maturities of three months or less.
Accounts receivable:
The Company’s accounts receivable are exposed to credit risk. During the normal course of business, the Company extends unsecured credit to its customers with normal and traditional trade terms. Typically credit terms require payments to be made by the thirtieth day following the sale. The Company regularly evaluates and monitors the creditworthiness of each customer. The Company provides an allowance for doubtful accounts based on our continuing evaluation of its customers’ credit risk and its overall collection history. At December 31, 2011 and December 31, 2010, no allowance was deemed necessary.
Property and equipment:
Property and equipment are stated at cost less accumulated depreciation. Major renovations, renewals and improvements are capitalized; minor replacements, maintenance and repairs are charged to current operations. Depreciation is computed by applying the straight-line method over the estimated useful lives which are generally five to ten years.
Intangible assets:
The Company’s intangible assets, which are recorded at cost, consist primarily of the unamortized cost basis of employment contracts and customer lists. These assets were amortized on a straight line basis over the estimated useful lives ranging from 3 to 5 years and are fully amortized as of December 31, 2011.
Impairment of long-lived assets:
The Company evaluates the carrying value and recoverability of its long-lived assets when circumstances warrant such evaluation by applying the provisions of FASB ASC 360-35, Property, Plant and Equipment, Subsequent Measurement. FASB ASC 360-35 requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.
Deferred finance costs:
Deferred finance costs are associated with the convertible debenture financings (see Note 9) and are being amortized on a straight line basis over the term of the underlying debt instrument. Upon conversion, the deferred finance cost associated with the converted amount is amortized.
Income taxes:
Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized. Additionally, taxes are calculated and expensed in accordance with applicable tax code.
NOTE 1 - NATURE OF THE COMPANY, BASIS OF PRESENTATION, AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Financial instruments:
Financial instruments, as defined in FASB ASC 825, Financial Instruments, consist of cash, accounts receivable, accounts payable, accrued expenses, notes payable, derivative financial instruments, and debt.
The Company carries cash, accounts receivable, accounts payable and accrued expenses at historical costs; their respective estimated fair values approximate carrying values due to their current nature. The Company also carries notes payable and convertible debt. The fair values of these notes payable and convertible debt instruments approximate carrying values based on the comparable market interest rates applicable to similar instruments.
Derivative financial instruments, as defined in FASB ASC 815, Derivatives and Hedging, consist of financial instruments or other contracts that contain a notional amount and one or more underlying variables (e.g. interest rate, security price or other variable), require no initial net investment and permit net settlement. The caption Derivative Liability consists of (i) the fair values associated with derivative features embedded in the convertible debt financings and (ii) the fair values of the detachable warrants that were issued in connection with those financing arrangements.
The Company generally does not use derivative financial instruments to hedge exposures to cash-flow, market or foreign-currency risks. However, the Company has entered into certain other financial instruments and contracts, such as debt financing arrangements and freestanding warrants with features that are either (i) not afforded equity classification, (ii) embody risks not clearly and closely related to host contracts, or (iii) may be net-cash settled by the counterparty. As required by FASB ASC 815, these instruments are required to be carried as derivative liabilities, at fair value, in its financial statements.
Share-based payments:
Stock based compensation expense is recorded in accordance with FASB ASC 718, Compensation – Stock Compensation, for stock and stock options awarded in return for services rendered. The expense is measured at the grant-date fair value of the award and recognized as compensation expense on a straight line basis over the service period, which is the vesting period. The Company estimates forfeitures that it expects will occur and records expense based upon the number of awards expected to vest.
There were no options granted during the years ending December 31, 2011 and 2010.
Revenue recognition:
We derive our software system integration services revenue from short-duration, time and material contracts. Generally, such contracts provide for an hourly-rate and a stipulated maximum fee. Revenue is recorded only on executed arrangements as time is incurred on the project and as materials, which are insignificant to the total contract value, are expended. Revenue is not recognized in cases where customer acceptance of the work product is necessary, unless sufficient work has been performed to ascertain that the performance specifications are being met and the customer acknowledges that such performance specifications are being met. We periodically review contractual performance and estimate future performance requirements. Losses on contracts are recorded when estimable. No contractual losses were identified during the periods presented.
We recognize revenue for our software and software professional services when persuasive evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable and collectability is probable. Product sales are recognized by us generally at the time product is shipped. Shipping and handling costs are included in cost of goods sold.
We account for arrangements that contain multiple elements in accordance with FASB ASC 605-25, Revenue Recognition, Multiple Element Arrangements. When elements such as hardware, software and consulting services are contained in a single arrangement, or in related arrangements with the same customer, we allocate revenue to each element based on its relative fair value, provided that such element meets the criteria for treatment as a separate unit of accounting. The price charged when the element is sold separately generally determines fair value. In the absence of fair value for a delivered element, we allocate revenue first to the fair value of the underlying elements and allocate the residual revenue to the delivered elements. In the absence of fair value for an undelivered element, the arrangement is accounted for as a single unit of accounting, resulting in a delay of revenue recognition for the delivered elements until the undelivered elements are fulfilled. We limit the amount of revenue recognition for delivered elements to the amount that is not contingent on future delivery of products or services or subject to customer-specified return of refund privileges.
NOTE 1 - NATURE OF THE COMPANY, BASIS OF PRESENTATION, AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
We recognize revenue from the sale of manufacturer’s maintenance and extended warranty contracts in accordance with FASB ASC 605-45, Revenue Recognition, Principal Agent Considerations, net of its costs of purchasing the related contracts.
Our collaboration revenue is comprised of both services and products. Collaboration service revenues are generated through the sale of CoroCallTM, a managed collaboration service. Our contracts provide for usage pricing or when paid for pre-paid service. We recognize this revenue in the period that the services or minutes are used and prepaid. Product revenues are realized partly through the sale of Vidyo’s product line, including room systems and back-end infrastructure, and partly through the sale of CoroWare collaboration products, including CoroWare Usage Reporter for Vidyo, a software package that provides usage statistics for Vidyo brand high-definition video conferencing systems, and partly through sales of accessories. Revenues for these products are recognized when the product is delivered to the customer.
Research and development:
Research and development costs relate to the development of new products, including significant improvements and refinements to existing products, and are expensed as incurred. Research and development expenses from continuing operations for the years ended December 31, 2011 and 2010 were $122,221 and $92,959 respectively.
Advertising expense:
The Company expenses advertising costs as they are incurred. Advertising expense for the years ending December 31, 2011 and 2010 were $7,400 and $14,134, respectively.
Concentration of Credit Risk:
Financial instruments which potentially expose the Company to concentrations of credit risk are cash and cash equivalents and trade accounts receivable.
The Company maintains its cash and cash equivalents in deposit accounts with high quality, credit-worthy financial institutions.
At December 31, 2011 and 2010, the Company’s revenues and receivables were comprised of the following customer concentrations:
|
|
2011
|
|
|
2010
|
|
|
|
% of Revenues
|
|
|
% of Receivables
|
|
|
% of Revenues
|
|
|
% of Receivables
|
|
Customer 1
|
|
|
23%
|
|
|
|
24%
|
|
|
|
36%
|
|
|
|
61%
|
|
Customer 2
|
|
|
51%
|
|
|
|
24%
|
|
|
|
34%
|
|
|
|
2%
|
|
Customer 3
|
|
|
-
|
|
|
|
-
|
|
|
|
5%
|
|
|
|
0%
|
|
Basic and diluted loss per share:
The Company is required to provide basic and dilutive earnings (loss) per common share information. The basic net loss per common share is computed by dividing the net loss applicable to common stockholders by the weighted average number of common shares outstanding.
Diluted net loss per common share is computed by dividing the net loss applicable to common stockholders, adjusted on an "as if converted" basis, by the weighted average number of common shares outstanding plus potential dilutive securities. For the years ended December 2011 and 2010, potential dilutive securities had an anti-dilutive effect and were not included in the calculation of diluted net loss per common share.
NOTE 1 - NATURE OF THE COMPANY, BASIS OF PRESENTATION, AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Dividend Policy
The Company has never declared or paid any cash dividends on its common stock. The Company anticipates that any earnings will be retained for development and expansion of its business and does not anticipate paying any cash dividends in the foreseeable future. Additionally, as of December 31, 2011 and 2010 the Company has issued and has outstanding shares of Series B Preferred Stock which are entitled, prior to the declaration of any dividends on common stock, to earn a 5% dividend, payable in either cash or common stock of the Company. The Board of Directors has sole discretion to declare dividends based on the Company's financial condition, results of operations, capital requirements, contractual obligations and other relevant factors. At December 31, 2011 and 2010, there were cumulative undeclared dividends to Preferred Series B shareholders of $39,917 and $31,933, respectively, the obligation for which is contingent on declaration by the board of directors. At December 31, 2011 and 2010, there were accrued unpaid dividends of $15,969, respectively. This balance is part of accounts payable and accrued expenses.
Recent Accounting Pronouncements:
On January 1, 2009, the Company adopted FASB ASC 815-40. This section of the Codification provides that an entity should use a two-step approach to evaluate whether an equity-linked financial instrument (or embedded feature) is indexed to its own stock, including evaluating the instrument’s contingent exercise and settlement provisions. The adoption of this pronouncement required the Company to perform additional analyses on both its freestanding equity derivatives and embedded equity derivative features. The adoption of FASB ASC 815-40 affected the Company’s accounting for the warrants associated with the $600,000 convertible debenture resulting in the Company recording a derivative liability of $4,379 representing the fair value of the warrants as of January 1, 2009. FASB ASC 815-40 requires the Company to recognize the cumulative effect of the change in accounting principle as an adjustment to the opening balance of retained earnings.
Management does not expect the impact of any other recently issued accounting pronouncements to have a material impact on its financial condition or results of operations.
Use of estimates:
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Among the more significant estimates included in the Company’s financial statements are the following:
·
|
estimating future bad debts on accounts receivable that are carried at net realizable values;
|
·
|
estimating the fair value of its financial instruments that are required to be carried at fair value; and
|
·
|
estimating the recoverability of its long-lived assets.
|
The Company uses all available information and appropriate techniques to develop its estimates. However, actual results could differ from its estimates.
NOTE 2 - FINANCIAL CONDITION AND GOING CONCERN
The Company has incurred losses for the years ended December 31, 2011 and 2010 of $2,028,596 and $1,008,884, respectively. Because of these losses and the Company's working capital deficit, the Company will require additional working capital to develop its business operations.
The Company intends to raise additional working capital through the use of private placements, public offerings and/or bank financing.
There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placements, public offerings and/or bank financing necessary to support the Company's working capital requirements. To the extent that funds generated from operations, any private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company.
NOTE 2 - FINANCIAL CONDITION AND GOING CONCERN (Continued)
These conditions raise substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
NOTE 3 – ACCOUNTS RECEIVABLE FACTORING
On March 21, 2010, the Company established a $200,000 factoring line with an asset-based lender, CapeFirst Funding, LLC (“Capefirst”) that is secured by accounts receivable that the Lender may accept and purchase from the Company. The agreement calls for Capefirst to advance up to 80% of the net face amount of each assigned account or up to 50% of eligible assigned purchase orders. The agreement calls for a maximum facility amount of $200,000 with a purchase fee of 2% of the net face amount of each assigned account and a collection fee of 0.1% compounded daily. In the event of a dispute or in the event of fraud, misrepresentation, willful misconduct or negligence on the part of the Company, Capefirst may require the Company to immediately repurchase the assigned accounts at a purchase price that includes the amount of the assigned account plus the discount fee, interest and collection fee and may include a processing fee of 10%. The combined balance due to factors as of December 31, 2011 and 2010 was $107,730 and $102,389. Factor expense charged to operations for the years ended December 31, 2011 and 2010 amounted to, $44,155 and $27,335, respectively.
We have adopted the FASB’s amended authoritative guidance which was issued in June 2009 and which became effective January 1, 2010 as it relates to distinguishing between transfers of financial assets that are sales from transfers that are secured borrowings. Under this new guidance as adopted by the Company effective January 1, 2010, the reporting of the sale of accounts receivable is treated as a secured borrowing rather than as a sale. As a result, affected accounts receivable are reported under Current Assets within the Company’s balance sheet as “Trade receivables” subject to reserves for doubtful accounts, returns and other allowances. Similarly, the net liability owing to Capefirst appears as “Obligations collateralized by receivables” within the Current Liabilities section of the Company’s balance sheet. Net proceeds received from the sale of accounts receivable appear as cash provided or used by financing activities within the Company’s Consolidated Statements of Cash Flows. Early adoption of this amended guidance was not permitted. Under the authoritative guidance in effect prior to the amended guidance noted above, after a transfer of financial assets, an entity recognizes the financial and servicing assets it controls and liabilities it has incurred, derecognizes financial assets when control has been surrendered, and derecognizes liabilities when extinguished.
NOTE 4 - PROPERTY AND EQUIPMENT
Property and equipment consists of the following at December 31, 2011 and 2010:
|
|
2011
|
|
|
2010
|
|
Computer equipment
|
|
$
|
82,260
|
|
|
$
|
78,634
|
|
Furniture and fixtures
|
|
|
7,862
|
|
|
|
7,862
|
|
|
|
|
90,122
|
|
|
|
86,496
|
|
Less: accumulated depreciation
|
|
|
(65,789)
|
|
|
|
(55,105)
|
|
|
|
$
|
24,333
|
|
|
$
|
31,391
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense for the years ended December 31, 2011 and 2010 was $10,684 and $15,333, respectively.
NOTE 5 - INTANGIBLE ASSETS
Intangible assets, which arose during the Company’s business acquisitions activities, consisted of the following at December 31, 2011 and 2010:
|
|
2011
|
|
|
2010
|
|
Life
|
Employment contracts
|
|
$
|
132,977
|
|
|
$
|
132,977
|
|
5 Years
|
Customer lists
|
|
|
605,242
|
|
|
|
605,242
|
|
3 Years
|
|
|
|
738,219
|
|
|
|
738,219
|
|
|
Less: accumulated amortization
|
|
|
(738,219)
|
|
|
|
(727,138)
|
|
|
|
|
$
|
-
|
|
|
$
|
11,081
|
|
|
Amortization expense amounting to $11,081 and $26,600 during the years ended December 31, 2011 and 2010, respectively is reflected as a component of operating expenses in the accompanying consolidated financial statements.
NOTE 6 - NOTES PAYABLE
Notes payable consist of the following at December 31, 2011 and 2010:
|
|
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
Related Party
|
|
|
Other
|
|
|
Related Party
|
|
|
Other
|
|
Notes payable – Merger
|
|
6(a)
|
|
|
$
|
|
|
|
|
$ 100,000
|
|
|
$
|
-
|
|
|
$
|
155,000
|
|
Notes payable – Shareholders
|
|
6(b)
|
|
|
|
208,913
|
|
|
|
|
|
|
|
275,312
|
|
|
|
-
|
|
Note payable – Third party
|
|
6(c)
|
|
|
|
|
|
|
|
45,000
|
|
|
|
-
|
|
|
|
45,000
|
|
Notes payable – Yorkville
|
|
6(d)
|
|
|
|
|
|
|
|
37,500
|
|
|
|
-
|
|
|
|
37,500
|
|
Other notes payable
|
|
6(e)
|
|
|
|
-
|
|
|
|
19,732
|
|
|
|
17,500
|
|
|
|
25,633
|
|
|
|
|
|
|
$
|
208,913
|
|
|
$
|
202,232
|
|
|
$
|
292,812
|
|
|
$
|
263,133
|
|
(a) Notes payable - Merger:
In February 2003, the Company issued $230,000 of notes payable which matured in June 2003. The notes earn interest at 8% per annum unless they are in default, in which case they earn default interest at a rate of 15%; the notes are currently in default. Additionally, the notes had warrants attached to purchase 11,500 shares of common stock at $15.00 per share and were exercisable through February 12, 2005. None of these warrants were exercised prior to their expiration. This instrument is in default. During the 4th quarter of 2010, one of these notes with an outstanding balance of $75,000 was sold to a third party by the original investor. The terms of the note were changed such that the note became a convertible debenture. See the $75,000 Collins financing in Note 9(d). During 2011, two additional merger notes aggregating $55,000 were sold to third parties by the original investors and simultaneously converted to convertible debentures. See the $25,000 Tangiers financing in Note 9(k) and the $65,000 Panache financing in Note 9(n).
(b) Notes payable - Shareholders:
During September through December 2005, the Company entered into short-term debt obligations totaling $257,000. These notes bore interest at rates ranging from 5 to 10% per annum and were due between ninety and one hundred twenty days. All of the lenders were shareholders of the Company. During the 4th quarter of 2010, the remaining $40,000 of these notes was sold to a third party by the original investor. That third party subsequently converted those notes along with the accrued interest of $7,509 into 15,560,455 shares of common stock of the Company.
Additionally, during 2011 and 2010, the Company entered into various unsecured notes with shareholders aggregating $5,000 and $45,000, respectively. The notes bear interest at 18% and matured at various dates through June 2011. Repayments of $14,699 and $106,218 ($60,000 in stock) were made during 2011 and 2010, respectively. During 2011, $74,200 of these notes were sold to third parties and simultaneously re-stated as convertible debentures. See Note 9(e) and 9(j).
(c) Notes payable – Third party:
Note payable to a third party bearing interest at 5%; payable in 9 monthly installments of $5,000; matured March 2008. The note is currently in default and is accruing default interest at 18% ($29,450 through December 31, 2011).
(d) Notes payable – Yorkville:
During August 2008, the Company entered into 2 short-term notes with Yorkville that bear interest at 18% and matured in December 2008. This transaction was recorded as an inducement expense of $3,750 during the year ended December 31, 2008. These instruments are in default.
(e) Other notes payable
Other notes payable consist of two notes to third parties. The note bear interest at rates ranging from 0.8% to 21% and matured through December 31, 2011. Both of these notes are in default.
NOTE 7 – LINES OF CREDIT
The Company has numerous unsecured lines of credit with various financial institutions bearing annual interest at rates ranging from 4.75% to 36.00%. At December 31, 2011 and 2010 the company had aggregate outstanding balances on these lines of $125,456 and $124,991, respectively. These lines of credit have no collateral and are payable monthly.
NOTE 8 - LONG-TERM DEBT
On April 17, 2002, the Company borrowed $989,100 under a note agreement with the Small Business Administration. The note bears interest at 4% and is secured by the equipment and machinery assets of the Company. The balance outstanding at December 31, 2011 and 2010 was $980,450 and $982,450, respectively. The note calls for monthly installments of principal and interest of $4,813 beginning September 17, 2002 and continuing until April 17, 2032. The Company and the Small Business Administration reached an agreement in November 2010 whereby the Small Business Administration would accept $500 per month for 12 months with payment reverting back to $4,813 in November 2011. The Company only made four payments under the modification agreement. The Company continues to carry the loan as a current term liability because current payments are not being made, resulting in a default. Contractual maturities of long term debt are as follows:
For the year ending December 31,
|
|
Small business administration loan
|
|
|
Convertible debt (1)
|
|
|
Combined
|
|
2012
|
|
$
|
980,450
|
|
|
$
|
2,206,247
|
|
|
$
|
3,186,697
|
|
2013
|
|
|
-
|
|
|
|
149,107
|
|
|
|
149,107
|
|
|
|
$
|
980,450
|
|
|
$
|
2,355,354
|
|
|
$
|
3,335,804
|
|
(1) Carried at face value, net of discount. See Note 9.
NOTE 9 - CONVERTIBLE DEBT
The following table illustrates the carrying value of convertible debt at December 31, 2011 and 2010:
|
Financing
|
Note
|
|
2011
|
|
2010
|
|
$2,825,000 Yorkville financing
|
9(a)
|
|
$ 478,258
|
|
$ 1,380,141
|
|
$ 600,000 Yorkville financing
|
9(b)
|
|
600,000
|
|
600,000
|
|
$ 300,000 Yorkville financing
|
9(c)
|
|
300,000
|
|
300,000
|
|
$ 75,000 Collins financing
|
9(d)
|
|
34,679
|
|
12,269
|
|
$ 27,500 Asher financing
|
9(e)
|
|
19,951
|
|
-
|
|
$ 10,750 Barclay financing
|
9(f)
|
|
10,750
|
|
-
|
|
$ 9,750 Mackie financing
|
9(g)
|
|
8,524
|
|
-
|
|
$ 170,562 Ratzker financing
|
9(h)
|
|
79,319
|
|
-
|
|
$ 67,042 Harvey financing
|
9(i)
|
|
62,675
|
|
-
|
|
$ 89,383 Cariou financing
|
9(j)
|
|
83,077
|
|
-
|
|
$ 10,000 Tangiers financing
|
9(l)
|
|
7,895
|
|
-
|
|
$ 15,000 Tangiers financing
|
9(m)
|
|
10,764
|
|
-
|
|
$ 65,000 Panache financing
|
9(n)
|
|
29,602
|
|
-
|
|
$ 15,000 Panache financing
|
9(o)
|
|
5,612
|
|
-
|
|
$ 567,200 Westmount financing
|
9(p)
|
|
537,318
|
|
-
|
|
$ 170,561 Redwood financing
|
9(q)
|
|
69,788
|
|
-
|
|
$ 21,962 Premier financing
|
9(r)
|
|
17,142
|
|
|
|
|
|
|
2,355,354
|
|
2,292,410
|
|
|
|
|
|
|
|
|
Less: Current portion of convertible debt
|
|
(2,206,247)
|
|
(2,292,410 )
|
|
Long-term portion of convertible debt
|
|
$ 149,107
|
|
$ -
|
(a) $2,825,000 Convertible debenture financing:
The Company is party to a convertible debenture with Yorkville which provided for the sale of its 14% secured convertible debentures in the original aggregate principal amount of $2,825,000, net of deferred financing costs of $263,143. The note was originally executed in three tranches as follows: Tranche 1 for $1,250,000 on July 21, 2006, Tranche 2 for $575,000 on August 21, 2006 and Tranche 3 for $1,000,000 on December 7, 2006.
The Debenture matures on the third anniversary of the date of issuance (see Note 8 for debt maturity schedule). The holder of the Debenture may, at any time, convert amounts outstanding under the Debentures into shares of common stock of the Company at the lesser of $6.00 or 85% of the 30-day VWAP. The Company's obligations under the Purchase Agreement are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc.
Under the Purchase Agreement, the Company also issued to Yorkville five-year warrants to purchase 3,333 and 5,000 shares of Common Stock at prices equal to $150 and $300, respectively, together with three-year warrants to purchase 7,667, 6,667 and 8,333 shares of Common Stock at prices equal to $75, $195 and $225, respectively. All of these warrants have expired unexercised.
The Company has the right to redeem a portion or all amounts outstanding under the Debenture prior to the Maturity Date at a 10% redemption premium plus accrued interest provided that the closing bid price of the Common Stock is less than the Conversion Price and there is an effective Registration Statement covering the shares of Common Stock issuable upon conversion of the Debentures and exercise of the Warrants (as defined below). In addition, beginning on the earlier of: (i) the first trading day following the day which the Registration Statement is declared effective by the Commission, or (ii) December 1, 2006, and continuing on the first trading day of each calendar month thereafter, Yorkville may require the Company to redeem up to $500,000 of the remaining principal amount of the Debentures per calendar month. However, Yorkville may not require the Company to redeem the Debentures if the closing bid price of the Common Stock exceeds the Conversion Price for each of the five consecutive trading days immediately prior to the redemption date, and the Registration Statement has been declared effective and remains effective on the redemption date. The Company has the option, in its sole discretion, to settle any requested redemptions by either paying cash and a 10% redemption premium plus accrued interest or issuing the number of shares of the Company’s common stock equal to the cash amount owed divided by a stock price equal to 95% of the 30 day VWAP (lowest daily volume weighted average price of the Company’s common stock during the thirty (30) trading days immediately preceding the date of the redemption).
The following redemptions have occurred in conjunction with this debenture financing:
Date of Redemption
|
|
Principal Redeemed
|
|
Number of shares issued
|
2006
|
|
$ 25,000
|
|
629
|
2007
|
|
$ 930,000
|
|
59,946
|
2008
|
|
$ 280,051
|
|
925,794
|
2009
|
|
$ 30,000
|
|
573,220
|
2010
|
|
$ 137,300
|
|
20,360,857
|
2011
|
|
$ 50,170
|
|
55,536,746
|
In the Company’s evaluation of this instrument in accordance with FASB ASC 815, Derivatives and Hedging (pre-codification FAS 133 “Accounting for Derivative Financial Instruments and Hedging Activities”), based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: Effective Term (using the remaining term of the host instrument); Effective Volatility (89.08% - 123.72%); and Effective Risk Adjusted Yield (15.97% - 33.59%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $1,798,350 at inception. The Company also determined that the warrants did not meet the conditions for equity classification because share settlement and maintenance of an effective registration statement are not within its control. The fair value allocated to the warrants instruments was $637,700 at inception. The remaining $388,950 was allocated to the carrying value of the debenture.
On December 31, 2010, Yorkville assigned 46.3% of Tranche 1 (aggregating $341,123 principal and $227,140 interest) to an unrelated third party (“Ratzker”). See discussion below in Note 9(h). On January 12, 2011, Yorkville assigned 100% of Tranche 2 (aggregating $567,200 in principal and $317,510 in interest) to an unrelated third party (“Westmount”). See discussion below in Note 9(p).
The remaining portions of Tranche 1 ($395,628 principal) and Tranche 3 ($82,630 principal) remain with Yorkville and are currently in default. Management is working with Yorkville to develop a plan for repayment of this debt. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
(b) $600,000 Convertible debenture financing:
The Company is party to a convertible debenture with Yorkville which provided for the sale of its 14% secured convertible debentures in the aggregate principal amount of $600,000, net of deferred financing costs of $75,000.
The holder of the Debentures may, at any time, convert amounts outstanding under the Debentures into shares of common stock of the Company at the lesser of $6.00 or 85% of the 30-day VWAP. The Company's obligations under the Purchase Agreement are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc.
The Company had the right to redeem a portion or all amounts outstanding under the Debenture prior to the Maturity Date at a 12% redemption premium plus accrued interest provided that the closing bid price of the Common Stock is less than the Conversion Price and there is an effective Registration Statement covering the shares of Common Stock issuable upon conversion of the Debentures and exercise of the Warrants (as defined below). In addition, beginning on the issuance date, Yorkville may require the Company to convert any amounts owed. However, Yorkville may not require the Company to redeem the Debentures if the closing bid price of the Common Stock exceeds the Conversion Price for each of the five consecutive trading days immediately prior to the redemption date, and the Registration Statement has been declared effective and remains effective on the redemption date. The Company has the option, in its sole discretion, to settle any requested conversions by either paying cash and a 12% redemption premium plus accrued interest or issuing the number of shares of the Company’s common stock equal to the cash amount owed divided by a stock price equal to 85% of the 30 day VWAP.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: Effective Term (using the remaining term of the host instrument); Effective Volatility (89.08% - 123.72%); and Effective Risk Adjusted Yield (15.97% - 33.59%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $706,800 at inception.
This convertible debenture matured in 2009 and is currently in default. Management is working with Yorkville to develop a plan for repayment of this debt. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
(c) $300,000 Convertible debenture financing:
On March 19, 2008, the Company consummated a Securities Purchase Agreement dated March 19, 2008 with Y.A. Global Investments (“Yorkville”) for the sale by the Company to Yorkville of its 14% secured convertible debentures in the aggregate principal amount of $300,000, net of deferred financing costs of $60,000 which was advanced immediately in March 2008.
The holder of the Debentures may, at any time, convert amounts outstanding under the Debentures into shares of common stock of the Company at a fixed conversion price per share equal to $6.00. The Company's obligations under the Purchase Agreement are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc. Under the Purchase Agreement, the Company also issued to Yorkville five-year warrants to purchase 33,333 shares of Common Stock at a price equal to $6.
The Company has the right to redeem a portion or all amounts outstanding under the Debenture prior to the Maturity Date at a 14% redemption premium plus accrued interest provided that the closing bid price of the Common Stock is less than the Conversion Price and there is an effective Registration Statement covering the shares of Common Stock issuable upon conversion of the Debentures and exercise of the Warrants (as defined below). In addition, beginning on the issuance date, Yorkville may require the Company to convert any amounts owed. However, Yorkville may not require the Company to redeem the Debentures if the closing bid price of the Common Stock exceeds the Conversion Price for each of the five consecutive trading days immediately prior to the redemption date, and the Registration Statement has been declared effective and remains effective on the redemption date. The Company has the option, in its sole discretion, to settle any requested conversions by either paying cash and a 14% redemption premium plus accrued interest or issuing the number of shares of the Company’s common stock equal to the cash amount owed divided by a stock price equal to 85% of the 30 day VWAP.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: Effective Term (using the remaining term of the host instrument); Effective Volatility (89.08% - 123.72%); and Effective Risk Adjusted Yield (15.97% - 33.59%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $150,000 at inception. The Company also determined that the warrants did not meet the conditions for equity classification because share settlement and maintenance of an effective registration statement are not within its control. The fair value allocated to the warrants instruments was $50,000 at inception. The remaining $100,000 was allocated to the carrying value of the debenture.
This convertible debenture matured in 2010 and is currently in default. Management is working with Yorkville to develop a plan for repayment of this debt. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
(d) $75,000 Collins financing:
On December 9, 2010, the Company amended a note payable that has been outstanding from February 11, 2003. The amended terms of the note call for a variable conversion price of 70% of the market price. The market price is defined as the average of the lowest three trading prices for the common stock during the 10 trading day period prior to the date the conversion notice is sent by the holder. The Debenture matured on June 27, 2003 and remains in default.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion feature was bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instrument using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were:
Effective Term (using the estimated remaining term of the host instrument); Effective Volatility (141.39%); and Effective Risk Adjusted Yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $61,039 at inception. The remaining $13,961 was allocated to the carrying value of the debenture. As of December 31, 2010, this note carried a discount of $53,341 which is being amortized using the effective interest method over the estimated life of 10 months.
During December 2010, the original holder of the note sold it to a third party investor (“Collins”) with all of the terms remaining the same. Collins subsequently made the following conversions:
Date of Redemption
|
|
Principal Redeemed
|
|
Number of shares issued
|
2010
|
|
$ 9,300
|
|
3,100,000
|
2011
|
|
$ 20,290
|
|
21,500,000
|
(a)
|
$27,500 Asher financing:
|
On February 1, 2011, the Company consummated an unsecured Securities Purchase Agreement with an unrelated third party for the sale by the Company of its 8% secured convertible debentures in the aggregate principal amount of $27,500, net of deferred financing costs of $2,500.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 51% of the market price, which is defined as the lowest 3 trading prices for the Company’s common stock during the 10 trading days prior to conversion.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (145.01% - 130.17%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $36,729 at inception. Derivative expense of $9,229 was recognized at inception.
This convertible debenture matured in November 2011 and is currently in default. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
During 2011, Asher converted $2,000 of the convertible debenture into 33,333,333 shares of the Company’s common stock. The Company recognized a loss on redemption of $114.
(b)
|
$10,750 Barclay financing:
|
On January 28, 2011, the Company consummated an unsecured convertible promissory note with an unrelated third party for $10,750, net of deferred financing costs of $2,500.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 50% of the fair market value, but not to exceed $0.05/share or be less than $0.0001/share. Fair market value is defined as the lower of i) the closing bid price for the date immediately preceding the date of conversion (excluding trades that are not arms-length) or ii) the average of last 5 trading days volume weighted average price. The Company's obligations under the convertible promissory note are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (155.39% - 117.57%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $12,369 at inception. Derivative expense of $1,619 was recognized at inception.
This convertible debenture matured July 28, 2011 and is currently in default. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(c)
|
$9,750 Mackie financing:
|
On February 3, 2011, the Company consummated an unsecured convertible promissory note with an unrelated third party for $9,750.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 85% of the 5 day average closing price using the 5 trading days prior to the conversion date.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (155.39% - 117.57%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $3,491 at inception. The remaining balance of $6,259 was allocated to the carrying value of the debenture.
This convertible debenture matured February 18, 2011 and is currently in default. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(h) $ 170,562 Ratzker financing:
Yorkville Advisors transferred a 46.3% portion of Tranche 1 of the $2,825,000 debenture to a third party (“Ratzker”) effective December 31, 2010. The assignment aggregated $568,263, representing $341,123 of unpaid principal and $227,140 of accrued interest. At that time, there was no accounting impact for CoroWare as it was merely an assignment between debt holders. On March 18, 2011, Ratzker modified the terms of the debenture such that the interest rate was lowered from 14% to 5% and the maturity date was extended until March 18, 2013. Simultaneously, the conversion rate on the debenture was modified from 85% of the 30 day Volume Weighted Average Price (“VWAP”) to 65% of the 30 day VWAP.
The modification was analyzed in accordance with current accounting standards and was determined not to be a troubled debt restricting or an extinguishment of debt. As such, it was accounted for as a modification and no gain or loss was recognized on the transaction. A debt discount of $236,779 was recognized for the difference in the fair value of the embedded conversion feature before and after the modification date. A new effective rate was calculated for the new debenture and the related debt discount is being amortized using the effective interest rate over the new 2 year term of the underlying loan. Amortization for the year ended December 31, 2011 was $32,864.
On March 21, 2011, Ratzker transferred 50% of his ownership interest in this debenture to another unrelated party (“Redwood”). The terms of the debenture did not change with that transfer. As such, this transfer was also considered an assignment between debt holders and did not have an accounting impact on the Company. See discussion below in Note 9(q) for Redwood financing.
With the extension of the maturity date, this debenture is no longer in default and has been reclassified to long-term liabilities on the accompanying balance sheet.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(i) $67,042 Harvey financing:
On April 2, 2011, the Company entered into an unsecured convertible promissory note with a vendor. The vendor converted $67,042 of outstanding payables into this convertible note. The note calls for interest at 10% through the maturity date of May 2, 2011 and default interest at 15% thereafter.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to the average closing bid price for the 5 trading days prior to, but not including, the conversion date. The number of shares of common stock to be issued upon each conversion shall be determined by dividing that portion of the principal to be converted by the conversion price then multiplying by 115%.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $30,011 at inception.
This convertible debenture matured May 2, 2011 and is currently in default. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(j) $89,383 Cariou financing:
On April 4, 2011, the Company entered into unsecured convertible promissory note with an employee. The employee converted $56,700 of outstanding principal on related party notes payable and $32,683 of accrued interest into this convertible note. The note calls for interest at 10% through the maturity date of May 4, 2011 and default interest at 15% thereafter.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to the average closing bid price for the 5 trading days prior to, but not including, the conversion date. The number of shares of common stock to be issued upon each conversion shall be determined by dividing that portion of the principal to be converted by the conversion price then multiplying by 115%.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $44,720 at inception.
This convertible debenture matured May 4, 2011 and is currently in default. In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(k) $25,000 Tangiers financing:
In May and June 2011, an unrelated third party (“Tangiers”) purchased a $25,000 note payable from one of CoroWare’s note holders. The transaction was completed in 2 Tranches of $10,000 and $15,000. The terms of the note were changed such that the conversion rate was changed from a fixed $1 per share to a variable rate of 65% of the lowest trading price during the 7 days prior to conversion. The interest rate was changed from 8% to 10% and the maturity date was extended from June 2003 to March 19, 2012, thus taking the note out of default.
The modification was analyzed in accordance with current accounting standards and was determined not to be a troubled debt restricting but rather an extinguishment of debt as there was a substantial difference in terms on the new debt. As the old debt was being carried at face value, there was no gain or loss recognized on the extinguishment.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $11,662 and $10,800, respectively, at inception for the $10,000 tranche and the $15,000 tranche.
During 2011, the entire $25,000 was converted into 96,153,846 shares of CoroWare common stock. CoroWare recognized a loss of $16,923 and $13,846, respectively, on the conversion of the $10,000 tranche and the $15,000 tranche.
(l) $10,000 Tangiers financing:
On May 16, 2011, the Company entered into a $10,000 Convertible Note Agreement with an unrelated third party (“Tangiers”). The note calls for interest at 10% through the maturity date of May 16, 2012 and default interest at 20% thereafter. Loan fees of $1,300 were withheld at closing. These have been classified as deferred finance costs and are being amortized over the term of the loan on a straight line basis.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 65% of the lowest trading price in the 7 days prior to the conversion date. Upon default, the conversion price changes to 40% of the lowest trading price in the 7 days prior to the conversion date.
In the Company’s original evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $5,877 at inception.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(m) $15,000 Tangiers financing:
On June 10, 2011, the Company entered into a $15,000 Convertible Note Agreement with an unrelated third party (“Tangiers”). The note calls for interest at 10% through the maturity date of May 16, 2012 and default interest at 20% thereafter. Loan fees of $1,300 were withheld at closing. These have been classified as deferred finance costs and are being amortized over the term of the loan on a straight line basis.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 65% of the lowest trading price in the 7 days prior to the conversion date. Upon default, the conversion price changes to 40% of the lowest trading price in the 7 days prior to the conversion date.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $10,800 at inception.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(n) $65,000 Panache financing:
On June 2, 2011, an unrelated third party (“Panache”) purchased an aggregate $65,000 (representing $30,000 of outstanding principal and $35,000 accrued interest) from one of CoroWare’s note holders. The terms of the note were changed such that the conversion rate was changed from a fixed $1 per share to a variable rate of an agreed to discount to market not to fall below a 50% discount to the average of the 3 lowest trading prices during the 20 days prior to conversion. The interest rate was changed from 8% to 15% and the maturity date was extended from June 2003 to June 1, 2012, thus taking the note out of default.
The modification was analyzed in accordance with current accounting standards and was determined not to be a troubled debt restricting but rather an extinguishment of debt as there was a substantial difference in terms on the new debt. As the old debt was being carried at face value, there was no gain or loss recognized on the extinguishment.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $100,880 at inception. Derivative expense of $35,880 was recognized at inception.
During 2011, Panache converted $8,400 of principal into 42,000,000 shares of the Company’s common stock.
(o) $15,000 Panache financing:
On April 2, 2011, the Company entered into a $15,000 Convertible Note Agreement with an unrelated third party (“Panache”). The note calls for interest at 8% through the maturity date of June 29, 2012. The note can be renewed for an additional 10 years under 6 month extensions at $100 per extension.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to an agreed to discount to market not to fall below a 15% discount to the average of the 3 lowest trading prices during the 20 days prior to conversion.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (132.38%); and effective risk adjusted yield (12.5%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $13,500 at inception.
As of December 31, 2011, there have been no conversions on this convertible debenture.
(p) $567,200 Westmount financing:
On January 12, 2011, Yorkville assigned 100% of Tranche 2 of its $2,825,000 debenture (aggregating $567,200 in principal and $317,510 in interest) to an unrelated third party (“Westmount”). The terms of the note did not change. As such, there was no accounting impact for CoroWare as it was merely an assignment between debt holders. The note calls for interest at 14%. This note matured August 22, 2009 and is currently in default.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to the lower of $0.02 per share or 85% of the lowest volume weighted average price in the 30 days prior to the conversion date. The Company's obligations under the purchase agreement are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc.
In order to estimate a value for the embedded conversion feature for financial statement presentation at December 31, 2011, management needed to make certain assumptions about the estimated maturity date of this debt. It was estimated that this debt would not be called prior to November 1, 2012.
During 2011, $29,882 of principal was converted into 66,682,665 shares of the Company’s common stock.
(q) $170,561 Redwood financing:
On March 21, 2011, Ratzker (see Note 9(h)) transferred 50% of his ownership interest in his convertible debenture to another unrelated party (“Redwood”). The terms of the note did not change. As such, there was no accounting impact for CoroWare as it was merely an assignment between debt holders. The note calls for interest at 5% through the maturity date of March 18, 2013.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 65% of the volume weighted average price for the Company’s stock for the 30 trading days prior to conversion. The Company's obligations under the purchase agreement are secured by substantially all of the assets of the Company and those of its wholly owned subsidiary, CoroWare Technologies, Inc.
During 2011, Redwood converted $36,700 of principal into 101,666,663 shares of the Company’s common stock.
(r) $21,962 Premier financing:
On October 5, 2011, the Company entered into a $21,962 Convertible Note Agreement with an unrelated third party (“Premier”). The note calls for interest at 10% through the maturity date of March 5, 2012.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal the average closing bid prices for the Company’s common stock for the 5 trading days prior to but not including the date of conversion.
In the Company’s evaluation of this instrument in accordance with ASC 815 Derivatives and Hedging, based on the variable conversion price and lack of authorized shares, it was determined that the conversion feature was not afforded the exemption as a conventional convertible instrument and did not otherwise meet the conditions for equity classification. As such, the conversion and other features were compounded into one instrument, bifurcated from the debt instrument and carried as a derivative liability, at fair value. The Company estimated the fair value of the bifurcated derivative instruments using the Monte Carlo valuation model because this methodology provides for all of the necessary assumptions necessary for fair value determination; including assumptions for credit risk, interest risk and conversion/redemption behavior. Significant assumptions underlying this methodology were: effective term (using the remaining term of the host instrument); effective volatility (288.54%); and effective risk adjusted yield (6.25%). As a result of these estimates, the valuation model resulted in a compound derivative balance of $10,844 at inception.
As of December 31, 2011, there have been no conversions on this convertible debenture.
The following table illustrates the components of derivative liabilities at December 31, 2011:
|
Note
|
Compound derivative
|
|
Warrant liability
|
|
Total
|
$2,825,000 Yorkville financing
|
9(a)
|
608,013
|
|
-
|
|
608,013
|
$ 600,000 Yorkville financing
|
9(b)
|
586,883
|
|
5,250
|
|
592,133
|
$ 300,000 Yorkville financing
|
9(c)
|
-
|
|
-
|
|
-
|
$ 75,000 Collins financing
|
9(d)
|
40,672
|
|
-
|
|
40,672
|
$ 27,500 Asher financing
|
9(e)
|
33,328
|
|
-
|
|
33,328
|
$ 10,750 Barclay financing
|
9(f)
|
7,942
|
|
-
|
|
7,942
|
$ 9,750 Mackie financing
|
9(g)
|
5,262
|
|
-
|
|
5,262
|
$ 170,562 Ratzker financing
|
9(h)
|
203,734
|
|
-
|
|
203,734
|
$ 67,042 Harvey financing
|
9(i)
|
38,797
|
|
-
|
|
38,797
|
$ 89,383 Cariou financing
|
9(j)
|
51,949
|
|
-
|
|
51,949
|
$ 10,000 Tangiers financing
|
9(l)
|
18,941
|
|
-
|
|
18,941
|
$ 15,000 Tangiers financing
|
9(m)
|
15,821
|
|
-
|
|
15,821
|
$ 65,000 Panache financing
|
9(n)
|
86,149
|
|
-
|
|
86,149
|
$ 15,000 Panache financing
|
9(o)
|
12,843
|
|
-
|
|
12,843
|
$ 567,200 Westmount financing
|
9(p)
|
785,900
|
|
-
|
|
785,900
|
$ 170,561 Redwood financing
|
9(q)
|
287,328
|
|
-
|
|
287,328
|
$ 21,962 Premier financing
|
9(r)
|
9,554
|
|
-
|
|
9,554
|
|
|
2,793,116
|
|
5,250
|
|
2,798,366
|
The following table illustrates the components of derivative liabilities at December 31, 2010:
|
|
Note
|
|
|
Compound derivative
|
|
|
Warrant liability
|
|
|
Total
|
|
$2,825,000 financing
|
|
|
9 |
(a) |
|
$ |
1,414,222 |
|
|
$ |
6 |
|
|
$ |
1,414,228 |
|
$ 600,000 financing
|
|
|
9 |
(b) |
|
|
366,434 |
|
|
|
6,300 |
|
|
|
372,734 |
|
$ 300,000 financing
|
|
|
9 |
(c) |
|
|
- |
|
|
|
27 |
|
|
|
27 |
|
|
|
|
|
|
|
|
38,227 |
|
|
|
- |
|
|
|
38,227 |
|
|
|
|
|
|
|
$ |
1,818,883 |
|
|
$ |
6,333 |
|
|
$ |
1,825,216 |
|
The Company estimates fair values of derivative financial instruments using various techniques (and combinations thereof) that are considered to be consistent with the objective of measuring fair values. In selecting the appropriate technique, the Company considers, among other factors, the nature of the instrument, the market risks that it embodies and the expected means of settlement. For less complex derivative instruments, such as free-standing warrants, the Company generally uses the Black-Scholes-Merton option valuation technique because it embodies all of the requisite assumptions (including trading volatility, estimated terms and risk free rates) necessary to fair value these instruments. For complex derivative instruments, such as embedded conversion options, the Company generally use the Flexible Monte Carlo valuation technique because it embodies all of the requisite assumptions (including credit risk, interest-rate risk and exercise/conversion behaviors) that are necessary to fair value these more complex instruments. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques are highly volatile and sensitive to changes in the trading market price of its common stock, which has a high-historical volatility. Since derivative financial instruments are initially and subsequently carried at fair values, our income will reflect the volatility in these estimate and assumption changes.
The following table summarizes the number of common shares indexed to the derivative financial instruments as of December 31, 2011:
Financing or other contractual arrangement:
|
|
Note
|
|
|
Conversion
Features
|
|
|
Warrants
|
|
|
Total
|
|
$2,825,000 Yorkville financing
|
|
|
9 |
(a) |
|
|
9,436,474,855 |
|
|
|
- |
|
|
|
9,436,474,855 |
|
$ 600,000 Yorkville financing
|
|
|
9 |
(b) |
|
|
9,465,863,014 |
|
|
|
52,500,000 |
|
|
|
9,518,363,014 |
|
$ 300,000 Yorkville financing
|
|
|
9 |
(c) |
|
|
76,121 |
|
|
|
33,333 |
|
|
|
109,454 |
|
$ 75,000 Collins financing
|
|
|
9 |
(d) |
|
|
656,005,930 |
|
|
|
- |
|
|
|
656,005,930 |
|
$ 27,500 Asher financing
|
|
|
9 |
(e) |
|
|
537,552,511 |
|
|
|
- |
|
|
|
537,552,511 |
|
$ 10,750 Barclay financing
|
|
|
9 |
(f) |
|
|
128,095,822 |
|
|
|
- |
|
|
|
128,095,822 |
|
$ 9,750 Mackie financing
|
|
|
9 |
(g) |
|
|
84,873,548 |
|
|
|
- |
|
|
|
84,873,548 |
|
$ 170,562 Ratzker financing
|
|
|
9 |
(h) |
|
|
2,910,474,184 |
|
|
|
- |
|
|
|
2,910,474,184 |
|
$ 67,042 Harvey financing
|
|
|
9 |
(i) |
|
|
746,105,076 |
|
|
|
- |
|
|
|
746,105,076 |
|
$ 89,383 Cariou financing
|
|
|
9 |
(j) |
|
|
999,032,264 |
|
|
|
- |
|
|
|
999,032,264 |
|
$ 10,000 Tangiers financing
|
|
|
9 |
(l) |
|
|
163,287,671 |
|
|
|
- |
|
|
|
163,287,671 |
|
$ 15,000 Tangiers financing
|
|
|
9 |
(m) |
|
|
243,414,120 |
|
|
|
- |
|
|
|
243,414,120 |
|
$ 65,000 Panache financing
|
|
|
9 |
(n) |
|
|
1,230,695,890 |
|
|
|
- |
|
|
|
1,230,695,890 |
|
$ 15,000 Panache financing
|
|
|
9 |
(o) |
|
|
183,471,394 |
|
|
|
- |
|
|
|
183,471,394 |
|
$ 567,200 Westmount financing
|
|
|
9 |
(p) |
|
|
10,915,281,489 |
|
|
|
- |
|
|
|
10,915,281,489 |
|
$ 170,561 Redwood financing
|
|
|
9 |
(q) |
|
|
3,882,816,312 |
|
|
|
- |
|
|
|
3,882,816,312 |
|
$ 21,962 Premier financing
|
|
|
9 |
(r) |
|
|
140,496,630 |
|
|
|
- |
|
|
|
140,496,630 |
|
Preferred Stock, Series B
|
|
|
12 |
(b) |
|
|
1,064,440,000 |
|
|
|
|
|
|
|
1,064,440,000 |
|
Preferred Stock, Series D
|
|
|
12 |
(d) |
|
|
759,013,283 |
|
|
|
|
|
|
|
759,013,283 |
|
|
|
|
|
|
|
|
43,547,470,114 |
|
|
|
52,533,333 |
|
|
|
43,600,003,447 |
|
The following table summarizes the number of common shares indexed to the derivative financial instruments as of December 31, 2010:
Financing or other contractual arrangement:
|
Note
|
Conversion
Features
|
|
Warrants
|
|
Total
|
$2,825,000 Convertible Note Financing
|
9(a)
|
407,468,034
|
|
8,333
|
|
407,476,367
|
$ 600,000 Convertible Note Financing
|
9(b)
|
147,899,063
|
|
1,141,304
|
|
149,040,367
|
$ 300,000 Convertible Note Financing
|
9(c)
|
67,490
|
|
33,333
|
|
100,823
|
$ 75,000 Convertible Note Financing
|
9(d)
|
21,524,026
|
|
-
|
|
21,524,026
|
|
|
576,958,613
|
|
1,182,970
|
|
578,141,583
|
The following tables illustrate the fair value adjustments that were recorded related to the derivative financial instruments associated with the convertible debenture financings:
|
|
Year ended December 31, 2011
|
|
|
Derivative income (expense):
|
|
Inception
|
|
|
Fair Value Adjustments
|
|
|
Redemptions
|
|
|
Total
|
$2,825,000 Yorkville financing
|
|
|
- |
|
|
|
367,903 |
|
|
|
(23,917 |
) |
|
$ |
343,986 |
|
$ 600,000 Yorkville financing
|
|
|
- |
|
|
|
(219,399 |
) |
|
|
- |
|
|
|
(219,399 |
) |
$ 300,000 Yorkville financing
|
|
|
- |
|
|
|
26 |
|
|
|
- |
|
|
|
26 |
|
$ 75,000 Collins financing
|
|
|
- |
|
|
|
(2,437 |
) |
|
|
(22,742 |
) |
|
|
(25,179 |
) |
$ 27,500 Asher financing
|
|
|
(9,229 |
) |
|
|
3,400 |
|
|
|
(2,975 |
) |
|
|
(8,804 |
) |
$ 10,750 Barclay financing
|
|
|
(1,619 |
) |
|
|
4,427 |
|
|
|
- |
|
|
|
2,808 |
|
$ 9,750 Mackie financing
|
|
|
- |
|
|
|
(1,772 |
) |
|
|
- |
|
|
|
(1,772 |
) |
$ 170,562 Ratzker financing
|
|
|
- |
|
|
|
53,337 |
|
|
|
- |
|
|
|
53,337 |
|
$ 67,042 Harvey financing
|
|
|
- |
|
|
|
(8,786 |
) |
|
|
- |
|
|
|
(8,786 |
) |
$ 89,383 Cariou financing
|
|
|
- |
|
|
|
(7,229 |
) |
|
|
- |
|
|
|
(7,229 |
) |
$ 25,000 Tangiers financing
|
|
|
(1,662 |
) |
|
|
22,462 |
|
|
|
- |
|
|
|
(20,800 |
) |
$ 10,000 Tangiers financing
|
|
|
- |
|
|
|
(13,064 |
) |
|
|
- |
|
|
|
(13,064 |
) |
$ 15,000 Tangiers financing
|
|
|
- |
|
|
|
(5,021 |
) |
|
|
- |
|
|
|
(5,021 |
) |
$ 65,000 Panache financing
|
|
|
(35,880 |
) |
|
|
14,731 |
|
|
|
(11.352 |
) |
|
|
(32,501 |
) |
$ 15,000 Panache financing
|
|
|
- |
|
|
|
657 |
|
|
|
- |
|
|
|
657 |
|
$ 567,200 Westmount financing
|
|
|
- |
|
|
|
(564,723 |
) |
|
|
(42,054 |
) |
|
|
(606,777 |
) |
$ 170,561 Redwood financing
|
|
|
- |
|
|
|
(165,558 |
) |
|
|
(67,492 |
) |
|
|
(233,050 |
) |
$ 21,962 Premier financing
|
|
|
- |
|
|
|
1,290 |
|
|
|
- |
|
|
|
1,290 |
|
Preferred stock, Series B
|
|
|
- |
|
|
|
154,515 |
|
|
|
- |
|
|
|
154,515 |
|
Preferred stock, Series D
|
|
|
- |
|
|
|
98,391 |
|
|
|
- |
|
|
|
98,391 |
|
|
|
$ |
(48,390 |
) |
|
$ |
(266,850 |
) |
|
$ |
(170,532 |
) |
|
$ |
(485,772 |
) |
|
|
Year ended December 31, 2010
|
|
Derivative income (expense)
|
|
Inception
|
|
|
Fair Value Adjustments
|
|
|
Redemptions
|
|
|
Total
|
|
$2,825,000 financing
|
|
$ |
- |
|
|
$ |
222,738 |
|
|
$ |
(39,442 |
) |
|
$ |
183,296 |
|
$ 600,000 financing
|
|
|
- |
|
|
|
237,984 |
|
|
|
- |
|
|
|
237,984 |
|
$ 300,000 financing
|
|
|
- |
|
|
|
1,503 |
|
|
|
- |
|
|
|
1,503 |
|
$ 75,000 financing
|
|
|
|
|
|
|
22,812 |
|
|
|
(4,967 |
) |
|
|
17,845 |
|
Preferred stock, Series B
|
|
|
|
|
|
|
13,293 |
|
|
|
- |
|
|
|
13,293 |
|
|
|
$ |
- |
|
|
$ |
498,330 |
|
|
$ |
(44,409 |
) |
|
$ |
453,921 |
|
Changes in the fair value of the compound derivative and, therefore, derivative income (expense) related to the compound derivative is significantly affected by changes in the Company’s trading stock price and the credit risk associated with its financial instruments. The fair value of the warrant derivative is significantly affected by changes in the Company’s trading stock prices.
During the years ended December 31, 2011 and 2010, the company incurred gains/(losses) in conjunction with the applicable redemptions of the convertible debt of $75,517 and $50,726, respectively. The gain/(loss) on redemption was recorded by the Company as the difference between the fair value of the shares issued ($252,066 and $182,747 during 2011 and 2010, respectively) and the carrying value of the debt redeemed ($327,583 and $233,473 for 2011 and 2010, respectively.)
NOTE 10 - INCOME TAXES
The Company follows ASC 740, “Income Taxes”. Deferred income taxes reflect the net effect of (a) temporary difference between carrying amounts of assets and liabilities for financial purposes and the amounts used for income tax reporting purposes, and (b) net operating loss carry forwards. No net provision for refundable Federal income tax has been made in the accompanying statements of operations because no recoverable taxes were paid previously. Similarly, no deferred tax asset attributable to the net operating loss carry forward has been recognized, as it is not deemed likely to be realized.
The current year provision for refundable Federal income tax consists of the following at December 31, 2011 and 2010:
|
|
2011
|
|
|
2010
|
|
Refundable income tax attributable to:
|
|
|
|
|
|
|
Current operations
|
|
$
|
723,000
|
|
|
$
|
360,000
|
|
Less, change in valuation allowance
|
|
|
(723,000)
|
|
|
|
(360,000)
|
|
Net refundable amount
|
|
$
|
-
|
|
|
$
|
-
|
|
The cumulative tax effect at the expected rate of 34% of significant items comprising the Company’s net deferred tax amount is as follows at December 31, 2011 and 2010:
|
2011
|
|
2010
|
|
Deferred tax asset attributable to:
|
|
|
|
|
Net operating loss carryover
|
|
$ |
9,370,000 |
|
|
$ |
8,660,000 |
|
Less, valuation allowance
|
|
|
(9,370,000 |
) |
|
|
(8,660,000 |
) |
Net deferred tax asset
|
|
$ |
- |
|
|
$ |
- |
|
At December 31, 2011, the Company had an unused net operating loss carryover approximating $25,500,000 that, subject to certain utilization limitations, is available to offset future taxable income, if any. The net operating losses expire from 2024 through 2031.
NOTE 11 - STOCK BASED COMPENSATION
Employee stock options:
The Company has a 2005 Stock Option Plan which is authorized to issue 66,667 options. There are currently 34,831 options outstanding under this plan.
Compensation cost of $-0- and $20,134 was recognized during the years ended December 31, 2011 and 2010, respectively, for grants under the 2005 Stock Option Plan.
During 2011 and 2010, -0- and 364 unvested options were forfeited by employees upon termination.
No options were issued during 2011 or 2010.
Nonemployee stock options:
During 2008 there were 3,333 options granted to nonemployees to purchase shares of the Company’s common stock at $3. These options expire in ten years and vested immediately.
The following table summarizes stock option activity for the years ending December 31, 2011 and 2010:
|
|
Number
|
|
|
Weighted Average Exercise Price
|
|
|
Weighted Average Life (years)
|
|
Outstanding, January 1, 2010
|
|
|
38,528
|
|
|
$
|
2.97
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(364)
|
|
|
$
|
3.00
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2010
|
|
|
38,164
|
|
|
$
|
2.97
|
|
|
6.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
-
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2011
|
|
|
38,164
|
|
|
$
|
2.97
|
|
|
|
5.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercisable at
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
38,164
|
|
|
$
|
2.97
|
|
|
|
5.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors’ compensation:
The Company has not paid and does not presently propose to pay cash compensation to any director for acting in such capacity. For 2011 and 2010 services, each director is to be compensated with 15,000 shares of the Company’s restricted common stock. In addition, the chairman is to be awarded 7,500 shares. Neither director has received his shares for 2011 services. A liability has been established for $9,374 for the remaining board fees that have yet to be paid.
The directors received the following common stock issuances for their service in 2011 and 2010:
Director
|
|
Restricted Common Stock Issued in 2011 for 2010 services
|
|
|
Value
|
|
|
Restricted Common Stock Issued in 2010 for 2009 services
|
|
|
Value
|
|
Martin Nielson
|
|
|
-
|
|
|
$
|
-
|
|
|
|
803,592
|
|
|
$
|
2,250
|
|
John Kroon
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
-
|
|
|
$
|
-
|
|
|
|
803,592
|
|
|
$
|
2,250
|
|
The following table summarizes stock based compensation for services during the years ended December 31, 2011 and 2010:
|
|
2011
|
|
|
2010
|
|
|
|
Shares
|
|
|
Value
|
|
|
Shares
|
|
|
Value
|
|
Employee bonus
|
|
|
1,000,000
|
|
|
$
|
3,300
|
|
|
|
6,894,000
|
|
|
$
|
105,452
|
|
Professional fees
|
|
|
-
|
|
|
|
|
|
|
|
4,538,471
|
|
|
$
|
36,201
|
|
|
|
|
1,000,000
|
|
|
$
|
3,300
|
|
|
|
11,432,471
|
|
|
$
|
141,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 12 - OTHER STOCKHOLDERS’ EQUITY
a) Preferred stock Series A:
The Company has authorized 125,000 shares of Series A Preferred Stock. Each share of Series A Preferred Stock i) pays a dividend of 5%, payable at the discretion of the Company in cash or common stock (ii) is convertible immediately after issuance into the Company's common stock at the lesser of $.005 per share or 75% of the average closing bid prices over the 20 trading days immediately preceding the date of conversion (iii) has a liquidation preference of $1.00 per share, (iv) may be redeemed by the Company at any time up to five years after the issuance date for $1.30 per share plus accrued and unpaid dividends, (v) has no voting rights except when mandated by Delaware law.
There were no shares of Series A Preferred Shares outstanding at any time during the years ended December 31, 2011 and 2010.
b) Preferred stock Series B:
The Company has authorized 525,000 shares of Series B Preferred Stock. Each share of Series B Preferred Stock i) pays a dividend of 5%, payable at the discretion of the Company in cash or common stock, (ii) is convertible immediately after issuance into the Company's common stock at the lesser of $15 per share or 75% of the average closing bid prices over the 20 trading days immediately preceding the date of conversion (iii) has a liquidation preference of $1.00 per share, (iv) may be redeemed by the Company at any time up to five years
There were no conversions of Series B stock during the years ended December 31, 2011 and 2010.
Based upon the Company’s evaluation of the terms and conditions of the Series B Preferred Stock, the Company concluded that their features are more akin to a debt instrument than an equity instrument, which means that the Company’s accounting conclusions are generally based upon standards related to a traditional debt security. The Company’s evaluation concluded that the embedded conversion feature was not afforded the exemption as a conventional convertible instrument due to certain variability in the conversion price, and it further did not meet the conditions for equity classification. Therefore, the Company is required to bifurcate the embedded conversion feature and carry it as a liability.
The Company estimated the fair value of the compound derivative using a common stock equivalent and the current share price of the Company’s common stock. As a result of this estimate, the Company’s valuation model resulted in a compound derivative balance associated with the Series B preferred stock of $106,443 and $260,958 as of December 31, 2011 and 2010, respectively. This amount is included in mandatorily redeemable preferred stock as a liability on the Company’s balance sheet. Fair value adjustments of $154,515 and $13,292 were charged to derivative income (expense) for the years ended December 31, 2011 and 2010, respectively.
c) Preferred stock Series C:
The Company has authorized 500,000 shares of Series C Preferred Stock. During 2007 the Company initiated a private offering under Regulation D of the Securities Act of 1933 (the “Private Offering”), of an aggregate 500,000 units (collectively referred to as the “Units”) at a price of $1,00 (one dollar) per unit, with each unit consisting of one share of Series C Convertible Preferred Stock at the lesser of eighty five Percent (85%) of the average closing bid price of the Common Stock over the twenty (20) trading days immediately preceding the date of conversion or $0.04 and stock purchase warrants equal to the number of shares of common stock converted from the Series C Convertible Preferred Stock, exercisable at $0.06 per share and which expire five (5) years from the conversion date.
d) Preferred stock Series D:
On November 10, 2011 the Board approved by unanimous written consent an amendment to the Corporation’s Certificate of Incorporation to designate the rights and preferences of Series D Preferred Stock. There are 500,000 shares of Series D Preferred Stock authorized with a par value of $0.001. Each share of Series D Preferred Stock has a stated value equal to $1.00. These preferred shares rank higher than all other securities. Each outstanding share of Series D Preferred Stock shall be convertible into the number of shares of the Corporation’s common stock determined by dividing the Stated Value by the Conversion Price which is defined as eighty five percent (85%) of the average closing bid price of the Common Stock over the twenty (20) trading days immediately preceding the date of conversion, (ii) but no less than Par Value of the Common Stock. Mandatory conversion can be demanded by the Company prior to October 1, 2013. Each one share of the Series D Preferred Stock shall have voting rights equal to 100,000 votes of Common Stock.
There were no conversions of Series D stock during the years ended December 31, 2011.
Based upon the Company’s evaluation of the terms and conditions of the Series D Preferred Stock, the Company concluded that their features are more akin to a debt instrument than an equity instrument, which means that the Company’s accounting conclusions are generally based upon standards related to a traditional debt security. The Company’s evaluation concluded that the embedded conversion feature was not afforded the exemption as a conventional convertible instrument due to certain variability in the conversion price, and it further did not meet the conditions for equity classification. Therefore, the Company is required to bifurcate the embedded conversion feature and carry it as a liability.
The Company estimated the fair value of the compound derivative using a common stock equivalent and the current share price of the Company’s common stock. As a result of this estimate, the Company’s valuation model resulted in a compound derivative balance associated with the Series D preferred stock of $75,901as of December 31, 2011. This amount is included in mandatorily redeemable preferred stock as a liability on the Company’s balance sheet. Fair value adjustments of $98,391 were charged to derivative income (expense) for the year ended December 31, 2011.
d) Outstanding warrants:
At December 31, 2011, the Company had the following warrants outstanding:
|
|
|
|
Grant Date
|
Expiration Date
|
|
Warrants Granted
|
|
|
Exercise Price
|
|
$ 300,000 financing
|
|
|
9(b)
|
|
03/19/08
|
3/19/13
|
|
|
33,333
|
|
|
$
|
6
|
|
|
|
|
|
|
|
|
|
|
33,333
|
|
|
|
|
|
The following table summarizes warrant activity for the years ending December 31, 2011 and 2010:
|
|
Number
|
|
|
Weighted Average Exercise Price
|
|
|
Weighted Average Life (years)
|
|
Outstanding, January 1, 2010
|
|
|
41,667
|
|
|
$
|
6.00
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
-
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2010
|
|
|
41,667
|
|
|
$
|
6.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.92 |
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(8,334)
|
|
|
$
|
6.00
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2011
|
|
|
33,333
|
|
|
$
|
6.00
|
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercisable at
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
33,333
|
|
|
$
|
6.00
|
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 13 - COMMITMENTS
Lease Agreements:
As of May 30, 2010 and July 31, 2010, the Company ended its lease agreements with PS Business Park for the properties at 4074 148th Avenue NE and 4056 Avenue NE in Redmond, Washington.
In July 2010, we entered a into a five year term lease from August 1, 2010 to July 31, 2015, at which time our lease expires. The lease provides that we pay the following monthly rent: (a) year one - $3,735; (b) year 2 - $3,984; (c) year 3 - $4,233; (d) year 4 - $4,482; and (e) year 5 - $4,731.
Our corporate headquarter office is located at 1410 Market Street, Suite 200, Kirkland, Washington 98033. We occupy 2,988 square feet located on the second floor of a commercial office building that is composed of 9 offices, 3 conference rooms, and a reception area.
Future minimum rentals on non-cancelable leases are as follows:
For the year ending December 31,
|
|
|
|
2012
|
|
$
|
49,053
|
|
2013
|
|
|
52,041
|
|
2014
|
|
|
55,029
|
|
2015
|
|
|
33,117
|
|
|
|
$
|
189,240
|
|
Employment Agreements:
On May 16, 2006, Mr. Spencer entered into an employment agreement and was granted 1,667 options to purchase restricted shares of CoroWare, Inc. common stock at a purchase price of $54, expiring in ten years, and vesting ratably over three years. Our board of directors voted to re-price these options to $12 at September 12, 2007 and again to $3 at December 31, 2007. On February 4, 2008 these options were converted into 1,667 share of the Company’s common stock as per a directive from the Board of Directors. On September 12, 2007, Mr. Spencer was granted 5,000 options to purchase restricted shares of our common stock at $12. On December 31, 2007 the options were re-priced to $3. As of December 31, 2011, all 5,000 of these options are vested.
Mr. Hyams entered into an employment agreement and was granted 1,667 options to purchase restricted shares of CoroWare, Inc. common stock at a purchase price of $54, expiring in ten years, and vesting ratably over three years. The Board of Directors voted to re-price these options to $12 at September 12, 2007 and again to $3 at December 31, 2007. On February 4, 2008 these options were converted into 1,667 share of our common stock as per a directive from our board of directors. On September 12, 2007 Mr. Hyams was granted 5,000 options to purchase restricted shares of our common stock at $12 per share. On December 31, 2007 the options were re-priced $3. At December 31, 2011, all 5,000 of those options are vested.
Mr. Mandrell was employed as Director and then Vice President of CoroWare, Inc. from January 29, 2007, until his resignation November 12, 2010. Mr. Mandrell entered into an employment agreement and was granted 1,667 options to purchase restricted shares of our common stock at a purchase price of $51, expiring in ten years, and vesting ratably over three years. Our board of directors voted to re-price these options to $12 at September 12, 2007 and again to $3 at December 31, 2007. At December 31, 2011, all of these options are vested. On September 12, 2007 Mr. Mandrell was granted 2,000 options to purchase restricted shares of our common stock at $12 per share. On December 31, 2007 the options were re-priced to $3. At March 31, 2010, all 2,000 of those options are vested.
Walter K. Weisel was employed as our CEO from August 25, 2004, until his resignation August 21, 2007 and from all other positions in December 2007. On April 12, 2005, Mr. Weisel was granted 5,000 options to purchase restricted shares of our common stock at an exercise price of $30, expiring in ten years and vesting ratably over three years. Upon his termination on December 13, 2007, 3,333 of the 5,000 options had vested and remain exercisable until their termination date.
In February 2008, Mr. Gartlan was granted 10,040 shares of restricted common stock in exchange for 10,040 common stock options that were outstanding. Subsequent to his passing, the Company granted fully vested, ten-year options to Mr. Gartlan’s surviving spouse to buy up to 3,333 restricted shares of our common stock at $3 per share.
NOTE 14- SUBSEQUENT EVENTS
Recent financings:
(a) $11,440 Tangiers financing:
On March 7, 2012, the Company entered into an $11,440 Convertible Note Agreement with an unrelated third party (“Tangiers”). The note calls for interest at 10% through the maturity date of March 7, 2013 and default interest at 20% thereafter.
The holder of the debenture may, at any time, convert amounts outstanding under the debenture into shares of common stock of the Company at a conversion rate equal to 50% of the lowest trading price in the 7 days prior to the conversion date. Upon default, the conversion price changes to 40% of the lowest trading price in the 7 days prior to the conversion date.
Stock Issuances:
The Company issued the following shares subsequent to December 31, 2011:
Shares issued for employee compensation
|
|
|
160,000,000
|
|
Shares issued in connection with redemptions on convertible debentures
|
|
|
1,197,207,065
|
|
|
|
|
1,357,207,065
|
|
Increase in Authorized Shares and Change in Par Value:
On November 11, 2011, the Majority Stockholders authorized an increase in the number of authorized shares of common stock from nine hundred million (900,000,000) shares of common stock to three billion (3,000,000,000) shares of common stock. In addition, the par value of common stock changed from a par value $0.001 per share to a par value $0.0001 per share. This change was effective January 3, 2012.
Designation of Preferred stock, Series E:
On March 9, 2012, the Corporation filed the Certificate of Designation of the Rights and Preferences of Series E Convertible Preferred Stock of CoroWare, Inc. with the Delaware Secretary of the State pursuant to which the Corporation set forth the designation, powers, rights, privileges, preferences and restrictions of 1,000,000 authorized shares of Series E Convertible Preferred Stock, par value $.001 per share.
Issuance of Preferred Stock, Series E:
In April 2012, the Company entered into a subscription agreement to sell 10,000 shares of Preferred stock, Series E for proceeds of $10,000.