U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_______________________________

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): November 14, 2006

NEOMEDIA TECHNOLOGIES, INC.
(Exact Name of Registrant as Specified in its Charter)

         
Delaware
 
0-21743
 
36-3680347
(State or Other Jurisdiction Incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)
         
2201 Second Street, Suite 600, Fort Myers, Florida
     
33901
(Address of Principal Executive Offices)
     
(Zip Code)
         
   
(239) - 337-3434
   
   
(Registrant's Telephone Number, including Area Code)
   

 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

ITEM 1.01. ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT 
 
ITEM 2.01. COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS
 
 
Disposition of Material Portion of Ownership in Sponge Limited
 
On February 20, 2006, NeoMedia Technologies, Inc. (“NeoMedia) acquired all of the outstanding shares of Sponge Limited (“Sponge”) of London in exchange for (i) approximately $6 million cash, (ii) 33,097,135 shares of NeoMedia common stock with a fair market value at the time of acquisition of approximately $13.1 million, and (iii) approximately $4.4 million contingent consideration in the form of NeoMedia common stock if, during the two-year period beginning at closing, the Sponge business earned in excess of approximately $2.3 million in net profits. Pursuant to the terms of the original merger agreement, the number of shares of NeoMedia common stock to be issued as consideration was calculated using a share price of $0.384, which was the volume-weighted average closing price of NeoMedia common stock for the ten days up to and including February 8, 2006. The merger agreement stipulated that, in the event that NeoMedia’s stock price at the time the consideration shares became saleable was less than $0.384, NeoMedia would have been obligated to compensate Sponge shareholders in cash for the difference between the price at the time the shares became saleable and $0.384. Assuming a stock price at the time the shares became saleable of $0.08, which was the last sale price on November 10, 2006, NeoMedia would have had a cash liability of $10.1 million resulting from this clause (the “Purchase Price Guarantee Obligation”).
 
On November 14, 2006, NeoMedia and Sponge signed a definitive share purchase and settlement agreement (the “Agreement”), pursuant to which NeoMedia divested of a material portion of its ownership interest in Sponge. The material terms of the Agreement are as follows:
 
 
-
NeoMedia returns 92.5% of its ownership interest in Sponge, retaining 7.5% ownership of Sponge;
 
-
NeoMedia relinquishes its Board of Directors positions at Sponge
 
-
The 33,097,135 shares of NeoMedia common stock that were issued as consideration to acquire Sponge are returned to NeoMedia and retired;
 
-
All obligations under the original merger agreement, including the Purchase Price Guarantee Obligation, are terminated; and
 
-
Sponge returns $100,000 cash (net of attorney fees) to NeoMedia at closing and $150,000 cash to NeoMedia on March 7, 2007.
 
The Agreement is attached hereto as exhibit 16.1. On November 16, 2006, NeoMedia issued a press release with respect to the Agreement, attached hereto as Exhibit 16.2.
 
2


ITEM 9.01. FINANCIAL STATEMENTS, PRO FORMA INFORMATION AND EXHIBITS

Pro Forma Financial Information


Notes to Unaudited Pro Forma Condensed Combined Financial Statements


1. Basis of Presentation


Current Transaction

Acquisition and Disposition of Sponge Ltd.

On February 20, 2006, NeoMedia Technologies, Inc. (“NeoMedia) acquired all of the outstanding shares of Sponge Limited (“Sponge”) of London in exchange for (i) approximately $6 million cash, (ii) 33,097,135 shares of NeoMedia common stock with a fair market value at the time of acquisition of approximately $13.1 million, and (iii) approximately $4.4 million contingent consideration in the form of NeoMedia common stock if, during the two-year period beginning at closing, the Sponge business earned in excess of approximately $2.3 million in net profits. Pursuant to the terms of the original merger agreement, the number of shares of NeoMedia common stock to be issued as consideration was calculated using a share price of $0.384, which was the volume-weighted average closing price of NeoMedia common stock for the ten days up to and including February 8, 2006. The merger agreement stipulated that, in the event that NeoMedia’s stock price at the time the consideration shares became saleable was less than $0.384, NeoMedia would have been obligated to compensate Sponge shareholders in cash for the difference between the price at the time the shares became saleable and $0.384. Assuming a stock price at the time the shares became saleable of $0.08, which was the last sale price on November 10, 2006, NeoMedia would have had a cash liability of $10.1 million resulting from this clause (the “Purchase Price Guarantee Obligation”).
 
On November 14, 2006, NeoMedia and Sponge signed a definitive share purchase and settlement agreement (the “Agreement”), pursuant to which NeoMedia divested of a material portion of its ownership interest in Sponge. The material terms of the Agreement are as follows:

 
 
-
NeoMedia returns 92.5% of its ownership interest in Sponge, retaining 7.5% ownership of Sponge;
 
-
NeoMedia relinquishes its Board of Directors positions at Sponge
 
-
The 33,097,135 shares of NeoMedia common stock that were issued as consideration to acquire Sponge are returned to NeoMedia and retired;
 
-
All obligations under the original merger agreement, including the Purchase Price Guarantee Obligation, are terminated; and
 
-
Sponge returns $100,000 cash (net of attorney fees) to NeoMedia at closing and $150,000 cash to NeoMedia on March 7, 2007.
 
3

Other Material Acquisitions Since Last Fiscal Year-end

Acquisition of BSD Software, Inc.

On March 21, 2006, NeoMedia acquired all of the outstanding common shares of BSD. Pursuant to the terms of the merger, BSD was merged with and into NeoMedia Telecom Services, Inc., a wholly-owned subsidiary of NeoMedia. The separate corporate existence of BSD ceased as of the effective time of the merger, and NeoMedia Telecom Services, Inc. continues as the surviving corporation. In exchange for all of the outstanding shares of BSD, NeoMedia issued 7,123,698 shares of its common stock, valued at $0.3467, which is the volume-weighted average closing price of NeoMedia stock for the five days prior to the effective time of the merger. Each BSD shareholder received approximately 0.2019 share of NeoMedia common stock for each share of BSD common stock held.
 
Acquisition of Gavitec AG

On February 17, 2006, NeoMedia and Gavitec signed a definitive sale and purchase agreement, subject to closing conditions, under which NeoMedia acquired all of the outstanding shares of Gavitec in exchange for $1,800,000 cash and 13,660,511 shares of NeoMedia common stock, calculated by dividing $5,400,000 by the volume-weighted average closing price of NeoMedia common stock for the ten days up to and including February 16, 2006. On February 23, 2006, NeoMedia and Gavitec completed the closing requirements and the acquisition became effective. In the event that NeoMedia’s stock price at the time the consideration shares are saleable is less than $0.389, NeoMedia is obligated to compensate Gavitec shareholders in cash for the difference between the price at the time the shares become saleable and $0.389.
 
Acquisition of 12Snap AG

On February 10, 2006, NeoMedia and 12Snap signed a definitive sale and purchase agreement, subject to closing conditions, under which NeoMedia acquired all of the outstanding shares of 12Snap in exchange for $2,500,000 cash and 49,294,581 shares of NeoMedia common stock. On February 28, 2006, NeoMedia and 12Snap completed the closing requirements and the acquisition became effective. Pursuant to the terms of the merger agreement, the number of shares of NeoMedia common stock to be issued as consideration was calculated using a share price of $0.3956. In the event that NeoMedia’s stock price at the time the consideration shares are saleable is less than $0.3956, NeoMedia is obligated to compensate 12Snap shareholders in cash for the difference between the price at the time the shares become saleable and $0.3956.
 
Acquisition of Mobot, Inc.

On February 17, 2006, NeoMedia Technologies, Inc. (“NeoMedia) acquired all of the outstanding shares of Mobot, Inc. (www.mobot.com) (“Mobot”) in exchange for $3,500,000 cash and $6,500,000 in shares of NeoMedia common stock. The $6,500,000 stock portion of the purchase price is represented by 16,931,493 shares of NeoMedia common stock. Pursuant to the terms of the merger agreement, the number of shares of NeoMedia common stock to be issued as stock consideration was calculated using a share price of $0.3839. In the event that NeoMedia’s stock price at the time the consideration shares are saleable is less than $0.3839, NeoMedia is obligated to compensate Mobot shareholders in cash for the difference between the price at the time the shares become saleable and $0.3839. In addition to cash and stock, at closing NeoMedia forgave notes payable totaling $1,500,000 due from Mobot. This amount is considered other additional consideration in the purchase price allocation.
 
Audited financials statements for Sponge were included in amendment no. 2 to form 8-K filed with SEC on June 21, 2006. Audited financials statements for Mobot were included in amendment no. 1 to form 8-K filed with SEC on May 3, 2006. Audited financials statements for 12Snap were included in amendment no. 1 to form 8-K filed with SEC on May 8, 2006. Audited financials statements for Gavitec were included in amendment no. 1 to form 8-K filed with SEC on May 8, 2006. Audited financials statements for BSD were included in amendment no. 1 to form 8-K filed with SEC on June 2, 2006. BSD, Gavitec, Mobot and 12Snap balance sheets as of December 31, 2005 and statements of operations for the year ended December 31, 2005 are shown for pro forma purposes only.

 
4

Presentation

The unaudited pro forma condensed combined historical statement of operations for the year ended December 31, 2005 gives effect to the acquisitions of BSD, Gavitec, 12Snap and Mobot as if they had occurred as of January 1, 2005, combining the historical results of NeoMedia for the year ended December 31, 2005 with the historical results of each entity for the year ended December 31, 2005. The acquisition and disposition of Sponge is assumed to have occurred on January 1, 2005, such that the net effect of the Sponge acquisition and disposition on the pro forma consolidated results of operations for the year ended December 31, 2005 is zero. Sponge’s operations for the year ended December 31, 2005 are shown separately in the pro forma statement of operations for informational purposes only.

The unaudited pro forma condensed combined historical statement of operations for the nine months ended September 30, 2006 gives effect to the acquisitions of BSD, Gavitec, 12Snap and Mobot as if they had occurred as of January 1, 2006, combining the historical results of NeoMedia for the nine months ended September 30, 2006 with the historical results of each entity for the nine months ended September 30, 2006. The acquisition and disposition of Sponge is assumed to have occurred on January 1, 2006, such that the net effect of the Sponge acquisition and disposition on the pro forma consolidated results of operations for the nine months ended September 30, 2006 is zero. Sponge’s operations for the nine months ended September 30, 2006 are shown separately in the pro forma statement of operations for informational purposes only.

The unaudited pro forma condensed combined balance sheet as of September 30, 2006 gives effect to the acquisitions of BSD, Gavitec, 12Snap and Mobot as if they had occurred as of September 30, 2006. The acquisition and disposition of Sponge is also assumed to have occurred on September 30, 2006, such that the net effect of the Sponge acquisition and disposition on the pro forma condensed combined balance sheet as of September 30, 2006 is zero.

The unaudited pro forma combined financial statements included in this filing have been prepared by the managements of BSD, NeoMedia, Sponge, Gavitec, 12Snap, and Mobot without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. However, the managements of NeoMedia, BSD, Sponge, Gavitec, 12Snap, and Mobot believe that the disclosures are adequate to make the information not misleading.

The pro forma adjustments are based on currently available information and upon estimates and assumptions that we believe are reasonable under the circumstances. The unaudited pro forma financial data do not purport to represent what NeoMedia’s financial position or results of operations would actually have been if such transactions had occurred on those dates and are not necessarily representative of NeoMedia’s financial position or results of operations for any future period. The unaudited pro forma financial statements should be read in conjunction with the separate historical financial statements and footnotes of NeoMedia included in Form 10-KSB for the year ended December 31, 2005 and in Form 10-Q for the three and nine months ended September 20, 2006, and with the separate historical financial statements and footnotes of Sponge for the years ended September 30, 2005 and 2004 (included in Form 8-K/A filed with the SEC on June 21, 2006), with the separate historical financial statements and footnotes of BSD for the years ended December 31, 2005 and 2004 (included in Form 8-K/A filed with the SEC on June 2, 2006), with the separate historical financial statements and footnotes of Gavitec for the years ended December 31, 2005 and 2004 (in Form 8-K/A filed with the SEC on May 8, 2006), with the separate historical financial statements and footnotes of 12Snap for the years ended December 31, 2005 and 2004 (included in Form 8-K/A filed with the SEC on May 8, 2006), and with the separate historical financial statements and footnotes of Mobot for the years ended December 31, 2005 and 2004 (included in Form 8-K/A filed with the SEC on May 3, 2006).

5


2. Preliminary Price Allocation

A final determination of the sale of the assets and liabilities of Sponge has not been made. The allocation reflected in the unaudited pro forma combined financial statements is based on management’s best judgment and estimate of the accounting treatment of the transaction, and should be considered preliminary. The final allocation could differ materially from the pro forma allocation included herein.


3. Pro forma Net Loss Per Share

The pro forma basic and dilutive net loss per share are based on the pro forma  weighted average number of shares of NeoMedia's common stock as if the shares issued to acquire BSD, Gavitec, 12Snap and Mobot had been issued at the beginning of the period shown, and if Sponge shares were issued and retired at the beginning of the period shown. Dilutive shares are not included in the computation of pro forma dilutive net loss per share as their effect would be anti-dilutive.
 
6


NeoMedia Technologies, Inc.
Unaudited Pro-forma Condensed Combined Balance Sheet
September 30, 2006
(In thousands of US Dollars)

       
Pro-forma
         
       
Adjustments
         
ASSETS
 
(A)
 
Disposition
     
Pro-forma
 
 
 
NeoMedia
 
of Sponge
     
Consolidated
 
Current assets:
 
(unaudited)
 
(unaudited)
     
(unaudited)
 
Cash and cash equivalents
 
$
3,133
   
($142
)
 
(E) (F)
 
$
2,991
 
Trade accounts receivable, net
   
6,097
   
(785
)
 
(F)
 
 
5,312
 
Inventories, net
   
53
   
         
53
 
Investment in marketable securities
   
255
   
         
255
 
Prepaid expenses and other current assets
   
753
   
111
   
(F)
 
 
864
 
Assets held for sale from Micro Paint Repair business unit;
   
3,451
   
         
3,451
 
Total current assets
   
13,742
   
(816
)
       
12,926
 
 
                         
Property and equipment, net
   
564
   
(43
)
       
521
 
Capitalized patents, net
   
2,922
   
         
2,922
 
Customer contracts and relationships
   
2,239
   
(352
)
 
(C ) (F)
 
 
1,887
 
Capitalized software platform
   
13,655
   
(1,188
)
 
(C ) (F)
 
 
12,467
 
Other intangible assets
   
2,589
   
(796
)
 
(C ) (F)
 
 
1,793
 
Goodwill
   
50,082
   
(16,799
)
 
(C ) (F)
 
 
33,283
 
Long Term investment in Sponge
   
0
   
1,456
   
(D) (F)
 
 
1,456
 
Cash surrender value of life insurance policy
   
797
   
         
797
 
Other long-term assets
   
1,232
   
         
1,232
 
                           
Total assets
 
$
87,822
   
($18,538
)
     
$
69,284
 
                           
LIABILITIES AND SHAREHOLDERS’ DEFICIT
                         
Current liabilities:
                         
Accounts payable
 
$
5,550
   
($96
)
 
(F)
 
$
5,454
 
Accrued expenses
   
4,771
   
(809
)
 
(F)
 
 
3,962
 
Amounts payable under settlement agreements
   
97
   
         
97
 
Taxes payable
   
1,178
   
(29
)
 
(F)
 
 
1,149
 
Deferred revenues and other
   
1,925
   
(75
)
 
(F)
 
 
1,850
 
Liabilities in excess of assets of discontinued business unit
   
676
   
         
676
 
Notes and loans payable
   
2,340
   
         
2,340
 
Liabilities held for sale from Micro Paint Repair business unit
   
750
   
         
750
 
Derivative financial instruments
   
26,677
   
         
26,677
 
Total current liabilities
   
43,964
   
(1,009
)
       
42,955
 
                           
Long-term debt and convertible debentures
   
73
   
         
73
 
                           
Shareholders’ deficit:
                         
Preferred stock
   
2,931
   
         
2,931
 
Common stock (B)
   
6,552
   
(331
)
 
(B)
 
 
6,221
 
Additional paid-in capital
   
155,359
   
(17,098
)
 
(B)
 
 
138,261
 
Accumulated other comprehensive income (loss)
   
(660
)
 
         
(660
)
Retained earnings (accumulated deficit)
   
(119,618
)
 
(100
)
 
(F)
 
 
(119,718
)
Treasury stock
   
(779
)
 
         
(779
)
Total shareholders’ deficit
   
43,785
   
(17,529
)
       
26,256
 
Total liabilities and shareholders’ deficit
 
$
87,822
   
($18,538
)
     
$
69,284
 
 
Pro-forma Adjustments

(A) -
NeoMedia consolidated balance sheet as of September 30, 2006 includes Sponge balances.
(B) -
Adjustment to retire 33,097,135 shares of stock returned from Sponge to NeoMedia pursuant to the terms of the disposition. As of September 30, 2006, NeoMedia’s $0.01 par value common stock consists of 5,000,000,000 authorized shares, 656,853,390 historical shares and 623,756,255 pro forma shares issued; and 655,211,964 historical shares and 622,114,829 pro forma shares outstanding
(C) -
Adjustment to remove intangible assets and goodwill related to the acquisition of Sponge
(D) -
Adjustment to establish 7.5% remaining ownership of sponge, based on actual fair value paid by NeoMedia for Sponge of $19.4 million.
(E) -
Adjustment to reflect cash being returned from Sponge and note receivable due to NeoMedia.
(F) -
Sponge balance sheet amounts included in with NeoMedia.
 
7

NeoMedia Technologies, Inc.
Unaudited Pro-forma Combined Condensed Statement of Operations
For the Nine Months Ended September 30, 2006
(In thousands of US Dollars, except per share data)

                               
Pro
   
Pro
 
       
Acquisition
 
Acquisition
 
Acquisition
 
Acquisition
 
Acquisition
 
Disposition
 
Forma
   
Forma
 
       
(A)
 
(A)
 
(A)
 
(A)
 
(A)
 
(B)
 
Adjust-
   
Consol-
 
   
NeoMedia
 
Mobot
 
Sponge
 
Gavitec
 
12Snap
 
BSD
 
Sponge
 
ments
   
idated
 
NET SALES:
 
(unaudited)*
 
(unaudited)*
 
(unaudited)*
 
(unaudited)*
 
(unaudited)*
 
(unaudited)*
 
(unaudited)*
 
(unaudited)
   
(unaudited)
 
Net sales
 
$
14,129
 
$
344
 
$
1,496
 
$
1,012
 
$
7,495
 
$
8,508
   
($1,496
)
 
($16,432
)
 
    (C)
$
15,056
 
Cost of sales
   
8,887
   
83
   
424
   
374
   
2,062
   
7,100
   
(424
)
 
(9,190
)
 
    (C)(D)
 
9,316
 
                                                             
GROSS PROFIT
   
5,242
   
261
   
1,072
   
638
   
5,433
   
1,408
   
(1,072
)
 
(7,242
)
     
5,740
 
                                                     
 
     
Selling, general and administrative expenses
   
13,471
   
837
   
1,536
   
660
   
4,388
   
1,113
   
(1,536
)
 
(6,531
)
 
    (C)(D)
 
13,938
 
Stock based compensation expense
   
4,948
   
0
   
0
   
0
   
0
   
0
   
0
   
0
       
4,948
 
Research and development costs
   
2,309
   
431
   
0
   
451
   
932
   
0
   
0
   
(1,645
)
 
    (C)(D)
 
2,478
 
                                                             
Income (loss) from operations
   
(15,486
)
 
(1,007
)
 
(464
)
 
(473
)
 
113
   
295
   
464
   
933
       
(15,625
)
Loss on extinguishment of debt, net
   
(1,858
)
 
   
   
55
   
   
   
   
       
(1,803
)
Other income (loss)
   
   
   
   
   
   
   
   
       
0
 
Write off of deferred eqity financing costs
   
(13,256
)
 
   
   
   
   
   
   
       
(13,256
)
Change in fair value from revaluation of warrants and embedded conversion features
   
6,523
   
   
   
   
   
   
   
       
6,523
 
Interest income (expense), net
   
(191
)
 
   
   
   
(165
)
 
26
   
   
128
   
    (C)
 
(202
)
                                                             
Income before provision for income taxes
   
(24,268
)
 
(1,007
)
 
(464
)
 
(418
)
 
(52
)
 
321
   
464
   
1,061
       
(24,363
)
Provision for income taxes
   
   
   
   
   
   
   
   
       
 
Income (loss) from continuing operations
   
(24,268
)
 
(1,007
)
 
(464
)
 
(418
)
 
(52
)
 
321
   
464
   
1,061
       
(24,363
)
                                                             
Discontinued operations
                                                           
Loss from discontinued Micro Paint Repair business unit
   
(2,826
)
 
   
   
   
   
   
   
       
(2,826
)
                                                             
Net income (loss)
   
(27,094
)
 
(1,007
)
 
(464
)
 
(418
)
 
(52
)
 
321
   
464
   
1,061
       
(27,189
)
                                                             
NET INCOME (LOSS) PER
                                                           
SHARE--BASIC AND DILUTED
   
($0.04
)
                                               
($0.04
)
                                                             
Weighted average number of common shares-basic and diluted
   
602,132,555
                                       
46,461,692
   
    (E)
 
648,594,247
 

 
* -
Derived from unaudited interim financial statements for the nine months ended September 30, 2006
   
(A) -
Results of Mobot, Sponge, Gavitec, 12Snap, and BSD were included in NeoMedia's consolidated results for the nine months ended September 30, 2006 as follows: Mobot (February 18 - September 30), Sponge (February 24 - September 30), Gavitec (February 24 - September 30), 12Snap (March 1 - September 30), and BSD (March 22 - September 30). These columns reflect the results of operations of each acquired entity, estimated for the entire nine month period, as if these entities were acquired on January 1, 2006.
(B) -
For pro forma purposes, the Sponge acquisition and disposition are both assumed to have occurred on January 1, 2006, so there is no net effect on the pro forma consolidated statement of operations resulting from the Sponge acquisition and disposition. Sponge results are shown separately for presentation purposes only.
(C) -
Adjustments to reflect portion of Mobot, Gavitec, Sponge, 12Snap, and BSD operations that were included in NeoMedia's consolidated operations for the nine months ended September 30, 2006.
(D) -
Adjustments to reflect amortization of acquired intangible assets for the nine months ended September 30, 2006, as if the acquisitions had occurred on January 1, 2006, of $0.1 million for each cost of sales and Selling, general and administrative expenses.
(E) -
Adjustment to increase the number of shares included in NeoMedia's actual weighted average shares outstanding for the nine months ended September 30, 2006 to the weighted average number of shares that would have been outstanding for pro forma purposes if the acquisitions had occurred on January 1, 2006. For pro forma purposes, the Sponge acquisition and disposition are both assumed to have occurred on January 1, 2006, so there is no net effect on weighted average shares outstanding resulting from the Sponge acquisition and disposition.
8


NeoMedia Technologies, Inc.
Unaudited Pro-forma Combined Condensed Statement of Operations
For the Year Ended December 31, 2005
(In thousands of US Dollars, except per share data)

                               
Pro
   
Pro
 
                               
Forma
   
Forma
 
   
(A)
 
(A)
 
(A)
 
(A)
 
(A)
 
(A)
 
(B)
 
Adjust-
   
Consol-
 
   
NeoMedia
 
Mobot
 
Sponge
 
Gavitec
 
12Snap
 
BSD
 
Sponge
 
ments
   
idated
 
NET SALES:
 
*
 
*
 
(unaudited)**
 
*
 
*
 
(unaudited)***
 
(unaudited)**
 
(unaudited)
 
 
(unaudited)
 
Technology license, service and products
   
877
   
300
   
2,248
   
772
   
7,396
   
8,437
   
(2,248
)
 
       
17,782
 
Micro paint repair products and services
   
1,279
   
   
   
   
   
   
   
       
1,279
 
Total net sales
   
2,156
   
300
   
2,248
   
772
   
7,396
   
8,437
   
(2,248
)
 
0
       
19,061
 
                                                             
COST OF SALES:
                                                           
Technology license, service and products
   
659
   
0
   
1,296
   
722
   
0
   
6,973
   
(1,296
)
 
1,886
   
(C)
 
10,240
 
Micro paint repair products and services
   
913
   
   
   
   
   
   
   
       
913
 
Total cost of sales
   
1,572
   
0
   
1,296
   
722
   
0
   
6,973
   
(1,296
)
 
1,886
       
11,153
 
                                                             
GROSS PROFIT
   
584
   
300
   
952
   
50
   
7,396
   
1,464
   
(952
)
 
(1,886
)
     
7,908
 
                                                             
Selling, general and administrative expenses
   
7,561
   
1,180
   
796
   
972
   
7,147
   
1,184
   
(796
)
 
718
   
(C)
 
18,762
 
Impairment charge
   
335
   
0
   
0
   
0
   
0
   
0
   
0
   
0
       
335
 
Research and development costs
   
934
   
552
   
0
   
503
   
1,515
   
0
   
0
   
0
       
3,504
 
                                                             
Income (loss) from operations
   
(8,246
)
 
(1,432
)
 
156
   
(1,425
)
 
(1,266
)
 
280
   
(156
)
 
(2,604
)
     
(14,693
)
Loss on extinguishment of debt, net
   
172
         
0
   
0
   
0
   
0
   
0
   
0
       
172
 
Other income (loss)
   
0
         
57
   
296
   
230
   
0
   
(57
)
 
0
       
526
 
Impairment charge on investments
   
(780
)
       
0
   
0
   
0
   
0
   
0
   
0
       
(780
)
Interest income (expense), net
   
(293
)
 
(42
)
 
18
   
0
   
(515
)
 
(150
)
 
(18
)
 
0
       
(1,000
)
                                                             
Income before provision for income taxes
   
(9,147
)
 
(1,474
)
 
231
   
(1,129
)
 
(1,551
)
 
130
   
(231
)
 
(2,604
)
     
(15,775
)
Provision for income taxes
   
   
   
(60
)
 
   
   
   
60
   
       
 
                                                             
Net income (loss)
   
(9,147
)
 
(1,474
)
 
171
   
(1,129
)
 
(1,551
)
 
130
   
(171
)
 
(2,604
)
     
(15,775
)
                                                             
NET INCOME (LOSS) PER
                                                           
SHARE--BASIC AND DILUTED
   
($0.02
)
                                               
($0.03
)
                                                             
Weighted average number of common shares-basic and diluted
   
451,857,851
                                       
129,039,321
   
(D)
 
580,897,172
 
 
   
* -
Derived from audited financial statements
** -
Sponge fiscal year end is September 30. Results shown are for the year ended December 31, 2005, compiled from Sponge’s audited financial statements for the year ended September 30, 2005 and interim financial statements for the three months ended December 31, 2005 and 2004.
*** -
BSD fiscal year end is July 31. Results shown are for the year ended January 31, 2006, compiled from BSD’s audited financial statements for the year ended July 31, 2005 and interim financial statements for the six months ended January 31, 2006 and 2005
   
(A) -
For pro forma presentation purposes, Gavitec and 12Snap results are converted from Euros to US Dollars at a rate of 0.80844 Euro/US Dollar, which was the average exchange rate for the period January 1, 2005 - December 31, 2005.
(B) -
For pro forma purposes, the Sponge acquisition and disposition are both assumed to have occurred on January 1, 2005, so there is no net effect on the pro forma consolidated statement of operations resulting from the Sponge acquisition and disposition. Sponge results are shown separately for presentation purposes only.
(C) -
Adjustment to reflect amortization of acquired intangible assets for the year ended December 31, 2005, as if the acquisitions had occurred on January 1, 2005, of $1.9 million for Cost of sales and $0.7 million for Selling, general and administrative expenses.
(D) -
Adjustment to reflect the number of shares that would have been outstanding for pro forma purposes if the acquisitions had occurred on January 1, 2005. For pro forma purposes, the Sponge acquisition and disposition are both assumed to have occurred on January 1, 2006, so there is no net effect on weighted average shares outstanding resulting from the Sponge acquisition and disposition.


9

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
     
  NeoMedia Technologies, Inc.
 
 

(Registrant)
   
Date: November 20, 2006  By:   /s/ Charles T. Jensen
   
Charles T. Jensen, President,
Chief Executive Officer and Director
 
10

EXHIBIT INDEX

Exhibit No.
Description
16.1
Definitive share purchase and settlement agreement between NeoMedia and Sponge
16.2
Press release dated November 16, 2006

 
11