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)
|
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))
|
-
|
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.
|
-
|
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.
|
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
|
(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.
|
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.
|
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.
|
NeoMedia Technologies, Inc. | ||
|
(Registrant) |
|
Date: November 20, 2006 | By: | /s/ Charles T. Jensen |
Charles
T. Jensen, President,
Chief
Executive Officer and Director
|
Exhibit
No.
|
Description
|
16.1
|
Definitive
share purchase and settlement agreement between NeoMedia and
Sponge
|
16.2
|
Press
release dated November 16, 2006
|