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))
|
·
|
$1,100,000
was paid in cash at closing, and $500,000 was placed into an escrow
account for 90 days to secure warranty
claims;
|
·
|
The
12Snap Buyer waived his portion of the Purchase Price Guarantee Obligation
in the amount of $880,000;
|
·
|
The
12Snap Buyer returned to NeoMedia 2,525,818 NeoMedia shares previously
issued to Buyer;
|
·
|
12Snap
management waived their portion of the Purchase Price Guarantee Obligation
in the amount of $880,000;
|
·
|
12Snap
management returned to NeoMedia 2,525,818 shares of NeoMedia common
stock
previously issued to 12Snap
management;
|
·
|
NeoMedia
will retain a 10% ownership in 12Snap, subject to an option agreement
pursuant to which NeoMedia has the right to sell and Buyer has the
right
to acquire the remaining 10% stake held by NeoMedia for a purchase
price
of $750,000 after December 31,
2007;
|
·
|
12Snap
and NeoMedia will execute a cooperation agreement pursuant to which
12snap
will remain NeoMedia preferred partner and enjoy most favored prices,
and
12snap will perform certain research and development functions for
NeoMedia; and
|
Pro-forma
Adjustments
|
||||||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||
NeoMedia
|
Other
|
|||||||||||||||
Telecom
|
Pro-forma
|
Pro-forma
|
||||||||||||||
ASSETS
|
NeoMedia
|
Services
|
Services
|
Consolidated
|
||||||||||||
Current
assets:
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|
(unaudited)
|
|||||||||||
Cash
and cash equivalents
|
$
|
151
|
$
|
—
|
$
|
1,350
|
(D)
|
|
$
|
1,501
|
||||||
Trade
accounts receivable, net
|
265
|
—
|
—
|
265
|
||||||||||||
Other
receivables
|
732
|
—
|
—
|
732
|
||||||||||||
Inventories,
net
|
280
|
—
|
—
|
280
|
||||||||||||
Investment
in marketable securities
|
14
|
—
|
—
|
14
|
||||||||||||
Prepaid
expenses and other current assets
|
186
|
—
|
—
|
186
|
||||||||||||
Assets
held for sale
|
10,820
|
(7,562
|
)
|
—
|
3,258
|
|||||||||||
Total
current assets
|
12,448
|
(7,562
|
)
|
1,350
|
6,236
|
|||||||||||
Leasehold
improvements and property and equipment, net
|
150
|
—
|
—
|
150
|
||||||||||||
Goodwill
|
3,418
|
—
|
—
|
3,418
|
||||||||||||
Capitalized
patents, net
|
2,689
|
—
|
—
|
2,689
|
||||||||||||
Proprietary
software, net
|
3,770
|
—
|
—
|
3,770
|
||||||||||||
Other
intangible assets, net
|
44
|
—
|
—
|
44
|
||||||||||||
Cash
surrender value of life insurance policy
|
925
|
—
|
—
|
925
|
||||||||||||
Other
long-term assets
|
3,705
|
—
|
—
|
3,705
|
||||||||||||
Total
assets
|
$
|
27,149
|
($7,562
|
)
|
$
|
1,350
|
$
|
20,937
|
||||||||
LIABILITIES
AND SHAREHOLDERS’ DEFICIT
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable
|
$
|
2,976
|
$
|
—
|
$
|
—
|
$
|
2,976
|
||||||||
Liabilities
held for sale
|
3,446
|
(3,055
|
)
|
—
|
391
|
|||||||||||
Taxes
payable
|
5
|
—
|
—
|
5
|
||||||||||||
Accrued
expenses
|
3,404
|
—
|
143
|
(E)
|
|
3,547
|
||||||||||
Deferred
revenues and customer prepayments
|
347
|
—
|
—
|
347
|
||||||||||||
Notes
payable
|
15
|
—
|
—
|
15
|
||||||||||||
Accrued
purchase price guarantee
|
4,684
|
—
|
—
|
4,684
|
||||||||||||
Derivative
financial instruments
|
24,112
|
—
|
—
|
24,112
|
||||||||||||
Deferred
tax liability
|
587
|
—
|
—
|
587
|
||||||||||||
Debentures
payable
|
18,801
|
—
|
—
|
18,801
|
||||||||||||
Series
C Convertible preferred stock
|
21,377
|
—
|
—
|
21,377
|
||||||||||||
Intercompany
amounts
|
—
|
(5,670
|
)
|
5,670
|
—
|
|||||||||||
Total
liabilities
|
79,754
|
(8,725
|
)
|
5,813
|
76,842
|
|||||||||||
Shareholders’
deficit:
|
||||||||||||||||
Common
stock (H)
|
9,002
|
—
|
37
|
(F)
|
|
9,039
|
||||||||||
Additional
paid-in capital
|
114,846
|
—
|
93
|
(F)
|
|
114,939
|
||||||||||
Accumulated
deficit
|
(175,026
|
)
|
990
|
(4,593
|
)
|
(G)
|
|
(178,629
|
)
|
|||||||
Accumulated
other comprehensive loss
|
(648
|
)
|
173
|
—
|
(475
|
)
|
||||||||||
Treasury
stock
|
(779
|
)
|
—
|
—
|
(779
|
)
|
||||||||||
Total
shareholders’ deficit
|
(52,605
|
)
|
1,163
|
(4,463
|
)
|
(55,905
|
)
|
|||||||||
Total
liabilities and shareholders’ deficit
|
$
|
27,149
|
($7,562
|
)
|
$
|
1,350
|
$
|
20,937
|
(A) - |
Represents
NeoMedia historical consolidated balance sheet as of June 30,
2007
|
(B) - |
Represents
NeoMedia Telecom Services historical balance sheet as of June 30,
2007.
Since this business was considered a discontinued operation for the
purpose of reporting NeoMedia's consolidated financial results for
the
period ended June 30, 2007, assets and liabilities of this business
unit
were classified as held for sale on NeoMedia's consolidated balance
sheet.
|
(C) - |
Pro
forma adjustments to record estimated fair value of assets received
in
connection with sale of Triton
shares
|
(D) - |
Adjustment
to reflect $1,350,000 cash received at
closing.
|
(E) - |
Adjustment
to accrue potential commission payable on sales
price
|
(F) - |
Adjustment
to record common stock issued by NeoMedia to the principal of Buyer
for
$130,000 as part of the sale transaction. The pro forma number of
shares
(3,714,286) was calculated using a NeoMedia share price of $0.035,
which
was the average closing price for the three days preceding June 30,
2007,
the pro forma transaction date.
|
(G) - |
Adjustment
to (i) record pro forma loss on disposal of Triton shares of $3,603,000,
based on net fair value of consideration received and carrying value
of
asset group, and (ii) back out Telecom Services deficit accumulated
since
acquisition in the amount of $990,000, which is reflected in the
previous
column. NeoMedia recorded an impairment charge during the third quarter
of
2007 in the amount of $2,915,000 to write the asset group down to
the
expected fair value of proceeds received in the sale.
|
(H) - |
Common
stock, $0.01 par value, consists of 5,000,000,000 shares authorized.
On a
historical basis, there were 901,823,027 shares issued and 900,181,681
shares outstanding as of June 30, 2007. On a pro forma basis, there
were
905,537,313 shares issued and 903,895,967 shares outstanding as of
June
30, 2007.
|
(A)
|
(B)
|
||||||||||||
Pro
|
Pro
|
||||||||||||
Forma
|
Forma
|
||||||||||||
NeoMedia
|
Adjustments
|
Consolidated
|
|||||||||||
|
(unaudited)
|
(unaudited)
|
|
(unaudited)
|
|||||||||
Net
sales
|
$
|
1,023
|
$
|
—
|
$
|
1,023
|
|||||||
Cost
of sales
|
687
|
—
|
687
|
||||||||||
Gross
profit
|
336
|
—
|
336
|
||||||||||
|
|||||||||||||
Selling,
general and administrative expenses
|
1,402
|
—
|
1,402
|
||||||||||
Research
and development costs
|
3,764
|
—
|
3,764
|
||||||||||
Impairment
charge
|
925
|
—
|
925
|
||||||||||
|
|||||||||||||
Loss
from operations
|
(5,755
|
)
|
—
|
(5,755
|
)
|
||||||||
Gain
on extinguishment of debt, net
|
253
|
—
|
253
|
||||||||||
Loss
on derivative financial instruments
|
(2,386
|
)
|
—
|
(2,386
|
)
|
||||||||
Interest
income (expense), net
|
(2,655
|
)
|
—
|
(2,655
|
)
|
||||||||
Loss
before provision for income taxes
|
(10,543
|
)
|
—
|
(10,543
|
)
|
||||||||
Provision
for income taxes
|
—
|
—
|
—
|
||||||||||
Loss
from continuing operations
|
($10,543
|
)
|
$
|
—
|
($10,543
|
)
|
|||||||
Loss
per shares from continuing operations -- basic and
diluted
|
($0.01
|
)
|
($0.01
|
)
|
|||||||||
Weighted
average number of common shares-basic and diluted
|
789,247,203
|
(5,343,450
|
)
|
(C)
|
|
783,903,753
|
(A) - |
Derived
from NeoMedia's unaudited interim financial statements for the six
months
ended June 30, 2007
|
(B) - |
Since
operations of the Telecom Services and 12 Snap business units were
classified as discontinued operations in NeoMedia's consolidated
financial
statements for the six months ended June 30, 2007, no pro forma
adjustments are required to adjust NeoMedia's loss from continuing
operations assuming the disposition of each entity occurred on January
1,
2007.
|
(C) - |
Adjustment
to record (i) 2,407,407 shares ($130,000) of common stock issued
by
NeoMedia to the Buyer as consideration in the sale of Triton, calculated
using a NeoMedia share price of $0.054, which was the average closing
price for the three days preceding January 1, 2007, the pro forma
transaction date, and (ii) 7,750,857 shares retired in connection
with the
sale of 12Snap.
|
(A)
|
(B)
|
(C)
|
(C)
|
(D)
|
||||||||||||||||||
Acquisition
|
Disposition
|
Pro
|
Pro
|
|||||||||||||||||||
12Snap
|
NeoMedia
|
NeoMedia
|
Forma
|
Forma
|
||||||||||||||||||
Neo-
|
and
|
Telecom
|
Telecom
|
Adjust-
|
Consol-
|
|||||||||||||||||
Media
|
Gavitec
|
Services
|
Services
|
ments
|
idated
|
|||||||||||||||||
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|
(unaudited)
|
|||||||||||||||
Net
sales
|
$
|
10,309
|
$
|
2,306
|
$
|
1,723
|
($1,723
|
)
|
($1,371
|
)
|
$
|
11,244
|
||||||||||
Cost
of sales
|
3,863
|
1,525
|
—
|
—
|
105
|
5,493
|
||||||||||||||||
Gross
profit
|
6,446
|
781
|
1,723
|
(1,723
|
)
|
(1,476
|
)
|
5,751
|
||||||||||||||
|
||||||||||||||||||||||
Selling,
general and administrative expenses
|
22,364
|
1,111
|
2,739
|
(2,739
|
)
|
(2,244
|
)
|
21,231
|
||||||||||||||
Research
and development costs
|
3,522
|
252
|
—
|
—
|
—
|
3,774
|
||||||||||||||||
Impairment
charge
|
18,706
|
—
|
—
|
—
|
—
|
18,706
|
||||||||||||||||
|
||||||||||||||||||||||
Loss
from operations
|
(38,146
|
)
|
(582
|
)
|
(1,016
|
)
|
1,016
|
768
|
(37,960
|
)
|
||||||||||||
Loss
on extinguishment of debt, net
|
(1,879
|
)
|
—
|
—
|
—
|
—
|
(1,879
|
)
|
||||||||||||||
Other
loss
|
(2,434
|
)
|
—
|
—
|
—
|
—
|
(2,434
|
)
|
||||||||||||||
Write
off of deferred equity financing costs
|
(13,256
|
)
|
—
|
—
|
—
|
—
|
(13,256
|
)
|
||||||||||||||
Gain
on derivative financial instruments
|
13,645
|
—
|
—
|
—
|
—
|
13,645
|
||||||||||||||||
Interest
income (expense), net
|
(10,182
|
)
|
(43
|
)
|
26
|
(26
|
)
|
2
|
(10,223
|
)
|
||||||||||||
Loss
before provision for income taxes
|
(52,252
|
)
|
(625
|
)
|
(990
|
)
|
990
|
770
|
(52,107
|
)
|
||||||||||||
Provision
for income taxes
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||
Loss
from continuing operations
|
($52,252
|
)
|
($625
|
)
|
($990
|
)
|
$
|
990
|
$
|
770
|
($52,107
|
)
|
||||||||||
Loss
per shares from continuing
|
||||||||||||||||||||||
operations
-- basic and diluted
|
($0.09
|
)
|
($0.08
|
)
|
||||||||||||||||||
|
||||||||||||||||||||||
Weighted
average number
|
||||||||||||||||||||||
of
common shares-basic and diluted
|
613,560,070
|
57,917,053
|
(E)
|
|
671,477,123
|
(A) - |
Derived
from audited interim financial statements for the year ended December
31,
2006
|
(B) - |
Results
of Gavitec and 12Snap were included in NeoMedia's historical consolidated
results for the year ended December 31, 2006 as follows: Gavitec
(February
24 - December 31) and 12Snap (March 1 - December 31). This columns
reflects the results of operations of these acquired entities for
the
period from January 1, 2006 through the acquisition date of each
entity.
It is important to note that results of operations of subsidiaries
Mobot
and Sponge are not shown for pro forma purposes. Since each entity
was
acquired and disposed of during the year ended December 31, 2006,
the net
effect for pro forma purposes on the results of operations is zero.
The
results from Mobot and Sponge have therefore been eliminated of repurposes
of this pro forma statement of operations.
|
(C) - |
For
pro forma purposes, acquisition of NeoMedia Telecom Services and
the
discontinuation of the business resulting from NeoMedia's sale of
its
ownership interest in Triton, are assumed to have occurred on January
1,
2006. As a result, there is no net effect on the pro forma consolidated
statement of operations from these transactions. The results of the
Telecom Services business are shown separately for presentation purposes
only.
|
(D) - |
Pro
forma adjustments are to (i) remove results of operations for Telecom
Services included in NeoMedia's results of operations for the period
from
March 21, 2006 (date of acquisition) through December 31, 2006, and
(ii)
reflect additional amortization of acquired intangible assets for
the
period from January 1, 2006 through the actual acquisition dates
of
Gavitec and 12Snap in the amount of $88,000 and $143,000, respectively.
|
(E) - |
Adjustment
to increase the number of shares included in NeoMedia's actual weighted
average shares outstanding for the year ended December 31, 2006 to
the
weighted average number of shares that would have been outstanding
for pro
forma purposes if the acquisitions of Telecom Services, 12Snap, Gavitec,
Mobot, and Sponge, and the dispositions of Telecom Services, Mobot
and
Sponge, had occurred on January 1, 2006. Acquisition and sale prices
are
calculated based on the stock price around January 1, 2006.
|
Exhibit
No.
|
Description
|
10.1
|
Sale
and Purchase Agreement between NeoMedia and Greywolf Entertainment,
Inc.
|
Date: November
5, 2007
|
NEOMEDIA TECHNOLOGIES, INC. | |
By: |
/s/
William J. Hoffman
|
|
Name: William
J. Hoffman
|
||
Its: Chief
Executive Officer
|
||