x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For
the Quarterly Period Ended June 30, 2008
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For
the transition period from __________ to
____________
|
Delaware
|
36-3680347
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Page
|
|
PART
I Financial Information
|
2
|
ITEM
1. Financial Statements
|
2
|
|
|
ITEM
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
24
|
|
|
ITEM
3. Quantitative and Qualitative Disclosures About Market
Risk
|
28
|
|
|
ITEM
4T. Controls and Procedures
|
28
|
|
|
PART
II Other Information
|
29
|
|
|
ITEM
1. Legal Proceedings
|
29
|
|
|
ITEM
6. Exhibits
|
29
|
|
|
Signatures
|
31
|
June 30,
|
December 31,
|
||||||
|
2008
|
2007
|
|||||
(unaudited)
|
|||||||
ASSETS
|
|
|
|||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
75
|
$
|
1,415
|
|||
Trade
accounts receivable, net of allowance for doubtful accounts of $78
and
$78, respectively
|
66
|
58
|
|||||
Other
receivable
|
4
|
225
|
|||||
Inventories,
net of allowance for obsolete & slow-moving inventory of $87 and $80,
respectively
|
213
|
198
|
|||||
Investment
in marketable securities
|
-
|
8
|
|||||
Prepaid
expenses and other current assets
|
300
|
188
|
|||||
Assets
held for sale
|
-
|
159
|
|||||
Total
current assets
|
658
|
2,251
|
|||||
|
|||||||
Property,
equipment & leasehold improvements, net
|
87
|
85
|
|||||
Goodwill
|
3,418
|
3,418
|
|||||
Proprietary
software
|
3,077
|
3,413
|
|||||
Patents
and other intangible assets
|
2,475
|
2,608
|
|||||
Cash
surrender value of life insurance policy
|
747
|
747
|
|||||
Other
long term assets
|
631
|
1,002
|
|||||
Total
assets
|
$
|
11,093
|
$
|
13,524
|
|||
|
|||||||
LIABILITIES
AND SHAREHOLDERS' DEFICIT
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
114
|
$
|
322
|
|||
Accrued
expenses
|
6,732
|
6,015
|
|||||
Deferred
revenues and customer prepayments
|
583
|
669
|
|||||
Notes
payable
|
15
|
44
|
|||||
Accrued
purchase price guarantee
|
4,614
|
4,549
|
|||||
Deferred
tax liability
|
706
|
706
|
|||||
Derivative
financial instruments
|
25,659
|
24,651
|
|||||
Debentures
payable
|
7,500
|
7,500
|
|||||
Debentures
payable at fair value
|
23,331
|
23,199
|
|||||
Series
C Convertible Preferred stock, $0.01 par value, 25,000,000 shares
authorized, 22,000 shares issued, 19,674 shares
outstanding
|
19,674
|
20,097
|
|||||
Total
liabilities
|
88,928
|
87,752
|
|||||
Commitments
and contingencies (note 10)
|
|||||||
Shareholders'
deficit
|
|||||||
Common
stock, $0.01 par value, 5,000,000,000 shares authorized, 1,128,376,229
and
1,025,295,693 shares issued and 1,145,224,960 and 1,022,144,424 shares
outstanding, respectively
|
11,452
|
10,221
|
|||||
Additional
paid in capital
|
118,765
|
118,427
|
|||||
Accumulated
deficit
|
(207,168
|
)
|
(201,565
|
)
|
|||
Accumulated
other comprehensive loss
|
(105
|
)
|
(532
|
)
|
|||
Treasury
stock, at cost, 201,230 shares
|
(779
|
)
|
(779
|
)
|
|||
Total
shareholders' deficit
|
(77,835
|
)
|
(74,228
|
)
|
|||
Total
liabilities and shareholders’ deficit
|
$
|
11,093
|
$
|
13,524
|
For the three months ended
|
|||||||
June 30,
|
June 30,
|
||||||
2008
|
2007
|
||||||
Revenues
|
$
|
207
|
$
|
624
|
|||
Cost
of sales
|
292
|
374
|
|||||
Gross
Profit (Loss)
|
(85
|
)
|
250
|
||||
Sales
and marketing
|
655
|
543
|
|||||
General
and administrative
|
1,367
|
1,324
|
|||||
Research
and development
|
655
|
419
|
|||||
Operating
Profit (Loss)
|
(2,762
|
)
|
(2,036
|
)
|
|||
Gain
on extinguishment of debt
|
18
|
253
|
|||||
Interest
income/(expense) due to fair value adjustment
|
2,709
|
(649
|
)
|
||||
Other
interest income/(expense)-net
|
(1,580
|
)
|
(308
|
)
|
|||
Gain/(Loss)
from change in fair value of derivative financial
instruments
|
(7,736
|
)
|
1,122
|
||||
Net
(loss) from continuing operations
|
(9,351
|
)
|
(1,618
|
)
|
|||
Gain/Loss)
from discontinued operations
|
154
|
(722
|
)
|
||||
Gain(Loss)
from disposal of 12Snap
|
-
|
(257
|
)
|
||||
Gain/(Loss)
from discontinued operations
|
154
|
(979
|
)
|
||||
Net
(loss)
|
(9,197
|
)
|
(2,597
|
)
|
|||
Accretion
of dividends on convertible preferred stock
|
(399
|
)
|
(428
|
)
|
|||
Net
(loss) attributable to common shareholders
|
$
|
(9,596
|
)
|
$
|
(3,025
|
)
|
|
Comprehensive
(loss):
|
|||||||
Net
income (loss)
|
(9,197
|
)
|
(2,597
|
)
|
|||
Other
comprehensive loss
|
|||||||
Unrealized
(loss) on marketable securities
|
-
|
(17
|
)
|
||||
Foreign
currency translation adjustment
|
(14
|
)
|
96
|
||||
Comprehensive
(loss)
|
$
|
(9,211
|
)
|
$
|
(2,518
|
)
|
|
(Loss)
per share, basic and diluted:
|
|||||||
Continuing
operations
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
|
Discontinued
operations
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
|
Net
(loss) per share, basic and diluted
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
|
Weighted
average number of common shares used in per share calculation, basic
and
diluted
|
1,076,657,151
|
892,559,777
|
For the six months ended
|
|||||||
June 30,
|
June 30,
|
||||||
2008
|
2007
|
||||||
Revenues
|
$
|
471
|
$
|
1,023
|
|||
Cost
of sales
|
605
|
687
|
|||||
Gross
Profit (Loss)
|
(134
|
)
|
336
|
||||
Sales
and marketing
|
1,283
|
1,402
|
|||||
General
and administrative
|
2,573
|
3,764
|
|||||
Research
and development
|
1,217
|
925
|
|||||
Operating
Profit (Loss)
|
(5,207
|
)
|
(5,755
|
)
|
|||
Gain
on extinguishment of debt
|
22
|
253
|
|||||
Interest
income/(expense) due to fair value adjustment
|
2
,709
|
(464
|
)
|
||||
Other
interest income/(expense)-net
|
(411
|
)
|
(2,191
|
)
|
|||
(Loss)
on sale of assets
|
(84
|
)
|
(1
|
)
|
|||
(Loss)
from change in fair value of derivative financial
instruments
|
(2,343
|
)
|
(2,386
|
)
|
|||
Net
(loss) from continuing operations
|
(5,313
|
)
|
(10,544
|
)
|
|||
(Loss)
from discontinued operations
|
(291
|
)
|
(3,296
|
)
|
|||
(Loss)
from disposal of 12Snap
|
-
|
(257
|
)
|
||||
(Loss)
from discontinued operations
|
(291
|
)
|
(3,553
|
)
|
|||
Net
(loss)
|
(5,604
|
)
|
(14,097
|
)
|
|||
Accretion
of dividends on convertible preferred stock
|
(798
|
)
|
(861
|
)
|
|||
Net
(loss) attributable to common shareholders
|
$
|
(6,402
|
)
|
$
|
(14,958
|
)
|
|
Comprehensive
(loss):
|
|||||||
Net
income (loss)
|
(5,604
|
)
|
(14,097
|
)
|
|||
Other
comprehensive loss
|
|||||||
Unrealized
(loss) on marketable securities
|
-
|
(43
|
)
|
||||
Foreign
currency translation adjustment
|
(14
|
)
|
105
|
||||
Comprehensive
(loss)
|
$
|
(5,618
|
)
|
$
|
(14,035
|
)
|
|
(Loss)
per share, basic:
|
|||||||
Continuing
operations
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
|
Discontinued
operations
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
|
Net
(loss) per share, basic
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
|
Weighted
average number of common shares used in per share calculation,
basic
|
1,052,767,667
|
790,697,976
|
For the six months ended
|
|||||||
June 30, 2008
|
June 30, 2007
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(5,604
|
)
|
$
|
(14,097
|
)
|
|
Adjustments
to reconcile net loss to net cash used in
|
|||||||
operating
activities from continuing operations:
|
|||||||
Loss
from discontinued operations
|
291
|
3,553
|
|||||
Depreciation
and amortization
|
539
|
572
|
|||||
Loss
on sale of assets
|
229
|
-
|
|||||
Change
in fair value from revaluation of warrants and embedded conversion
features
|
2,343
|
2,386
|
|||||
Gain
on early extinguishment of debt
|
(22
|
)
|
(252
|
)
|
|||
Stock-based
compensation
|
987
|
1,661
|
|||||
Interest
(income) expense related to convertible debt
|
(2,709
|
)
|
1,245
|
||||
Change
in value of life insurance policies
|
-
|
(62
|
)
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Receivables
|
213
|
(110
|
)
|
||||
Inventories
|
(14
|
)
|
(200
|
)
|
|||
Prepaid
expenses and other current assets
|
82
|
(84
|
)
|
||||
Accounts
payable and accrued expenses
|
599
|
471
|
|||||
Deferred
revenue and other current liabilities
|
(86
|
)
|
(347
|
)
|
|||
Cash
used in operating activities of continuing operations
|
(3,152
|
)
|
(5,264
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Expenditures
for property, plant, and equipment
|
(73
|
)
|
(15
|
)
|
|||
Loans
repaid from subsidiaries
|
-
|
1,334
|
|||||
Proceeds
from sale of investments
|
751
|
-
|
|||||
Payment
of purchase price guarantee obligations
|
(14
|
)
|
(2,484
|
)
|
|||
Acquisitions,
net of cash acquired
|
-
|
1,100
|
|||||
Amounts
received (issued) under notes receivable
|
-
|
450
|
|||||
Cash
provided by (used in) investing activities of continuing operations
|
664
|
385
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Repayments
of debt and capital lease obligations
|
(29
|
)
|
-
|
||||
Borrowing
under convertible debt instrument
|
1,477
|
5,663
|
|||||
Net
proceeds from exercise of stock options and warrants
|
-
|
17
|
|||||
Cash
provided by (used in) financing activities of continuing operations
|
1,448
|
5,680
|
|||||
Net
cash (used in) provided by continuing operations
|
(1,040
|
)
|
801
|
||||
Effect
of exchange rate changes on cash for continuing operations
|
(14
|
)
|
90
|
||||
Net
cash used in discontinued operations
|
|||||||
Operating
cash flows
|
(286
|
)
|
(3,553
|
)
|
|||
Investing
cash flows
|
-
|
-
|
|||||
Financing
cash flows
|
-
|
-
|
|||||
Total
cash flows used in discontinued operations
|
(286
|
)
|
(3,553
|
)
|
|||
Net
increase (decrease) in cash and cash equivalents
|
(1,340
|
)
|
(2,662
|
)
|
|||
Cash
and cash equivalents at beginning of period
|
1,415
|
2,813
|
|||||
Cash
and cash equivalents at end of period
|
$
|
75
|
$
|
151
|
|||
Supplemental
cash flow information:
|
|||||||
Interest
paid during the period
|
$
|
14
|
$
|
401
|
|||
Unrealized
gain (loss) on marketable securities
|
-
|
(43
|
)
|
||||
Fair
value of shares issued to satisfy purchase price guarantee
obligations
|
-
|
12,721
|
|||||
Accretion
of dividends on Series C Convertible Preferred Stock
|
798
|
433
|
|||||
Series
C Convertible Preferred Stock converted to common stock
|
423
|
-
|
|||||
Deemed
dividend on preferred stock conversions
|
631
|
-
|
|
Micro Paint
Repair
|
12Snap
|
Other
|
Total
|
|||||||||
Three
Months Ended June 30, 2008
|
|||||||||||||
Net
sales
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Income
(Loss) from discontinued operations
|
154
|
-
|
-
|
154
|
|||||||||
|
|||||||||||||
Three
Months Ended June 30, 2007
|
|||||||||||||
Net
sales
|
$
|
390
|
$
|
-
|
$
|
512
|
$
|
902
|
|||||
Income
(Loss) from discontinued operations
|
(618
|
)
|
(348
|
)
|
(13
|
)
|
(979
|
)
|
Micro Paint
Repair
|
12Snap
|
Other
|
Total
|
||||||||||
Six
Months Ended June 30, 2008
|
|||||||||||||
Net
sales
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Income
(Loss) from discontinued operations
|
(291
|
)
|
-
|
-
|
(291
|
)
|
|||||||
|
|||||||||||||
Six
Months Ended June 30, 2007
|
|||||||||||||
Net
sales
|
$
|
716
|
$
|
2,621
|
$
|
814
|
$
|
4,151
|
|||||
Income
(Loss) from discontinued operations
|
(1,209
|
)
|
(2,302
|
)
|
(42
|
)
|
(3,553
|
)
|
April 11,
2008
|
May 16,
2008
|
May 29,
2008
|
Total
|
||||||||||
Face
Amount
|
$
|
390,000
|
$
|
500,000
|
$
|
790,000
|
$
|
1,680,000
|
|||||
Net
Proceeds
|
$
|
336,000
|
$
|
441,000
|
$
|
700,000
|
$
|
1,477,000
|
|||||
Common
shares indexed to debenture
|
92,857,143
|
227,272,727
|
395,000,000
|
715,129,870
|
|||||||||
Common
shares indexed to warrants
|
—
|
7,500,000
|
50,000,000
|
57,500,000
|
|||||||||
Total
common shares indexed
|
92,857,143
|
234,772,727
|
445,000,000
|
772,629,870
|
·
|
Any
case or action of bankruptcy or insolvency commenced by us or any
subsidiary, against us or adjudicated by a court for the benefit
of
creditors;
|
·
|
Any
default in our obligations under a mortgage or debt in excess of
$0.1
million;
|
·
|
Any
cessation in the eligibility of our stock to be quoted on a trading
market;
|
·
|
Failure
to timely file the registration statement covering the shares related
to
the conversion option, or failure to make the registration statement
effective timely (we were in default of this provision as of December
31,
2006, with respect to the Series C convertible preferred stock, the
August
2006 Debenture, and the December 2006
Debenture);
|
·
|
Any
lapse in the effectiveness of the registration statement covering
the
shares related to the conversion option and the
warrants;
|
·
|
Any
failure to deliver share certificates within the specified
time;
|
·
|
Any
failure by us to pay in full the amount of cash due pursuant to a
buy-in
or failure to pay any amounts owed on account of an event of default
within 10 days of the date due.
|
·
|
We
will reserve and keep available authorized and unissued registered
shares
available to be issued upon
conversion;
|
·
|
Without
YA Global’s consent, we cannot:
|
o
|
issue
or sell any shares of common stock or preferred stock without
consideration or for consideration per share less than the closing
bid
price immediately prior to its
issuance,
|
o
|
issue
or sell any preferred stock, warrant, option, right, contract, call,
or
other security or instrument granting the holder thereof the right
to
acquire common stock for consideration per share less than the closing
bid
price immediately prior to its
issuance,
|
o
|
enter
into any security instrument granting the holder a security interest
in
any of our assets, or
|
o
|
file
any registration statements on Form
S-8.
|
August 24,
2006
|
December 29,
2006
|
March 27,
2007
|
August 24, 2007
|
||||||||||
Principal
amount
|
$
|
5,000,000
|
$
|
2,500,000
|
$
|
7,458,651
|
$
|
1,775,000
|
|||||
Fees
paid
|
-
|
(270,000
|
)
|
(780,865
|
)
|
(200,000
|
)
|
||||||
Accrued
interest on prior obligations paid
|
-
|
-
|
(365,972
|
)
|
-
|
||||||||
Liquidated
damages on prior obligations paid
|
-
|
-
|
(1,311,814
|
)
|
-
|
||||||||
Net
proceeds to Company
|
$
|
5,000,000
|
$
|
2,230,000
|
$
|
5,000,000
|
$
|
1,575,000
|
|||||
|
|
|
|
|
|||||||||
Interest
rate
|
10
|
%
|
10
|
%
|
13
|
%
|
14
|
%
|
|||||
Maturity
date (2 years)
|
8/24/2008
|
12/29/2008
|
3/27/2009
|
8/24/2009
|
|||||||||
|
|||||||||||||
Number
of warrants issued
|
175,000,000
|
42,000,000
|
125,000,000
|
75,000,000
|
|||||||||
Exercise
price of warrants
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||||||
Warrants
expire (5 years)
|
8/24/2011
|
12/29/2011
|
3/24/2012
|
8/24/2012
|
|||||||||
|
|||||||||||||
Convertible
into our common stock at the lower of:
|
|
|
|
||||||||||
Fixed
conversion price per share
|
$
|
0.15
|
$
|
0.06
|
$
|
0.05
|
$
|
0.02
|
|||||
or
percent of the lowest closing bid price
|
90
|
%
|
90
|
%
|
90
|
%
|
80
|
%
|
|||||
of
lowest volume weighted average price preceding conversion
|
30
days
|
30
days
|
30
days
|
10
days
|
|||||||||
|
|
|
|
|
|||||||||
Registration
rights agreement:
|
|||||||||||||
File
registration with SEC within
|
30
days
|
150
days
|
before
4/12/07
|
30
days / demand
|
|||||||||
Achieve
effectiveness of registration statement with SEC within
|
90
days
|
90
days
|
5/10/2007
|
90
days
of
demand
|
|||||||||
Liquidated
damages for failure to meet filing or effectiveness
requirements
|
2%
of principal, per month
|
2%
of principal, per month
|
2%
of principal, per month
|
2%
of principal, per month
|
|||||||||
Security
pledged as collateral
|
substantially
all of our assets
|
substantially
all of our assets
|
substantially
all of our assets
|
substantially
all
of
our assets
|
April 11, 2008
|
May 16, 2008
|
May 29, 2008
|
Total of all
financings
|
||||||||||
Principal
amount
|
$
|
390,000
|
$
|
500,000
|
$
|
790,000
|
$
|
18,413,651
|
|||||
Fees
paid
|
(54,000
|
)
|
(59,000
|
)
|
(90,000
|
)
|
(1,453,864
|
)
|
|||||
Accrued
interest on prior obligations paid
|
-
|
-
|
-
|
(365,972
|
)
|
||||||||
Liquidated
damages on prior obligations paid
|
-
|
-
|
-
|
(1,311,814
|
)
|
||||||||
Net
proceeds to Company
|
$
|
336,000
|
$
|
441,000
|
$
|
700,000
|
$
|
15,282,001
|
|||||
|
|
|
|
|
|||||||||
Interest
rate
|
15
|
%
|
15
|
%
|
15
|
%
|
|||||||
Maturity
date (2 years)
|
4/11/2010
|
5/16/2010
|
5/29/2010
|
|
|||||||||
|
|||||||||||||
Number
of warrants issued
|
-
|
7,500,000
|
50,000,000
|
474,500,000
|
|||||||||
Exercise
price of warrants
|
-
|
0.0175
|
0.01
|
||||||||||
Warrants
expire (7 years)
|
-
|
5/16/2015
|
5/29/2015
|
|
|||||||||
|
|||||||||||||
Convertible
into our common stock at the lower of:
|
|
|
|
|
|||||||||
Fixed
conversion price per share
|
$
|
0.015
|
$
|
0.015
|
$
|
0.01
|
|||||||
or
percent of the lowest closing bid price
|
80
|
80
|
80
|
|
|||||||||
of
lowest volume weighted average price preceding conversion
|
10
days
|
10
days
|
10
days
|
||||||||||
|
|
|
|
|
|||||||||
Registration
rights agreement:
|
|||||||||||||
File
registration with SEC within
|
30
days
|
30days
|
30
days
|
|
|||||||||
achieve
effectiveness of registration statement with SEC within
|
90
days
|
90
days
|
90
days
|
||||||||||
Liquidated
damages for failure to meet filing or effectiveness
requirements
|
2%
of principal, per month
|
2%
of principal, per month
|
2%
of principal, per month
|
||||||||||
Security
pledged as collateral
|
substantially
all of our assets
|
substantially
all of our assets
|
substantially
all of our assets
|
|
Date Converted
|
Series C Shares
Converted
|
Common Shares
Issued
|
|||||
11/29/06
|
378
|
6,631,579
|
|||||
06/19/07
|
245
|
8,781,362
|
|||||
08/16/07
|
500
|
25,773,196
|
|||||
10/24/07
|
600
|
45,801,527
|
|||||
10/31/07
|
180
|
13,740,458
|
|||||
02/19/08
|
78
|
10,000,000
|
|||||
03/10/08
|
16
|
2,500,000
|
|||||
03/17/08
|
32
|
10,000,000
|
|||||
03/25/08
|
32
|
10,000,000
|
|||||
04/01/08
|
64
|
10,000,000
|
|||||
05/06/08
|
15.5
|
5,000,000
|
|||||
05/09/08
|
15
|
5,000,000
|
|||||
05/22/08
|
11
|
5,000,000
|
|||||
05/30/08
|
44
|
20,000,000
|
|||||
06/12/08
|
52.5
|
25,000,000
|
|||||
06/23/08
|
21
|
10,000,000
|
|||||
06/30/08
|
42
|
20,000,000
|
|||||
Total
|
2,326
|
233,228,122
|
Original Issue Date
|
Shares Underlying
Warrant
|
Original
Exercise Price
|
Restated Exercise
Price December
29, 2006
|
Restated Exercise
Price August 24,
2007
|
|||||||||
February
17, 2006
|
20,000,000
|
$
|
0.50
|
$
|
0.04
|
$
|
0.02
|
||||||
February
17, 2006
|
25,000,000
|
0.40
|
0.04
|
0.02
|
|||||||||
February
17, 2006
|
30,000,000
|
0.35
|
0.04
|
0.02
|
|||||||||
August
24, 2006
|
25,000,000
|
0.15
|
0.04
|
0.02
|
|||||||||
August
24, 2006
|
50,000,000
|
0.25
|
0.04
|
0.02
|
|||||||||
August
24, 2006
|
50,000,000
|
0.20
|
0.04
|
0.02
|
|||||||||
August
24, 2006
|
50,000,000
|
0.05
|
n/a
|
0.02
|
|||||||||
December
29, 2006
|
42,000,000
|
0.06
|
n/a
|
0.02
|
|||||||||
March
27, 2007
|
125,000,000
|
0.04
|
n/a
|
0.02
|
|||||||||
August
24, 2007
|
75,000,000
|
0.02
|
n/a
|
n/a
|
|||||||||
May
16, 2008
|
7,500,000
|
0.0175
|
n/a
|
n/a
|
|||||||||
May
29, 2008
|
50,000,000
|
0.01
|
n/a
|
n/a
|
|||||||||
Total
|
549,500,000
|
·
|
Prior
to the default, we were accreting dividends on the Series C convertible
preferred stock, using the effective interest method, through periodic
charges to additional paid in capital. Due to the default status,
we
accreted dividends to the full face value of the Series C convertible
preferred stock during the fourth quarter of
2006.
|
·
|
Prior
to the default, we were accreting the debt discount on the August
2006
Debenture and the December 2006 Debenture, using the effective interest
method, through periodic charges to interest expense. Due to the
default
status, during the fourth quarter of 2006, we accreted debt discount
to
the full face value of these secured convertible
debentures.
|
·
|
The
Series C convertible preferred stock is now reported as demand debt
in the
current liabilities section of the balance sheet, pursuant to the
guidance
outlined in FAS 150.
|
·
|
The
secured convertible debentures are reported as debt in the current
liabilities section of the balance sheet rather than long term because
the
debenture is callable as demand debt due to the
default.
|
May 16, 2008
|
May 29, 2008
|
||||||
Indexed
shares
|
7,500,000
|
50,000,000
|
|||||
Exercise
price
|
$
|
0.0175
|
$
|
0.01
|
|||
Effective
exercise price
|
$
|
0.0030
|
$
|
0.0030
|
|||
Term
(years)
|
7
years
|
7
years
|
|||||
Volatility
|
152
|
%
|
152
|
%
|
|||
Risk
free rate
|
3.43
|
%
|
3.68
|
%
|
April 11,
2008
|
May 16,
2008
|
May 29,
2008
|
Total
|
||||||||||
Convertible
debenture, at fair value
|
$
|
637,270
|
$
|
813,631
|
$
|
1,389,544
|
$
|
2,840,445
|
|||||
Warrant
derivative liability
|
—
|
21,750
|
145,000
|
166,750
|
|||||||||
Day-one
derivative loss
|
(247,270
|
)
|
(335,381
|
)
|
(744,544
|
)
|
(1,327,195
|
)
|
|||||
Total
gross proceeds
|
$
|
390,000
|
$
|
500,000
|
$
|
790,000
|
$
|
1,680,000
|
Series C
Convertible
Preferred
Stock
|
August 2006
Debenture
|
December
2006
Debenture
|
March 2007
Debenture
|
August
2007
Debenture
|
May 16,
2008
Debenture
|
May 29,
2008
Debenture
|
Total
|
|||||||||||||||||||||
Holder
|
YA
Global
|
|
|
YA
Global
|
|
|
YA
Global
|
|
|
YA
Global
|
|
|
YA
Global
|
|
|
YA
Global
|
|
|
YA
Global
|
|
|
Other
|
||||||
Instrument
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
|
|
Warrants
|
||||||
Exercise
price
|
$
|
0.02
|
$
|
0.0015
|
$
|
0.0015
|
$
|
0.0015
|
$
|
0.0015
|
$
|
0.0175
|
$
|
0.01
|
$
|
0.01
- 3.45
|
||||||||||||
Remaining
term (years)
|
2.64
|
3.15
|
3.5
|
3.74
|
4.15
|
6.88
|
6.92
|
.27
- 2.88
|
||||||||||||||||||||
Volatility
|
173
|
%
|
120
|
%
|
119
|
%
|
121
|
%
|
119
|
%
|
153
|
%
|
153
|
%
|
131%-331
|
%
|
||||||||||||
Risk-free
rate
|
2.91
|
%
|
2.91
|
%
|
2.91
|
%
|
2.91
|
%
|
3.34
|
%
|
3.61
|
%
|
3.61
|
%
|
1.60%-2.91
|
%
|
||||||||||||
Number
of warrants
|
75,000,000
|
175,000,000
|
42,000,000
|
125,000,000
|
75,000,000
|
7,500,000
|
50,000,000
|
17,471,000
|
566,971,000
|
Series C
Convertible
Preferred Stock
|
August 2006
Debenture
|
December 2006
Debenture
|
||||||||
Conversion
prices
|
$
|
0.0021
|
$
|
0.0015
|
$
|
0.0015
|
||||
Remaining
terms (years)
|
0.64
|
0.17
|
0.50
|
|||||||
Equivalent
volatility
|
176
|
%
|
207
|
%
|
211
|
%
|
||||
Equivalent
interest-risk adjusted rate
|
9.45
|
%
|
10.00
|
%
|
11.58
|
%
|
||||
Equivalent
credit-risk adjusted yield rate
|
74.6
|
%
|
40.67
|
%
|
41.03
|
%
|
June
30, 2008
|
Face value
|
Fair value
|
Total
|
|||||||
(in
thousands)
|
||||||||||
Series
C Convertible Preferred Stock
|
$
|
19,674
|
$
|
—
|
$
|
19,674
|
||||
|
||||||||||
August
2006 debenture
|
5,000
|
—
|
5,000
|
|||||||
December
2006 debenture
|
2,500
|
—
|
2,500
|
|||||||
March
2007 debenture
|
—
|
16,741
|
16,741
|
|||||||
August
2007 debenture
|
—
|
3,950
|
3,950
|
|||||||
April
2008 debenture
|
—
|
618
|
618
|
|||||||
May
16 ,2008 debenture
|
—
|
785
|
785
|
|||||||
May
29, 2008 debenture
|
—
|
1,236
|
1,236
|
|||||||
Total
|
$
|
7,500
|
$
|
23,330
|
$
|
30,830
|
December
31, 2007
|
Face value
|
Fair value
|
Total
|
|||||||
(in
thousands)
|
||||||||||
Series
C Convertible Preferred Stock
|
$
|
20,097
|
$
|
—
|
$
|
20,097
|
||||
|
||||||||||
August
2006 debenture
|
5,000
|
—
|
5,000
|
|||||||
December
2006 debenture
|
2,500
|
—
|
2,500
|
|||||||
March
2007 debenture
|
—
|
18,798
|
18,798
|
|||||||
August
2007 debenture
|
—
|
4,401
|
4,401
|
|||||||
Total
|
$
|
7,500
|
$
|
23,199
|
$
|
30,699
|
Common Stock
Warrants
|
Embedded Conversion
Feature
|
Total
|
||||||||
Series
C Convertible Preferred Stock
|
$
|
150,000
|
$
|
12,288,000
|
$
|
12,438,000
|
||||
August
24, 2006 Debenture
|
420,000
|
8,000,000
|
8,420,000
|
|||||||
December
29, 2006 Debenture
|
105,000
|
4,000,000
|
4,105,000
|
|||||||
March
27, 2007 Debenture
|
313,000
|
n/a
|
313,000
|
|||||||
August
24, 2007 Debenture
|
195,000
|
n/a
|
195,000
|
|||||||
April
11, 2008 Debenture
|
-
|
n/a
|
-
|
|||||||
May
16, 2008 Debenture
|
22,000
|
n/a
|
22,000
|
|||||||
May
29, 2008 Debenture
|
145,000
|
n/a
|
145,000
|
|||||||
Other
instruments
|
5,000
|
20,000
|
25,000
|
|||||||
Total
|
$
|
1,355,000
|
$
|
24,308,000
|
$
|
25,663,000
|
Common Stock
Warrants
|
Embedded Conversion
Feature
|
Total
|
||||||||
Series
C Convertible Preferred Stock
|
75,000,000
|
11,171,183,000
|
11,246,183,000
|
|||||||
August
24, 2006 Debenture
|
175,000,000
|
3,333,333,000
|
3,508,333,000
|
|||||||
December
29, 2006 Debenture
|
42,000,000
|
1,666,667,000
|
1,708,667,000
|
|||||||
March
27, 2007 Debenture
|
125,000,000
|
4,972,434,000
|
5,097,434,000
|
|||||||
August
24, 2007 Debenture
|
75,000,000
|
1,183,333,000
|
1,258,333,000
|
|||||||
April
11, 2008 Debenture
|
-
|
169,565,000
|
169,565,000
|
|||||||
May
16, 2008 Debenture
|
7,500,000
|
217,391,000
|
224,891,000
|
|||||||
May
29, 2008 Debenture
|
50,000,000
|
343,478,000
|
393,478,000
|
|||||||
Other
warrants
|
17,471,000
|
-
|
17,471,000
|
|||||||
Total
|
566,971,000
|
23,057,384,000
|
23,624,355,000
|
Six months ended June
30,
|
|||||||
(in
thousands)
|
2008
|
2007
|
|||||
Series
C Convertible Preferred Stock
|
$
|
(4,028
|
)
|
$
|
(756
|
)
|
|
August
24, 2006 debenture
|
1,237
|
5,796
|
|||||
December
29, 2006 debenture
|
277
|
297
|
|||||
March
27, 2007 debenture
|
3,006
|
(7,892
|
)
|
||||
August
24, 2007 debenture
|
1,088
|
-
|
|||||
April
11, 2008 debenture
|
(228
|
)
|
-
|
||||
May
16, 2008 debenture
|
(307
|
)
|
-
|
||||
May
29, 2008 debenture
|
(591
|
)
|
-
|
||||
Other
derivative instruments
|
20
|
-
|
|||||
Total
|
$
|
475
|
$
|
(2,555
|
)
|
(in
thousands)
|
2008
|
|||
|
||||
Beginning
balance: Derivative financial instruments
|
$
|
47,769
|
||
Total
gains (losses)
|
(475
|
)
|
||
Transfers
in/out of Level 3
|
(21,597
|
)
|
||
Ending
balance
|
$
|
25,697
|
(in
thousands)
|
June
30, 2008
|
December 31, 2007
|
|||||
Warrants
and embedded conversion features in preferred stock
|
$
|
12,438
|
$
|
8,410
|
|||
Warrants
and embedded conversion features in certain debentures
|
13,200
|
16,136
|
|||||
Other
warrants
|
5
|
26
|
|||||
Fair
value of future payment obligation
|
-
|
-
|
|||||
Special
preference stock of Mobot
|
20
|
79
|
|||||
Total
derivative financial instruments
|
$
|
25,663
|
$
|
24,651
|
Six months ended June 30,
|
|||||||
2008
|
2007
|
||||||
Volatility
Range
|
88%-120
|
%
|
96%-115
|
%
|
|||
Expected
dividends
|
0
|
0
|
|||||
Expected
term (in years)
|
3
|
3
|
|||||
Risk-free
rate
|
4.35
|
%
|
4.35
|
%
|
(in
thousands)
|
June 30, 2008
|
December 31, 2007
|
|||||
Accrued
legal and accounting costs
|
79
|
358
|
|||||
Accruals
for disputed services
|
1,336
|
1,336
|
|||||
Accrued
operating expenses
|
2,548
|
2,184
|
|||||
Payroll
related accruals
|
347
|
121
|
|||||
Accrued
interest & liquidated damages
|
2,422
|
2,016
|
|||||
Total
|
$
|
6,732
|
$
|
6,015
|
|
Three Months Ended June 30,
|
||||||
|
2008
|
2007
|
|||||
(in
thousands)
|
|||||||
Net
Sales (1) :
|
|||||||
United
States
|
$
|
91
|
$
|
125
|
|||
Germany
|
116
|
499
|
|||||
|
$
|
207
|
$
|
624
|
|||
|
|||||||
Net
Loss from Continuing Operations (1)
:
|
|||||||
United
States
|
$
|
(8,799
|
)
|
(1,855
|
)
|
||
Germany
|
(552
|
)
|
237
|
||||
|
$
|
(9,351
|
)
|
$
|
(1,618
|
)
|
|
Six Months Ended June 30,
|
||||||
|
2008
|
2007
|
|||||
(in
thousands)
|
|||||||
Net
Sales (1) :
|
|||||||
United
States
|
$
|
207
|
$
|
303
|
|||
Germany
|
264
|
720
|
|||||
|
$
|
471
|
$
|
1,023
|
|||
|
|||||||
Net
Loss from Continuing Operations (1)
:
|
|||||||
United
States
|
$
|
(4,307
|
)
|
($10,636
|
)
|
||
Germany
|
(1,006
|
)
|
92
|
||||
|
$
|
(5,313
|
)
|
($
10,544
|
)
|
|
June
30, 2008
|
December
31,
2007
|
|||||
Identifiable
Assets (1)
|
|||||||
United
States
|
$
|
10,689
|
$
|
12,875
|
|||
Germany
|
404
|
649
|
|||||
$
|
11,093
|
$
|
13,524
|
Increase(decrease)
|
|||||||||||||
For the Three Months Ended June 30,
|
2008 to 2007
|
||||||||||||
2008
|
2007
|
$
|
%
|
||||||||||
(in
thousands)
|
|||||||||||||
Hardware
sales – Gavitec
|
$
|
82
|
$
|
136
|
$
|
(54
|
)
|
(40
|
)%
|
||||
Lavasphere
revenue – Gavitec
|
15
|
362
|
(347
|
)
|
(96
|
)%
|
|||||||
Legacy
product revenue
|
91
|
117
|
(26
|
)
|
(22
|
)%
|
|||||||
Patent
licensing
|
0
|
7
|
(7
|
)
|
(100
|
)%
|
|||||||
Other
revenue
|
19
|
2
|
17
|
850
|
% | ||||||||
Total
revenue
|
$
|
207
|
$
|
624
|
$
|
(417
|
)
|
(67
|
)%
|
Increase(decrease)
|
|||||||||||||
For the Six Months Ended June 30,
|
2008 to 2007
|
||||||||||||
2008
|
2007
|
$
|
%
|
||||||||||
(in
thousands)
|
|||||||||||||
Hardware
sales – Gavitec
|
$
|
149
|
$
|
285
|
$
|
(136
|
)
|
(48
|
)%
|
||||
Lavasphere
revenue – Gavitec
|
39
|
373
|
(334
|
)
|
(90
|
)%
|
|||||||
Legacy
product revenue
|
168
|
250
|
(82
|
)
|
(33
|
)%
|
|||||||
Patent
licensing
|
39
|
49
|
(10
|
)
|
(20
|
)%
|
|||||||
Other
revenue
|
76
|
66
|
10
|
15
|
%
|
||||||||
Total
revenue
|
$
|
471
|
$
|
1,023
|
$
|
(552
|
)
|
(54
|
)%
|
|
For the Three Months Ended June 30,
|
||||||
2008
|
2007
|
||||||
|
(in
thousands)
|
||||||
Sales
and marketing
|
$
|
655
|
$
|
543
|
|||
General
and administrative
|
1,367
|
1,324
|
|||||
Research
and development
|
655
|
419
|
|||||
Gain
(loss) on extinguishment of debt
|
18
|
253
|
|||||
Interest
(expense)/income, net
|
1,129
|
(957
|
)
|
||||
Gain
(loss) from change in fair value of derivative financial
instruments
|
(7,736
|
)
|
1,122
|
|
For the Six Months Ended June 30,
|
||||||
2008
|
2007
|
||||||
|
(in
thousands)
|
||||||
Sales
and marketing
|
$
|
1,283
|
$
|
1.402
|
|||
General
and administrative
|
2,573
|
3,764
|
|||||
Research
and development
|
1,217
|
925
|
|||||
Gain
(loss) on extinguishment of debt
|
22
|
253
|
|||||
Interest
(expense)/income, net
|
2,299
|
(2,655
|
)
|
||||
Gain
(loss) from change in fair value of derivative financial
instruments
|
(2,
343
|
)
|
(2,386
|
)
|
31.1
|
|
Certifications
of Chief Executive Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
31.2
|
|
Certifications
of Chief Financial Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
32.1
|
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
32.2
|
|
Certification
of Chief Financial Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
NEOMEDIA
TECHNOLOGIES, INC.
|
|
(Registrant)
|
|
Dated:
November
14, 2008
|
/s/
Iain McCready
|
Iain
McCready
|
|
Chief
Executive Officer
|
|
/s/
Michael W. Zima
|
|
Michael
W. Zima
|
|
Chief
Financial Officer & Principal Accounting
Officer
|