x
|
ANNUAL REPORT PURSUANT TO
SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
£
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
20-4441647
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(IRS
Employer Identification
Number)
|
Large
accelerated
filer
|
¨
|
Accelerated
filer
|
¨
|
Non-accelerated
filer
|
¨
|
Smaller
reporting company
|
þ
|
(Do
not check if a smaller reporting company)
|
PART
I
|
|
1
|
|
8
|
|
12
|
|
12
|
|
13
|
|
13
|
|
PART
II
|
|
13
|
|
14
|
|
14
|
|
21
|
|
21
|
|
21
|
|
21
|
|
23
|
|
PART
III
|
|
23
|
|
24
|
|
27
|
|
28
|
|
29
|
|
PART
IV
|
|
29
|
|
30
|
|
·
|
our
ability to realize significant cost savings by outsourcing much of the
capital-intensive aspects of our business to
others
|
·
|
the
likelihood that our management team will increase our profile in the
industry and create new video games for
us
|
·
|
our
ability to compete against companies with much greater resources than
us
|
·
|
our
ability to obtain various licenses and approvals from the third party
hardware manufacturers
|
·
|
On
February 11, 2008, the Company entered into an uncommitted revolving line
of credit agreement with Tiger Paw Capital Corporation, a corporation
owned and operated by Mr. Kenny Cheung, a member of the Company’s Board of
Directors, in the amount of $1,000,000. The Line is available for working
capital requirements. Any amounts drawn on the line are payable on demand
but in no event later than 90 days from the date each respective draw is
made. The line is an uncommitted obligation where the lender may decline
to make advances under the Line, or terminate the line, at any time and
for any reason without prior notice to the Company. The line
bears interest at the rate of 10% per annum and is payable to lender on
demand. Advances under the line may be pre-paid without penalty. The line
is secured by all present and future assets of the Company and carries no
financial or operating covenants but is subordinate to The Facility
(defined below) until the facility is repaid. In connection with the The
Facility, Tiger Paw also agreed, pursuant to a Forbearance Agreement with
Red Mile on May 7, 2008 (as amended on November 5, 2008, the “Forbearance
Agreement”), not to exercise any demand or enforcement rights under the
Credit Agreement or the Note issued by Red Mile in connection with Credit
Agreement until November 7, 2008. On June 19, 2009 (the “Effective
Date”), Red Mile and Tiger Paw entered into a Second Amendment to
Revolving Line of Credit Agreement and Promissory Note (the “Second
Amendment”) pursuant to which all outstanding principal and accrued
interest under the Credit Agreement, and all future advances and accrued
interest will be due and payable on demand by Tiger Paw but in no event
later than the first anniversary of the Effective Date. In addition, Tiger
Paw is entitled, at its option, any time after the Effective Date, to
convert all or part of the then-outstanding principal and accrued interest
into shares of Red Mile’s common stock at a conversion price for each
share of common stock equal to the average closing bid price for the
common stock for the three trading days before the conversion
date. As of March 31, 2009, the Company had drawn $500,000 and
owed accrued interest of $51,111.
|
·
|
On
May 7, 2008, we entered into a secured credit agreement with Silverbirch
Inc, a Canadian publicly traded corporation in the amount of $750,000
Canadian Dollars ("The Facility"). The Facility was made available for
development and production of our “Heroes Over Europe” video game and
general and administrative purposes. Amounts drawn on the Facility were
payable no later than November 7, 2008. The Facility required
interest at the rate of 10% per annum and was payable to Lender quarterly
in arrears. Advances under the Facility could be pre-paid without penalty.
The Facility carried a first priority security interest in all of our
present and future assets in addition to the securities in the capital of
our three wholly owned subsidiaries. The Facility carried no financial or
operating covenants. The Facility contained customary terms and conditions
for credit facilities of this type, including restrictions on the
Company’s ability to incur or guaranty additional indebtedness, create
liens, make loans or investments, sell assets, pay dividends or make
distributions on, or repurchase, its
stock.
|
·
|
On
October 7, 2008, Red Mile Entertainment, Inc. (“Red Mile”) entered into an
Agreement and Plan of Merger (the “Merger Agreement”) with SilverBirch
Inc., an Ontario (Canada) corporation (“SilverBirch”), RME Merger Sub
Corp., a Delaware corporation and wholly owned subsidiary of SilverBirch
(“Merger Sub”), and Kenny Cheung, as stockholder representative (the
“Representative”). Concurrently, we amended the secured credit
agreement whereby SilverBirch, Inc. agreed not to exercise any demand or
enforcement rights under such agreement until the closing of our merger
into their subsidiary. On December 3, 2008, we terminated the
Merger Agreement with SilverBirch based on a material breach by
SilverBirch Inc. of the Merger
Agreement.
|
·
|
On
December 30, 2008, we entered into a Standstill Agreement (the “Standstill
Agreement”) with SilverBirch whereby both parties agreed to forbear and
standstill from exercising their respective rights and remedies against
each other during the “Standstill Period”. Such period commenced on
December 30, 2008 and ended on the “Standstill Termination Date”, the date
which is the earlier of: (i) the date of the payment of the Final
Settlement Payment (as such term is defined below); (ii) July 31, 2009; or
(iii) the date that SilverBirch gave written notice to us of SilverBirch’s
election to terminate the Standstill Period in the event we breached or
failed to comply with any of the terms of the Standstill Agreement “Early
Termination”.Under the Standstill Agreement, we agreed to repay
SilverBirch $600,000 Canadian in four payments in connection with the
secured credit loan and SilverBirch agreed to forgive $150,000 Canadian of
such loan. The final payment on this loan was made in June
2009.
|
·
|
As
previously reported on May 10, 2006 on Current Report Form 8-K filed with
the Securities and Exchange Commission, Red Mile and Transmission entered
into a Software Development and Licensing Agreement (the “Development
Agreement”) on March 3, 2006 for the development of “Heroes Over Europe”
(the “Title”), which was amended by a Variation and Settlement Agreement
dated March 28, 2008. Under the Development Agreement, Red Mile
agreed to make periodic payments to Transmission on achievement of certain
development milestones. As previously reported on June 26, 2008 on Current
Report Form 8-K filed with the Securities and Exchange Commission, Red
Mile and Atari, Inc. entered into a Publishing Agreement on June 20, 2008
(the “Publishing Agreement”) pursuant to which Red Mile granted Atari an
exclusive worldwide license to publish, sell and distribute the Title for
certain entertainment platforms. As previously reported on
February 18, 2009, Atari sent the Company a termination notice on February
11, 2009, with respect to a Publishing Agreement for Heroes Over Europe,
claiming that the Company breached the Publishing
Agreement. The Company disputed the grounds for
termination. Atari ceased making milestone payments to the
Company, which had a material and adverse effect on the Company’s ability
to continue operations. As previously reported on February 18, 2009,
Transmission sent Red Mile a termination notice on February 11, 2009 with
respect to the Development Agreement alleging that Red Mile had failed to
make one of its periodic payments to Transmission. As previously reported
on March 2, 2009, Red Mile and Atari entered into a Buyout
Agreement on February 24, 2009, (the “Buyout Agreement”) pursuant to which
Atari would release to the Company the rights to the Title in exchange for
certain payments from the Company. The Company was unable to make the
required payment.
|
·
|
On
April 30, 2009, Red Mile entered into a Settlement Agreement (the “Settlement Agreement”) with Atari
Interactive, Inc. (“Atari”) and IR Gurus
Pty Ltd., dba Transmission Games (“Transmission”) to
settle certain claims among the parties and to facilitate the transfer of
rights in the interactive game with the working title “Heroes over Europe”
(the “Title”) to
a third-party publisher (the “New Publisher”). Under
the Settlement Agreement, Atari has the irrevocable right to enter into a
rights buyout agreement (the “Rights Buyout Agreement”) with the New
Publisher to transfer to the New Publisher all rights that were granted or
were purported to have been granted to Atari under the Publishing
Agreement (the “Transferred Rights”). In the Settlement Agreement,
Transmission granted to Atari a fully paid, irrevocable, worldwide license
to the Transferred Rights and Red Mile acknowledged and affirmed the
rights granted by Transmission. Red Mile also expressly waived and
released all rights in the Transferred Rights. Upon the effectiveness of
the Settlement Agreement, the Development Agreement, the Publishing
Agreement, and the Buyout Agreement will be terminated and of no further
force or effect. Each party released the other parties from all known
claims, including those arising under the Publishing Agreement,
Development Agreement, or Buyout Agreement. Each party also makes
customary representations and warranties in the Settlement Agreement and
agreed to indemnify, defend and hold the other parties harmless from all
third-party claims in connection with any breach or alleged breach of
their respective representations and warranties in the Settlement
Agreement. In exchange for the grant of rights and the release
in the Settlement Agreement, Atari agreed to pay Red Mile $400,000 within
fourteen days after the mutual execution of the Rights Buyout Agreement
with the New Publisher. On April 30, 2009, Red Mile and Transmission
entered into a letter agreement pertaining to certain sequel rights in the
Title (the “Sequel Side Letter”). Under the Sequel Side Letter, if
Transmission and the New Publisher determine that the New Publisher will
not publish the first sequel, then Red Mile will have the right to bid on
the sequel. Red Mile’s right to bid on the first sequel will expire on
March 3, 2016. Similarly, if Red Mile submits a bid for the first sequel,
Red Mile will have the same right to bid on the second sequel. Each party
made customary representations and warranties in the Sequel Side Letter
and each party agreed to indemnify, defend and hold the other harmless
from claims arising out of such party’s breach of the Sequel Side Letter.
The mutual execution of the Rights Buyout Agreement between Atari and the
New Publisher was a condition precedent to the effectiveness of the
Settlement Agreement and the Sequel Side
Letter.
|
·
|
The
Company and Frank Miller, Inc., a New York corporation (“FMI”),
entered into a multi-year world-wide license agreement on May 18, 2007
(the “Licensing Agreement”) pursuant to which the Company was granted the
exclusive rights for the multi-platform development, manufacturing, and
publishing of all current and future games under the title “Sin City” (the
“Title”) and all comic books and collections, graphic novels, and other
books owned or controlled by FMI related to the Title, including all
storylines of those comic books and graphic novels. Pursuant to the
Licensing Agreement, the Company agreed to make scheduled payments to
FMI. On May 12, 2009, the Company received from FMI a notice of
breach with respect to the Licensing Agreement, claiming that the Company
failed to make a payment under the Licensing Agreement in the amount of
$125,000 and demanding payment by May 25, 2009. The Company is
currently in discussions with FMI regarding future participation in Sin
City Games.
|
•
|
Manufacturers
that press our game disks,
|
|
•
|
Companies
that print our game instruction booklets, and
|
|
•
|
Companies
that package the disks and printed game instruction booklets into the
jewel cases and boxes for shipping to
customers.
|
·
|
Equestrian
Challenge – We have the exclusive right to publish the game on PS2,
Personal computers and Xbox worldwide through April 22,
2010.
|
·
|
Sin
City – We have a multi-year exclusive right to use on video games for any
gaming platform, worldwide, however, on May 12, 2009, the Company received
a notice of breach with respect to the Licensing Agreement, claiming that
the Company failed to make a payment under the Licensing Agreement in the
amount of $125,000 and demanding payment by May 25, 2009. We are currently
in discussions with the license holder concerning this
license.
|
Platform
|
|
Term
|
|
Microsoft
Xbox 360
|
|
On
August 14, 2008, Microsoft notified us of its non-renewal of our Xbox 360
Publisher License Agreement, effective November 22, 2008. This does not
affect our ability to develop for Xbox 360.
|
|
Microsoft
Xbox
|
|
Initial
term expired on November 15, 2007. Then automatic renewal unless noticed
60 days prior to expiration of non-renewal. Royalty may change on July 1st
of any year.
|
|
Sony
PS2 and PSP
|
|
Initial
term expired on March 31, 2007. Then automatic renewal unless noticed 60
days prior to expiration of non-renewal. Royalty rates are subject to
change with 60 days notice.
|
|
Sony
PS3
|
|
Initial
term expires on March 31, 2012. Automatic renewal for one-year terms,
unless noticed on or before January 31 of the year in which the term would
renew. Royalty rates are subject to change with 60 days
notice.
|
|
Nintendo
Wii and DS
|
Expires
June 12, 2010
|
||
PC
|
|
There
are no platform licenses required for the PCs
|
Fiscal
Year 2009
|
High
|
Low
|
||||||
First
Quarter
|
$
|
0.40
|
$
|
0.20
|
||||
Second
Quarter
|
$
|
0.35
|
$
|
0.05
|
||||
Third
Quarter
|
$
|
0.06
|
$
|
0.0008
|
||||
Fourth
Quarter
|
$
|
0.009
|
$
|
0.0008
|
||||
High
|
Low
|
|||||||
Fiscal
Year 2008
|
||||||||
First
Quarter
|
$
|
4.00
|
$
|
3.50
|
||||
Second
Quarter
|
$
|
3.50
|
$
|
1.50
|
||||
Third
Quarter
|
$
|
2.20
|
$
|
0.25
|
||||
Fourth
Quarter
|
$
|
1.00
|
$
|
0.25
|
Plan
Category
|
Number
of securities
to
be issued
upon
exercise
of
of
outstanding
options,
warrants
and
right
|
Weighted-average
exercise
price of
outstanding
options
warrants
and rights
|
Number
of securities
remaining
available for
future
issuance under
equity
compensation
plans
(excluding
securities
reflected
in
column (a))
|
|
Equity
Compensation Plans approved by security holders
|
596,067
|
$1.98
|
1,903,933
|
|
Equity
Compensation Plans not approved by security holders
|
-
|
-
|
-
|
|
Total
|
596,067
|
$1.98
|
1,903,933
|
O
|
the
likelihood that our management team will increase our profile in the
industry and create new video games for us.
|
O
|
our
ability to compete against companies with much greater resources than
us.
|
O
|
our
ability to obtain various intellectual property licenses as well as
development and publishing licenses and approvals from the third party
hardware manufacturers.
|
2009
|
2008
|
%
Change
|
|||||||||
Revenue
|
$
|
223,392
|
$
|
10,244,395
|
(98)
|
%
|
|||||
Cost
of revenues
|
124,019
|
12,624,297
|
|||||||||
Impairment
of software development and licensing costs
|
8,537,306
|
-
|
|||||||||
Gross
loss
|
(8,437,933
|
)
|
(2,379,902
|
)
|
(31)
|
%
|
|||||
Operating
expenses
|
2,543,197
|
7,714,250
|
(67)
|
%
|
|||||||
Net
loss before interest and provision for income taxes
|
(10,981,130
|
)
|
(10,094,152
|
)
|
|||||||
Debt
conversion inducement costs
|
-
|
(4,318,286
|
|||||||||
Beneficial
debt conversion costs
|
-
|
(662,902
|
)
|
||||||||
Interest
income (expense), net
|
(100,442
|
)
|
(81,475
|
)
|
|||||||
Amortization
of debt issuance costs
|
(4,056
|
)
|
(79,343
|
)
|
|||||||
Other
income (expense), net
|
287,057
|
(474,191
|
)
|
||||||||
Net
loss before income tax expense
|
(10,798,571
|
)
|
|
(15,710,349
|
)
|
||||||
Income
tax expense
|
2,400
|
800
|
200
|
%
|
|||||||
Net
loss
|
$
|
(10,800,971
|
)
|
$
|
(15,711,149
|
)
|
(31)
|
%
|
|||
Net
loss per common share - Basic and diluted
|
$
|
(0.67
|
)
|
$
|
(1.12
|
)
|
|||||
Shares
used in computing basic and diluted net loss per share (in
000’s)
|
16,107,927
|
14,006,955
|
2009
|
2008
|
|||||||
Amortization
of capitalized software development costs and manufacturing and
distribution costs
|
$
|
107,274
|
$
|
9,309,414
|
||||
Royalties
|
15,260
|
864,584
|
||||||
Write
down of inventory costs to net realizable value
|
1,485
|
454,434
|
||||||
Impairment
of software development costs and advanced royalties to net
realizable value
|
8,537,306
|
1,819,355
|
||||||
Taxes
Collected from Customers and Remitted to governmental
Authorities
|
-
|
176,510
|
||||||
Total
|
$
|
8,661,325
|
$
|
12,624,297
|
Year
ended
March
31, 2009
|
Percent
of
total
|
|
Year
ended
March
31, 2008
|
Percent
of
total
|
Percent
Change
|
|||||||
Research
and development costs
|
$
|
838,431
|
33.0
|
%
|
$
|
1,798,246
|
23.3
|
%
|
(53.4
|
)%
|
||
General
and administrative costs
|
1,626,537
|
64.0
|
%
|
3,374,131
|
43.7
|
%
|
(51.8
|
)%
|
||||
Marketing,
sales and business development costs
|
78,229
|
3.1
|
%
|
2,541,873
|
33.0
|
%
|
(96.9
|
)%
|
||||
Total
operating expenses
|
$
|
2,543,197
|
100.0
|
%
|
$
|
7,714,250
|
100.0
|
%
|
67.0
|
%
|
•
|
pertain
to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the transactions and dispositions of the assets of the
company;
|
||
•
|
provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the company
are being made only in accordance with authorization of management and
directors of the company; and
|
||
•
|
provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of the company’s assets that
could have a material effect on the financial
statements.
|
Name
|
|
Age
|
|
Position
|
Chester
Aldridge
|
|
37
|
|
Director,
Chairman
|
Geoffrey
Heath
|
|
65
|
|
Director
|
Simon
Price
|
|
36
|
|
Chief
Executive Officer
|
Name
and Principal Position
|
Fiscal Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity Incentive Plan
Compensation ($)
|
Non-Qualified
Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Totals
($)
|
||||||||||||||||||||||||
Chester
Aldridge,
|
2009
|
$ | 168,438 | $ | 102,500 | 0 |
0
|
0 | 0 | 0 | $ | 270,938 | |||||||||||||||||||||
Chairman (1) |
2008
|
175,000 | 30,000 | 0 |
0
|
0 | 0 | 0 | 205,000 | ||||||||||||||||||||||||
Simon Price, (2)
|
2009
|
147,333 | 69,600 | 0 | 0 | 0 | 0 | 0 | 216,933 | ||||||||||||||||||||||||
Chief
Executive
|
2008
|
120,000 | 6,000 | 0 | 0 | 0 | 0 | 0 | 126,000 | ||||||||||||||||||||||||
Officer | |||||||||||||||||||||||||||||||||
Glenn
Wong, (3)
|
2008
|
220,000 | 0 | 0 | 0 | 0 | 0 | 0 | 220,000 | ||||||||||||||||||||||||
President,
Chief Operating Officer
|
|||||||||||||||||||||||||||||||||
Ben Zadik, (4)
|
2008
|
175,000 | 80,000 | 0 | 0 | 0 | 0 | 0 | 255,000 | ||||||||||||||||||||||||
Chief
Financial
Officer,
Treasurer, and Secretary
|
(1)
|
On
March 31, 2009, Mr. Aldridge resigned as Chief Executive
Officer.
|
||
(2)
|
On
March 31, 2009, Mr. Price was appointed Chief Executive
Officer.
|
||
(3)
|
On
February 29, 2008, Mr. Wong resigned his position as an officer with the
Company.
|
||
(4)
|
On
March 1, 2008, Mr. Zadik resigned his position as an officer with the
Company. He remained as a consultant until February
2009.
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||
Name
(a)
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
(Exercisable)
(b)
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
(Unexercisable)
(c)
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
(d)
|
Option
Exercise
Price
($)
(e)
|
Option
Expiration
Date
(f)
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
(#)
(g)
|
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
(h)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
(#)
(i)
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
($)
(j)
|
||||||||||||
Chester
Aldridge
|
24,400
|
0
|
0
|
$
|
0.66
|
03/27/2016
|
|||||||||||||||
Chairman
|
105,000
|
0
|
0
|
0.66
|
04/01/2016
|
||||||||||||||||
40,000
|
160,000
|
0
|
4.00
|
04/06/2017
|
|||||||||||||||||
Simon
Price,
|
66,667
|
0
|
0
|
0.66
|
04/01/2016
|
||||||||||||||||
Chief
Executive
|
10,000
|
0
|
0
|
0.90
|
01/05/2015
|
||||||||||||||||
Officer | |||||||||||||||||||||
Name
(a)
|
Fees
Earned
or
Paid
in
Cash
($)
(b)
|
Stock
Awards
($)
(c)
|
Option
Awards
($)
(d)
|
Non-Equity
Incentive
Plan
Compensation
($)
(e)
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
($)
(f)
|
All
Other
Compensation
($)
(g)
|
Total
($)
(h)
|
|||||||||||||||||||||
Kenny
Cheung (1)
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||
Geoff
Heath
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
(1)
|
Mr.
Cheung resigned from the Board of directors on March 1,
2009.
|
·
|
each
person who is known to be the beneficial owner of more than five percent
(5%) of our issued and outstanding shares of common
stock;
|
·
|
each
of our directors and executive officers;
and
|
·
|
all
of our directors and executive officers as a
group.
|
Name of Beneficial Owner And
Address(1)
|
Beneficially
Owned
|
Percentage
Owned
|
||||||
Chester
Aldridge, Chairman(2)
|
339,400
|
2.07
|
%
|
|||||
Simon
Price, Chief Executive Officer (3)
|
76,667
|
*
|
||||||
Geoff
Heath, Director (4)
|
28,334
|
*
|
||||||
All
current directors and executive officers as a group (3
persons)
|
444,401
|
2.71
|
||||||
5%
or Greater Stockholders
|
||||||||
Fluent
Entertainment, Inc.
|
2,542,624
|
15.66
|
%
|
|||||
Kenny Cheung (5) | 5,062,864 | 31.18 | % |
(1)
|
Unless
otherwise noted, the address for each person is 223 San Anselmo Way #3,
San Anselmo, CA 94960
|
(2)
|
Includes
164,400 options to purchase shares of Common Stock of the
Company
|
(3)
|
Includes
76,667 options to purchase shares of Common Stock of the
Company
|
(4)
|
Includes
25,000 options to purchase shares of Common Stock of the
Company
|
(5)
|
Includes
securities owned by Tiger Paw Capital Corporation, of which Mr. Cheung is
the sole shareholder, as reported on Form 4 filed with the SEC on August
15, 2006.
|
(a)(1)
|
Financial Statements.
Consolidated
balance sheet as of March 31, 2009 and March 31, 2008, and the related
consolidated statements of operations, stockholders’ equity, cash flows,
and comprehensive loss for each of the years in the 2 year period ended
March 31, 2009.
|
(a)(2)
|
Schedules.
All
schedules have been omitted because they are not required, not applicable,
or the information is otherwise set forth in the consolidated financial
statements or the notes thereto.
|
(a)(3)
|
Exhibits.
|
RED
MILE ENTERTAINMENT, INC.
|
|
By: /s/ Simon
Price
|
|
August
10, 2009
|
Simon
Price
Chief
Executive Officer (Principal Executive and Principal Financial
Officer)
|
NAME
|
TITLE
|
DATE
|
|
/s/ Chester
Aldridge
|
Chairman
of Board of Directors
|
August
10, 2009
|
|
/s/
Geoffrey Heath
|
Director
|
Augus
10, 2009
|
|
Geoffrey
Heath
|
|||
Exhibit No. | Exhibit Description |
2.1
|
Agreement
and Plan of Merger among SilverBirch Inc., RME Merger Sub Corp., Red Mile
Entertainment, Inc. and Kenny Cheung, as Representative, dated October 7,
2008 (1)
|
3.1
|
Articles
of Incorporation (2)
|
3.2
|
By-Laws
(2)
|
3.3
|
Certificate
of Amendment to Certificate of Incorporation (3)
|
4.1
|
Articles
of Merger (4)
|
4.2
|
Certificate of
Merger (4)
|
4.3
|
Certificate of
Amendment to Certificate of Incorporation (5)
|
4.4
|
Fiscal
2007 Employee Incentive Bonus Plan (6)
|
10.1
|
Credit
Agreement between Red Mile Entertainment, Inc. and SilverBirch, Inc.
(7)
|
10.2
|
General
Security Agreement between Red Mile Entertainment Inc. and SilverBirch,
Inc. (United States) (7)
|
10.3
|
General
Security Agreement between Red Mile Entertainment Inc. and SilverBirch,
Inc. (Canada) (7)
|
10.4
|
Securities
Pledge Agreement (7)
|
10.5
|
Subordination
and Postponement Agreement between Red Mile Entertainment Inc. and Tiger
Paw Capital Corporation (7)
|
10.6
|
Forbearance
Agreement between Red Mile Entertainment Inc. and Tiger Paw Capital
Corporation (7)
|
10.7
|
Publishing
Agreement with Atari Interactive, Inc. dated June 20, 2008
(8)
|
10.8
|
Voting Agreement
among RME Merger Sub Corp., and certain stockholders of Red Mile
Entertainment, Inc., dated October 7, 2008 (9)
|
10.9
|
Standstill
Agreement among SilverBirch Inc. and Red Mile Entertainment, Inc. dated
December 30, 2008 (10)
|
10.10 | Buyout Agreement between Atari, Inc. and Red Mile Entertainment, Inc.* |
10.11 | Amendment between SilverBirch Inc. and Red Mile Entertainment, Inc. dated March 19, 2009 (11) |
10.12 | Settlement Agreement among Red Mile Entertainment, Inc., Atari Interactive, Inc. and IR Gurus Pty, LTD., dated April 30, 2009* |
10.13 | Side Sequel Letter Agreement between Red Mile Entertainment, Inc., and IR Gurus Pty, LTD., dated April 30. 2000* |
10.14 | Second Amendment to Revolving Line of Credit Agreement and Promissory Note dated June 19, 2009 (12) |
10.15 | Settlement Agreement and General Release (13) |
14.1 | Code of Ethics* |
22.1 | List of Subsidiaries* |
31.1 | Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 * |
32.1 | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 * |
(1)
|
|
(2)
|
Incorporated
by reference to our Form 10-SB filed on December 1,
2004
|
(3)
|
Incorporated
by reference to our Form 8-K filed on May 2, 2006
|
(4)
|
Incorporated
by reference to our Form 8-K filed on May 10, 2006
|
(5)
|
Incorporated
by reference to our Form 8-K filed on February 6, 2007
|
(6)
|
Incorporated
by reference to our Form 8-K filed on October 30, 2006
|
(7)
|
Incorporated
by reference to our Form 8-K filed on May 12, 2008
|
(8) | Incorporated by reference to our Form 10-Q filed on August 14, 2008 |
(9) | Incorporated by reference to our Form 8-K filed on October 14, 2008 |
(10) | Incorporated by reference to our Form 8-K filed on January 6, 2009 |
(11)
|
Incorporated
by reference to our Form 8-K filed on March 24, 2009
|
(12)
|
Incorporated
by reference to our Form 8-K filed on June 25, 2009
|
(13)
|
Incorporated
by reference to our Form 8-K filed on July 9,
2009.
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-1
|
CONSOLIDATED
BALANCE SHEETS
|
F-2
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
F-3
|
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ EQUITY (DEFICIT)
|
F-4
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
F-5
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-7
|
RED
MILE ENTERTAINMENT, INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Balance Sheets
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
$
|
72,286
|
$
|
335,147
|
||||
Accounts
receivable, net of reserves of $125,370 and $574,090
|
77,933
|
340,182
|
||||||
Inventory,
net
|
21,723
|
31,406
|
||||||
Prepaid expenses
and other assets
|
62,439
|
34,027
|
||||||
Software
development costs and advanced royalties
|
-
|
5,942,921
|
||||||
Total current
assets
|
234,381
|
6,683,683
|
||||||
Property and
equipment, net
|
31,024
|
128,234
|
||||||
Other
assets
|
5,699
|
9,755
|
||||||
Total
assets
|
$
|
271,104
|
$
|
6,821,672
|
||||
Liabilities
and stockholders’ equity (deficit)
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$
|
907,311
|
$
|
1,551,785
|
||||
Revolving line of
credit - related party
|
500,000
|
500,000
|
||||||
Secured credit
loan
|
188,165
|
-
|
||||||
Accrued
liabilities
|
1,249,095
|
1,211,934
|
||||||
Deferred
revenue
|
4,750,000
|
40,892
|
||||||
Other current
liabilities
|
-
|
48,000
|
||||||
Total current
liabilities
|
7,594,571
|
3,352,611
|
||||||
Stockholders’
equity (deficit):
|
||||||||
Common stock, $0.01
par value, authorized 100,000,000 shares; 16,233,021 and 15,977,941 shares
outstanding, respectively
|
162,330
|
159,779
|
||||||
Additional paid-in
capital
|
36,242,427
|
36,235,106
|
||||||
Accumulated
deficit
|
(43,730,310)
|
(32,929,339)
|
||||||
Accumulated other
comprehensive income
|
2,086
|
3,515
|
||||||
Total stockholders’
equity (deficit)
|
(7,323,467)
|
3,469,061
|
||||||
Total liabilities
and stockholders’ equity (deficit)
|
$
|
271,104
|
$
|
6,821,672
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
RED
MILE ENTERTAINMENT, INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Statements of Operations
|
||||||||
For
the years ending March 31,
|
||||||||
2009
|
2008
|
|||||||
Revenues,
net
|
$
|
223,392
|
$
|
10,244,395
|
||||
Cost
of revenues
|
124,019
|
12,624,297
|
||||||
Impairment
of software development and licensing costs
|
8,537,306
|
-
|
||||||
Gross
loss
|
(8,437,933)
|
(2,379,902
|
)
|
|||||
Operating
expenses
|
||||||||
Research and
development costs
|
838,431
|
1,798,246
|
||||||
General and
administrative costs
|
1,626,537
|
3,374,131
|
||||||
Sales, marketing
and business development costs
|
78,229
|
2,541,873
|
||||||
Total operating
expenses
|
2,543,197
|
7,714,250
|
||||||
Net
loss before other income (expense) and provision for income
taxes
|
(10,981,130)
|
(10,094,152
|
)
|
|||||
Other
income (expense)
|
||||||||
Debt conversion
inducement costs
|
-
|
(4,318,286
|
)
|
|||||
Beneficial debt
conversion costs
|
-
|
(662,900
|
)
|
|||||
Interest income
(expense), net
|
(100,442)
|
(81,475
|
)
|
|||||
Amortization of
debt issuance costs
|
(4,056)
|
(79,343
|
)
|
|||||
Other income
(expense), net
|
287,057
|
(474,193
|
)
|
|||||
Net
loss before income tax expense
|
(10,798,571)
|
(15,710,349
|
)
|
|||||
Income
tax expense
|
2,400
|
800
|
||||||
Net
loss attributable to common stockholders
|
$
|
(10,800,971)
|
$
|
(15,711,149
|
)
|
|||
Net
loss per common share, basic and diluted
|
$
|
(0.67)
|
$
|
(1.12
|
)
|
|||
Shares
used in computing basic and diluted loss per share
|
16,107,927
|
14,006,955
|
||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Common
Stock
|
Additional
|
Cumulative
|
Total
|
|||||||||||||||||
Number
of
|
Paid-
in
|
Accumulated
|
Translation
|
Stockholders'
|
||||||||||||||||
Shares
|
Amount
|
Capital
|
(Deficit)
|
Adjustment
|
Equity
(Deficit)
|
|||||||||||||||
Balance
March 31, 2007
|
9,661,740
|
$
|
96,617
|
$
|
16,518,164
|
$
|
(17,218,190
|
)
|
$
|
1,885
|
$
|
(601,524
|
)
|
|||||||
Common
stock issued on conversion of debentures and accrued interest, net of
unamortized issuance costs of $405,240
|
3,359,713
|
33,597
|
7,960,446
|
-
|
-
|
7,994,043
|
||||||||||||||
Non-cash
debt inducement conversion charge
|
-
|
-
|
4,318,286
|
-
|
-
|
4,318,286
|
||||||||||||||
Common
stock issued on conversion of promissory note, net of unamortized issuance
costs of $123,000
|
960,000
|
9,600
|
2,267,400
|
-
|
-
|
2,277,000
|
||||||||||||||
Beneficial
feature of convertible promissory notes
|
-
|
-
|
662,900
|
-
|
-
|
662,900
|
||||||||||||||
Common
stock issued to investors, net of issuance costs of
$385,974
|
1,872,600
|
18,726
|
4,276,801
|
-
|
-
|
4,295,527
|
||||||||||||||
Stock-based
compensation
|
-
|
-
|
216,286
|
-
|
-
|
216,286
|
||||||||||||||
Exercise
of cashless employee options
|
97,952
|
979
|
(979
|
)
|
-
|
-
|
||||||||||||||
Common
stock issued for services
|
25,936
|
260
|
15,802
|
-
|
-
|
16,062
|
||||||||||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
1,630
|
1,630
|
||||||||||||||
Net
loss
|
-
|
-
|
-
|
(15,711,149
|
)
|
-
|
(15,711,149
|
)
|
||||||||||||
Balance
March 31, 2008
|
15,977,941
|
159,779
|
36,235,106
|
(32,929,339
|
)
|
3,515
|
3,469,061
|
|||||||||||||
Common
stock issued on conversion of cashless warrants
|
255,080
|
2,551
|
(2,551
|
)
|
-
|
-
|
-
|
|||||||||||||
Stock
based compensation
|
-
|
-
|
9,872
|
-
|
-
|
9,872
|
||||||||||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
(1,429
|
) |
(1,429
|
) | ||||||||||||
Net
loss
|
-
|
-
|
-
|
(10,800,971
|
) |
-
|
(10,800,971
|
) | ||||||||||||
Balance
March 31, 2009
|
16,233,021
|
$
|
162,330
|
$
|
36,242,427
|
$
|
(43,730,310
|
)
|
$
|
2,086
|
$
|
(7,323,467
|
)
|
RED
MILE ENTERTAINMENT INC. AND SUBSIDIARIES
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
loss
|
$
|
(10,800,971)
|
$
|
(15,711,149
|
)
|
|||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
109,486
|
211,374
|
||||||
Amortization
of software development costs
|
69,690
|
4,836,398
|
||||||
Amortization
of senior secured convertible debenture issuance costs
|
4,056
|
76,308
|
||||||
Impairment
and amortization of intangibles
|
-
|
114,240
|
||||||
Loss
on disposal of assets
|
-
|
6,667
|
||||||
Impairment
of inventory
|
1,286
|
448,094
|
||||||
Impairment
of software development and licensing costs
|
8,537,306
|
1,819,355
|
||||||
Stock-based
compensation
|
9,872
|
232,348
|
||||||
Reserve
for bad debts
|
(457,720)
|
565,095
|
||||||
Foreign
currency transaction gain
|
(138,672)
|
-
|
||||||
Debt
forgiveness
|
(122,745)
|
-
|
||||||
Beneficial
debt conversion costs
|
-
|
662,900
|
||||||
Debt
conversion inducement costs
|
-
|
4,318,286
|
||||||
Liquidated
damage charges
|
-
|
190,080
|
||||||
Revaluation
of liquidated damage charges
|
-
|
(142,080
|
)
|
|||||
Changes
in current assets and liabilities
|
||||||||
Accounts
receivable
|
719,968
|
(387,356
|
)
|
|||||
Inventory
|
8,397
|
(402,268
|
)
|
|||||
Prepaid
expenses and other current assets
|
(28,412)
|
267,594
|
||||||
Software
development costs and advanced royalties
|
(2,664,074)
|
(6,525,825
|
)
|
|||||
Other
assets
|
-
|
425,492
|
||||||
Accounts
payable
|
(644,474)
|
285,841
|
||||||
Accrued
liabilities
|
37,161
|
242,817
|
||||||
Deferred
revenue
|
4,709,108
|
40,892
|
||||||
Other
current liabilities
|
(48,000)
|
-
|
||||||
Net cash used in operating
activities
|
(698,738)
|
(8,424,897
|
)
|
|||||
Cash
flows from investing activities:
|
||||||||
Acquisition
of property and equipment
|
(12,277)
|
(104,624
|
)
|
|||||
Cash
paid for other investment
|
-
|
(117,947
|
)
|
|||||
Net cash flows used in
investing activities
|
(12,277)
|
(222,571
|
)
|
|||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from secured credit loan
|
746,410
|
-
|
||||||
Payments
on secured credit loan
|
(296,827)
|
-
|
||||||
Proceeds
from sales of common stock, net of costs
|
-
|
4,295,527
|
||||||
Proceeds
from line of credit, net of costs
|
-
|
495,944
|
||||||
Proceeds
from issuance of convertible promissory notes, net of unamortized
issuance costs
|
-
|
2,277,000
|
||||||
Net
cash provided by financing activities
|
449,583
|
7,068,471
|
||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(1,429)
|
1,152
|
||||||
Net
decrease in cash and cash equivalents
|
(262,861)
|
(1,577,845
|
)
|
|||||
Cash
and cash equivalents, beginning of year
|
335,147
|
1,912,992
|
||||||
Cash
and cash equivalents, ending of year
|
$
|
72,286
|
$
|
335,147
|
||||
Supplementary
Cash Flow Information:
|
||||||||
Cash
paid for interest expense
|
$
|
-
|
$
|
-
|
||||
Cash
paid for taxes
|
$
|
2,400
|
$
|
800
|
||||
Supplemental
Disclosure of Non-Cash Financing Transactions
|
||||||||
Conversion
of senior secured convertible debentures
|
$
|
-
|
$
|
8,244,000
|
||||
Accrued
interest on senior secured convertible debentures
|
$
|
-
|
$
|
155,281
|
||||
Conversion
of convertible promissory notes
|
$
|
-
|
$
|
405,240
|
||||
Net
share settlement on exercise of warrants
|
$
|
255,080
|
||||||
Shares
issued – Rover Acquisitions
|
$
|
-
|
$
|
123,000
|
||||
$
|
-
|
$
|
2,400,000
|
|||||
Relative
fair value of warrants issued for conversion of promissory
notes
|
$
|
-
|
$
|
662,900
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Year
ended
March
31, 2009
|
Year
ended
March
31, 2008
|
|||||||
Basic
weighted average shares outstanding
|
|
16,107,927
|
|
14,006,955
|
||||
Total
stock options outstanding
|
|
596,067
|
|
1,776,007
|
||||
Less:
anti-dilutive stock options due to loss
|
|
(596,067
|
)
|
|
(1,776,007
|
)
|
||
Total
warrants outstanding
|
|
695,408
|
|
3,374,327
|
||||
Less:
anti-dilutive warrants due to loss
|
|
(695,408
|
)
|
|
(3,374,327
|
)
|
||
|
|
|||||||
Diluted
weighted average shares outstanding
|
|
16,107,927
|
|
14,006,955
|
||||
|
|
Year
ended
March
31, 2009
|
Year
ended
March
31, 2008
|
|||||||
Beginning
balance
|
|
$
|
5,942,921
|
|
$
|
6,072,849
|
||
Capitalized
licenses and software development costs
|
|
2,664,075
|
|
6,525,825
|
||||
Impairment
of software development costs
|
|
(8,537,306
|
)
|
|
(1,819,355
|
)
|
||
Amounts
amortized to cost of sales
|
|
(69,690
|
)
|
|
(4,836,398
|
)
|
||
|
|
|||||||
Ending
balance
|
|
$
|
-
|
|
$
|
5,942,921
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Computer
equipment and software
|
|
$
|
520,524
|
|
$
|
516,148
|
||
Office
furniture and other equipment
|
|
-
|
|
-
|
||||
|
|
|||||||
Total
cost of property and equipment
|
|
520,524
|
|
516,148
|
||||
Less
accumulated depreciation
|
|
(489,500
|
)
|
|
(387,914
|
)
|
||
|
|
|||||||
Property
and equipment, net
|
|
$
|
31,024
|
|
$
|
128,234
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Website
|
|
$
|
120,000
|
|
$
|
120,000
|
||
Customer list
|
|
2,500
|
|
2,500
|
||||
Trade name
|
|
1,250
|
|
1,250
|
||||
Domain name
|
|
1,250
|
|
1,250
|
||||
Total cost of intangibles
|
|
125,000
|
|
125,000
|
||||
Less
accumulated amortization
|
|
(125,000
|
) |
|
(125,000
|
) | ||
|
|
|||||||
Total
|
|
$
|
—
|
|
$
|
—
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Accrued royalties payable
|
|
$
|
363,445
|
|
$
|
679,469
|
||
Accrued bonuses
|
|
-
|
|
67,900
|
||||
Accrued milestone payments to developers and
licensors
|
|
600,000
|
|
186,389
|
||||
Accrued paid time off
|
|
33,553
|
|
24,500
|
||||
Accrued professional fees
|
|
105,000
|
|
148,369
|
||||
Accrued commissions
|
|
73,108
|
|
96,865
|
||||
Accrued
interest
|
51,111
|
-
|
||||||
Other
|
|
22,876
|
|
8,442
|
||||
|
|
|||||||
Total
|
|
$
|
1,249,095
|
|
$
|
1,211,934
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Equestrian
Challenge
|
|
$
|
-
|
|
$
|
40,892
|
||
Heroes
Over Europe
|
|
4,750,000
|
|
-
|
||||
Total
|
|
$
|
4,750,000
|
|
$
|
40,892
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
U.S.
|
$
|
(10,798,571
|
)
|
$
|
(14,868,547
|
)
|
||
Foreign
|
-
|
(842,602
|
)
|
|||||
Total
|
$
|
(10,798,571
|
)
|
$
|
(15,711,149
|
)
|
||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Current:
|
||||||||
Federal
|
|
$
|
—
|
|
$
|
—
|
||
State
|
|
2,400
|
|
800
|
||||
Foreign
|
|
—
|
|
—
|
||||
|
|
|||||||
Total
provision
|
|
$
|
2,400
|
|
$
|
800
|
||
|
|
March
31,
|
||||||||
2009
|
2008
|
|||||||
Current
tax assets:
|
||||||||
Accrued
paid time off
|
$
|
40,744
|
$
|
76,739
|
||||
Net
operating loss
|
15,315,926
|
10,015,978
|
||||||
Contribution
carryforward
|
1,219
|
1,219
|
||||||
Stock
based compensation
|
257,435
|
253,221
|
||||||
Depreciation
|
50,783
|
49,426
|
||||||
Intangibles
|
78,720
|
48,865
|
||||||
Section
280C research credit
|
88,254
|
61,517
|
||||||
Total
current tax assets
|
15,833,081
|
10,506,965
|
||||||
Net
current tax asset
|
15,833,081
|
10,506,965
|
||||||
Valuation
allowance
|
(15,833,081
|
)
|
(10,506,965
|
)
|
||||
Net
deferred tax assets
|
$
|
—
|
$
|
—
|
||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
Statutory
federal income tax rate
|
34.0
|
%
|
34.0
|
%
|
||||
State
income taxes, net of federal benefit
|
5.8
|
%
|
8.7
|
%
|
||||
Non-deductible
expenses
|
(0.0
|
%)
|
(0.1
|
%)
|
||||
Increase
in valuation allowance
|
(46.4
|
%)
|
(29.2
|
%)
|
||||
Section
280C adjustment
|
0.3
|
%
|
0.1
|
%
|
||||
Permanent
difference related to debt inducement
|
6.3
|
%
|
(13.5
|
%)
|
||||
Other
|
—
|
—
|
||||||
0.0
|
%
|
0.0
|
%
|
Year
ended March 31
|
||||
2010
|
|
$ |
32,631
|
|
2011
|
33,588
|
|||
Total
|
$
|
66,219
|
(1)
|
$50,000
upon execution of the Standstill Agreement;
|
(2)
|
$225,000
on the earlier of: (i) our achieving certain development
milestones in connection with development of our “Heroes Over Europe” game
and receiving the next co-publishing installment payment from our
co-publishing partner; and (ii) February 6,
2009;
|
(3)
|
$250,000
on the earlier of: (i) our achieving the next succeeding milestone
following the aforementioned milestone and receiving applicable
co-publishing installment payment from our co-publishing partner; and (ii)
March 20, 2009; and
|
(4)
|
$75,000
on the earlier of: (i) our signing a publishing agreement in connection
with our licensed Sin City Video game; and (ii) July 31,
2009.
|
Year
Ended March 31, 2009
|
Year
Ended March 31, 2008
|
|
Expected
life (in years)
|
4.2
– 6.5
|
4.2
– 6.5
|
Risk
free rate of return
|
4.0%
- 5.13%
|
4.0%
- 5.13%
|
Volatility
|
50%
- 80%
|
50%
- 80%
|
Dividend
yield
|
-
|
-
|
Forfeiture
rate
|
9%
- 15%
|
9%
- 15%
|
Year
Ended
March 31,
2009
|
Year
Ended March 31, 2008
|
|||||||
Research
and development costs
|
$
|
-
|
$
|
2,355
|
||||
Sales,
marketing, and business development costs – employees and
consultants
|
-
|
7,706
|
||||||
General
and administrative costs—consultants
|
10,147
|
8,191
|
||||||
General
and administrative costs—employees
|
(275
|
)
|
214,096
|
|||||
Stock-based
compensation before income taxes
|
9,872
|
232,348
|
||||||
Income
tax benefit
|
-
|
-
|
||||||
Total
stock-based compensation expense after income taxes
|
$
|
9.872
|
$
|
232,348
|
Options
|
Shares
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Contractual Term
|
Aggregate
Intrinsic Value
|
|||||||
Outstanding
at March 31, 2007
|
1,988,745
|
$
|
2.28
|
-
|
$
|
-
|
|||||
Granted
|
45,000
|
$
|
0.83
|
-
|
-
|
||||||
Exercised
|
(143,068
|
)
|
$
|
2.35
|
-
|
-
|
|||||
Forfeited or expired
|
(114,670
|
)
|
$
|
0.71
|
-
|
-
|
|||||
Outstanding at March 31, 2008
|
1,776,007
|
$
|
0.88
|
-
|
-
|
||||||
Exercisable at March 31, 2008
|
676,007
|
$
|
2.59
|
-
|
-
|
||||||
Granted
|
-
|
$
|
-
|
-
|
-
|
||||||
Exercised
|
-
|
$
|
-
|
-
|
-
|
||||||
Forfeited
or expired
|
(1,179,940
|
)
|
$
|
2.90
|
-
|
-
|
|||||
Outstanding
at March 31, 2009
|
596,067
|
$
|
1.98
|
7.23
|
$
|
-
|
|||||
Exercisable
at March 31, 2009
|
409,956
|
$
|
1.19
|
6.74
|
$
|
-
|
March
31, 2009
|
||||||||||
Options
Outstanding
|
Options
Exercisable
|
|||||||||
Number
|
Weighted
Avg.
|
Weighted
Avg.
|
Number
|
Weighted
Avg.
|
||||||
Range
of Exercise Prices
|
Outstanding
|
Remaining
Life
|
Exercise
Price
|
Exercisable
|
Exercise
Price
|
|||||
$0.66
- $1.49
|
347,734
|
6.65
|
$0.72
|
347,734
|
$
0.72
|
|||||
$2.35
|
30,000
|
8.40
|
$2.35
|
10,000
|
$
2.35
|
|||||
$2.38
- $4.00
|
218,333
|
7.98
|
$3.94
|
52,222
|
$ 3.84
|
|||||
596,067
|
$1.98
|
409,956
|
$ 1.16
|
Expiring
|
Strike
Price
|
Number
of
common
shares
|
||||||
07/17/2009
|
$
|
2.75
|
480,000
|
|||||
07/18/2009
|
$
|
3.00
|
215,408
|
|||||
Total
|
$
|
2.83
|
695,408
|
|||||
Location
|
Revenue
|
|||
North
America
|
$ | 160,451 | ||
Europe
|
62,941 | |||
$ | 223,392 |