These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
[ 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 AND EXCHANGE ACT OF 1934
|
|
NEVADA
|
36-3574355
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(IRS Employer Identification No.)
|
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
Common Stock, par value $0.01 per share
|
OTCBB
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(do not check if a smaller reporting company
|
Smaller reporting company
x
|
|
Title of Each Class
|
Number of Shares Outstanding
|
|
Common Stock, $0.01 par value
|
352,509,947
|
|
Page
|
||||
|
PART I
|
||||
|
ITEM 1. BUSINESS
|
4 | |||
|
ITEM 1A. RISK FACTORS
|
10 | |||
|
ITEM 1B. UNRESOLVED STAFF COMMENTS
|
10 | |||
|
ITEM 2. PROPERTIES
|
10 | |||
|
ITEM 3. LEGAL PROCEEDINGS
|
11 | |||
|
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
11 | |||
|
PART II
|
||||
|
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
11 | |||
|
ITEM 6. SELECTED FINANCIAL DATA
|
13 | |||
|
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
|
13 | |||
|
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
18 | |||
|
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
18 | |||
|
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
18 | |||
|
ITEM 9A(T). CONTROLS AND PROCEDURES
|
19 | |||
|
ITEM 9B. OTHER INFORMATION
|
19 | |||
|
PART III
|
||||
|
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
20 | |||
|
ITEM 11. EXECUTIVE COMPENSATION
|
22 | |||
|
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
24 | |||
|
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
26 | |||
|
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
28 | |||
|
PART IV
|
||||
|
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
29 | |||
|
SIGNATURES
|
37 | |||
|
INDEX TO FINANCIAL STATEMENTS
|
38 | |||
|
- Cable and Voice Corporation was established on June 1, 2008 and is located in Tampa, Florida. The Company is a leading value-added master distributor of advanced broadband products and services to Cable, Telecommunications, Enterprise and Service Provider customers throughout the United States. The Company offers a wide range of products and services which include cable modems, cables, UPS units, AV Powerline and Homeplug adapters, Wi-Fi and cellular wireless hardware and software applications, Intelligent Telephone Adapters (ITA) and IP Telephones for VoIP services and other customer premise equipment.
|
|
- Phone House, Inc. was established on June 12, 2001 and is located in Artesia, California. Phone House is a Master Distribution for discount calling products that enable users who purchase cards in the United States to call China, India, Mexico, Africa, South America, Brazil, Bangladesh, and other countries throughout the world at significant savings. The International calling cards may be used to call from the United States to other countries, to call from other countries to the United States, or to call between countries outside the United States.
These products are currently sold through a network of over 90 private distributors. Through this network, the Company estimates that its calling products are sold through over 10,000 retail outlets in the United States, of which more than 5,000 retail outlets are located in Southern California.
|
|
- Digital Phone Solutions, Inc. was established on January 29, 2009, and is located in Overland Park, Kansas. The Company provides a suite of Enhanced IP Telephony solutions aimed primarily at Small and Medium sized enterprises in the United States. DPS delivers all the value added services that manage the entire value-chain including billing, customer care, call routing, service provisioning. Advanced features such as voicemail-delivered-to-email, free inter-office calling, and virtual phone numbers provide additional revenue opportunities. DPS enables its customers to establish reliable, feature rich and cost effective digital phone services very quickly with zero capital investment.
|
|
- Flint Prepaid, Inc. (previously named Wize Communications, Inc.) was established on March 30, 2009, and is located in Overland Park, Kansas. Flint Prepaid is a retail focused company selling directly to end-users through Master Distributers and Retailers. It provides Flint Telecom's own branded pre-paid calling services primarily to immigrant customers wanting to make inexpensive quality calls to their home countries.. These Flint Telecom value-based calling cards are regionalized and selectively marketed depending on the geographical area and user community.
|
|
·
|
As Master Distributors, our companies directly control the downstream distribution of the products we sell.
|
|
·
|
The loyalty of customers is not just to the individual card brands but also to the stores they buy from, and control of, the retail points is the key advantage in these markets.
|
|
·
|
Substituting third party products with Flint’s “own brand” higher margin and competitive products into these channels generating greater gross margins from the same revenues.
|
|
·
|
Flint will accelerate current growth from acquisition of new products and technology from companies that have been unable to build sufficient distribution for their own technology.
|
|
·
|
Combination of higher margin products into existing and additional channels drives cash generation.
|
|
·
|
The U.S. telecommunication market is at the beginning of a new disruptive cycle similar to that seen when deregulation of the market happened in the early nineties.
|
|
·
|
This current disruption is being driven by the mass market adoption of Voice over IP (VoIP) technology that allows voice calls to travel as data packets across the internet instead of over traditional phone lines or mobile phones.
|
|
·
|
The advances in technology now mean excellent call quality on VoIP. End users experience the very same telecom service as with standard phone networks; they use the same phones and experience the same quality as before. The only difference is cost savings.
|
|
·
|
We provide an outsourced - full service, full feature - telecom solution based on leading telecom technologies including VoIP and Wireless services.
|
|
·
|
We also deliver value added services that manage the entire voice value chain for the partner such as billing, customer care, call routing, service provisioning and marketing support.
|
|
Location
|
Lease Expiration
|
Annual Rent
|
Purpose
|
Approx. Sq. Ft
|
|||||
|
17918 Pioneer Blvd. #209
Artesia, CA 90701
|
September 1, 2010
|
$
|
47,400
|
(1)
|
Phone House, Inc. office space
|
1,750
|
|||
|
3507 East Frontage Rd., Ste 190
Tampa, Fl 33607
|
December 31, 2012
|
$
|
20,758
|
(2
)
|
Cable & Voice Corp. office space
|
1,750
|
|||
|
Year Ended June 30, 2009
|
High
|
Low
|
||||||
|
First Quarter
|
$
|
0.85
|
$
|
0.40
|
||||
|
Second Quarter
|
$
|
0.65
|
$
|
0.15
|
||||
|
Third Quarter
|
$
|
0.45
|
$
|
0.12
|
||||
|
Fourth Quarter
|
$
|
0.55
|
$
|
0.12
|
||||
|
Year Ended June 30, 2010
|
High
|
Low
|
||||||
|
First Quarter
|
$
|
0.2200
|
$
|
0.1200
|
||||
|
Second Quarter
|
$
|
0.1650
|
$
|
0.0900
|
||||
|
Third Quarter
|
$
|
0.0300
|
$
|
0.0230
|
||||
|
Fourth Quarter
|
$
|
0.0072
|
$
|
0.0038
|
||||
|
Plan Category
|
Plan Name
|
Number of securities to be issued upon exercise of outstanding options
(a)
|
Weighted-average exercise price of outstanding options
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
|||||||||
|
Equity Compensation plans approved by security holders
|
The 2005 Stock Option Plan
|
1,163,750
|
$
|
0.39
|
931,275
|
||||||||
|
Plan Category
|
Plan Name
|
Number of securities granted but unvested
|
Number of securities granted and vested
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in columns (a) and (b))
|
|||||||||
|
Equity Compensation plans approved by security holders
|
The 2009
Restricted Stock Plan
|
10,375,000
|
19,135,000
|
5,490,000
|
|||||||||
|
Year Ended
June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net cash used in operating activities
|
$
|
(2,204,283
|
)
|
$
|
(4,689,451
|
)
|
||
|
Net cash used in investing activities
|
(126,994
|
)
|
(1,724,477
|
)
|
||||
|
Net cash provided by financing activities
|
1,172,163
|
6,335,128
|
||||||
|
Net cash used in foreign currency activities
|
(158,469
|
)
|
(71,109
|
)
|
||||
|
--------------------
|
--------------------
|
|||||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(1,317,583
|
)
|
$
|
(150,019
|
)
|
||
|
Contractual Obligations
|
Payments due by period
|
|||||||||||||||||||
|
Total
|
Less than 1 year
|
1 – 3 years
|
3 – 5 years
|
More than 5 years
|
||||||||||||||||
|
Debt Obligations
|
$
|
7,249,182
|
$
|
6,650,185
|
$
|
598,997
|
--
|
--
|
||||||||||||
|
Capital Leases
|
781,309
|
375,371
|
405,938
|
--
|
--
|
|||||||||||||||
|
Operating Leases
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Purchase Obligations
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Other Long Term Liabilities Reflected on our Balance Sheet under GAAP
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Total
|
$
|
8,030,491
|
$
|
7,025,556
|
$
|
1,004,935
|
--
|
--
|
||||||||||||
|
Name
|
Age
|
Position
|
|||
|
Vincent Browne
|
42
|
Chief Executive Officer, Chairman of the Board, Chief Financial Officer and Corporate Secretary
|
|||
|
Bernard A. Fried
|
64
|
President, Chief Operating Officer and Director
|
|||
|
• reviewed and discussed the audited financial statements with management,
|
|
• discussed with the independent auditors the matters required to be discussed by Statement on Auditing Standards No. 114 (The Auditor’s Communication with Those Changes with Governance), and
|
|
• received the written disclosures and the letter from the independent auditors required by PCAOB Ethics and Independence Rule 3526 (Communication with Audit Committees Concerning Independence), and discussed with the independent auditors their independence.
|
|
October 18, 2010
|
|||
|
/s/ Vincent Browne
|
/s/ Bernard A. Fried
|
||
|
Vincent Browne
|
Bernard A. Fried
|
||
|
Chairman
|
Director
|
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock Awards ($)
|
Option Awards ($)
|
Non-Equity Incentive Plan Compensation ($)
|
Nonqualified Deferred Compensation Earnings ($)
|
All Other Compensation ($)
|
Total ($)
|
||||||||||||||||||||||||
|
Vincent Browne, Chief Exec. Officer
|
2010
|
60,000
|
(1)
|
--
|
468,750
|
(2)
|
--
|
--
|
--
|
--
|
528,750
|
||||||||||||||||||||||
|
2009
|
146,588
|
(1)
|
--
|
351,563
|
(2)
|
--
|
--
|
--
|
--
|
498,151
|
|||||||||||||||||||||||
|
Bill Burbank, President
|
2010
|
62,715
|
(3)
|
--
|
760,000
|
(4)
|
320,000
|
(5)
|
1,142,715
|
||||||||||||||||||||||||
|
2009
|
77,262
|
(3)
|
--
|
95,000
|
(4)
|
--
|
--
|
--
|
--
|
172,262
|
|||||||||||||||||||||||
|
Stephen Keaveney, Chief Financial Officer
|
2010
|
60,000
|
(6)
|
--
|
109,375
|
(7)
|
169,375
|
||||||||||||||||||||||||||
|
2009
|
60,000
|
(6)
|
--
|
109,375
|
(7)
|
--
|
--
|
--
|
--
|
169,375
|
|||||||||||||||||||||||
|
Anthony LaPine, Executive Director
|
2010
|
40,000
|
--
|
--
|
--
|
--
|
--
|
--
|
40,000
|
||||||||||||||||||||||||
|
2009
|
115,000
|
(8)
|
--
|
2,631,000
|
(9)
|
--
|
--
|
--
|
--
|
2,746,000
|
|||||||||||||||||||||||
|
(1)
|
Actual annual salary as of October 6, 2008, per Mr. Browne’s employment agreement, is $180,000.
|
|
(2)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to the fiscal year 2010 and 2009, respectively, in accordance with FAS 123R, relating to 2,500,000 shares of restricted common stock granted on October 6, 2008 and vesting over a period of four years.
|
|
(3)
|
Actual annual salary, per Mr. Burbank’s employment agreement, was $186,000. Mr. Burbank’s start date with the Company was January 29, 2009. On February 4, 2010, Mr. Burbank resigned from his respective executive officer positions and from the board of directors of the Company. See Item 13, “Separation Agreement with Bill Burbank” for more details.
|
|
(4)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to the fiscal year 2010 and 2009, respectively, in accordance with FAS 123R, relating to 2,000,000 shares of restricted common stock granted on January 29, 2009, vesting over a period of four years.
|
|
(5)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to the fiscal year 2010 relating to 4,000,000 shares of restricted common stock granted on February 4, 2010 as part of Mr. Burbank’s separation.
|
|
(6)
|
Actual annual salary, per Mr. Keaveney’s employment agreement that went effective as of March 1, 2009, is $180,000 per year. On February 4, 2010, Mr. Keaveney resigned from his respective executive officer positions and from the board of directors of the Company.
|
|
(7)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to the fiscal year 2010 and 2009, respectively, in accordance with FAS 123R, relating to 3,500,000 shares of restricted common stock granted on March 1, 2009 and vesting over a period of four years.
|
|
(8)
|
Represents the actual amount paid under Mr. LaPine’s employment agreement that we assumed on October 1, 2008 as part of the reverse merger with Semotus. On February 17, 2010, Mr. LaPine resigned from his respective executive officer positions and from the board of directors of the Company.
|
|
(9)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to the fiscal year 2009 in accordance with FAS 123R, relating to 3,508,000 shares of restricted common stock granted and immediately vested on October 1, 2008. These shares were subsequently returned to the Company on January 29, 2009 as part of the sale of Semotus Solutions, Inc. to Mr. LaPine (See FN 5: Acquisition and Subsequent Disposition of Semotus).
|
|
Option Awards
|
Stock Awards
|
||||||||||||||||||
|
Name
|
Number of Securities Underlying Unexercised Options
(#)
Exercisable
|
Number of Securities Underlying Unexercised Options
(#)
Unexercisable
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options
(#)
|
Option Exercise Price
($)
|
Option Expiration Date
|
Number of Shares or Units of Stock That Have Not Vested
(#)
|
Market Value of Shares or Units of Stock That Have Not Vested
($)
|
Number of Shares or Units of Stock That Have Vested
(#)
|
Market Value of Shares or Units of Stock That Have Vested
($)
|
||||||||||
|
Vincent Browne
|
--
|
--
|
--
|
--
|
--
|
1,562,500
|
(1)
|
6,250
|
(4)
|
937,500
|
3,750(4)
|
||||||||
|
Bill Burbank
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
6,000,000 (2)
|
24,000(4)
|
||||||||||
|
Bernard A. Fried
|
--
|
--
|
--
|
--
|
--
|
6,000,000
|
(3)
|
24,000
|
(4)
|
--
|
--
|
||||||||
|
(1)
|
These shares vest annually over a period of four years starting October 6, 2008, provided the executive is employed with the Company at the time of vesting, such that ¼ vest at the first annual anniversary and quarterly each year thereafter so that all shares are vested as of October 6, 2012.
|
|
(2)
|
On February 4, 2010, Mr. Burbank resigned from his respective executive officer positions and from the board of directors of the Company. As part of Mr. Burbank’s separation, we accelerated 1,500,000 shares of his unvested restricted stock and granted and issued 4,000,000 additional shares of immediately vested restricted common stock, for a total of 5,500,000 shares of restricted common stock. Additionally, 500,000 vested on January 29, 2010.
|
|
(3)
|
These shares vest annually over a period of four years starting February 23, 2010, provided the executive is employed with the Company at the time of vesting, such that ¼ vest at the first annual anniversary and quarterly each year thereafter so that all shares are vested as of February 23, 2014.
|
|
(4)
|
The Market Value is based on $0.004 per share, which was the closing price of the common stock on June 30, 2010.
|
|
Name
|
Fees Earned or Paid in Cash
($)
|
Stock Awards
($)
|
Option
Awards
($)
|
Non-Equity Incentive Plan Compensation ($)
|
Nonqualified Deferred Compensation Earnings
($)
|
All Other Compensation
($)
|
Total
($)
|
||||||||||
|
Robert Lanz
|
--
|
16,000
|
--
|
(1)
|
--
|
--
|
--
|
16,000
|
|||||||||
|
Michael Butler (2)
|
--
|
140,625
|
--
|
(2)
|
--
|
--
|
--
|
|
140,625
|
||||||||
|
(1)
|
Represents the dollar amount recognized for financial statement reporting purposes with respect to 200,000 shares of restricted common stock granted to Mr. Lanz on February 4, 2010. On February 4, 2010, Mr. Lanz resigned from his position on the board of directors of the Company.
|
|
(2)
|
Represents the dollar amount recognized for financial statement reporting purposes, relating to 375,000 shares of restricted common stock which vested during the fiscal year ended June 30, 2010. On May 14, 2010 Mr. Butler resigned from his position on the board of directors of the Company.
|
|
Title of Class
|
Name And Address of Beneficial Owners* (1)
|
Number of Shares
|
Percent of Class
|
||||||
|
Common
|
Flint Telecom, Ltd. (2)
Carrick House
49 Fitzwilliam Square
Dublin 2
Ireland
|
21,003,139 | 15.61 | % | |||||
|
Common
|
Michael Butler (3)
Carrick House
49 Fitzwilliam Square
Dublin 2
Ireland
|
17,213,818 | 12.79 | % | |||||
|
Common
|
AGS Capital Group, LLC
2 Water St., Ste. 17G
New York, NY 10004
|
11,744,480 | 8.73 | % | |||||
|
Named Executives
|
|||||||||
|
Common
|
Vincent Browne (4)
|
17,552,821 | 13.04 | % | |||||
|
Common
|
Bernard A. Fried
|
-- | -- | ||||||
|
All Officers and Directors as a Group
(2 Persons) (5)
|
17,552,821 | 13.04 | % | ||||||
|
(1)
|
This table is based upon information supplied by the named executive officers, directors and 5% stockholders, including filings with the Securities and Exchange Commission (the “SEC”) and information supplied from Computershare, our transfer agent. Unless otherwise indicated in these notes and subject to the community property laws where applicable, each of the listed stockholders has sole and investment power with respect to the shares shown as beneficially owned by such stockholder. The number of shares and percentage of beneficial ownership includes shares of common stock issuable pursuant to convertible promissory notes, convertible preferred stock and warrants held by the person or group in question, which may be exercised or converted on June 30, 2010 or within 60 days thereafter.
|
|
(2)
|
Vincent Browne, our CEO, is an executive officer, director and majority shareholder of Flint Telecom, Ltd..
|
|
(3)
|
Includes 6,232,000 common shares held directly and 89,240 common shares held indirectly through his wife. Also includes 302,000 shares of Series E preferred stock that are currently convertible into 10,981,818 common shares.
|
|
(4)
|
Includes 2,597,000 shares held directly, 1,093,7500 shares that have vested out of the 2,500,000 shares that vest quarterly at each annual anniversary over a period of four years from October 1, 2008, and 13,862,071 shares held indirectly through Mr. Browne’s ownership in Flint Telecom, Ltd. The 2,597,000 shares held directly have been pledged as security.
|
|
(5)
|
Includes the shares listed above as beneficially owned by the above listed Named Executive Officers.
|
|
1.
|
Yielding a 14% annual dividend payment, payable monthly in Euros, from February 28, 2010;
|
|
2.
|
Convertible at any time into that number of shares of Common Stock as is determined by the quotient of (i) €10.00 over (ii) the Conversion Price in effect at the time of conversion.
|
|
a.
|
The Conversion Price has a 20% discount to the Market Price at time of conversion and subject to a minimum conversion price of $0.275 per Common Share
|
|
b.
|
Market Price means the average closing price of Flint’s common stock over the twenty trading days preceding the conversion request date
|
|
c.
|
The common stock issued at the time of conversion will be restricted stock and subject to SEC 144 Rule
|
|
d.
|
Based on the minimum conversion price, Mr. Butler would receive 10,981,818 shares of common stock if all preferred shares were converted into common stock.
|
|
3.
|
The Preference Shares will be transferable at Mr. Butler’s discretion, after giving Flint a right of first refusal;
|
|
4.
|
A penalty rate of 0.5% per month on the total amount outstanding will apply for dividend payments that are more than 10 days late, and will continue to apply until default payments are caught up.
|
|
·
|
payment for past wages owed, of approximately $45,785;
|
|
|
·
|
repayment for various loans made to the Company, in the amount of $100,000;
|
|
|
·
|
reimbursement for approved expenses in an amount that has yet to be determined;
|
|
|
·
|
all such cash payments as listed above shall be paid in the future as funds become available;
|
|
·
|
acceleration of 1,500,000 shares of his unvested restricted stock and the grant and issuance of 4,000,000 additional shares of immediately vested restricted common stock, for a total of 5,500,000 shares of restricted common stock. Additionally, 500,000 vested on January 29, 2010. The 2,000,000 previously issued shares that vested were valued at $0.38 per share (date of original grant). The closing price of our common stock on February 5, 2010 was $0.08 per share, and therefore the additional 4,000,000 shares were valued at $320,000, for a total fair market value of these shares was $842,5500.
|
|
2010
|
2009
|
|||||||
|
Audit fees
|
$ | 150,613 | $ | 80,875 | ||||
|
Audit-related fees:
|
||||||||
|
SEC filings review and consent
|
-- | -- | ||||||
| ------------------------ | -------------------- | |||||||
|
Total audit and audit-related fees
|
$ | 150,613 | $ | 80,875 | ||||
|
Tax fees
|
-- | -- | ||||||
|
All other fees
|
-- | -- | ||||||
| ------------------------- | ------------------- | |||||||
|
Total fees
|
$ | 150,613 | $ | 80,875 | ||||
|
Exhibit Number
|
DESCRIPTION
|
LOCATION
|
||
| 2.1 |
Contribution Agreement by and among Semotus Solutions, Inc., Flint Telecom, Inc. and Flint Telecom Limited dated April 23, 2008
|
Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K filed April 29, 2008.
|
||
| 2.2 |
Investment Agreement by and among Semotus Solutions, Inc. and Flint Telecom Limited dated April 23, 2008.
|
Incorporated by reference to Exhibit 2.2 to the Registrant’s Form 8-K filed April 29, 2008.
|
||
| 2.3 |
Agreement and Plan of Merger
dated
January 29, 2009 by and
among
Flint, Flint Acquisition Corps. (A-E), each a wholly owned subsidiary of Flint, CHVC, CVC Int’l Inc., Cable and Voice Corporation, StarCom Alliance Inc, Dial-Tone Communication Inc, Phone House Inc. (of Florida) and Phone House, Inc. (of California) dated January 29, 2009.
|
Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K filed February 4, 2009.
|
||
| 2.4 |
Agreement and Plan of Corporate Separation and Reorganization by and among Flint Telecom Group, Inc. and Semotus, Inc. dated January 29, 2009.
|
Incorporated by reference to Exhibit 2.3 to the Registrant’s Form 8-K filed February 4, 2009.
|
||
| 2.5 |
First Amendment to the Agreement and Plan of Merger by and among Flint, Flint Acquisition Corps. (A-E), each a wholly owned subsidiary of Flint, CHVC, CVC Int’l Inc., Cable and Voice Corporation, StarCom Alliance Inc, Dial-Tone Communication Inc, Phone House Inc. (of Florida) and Phone House, Inc. (of California) dated April 24, 2009.
|
Incorporated by reference to Exhibit 2.2 to the Registrant’s Form 8-K filed April 30, 2009.
|
||
| 2.6 |
Agreement and Plan of Merger by and among Flint Telecom Group, Inc., two of Flint’s wholly-owned subsidiaries, and Ingedigit International, Inc., a Florida Corporation (“III”), Gotham Ingedigit Financial Processing Corp (“P2P”) and all of the shareholders of III and P2P dated October 5, 2010.
|
Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K filed on October 6, 2010.
|
||
| 3.1 |
Articles of Incorporation.
|
Incorporated by reference to Exhibit No. 2 to the Registrant's Form 8-A filed on July 22, 1996 (No. 0-21069).
|
||
| 3.2 |
Bylaws of the Company.
|
Incorporated by reference to Exhibit No. 3 to the Registrant's Form 8-A filed on July 22, 1996
(No. 0-21069).
|
||
| 3.3 |
Amended and Restated Bylaws of the Company dated January 24, 2000.
|
Incorporated by reference to Exhibit 3.1 to the Registrant's Form 8-K Filed on February 17, 2000.
|
||
| 3.4 |
Amended and Restated Bylaws of the Company dated December 11, 2008.
|
Incorporated by reference to Exhibit 3.1 to the Registrant's Form 8-K Filed on December 23, 2008.
|
||
| 3.5 |
Certificate of Amendment to the Articles of Incorporation dated February 17, 1998.
|
Incorporated by reference to Exhibit 3.2 to the Registrant's Form 10-KSB for the year ended March 31, 1998.
|
||
| 3.6 |
Certificate of Amendment to Articles of Incorporation dated July 6, 1999.
|
Incorporated by reference to Exhibit 3.4 to the Registrant's Form 8-A12B filed on December 21, 1999.
|
||
| 3.7 |
Certificate of Amendment to Articles of Incorporation dated January 12, 2001.
|
Incorporated by reference to Exhibit 3.5 to the Registrant's Form 10-KSB for the year ended March 31, 2001.
|
||
| 3.8 |
Certificate of Amendment to Articles of Incorporation dated May 17, 2007.
|
Incorporated by reference to Exhibit 3.7 to the Registrant's Form 10-KSB for the year ended March 31, 2007.
|
||
| 3.9 |
Certificate of Amendment to Articles of Incorporation dated July 20, 2007.
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on July 24, 2007.
|
||
| 3.10 |
Certificate of Amendment to Articles of Incorporation dated April 7, 2008.
|
Incorporated by reference to Exhibit 3.9 to the Registrant’s Form 10KSB filed on June 27, 2008.
|
||
| 3.11 |
Certificate of Amendment to Articles of Incorporation dated September 30, 2008.
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on October 7, 2008.
|
||
| 3.12 |
Certificate of Amendment to Articles of Incorporation dated October 3, 2008.
|
Incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K filed on October 7, 2008.
|
||
| 3.13 |
Certificate of Amendment to Articles of Incorporation dated January 22, 2010.
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 10Q filed on March 25, 2010.
|
||
| 3.14 |
Certificate of Designation of Series D Convertible Preferred Stock
|
Filed electronically herewith.
|
||
| 3.15 |
Certificate of Designation of Series E Convertible Preferred Stock
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on February 11, 2010.
|
||
| 3.16 |
Certificate of Designation of Series F Convertible Preferred Stock
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 3.17 |
Certificate of Designation of Series G Convertible Preferred Stock
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 3.18 |
Certificate of Designation of Series H Convertible Preferred Stock
|
Incorporated by reference to Exhibit 2.2 to the Registrant’s Form 8-K filed on October 6, 2010.
|
||
| 3.19 |
Certificate of Amendment to Articles of Incorporation dated August 10, 2010.
|
Filed electronically herewith.
|
||
| 4.1 |
Convertible Promissory Note for $200,000 issued to Flint Telecom Limited dated April 23, 2008.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K filed on April 29, 2008.
|
||
| 4.2 |
Form of Warrant to purchase shares of the Company’s common stock at $0.50 per share.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K filed on October 7, 2008.
|
||
| 4.3 |
Form of convertible promissory note to purchase shares of common stock.
|
Incorporated by reference to Exhibit 4.2 to the Registrant’s Form 8-K filed on October 7, 2008.
|
||
| 4.4 |
Stock Purchase Agreement by and among China Voice Holding Corp. and Flint Telecom Group, Inc. dated January 29, 2009.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Form 8-K filed on February 4, 2009.
|
||
| 4.5 |
Promissory note issued from Flint Telecom Group, Inc. to China Voice Holding Corp. dated January 29, 2009.
|
Incorporated by reference to Exhibit 4.2 to the Registrant’s Form 8-K filed on February 4, 2009.
|
||
| 4.6 |
Common Stock Subscription Agreement by and among Flint Telecom Group, Inc. and David Tracey dated January 29, 2009.
|
Incorporated by reference to Exhibit 4.6 to the Registrant’s Form 8-K filed on February 4, 2009.
|
||
| 4.7 |
First Amendment to the Stock Purchase Agreement by and among China Voice Holding Corp. and Flint Telecom Group, Inc. dated April 24, 2009.
|
Incorporated by reference to Exhibit 4.2 to the Registrant's Form 8-K filed on April 30, 2009.
|
||
| 4.8 |
First Amendment to the Promissory note issued from Flint Telecom Group, Inc. to China Voice Holding Corp. dated March 16, 2009.
|
Incorporated by reference to Exhibit 4.3 to the Registrant's Form 8-K filed on April 30, 2009.
|
||
| 4.9 |
$200,000 Promissory Note, as assigned, amended and restated on April 30, 2009.
|
Filed electronically herewith.
|
||
| 4.10 |
Loan and Security Agreement by and among Thermo Credit LLC and Flint Telecom Group, Inc. and its wholly owned subsidiaries dated June 4, 2009.
|
Incorporated by reference to Exhibit 4.1 to the Registrant's Form 8-K filed on June 9, 2009.
|
||
| 4.11 |
$2,000,000 Promissory Note issued to Thermo Credit LLC dated June 4, 2009.
|
Incorporated by reference to Exhibit 4.2 to the Registrant's Form 8-K filed on June 9, 2009.
|
||
| 4.12 |
Form of Subscription Agreement by and among Flint Telecom Group, Inc. and the Subscribers dated June 30, 2009.
|
Incorporated by reference to Exhibit 4.1 to the Registrant's Form 8-K filed on July 7, 2009
|
| 4.13 |
Form of Secured Convertible Promissory Note issued from Flint Telecom Group, Inc. dated June 30, 2009.
|
Incorporated by reference to Exhibit 4.2 to the Registrant's Form 8-K filed on July 7, 2009
|
||
| 4.14 |
Form of Security Agreement by and among Flint Telecom Group, Inc. and the Subscribers dated June 30, 2009.
|
Incorporated by reference to Exhibit 4.3 to the Registrant's Form 8-K filed on July 7, 2009
|
||
| 4.15 |
Form of Warrant Certificate issued to Subscribers dated June 30, 2009.
|
Incorporated by reference to Exhibit 4.4 to the Registrant's Form 8-K filed on July 7, 2009
|
||
| 4.16 |
Amendment Agreement to Promissory Note issued by Flint Telecom Group, Inc. to Michael Butler dated June 30, 2009.
|
Incorporated by reference to Exhibit 4.5 to the Registrant's Form 8-K filed on July 7, 2009
|
||
| 4.17 |
Promissory Note issued to John Lavery on March 13, 2009 for $300,000.
|
Incorporated by reference to Exhibit 4.1 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.18 |
Promissory Note issued to Donal Lawless on March 25, 2009 for €100,000 .
|
Incorporated by reference to Exhibit 4.2 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.19 |
Promissory Note issued to John Lavery on May 2, 2009 for $250,000.
|
Incorporated by reference to Exhibit 4.3 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.20 |
Promissory Note issued to Donal Lawless on May 5, 2009 for €100,000.
|
Incorporated by reference to Exhibit 4.4 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.21 |
Promissory Note issued to Michael Butler on May 13, 2009 for $500,000.
|
Incorporated by reference to Exhibit 4.5 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.22 |
Second Amendment to Stock Purchase Agreement by and among Flint Telecom Group, Inc. and China Voice Holding Corp. dated May 1, 2009.
|
Incorporated by reference to Exhibit 4.6 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.23 |
Restructure Agreement by and among Flint Telecom Group, Inc. and Michael Butler dated May 13, 2009.
|
Incorporated by reference to Exhibit 4.7 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.24 |
Convertible Promissory Note issued to Michael Butler on May 13, 2009 for $1,516,000.
|
Incorporated by reference to Exhibit 4.8 to the Registrant's Form 10Q filed on May 20, 2009.
|
||
| 4.25 |
Amendment to the Promissory Notes issued to J. Lavery effective September 1, 2009.
|
Incorporated by reference to Exhibit 4.28 to the Registrant’s Form 10K filed on October 13, 2009.
|
||
| 4.26 |
First Amendment to the $1,202,500 Promissory Note issued to Flint Telecom, Ltd.
|
Incorporated by reference to Exhibit 4.28 to the Registrant’s Form 10K filed on October 13, 2009.
|
||
| 4.27 |
Second Amendment to the $1,202,500 Promissory Note issued to Flint Telecom, Ltd.
|
Incorporated by reference to Exhibit 4.28 to the Registrant’s Form 10K filed on October 13, 2009.
|
| 4.28 |
$202,500 Promissory Note issued to Flint Telecom Ltd. on September 30, 2008, as amended and restated effective October 1, 2008.
|
Filed electronically herewith.
|
||
| 4.29 |
$100,000 Promissory Note issued on August 18, 2009.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.30 |
200,000 Warrants issued on August 18, 2009.
|
Incorporated by reference to Exhibit 4.2 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.31 |
$75,000 Promissory Note issued on September 24, 2009.
|
Incorporated by reference to Exhibit 4.3 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.32 |
$150,000 Promissory Note issued on September 29, 2009.
|
Incorporated by reference to Exhibit 4.4 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.33 |
$51,000 Promissory Note issued on October 6, 2009.
|
Incorporated by reference to Exhibit 4.5 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.34 |
$250,000 Promissory Note issued on October 20, 2009.
|
Incorporated by reference to Exhibit 4.6 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.35 |
250,000 Warrants issued on October 20, 2009.
|
Incorporated by reference to Exhibit 4.7 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.36 |
$260,000 Promissory Note issued on October 28, 2009.
|
Incorporated by reference to Exhibit 4.8 to the Registrant’s Form 10Q filed on November 23, 2009.
|
||
| 4.37 |
$50,000 Convertible Promissory Note issued on December 18, 2009.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Form 10Q filed on March 25, 2010.
|
||
| 4.38 |
$50,000 Convertible Promissory Note issued on January 29, 2010
|
Incorporated by reference to Exhibit 4.2 to the Registrant’s Form 10Q filed on March 25, 2010.
|
||
| 4.39 |
$50,000 Convertible Promissory Note issued on January 29, 2010
|
Filed electronically herewith.
|
||
| 4.40 |
$58,000 Convertible Promissory Note issued on March 8, 2010.
|
Incorporated by reference to Exhibit 4.3 to the Registrant’s Form 10Q filed on March 25, 2010.
|
||
| 4.41 |
$40,000 Convertible Promissory Note issued on March 12, 2010.
|
Incorporated by reference to Exhibit 4.4 to the Registrant’s Form 10Q filed on March 25, 2010.
|
||
| 4.42 |
$40,000 Convertible Promissory Note issued on April 22, 2010.
|
Incorporated by reference to Exhibit 4.5 to the Registrant’s Form 10Q filed on May 24, 2010.
|
||
| 4.43 |
$30,000 Convertible Promissory Note issued May 18, 2010.
|
Incorporated by reference to Exhibit 4.6 to the Registrant’s Form 10Q filed on May 24, 2010.
|
||
| 4.44 |
$40,000 Convertible Promissory Note issued May 31, 2010.
|
Filed electronically herewith.
|
| 4.45 |
$25,750 Amended and Restated Convertible Promissory Notes issued May 27, 2010.
|
Filed electronically herewith.
|
||
| 4.46 |
$25,750 Amended and Restated Convertible Promissory Notes issued May 27, 2010.
|
Filed electronically herewith.
|
||
| 4.47 |
$98,500 Convertible Promissory Note, as amended and restated on May 29, 2010.
|
Filed electronically herewith.
|
||
| 4.48 |
$50,000 Convertible Promissory Note issued June 24, 2010
|
Filed electronically herewith.
|
||
| 4.49 |
$35,000 Convertible Promissory Note issued August 19, 2010
|
Filed electronically herewith.
|
||
| 4.50 |
$27,500 Convertible Promissory Note issued August 19, 2010, as amended and restated.
|
Filed electronically herewith.
|
||
| 4.51 |
$40,000 Convertible Promissory Note issued September 9, 2010.
|
Filed electronically herewith.
|
||
| 4.52 |
$50,000 Convertible Promissory Note issued September 22, 2010.
|
Filed electronically herewith.
|
||
| 4.53 |
$25,000 Convertible Promissory Note issued September 13, 2010.
|
Filed electronically herewith.
|
||
| 4.54 |
$50,000 Convertible Promissory Note issued September 13, 2010, as amended and restated.
|
Filed electronically herewith.
|
||
| 10.1 |
2009 Restricted Stock Plan
|
Incorporated by reference to Appendix A to the Registrant’s Proxy Statement filed on October 26, 2009.
|
||
| 10.2 |
2005 Stock Option Plan, as Amended and Restated*
|
Incorporated by reference to Appendix A to the Registrant’s Proxy Statement filed on July 30, 2008.
|
||
| 10.3 |
Employment Agreement by and among Flint Telecom Group, Inc. and Mr. Bernard A. Fried dated February 23, 2010.*
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on February 23, 2010.
|
||
| 10.4 |
Settlement Agreement by and among TelSpace and Flint Telecom Group, Inc
|
Incorporated by reference to Exhibit 10.4 to the Registrant’s Form 10Q filed on May 24, 2010.
|
||
| 10.5 |
Employment Agreement by and among Flint Telecom Group, Inc. and Mr. Vincent Browne dated October 6, 2008.*
|
Incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed on October 7, 2008
|
||
| 10.6 |
Settlement Agreement and Release dated October 23, 2009 by and among Flint Telecom Group, Inc. and AT&T Diversified Group.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on December 15, 2009.
|
| 10.7 |
Settlement Agreement by and among Flint Telecom Group, Inc. and Michael Butler.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on February 11, 2010.
|
||
| 10.8 |
Settlement Agreement by and among Flint Telecom Group, Inc. and China Voice Holding Corp. dated May 28, 2010.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on June 4, 2010.
|
||
| 10.9 |
Settlement Agreement by and among Flint Telecom Group, Inc. and John Lavery dated June 4, 2010.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on June 10, 2010.
|
||
| 10.10 |
First Amendment to $2,000,000 Note issued to Thermo Credit, LLC.
|
Incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed on June 10, 2010.
|
||
| 10.11 |
Settlement Agreement by and among Flint Telecom Group, Inc., Redquartz and Thomas J Davis dated June 17, 2010.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 10.12 |
Form of Debt Wrap Agreement by and among Flint Telecom Group, Inc. and the investors named therein.
|
Incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 10.13 |
Reserve Equity Agreement by and among Flint Telecom Group, Inc. and AGS Capital Group, LLC dated June 17, 2010.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 10.14 |
Registration Rights Agreement by and among Flint Telecom Group, Inc. and AGS Capital Group, LLC dated June 17, 2010.
|
Incorporated by reference to Exhibit 10.2 to the Registrant’s Form 8-K filed on June 23, 2010.
|
||
| 10.15 |
Employment Agreement by and among Flint Telecom Group, Inc. and Mr. Bill Burbank dated January 29, 2009.*
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed on February 4, 2009.
|
||
| 10.16 |
Form of Warrant to purchase up to a maximum total of 420,000 shares of Semotus’ common stock issued to Bathgate Capital Partners dated November 14, 2005
|
Incorporated by reference to Exhibit 4.3 to the Registrant’s Form 8-K filed November 17, 2005
|
||
| 10.17 |
Form of Lock-Up Agreement by and among our Officers dated June 30, 2009.
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 8-K filed July 7, 2009.
|
||
| 21 |
Subsidiaries of the Registrant.
|
Filed electronically herewith.
|
||
| 31.1 |
Certification of the Chief Executive Officer and Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Rule 13a–14(a)/15d–14(a).
|
Filed electronically herewith pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
| 32.1 |
Certification of the Chief Executive Officer and Chief Financial Officer, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
Filed electronically herewith pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
| 99.1 |
Separation Agreement by and among Flint Telecom Group, Inc. and Christopher Knight dated November 6, 2008.*
|
Incorporated by reference to Exhibit 99.1 to the Registrant’s Form 8-K filed on November 10, 2008.
|
| 99.2 |
Separation Agreement by and among Bill Burbank and Flint Telecom Group, Inc. dated February 4, 2010.
|
Incorporated by reference to Exhibit 99.1 to the Registrant’s Form 8-K filed on February 10, 2010.
|
||
| 99.3 |
Addendum to Separation Agreement by and among Bill Burbank and Flint Telecom Group, Inc. dated June 17, 2010.
|
Filed electronically herewith.
|
||
| 99.4 |
First Amendment to Settlement Agreement by and among Flint Telecom Group, Inc. and China Voice Holding Corp. dated October 12, 2010.
|
Filed electronically herewith.
|
|
Date: October 20, 2010
|
By: /s/ Vincent Browne
Vincent Browne
Chief Executive Officer and Chief Financial Officer
|
|
Page(s)
|
||||
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|||
|
Consolidated Financial Statements:
|
||||
|
Consolidated Balance Sheets, June 30, 2010 and 2009
|
F-3
|
|||
|
Consolidated Statements of Operations for the Years Ended June 30, 2010 and 2009
|
F-5
|
|||
|
Consolidated Statements of Stockholders’ Equity (Deficit) and other Comprehensive Loss for the Years Ended June 30, 2010 and 2009
|
F-7
|
|||
|
Consolidated Statements of Cash Flow for the Years Ended June 30, 2010 and 2009
|
F-9
|
|||
|
Notes to Consolidated Financial Statements
|
F-12
|
|||
|
June 30,
|
|||||||||||||
| 2010 | 2009 | ||||||||||||
| ASSETS | |||||||||||||
| Current assets: | |||||||||||||
|
Cash and cash equivalents
|
$ | 19,419 | $ | 1,337,002 | |||||||||
|
Accounts receivable, net of allowance for doubtful accounts
|
|||||||||||||
|
of $431,381 and $205,397 as of June 30, 2010 and 2009, respectively
|
1,049,648 | 2,585,875 | |||||||||||
|
Notes receivable
|
-- | 125,000 | |||||||||||
|
Inventories
|
361,784 | 886,512 | |||||||||||
|
Investment in marketable securities
|
-- | 2,700,000 | |||||||||||
|
Due from Flint Telecom, Ltd.
|
-- | 258,731 | |||||||||||
|
Due from related parties
|
-- | 124,174 | |||||||||||
|
Prepaid expenses and other current assets
|
-- | 8,724 | |||||||||||
|
Current assets
|
1,430,851 | 8,026,018 | |||||||||||
|
Fixed Assets:
|
|||||||||||||
|
Equipment
|
1,885,604 | 1,851,830 | |||||||||||
|
Capitalized leases – equipment
|
194,839 | 819,025 | |||||||||||
|
Total fixed assets
|
2,080,443 | 2,670,855 | |||||||||||
|
Less: accumulated depreciation
|
(1,839,372 | ) | (687,776 | ) | |||||||||
|
Net fixed assets
|
241,071 | 1,983,079 | |||||||||||
|
Deposit
|
3,200 | 3,149 | |||||||||||
|
Goodwill
|
-- | 2,687,080 | |||||||||||
|
Other intangible assets, net
|
-- | 10,587,115 | |||||||||||
|
Total assets
|
$ | 1,675,122 | $ | 23,286,441 | |||||||||
|
LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||||||||
|
Current liabilities:
|
|||||||||||||
|
Accounts payable
|
$ | 3,641,554 | $ | 5,140,268 | |||||||||
|
Cash overdraft
|
-- | 175,096 | |||||||||||
|
Other accrued liabilities
|
587,033 | 215,898 | |||||||||||
|
Accrued interest payable
|
650,897 | 545,938 | |||||||||||
|
Lease obligations – current
|
375,371 | 601,275 | |||||||||||
|
Lines of credit
|
2,038,102 | 3,143,962 | |||||||||||
|
Notes payable
|
1,935,163 | 1,525,886 | |||||||||||
|
Notes payable – related parties, net of discount
|
2,061,861 | 5,440,232 | |||||||||||
|
Convertible notes payable, net of discount
|
517,059 | 115,000 | |||||||||||
|
Convertible notes payable – related parties, net of discount
|
98,000 | 94,062 | |||||||||||
|
Due to Flint Telecom Ltd.
|
156,042 | -- | |||||||||||
|
Redeemable preferred stock
|
-- | 1,250,000 | |||||||||||
|
Total current liabilities
|
12,061,082 | 18,247,617 | |||||||||||
| Convertible notes payable – long-term, net of discount | 598,997 | -- | |||||||||||
| Convertible notes payable due to related parties – long-term, net of discount | -- | 542,004 | |||||||||||
| Notes payable due to related parties – long term, net of discount | -- | 3,021,865 | |||||||||||
| Lease obligations - long-term | 405,938 | 117,707 | |||||||||||
| Total liabilities | 13,066,017 | 21,929,193 | |||||||||||
|
Commitments & contingencies
|
||||||||
|
Stockholders' equity (deficit):
|
||||||||
|
Preferred stock: $0.001 par value; 5,000,000 authorized, 668,780 issued and outstanding at June 30, 2010, 1,250,000 issued and outstanding at June 30, 2009
|
6,021,301 | -- | ||||||
|
Common stock: $0.01 par value; 900,000,000 authorized, 129,824,422 issued and outstanding at June 30, 2010, 71,294,702 issued and outstanding at June 30, 2009
|
1,298,244 | 712,947 | ||||||
|
Common stock issuable
|
47,368 | 44,786 | ||||||
|
Additional paid-in capital
|
31,143,927 | 22,085,472 | ||||||
|
Accumulated other comprehensive loss
|
-- | (450,000 | ) | |||||
|
Accumulated deficit
|
(49,901,735 | ) | (21,035,957 | ) | ||||
|
Total stockholders' equity (deficit)
|
(11,390,895 | ) | 1,357,248 | |||||
|
Total liabilities and stockholders’ equity (deficit)
|
$ | 1,675,122 | $ | 23,286,441 | ||||
|
Years Ended
June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 34,060,505 | $ | 34,337,063 | ||||
|
Cost of revenues
|
32,497,019 | 34,995,692 | ||||||
|
Gross margin (loss)
|
1,563,486 | (658,629 | ) | |||||
|
Operating expenses:
|
||||||||
|
General and administrative:
|
||||||||
|
Consultants
|
120,152 | 804,816 | ||||||
|
Bad debt expense
|
510,572 | 188,707 | ||||||
|
Salaries and payroll related expense
|
1,468,248 | 1,310,378 | ||||||
|
Management fee payable to Flint Telecom, Ltd.
|
570,000 | 286,205 | ||||||
|
Stock compensation and option expense:
|
||||||||
|
Directors and officers
|
1,901,372 | 3,515,688 | ||||||
|
Consultants
|
986,961 | 133,501 | ||||||
|
Employees
|
212,583 | 714,762 | ||||||
|
Depreciation and amortization expense
|
1,315,924 | 1,583,406 | ||||||
|
Other
|
1,184,235 | 1,589,144 | ||||||
|
Total general and administrative
|
8,270,047 | 10,126,607 | ||||||
|
Total operating expenses
|
8,270,047 | 10,126,607 | ||||||
|
Operating loss
|
(6,706,561 | ) | (10,785,236 | ) | ||||
|
Other income (expense)
|
159,043 | (453,552 | ) | |||||
|
Interest expense
|
(3,457,600 | ) | (2,011,640 | ) | ||||
|
(Loss) on investment
|
(2,250,000 | ) | -- | |||||
|
Loss on debt settlements
|
(2,757,702 | ) | -- | |||||
|
Provision for income taxes
|
-- | -- | ||||||
|
Loss on disposal of fixed assets
|
(332,023 | ) | -- | |||||
|
Impairment of fixed assets
|
(1,305,735 | ) | -- | |||||
|
Impairment of goodwill and intangible assets
|
(12,215,200 | ) | -- | |||||
|
Net loss from continuing operations
|
(28,865,778 | ) | (13,250,428 | ) | ||||
|
Loss from discontinued operations, net of tax
|
-- | (1,311,835 | ) | |||||
|
Net loss
|
$ | (28,865,778 | ) | $ | (14,562,263 | ) | ||
|
Net loss per common share:
|
||||||||
|
Basic
|
$ | (0.35 | ) | $ | (0.31 | ) | ||
|
Diluted
|
$ | (0.35 | ) | $ | (0.31 | ) | ||
|
Weighted average shares outstanding:
|
||||||||
|
Basic
|
83,547,968 | 46,917,683 | ||||||
|
Diluted
|
83,547,968 | 46,917,683 | ||||||
|
Common Stock
|
Common Stock Issuable
|
Additional
|
Preferred Shares
|
Accumulated
|
||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amt.
|
Paid-In Capital
|
(Series D, E, F & G)
|
Compre-hensive Loss
|
Accum. Deficit
|
Total
|
||||||||||||||||||||||||||||
|
Balances at June 30, 2008
|
28,460,094 | $ | 284,601 | -- | $ | -- | $ | 778,282 | $ | -- | $ | -- | $ | (6,473,694 | ) | $ | (5,410,811 | ) | ||||||||||||||||||
|
Acquisition of Semotus Solutions, Inc.
|
2,990,900 | 29,909 | -- | -- | 2,416,364 | -- | -- | -- | 2,446,273 | |||||||||||||||||||||||||||
|
Acquisition of the six CHVC subsidiaries
|
21,000,000 | 210,000 | -- | -- | 7,770,000 | -- | -- | -- | 7,980,000 | |||||||||||||||||||||||||||
|
Issuance of new shares as compensation to officers and employees
|
5,643,000 | 56,430 | -- | -- | 3,306,320 | -- | -- | -- | 3,362,750 | |||||||||||||||||||||||||||
|
Stock compensation expense
|
-- | -- | -- | -- | 812,000 | -- | -- | -- | 812,000 | |||||||||||||||||||||||||||
|
Shares issued with the restructure of notes payable
|
3,260,000 | 32,600 | -- | -- | 1,173,600 | -- | -- | -- | 1,206,200 | |||||||||||||||||||||||||||
|
Shares issued with new notes payable
|
660,000 | 6,600 | -- | -- | 229,500 | -- | -- | -- | 236,100 | |||||||||||||||||||||||||||
|
Shares issued to consultants for service
|
150,000 | 1,500 | 415,454 | 4,154 | 127,847 | -- | -- | -- | 133,501 | |||||||||||||||||||||||||||
|
Shares issued to acquire software
|
1,500,000 | 15,000 | -- | -- | 540,000 | -- | -- | -- | 555,000 | |||||||||||||||||||||||||||
|
Disposition of Semotus business
|
(3,508,000 | ) | (35,080 | ) | -- | -- | (1,297,960 | ) | -- | -- | -- | (1,333,040 | ) | |||||||||||||||||||||||
|
Conversion of notes payable into equity
|
9,511,436 | 95,115 | 4,063,183 | 40,632 | 3,597,273 | -- | -- | -- | 3,733,020 | |||||||||||||||||||||||||||
|
Private offering
|
1,627,272 | 16,272 | -- | -- | 423,728 | -- | -- | -- | 440,000 | |||||||||||||||||||||||||||
|
Issuance of warrants to holders of notes payable
|
-- | -- | -- | -- | 1,690,363 | -- | -- | -- | 1,690,363 | |||||||||||||||||||||||||||
|
Beneficial conversion feature on convertible notes payable
|
-- | -- | -- | -- | 462,454 | -- | -- | -- | 462,454 | |||||||||||||||||||||||||||
|
Stock options expense for twelve months ended June 30, 2009
|
-- | -- | -- | -- | 55,701 | -- | -- | -- | 55,701 | |||||||||||||||||||||||||||
|
Comprehensive Loss:
|
||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
-- | -- | -- | -- | -- | -- | (450,000 | ) | -- | (450,000 | ) | |||||||||||||||||||||||||
|
Net loss for the year ended June 30, 2009
|
-- | -- | -- | -- | -- | -- | -- | (14,562,263 | ) | (14,562,263 | ) | |||||||||||||||||||||||||
|
Balances at June 30, 2009
|
71,294,702 | $ | 712,947 | 4,478,637 | $ | 44,786 | $ | 22,085,472 | -- | $ | (450,000 | ) | $ | (21,035,957 | ) | $ | 1,357,248 | |||||||||||||||||||
|
Common Stock
|
Common Stock Issuable
|
Additional
|
Preferred Shares
|
Accumulated
|
||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amt.
|
Paid-In Capital
|
(Series D, E, F & G)
|
Compre-hensive Loss
|
Accum. Deficit
|
Total
|
||||||||||||||||||||||||||||
|
Balances at June 30, 2009
|
71,294,702 | 712,947 | 4,478,637 | 44,786 | 22,085,472 | -- | (450,000 | ) | (21,035,957 | ) | 1,357,248 | |||||||||||||||||||||||||
|
Conversion of notes payable into equity
|
24,312,685 | 243,127 | 4,736,842 | 47,368 | 52,451 | -- | -- | -- | 342,946 | |||||||||||||||||||||||||||
|
Beneficial conversion feature on convertible notes payable
|
-- | -- | -- | -- | 422,786 | -- | -- | -- | 422,786 | |||||||||||||||||||||||||||
|
Shares issued to consultants for services
|
35,790,215 | 357,902 | (55,636 | ) | (556 | ) | 472,281 | 162,735 | -- | -- | 992,362 | |||||||||||||||||||||||||
|
Issuance of warrants to holders of notes payable
|
-- | -- | -- | -- | 779,091 | -- | -- | -- | 779,091 | |||||||||||||||||||||||||||
|
Shares issued for cashless exercise of warrants
|
1,963,636 | 19,636 | -- | -- | (19,636 | ) | -- | -- | -- | -- | ||||||||||||||||||||||||||
|
Stock payable issued, net of cancellations
|
4,413,184 | 44,132 | (4,423,001 | ) | (44,230 | ) | (5,302 | ) | -- | -- | -- | (5,400 | ) | |||||||||||||||||||||||
|
Stock compensation expense
|
-- | -- | -- | -- | 1,194,085 | -- | -- | -- | 1,194,085 | |||||||||||||||||||||||||||
|
Stock options expense for twelve months ended June 30, 2010
|
-- | -- | -- | -- | 46,247 | -- | -- | -- | 46,247 | |||||||||||||||||||||||||||
|
Shares issued for payments on debt
|
150,000 | 1,500 | -- | -- | 34,500 | -- | -- | -- | 36,000 | |||||||||||||||||||||||||||
|
Shares issued to officers, directors and employees for vested stock compensation
|
7,700,000 | 77,000 | -- | -- | 796,625 | -- | -- | -- | 873,625 | |||||||||||||||||||||||||||
|
Preferred shares issued for satisfaction of debt
|
-- | -- | -- | -- | -- | 5,858,566 | -- | -- | 5,858,566 | |||||||||||||||||||||||||||
|
Comprehensive Loss:
|
||||||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
-- | -- | -- | -- | -- | -- | (1,800,000 | ) | -- | (1,800,000 | ) | |||||||||||||||||||||||||
|
Disposal of 4 CHVC subsidiaries
|
(15,800,000 | ) | (158,000 | ) | -- | -- | 5,285,327 | -- | 2,250,000 | -- | 7,377,327 | |||||||||||||||||||||||||
|
Net loss for the year ended June 30, 2010
|
-- | -- | -- | -- | -- | -- | -- | (28,865,778 | ) | (28,865,778 | ) | |||||||||||||||||||||||||
|
Balances at June 30, 2010
|
129,824,422 | $ | 1,298,244 | 4,736,842 | $ | 47,368 | $ | 31,143,927 | $ | 6,021,301 | $ | -- | $ | (49,901,735 | ) | $ | (11,390,895 | ) | ||||||||||||||||||
|
==========
|
========
|
=======
|
======
|
=========
|
==========
|
=========
|
=========
|
=========
|
||||||||||||||||||||||||||||
|
Years ended June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash Flows from Operating Activities:
|
||||||||
|
Net loss
|
$ | (28,865,779 | ) | $ | (14,562,263 | ) | ||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
1,315,924 | 1,583,406 | ||||||
|
Impairment of good will and intangible assets
|
12,215,200 | -- | ||||||
|
Impairment of fixed assets
|
1,305,735 | -- | ||||||
|
Interest charges capitalized to lease obligations
|
128,000 | -- | ||||||
|
Loss on debt settlements
|
2,757,702 | -- | ||||||
|
Loss on investment
|
2,250,000 | -- | ||||||
|
Loss on disposal
|
332,023 | -- | ||||||
|
Stock and option compensation expense
|
3,100,916 | 4,363,951 | ||||||
|
Amortization / accretion of debt discount
|
1,576,379 | 810,192 | ||||||
|
Amortization of beneficial conversion feature
|
422,786 | -- | ||||||
|
Amortization of debt issuance cost
|
-- | 128,369 | ||||||
|
Gain on disposal of Semotus
|
-- | 1,311,835 | ||||||
|
Changes in assets and liabilities, net of acquisitions & disposals:
|
||||||||
|
Accounts receivable
|
1,170,445 | (271,184 | ) | |||||
|
Prepaid expense
|
8,724 | 97,473 | ||||||
|
Inventories
|
524,728 | (597,262 | ) | |||||
|
Deposit
|
(51 | ) | (3,149 | ) | ||||
|
Accounts payable
|
(2,136,931 | ) | 1,857,473 | |||||
|
Cash overdraft
|
(174,834 | ) | 175,096 | |||||
|
Accrued liabilities
|
457,306 | (144,497 | ) | |||||
|
Net due from Flint Telecom, Ltd.
|
657,072 | (486,328 | ) | |||||
|
Accrued interest payable
|
750,372 | -- | ||||||
|
Due from related parties
|
-- | (124,174 | ) | |||||
|
Deferred revenue
|
-- | 27,112 | ||||||
|
Accrued interest
|
-- | 1,144,499 | ||||||
|
Net cash used in operating activities
|
(2,204,283 | ) | (4,689,451 | ) | ||||
|
Cash Flows from Investing Activities:
|
||||||||
|
Purchases of fixed assets
|
(8,532 | ) | (353,703 | ) | ||||
|
Proceeds from sale of fixed assets
|
6,538 | -- | ||||||
|
Investment in notes receivable
|
(125,000 | ) | (125,000 | ) | ||||
|
Cash paid for the acquisition of CHVC Subs
|
-- | (1,200,000 | ) | |||||
|
Cash assumed (disposed) in acquisitions (disposals)
|
-- | (45,774 | ) | |||||
|
Net cash used in investing activities
|
(126,994 | ) | (1,724,477 | ) | ||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from lines of credit
|
21,905 | 2,020,121 | ||||||
|
Proceeds from related parties debt
|
370,550 | 3,057,000 | ||||||
|
Proceeds from debt
|
1,015,000 | 2,138,743 | ||||||
|
Payments on lines of credit
|
(3,925 | ) | -- | |||||
|
Payments on related parties debt
|
(50,279 | ) | (249,000 | ) | ||||
|
Payments on debt
|
(175,000 | ) | (423,583 | ) | ||||
|
Proceeds from private offerings
|
-- | 440,000 | ||||||
|
Redemption of preferred stock
|
-- | (550,000 | ) | |||||
|
Payments on lease obligations
|
(6,088 | ) | (98,263 | ) | ||||
|
Net cash provided by financing activities
|
1,172,163 | 6,335,018 | ||||||
|
Cash Flows From Foreign Currency Activities:
|
||||||||
|
Exchange gain (loss) on debt
|
(158,469 | ) | (71,109 | ) | ||||
|
Net cash provided by (used in) foreign currency activities
|
(158,469 | ) | (71,109 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
(1,317,583 | ) | (150,019 | ) | ||||
|
Cash and cash equivalents, beginning of the period
|
1,337,002 | 1,487,021 | ||||||
|
Cash and cash equivalents, end of the period
|
$ | 19,419 | $ | 1,337,002 |
|
Years Ended June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
SUPPLEMENTAL CASH FLOW DISCLOSURE:
|
||||||||
|
Cash paid for interest
|
$ | 26,000 | $ | 394,811 | ||||
|
Cash paid for income taxes
|
$ | -- | $ | -- | ||||
|
SUPPLEMENTAL SCHEDULE OF NONCASH ACTIVITIES:
|
||||||||
|
Assets purchased under capital lease obligations
|
$ | -- | $ | 40,262 | ||||
|
Discounts – warrants
|
$ | 779,901 | $ | 1,690,363 | ||||
|
Discounts – beneficial conversion
|
$ | 422,786 | $ | 462,454 | ||||
|
Satisfaction of notes payable to related party and accrued interest by issuance of common stock
|
$ | -- | $ | 1,206,200 | ||||
|
Conversion of notes payable and accrued interest
|
$ | 342,946 | $ | 3,733,020 | ||||
|
Payment on lease obligations through stock issuance
|
$ | 36,000 | $ | -- | ||||
|
Capitalization of accrued interest to principal
|
$ | 266,415 | $ | -- | ||||
|
Due from related party satisfied with redeemable preferred stock
|
$ | 1,250,000 | $ | -- | ||||
|
Transfer from Flint Telecom Limited to Notes payable
|
$ | 280,000 | $ | -- | ||||
|
Cancellation of discount on related party notes payable
|
$ | -- | $ | 141,730 | ||||
|
Fixed assets received in satisfaction of note receivable
|
$ | 250,000 | $ | -- | ||||
|
Debt Settlements:
|
||||||||
|
Preferred shares issued
|
$ | 5,858,566 | $ | -- | ||||
|
Debt and accrued interest instruments cancelled
|
$ | 3,100,864 | $ | -- | ||||
|
Disposition of 4 CHVC subsidiaries:
|
||||||||
|
Assets
|
$ | 2,192,968 | $ | -- | ||||
|
Liabilities and equity
|
$ | (7,478,296 | ) | $ | -- | |||
|
Contribution
|
$ | (5,285,328 | ) | $ | -- | |||
|
Acquisition of Semotus Solutions, Inc.:
|
||||||||
|
Cash
|
$ | -- | $ | 83,171 | ||||
|
Accounts receivable
|
$ | -- | $ | 390,712 | ||||
|
Prepaid expense
|
$ | -- | $ | 18,922 | ||||
|
Goodwill
|
$ | -- | $ | 2,538,148 | ||||
|
Accounts payable
|
$ | -- | $ | (123,036 | ) | |||
|
Accrued liabilities
|
$ | -- | $ | (269,367 | ) | |||
|
Deferred revenue
|
$ | -- | $ | (192,277 | ) | |||
| $ | -- | $ | 2,446,273 | |||||
|
Disposition of Semotus Solutions, Inc.:
|
||||||||
|
Cash
|
$ | -- | $ | 325,851 | ||||
|
Accounts receivable
|
$ | -- | 143,874 | |||||
|
Prepaid expense
|
$ | -- | 12,876 | |||||
|
Accounts payable
|
$ | -- | (46,300 | ) | ||||
|
Accrued liabilities
|
$ | -- | (110,185 | ) | ||||
|
Deferred revenue
|
$ | -- | (219,389 | ) | ||||
| $ | -- | $ | 106,727 | |||||
|
==========
|
===========
|
|||||||
|
Acquisition of CHVC Subsidiaries:
|
||||||||
|
Accounts receivable
|
$ | -- | $ | 1,979,684 | ||||
|
Prepaid expense
|
$ | -- | $ | 34,151 | ||||
|
Inventory
|
$ | -- | $ | 289,250 | ||||
|
Fixed assets
|
$ | -- | $ | 252,124 | ||||
|
Investment in marketable securities
|
$ | -- | $ | 3,150,000 | ||||
|
Goodwill
|
$ | -- | $ | 2,687,080 | ||||
|
Other intangible asset
|
$ | -- | $ | 11,525,000 | ||||
|
Cash assumed
|
$ | -- | $ | 196,906 | ||||
|
Accounts payable
|
$ | -- | $ | (2,133,304 | ) | |||
|
Accrued liabilities
|
$ | -- | $ | (891 | ) | |||
| $ | -- | $ | 17,980,000 | |||||
|
Redeemable preferred stock
|
$ | -- | $ | (1,800,000 | ) | |||
|
Cash paid
|
$ | -- | $ | (1,200,000 | ) | |||
|
Note payable
|
$ | -- | $ | (7,000,000 | ) | |||
| $ | -- | $ | 7,980,000 | |||||
|
Non-cash acquisition of software
|
$ | -- | $ | 555,000 | ||||
|
- Cable and Voice Corporation was established on June 1, 2008 and is located in Tampa, Florida. The Company is a leading value-added master distributor of advanced broadband products and services to Cable, Telecommunications, Enterprise and Service Provider customers throughout the United States. The Company offers a wide range of products and services which include cable modems, cables, UPS units, AV Powerline and Homeplug adapters, Wi-Fi and cellular wireless hardware and software applications, Intelligent Telephone Adapters (ITA) and IP Telephones for VoIP services and other customer premise equipment.
|
|
- Phone House, Inc. was established on June 12, 2001 and is located in Artesia, California. Phone House is a Master Distribution for discount calling products that enable users who purchase cards in the United States to call China, India, Mexico, Africa, South America, Brazil, Bangladesh, and other countries throughout the world at significant savings. The International calling cards may be used to call from the United States to other countries, to call from other countries to the United States, or to call between countries outside the United States.
These products are currently sold through a network of over 90 private distributors. Through this network, the Company estimates that its calling products are sold through over 10,000 retail outlets in the United States, of which more than 5,000 retail outlets are located in Southern California.
|
|
- Digital Phone Solutions, Inc. was established on January 29, 2009, and is located in Overland Park, Kansas. The Company provides a suite of Enhanced IP Telephony solutions aimed primarily at Small and Medium sized enterprises in the United States. DPS delivers all the value added services that manage the entire value-chain including billing, customer care, call routing, service provisioning. Advanced features such as voicemail-delivered-to-email, free inter-office calling, and virtual phone numbers provide additional revenue opportunities. DPS enables its customers to establish reliable, feature rich and cost effective digital phone services very quickly with zero capital investment.
|
|
- Flint Prepaid, Inc. (previously named Wize Communications, Inc.) was established on March 30, 2009, and is located in Overland Park, Kansas. Flint Prepaid is a retail focused company selling directly to end-users through Master Distributers and Retailers. It provides Flint Telecom's own branded pre-paid calling services primarily to immigrant customers wanting to make inexpensive quality calls to their home countries.. These Flint Telecom value-based calling cards are regionalized and selectively marketed depending on the geographical area and user community.
|
|
1.
|
Yielding a 14% annual dividend payment, payable monthly in Euros, from February 28, 2010;
|
|
2.
|
Convertible at any time into that number of shares of Common Stock as is determined by the quotient of (i) €10.00 over (ii) the Conversion Price in effect at the time of conversion.
|
|
a.
|
The Conversion Price has a 20% discount to the Market Price at time of conversion and subject to a minimum conversion price of $0.275 per Common Share
|
|
b.
|
Market Price means the average closing price of Flint’s common stock over the twenty trading days preceding the conversion request date
|
|
c.
|
The common stock issued at the time of conversion will be restricted stock and subject to SEC 144 Rule
|
|
d.
|
Based on the minimum conversion price, Mr. Butler would receive 10,981,818 shares of common stock if all preferred shares were converted into common stock.
|
|
3.
|
The Preference Shares will be transferable at Mr. Butler’s discretion, after giving Flint a right of first refusal;
|
|
4.
|
A penalty rate of 0.5% per month on the total amount outstanding will apply for dividend payments that are more than 10 days late, and will continue to apply until default payments are caught up.
|
|
·
|
payment for past wages owed, of approximately $45,785;
|
|
|
·
|
repayment for various loans made to the Company, in the amount of $100,000;
|
|
|
·
|
reimbursement for approved expenses in an amount that has yet to be determined;
|
|
|
·
|
all such cash payments as listed above shall be paid in the future as funds become available;
|
|
·
|
acceleration of 1,500,000 shares of his unvested restricted stock and the grant and issuance of 4,000,000 additional shares of immediately vested restricted common stock, for a total of 5,500,000 shares of restricted common stock. Additionally, 500,000 vested on January 29, 2010. The 2,000,000 previously issued shares that vested were valued at $0.38 per share (date of original grant). The closing price of our common stock on February 5, 2010 was $0.08 per share, and therefore the additional 4,000,000 shares were valued at $320,000, for a total fair market value of these shares was $842,500.
|
|
1.
|
Yielding a 14% annual dividend payment, based on the total value of the Shares, payable annually beginning on June 17, 2011;
|
|
2.
|
Convertible at any time after the later of January 1, 2011 and the date on which the Company’s Articles of Incorporation shall have been amended to increase the number of total authorized shares of common stock to 500,000,000 or greater, into that number of shares of Common Stock as is determined by the quotient of (i) $10.00 over (ii) the Conversion Price in effect at the time of conversion
|
|
a.
|
The Conversion Price has a 20% discount to the Market Price at time of conversion and subject to a minimum conversion price of $0.05 per Common Share
|
|
b.
|
Market Price means the average closing price of Flint’s common stock over the twenty trading days preceding the conversion request date
|
|
c.
|
The common stock issued at the time of conversion will be restricted stock and subject to SEC 144 Rule
|
|
3.
|
The Shares will be transferable at Mr. Davis’ discretion, after giving Flint a right of first refusal;
|
|
4.
|
A penalty rate of 0.5% per month on the total amount outstanding will apply for dividend payments that are more than 10 days late, and will continue to apply until default payments are paid in full; and
|
|
5.
|
At no time shall Mr. Davis’ beneficial ownership exceed 4.99% of the total issued and outstanding shares of Flint.
|
|
Fiscal Year Ended
June 30, 2010
|
||||
|
Expected term (in years)
|
1 ½ – 3 Yrs.
|
|||
|
Weighted average volatility
|
242.96% – 295.54
|
%
|
||
|
Expected dividend yield
|
--
|
|||
|
Risk-free rate
|
1.44% – 2.26
|
%
|
||
|
Type of Loan
|
2011
|
2012
|
|
Total
|
|||||||||||||
|
Notes payable
|
$
|
1,935,163
|
$
|
--
|
|
$
|
1,935,163
|
||||||||||
|
Convertible notes payable
|
1,026,500
|
801,000
|
|
1,827,500
|
|||||||||||||
|
Line of credit
|
2,038,102
|
--
|
|
2,038,102
|
|||||||||||||
|
Notes payable – related parties
|
2,061,861
|
--
|
|
2,061,861
|
|||||||||||||
|
Convertible notes payable – related parties
|
98,000
|
--
|
|
98,000
|
|||||||||||||
|
Total:
|
$
|
7,960,626
|
$
|
801,000
|
|
$
|
7,960,626
|
||||||||||
|
Expected term (in years)
|
Fiscal Year
Ended 2009
1 – 1 ½ Yrs.
|
|||
|
Weighted average volatility
|
185.09% – 214.36
|
%
|
||
|
Expected dividend yield
|
--
|
|||
|
Risk-free rate
|
1.27% – 2.28
|
%
|
||
|
Location
|
Lease Expiration
|
Annual Rent
|
Purpose
|
Approx. Sq. Ft
|
|||||||
|
17918 Pioneer Blvd. #209
Artesia, CA 90701
|
September 1, 2010
|
$
|
47,400
|
(1)
|
Phone House, Inc. office space
|
1,750
|
|||||
|
3507 East Frontage Rd., Ste 190
Tampa, Fl 33607
|
December 31, 2012
|
$
|
20,055
|
(2
)
|
Cable & Voice Corp. office space
|
1,750
|
|||||
|
Date Issued
|
Number of Warrants
|
Per Share Warrant Exercise Price |
Expiration Date
|
|
||||||||||
|
11/14/05
|
21,000 | $ | 6.00 |
11/14/10
|
||||||||||
|
12/08/05
|
2,250 | $ | 5.60 |
12/08/10
|
||||||||||
|
5/16/06
|
140,500 | $ | 6.00 |
5/16/11
|
||||||||||
|
10/1/08
|
250,000 | $ | 0.40 |
10/01/11
|
||||||||||
|
10/1/08
|
1,752,500 | $ | 0.50 |
9/18/11
|
||||||||||
|
11/10/08
|
250,000 | $ | 0.50 |
11/10/11
|
||||||||||
|
6/30/09
|
4,363,636 | $ | 0.35 |
6/30/14
|
||||||||||
|
6/30/09
|
152,727 | $ | 0.275 |
6/30/14
|
||||||||||
|
8/18/09
|
200,000 | $ | 0.50 | 12/31/12 | ||||||||||
|
10/15/09
|
250,000 | $ | 0.30 | 10/15/14 | ||||||||||
|
12/10/09
|
545,454 | $ | 0.01 | (1) |
12/10/14
|
|||||||||
|
(1)
|
Because Flint has not been able to repay a number of its other promissory notes issued to various third parties on time and under their existing terms and conditions, an event of default has occurred and therefore the exercise price of the warrants issued to purchase up to 4,145,454 shares of Flint’s common stock has been reduced from $0.35 per share to $0.01 per share, and additional warrants to purchase up to 1,036,363 shares of Flint’s common stock were issued, also exercisable at $0.01 per share. Of which, 2,454,545 have been cashlessly exercised into 1,963,636 shares.
|
|
Years Ended
|
|
|
Black-Scholes -Based Option Valuation Assumptions
|
June 30, 2009 and 2010
4.0 – 7.0 yrs
193.0% - 222.6%
198.13%
--
2.77%
|
|
Expected term (in years)
|
|
|
Expected volatility
|
|
|
Weighted average volatility
|
|
|
Expected dividend yield
|
|
|
Risk-free rate
|
|
Stock Options
|
Shares (#)
|
Weighted
Average Exercise Price ($)
|
Weighted Average Remaining Contractual Life
|
Weighted Average Grant Date Fair Value ($)
|
Aggregate
Intrinsic Value ($)
|
|||||||||||||||
|
Outstanding at October 1, 2008
|
1,130,169
|
0.78
|
--
|
0.44
|
--
|
|||||||||||||||
|
Granted
|
435,000
|
0.43
|
--
|
0.07
|
--
|
|||||||||||||||
|
Exercised
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Forfeited
|
5,000
|
0.21
|
--
|
0.17
|
--
|
|||||||||||||||
|
Expired
|
341,444
|
0.84
|
--
|
0.34
|
--
|
|||||||||||||||
|
Outstanding at June 30, 2009
|
1,218,725
|
0.64
|
4.97
|
0.34
|
--
|
|||||||||||||||
|
Exercisable at June 30, 2009
|
951,826
|
0.70
|
4.10
|
0.40
|
--
|
|||||||||||||||
|
Granted
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Exercised
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
Forfeited
|
261,566
|
0.64
|
--
|
0.34
|
--
|
|||||||||||||||
|
Expired
|
957,159
|
0.69
|
--
|
0.40
|
--
|
|||||||||||||||
|
Outstanding at June 30, 2010
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
|
June 30, 2010
|
June 30, 2009
|
|||||||
|
Net loss
|
$
|
28,865,778
|
$
|
14,562,263
|
||||
|
Tax benefit:
|
||||||||
|
Federal current
|
-
|
-
|
||||||
|
Federal deferred
|
-
|
-
|
||||||
|
U.S. State
|
-
|
-
|
||||||
|
Foreign
|
-
|
-
|
||||||
|
Total tax benefit
|
$
|
-
|
$
|
-
|
||||
|
Effective tax benefit rate
|
0.0
|
%
|
0.0
|
%
|
||||
|
The difference between the tax benefit rate and the statutory benefit rate is as follows:
|
|
June 30, 2010
|
June 30, 2009
|
|||||||
|
Statutory benefit rate
|
34.0
|
%
|
34.0
|
%
|
||||
|
Non taxable income
|
(34.0
|
%)
|
(34.0
|
%)
|
||||
|
Effective tax benefit rate
|
0.0
|
%
|
0.0
|
%
|
||||
|
Expiration Year
|
Amount
|
|||
|
2025
|
$
|
51,134
|
||
|
2026
|
2,088,492
|
|||
|
2027
|
3,973,099
|
|||
|
2028
|
5,239,902
|
|||
|
2029
|
7,660,164
|
|||
|
2030
|
$
|
28,865,778
|
||
|
Year Ended June 30, 2010
|
Year Ended June 30, 2009
|
|||||||
|
Revenues:
|
||||||||
|
Software & Equipment
|
$ | 1,090,452 | $ | 612,186 | ||||
|
Prepaid Services
|
28,121,574 | 29,821,440 | ||||||
|
Telecom Services
|
4,848,479 | 3,903,443 | ||||||
| $ | 34,060,505 | $ | 34,337,069 | |||||
|
Gross Profit:
|
||||||||
|
Software & Equipment
|
$ | 376,621 | $ | 210,026 | ||||
|
Prepaid Services
|
709,702 | (1,050,634 | ) | |||||
|
Telecom Services
|
477,163 | 181,979 | ||||||
| $ | 1,563,486 | $ | (658,629 | ) | ||||
|
Operating Income:
|
||||||||
|
Software & Equipment
|
$ | 55,906 | $ | 191,127 | ||||
|
Prepaid Services
|
(207,273 | ) | (92,319 | ) | ||||
|
Telecom Services
|
(305,817 | ) | (233,481 | ) | ||||
|
Corporate activities
|
(6,249,377 | ) | (10,650,563 | ) | ||||
| $ | (6,706,561 | ) | $ | (10,785,236 | ) | |||
|
Income (loss) before income taxes:
|
||||||||
|
Software & Equipment
|
$ | 55,906 | $ | 117,740 | ||||
|
Prepaid Services
|
(207,060 | ) | (76,666 | ) | ||||
|
Telecom Services
|
(1,008,590 | ) | (1,683,359 | ) | ||||
|
Corporate activities
|
(27,706,034 | ) | (12,919,978 | ) | ||||
| $ | (28,865,778 | ) | $ | (14,562,263 | ) | |||
|
Depreciation and amortization:
|
||||||||
|
Software & Equipment
|
$ | 566 | $ | 629 | ||||
|
Prepaid Services
|
951 | (29,766 | ) | |||||
|
Telecom Services
|
1,314,407 | (1,554,269 | ) | |||||
|
Corporate activities
|
- | -- | ||||||
| $ | 1,315,924 | $ | 1,583,406 | |||||
|
Interest Expense:
|
||||||||
|
Software & Equipment
|
$ | - | $ | - | ||||
|
Prepaid Services
|
- | - | ||||||
|
Telecom Services
|
- | - | ||||||
|
Corporate activities
|
3,457,600 | 2,011,640 | ||||||
| $ | 3,457,600 | $ | 2,011,640 | |||||
|
Capital Expenditiures:
|
||||||||
|
Software & Equipment
|
||||||||
|
Prepaid Services
|
$ | -- | $ | -- | ||||
|
Telecom Services
|
-- | -- | ||||||
|
Corporate activities
|
8,532 | 353,703 | ||||||
| $ | 8,532 | $ | 353,703 | |||||
|
Total fixed assets:
|
||||||||
|
Software & Equipment
|
$ | -- | $ | 6,418 | ||||
|
Prepaid Services
|
-- | 6,922 | ||||||
|
Telecom Services
|
241,071 | 1,969,740 | ||||||
|
Corporate activities
|
-- | -- | ||||||
| $ | 241,071 | $ | 1,983,079 | |||||
|
Votes For
|
% of Total Shares Outstanding & Voted For
|
Votes Against
|
Votes Abstained
|
Broker Non-Votes
|
||||||||||||||
|
84,558,327
|
60.80
|
%
|
56,084
|
362,474
|
--
|
|||||||||||||
|
Votes For
|
% of Total Shares Outstanding & Voted For
|
Votes Against
|
Votes Abstained
|
Broker Non-Votes
|
||||||||||||||
|
84,420,537
|
60.70
|
%
|
243,869
|
312,479
|
--
|
|||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|