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
|
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2010.
|
|
o
|
Transition report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization)
|
77-0312442
(I.R.S. Employer
Identification No.)
|
| Large accelerated filer | o | Accelerated filer | o |
| Non-accelerated filer | o | Smaller reporting company | x |
| Page | |
| 1 | |
| 1 | |
| 1 | |
| 2 | |
| 3 | |
| 4 | |
| 5 | |
| 18 | |
| 30 | |
| 30 | |
| 31 | |
| 31 | |
| 31 | |
| 31 | |
| 31 | |
| 31 | |
|
31
|
|
| 31 | |
| 32 | |
|
Certifications
|
|
|
* The Condensed Consolidated Balance Sheet at December 31, 2009 has been derived from the audited consolidated financial statements filed as an exhibit to our Annual Report on Form 10-K that was filed on March 31, 2010.
|
|
|
June 30,
2010
|
December 31,
2009
|
|||||||
|
ASSETS
|
(Unaudited)
|
|||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 1,877 | $ | 587 | ||||
|
Accounts receivable, net of allowance for doubtful accounts of $269 and $262, respectively
|
3,639 | 3,323 | ||||||
|
Prepaid expenses and other current assets
|
546 | 291 | ||||||
|
Total current assets
|
6,062 | 4,201 | ||||||
|
Property and equipment, net
|
2,766 | 2,682 | ||||||
|
Other assets
|
112 | 31 | ||||||
|
Total assets
|
$ | 8,940 | $ | 6,914 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 2,858 | $ | 3,232 | ||||
|
Accrued expenses
|
1,298 | 879 | ||||||
|
Revolving loan facility
|
750 | — | ||||||
|
Accrued sales taxes and regulatory fees
|
703 | 888 | ||||||
|
Customer deposits
|
260 | 308 | ||||||
|
Deferred revenue
|
220 | 259 | ||||||
|
Total current liabilities
|
6,089 | 5,566 | ||||||
|
Long term liabilities:
|
||||||||
|
Accrued sales taxes and regulatory fees, less current portion
|
65 | 195 | ||||||
|
Total long term liabilities
|
65 | 195 | ||||||
|
Total liabilities
|
6,154 | 5,761 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders’ equity:
|
||||||||
|
Preferred stock Series B, non-convertible; $.0001 par value; $100,000 stated value; 100 shares authorized and 80 and 0 shares issued and outstanding at June 30, 2010 and December 31, 2009, respectively, liquidation value of $8,000
|
8,000 | — | ||||||
|
Preferred stock Series A-2, convertible; $.0001 par value; $7,500 stated value; 7,500 shares authorized and 1,630 and 4,509 shares issued and outstanding at June 30, 2010 and December 31, 2009 recorded at fair value, respectively (liquidation value of $12,226 and $33,815, respectively) (see Note 9 for information related to Insider Purchasers)
|
5,161 | 14,275 | ||||||
|
Common stock, $.0001 par value;150,000,000 shares authorized; 81,733,401 and 66,531,087 shares issued at June 30, 2010 and December 31, 2009, respectively; 81,733,401 and 64,966,196 shares outstanding, at June 30, 2010 and December 31, 2009, respectively
|
8 | 7 | ||||||
|
Additional paid-in capital
|
153,397 | 150,659 | ||||||
|
Accumulated deficit
|
(163,780 | ) | (162,405 | ) | ||||
| 2,786 | 2,536 | |||||||
|
Less: Treasury stock, 0 and 1,564,891 shares at cost
|
— | (1,383 | ) | |||||
|
Total stockholders’ equity
|
2,786 | 1,153 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 8,940 | $ | 6,914 | ||||
|
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Revenue
|
$ | 13,985 | $ | 13,387 | $ | 7,264 | $ | 6,945 | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Network and Infrastructure
|
6,114 | 5,963 | 3,171 | 2,999 | ||||||||||||
|
Global managed services
|
4,154 | 3,748 | 2,102 | 1,880 | ||||||||||||
|
Sales and marketing
|
2,101 | 1,702 | 1,209 | 922 | ||||||||||||
|
General and administrative
|
2,393 | 2,536 | 1,250 | 928 | ||||||||||||
|
Depreciation and amortization
|
542 | 537 | 276 | 266 | ||||||||||||
|
Sales taxes and regulatory fees
|
— | (178 | ) | — | (88 | ) | ||||||||||
|
Total operating expenses
|
15,304 | 14,308 | 8,008 | 6,907 | ||||||||||||
|
(Loss) income from operations
|
(1,319 | ) | (921 | ) | (744 | ) | 38 | |||||||||
|
Interest and other expense:
|
||||||||||||||||
|
Interest expense
|
54 | 213 | 18 | 66 | ||||||||||||
|
Loss on extinguishment of debt
|
— | 254 | — | — | ||||||||||||
|
Increase (decrease) in fair value of derivative financial instruments’ liability, including $0, $20, $0 and $(11), respectively, for Insider Purchasers
|
— | 691 | — | (434 | ) | |||||||||||
|
Amortization of financing costs
|
2 | — | 2 | — | ||||||||||||
|
Total interest and other expense
|
56 | 1,158 | 20 | (368 | ) | |||||||||||
|
Net (loss) income
|
(1,375 | ) | (2,079 | ) | (764 | ) | 406 | |||||||||
|
Loss on redemption of preferred stock
|
(778 | ) | (1,999 | ) | — | — | ||||||||||
|
Net (loss) income attributable to common stockholders
|
$ | (2,153 | ) | $ | (4,078 | ) | $ | (764 | ) | $ | 406 | |||||
|
Net (loss) income attributable to common stockholders per share:
|
||||||||||||||||
|
Basic
|
$ | (0.03 | ) | $ | (0.09 | ) | $ | (0.01 | ) | $ | 0.01 | |||||
|
Diluted
|
$ | (0.03 | ) | $ | (0.09 | ) | $ | (0.01 | ) | $ | 0.00 | |||||
|
Weighted average number of common shares:
|
||||||||||||||||
|
Basic
|
71,941 | 45,959 | 79,472 | 46,212 | ||||||||||||
|
Diluted
|
71,941 | 45,959 | 79,472 | 92,717 | ||||||||||||
|
Series B
|
Series A-2
|
Additional
|
||||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Preferred Stock
|
Common Stock
|
Paid In
|
Accumulated
|
Treasury Stock
|
|||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Shares
|
Amount
|
Total
|
||||||||||||||||||||||||||||||||||
|
Balance at January 1, 2010
|
— | $ | — | 5 | $ | 14,275 | 66,531 | $ | 7 | $ | 150,659 | $ | (162,405 | ) | 1,565 | $ | (1,383 | ) | $ | 1,153 | ||||||||||||||||||||||||
|
Net loss
|
— | — | — | — | — | — | — | (1,375 | ) | — | — | (1,375 | ) | |||||||||||||||||||||||||||||||
|
Stock-based compensation - stock options
|
— | — | — | — | — | — | 126 | — | — | — | 126 | |||||||||||||||||||||||||||||||||
|
Stock-based compensation - restricted stock
|
— | — | — | — | 1,229 | — | 105 | — | — | — | 105 | |||||||||||||||||||||||||||||||||
|
2010 Preferred Stock Exchange
|
50 | 5,000 | (1 | ) | (4,222 | ) | — | — | (778 | ) | — | — | — | — | ||||||||||||||||||||||||||||||
|
Warrants issued in connection with 2010 Private Placement
|
— | — | — | — | — | — | 443 | — | — | — | 443 | |||||||||||||||||||||||||||||||||
|
Conversion of Preferred Stock
|
— | — | (2 | ) | (4,892 | ) | 15,452 | 1 | 4,891 | — | — | — | — | |||||||||||||||||||||||||||||||
|
Cashless exercise of warrants
|
— | — | — | — | 66 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
|
Exercise of stock options
|
— | — | — | — | 20 | — | 7 | — | — | — | 7 | |||||||||||||||||||||||||||||||||
|
Sale of Series B Preferred Stock
|
30 | 3,000 | — | — | — | — | — | — | — | — | 3,000 | |||||||||||||||||||||||||||||||||
|
Cancellation of treasury stock
|
— | — | — | — | (1,565 | ) | — | (1,383 | ) | — | (1,565 | ) | 1,383 | — | ||||||||||||||||||||||||||||||
|
Costs related to 2010 Private Placement and Preferred Stock exchange
|
— | — | — | — | — | — | (673 | ) | — | — | — | (673 | ) | |||||||||||||||||||||||||||||||
|
Balance at June 30, 2010
|
80 | $ | 8,000 | 2 | $ | 5,161 | 81,733 | $ | 8 | $ | 153,397 | $ | (163,780 | ) | — | $ | — | $ | 2,786 | |||||||||||||||||||||||||
|
Six Months Ended June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash flows from Operating Activities:
|
||||||||
|
Net loss
|
$ | (1,375 | ) | $ | (2,079 | ) | ||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
542 | 537 | ||||||
|
Amortization of deferred financing costs
|
2 | — | ||||||
|
Other expense recognized for the increase in the estimated fair value of the derivative financial instruments
|
— | 691 | ||||||
|
Bad debt expense
|
184 | 122 | ||||||
|
Accretion of discount on Senior Secured Notes
|
— | 23 | ||||||
|
Loss on disposal of equipment
|
(19 | ) | 10 | |||||
|
Loss on extinguishment of debt
|
— | 254 | ||||||
|
Stock-based compensation
|
231 | 322 | ||||||
|
Increase (decrease) attributable to changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(500 | ) | (509 | ) | ||||
|
Prepaid expenses and other current assets
|
(255 | ) | (120 | ) | ||||
|
Other assets
|
(83 | ) | 2 | |||||
|
Accounts payable
|
(374 | ) | 442 | |||||
|
Customer deposits
|
(48 | ) | (80 | ) | ||||
|
Accrued expenses, sales taxes and regulatory fees
|
104 | 39 | ||||||
|
Deferred revenue
|
(39 | ) | (61 | ) | ||||
|
Net cash used in operating activities
|
(1,630 | ) | (407 | ) | ||||
|
Cash flows from Investing Activities:
|
||||||||
|
Purchases of property and equipment
|
(607 | ) | (647 | ) | ||||
|
Net cash used in investing activities
|
(607 | ) | (647 | ) | ||||
|
Cash flows from Financing Activities:
|
||||||||
|
Proceeds from preferred stock offering
|
3,000 | 1,800 | ||||||
|
Proceeds from revolving loan facility, net
|
750 | — | ||||||
|
Proceeds from exercise of stock options
|
7 | — | ||||||
|
Principal payments for capital lease
|
— | (77 | ) | |||||
|
Purchase of Senior Secured Notes
|
— | (750 | ) | |||||
|
Costs related to private placement
|
(230 | ) | (221 | ) | ||||
|
Net cash provided by financing activities
|
3,527 | 752 | ||||||
|
Increase (decrease) in cash and cash equivalents
|
1,290 | (302 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
587 | 1,227 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 1,877 | $ | 925 | ||||
|
Supplement disclosures of cash flow information:
|
||||||||
|
Cash paid during the period for
|
||||||||
|
Interest
|
$ | 54 | $ | 43 | ||||
|
Non-cash investing and financing activities:
|
||||||||
|
Costs related to private placement incurred by issuance of placement agent warrants
|
$ | 443 | $ |
133
|
||||
|
Exchange of Senior Secured Notes for Series A-1 Preferred Stock
|
— |
|
1,076
|
|||||
|
Additional Senior Secured Notes issued as payment for interest
|
— |
|
55
|
|||||
|
See accompanying notes to condensed consolidated financial statements.
|
||||||||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Consulting Services
|
$ | — | $ | 26 | $ | — | $ | 17 | ||||||||
|
Video Services
|
$ | 159 | $ | 158 | $ | 77 | $ | 83 | ||||||||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Taxes included in revenues
|
$ | 1,055 | $ | 929 | $ | 550 | $ | 478 | ||||||||
|
Taxes included in network and infrastructure
|
$ | 961 | $ | 899 | $ | 482 | $ | 461 | ||||||||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Capitalized internal use software costs
|
$ | 111 | $ | 167 | $ | 19 | $ | 92 | ||||||||
|
Amortization expense
|
$ | 113 | $ | 63 | $ | 63 | $ | 31 | ||||||||
|
2010
Preferred Stock Sale
|
2010
Preferred-B
Stock Exchange
|
2010
Preferred-Common Stock Exchange
|
Placement Agent
Warrant Fee
|
Total
|
||||||||||||||||
| Consideration received by Company: | ||||||||||||||||||||
|
Cash:
|
||||||||||||||||||||
|
Gross proceeds
|
$ | 3,000 | $ | — | $ | — | $ | — | $ | 3,000 | ||||||||||
|
Series A-2 Preferred Stock received:
|
||||||||||||||||||||
|
Shares
|
— | 1,334 | 1,545 | — | 2,879 | |||||||||||||||
|
Book value
|
$ | — | $ | 4,222 | $ | 4,892 | $ | — | $ | 9,114 | ||||||||||
|
Consideration provided to holders:
|
||||||||||||||||||||
|
Warrants issued:
|
||||||||||||||||||||
|
Shares
|
— | — | — | 1,181 | 1,181 | |||||||||||||||
|
Book value
|
$ | — | $ | — | $ | — | $ | 443 | $ | 443 | ||||||||||
|
Series B Preferred Stock issued:
|
||||||||||||||||||||
|
Shares
|
30 | 50 | — | — | 80 | |||||||||||||||
|
Book value
|
$ | 3,000 | $ | 5,000 | $ | — | $ | — | $ | 8,000 | ||||||||||
|
Common Stock issued:
|
||||||||||||||||||||
|
Shares
|
— | — | 15,452 | — | 15,452 | |||||||||||||||
|
Book value
|
$ | — | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||
|
Paid in Capital
|
$ | — | $ | — | $ | 4,891 | $ | — | $ | 4,891 | ||||||||||
|
Risk free interest rate
|
2.6 | % | ||
|
Expected warrant lives in years
|
5.0 | |||
|
Expected volatility
|
113.6 | % | ||
|
Estimated forfeiture rate
|
None
|
|||
|
Expected dividend yields
|
None
|
|||
|
Fair value per share
|
$ | 0.38 | ||
|
Common stock price
|
$ | 0.48 | ||
|
Total Costs
|
||||
|
Cash financing costs:
|
||||
|
Placement agent fee
|
$ | 210 | ||
|
Legal and other professional fees
|
20 | |||
| 230 | ||||
|
Non-cash financing costs:
|
||||
|
Financial advisory warrants
|
443 | |||
| $ | 673 | |||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Options granted
|
1,068 | 586 | 924 | 28 | ||||||||||||
|
Risk free interest rate
|
2.6 | % | 1.7 | % | 2.6 | % | 2.3 | % | ||||||||
|
Expected option lives
|
5 Years
|
5 Years
|
5 Years
|
5 Years
|
||||||||||||
|
Expected volatility
|
113.9 | % | 112.0 | % | 114.0 | % | 113.6 | % | ||||||||
|
Estimated forfeiture rate
|
10 | % | 10 | % | 10 | % | 10 | % | ||||||||
|
Expected dividend yields
|
None
|
None
|
None
|
None
|
||||||||||||
|
Weighted average grant date fair value of options
|
$ | 0.51 | $ | 0.27 | $ | 0.50 | $ | 0.32 | ||||||||
|
Outstanding
|
Exercisable
|
|||||||||||||||
|
Number of Options
|
Weighted
Average
Exercise
Price
|
Number of Options
|
Weighted
Average
Exercise
Price
|
|||||||||||||
|
Options outstanding, January 1, 2010
|
4,706 | $ | 0.84 | 2,910 | $ | 1.08 | ||||||||||
|
Granted
|
1,068 | 0.63 | ||||||||||||||
|
Exercised
|
(20 | ) | 0.38 | |||||||||||||
|
Expired
|
(16 | ) | 5.50 | |||||||||||||
|
Forfeited
|
(324 | ) | 0.96 | |||||||||||||
|
Options outstanding, June 30, 2010
|
5,414 | $ | 0.78 | 3,012 | $ | 0.99 | ||||||||||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Global managed services
|
$ | 66 | $ | 8 | $ | 33 | $ | 4 | ||||||||
|
Sales and marketing
|
21 | 24 | 11 | 11 | ||||||||||||
|
General and administrative
|
39 | 123 | 20 | 64 | ||||||||||||
| $ | 126 | $ | 155 | $ | 64 | $ | 79 | |||||||||
|
Restricted Shares
|
Weighted Average
Grant Price
|
|||||||
|
Unvested restricted shares outstanding, January 1, 2010
|
1,162 | $ | 0.38 | |||||
|
Granted
|
1,439 | 0.63 | ||||||
|
Vested
|
(219 | ) | 0.53 | |||||
|
Forfeited
|
(210 | ) | 0.66 | |||||
|
Unvested restricted shares outstanding, June 30, 2010
|
2,172 | $ | 0.50 | |||||
|
Six Months Ended
June 30,
|
Three Months Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Restricted stock shares granted
|
1,439 | 1,225 | 1,327 | 75 | ||||||||||||
|
Global managed services
|
$ | 11 | $ | 11 | $ | 5 | $ | 5 | ||||||||
|
Sales and marketing
|
2 | 6 | 1 | 3 | ||||||||||||
|
General and administrative
|
92 | 150 | 50 | 62 | ||||||||||||
| $ | 105 | $ | 167 | $ | 56 | $ | 70 | |||||||||
|
Warrants
|
Weighted Average
Exercise Price
|
|||||||
|
Warrants outstanding, January 1, 2010
|
3,464 | $ | 0.97 | |||||
|
Granted
|
1,181 | 0.63 | ||||||
|
Exercised
|
(157 | ) | 0.40 | |||||
|
Forfeited
|
(1,640 | ) | 1.61 | |||||
|
Warrants outstanding, June 30, 2010
|
2,848 | $ | 0.50 | |||||
|
Exercise Prices
|
Number
Outstanding
|
Expiration Date
|
|||||
| $ | 0.40 | 1,667 |
11/25/2013
|
||||
| 0.63 | 1,181 |
3/29/2015
|
|||||
| 2,848 | |||||||
|
June 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Series A-2 Preferred Stock
|
16,302 | — | ||||||
|
Warrants
|
2,848 | 44,262 | ||||||
|
Options
|
5,414 | 5,399 | ||||||
|
Unvested restricted stock
|
2,172 | 1,272 | ||||||
| 26,736 | 50,933 | |||||||
|
Preferred Stock Class
|
Shares Authorized
|
Shares Issued and Outstanding
|
||||||
|
Series B
|
100 | 80 | ||||||
|
Series A-2
|
7,500 | 1,630 | ||||||
|
Series D
|
4,000 | — | ||||||
|
December 31,
2009
|
2010 Preferred Stock Sale
|
2010 Preferred-B Stock Exchange
(1)
|
2010 Preferred-Common Stock Exchange
|
June 30, 2010
|
||||||||||||||||
|
Shares of Preferred Stock:
|
||||||||||||||||||||
|
Series B Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
— | 30 | 50 | — | 80 | |||||||||||||||
|
Series A-2 Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
4,394 | — | (1,334 | ) | (1,545 | ) | 1,515 | |||||||||||||
|
Insider Purchasers
|
115 | — | — | — | 115 | |||||||||||||||
| 4,509 | — | (1,334 | ) | (1,545 | ) | 1,630 | ||||||||||||||
|
Book Value:
|
||||||||||||||||||||
|
Series B Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
$ | — | $ | 3,000 | $ | 5,000 | $ | — | $ | 8,000 | ||||||||||
|
Series A-2 Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
$ | 13,911 | $ | — | $ | (4,222 | ) | $ | (4,892 | ) | $ | 4,797 | ||||||||
|
Insider Purchasers
|
364 | — | — | — | 364 | |||||||||||||||
| $ | 14,275 | $ | — | $ | (4,222 | ) | $ | (4,892 | ) | $ | 5,161 | |||||||||
|
Total book value
|
$ | 14,275 | $ | 3,000 | $ | (4,222 | ) | $ | (4,892 | ) | $ | 13,161 | ||||||||
|
Liquidation Value:
|
||||||||||||||||||||
|
Series B Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
$ | — | $ | 3,000 | $ | 5,000 | $ | — | $ | 8,000 | ||||||||||
|
Series A-2 Preferred Stock:
|
||||||||||||||||||||
|
Investors
|
$ | 32,952 | $ | — | $ | (10,000 | ) | $ | (11,589 | ) | $ | 11,363 | ||||||||
|
Insider Purchasers
|
863 | — | — | — | 863 | |||||||||||||||
| $ | 33,815 | $ | — | $ | (10,000 | ) | $ | (11,589 | ) | $ | 12,226 | |||||||||
|
Total liquidation value
|
$ | 33,815 | $ | 3,000 | $ | (5,000 | ) | $ | (11,589 | ) | $ | 20,226 | ||||||||
|
(1)
|
In the 2010 Private Placement, 1,334 shares of the Series A-2 Preferred Stock were exchanged for 50 shares of Series B Preferred Stock. The resulting $778,000 loss on the redemption of the Series A-2 Preferred Stock was charged to Additional Paid in Capital.
|
|
2010
|
2009
|
2008
|
||||||||||
|
Revenue
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||
|
Operating expenses:
|
||||||||||||
|
Network and infrastructure
|
43.7 | 44.5 | 51.3 | |||||||||
|
Global managed services
|
29.7 | 28.0 | 20.6 | |||||||||
|
Sales and marketing
|
15.0 | 12.7 | 13.9 | |||||||||
|
General and administrative
|
17.1 | 19.0 | 17.3 | |||||||||
|
Depreciation and amortization
|
3.9 | 4.0 | 5.2 | |||||||||
|
Sales taxes and regulatory fees
|
— | (1.3 | ) | (1.6 | ) | |||||||
|
Total operating expenses
|
109.4 | 106.9 | 106.7 | |||||||||
|
Loss from operations
|
(8.5 | ) | (6.9 | ) | (6.7 | ) | ||||||
|
Interest and other expense:
|
||||||||||||
|
Interest expense, net, including 0.0%, 0.0% and 0.7%, respectively, for Insider Purchasers
|
0.4 | 1.6 | 17.0 | |||||||||
|
Interest income
|
— | — | (0.1 | ) | ||||||||
|
Amortization of deferred financing costs, including 0.0%, 0.0% and 0.2%, respectively, for Insider Purchasers
|
— | — | 1.9 | |||||||||
|
Loss on extinguishment of debt
|
— | 1.9 | — | |||||||||
|
Increase in fair value of derivative financial instruments’ liability, including 0.0% , 0.1%, and 0.0%, respectively, for Insider Purchasers
|
— | 5.2 | 0.5 | |||||||||
|
Total interest and other expense, net
|
0.4 | 8.7 | 19.3 | |||||||||
|
Net loss
|
(9.8 | ) | (15.6 | ) | (26.0 | ) | ||||||
|
Loss on redemption of preferred stock
|
(5.6 | ) | (14.9 | ) | — | |||||||
|
Net loss attributable to common stockholders
|
(15.4 | )% | (30.5 | )% | (26.0 | )% | ||||||
|
Six Months Ended June 30,
(in thousands)
|
||||||||||||||||
|
Revenue
|
2010
|
2009
|
Increase (Decrease)
|
% Change
|
||||||||||||
|
Core:
|
||||||||||||||||
|
Subscription
|
$ | 10,476 | $ | 9,770 | $ | 706 | 7.2 | % | ||||||||
|
Non-subscription
|
3,120 | 2,833 | 287 | 10.1 | ||||||||||||
| 13,596 | 12,603 | 993 | 7.9 | |||||||||||||
|
Non-core
|
389 | 784 | (395 | ) | (50.4 | ) | ||||||||||
|
Total Revenue
|
$ | 13,985 | $ | 13,387 | $ | 598 | 4.5 | % | ||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Telecommunication carrier charges
|
$ | 5,153 | 36.8 | % | $ | 5,064 | 37.8 | % | $ | 89 | 1.8 | % | ||||||||||||
|
Cost for taxes billed to customers
|
961 | 6.9 | 899 | 6.7 | 62 | 6.9 | ||||||||||||||||||
|
Total for the period
|
$ | 6,114 | 43.7 | % | $ | 5,963 | 44.5 | % | $ | 151 | 2.5 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 3,310 | 23.7 | % | $ | 2,964 | 22.1 | % | $ | 346 | 11.7 | % | ||||||||||||
|
Repairs and maintenance
|
218 | 1.6 | 210 | 1.6 | 8 | 3.8 | ||||||||||||||||||
|
Communication costs
|
197 | 1.4 | 234 | 1.7 | (37 | ) | (15.8 | ) | ||||||||||||||||
|
Rent and occupancy
|
196 | 1.4 | 194 | 1.4 | 2 | 1.0 | ||||||||||||||||||
|
Other expenses
|
233 | 1.6 | 103 | 1.2 | 87 | 59.6 | ||||||||||||||||||
|
Total for the period
|
$ | 4,154 | 29.7 | % | $ | 3,748 | 28.0 | % | $ | 406 | 10.8 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 1,239 | 8.9 | % | $ | 965 | 7.2 | % | $ | 274 | 28.4 | % | ||||||||||||
|
Bonuses and commissions
|
322 | 2.3 | 315 | 2.4 | 7 | 2.2 | ||||||||||||||||||
|
Advertising and marketing
|
207 | 1.5 | 132 | 1.0 | 75 | 56.8 | ||||||||||||||||||
|
Agent commissions
|
148 | 1.1 | 168 | 1.3 | (20 | ) | (11.9 | ) | ||||||||||||||||
|
Travel and entertainment
|
91 | 0.7 | 65 | 0.5 | 26 | 40.0 | ||||||||||||||||||
|
Consultants
|
70 | 0.5 | 18 | 0.1 | 52 | 288.9 | ||||||||||||||||||
|
Other expenses
|
24 | — | 39 | 0.2 | (15 | ) | (38.5 | ) | ||||||||||||||||
|
Total for the period
|
$ | 2,101 | 15.0 | % | $ | 1,702 | 12.7 | % | $ | 399 | 23.4 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 1,302 | 9.3 | % | $ | 1,288 | 9.6 | % | $ | 14 | 1.1 | % | ||||||||||||
|
Professional fees
|
254 | 1.8 | 293 | 2.2 | (39 | ) | (13.3 | ) | ||||||||||||||||
|
Bad debts
|
184 | 1.3 | 122 | 0.9 | 62 | 50.8 | ||||||||||||||||||
|
Severance costs
|
125 | 0.9 | 317 | 2.4 | (192 | ) | (60.6 | ) | ||||||||||||||||
|
Consultants
|
95 | 0.7 | 33 | 0.2 | 62 | 187.9 | ||||||||||||||||||
|
Insurance
|
74 | 0.5 | 74 | 0.6 | — | — | ||||||||||||||||||
|
Other expenses
|
359 | 2.6 | 409 | 3.0 | (50 | ) | (12.2 | ) | ||||||||||||||||
|
Total for the period
|
$ | 2,393 | 17.1 | % | $ | 2,536 | 18.9 | % | $ | (143 | ) | (5.6 | %) | |||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Revenue
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||
|
Operating expenses:
|
||||||||||||
|
Network and infrastructure
|
43.7 | 43.2 | 52.3 | |||||||||
|
Global managed services
|
28.9 | 27.1 | 21.0 | |||||||||
|
Sales and marketing
|
16.6 | 13.3 | 14.6 | |||||||||
|
General and administrative
|
17.2 | 13.4 | 16.1 | |||||||||
|
Depreciation and amortization
|
3.8 | 3.8 | 4.9 | |||||||||
|
Sales taxes and regulatory fees
|
— | (1.3 | ) | (1.6 | ) | |||||||
|
Total operating expenses
|
110.2 | 99.5 | 107.3 | |||||||||
|
Loss from operations
|
(10.2 | ) | 0.5 | (7.3 | ) | |||||||
|
Interest and other expense:
|
||||||||||||
|
Interest expense, net, including 0.0%, 0.0% and 0.7%, respectively, for Insider Purchasers
|
0.3 | 0.9 | 17.2 | |||||||||
|
Interest income
|
— | — | (0.1 | ) | ||||||||
|
Amortization of deferred financing costs, including 0.0%, 0.0% and 0.2%, respectively, for Insider Purchasers
|
— | — | 1.9 | |||||||||
|
Increase in fair value of derivative financial instruments’ liability, including 0.0% , 0.1%, and 0.0%, respectively, for Insider Purchasers
|
— | (6.2 | ) | (21.5 | ) | |||||||
|
Total interest and other expense, net
|
0.3 | (5.3 | ) | (2.5 | ) | |||||||
|
Net loss attributable to common stockholders
|
(10.5 | )% | 5.8 | % | (4.8 | )% | ||||||
|
Three Months Ended June 30,
(in thousands)
|
||||||||||||||||
|
Revenue
|
2010
|
2009
|
Increase (Decrease)
|
% Change
|
||||||||||||
|
Core:
|
||||||||||||||||
|
Subscription
|
$ | 5,281 | $ | 4,942 | $ | 339 | 6.9 | % | ||||||||
|
Non-subscription
|
1,797 | 1,644 | 153 | 9.3 | ||||||||||||
| 7,078 | 6,586 | 492 | 7.5 | |||||||||||||
|
Non-core
|
186 | 359 | (173 | ) | (48.2 | ) | ||||||||||
|
Total Revenue
|
$ | 7,264 | $ | 6,945 | $ | 319 | 4.6 | % | ||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Telecommunication carrier charges
|
$ | 2,689 | 37.0 | % | $ | 2,538 | 36.5 | % | $ | 151 | 5.9 | % | ||||||||||||
|
Cost for taxes billed to customers
|
482 | 6.7 | 461 | 6.7 | 21 | 4.6 | ||||||||||||||||||
|
Total for the quarter
|
$ | 3,171 | 43.7 | % | $ | 2,999 | 43.2 | % | $ | 172 | 5.7 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 1,673 | 23.0 | % | $ | 1,487 | 21.4 | % | $ | 186 | 12.5 | % | ||||||||||||
|
Repairs and maintenance
|
113 | 1.6 | 112 | 1.6 | 1 | 0.9 | ||||||||||||||||||
|
Communication costs
|
102 | 1.4 | 116 | 1.7 | (14 | ) | (12.1 | ) | ||||||||||||||||
|
Rent and occupancy
|
98 | 1.3 | 96 | 1.4 | 2 | 2.1 | ||||||||||||||||||
|
Other expenses
|
116 | 1.6 | 69 | 1.0 | 47 | 68.1 | ||||||||||||||||||
|
Total for the quarter
|
$ | 2,102 | 28.9 | % | $ | 1,880 | 27.1 | % | $ | 222 | 11.8 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 689 | 9.5 | % | $ | 489 | 7.0 | % | $ | 200 | 40.9 | % | ||||||||||||
|
Advertising and marketing
|
166 | 2.3 | 117 | 1.7 | 49 | 41.9 | ||||||||||||||||||
|
Bonuses and commissions
|
161 | 2.2 | 179 | 2.6 | (18 | ) | (10.1 | ) | ||||||||||||||||
|
Agent commissions
|
72 | 1.0 | 80 | 1.2 | (8 | ) | (10.0 | ) | ||||||||||||||||
|
Consultants
|
59 | 0.8 | 9 | 0.1 | 50 | 555.6 | ||||||||||||||||||
|
Other expenses
|
62 | 0.8 | 48 | 0.7 | 14 | 29.2 | ||||||||||||||||||
|
Total for the quarter
|
$ | 1,209 | 16.6 | % | $ | 922 | 13.3 | % | $ | 287 | 31.1 | % | ||||||||||||
|
2010
|
% of 2010 Revenues
|
2009
|
% of 2009 Revenues
|
Change from Prior Year
|
% Change from Prior Year
|
|||||||||||||||||||
|
Salaries and benefits
|
$ | 651 | 9.0 | % | $ | 580 | 8.4 | % | $ | 71 | 12.2 | % | ||||||||||||
|
Severance costs
|
125 | 1.7 | (75 | ) | (1.1 | ) | 200 | (266.7 | ) | |||||||||||||||
|
Bad debts
|
102 | 1.4 | 91 | 1.3 | 11 | 12.1 | ||||||||||||||||||
|
Professional fees
|
98 | 1.3 | 81 | 1.2 | 17 | 21.0 | ||||||||||||||||||
|
Consultants
|
51 | 0.7 | 5 | 0.1 | 46 | 920.0 | ||||||||||||||||||
|
Other expenses
|
223 | 3.1 | 246 | 3.5 | (23 | ) | (9.3 | ) | ||||||||||||||||
|
Total for the quarter
|
$ | 1,250 | 17.2 | % | $ | 928 | 13.4 | % | $ | 322 | 34.7 | % | ||||||||||||
|
December 31,
2009
|
2010 Private Placement – Exchange of Series A-2 Preferred Stock
|
2010 Private Placement -
Series B Preferred Stock Exchange
|
Expiration of Warrants
|
Other Transactions
(1)
|
June 30, 2010
|
|||||||||||||||||||
|
Common Shares Outstanding
|
64,966 | 15,452 | — | — | 1,315 | 81,733 | ||||||||||||||||||
|
Series B Preferred Stock
|
— | — | — | — | — | — | ||||||||||||||||||
|
Options
|
4,706 | — | — | — | 708 | 5,414 | ||||||||||||||||||
|
Warrants
|
3,464 | — | — | (1,640 | ) | 1,024 | 2,848 | |||||||||||||||||
|
Series A-2 Preferred Stock
|
45,087 | (15,452 | ) | (13,333 | ) | — | — | 16,302 | ||||||||||||||||
|
Total
|
118,223 | — | (13,333 | ) | (1,640 | ) | 3,047 | 106,297 | ||||||||||||||||
|
(1)
|
Includes issuances of restricted stock and options to employees and consultants, forfeitures and 1,181,000 warrants issued in the 2010 Private Placement reduced by 157,000 warrants exercised.
|
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certificate of Chief Executive Officer
|
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
32.1
|
Certificate of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
GLOWPOINT, INC.
|
|
|
Date: August 11, 2010
|
By:
/s/ Joseph Laezza
|
|
Joseph Laezza, Chief Executive Officer
(principal executive officer)
|
|
|
Date: August 11, 2010
|
By:
/s/ Edwin F. Heinen
|
|
Edwin F. Heinen, Chief Financial Officer
(principal financial and accounting officer)
|
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 |
|---|