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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah
|
87-0627421
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
10200 Innovation Drive Suite 300, Milwaukee, WI
|
53226
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock, $0.001 par value
|
None
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
|
|
Non-accelerated filer
o
|
Smaller reporting company
x
|
|
|
(Do not check if a smaller reporting company)
|
|
Page
|
||
|
Part I
|
||
|
EXPLANATORY NOTE
|
3
|
|
|
Item 1.
|
Description of Business
|
4
|
|
Item 1A.
|
Risk Factors
|
9
|
|
Item 2.
|
Properties
|
16
|
|
Item 3.
|
Legal Proceedings
|
16
|
|
Item 4.
|
Mine Safety Disclosures
|
17
|
|
Part II
|
||
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Registrant’s Purchases of Securities
|
18
|
|
Item 6.
|
Selected Financial Data
|
18
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
25
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
25
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
26
|
|
Item 9A.
|
Controls and Procedures
|
26
|
|
Item 9B.
|
Other Information
|
27
|
|
Part III
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
27
|
|
Item 11.
|
Executive Compensation
|
29
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
31
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
32
|
|
Item 14.
|
Principal Accounting Fees and Services
|
33
|
|
Part IV
|
||
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
34
|
|
·
|
The Company had understated accrued sales tax, penalties and interest as of December 31, 2010 and 2009 and related expenses for the year ended December 31, 2010.
|
|
·
|
Incorrect application of Accounting Standards Codification (ASC) 450, Accounting for Contingencies, resulted in an understatement of accrued warranty as of December 31, 2010 and 2009 and related expenses for the year ended December 31, 2010.
|
|
·
|
Incorrect application of ASC 840, Accounting for Leases, resulted in an understatement of deferred lease liability as of December 31, 2010 and 2009 and related expenses for the year ended December 31, 2010.
|
|
·
|
Errors related to improper recording of depreciation expense for the year ended December 31, 2010 and related understatement of accumulated depreciation as of December 31, 2010 and 2009
.
|
|
·
|
Errors related to improper recording of various accrued liabilities and other current liabilities
,
resulting in a net understatement of such liabilities as of December 31, 2010 and 2009 and related expenses for the year ended December 31, 2010.
|
|
·
|
Additionally, certain reclassifications have been made to the consolidated financial statements as of and for the year ended December 31, 2010, to conform to classifications used in the current reporting period. These amounts are not considered by management to be corrections and do not have a significant impact on the reported results contained in this Form 10-K.
|
|
·
|
Maximum energy savings by evaluating each room’s environmental conditions, including room location, window placement, humidity, weather conditions, and operating efficiency of HVAC equipment, and many other variables,
|
|
|
·
|
Longer life and reduced maintenance of HVAC units through proactive equipment monitoring,
|
|
|
·
|
Increased occupant comfort,
|
|
|
·
|
Speed and ease of installation,
|
|
|
·
|
Extensive range of HVAC system compatibility,
|
|
|
·
|
Adaptive learning and system programming,
|
|
|
·
|
Utility-integrated events capabilities, and
|
|
|
·
|
Remote HVAC control network.
|
|
·
|
Dual ISP bandwidth aggregation for faster overall speed;
|
|
|
·
|
ISP redundancy to eliminate network downtime;
|
|
|
·
|
Enhanced quality of service;
|
|
|
·
|
Real-time meeting room scheduling;
|
|
|
·
|
Comprehensive service analytics; and
|
|
|
·
|
Standards-based monitoring and control.
|
|
·
|
New customer growth within the full-service hospitality market and through additional preferred vendor agreements with franchisors
|
|
|
·
|
Competitive customer acquisition through a superior product and service offering
|
|
|
·
|
Upgrading of EthoStream’s existing 2,300 customers due to aging equipment and standards; and
|
|
|
·
|
Ongoing sales to current customers through integration of additional in-room technologies such as lighting, telephony, media centers and energy management products.
|
|
·
|
Recovery Time™ technology;
|
|
|
·
|
Mesh-networked platform;
|
|
|
·
|
Integration with property management systems;
|
|
|
·
|
Utility demand-based program integration;
|
|
|
·
|
Broad HVAC compatibility.
|
|
·
|
Reduced cost as compared to BAS/BMS systems;
|
|
|
·
|
Ease of installation relative to traditional wired systems;
|
|
|
·
|
Range of product compatibility and
|
|
|
·
|
Centralized platform management.
|
|
·
|
fluctuations in our quarterly financial and operating results or the quarterly financial results of companies perceived to be similar to us;
|
|
·
|
changes in estimates of our financial results or recommendations by securities analysts;
|
|
·
|
our ability to settle sales tax obligations in a timely, cost-effective manner;
|
|
·
|
our ability to raise and generate working capital to meet our obligations in the ordinary course of business;
|
|
·
|
changes in general economic, industry and market conditions;
|
|
·
|
failure of any of our products to achieve or maintain market acceptance;
|
|
·
|
changes in market valuations of similar companies;
|
|
·
|
failure of our products to operate as advertised;
|
|
·
|
success of competitive products;
|
|
·
|
changes in our capital structure, such as future issuances of securities or the incurrence of additional debt;
|
|
·
|
announcements by us or our competitors of significant products, contracts, acquisitions or strategic alliances;
|
|
·
|
regulatory developments in the United States, foreign countries or both;
|
|
·
|
litigation involving our company, our general industry or both;
|
|
·
|
additions or departures of key personnel; and
|
|
·
|
investors’ general perception of us.
|
|
·
|
authorize the issuance of “blank check” preferred stock that could be issued by our board of directors to thwart a takeover attempt;
|
|
·
|
provide that vacancies on our board of directors, including newly created directorships, may be filled only by a majority vote of directors then in office, except a vacancy occurring by reason of the removal of a director without cause shall be filled by vote of the shareholders; and
|
|
·
|
limit who may call special meetings of shareholders.
|
|
·
|
loss of or delay in revenue and loss of market share;
|
|
·
|
negative publicity and damage to our reputation and the reputation of our product offerings; and
|
|
·
|
decline in the average selling price of our products.
|
|
·
|
failure of the acquired businesses to achieve expected results;
|
|
·
|
diversion of management’s attention and resources to acquisitions;
|
|
·
|
failure to retain key customers or personnel of the acquired businesses;
|
|
·
|
disappointing quality or functionality of acquired equipment and people; and
|
|
·
|
risks associated with unanticipated events, liabilities or contingencies.
|
|
·
|
the level of use of the Internet;
|
|
·
|
the demand for high-tech goods;
|
|
·
|
the amount and timing of capital expenditures and other costs relating to the expansion of our operations;
|
|
·
|
price competition or pricing changes in the industry;
|
|
·
|
technical difficulties or system downtime;
|
|
·
|
economic conditions specific to the internet and communications industry; and
|
|
·
|
general economic conditions.
|
|
High
|
Low
|
|||||||
|
Year Ended December 31, 2011
|
||||||||
|
First Quarter
|
$
|
0.13
|
$
|
0.09
|
||||
|
Second Quarter
|
0.23
|
0.11
|
||||||
|
Third Quarter
|
0.23
|
0.12
|
||||||
|
Fourth Quarter
|
0.22
|
0.13
|
||||||
|
Year Ended December 31, 2010
|
||||||||
|
First Quarter
|
$
|
0.22
|
$
|
0.13
|
||||
|
Second Quarter
|
0.17
|
0.10
|
||||||
|
Third Quarter
|
0.29
|
0.13
|
||||||
|
Fourth Quarter
|
0.22
|
0.14
|
||||||
|
(in $000s)
|
Ethostream
|
SSI
|
||||||
|
Estimated carrying values
|
$ | 8,425 | $ | 7,055 | ||||
|
Estimated fair values
|
$ | 10,379 | $ | 4,000 | ||||
|
Estimated fair values in the event of a 2% decrease in discount rate
|
$ | 11,138 | $ | 4,450 | ||||
|
Estimated fair values in the event of a 2% increase in discount rate
|
$ | 9,691 | $ | 3,594 | ||||
|
Goodwill impairment for year ended December 31, 2011
|
$ | 0 | $ | 3,100 | ||||
|
Year Ended December 31,
|
||||||||||||||||||||||||
|
2011
|
2010
(As Restated)
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
6,654,282
|
60%
|
$
|
6,632,108
|
61%
|
$
|
22,174
|
0%
|
|||||||||||||||
|
Recurring
|
4,526,680
|
40%
|
4,328,080
|
39%
|
198,600
|
5%
|
||||||||||||||||||
|
Total
|
$
|
11,180,962
|
100%
|
$
|
10,960,188
|
100%
|
$
|
220,774
|
2%
|
|||||||||||||||
|
Year ended December 31,
|
||||||||||||||||||||||||
|
2011
|
2010
(As Restated)
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
3,820,753
|
57%
|
$
|
3,902,183
|
59%
|
$
|
(81,430
|
)
|
-2%
|
||||||||||||||
|
Recurring
|
1,146,252
|
25%
|
1,258,610
|
29%
|
(112,358
|
)
|
-9%
|
|||||||||||||||||
|
Total
|
$
|
4,967,005
|
44%
|
$
|
5,160,793
|
47%
|
$
|
(193,788
|
)
|
-4%
|
||||||||||||||
|
Year ended December 31,
|
||||||||||||||||||||||||
|
2011
|
2010
(As Restated)
|
Variance
|
||||||||||||||||||||||
|
Product
|
$
|
2,833,529
|
43%
|
$
|
2,729,925
|
41%
|
$
|
103,604
|
4%
|
|||||||||||||||
|
Recurring
|
3,380,428
|
75%
|
3,069,470
|
71%
|
310,958
|
10%
|
||||||||||||||||||
|
Total
|
$
|
6,213,957
|
56%
|
$
|
5,799,395
|
53%
|
$
|
414,562
|
7%
|
|||||||||||||||
| Year ended December 31, | ||||||||||||||||
| 2011 |
2010
(As Restated)
|
Variance | ||||||||||||||
|
Total
|
$
|
8,796,431
|
$
|
7,203,906
|
$
|
1,592,525
|
22%
|
|||||||||
| Year ended December 31, | ||||||||||||||||
| 2011 |
2010
(As Restated)
|
Variance | ||||||||||||||
|
Total
|
$
|
775,329
|
|
$
|
1,130,383
|
$
|
(355,054
|
)
|
-31%
|
|||||||
|
Year ended December 31,
|
||||||||||||||||
|
2011
|
2010
(As Restated)
|
Variance
|
||||||||||||||
|
Total
|
$
|
4,652,527
|
$
|
5,720,141
|
$
|
(1,067,614
|
)
|
-19%
|
||||||||
|
Year ended December 31,
|
||||||||||||||||
|
2011
|
2010
(As Restated)
|
Variance
|
||||||||||||||
|
Total
|
$
|
3,100,000
|
$
|
-
|
$
|
3,100,000
|
100%
|
|||||||||
|
Name
|
Age
|
Position
|
||
|
Jason L. Tienor
|
37
|
President and Chief Executive Officer and Director
|
||
|
Jeffrey J. Sobieski
|
36
|
Chief Operating Officer
|
||
|
Gerrit J. Reinders
|
50
|
Executive V.P. Global Sales and Marketing
|
||
|
Richard E. Mushrush
|
43
|
Acting Chief Financial Officer
|
||
|
Matthew P. Koch
|
34
|
Vice President of Operations
|
||
|
William H. Davis
|
54
|
Chairman of the Board (1)(2)
|
||
|
Glenn A. Garland
|
55
|
Director (1)(2)
|
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock Awards
($)
|
All Other Compensation
($)
|
Total
($)
|
||||||||||||||||
|
Jason L. Tienor
|
2011
|
$
|
200,000
|
(1)
|
$
|
20,000
|
$
|
0
|
$
|
8,400
|
(3)
|
$
|
228,400
|
|||||||||
|
President and Chief
Executive Officer
|
2010
|
$
|
200,000
|
$
|
0
|
$
|
50,000
|
$
|
8,400
|
(3)
|
$
|
258,400
|
||||||||||
|
Jeffrey J. Sobieski
|
2011
|
$
|
190,000
|
(2)
|
$
|
20,000
|
$
|
0
|
$
|
8,400
|
(3)
|
$
|
218,400
|
|||||||||
|
Chief Operating Officer
|
2010
|
$
|
190,000
|
$
|
0
|
$
|
50,000
|
$
|
8,400
|
(3)
|
$
|
248,400
|
||||||||||
|
Richard E. Mushrush
|
2011
|
$
|
110,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
110,000
|
|||||||||||
|
Acting Chief Financial Officer
|
2010
|
$
|
70,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
70,000
|
|||||||||||
|
Gerrit J. Reinders
|
2011
|
$
|
150,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
150,000
|
|||||||||||
|
EVP- Global Sales and Marketing (4)
|
||||||||||||||||||||||
|
Matthew P. Koch
|
2011
|
$
|
105,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
105,000
|
|||||||||||
|
VP - Operations
|
2010
|
$
|
95,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
95,000
|
|||||||||||
|
(1)
|
Mr. Tienor had accrued and unpaid salary for the years ended December 31, 2011 and 2010 of $0 and $13,649.
|
|
(2)
|
Mr. Sobieski had accrued and unpaid salary for the years ended December 31, 2011 and 2010 of $0 and $18,738.
|
|
(3)
|
Other compensation represents monthly car allowance paid to certain Telkonet executives.
|
|
(4)
|
Mr. Reinders commenced employment with the Company as of March 1, 2011.
|
|
Option Awards
|
||||||||||||||||||
|
Name
|
Number of Securities Underlying Unexercised Options (#)
Exercisable
|
Number of Securities Underlying Unexercised Options (#)
Unexercisable
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options
|
Option
Exercise Price
($)
|
Option
Expiration
Date
|
|||||||||||||
|
Jason L. Tienor
|
87,842
|
12,158
|
(1)
|
0
|
$
|
0.14
|
(5)
|
8/10/2017
(4)
|
||||||||||
|
Jeffrey J. Sobieski
|
38,636
|
11,364
|
(2)
|
0
|
$
|
0.14
|
(5)
|
2/19/2018
(4)
|
||||||||||
|
Matthew P. Koch
|
25,000
|
-
|
(3)
|
0
|
$
|
0.14
|
(5)
|
1/18/2018
(4)
|
||||||||||
|
(1)
|
Mr. Tienor’s options were granted on August 10, 2007 and vest ratably on a quarterly basis over a five year period.
|
|
(2)
|
Mr. Sobieski’s options were granted on February 19, 2008 and vest ratably on a quarterly basis over a five year period.
|
|
(3)
|
Mr. Koch’s options were granted on January 18, 2008 and vest ratably on a quarterly basis over a one year period.
|
|
(4)
|
All options granted in accordance with the Plan have an outstanding term equal to the shorter of ten years, or the expiration of the Plan. The Plan expires ten years from the grant date.
|
|
(5)
|
The exercise price for Mr. Tienor was modified from $1.80 and the exercise prices for Messrs. Sobieski and Koch were modified from $1.00 as of December 31, 2011.
|
|
(6)
|
This table does not include disclosure of outstanding warrants held by any of our Named Executive Officers.
|
|
Name
|
Fees Earned or
Paid in Cash
($)
|
Stock Awards
($)(1)
|
Option Awards
($)
|
Non-Equity Incentive Plan Compensation
($)
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
|
William H. Davis
|
$
|
0
|
$
|
59,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
25,000
|
(2)
|
$
|
84,000
|
|||||||||||||
|
Anthony J. Paoni (3)
|
0
|
53,000
|
0
|
0
|
0
|
0
|
53,000
|
|||||||||||||||||||||
|
Glenn A. Garland (4)
|
0
|
5,000
|
0
|
0
|
0
|
0
|
5,000
|
|||||||||||||||||||||
|
Joseph D. Mahaffey
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
|
(1)
|
Compensation earned by non-employee directors for services rendered during 2011, paid in shares of common stock.
|
|
(2)
|
Consulting Fees for 2009.
|
|
(3)
|
Mr. Paoni resigned from our Board of Directors on November 30, 2011.
|
|
(4)
|
Mr. Garland was appointed to on our Board of Directors starting November 30, 2011.
|
|
(5)
|
Mr. Mahaffey resigned from our Board of Directors on February 28, 2011.
|
|
Number of securities to be issued upon exercise
of outstanding options,
warrants and rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for
future issuance
under equity
compensation plans
(excluding securities
reflected in column (a))
|
||||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
3,145,784
|
$
|
1.28
|
14,350,800
|
||||||||
|
Equity compensation plans not approved by security holders
|
-
|
-
|
-
|
|||||||||
|
Total
|
3,145,784
|
$
|
1.28
|
14,350,800
|
||||||||
|
Common Stock
|
Series A Preferred Stock
|
||||||||||||||||||||
|
Name and Address (1)
|
Number of
Shares (2)
|
Percentage of
Class
|
Number of
Shares
|
Percentage of
Class
|
Percentage of
Voting Securities
|
||||||||||||||||
|
Directors and Executive Officers
|
|||||||||||||||||||||
|
Jason L. Tienor, President, Chief Executive Officer and Director
|
1,227,647 | 1.1 | % | 4 | 1.9 | % | * | (3) | |||||||||||||
|
Jeffrey J. Sobieski, Chief Operating Officer
|
1,161,664 | 1.0 | % | 4 | 1.9 | % | * | (4) | |||||||||||||
|
William H. Davis, Chairman
|
958,472 | * | 0 | * | * | (5) | |||||||||||||||
|
Glenn A. Garland, Director (6)
|
115,042 | * | 0 | * | * | (7) | |||||||||||||||
|
Gerrit J. Reinders, Executive V.P. of Global Sales and Marketing
|
18,805 | * | 0 | * | (8) | ||||||||||||||||
|
Matthew P. Koch, Vice President of Operations
|
25,000 | * | 0 | * | (9) | ||||||||||||||||
|
All Directors and Executive Officers as a group (six persons)
|
3,506,630 | 3.2 | % | 8 | 3.8 | % | 3.2 | % | |||||||||||||
|
(1)
|
Unless otherwise indicated, the address of each named holder is in care of Telkonet, Inc., 10200 Innovation Drive, Suite 300, Milwaukee, WI 53226.
|
|
(2)
|
According to Securities and Exchange Commission rules, beneficial ownership includes shares as to which the individual or entity has voting power or investment power and any shares, which the individual or entity has the right to acquire within 60 days of the date of this table through the exercise of any stock option or other right.
|
|
(3)
|
Includes 1,049,421 shares of our common stock, options exercisable within 60 days to purchase 92,826 shares of our common stock at $0.14 per share, 55,096 shares of common stock issuable upon conversion of shares of our Series A convertible redeemable preferred stock, and warrants to purchase 30,304 shares of our common stock at an exercise price of $0.33 per share.
|
|
(4)
|
Includes 1,035,136 shares of our common stock, options exercisable within 60 days to purchase 41,128 shares of our common stock at $0.14 per share, 55,096 shares of common stock issuable upon conversion of shares of our Series A convertible redeemable preferred stock, and warrants to purchase 30,304 shares of our common stock at an exercise price of $0.33 per share.
|
|
(5)
|
Includes 958,472 shares
of common stock.
|
|
(6)
|
Mr. Garland was appointed to our Board of Directors effective November 30, 2011.
|
|
(7)
|
Includes 115,042 shares of common stock.
|
|
(8)
|
Includes 18,805 shares of common stock.
|
|
(9)
|
Includes options exercisable within 60 days to purchase 25,000 shares of our common stock at $0.14 per share,
|
|
December 31,
2011
|
December 31,
2010
|
|||||||
|
1. Audit Fees - Baker Tilly Virchow Krause LLP
|
$
|
127,000
|
$
|
-
|
||||
|
2. Audit Fees - RBSM, LLP
|
-
|
157,900
|
||||||
|
3. Audit Related Fees - RBSM, LLP
|
7,500
|
14,225
|
||||||
|
4. Tax Fees – Baker Tilly Virchow Krause LLP
|
44,541
|
--
|
||||||
|
5. All Other Fees
|
--
|
--
|
||||||
|
Total Fees
|
$
|
179,041
|
$
|
172,125
|
||||
|
(a)
|
Documents filed as part of this report.
|
|
|
(1)
|
Financial Statements. The following financial statements are included in Part II, Item 8 of this Annual Report on Form 10-K:
|
|
|
Report of Baker Tilly Virchow Krause LLP on Consolidated Financial Statements as of and for the year ended December 31, 2011
|
||
|
Report of RBSM LLP on Consolidated Financial Statements as of and for the year ended December 31, 2010
|
||
|
Consolidated Balance Sheets as of December 31, 2011 and 2010
|
||
|
Consolidated Statements of Operations for the Years ended December 31, 2011 and 2010
|
||
|
Consolidated Statements of Equity for the Years ended December 31, 2011 and 2010
|
||
|
Consolidated Statements of Cash Flows for Years ended December 31, 2011 and 2010
|
||
|
Notes to Consolidated Financial Statements
|
||
|
(2)
|
Financial Statement Schedules
|
|
|
Additional Schedules are omitted as the required information is inapplicable or the information is presented in the financial statements or related notes
|
||
|
(3)
|
Exhibits required to be filed by Item 601 of Regulation S-K
|
|
|
See Exhibit Index located immediately following this Item 15
|
||
|
The exhibits filed herewith are attached hereto (except as noted) and those indicated on the Exhibit Index which are not filed herewith were previously filed with the Securities and Exchange Commission as indicated.
|
||
|
Exhibit
Number
|
Description Of Document
|
|
|
2.1
|
MST Stock Purchase Agreement and Amendment (incorporated by reference to our 8-K filed on February 2, 2006)
|
|
|
2.2
|
Asset Purchase Agreement by and between Telkonet, Inc. and Smart Systems International, dated as of February 23, 2007 (incorporated by reference to our Form 8-K filed on March 2, 2007)
|
|
|
2.3
|
Unit Purchase Agreement by and among Telkonet, Inc., EthoStream, LLC and the members of EthoStream, LLC dated as of March 15, 2007 (incorporated by reference to our Form 8-K filed on March 16, 2007)
|
|
|
2.4
|
Asset Purchase Agreement by and between Telkonet Inc. and Dynamic Ratings, Inc. dated as of March 4, 2011(incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
3.1
|
Articles of Incorporation of the Registrant (incorporated by reference to our Form 8-K (No. 000-27305), filed on August 30, 2000 and our Form S-8 (No. 333-47986), filed on October 16, 2000)
|
|
|
3.2
|
Bylaws of the Registrant (incorporated by reference to our Registration Statement on Form S-1 (No. 333-108307), filed on August 28, 2003)
|
|
|
3.3
|
Amendment to Articles of Incorporation (incorporated by reference to our Form 8-K (No. 001-31972), filed November 18, 2009)
|
|
|
3.4
|
Amendment to the Articles of Incorporation (incorporated by reference to our Form 8-K filed on August 9, 2010)
|
|
|
3.5
|
Amendment to the Articles of Incorporation, (incorporated by reference to our Form 8-K filed on April 13, 2011)
|
|
|
3.6
|
Bylaws of the Registrant ((incorporated by reference to our Registration Statement on Form S-1 (No. 333-108307), filed on August 28, 2003)
|
|
|
3.7
|
Amendment to the Articles of Incorporation filed with the Secretary of State of Utah (incorporated by reference to our Form 8-K filed on April 8, 2011)
|
|
|
4.1
|
Form of Series A Convertible Debenture (incorporated by reference to our Form 10-KSB (No. 000-27305), filed on March 31, 2003)
|
|
|
4.2
|
Form of Series A Non-Detachable Warrant (incorporated by reference to our Form 10- KSB (No. 000-27305), filed on March 31, 2003)
|
|
|
4.3
|
Form of Series B Convertible Debenture (incorporated by reference to our Form 10-KSB (No. 000-27305), filed on March 31, 2003)
|
|
|
4.4
|
Form of Series B Non-Detachable Warrant (incorporated by reference to our Form 10-KSB (No. 000-27305), filed on March 31, 2003)
|
|
|
4.5
|
Form of Senior Note (incorporated by reference to our Registration Statement on Form S-1 (No. 333-108307), filed on August 28, 2003)
|
|
|
4.6
|
Form of Non-Detachable Senior Note Warrant (incorporated by reference to our Registration Statement on Form S-1 (No. 333-108307), filed on August 28, 2003)
|
|
|
4.7
|
Senior Convertible Note by Telkonet, Inc. in favor of Portside Growth & Opportunity Fund (incorporated by reference to our Form 8-K (No. 001-31972), filed on October 31, 2005)
|
|
|
4.8
|
Warrant to Purchase Common Stock by Telkonet, Inc. in favor of Kings Road Investments Ltd. (incorporated by reference to our Form 8-K (No. 001-31972), filed on October 31, 2005)
|
|
|
4.9
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Current Report on Form 8-K (No. 001-31972), filed on September 6, 2006)
|
|
|
4.10
|
Form of Accelerated Payment Option Warrant to Purchase Common Stock (incorporated by reference to our Registration Statement on Form S-3 (No. 333-137703), filed on September 29, 2006)
|
|
|
4.11
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Current Report on Form 8-K filed on February 5, 2007)
|
|
|
4.12
|
Senior Note by Telkonet, Inc. in favor of GRQ Consultants, Inc. (incorporated by reference to our Form 10-Q (No. 001-31972), filed November 9, 2007)
|
|
|
4.13
|
Warrant to Purchase Common Stock by Telkonet, Inc in favor of GRQ Consultants, Inc. (incorporated by reference to our Form 10-Q (No. 001-31972), filed November 9, 2007)
|
|
|
4.14
|
Form of Promissory Note (incorporated by reference to our Form 8-K (No. 001-31972) filed on May 12, 2008)
|
|
|
4.15
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Form 8-K (No. 001-31972) filed on May 12, 2008)
|
|
|
4.16
|
Promissory Note, dated September 11, 2009, by and between Telkonet Inc. and the Wisconsin Department of Commerce (incorporated by reference to our Form 8-K (No. 001-31972) filed on September 17, 2009)
|
|
|
4.17
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Form 8-K filed on November 18, 2009)
|
|
|
4.18
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Form 8-K filed on August 9, 2009)
|
|
|
4.19
|
Promissory Note, dated March 4, 2011, issued by Telkonet Inc. to Dynamic Ratings, Inc (incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
4.20
|
Form of Warrant to Purchase Common Stock (incorporated by reference to our Form 8-K filed on April 8, 2011)
|
|
10.1
|
Amended and Restated Stock Option Plan (incorporated by reference to our Registration Statement on Form S-8 (No. 333-161909), filed on September 14, 2009)
|
|
|
10.2
|
Securities Purchase Agreement, dated February 1, 2007, by and among Telkonet, Inc., Enable Growth Partners LP, Enable Opportunity Partners LP, Pierce Diversified Strategy Master Fund LLC, Ena, Hudson Bay Fund LP and Hudson Bay Overseas Fund, Ltd. (incorporated by reference to our Current Report on Form 8-K filed on February 5, 2007)
|
|
|
10.3
|
Registration Rights Agreement, dated February 1, 2007, by and among Telkonet, Inc., Enable Growth Partners LP, Enable Opportunity Partners LP and Pierce Diversified Strategy Master Fund LLC, Ena, Hudson Bay Fund LP and Hudson Bay Overseas Fund, Ltd. (incorporated by reference to our Current Report on Form 8-K filed on February 5, 2007)
|
|
|
10.4
|
Employment Agreement by and between Telkonet, Inc. and Jason L. Tienor, dated as of April 11, 2011 (incorporated by reference to our Form 8-K filed April 14, 2011)
|
|
|
10.5
|
Employment Agreement by and between Telkonet, Inc. and Jeffrey J. Sobieski, dated as of April 11, 2011 (incorporated by reference to our Form 8-K April 14, 2011)
|
|
|
10.6
|
Loan Agreement, dated September 11, 2009, by and between Telkonet, Inc. and the Wisconsin Department of Commerce (incorporated by reference to our Form 8-K (No. 001-31972) filed on September 17, 2009)
|
|
|
10.7
|
General Business Security Agreement, dated September 11, 2009, by and between Telkonet, Inc. and the Wisconsin Department of Commerce (incorporated by reference to our Form 8-K (No. 001-31972) filed on September 17, 2009)
|
|
|
10.8
|
Series A Convertible Redeemable Preferred Stock Securities Purchase Agreement, dated November 16, 2009 (incorporated by reference to our Form 8-K filed on November 18, 2009)
|
|
|
10.9
|
Series A Convertible Redeemable Preferred Stock Registration Rights Agreement, dated November 16, 2009 (incorporated by reference to our Form 8-K filed on November 18, 2009)
|
|
|
10.10
|
Form of Executive Officer Reimbursement Agreement (incorporated by reference to our Form 8-K filed on November 18, 2009)
|
|
|
10.11
|
Form of Director and Officer Indemnification Agreement (incorporated by reference to our Form 10-K filed on March 31, 2010)
|
|
|
10.12
|
Series B Convertible Redeemable Preferred Stock Securities Purchase Agreement, dated August 4, 2010 (incorporated by reference to our Form 8-K filed on August 9, 2010)
|
|
|
10.13
|
Series B Convertible Redeemable Preferred Stock Registration Rights Agreement, dated August 4, 2010 (incorporated by reference to our Form 8-K filed on August 9, 2010)
|
|
|
10.14
|
Form of Executive Officer Reimbursement Agreement (incorporated by reference to our Form 8-K filed on August 9, 2010)
|
|
|
10.15
|
Form of Transition Agreement and Release (incorporated by reference to our Form 8-K filed on August 9, 2010)
|
|
|
10.16
|
2010 Stock Option and Incentive Plan (incorporated by reference to our Definitive Proxy Statement filed on September 29, 2010)
|
|
|
10.17
|
Distribution Agreement by and between, Telkonet Inc. and Dynamic Ratings, Inc., dated as of March 4, 2011(incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
10.18
|
Consulting Agreement by and between Telkonet Inc. and Dynamic Ratings, Inc, dated as of March 4, 2011 (incorporated by reference to our Form 8-K filed on March 9, 2011)
|
|
|
10.19
|
Securities Purchase Agreement, dated April 8, 2011, by and among Telkonet, Inc. and the parties listed therein, (incorporated by reference to our Form 8-K filed on April 8, 2011)
|
|
|
10.20
|
Registration Rights Agreement, dated April 8, 2011, by and among Telkonet, Inc. and the parties listed therein, (incorporated by reference to our Form 8-K filed on April 8, 2011)
|
|
|
14
|
Code of Ethics (incorporated by reference to our Form 10-KSB (No. 001-31972), filed on March 30, 2004).
|
|
|
21
|
Telkonet, Inc. Subsidiaries (incorporated by reference to our Form 10-K (No. 001-31972) filed March 16, 2007)
|
|
|
23.1
|
Consent of Baker Tilly Virchow Krause LLP, Independent Registered Public Accounting Firm, filed herewith
|
|
|
23.2
|
Consent of RBSM LLP, Independent Registered Public Accounting Firm, filed herewith
|
|
|
24
|
Power of Attorney (incorporated by reference to our Registration Statement on Form S-1 (No. 333-108307), filed on August 28, 2003)
|
|
|
31.1
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Jason L. Tienor
|
|
|
31.2
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Richard E. Mushrush
|
|
|
32.1
|
Certification of Jason L. Tienor pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
32.2
|
Certification of Richard E. Mushrush pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
| 101.INS | XBRL Instance Document | |
| 101.SCH | XBRL Schema Document | |
| 101.CAL | XBRL Calculation Linkbase Document | |
| 101.DEF | XBRL Definition Linkbase Document | |
| 101.LAB | XBRL Label Linkbase Document | |
| 101.PRE | XBRL Presentation Linkbase Document |
|
TELKONET, INC.
|
|
|
Dated: April 23, 2012
|
/s/ Jason L. Tienor
|
|
Jason L. Tienor
Chief Executive Officer
|
|
Name
|
Position
|
Date
|
||
|
/s/ Jason L. Tienor
|
Chief Executive Officer and Director
|
April 23, 2012
|
||
|
Jason Tienor
|
(principal executive officer)
|
|||
|
/s/ Richard E. Mushrush
|
Controller & Acting Chief Financial Officer
|
April 23, 2012
|
||
|
Richard E. Mushrush
|
(principal financial officer)
(principal accounting officer)
|
|||
|
/s/ / William H. Davis
|
Chairman of the Board
|
April 23, 2012
|
||
|
William H. Davis
|
||||
|
/s/ Glenn A. Garland
|
Director
|
April 23, 2012
|
||
|
Glenn A. Garland
|
|
Reports of Independent Registered Public Accounting Firms
|
F-3-4
|
|
Consolidated Balance Sheets at December 31, 2011 and 2010
|
F-5
|
|
Consolidated Statements of Operations for the Years ended December 31, 2011 and 2010
|
F-6
|
|
Consolidated Statements of Stockholders’ Equity for the Years ended December 31, 2011 and 2010
|
F-7-8
|
|
Consolidated Statements of Cash Flows for the Years ended December 31, 2011 and 2010
|
F-9-10
|
|
Notes to Consolidated Financial Statements
|
F-11
|
|
/s/ RBSM LLP
|
|
|
RBSM LLP
|
|
December 31,
2011
|
December 31,
2010
(As restated)
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
961,091
|
$
|
136,030
|
||||
|
Restricted cash on deposit
|
91,000
|
-
|
||||||
|
Accounts receivable, net
|
1,306,011
|
799,185
|
||||||
|
Inventories
|
322,210
|
599,402
|
||||||
|
Prepaid expenses
|
157,665
|
163,327
|
||||||
|
Total current assets
|
2,837,977
|
1,697,944
|
||||||
|
Property and equipment, net
|
11,953
|
43,329
|
||||||
|
Other assets:
|
||||||||
|
Deferred financing costs, net
|
-
|
56,732
|
||||||
|
Goodwill
|
8,570,446
|
11,670,446
|
||||||
|
Intangible assets, net
|
1,741,977
|
1,983,657
|
||||||
|
Deposits
|
34,238
|
34,238
|
||||||
|
Total other assets
|
10,346,661
|
13,745,073
|
||||||
|
Total Assets
|
$
|
13,196,591
|
$
|
15,486,346
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
1,248,386
|
$
|
2,402,950
|
||||
|
Accrued liabilities and expenses
|
2,176,208
|
1,890,951
|
||||||
|
Notes payable – current
|
111,405
|
47,536
|
||||||
|
Notes payable– related party
|
-
|
25,114
|
||||||
|
Convertible debentures, net of debt discounts of $134,625
|
-
|
1,471,398
|
||||||
|
Derivative liability – current
|
-
|
619,698
|
||||||
|
Deferred revenues
|
55,529
|
51,265
|
||||||
|
Customer deposits
|
21,364
|
99,770
|
||||||
|
Total current liabilities
|
3,612,892
|
6,608,682
|
||||||
|
Long-term liabilities:
|
||||||||
|
Derivative liability – long term
|
-
|
1,282,077
|
||||||
|
Deferred lease liability
|
118,636
|
82,802
|
||||||
|
Notes payable – long term
|
853,795
|
252,464
|
||||||
|
Total long-term liabilities
|
972,431
|
1,617,343
|
||||||
|
Redeemable preferred stock
:
15,000,000 shares authorized, par value $.001 per share
|
||||||||
|
Series A; 215 shares issued, 185 and 215 shares outstanding at December 31, 2011
and 2010, respectively, preference in liquidation of $1,251,848 as of December 31, 2011
|
892,995
|
890,475
|
||||||
|
Series B; 538 shares issued, 493 and 267 shares outstanding at December 31, 2011 and 2010, respectively, preference in liquidation of $2,911,997 as of December 31, 2011
|
1,474,956
|
653,371
|
||||||
|
Total redeemable preferred stock
|
2,367,951
|
1,543,846
|
||||||
|
Commitments and contingencies
|
-
|
-
|
||||||
|
Stockholders’ Equity
|
||||||||
|
Common stock, par value $.001 per share; 190,000,000 shares authorized;
104,349,507 and 101,258,725 shares issued and outstanding at December 31, 2011
and December 31, 2010, respectively
|
104,352
|
101,261
|
||||||
|
Additional paid-in-capital
|
124,483,161
|
122,057,171
|
||||||
|
Accumulated deficit
|
(118,344,196)
|
(116,441,957)
|
||||||
|
Total stockholders’ equity
|
6,243,317
|
5,716,475
|
||||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
13,196,591
|
|
|
$
|
15,486,346
|
||
|
2011
|
2010
|
|||||||
|
Revenues, net:
|
(As Restated)
|
|||||||
|
Product
|
$
|
6,654,282
|
$
|
6,632,108
|
||||
|
Recurring
|
4,526,680
|
4,328,080
|
||||||
|
Total Revenues
|
11,180,962
|
10,960,188
|
||||||
|
Cost of Sales:
|
||||||||
|
Product
|
3,820,753
|
3,902,183
|
||||||
|
Recurring
|
1,146,252
|
1,258,610
|
||||||
|
Total Cost of Sales
|
4,967,005
|
5,160,793
|
||||||
|
Gross Profit
|
6,213,957
|
5,799,395
|
||||||
|
Operating Expenses:
|
||||||||
|
Research and development
|
775,329
|
1,130,383
|
||||||
|
Selling, general and administrative
|
4,652,527
|
5,720,141
|
||||||
|
Impairment of goodwill
|
3,100,000
|
-
|
||||||
|
Depreciation and amortization
|
268,575
|
353,382
|
||||||
|
Total Operating Expenses
|
8,796,431
|
7,203,906
|
||||||
|
Loss from Operations
|
(2,582,474)
|
(1,404,511)
|
||||||
|
Other Income (Expenses):
|
||||||||
|
Interest expense, net
|
(263,702)
|
(642,267)
|
||||||
|
Gain (loss) on derivative liability
|
172,476
|
(20,476)
|
||||||
|
Gain on sale of product line
|
829,296
|
-
|
||||||
|
Impairment of investment in marketable securities
|
-
|
(8,000)
|
||||||
|
Gain (loss) on disposal of property and equipment
|
2,165
|
(103,763)
|
||||||
|
Total Other Income (Expenses)
|
740,235
|
(774,506)
|
||||||
|
Loss Before Provision for Income Taxes
|
(1,842,239)
|
(2,179,017)
|
||||||
|
Provision for Income Taxes
|
60,000
|
-
|
||||||
|
Net Loss
|
(1,902,239)
|
(2,179,017)
|
||||||
|
Accretion of preferred dividends and discount
|
(699,895)
|
(264,721)
|
||||||
|
Net loss attributable to common stockholders
|
$
|
(2,602,134)
|
$
|
(2,443,738)
|
||||
|
Net loss per common share:
|
||||||||
|
Net loss per common share – basic
|
$
|
(0.02)
|
$
|
(0.02)
|
||||
|
Net loss per common share – diluted
|
$
|
(0.02)
|
$
|
(0.02)
|
||||
|
Weighted Average Common Shares Outstanding – basic
|
102,570,300
|
98,233,829
|
||||||
|
Weighted Average Common Shares Outstanding – diluted
|
103,790,946
|
98,233,829
|
||||||
|
Common
Shares
|
Common
Stock
Amount
|
Additional
Paid in
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
||||||||||||||||
|
Balance at January 1, 2010, as restated
|
96,563,771 | $ | 96,564 | $ | 120,194,142 | $ | (114,262,940 | ) | $ | 6,027,766 | ||||||||||
|
Shares issued to directors and management at approximately $0.19 per share
|
3,919,821 | 3,920 | 1,093,746 | - | 1,097,666 | |||||||||||||||
|
Shares issued to directors and management at approximately $0.165 per share
|
224,410 | 225 | 36,775 | - | 37,000 | |||||||||||||||
|
Shares issued in exchange for services rendered at approximately $0.19 per share
|
550,723 | 552 | 77,143 | - | 77,695 | |||||||||||||||
|
Stock-based compensation expense related to employee stock options
|
- | - | 132,386 | - | 132,386 | |||||||||||||||
|
Warrants issued with redeemable convertible preferred stock
|
- | - | 394,350 | - | 394,350 | |||||||||||||||
|
Beneficial conversion feature of redeemable convertible preferred stock
|
- | - | 394,350 | - | 394,350 | |||||||||||||||
|
Warrant repurchase and cancellation
|
- | - | (1,000 | ) | - | (1,000 | ) | |||||||||||||
|
Accretion of redeemable preferred stock discount
|
- | - | (135,638 | ) | - | (135,638 | ) | |||||||||||||
|
Accretion of redeemable preferred stock dividend
|
- | - | (129,083 | ) | - | (129,083 | ) | |||||||||||||
|
Net loss, as restated
|
(2,179,017 | ) | (2,179,017 | ) | ||||||||||||||||
|
Balance at December 31, 2010, as restated
|
101,258,725 | $ | 101,261 | $ | 122,057,171 | $ | (116,441,957 | ) | $ | 5,716,475 | ||||||||||
|
Common
Shares
|
Common
Stock
Amount
|
Additional
Paid in
Capital
|
Accumulated
Deficit
|
Total
Stockholders’
Equity
|
||||||||||||||||
|
Balance at January 1, 2011, as restated
|
101,258,725 | $ | 101,261 | $ | 122,057,171 | $ | (116,441,957 | ) | $ | 5,716,475 | ||||||||||
|
Shares issued to directors and management at approximately $0.145 per share
|
769,709 | 770 | 116,230 | - | 117,000 | |||||||||||||||
|
Shares issued to directors for consulting fees at $0.15 per share
|
177,083 | 177 | 24,823 | - | 25,000 | |||||||||||||||
|
Shares issued on conversion of preferred stock at $0.17 per share
|
2,143,990 | 2,144 | 372,856 | - | 375,000 | |||||||||||||||
|
Stock-based compensation expense related to employee stock options
|
- | - | 26,887 | - | 26,887 | |||||||||||||||
|
Warrants issued with redeemable convertible preferred stock
|
- | - | 427,895 | - | 427,895 | |||||||||||||||
|
Beneficial conversion feature of redeemable convertible preferred stock
|
- | - | 427,895 | - | 427,895 | |||||||||||||||
|
Retirement of derivative liability related to warrant obligation
|
- | - | 1,729,299 | - | 1,729,299 | |||||||||||||||
|
Accretion of redeemable preferred stock discount
|
- | - | (440,019 | ) | - | (440,019 | ) | |||||||||||||
|
Accretion of redeemable preferred stock dividend
|
- | - | (259,876 | ) | - | (259,876 | ) | |||||||||||||
|
Net loss
|
(1,902,239 | ) | (1,902,239 | ) | ||||||||||||||||
|
Balance at December 31, 2011
|
104,349,507 | $ | 104,352 | $ | 124,483,161 | $ | (118,344,196 | ) | $ | 6,243,317 | ||||||||||
|
2011
|
2010
|
|||||||
|
(As restated)
|
||||||||
|
Cash Flows from Operating Activities:
|
||||||||
|
Net loss
|
$
|
(1,902,239)
|
$
|
(2,179,017
|
)
|
|||
|
Adjustments to reconcile net loss from operations to cash used in operating activities:
|
||||||||
|
Amortization of debt discounts and financing costs
|
191,357
|
493,970
|
||||||
|
Gain on sale of product line
|
(829,296
|
)
|
-
|
|||||
|
Impairment of goodwill
|
|
|
3,100,000
|
-
|
||||
|
Impairment of investment
|
-
|
8,000
|
||||||
|
(Gain) loss on derivative liability
|
(172,476
|
)
|
20,476
|
|||||
|
(Gain) loss on disposal of property and equipment
|
(2,165
|
)
|
103,763
|
|||||
|
Provision for lease loss
|
59,937
|
-
|
||||||
|
Stock based compensation expense
|
168,887
|
291,052
|
||||||
|
Depreciation
|
26,896
|
111,701
|
||||||
|
Amortization
|
241,680
|
241,680
|
||||||
|
Provision for doubtful accounts
|
(51,070
|
)
|
196,108
|
|||||
|
Increase / decrease in:
|
||||||||
|
Accounts receivable, trade and other
|
(455,756
|
)
|
(811,271
|
)
|
||||
|
Inventories
|
156,488
|
307,181
|
||||||
|
Prepaid expenses
|
5,662
|
48,471
|
||||||
|
Other assets
|
-
|
52,081
|
||||||
|
Deferred revenue
|
4,264
|
(52,891)
|
||||||
|
Customer deposits
|
(78,406
|
)
|
-
|
|||||
|
Accounts payable, accrued expenses, net
|
(929,244
|
)
|
(193,947
|
)
|
||||
|
Deferred lease liability
|
35,834
|
27,717
|
||||||
|
Net Cash Used In Operating Activities
|
(429,647
|
)
|
(1,334,926
|
)
|
||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Purchase of property and equipment
|
-
|
(4,800
|
)
|
|||||
|
Proceeds from disposal of property and equipment
|
6,645
|
-
|
||||||
|
Deposit on restricted cash
|
(91,000
|
)
|
-
|
|||||
|
Proceeds from sale of product line
|
1,000,000
|
-
|
||||||
|
Net Cash Provided By (Used In) Investing Activities
|
915,645
|
(4,800
|
)
|
|||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Repayments on line of credit
|
-
|
(387,000
|
)
|
|||||
|
Proceeds from issuance of note payable
|
700,000
|
-
|
||||||
|
Payments on note payable
|
(84,800
|
)
|
24,886
|
|||||
|
Payments on note payable-related party
|
(25,114
|
)
|
-
|
|||||
|
Repurchase of warrants
|
-
|
(1,000
|
)
|
|||||
|
Proceeds from the issuance of redeemable preferred stock
|
1,355,000
|
1,335,000
|
||||||
|
Repayment of convertible debentures
|
(1,606,023
|
)
|
-
|
|
||||
|
Net Cash Provided By Financing Activities
|
339,063
|
971,886
|
||||||
|
Net Increase (Decrease) In Cash and Cash Equivalents
|
825,061
|
(367,840
|
)
|
|||||
|
Cash and cash equivalents at the beginning of the year
|
136,030
|
503,870
|
||||||
|
Cash and cash equivalents at the end of the year
|
$
|
961,091
|
$
|
136,030
|
||||
|
2011
|
2010
|
||||||
|
(As Restated)
|
|||||||
|
Supplemental Disclosures of Cash Flow Information:
|
|||||||
|
Cash transactions:
|
|||||||
|
Cash paid during the year for interest
|
$
|
181,262
|
$
|
313,525
|
|||
|
Non-cash transactions:
|
|||||||
|
Issuance of note payable in conjunction with warrant cancellation
|
50,000
|
-
|
|||||
|
Issuance of common stock as consideration for accounts payable
|
-
|
77,695
|
|||||
|
Beneficial conversion feature of redeemable convertible preferred stock
|
427,895
|
394,350
|
|||||
|
Value of warrants issued with redeemable convertible preferred stock
|
427,895
|
394,350
|
|||||
|
Accretion of discount on redeemable preferred stock
|
440,019
|
135,638
|
|||||
|
Accretion of dividends on redeemable preferred stock
|
259,876
|
129,083
|
|||||
|
Retirement of derivative liability related to warrant obligation
|
1,729,299
|
-
|
|||||
|
Conversion of preferred stock to common stock
|
375,000
|
-
|
|||||
|
2011
|
2010
|
|||||
|
Beginning balance
|
$
|
100,293
|
$
|
104,917
|
||
|
Warranty expenses incurred
|
(101,505
|
)
|
(88,154)
|
|||
|
Provision charged to expense
|
105,635
|
83,530
|
||||
|
Ending balance
|
$
|
104,423
|
$
|
100,293
|
||
|
For the Year
Ended
December 31, 2010
|
||||
|
Increase in sales tax, penalties and interest
|
$ | (168,415 | ) | |
|
Incorrect application of ASC 840, Accounting for Leases, resulted in an understatement of deferred lease liability
|
(27,717 | ) | ||
|
Increase in depreciation expense related to recording depreciation expense in improper periods
|
(69,668 | ) | ||
|
Incorrect application of ASC 450, Accounting for Contingencies, resulting in an understatement of accrued warranty expense
|
(7,000 | ) | ||
|
Increase in expense related to improper recording of various accrued liabilities
|
(134,345 | ) | ||
|
Total increase in net loss for the stated period
|
$ | (407,145 | ) | |
|
Effect on Consolidated Balance Sheet as of
December 31, 2010
|
|||||||||||||||
|
As Previously
Reported
|
As
Restated
|
Reference*
|
Effect of
Correction
|
||||||||||||
|
Assets:
|
|||||||||||||||
|
Current assets:
|
|||||||||||||||
|
Prepaid expenses
|
$ | 197,565 | $ | 163,327 | (6) | $ | (34,238 | ) | |||||||
|
Total current assets
|
1,732,182 | 1,697,944 | (34,238 | ) | |||||||||||
|
Property and equipment, net
|
112,997 | 43,329 | (4) | (69,668 | ) | ||||||||||
|
Other assets:
|
|||||||||||||||
|
Deposits
|
- | 34,238 | (6) | 34,238 | |||||||||||
|
Total other assets
|
13,710,835 | 13,745,073 | 34,238 | ||||||||||||
|
Total assets
|
15,556,014 | 15,486,346 | (69,668 | ) | |||||||||||
|
Current liabilities:
|
|||||||||||||||
|
Accrued liabilities and expenses
|
1,157,873 | 1,890,951 | (1)(2)(5) | 733,078 | |||||||||||
|
Deferred revenue
|
- | 51,265 | (5)(6) | 51,265 | |||||||||||
|
Customer deposits
|
- | 99,770 | (6) | 99,770 | |||||||||||
|
Other current liabilities
|
170,033 | - | (5)(6) | (170,033 | ) | ||||||||||
|
Total current liabilities
|
5,894,602 | 6,608,682 | 714,080 | ||||||||||||
|
Long-term liabilities:
|
|||||||||||||||
|
Deferred lease liability
|
- | 82,802 | (3) | 82,802 | |||||||||||
|
Total long-term liabilities
|
1,534,541 | 1,617,343 | 82,802 | ||||||||||||
|
Stockholders' equity:
|
|||||||||||||||
|
Additional paid-in-capital
|
121,995,117 | 122,057,171 | (5) | 62,054 | |||||||||||
|
Accumulated deficit
|
(115,513,353 | ) | (116,441,957 | ) | (928,604 | ) | |||||||||
|
Total stockholders’ equity
|
$ | 6,583,025 | $ | 5,716,475 | $ | (866,550 | ) | ||||||||
|
Effect on Consolidated Statement of Operations for the Year Ended
December 31, 2010
|
|||||||||||||||
|
As Previously
Reported
|
As
Restated
|
Reference*
|
Effect of
Correction
|
||||||||||||
|
Revenues net
|
|||||||||||||||
|
Product
|
$ | 6,632,107 | $ | 6,632,108 | $ | (1 | ) | ||||||||
|
Recurring
|
4,626,669 | 4,328,080 | (6) | 298,589 | |||||||||||
|
Total Revenues
|
11,258,776 | 10,960,188 | 298,588 | ||||||||||||
|
Cost of Sales
|
|||||||||||||||
|
Product
|
4,133,533 | 3,902,183 | (2)(6) | (231,350 | ) | ||||||||||
|
Recurring
|
1,285,575 | 1,258,610 | (6) | (26,965 | ) | ||||||||||
|
Total Cost of Sales
|
5,419,108 | 5,160,793 | (258,315 | ) | |||||||||||
|
Gross Profit
|
5,839,668 | 5,799,395 | 40,273 | ||||||||||||
|
Operating Expenses
|
|||||||||||||||
|
Research and development
|
1,010,719 | 1,130,383 | (6) | 119,664 | |||||||||||
|
Selling, general and administrative
|
5,577,194 | 5,720,141 | (1)(3)(5)(6) | 142,947 | |||||||||||
|
Depreciation and amortization
|
283,714 | 353,382 | (4) | 69,668 | |||||||||||
|
Total Operating Expenses
|
6,871,627 | 7,203,906 | 332,279 | ||||||||||||
|
Loss from Operations
|
(1,031,959 | ) | (1,404,511 | ) | (372,552 | ) | |||||||||
|
Other Income (Expense)
|
|||||||||||||||
|
Interest expense, net
|
(607,674 | ) | (642,267 | ) | (1) | (34,593 | ) | ||||||||
|
Total Other Income (Expense)
|
(739,913 | ) | (774,506 | ) | (34,593 | ) | |||||||||
|
Loss Before Provision for Income Taxes
|
(1,771,872 | ) | (2,179,017 | ) | (407,145 | ) | |||||||||
|
Net Loss
|
(1,771,872 | ) | (2,179,017 | ) | (407,145 | ) | |||||||||
|
Net loss attributable to common stockholders
|
$ | (1,771,872 | ) | $ | (2,443,738 | ) | $ | (671,866 | ) | ||||||
|
Net loss per common share:
|
|||||||||||||||
|
Net loss per common share – basic
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | 0.00 | |||||||
|
Net loss per common share – diluted
|
$ | (0.02 | ) | $ | (0.02 | ) | $ | 0.00 | |||||||
|
Weighted Average Common Shares Outstanding – basic
|
98,233,829 | 98,233,829 | - | ||||||||||||
|
Weighted Average Common Shares Outstanding – diluted
|
98,233,829 | 98,233,829 | - | ||||||||||||
|
Effect on Consolidated Statement of Cash Flows for the Year Ended
December 31, 2010
|
|||||||||||||||
|
|
|||||||||||||||
|
As Previously
Reported
|
As
Restated
|
Reference
|
Effect of
Correction
|
||||||||||||
|
Net loss
|
$ | (1,771,872 | ) | $ | (2,179,017 | ) | $ | (407,145 | ) | ||||||
|
Depreciation
|
42,033 | 111,701 | (4) | 69,668 | |||||||||||
|
Provision for doubtful accounts
|
- | 196,108 | (6) | 196,108 | |||||||||||
|
Accounts receivable, trade and other
|
(615,163 | ) | (811,271 | ) | (6) | (196,108 | ) | ||||||||
|
Deferred revenue
|
(33,893 | ) | (52,891 | ) | (5) | (18,998 | ) | ||||||||
|
Accounts payable, accrued expenses, net
|
(522,705 | ) | (193,947 | ) | (1)(2)(5) | 328,758 | |||||||||
|
Deferred lease liability
|
- | 27,717 | (3) | 27,717 | |||||||||||
|
(1)
|
The Company had understated accrued sales tax, penalties, interest and related expenses.
|
|
(2)
|
Incorrect application of ASC 450, Accounting for Contingencies, resulted in an understatement of accrued warranty and related expenses.
|
|
(3)
|
Incorrect application of ASC 840, Accounting for Leases, resulted in an understatement of deferred lease liability and related rent expense.
|
|
(4)
|
Errors related to the improper recording of depreciation expense and related understatement of accumulated depreciation
.
|
|
(5)
|
Errors related to improper recording of various accrued liabilities and expenses, as well as other current liabilities, resulting in a net understatement of such liabilities and related expenses.
|
|
(6)
|
Additionally, certain reclassifications have been made in prior year’s consolidated financial statements to conform to classifications used in the current reporting periods. These amounts are not considered by management to be corrections and do not have a significant impact on the reported results contained in this Form 10-K
.
|
|
Non tax effected corrections:
|
||||
|
Increase in sales tax liability, penalties and interest
|
$
|
(449,453)
|
||
|
Increase in deferred lease liability
|
(55,085)
|
|||
|
Increase in accrued warranty
|
(51,000)
|
|||
|
Other unrecorded liabilities
|
34,079
|
|||
|
Net adjustment to accumulated deficit
|
$
|
(521,459)
|
|
Cost
|
Accumulated
Amortization
|
Impairment
|
Carrying Value
|
Weighted
Average
Amortization
Period
(Years)
|
||||||||||||||||
|
Amortized Identifiable Intangible Assets:
|
||||||||||||||||||||
|
Subscriber lists – EthoStream
|
$
|
2,900,000
|
$
|
(1,158,023
|
)
|
$
|
-
|
$
|
1,741,977
|
12.0
|
||||||||||
|
Total Amortized Identifiable Intangible Assets
|
2,900,000
|
(1,158,023
|
)
|
-
|
1,741,977
|
|||||||||||||||
|
Goodwill – EthoStream
|
5,796,430
|
-
|
-
|
5,796,430
|
||||||||||||||||
|
Goodwill – SSI
|
5,874,016
|
-
|
(3,100,000)
|
2,774,016
|
||||||||||||||||
|
Total Goodwill
|
11,670,446
|
(3,100,000)
|
8,570,446
|
|||||||||||||||||
|
Total
|
$
|
14,570,446
|
$
|
(1,158,023
|
)
|
$
|
(3,100,000)
|
$
|
10,312,423
|
|||||||||||
|
Cost
|
Accumulated
Amortization
|
Carrying Value
|
Weighted
Average
Amortization
Period
(Years)
|
|||||||||||||
|
Amortized Identifiable Intangible Assets:
|
||||||||||||||||
|
Subscriber lists – EthoStream
|
$
|
2,900,000
|
$
|
(916,343
|
)
|
$
|
1,983,657
|
12.0
|
||||||||
|
Total Amortized Identifiable Intangible Assets
|
2,900,000
|
(916,343
|
)
|
1,983,657
|
||||||||||||
|
Goodwill – EthoStream
|
5,796,430
|
-
|
5,796,430
|
|||||||||||||
|
Goodwill – SSI
|
5,874,016
|
-
|
5,874,016
|
|||||||||||||
|
Total Goodwill
|
11,670,446
|
-
|
11,670,446
|
|||||||||||||
|
Total
|
$
|
14,570,446
|
$
|
(916,343
|
)
|
$
|
13,654,103
|
|||||||||
|
Years Ended December 31,
|
||||
|
2012
|
$
|
241,680
|
||
|
2013
|
241,680
|
|||
|
2014
|
241,680
|
|||
|
2015
|
241,680
|
|||
|
2016
|
241,680
|
|||
|
2017 and after
|
533,577
|
|||
|
Total
|
$
|
1,741,977
|
|
2011
|
2010
|
|||||||
|
Accounts receivable
|
$
|
1,421,411
|
974,185
|
|||||
|
Allowance for doubtful accounts
|
(115,400
|
)
|
(175,000
|
)
|
||||
|
Accounts receivable, net
|
$
|
1,306,011
|
$
|
799,185
|
||||
|
2011
|
2010
|
|||||||
|
Raw Materials
|
$
|
-
|
$
|
115,033
|
||||
|
Finished Goods
|
387,210
|
684,369
|
||||||
|
Reserve for Obsolescence
|
(65,000
|
)
|
(200,000
|
)
|
||||
|
Inventory, net
|
$
|
322,210
|
$
|
599,402
|
||||
|
2011
|
2010
|
|||||||
|
(As Restated)
|
||||||||
|
Telecommunications and related equipment
|
117,637
|
117,637
|
||||||
|
Development Test Equipment
|
100,837
|
153,485
|
||||||
|
Computer Software
|
160,894
|
160,894
|
||||||
|
Leasehold Improvements
|
2,675
|
2,675
|
||||||
|
Office Equipment
|
349,297
|
354,097
|
||||||
|
Office Fixtures and Furniture
|
237,811
|
237,811
|
||||||
|
Total
|
969,151
|
1,026,599
|
||||||
|
Accumulated Depreciation
|
(957,198
|
)
|
(983,270
|
)
|
||||
|
$
|
11,953
|
$
|
43,329
|
|||||
|
2011
|
2010
|
|||||||
|
(As Restated)
|
||||||||
|
Accrued liabilities and expenses
|
$
|
684,823
|
$
|
564,186
|
||||
|
Accrued payroll and payroll taxes
|
285,048
|
449,271
|
||||||
|
Accrued sales taxes, penalties, and interest
|
1,068,314
|
776,671
|
||||||
|
Accrued interest
|
33,600
|
530
|
||||||
|
Warranty
|
104,423
|
100,293
|
||||||
|
Total
|
$
|
2,176,208
|
$
|
1,890,951
|
||||
|
December 31, 2011
|
December 31, 2010
|
|||||||
|
Senior Convertible Debentures, accrue interest at 13% per annum and mature on May 29, 2011
|
$
|
-
|
$
|
1,606,023
|
||||
|
Debt Discount - beneficial conversion feature, net of accumulated amortization of $0 and $733,756 at December 31, 2011 and 2010, respectively
|
-
|
(73,208
|
)
|
|||||
|
Debt Discount - value attributable to warrants attached to notes, net of accumulated amortization of $616,593 at December 31, 2010
|
-
|
(61,417
|
)
|
|||||
|
Total
|
-
|
$
|
1,471,398
|
|||||
|
Less: Current portion
|
-
|
(1,471,398
|
)
|
|||||
|
Total Long Term Portion
|
$
|
-
|
$
|
-
|
||||
|
For the twelve months ended December 31,
|
Amount
|
|||
|
2012
|
$
|
111,405
|
||
|
2013
|
49,485
|
|||
|
2014
|
700,332
|
|||
|
2015
|
51,503
|
|||
|
2016
|
52,475
|
|||
|
965,200
|
||||
|
Less: Current portion
|
(111,405
|
)
|
||
|
Total Long Term Portion
|
$
|
853,795
|
||
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||
|
$
|
0.01 - $0.99
|
175,000
|
5.82
|
$
|
0.14
|
151,479
|
$
|
.14
|
||||||||||||||
| $ |
1.00 - 1.99
|
305,000
|
2.68
|
1.00
|
305,000
|
1.00
|
||||||||||||||||
| $ |
2.00 - 2.99
|
110,000
|
3.69
|
2.52
|
100,000
|
2.51
|
||||||||||||||||
| $ |
3.00 - 3.99
|
40,000
|
4.20
|
3.09
|
40,000
|
3.09
|
||||||||||||||||
| $ |
4.00 - 4.99
|
35,000
|
3.74
|
4.27
|
35,000
|
4.27
|
||||||||||||||||
| $ |
5.00 - 5.99
|
20,000
|
3.58
|
5.60
|
20,000
|
5.60
|
||||||||||||||||
|
685,000
|
3.81
|
$
|
1.45
|
651,479
|
$
|
1.48
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average
Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
$
|
6,120,883
|
$
|
1.56
|
||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(3,572,083
|
)
|
1.62
|
|||||
|
Outstanding at December 31, 2010
|
$
|
2,548,800
|
$
|
1.57
|
||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Cancelled or expired
|
(1,863,800
|
)
|
1.10
|
|||||
|
Outstanding at December 31, 2011
|
$
|
685,000
|
$
|
1.45
|
||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted Average
Remaining
Contractual
Life
(Years)
|
Weighted Average
Exercise Price
|
Number
Exercisable
|
Weighted Average
Exercise Price
|
||||||||||||||
|
$
|
1.00
|
425,000
|
0.12
|
$
|
1.00
|
425,000
|
$
|
1.00
|
|||||||||||
|
Number of
Shares
|
Weighted
Average
Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
675,000
|
$
|
1.00
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(250,000
|
)
|
-
|
|||||
|
Outstanding at December 31, 2010
|
425,000
|
$
|
1.00
|
|||||
|
Granted
|
-
|
-
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
-
|
-
|
||||||
|
Outstanding at December 31, 2011
|
425,000
|
$
|
1.00
|
|||||
|
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||||
|
Exercise Prices
|
Number
Outstanding
|
Weighted Average
Remaining
Contractual
Life
(Years)
|
Weighed
Average
Exercise Price
|
Number
Exercisable
|
Weighted
Average
Exercise Price
|
|||||||||||||||||
|
$
|
0.13
|
10,346,168
|
3.96
|
$
|
0.13
|
10,346,168
|
$
|
0.13
|
||||||||||||||
|
0.33
|
1,705,539
|
2.76
|
0.33
|
1,705,539
|
0.33
|
|||||||||||||||||
|
0.60
|
800,000
|
1.35
|
0.60
|
800,000
|
0.60
|
|||||||||||||||||
|
1.00
|
500,000
|
0.03
|
1.00
|
500,000
|
1.00
|
|||||||||||||||||
|
3.01
|
1,000,445
|
2.40
|
3.01
|
1,000,445
|
3.01
|
|||||||||||||||||
|
4.17
|
359,712
|
0.56
|
4.17
|
359,712
|
4.17
|
|||||||||||||||||
|
14,711,864
|
3.36
|
$
|
0.50
|
14,711,864
|
$
|
0.50
|
||||||||||||||||
|
Number of
Shares
|
Weighted
Average
Price
Per Share
|
|||||||
|
Outstanding at January 1, 2010
|
12,158,941
|
$
|
1.60
|
|||||
|
Issued
|
12,819,897
|
0.28
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(2,874,096)
|
3.29
|
||||||
|
Outstanding at December 31, 2010
|
22,104,742
|
$
|
0.51
|
|||||
|
Issued
|
5,336,816
|
0.20
|
||||||
|
Exercised
|
-
|
-
|
||||||
|
Canceled or expired
|
(12,729,694
|
)
|
.34
|
|||||
|
Outstanding at December 31, 2011
|
14,711,864
|
$
|
0.50
|
|||||
|
Restated
|
||||||||
|
2011
|
2010
|
|||||||
|
Tax provision (benefits) computed at the statutory rate
|
$
|
(626,361
|
)
|
$
|
(740,866
|
)
|
||
|
State Taxes
|
(101,323
|
)
|
(119,846
|
)
|
||||
|
Book expenses not deductible for tax purposes
|
14,070
|
16,494
|
||||||
|
Other
|
(46,061
|
)
|
-
|
|||||
|
(759,675
|
) |
(844,218
|
) | |||||
|
Increase in valuation allowance for deferred tax assets
|
819,675
|
844,218
|
||||||
|
Income tax expense
|
$
|
60,000
|
$
|
--
|
||||
|
Restated
|
||||||||
|
2011
|
2010
|
|||||||
|
Deferred Tax Assets:
|
||||||||
|
Net operating loss carry forwards
|
$
|
36,302,104
|
$
|
37,026,021
|
||||
|
Intangibles
|
776,291
|
-
|
||||||
|
Credits
|
20,000
|
-
|
||||||
|
Other
|
1,355,849
|
766,132
|
||||||
|
Total deferred tax assets
|
38,454,244
|
37,792,153
|
||||||
|
Deferred Tax Liabilities:
|
||||||||
|
Intangibles
|
-
|
(114,641
|
)
|
|||||
|
Other
|
(30,442)
|
(73,385
|
)
|
|||||
|
Total deferred tax liabilities
|
(30,442)
|
(188,026
|
)
|
|||||
|
Valuation allowance
|
(38,423,802
|
)
|
(37,604,127
|
)
|
||||
|
Net deferred tax assets
|
$
|
--
|
$
|
--
|
||||
|
2012
|
$
|
384,651
|
||
|
2013
|
402,948
|
|||
|
2014
|
414,263
|
|||
|
2015
|
426,399
|
|||
|
2016
|
169,156
|
|||
|
2017 and thereafter
|
584,277
|
|||
|
Total
|
$
|
2,381,694
|
|
2011
|
2010
|
|||||||
|
(As Restated)
|
||||||||
|
Balance, Beginning of year
|
$ | 776,671 | $ | 630,849 | ||||
|
Collections
|
162,975 | 13,678 | ||||||
|
Accruals
|
75,979 | 133,821 | ||||||
|
Interest and penalties
|
89,020 | 34,593 | ||||||
|
Payments
|
(36,331 | ) | (36,270 | ) | ||||
|
Balance, End of year
|
$ | 1,068,314 | $ | 776,671 | ||||
|
●
|
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
|
|
●
|
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; or
|
|
|
●
|
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and are unobservable.
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Goodwill-SSI
|
$
|
-
|
$
|
-
|
$
|
2,774,016
|
$
|
2,774,016
|
||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
2,774,016
|
$
|
2,774,016
|
||||||||
|
2011
|
||||
|
Balance at beginning of year
|
$
|
5,874,016
|
||
|
Impairment of carried value
|
(3,100,000
|
)
|
||
|
Balance at D
e
cember 31, 2011
|
$
|
2,774,016
|
||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
1,901,775
|
$
|
1,901,775
|
||||||||
|
Total
|
$
|
-
|
$
|
-
|
$
|
1,901,775
|
$
|
1,901,775
|
||||||||
|
2011
|
2010
|
|||||||
|
Balance at beginning of year
|
$
|
1,901,775
|
$
|
1,881,299
|
||||
|
Repayment of debt, cancellation of warrants and related derivative liability
|
(1,158,730
|
)
|
-
|
|||||
|
Change in fair value of derivative liability
|
(172,476
|
)
|
20,476
|
|||||
|
Retirement of derivative liability related to warrant obligation
|
(570,569
|
)
|
-
|
|||||
|
Balance at end of period
|
$
|
-
|
$
|
1,901,775
|
||||
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 |
|---|