|
Page
|
|
|
Prospectus
Summary
|
3
|
Risk
Factors
|
5
|
Forward
Looking Statements
|
10
|
Use
of Proceeds
|
10
|
Management's
Discussion and Analysis of
|
|
Financial
Condition or Plan of Operation
|
10
|
Description
of Business
|
16
|
Description
of Property
|
27
|
Legal
Proceedings
|
27
|
Directors
and Executive Officers
|
27
|
Executive
Compensation
|
30
|
Changes
In and Disagreements With Accountants on
|
|
Accounting
and Financial Disclosure
|
34
|
Market
for Common Equity and Related
|
|
Stockholder
Disclosure
|
34
|
Security
Ownership of Certain Beneficial Owners
|
|
and
Management
|
36
|
Selling
Shareholders
|
38
|
Certain
Relationships and Related Transactions
|
38
|
Description
of Securities
|
40
|
Plan
of Distribution
|
40
|
Legal
Matters
|
42
|
Experts
|
42
|
Where
You Can Find More Information
|
42
|
Disclosure
of Commission Position on Indemnification
|
|
for
Securities Act Liabilities
|
43
|
Index
to Consolidated Financial Statements
|
F-1
|
|
|
Shares
offered by Selling Stockholders
|
Up
to 26,800,000 shares, based on current market prices, including (i)
up to
17,500,000 shares issuable upon conversion of our principal amount
$2,825,000 10% secured convertible debentures, which are convertible
into
shares of our common stock at a fixed price equal to $.40 per share,
(ii)
1,000,000 shares issuable upon exercise of warrants at a price equal
to
$.50 per share, (ii) 1,500,000 shares issuable upon exercise of warrants
at a price equal to $1.00 per share, (iii) 2,300,000 shares issuable
upon
exercise of warrants at a price equal to $0.25 per share, (iv) 2,000,000
shares issuable upon exercise of warrants at a price equal to $0.65
per
share, and (v) 2,500,000 shares issuable upon exercise of warrants
at a
price equal to $0.75 per share.
This
number represents approximately 33.72% of our current outstanding
stock.
|
Common
Stock to be outstanding after the offering
|
106,267,593
*
|
|
|
Use
of Proceeds
|
We
are not selling any shares of common stock in this offering and therefore
will not receive any proceeds from this offering. We will, however,
receive proceeds from the exercise of warrants to purchase 9,300,000
shares of common stock in the aggregate amount of $5,750,000, if
such
warrants are exercised and if such warrants are exercised on a cash
basis.
We intend to use such proceeds, if any, for working capital and general
corporate purposes. See “Use of Proceeds” for a complete
description.
|
Risk
Factors
|
The
purchase of our common stock involves a high degree of risk. You
should
carefully review and consider "Risk Factors" beginning on page
8.
|
OTC
Bulletin Board Trading Symbol
|
INRA
|
Lender
|
|
Amount
of Loan
|
|
Date
of Loan
|
|
Due
Date
|
|
|||
Eugene
Gartlan
|
|
$
|
40,000
|
|
|
September
19, 2005
|
|
|
October
19, 2005
|
|
Jerry
Horne
|
|
$
|
50,000
|
|
|
September
22, 2005
|
|
|
October
22, 2005
|
|
James
Marks
|
|
$
|
30,000
|
|
|
September
22, 2005
|
|
|
October
22, 2005
|
|
Eugene
Gartlan
|
|
$
|
5,000
|
|
|
October
5, 2005
|
|
|
January
5, 2006
|
|
Rick
Wynns
|
|
$
|
30,000
|
|
|
October
3, 2005
|
|
|
November
3, 2005
|
|
Rick
Wynns
|
|
$
|
30,000
|
|
|
October
14, 2005
|
|
|
February
14, 2006
|
|
Gary
McNear
|
|
$
|
1,000
|
|
|
November
22, 2005
|
|
|
February
22, 2006
|
|
Jerry
Horne
|
|
$
|
50,000
|
|
|
November
28, 2005
|
|
|
December
28, 2005
|
|
James
Marks
|
|
$
|
21,000
|
|
|
December
21, 2005
|
|
|
March
21, 2006
|
|
|
·
|
Guidance
Systems
|
|
·
|
Sensor
Systems
|
|
·
|
Voice
Control Systems
|
|
·
|
Tactile
Control Systems
|
|
·
|
Laser
Welding
|
|
·
|
Material
Handling
|
|
·
|
Medical
Applications
|
|
·
|
Elder
Care Control Systems
|
|
·
|
Plasma
Cutting
|
|
·
|
Autonomous
Underwater Vehicles
|
|
·
|
Homeland
Security Systems
|
|
·
|
Security
Systems
|
|
·
|
Pharmaceutical
Production
|
|
·
|
TIG/MIG
Welding
|
|
·
|
Medical
Robotics
|
|
·
|
worldwide
investment in industrial robots was up 17 percent in 2004 and in
the first
half of 2005, orders were up another 13
percent
|
|
·
|
North
American robotics companies posted record new orders in 2005, surpassing
its previous high set in 1999. A total of 18,228 robots valued at
$1.16
billion were ordered by North American manufacturing companies, an
increase of 23% in units and 17% in dollars over 2004 totals. When
orders
placed by companies outside of North America are added, the final
totals
are 19,445 robots valued at $1.22 billion, gains of 21% in units
and 15%
in dollars over last year.
|
|
|
Yearly
Installations
|
|
Operational
Stock at Year End
|
|
||||||||||||||||||||
Country
|
|
2002
|
|
2003
|
|
2004
|
|
2008
|
|
2002
|
|
2003
|
|
2004
|
|
2008
|
|
||||||||
Japan
|
|
|
25,373
|
|
|
31,588
|
|
|
37,086
|
|
|
45,900
|
|
|
350,169
|
|
|
348,734
|
|
|
356,483
|
|
|
390,500
|
|
North
American
|
|
|
9,955
|
|
|
12,693
|
|
|
13,444
|
|
|
16,500
|
|
|
103,515
|
|
|
112,390
|
|
|
121,937
|
|
|
155,700
|
|
(US,
Canada, Mexico)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Germany
|
|
|
11,862
|
|
|
13,081
|
|
|
13,401
|
|
|
14,900
|
|
|
105,212
|
|
|
112,393
|
|
|
120,544
|
|
|
151,100
|
|
Europe,
rest of
|
|
|
14,816
|
|
|
14,751
|
|
|
15,895
|
|
|
18,800
|
|
|
139,566
|
|
|
149,632
|
|
|
158,362
|
|
|
197,000
|
|
Asia/Australia
|
|
|
5,123
|
|
|
8,991
|
|
|
15,225
|
|
|
24,500
|
|
|
60,427
|
|
|
73,987
|
|
|
86,710
|
|
|
142,400
|
|
Other
Countries*
|
|
|
1,466
|
|
|
372
|
|
|
317
|
|
|
400
|
|
|
11,216
|
|
|
3,337
|
|
|
3,728
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Totals
|
|
|
68,595
|
|
|
81,476
|
|
|
95,368
|
|
|
121,000
|
|
|
770,105
|
|
|
800,473
|
|
|
847,764
|
|
|
1,041,700
|
|
|
·
|
Underwater
systems
|
|
·
|
Cleaning
robots
|
|
·
|
Laboratory
robots
|
|
·
|
Demolition
and construction
|
|
·
|
Medical
robots
|
|
·
|
Mobile
robot platforms/general
|
|
·
|
Defense,
rescue, security
|
|
·
|
Field
robots (milking, forestry)
|
|
·
|
construction
of the details of the new plan that led to the decision to transform
and
then divest HTCS
|
|
·
|
restructuring
of the personnel and reduction of costs and writing off unproductive
assets
|
|
·
|
engagement
of key professionals
|
|
·
|
negotiating
with sources of new investment
|
|
·
|
identifying
and negotiating with acquisition
targets
|
(a)
|
Warrants
to purchase 1,000,000 shares if through the Consultant’s direct efforts
and introductions, our sales (including its subsidiaries’ sales) are
increased by $5,000,000.
|
(b)
|
Warrants
to purchase an additional 1,000,000 shares if through the Consultant’s
direct efforts and introductions, our sales (including its subsidiaries’
sales) are increased by an additional $10,000,000 for a total increase
of
Fifteen Million Dollars in sales.
|
Name
|
Age
|
Position
|
|
|
|
Walter
K. Weisel
|
66
|
Chairman,
Chief Executive Officer and Director
|
|
|
|
Martin
Nielson
|
54
|
Previously
Chief Executive Officer and Chairman of the Board of Directors;
Director
|
|
|
|
Gary
F. McNear
|
61
|
Director;
Previously C F O, Vice President, and Secretary
|
|
|
|
Craig
W. Conklin
|
56
|
Director;
Previously Chief Operating Officer and Vice President
|
|
|
|
Rick
Wynns
|
59
|
Director
|
|
|
|
Eugene
V. Gartlan
|
62
|
Chief
Financial Officer
|
|
|
|
Sheri
Aws
|
45
|
Vice
President and Secretary
|
|
|
|
|
|
|
|
|
|
|
Restricted
|
|
|
|
|
|
|
|
||||||||
Name
& Position
|
|
Year
|
|
Salary
|
|
Bonus
|
|
Other
|
|
Stock
|
|
Options
|
|
LTIP
|
|
All
Other
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Walter
K. Weisel
|
|
|
2005
|
|
$
|
150,000
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
15,000,000
|
|
|
0
|
|
$
|
69,100
|
(1)
|
Chairman
and CEO (1) (3)
|
|
|
2004
|
|
$
|
150,000
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
5,000,000
|
|
|
0
|
|
|
0
|
|
|
|
|
2003
|
|
$
|
150,000
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Martin
Nielson
|
|
|
2005
|
|
$
|
0
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
(2)
|
Chairman
and CEO (1) (2) (3)
|
|
|
2004
|
|
$
|
100,000
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
5,000,000
|
|
|
0
|
|
|
|
(2)
|
|
|
|
2003
|
|
$
|
116,667
|
|
|
0.000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Eugene
V. Gartlan
|
|
|
2005
|
|
$
|
0
|
|
|
0.000
|
|
|
0
|
|
|
12,000,000
|
|
|
18,000,000
|
|
|
0
|
|
$
|
12,000
|
(4)
|
Chief
Financial Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
in Year Ended December 31, 2005
|
Individual
Grants
|
Name
|
Number
of Shares Underlying Options
|
|
%
of Total Options Granted to Employees
|
|
Exercise
Price
|
|
Market
Price
|
|
Expiration
Date
|
|||||||
Walter
K. Weisel
|
15,000,000
|
(1)
|
30.8
|
%
|
$
|
.017
|
(1)
|
$
|
.017
|
4/11/2015
|
||||||
Martin
Nielson
|
0
|
0
|
--
|
--
|
--
|
|||||||||||
Eugene
V. Gartlan
|
18,000,000
|
(2)
|
37.0
|
%
|
$
|
.036
|
(2)
|
$
|
.035
|
6/21/2015
|
Plan
Category
|
|
Number
of shares to be issued upon exercise of outstanding
options
|
|
Weighted
average exercise price of outstanding options
|
|
Number
of securities remaining available for future issuance
|
|
|||
Equity
compensation plans approved by security holders
|
|
0
|
|
0
|
|
0
|
|
|||
|
|
|
|
|
|
|
|
|||
Equity
compensation plans not approved by security holders
|
|
|
103,107,400
|
|
$
|
0.016
|
|
|
5,042,600
|
|
|
|
|
|
|
|
|
|
|||
Total
|
|
|
103,107,400
|
|
$
|
0.016
|
|
|
5,042,600
|
|
Common
Stock
|
|
|
|
|
||
|
|
|
|
|
||
Year
Ended December 31, 2004
|
|
High
|
|
Low
|
||
First
quarter
|
|
$
|
0.056
|
|
$
|
0.012
|
Second
quarter
|
|
$
|
0.017
|
|
$
|
0.006
|
Third
Quarter
|
|
$
|
0.014
|
|
$
|
0.006
|
Fourth
Quarter
|
|
$
|
0.010
|
|
$
|
0.005
|
Year
Ended December 31, 2005
|
|
High
|
|
Low
|
||
First
quarter
|
|
$
|
0.032
|
|
$
|
0.008
|
Second
quarter
|
|
$
|
0.067
|
|
$
|
0.015
|
Third
quarter
|
|
$
|
0.042
|
|
$
|
0.010
|
Fourth
quarter
|
|
$
|
0.023
|
|
$
|
0.009
|
Year
Ended December 31, 2006
|
|
High
|
|
Low
|
||
First
quarter
|
|
$
|
0.024
|
|
$
|
0.006
|
Second
quarter
|
|
$
|
0.045
|
|
$
|
0.011
|
Third
Quarter*
|
|
$
|
0.033
|
|
$
|
0.012
|
|
·
|
Each
person or entity known by us to beneficially own more than 5% of
the
outstanding shares of our common
stock;
|
|
·
|
Each
of our executive officers and directors;
and
|
|
·
|
All
of our executive officers and directors as a
group.
|
Walter
K. Weisel
|
|
|
62,128,047
|
|
|
8.14
|
%
|
|
|
|
|
|
|
||
Martin
Nielson (1)
|
|
|
36,751,700
|
|
|
4.85
|
%
|
|
|
|
|
|
|
||
Gary
McNear (2)
|
|
|
21,902,117
|
|
|
2.89
|
%
|
|
|
|
|
|
|
||
Craig
Conklin (3)
|
|
|
23,223,617
|
|
|
3.07
|
%
|
|
|
|
|
|
|
||
Eugene
V. Gartlan (4)
|
|
|
46,437,196
|
|
|
6.01
|
%
|
|
|
|
|
|
|
||
Jerry
E. Horne
|
|
|
74,329,227
|
|
|
9.90
|
%
|
|
|
|
|
|
|
||
Richard
K. and Johanna Wynns
|
|
|
47,020,748
|
|
|
6.24
|
%
|
|
|
|
|
|
|
||
Sheri
Aws
|
|
|
6,034,483
|
|
|
*
|
|
|
|
|
|
|
|
||
Directors
and Officers as a Group
|
|
|
196,497,160
|
|
|
24.21
|
%
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
Total
Shares of
|
Percentage
|
|
|
|
|
Percentage
|
|
Common
Stock
|
of
Common
|
Shares
of
|
Beneficial
|
of
Common
|
|
|
|
Issuable
Upon
|
Stock,
|
Common
Stock
|
Beneficial
|
Percentage
of
|
Ownership
|
Stock
Owned
|
|
Conversion
of
|
Assuming
|
Included
in
|
Ownership
|
Common
Stock
|
After
the
|
After
|
Name
|
Notes
|
Full
|
Prospectus
|
Before
the
|
Owned
Before
|
Offering
|
Offering
|
|
and/or
Warrants
|
Conversion
(1)
|
|
Offering
|
Offering*
|
(2)
|
(2)
|
Cornell
Capital
Partners,
L.P. (3)
|
26,800,000
|
33.72%
|
Up
to
26,800,000(4)
shares
|
3,965,432
|
4.99%
|
0
|
--
|
Lender
|
|
Amount
of Loan
|
|
Date
of Loan
|
|
Due
Date
|
|
|||
Eugene
Gartlan
|
|
$
|
40,000
|
|
|
September
19, 2005
|
|
|
October
19, 2005
|
|
Jerry
Horne
|
|
$
|
50,000
|
|
|
September
22, 2005
|
|
|
October
22, 2005
|
|
Eugene
Gartlan
|
|
$
|
5,000
|
|
|
October
5, 2005
|
|
|
January
5, 2006
|
|
Rick
Wynns
|
|
$
|
30,000
|
|
|
October
3, 2005
|
|
|
November
3, 2005
|
|
Rick
Wynns
|
|
$
|
30,000
|
|
|
October
14, 2005
|
|
|
February
14, 2006
|
|
Gary
McNear
|
|
$
|
1,000
|
|
|
November
22, 2005
|
|
|
February
22, 2006
|
|
Jerry
Horne
|
|
$
|
50,000
|
|
|
November
28, 2005
|
|
|
December
28, 2005
|
|
|
·
|
Block
trades in which the broker or dealer so engaged will attempt to sell
the
common stock as agent but may position and resell a portion of the
block
as principal to facilitate the
transaction;
|
|
·
|
An
exchange distribution in accordance with the rules of any stock exchange
on which the common stock is
listed;
|
|
·
|
Ordinary
brokerage transactions and transactions in which the broker solicits
purchases;
|
|
·
|
Privately
negotiated transactions;
|
|
·
|
Through
the distribution of common stock by the selling stockholder to its
partners, members or stockholders;
|
|
·
|
By
pledge to secure debts of other
obligations;
|
|
·
|
In
connection with the writing of non-traded and exchange-traded call
options, in hedge transactions and in settlement of other transactions
in
standardized or over-the-counter
options;
|
|
·
|
Purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account; or
|
|
·
|
In
a combination of any of the above.
|
|
·
|
that
a broker or dealer approve a person's account for transactions in
penny
stocks; and
|
|
·
|
the
broker or dealer receive from the investor a written agreement to
the
transaction, setting forth the identity and quantity of the penny
stock to
be purchased.
|
|
·
|
obtain
financial information and investment experience objectives of the
person;
and
|
|
·
|
make
a reasonable determination that the transactions in penny stocks
are
suitable for that person and the person has sufficient knowledge
and
experience in financial matters to be capable of evaluating the risks
of
transactions in penny stocks.
|
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
·
|
that
the broker or dealer received a signed, written agreement from the
investor prior to the transaction.
|
ASSETS
|
|
|||
Current
assets
|
|
|||
Cash
|
$
|
365,934
|
||
Accounts
receivable, net
|
97,068
|
|||
Inventory
|
91,860
|
|||
Total
current assets
|
554,862
|
|||
Property
and equipment, net
|
163,544
|
|||
Other
assets, net
|
676,220
|
|||
Deferred
financing cost
|
238,488
|
|||
TOTAL
ASSETS
|
$
|
1,633,114
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
Current
liabilities
|
||||
Current
maturities of long-term debt
|
$
|
67,382
|
||
Accounts
payable
|
944,076
|
|||
Accrued
expenses
|
819,689
|
|||
Notes
payable, others
|
358,500
|
|||
Notes
payable, related parties
|
286,000
|
|||
Dividend
payable
|
29,117
|
|||
Derivative
liability
|
3,312,169
|
|||
Total
current liabilities
|
5,816,933
|
|||
Long-term
obligations:
|
||||
Convertible
debt
|
82,909
|
|||
Long-term
debt, net of current maturities
|
921,718
|
|||
Commitments
|
||||
STOCKHOLDERS'
DEFICIT:
|
||||
Preferred
stock, $.001 par value, 10,000,000 shares authorized,
|
||||
294,000
shares issued and outstanding
|
294
|
|||
Common
stock, $.001 par value, 900,000,000 shares authorized,
|
||||
79,467,593
shares issued and outstanding
|
79,468
|
|||
Additional
paid-in capital
|
9,527,190
|
|||
Accumulated
deficit
|
(14,795,398
|
)
|
||
Total
Stockholders' Deficit
|
(5,188,446
|
)
|
||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
1,633,114
|
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||
|
September
30
|
September
30
|
|||||||||||
|
2006
|
2005
|
2006
|
2005
|
|||||||||
Revenues
|
|
|
|
|
|||||||||
Services
|
$
|
255,717
|
$
|
--
|
$
|
610,500
|
$
|
--
|
|||||
Products
|
68,303
|
--
|
239,991
|
--
|
|||||||||
Total
revenues
|
324,020
|
--
|
850,491
|
--
|
|||||||||
Cost
of revenues
|
|||||||||||||
Services
|
238,204
|
--
|
497,913
|
--
|
|||||||||
Products
|
69,908
|
--
|
197,136
|
--
|
|||||||||
Total
cost of revenues
|
308,112
|
--
|
695,049
|
--
|
|||||||||
Gross
profit
|
15,908
|
--
|
155,442
|
--
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
1,413,490
|
230,571
|
3,129,738
|
570,739
|
|||||||||
Outside
services
|
193,117
|
222,467
|
429,370
|
375,694
|
|||||||||
Legal
fees
|
91,103
|
17,192
|
246,807
|
73,212
|
|||||||||
Professional
fees
|
74,052
|
17,986
|
157,740
|
361,382
|
|||||||||
Depreciation
and amortization
|
87,526
|
1,859
|
100,471
|
3,641
|
|||||||||
Total
operating expenses
|
1,859,288
|
490,075
|
4,064,126
|
1,384,668
|
|||||||||
Loss
from operations
|
(1,843,380
|
)
|
(490,075
|
)
|
(3,908,684
|
)
|
(1,384,668
|
)
|
|||||
Interest
expense
|
(138,599
|
)
|
(33,101
|
)
|
(269,898
|
)
|
(93,411
|
)
|
|||||
Derivative
income (loss)
|
(766,290
|
)
|
--
|
(907,482
|
)
|
--
|
|||||||
Loss
on extinguishment of debt
|
(289,013
|
)
|
--
|
(289,013
|
)
|
--
|
|||||||
Other
income
|
59,794
|
--
|
87,819
|
--
|
|||||||||
Net
loss
|
$
|
(2,977,488
|
)
|
$
|
(523,176
|
)
|
$
|
(5,287,258
|
)
|
$
|
(1,478,079
|
)
|
|
Loss
applicable to common shareholders:
|
|||||||||||||
Net loss
|
$
|
(2,977,488
|
)
|
$
|
(523,176
|
)
|
$
|
(5,287,258
|
)
|
$
|
(1,478,079
|
)
|
|
Beneficial conversion features and
|
|||||||||||||
Accretions of preferred stock
|
--
|
(15,461
|
)
|
--
|
(161,961
|
)
|
|||||||
Net
loss applicable to common shareholders
|
$
|
(2,977,488
|
)
|
$
|
(538,637
|
)
|
$
|
(5,287,258
|
)
|
$
|
(1,640,040
|
)
|
|
Net
loss per share:
|
|||||||||||||
Basic
and diluted
|
$
|
(0.04
|
)
|
$
|
(0.01
|
)
|
$
|
(0.08
|
)
|
$
|
(0.04
|
)
|
|
Weighted
averaged shares outstanding:
|
|||||||||||||
Basic
and diluted
|
77,404,860
|
46,047,405
|
69,365,307
|
46,047,405
|
|
2006
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
loss
|
($5,287,258
|
)
|
($1,478,079
|
)
|
|||
Adjustments
to reconcile net loss to cash used in
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
100,471
|
3,641
|
|||||
Stock
based compensation
|
662,016
|
--
|
|||||
Common
stock issued for services
|
401,297
|
585,405
|
|||||
Option
expense for services
|
--
|
20,958
|
|||||
Derivative
(income) expense
|
907,482
|
--
|
|||||
Loss
on debt extinguishment
|
289,013
|
--
|
|||||
Amortization
of deferred financing costs
|
15,228
|
--
|
|||||
Amortization
of debt discount
|
82,909
|
--
|
|||||
Changes in operating assets and liabilities:
|
|||||||
Inventory
|
(31,698
|
)
|
(14,889
|
)
|
|||
Accounts
receivable
|
1,478
|
--
|
|||||
Other
assets
|
(15,259
|
)
|
--
|
||||
Accounts
payable
|
(141,975
|
)
|
122,938
|
||||
Accrued
expenses
|
(275,566
|
)
|
--
|
||||
CASH
FLOWS USED IN OPERATING ACTIVITIES
|
(3,291,862
|
)
|
(760,026
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Additions
to property and equipment
|
(48,664
|
)
|
(22,884
|
)
|
|||
Purchase
of CoroWare assets
|
(2,422
|
)
|
--
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
(51,086
|
)
|
(22,884
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from sale of common stock
|
2,398,239
|
468,000
|
|||||
Proceeds
from convertible debt financing
|
1,561,857
|
--
|
|||||
Proceeds
from sale of preferred stock
|
--
|
148,166
|
|||||
Payments
of notes payable
|
(376,000
|
)
|
--
|
||||
Proceeds
from notes payable
|
118,000
|
163,950
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
3,702,096
|
780,116
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
359,148
|
(2,794
|
)
|
||||
Cash,
beginning of period
|
6,786
|
2,794
|
|||||
Cash,
end of period
|
$
|
365,934
|
--
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|
|
|||||
Interest
paid
|
$
|
57,648
|
19,876
|
||||
Income
taxes paid
|
$
|
--
|
$
|
--
|
Common
stock issued to pay accrued liabilities
|
$
|
535,105
|
$
|
--
|
|||
Amortization
of deferred financing costs to equity
|
$
|
99,315
|
$
|
--
|
|||
Conversion
of Series A preferred stock
|
$
|
58,840
|
$
|
--
|
|||
Stock
issued in satisfaction of note payable
|
$
|
80,000
|
$
|
--
|
|||
Common
stock issued for property and equipment
|
$
|
--
|
$
|
32,500
|
Instrument
|
Note
|
Fair
Value
|
Carrying
Value
|
|||||||
Note
payable - Merger
|
4(a)
|
|
$
|
230,000
|
$
|
230,000
|
||||
Note
payable - Principal shareholder
|
4(b)
|
|
$
|
165,000
|
$
|
165,000
|
||||
Shareholder
notes payable
|
4(c)
|
|
$
|
121,000
|
$
|
121,000
|
||||
Note
payable - CoroWare
|
4(d)
|
|
$
|
50,000
|
$
|
50,000
|
||||
Other
notes payable
|
$
|
78,500
|
$
|
78,500
|
||||||
Long-term
debt
|
5
|
$
|
989,100
|
$
|
989,100
|
|
Note
|
Compound
derivative
|
Warrant
liability
|
Other
warrants
|
Total
|
|||||||||||
$
55,000 financing
|
6(a)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
|||||||
$2,825,000
financing
|
6(b),
8
|
$
|
1,409,563
|
$
|
1,169,400
|
$
|
733,206
|
$
|
3,312,169
|
Financing
or other contractual arrangement:
|
Note
|
Conversion
Features
|
Warrants
|
Total
|
|||||||||
$2,825,000
Convertible Note Financing
|
6(b)
|
11,746,354
|
9,300,000
|
21,046,354
|
|||||||||
Other
warrants
|
8
|
--
|
4,124,128
|
4,124,128
|
|||||||||
|
11,746,354
|
13,424,128
|
25,170,482
|
·
|
estimating
future bad debts on accounts receivable that are carried at net
realizable
values;
|
·
|
estimating
the fair value of our financial instruments that are required to
be
carried at fair value; and
|
·
|
estimating
the recoverability of our long-lived
assets.
|
|
Purchase
Allocation
|
Fair
Values
|
|||||
Current
assets
|
$
|
126,125
|
$
|
126,125
|
|||
Long-lived
assets:
|
|||||||
Acquired
customer lists
|
605,242
|
822,000
|
|||||
Acquired
employment contracts
|
132,977
|
180,600
|
|||||
Fixed
assets
|
23,409
|
33,026
|
|||||
Accounts
payable and accrued liabilities
|
(281,353
|
)
|
(282,261
|
)
|
|||
|
$
|
606,400
|
$
|
879,490
|
|||
|
|||||||
Purchase
price:
|
|||||||
Cash
|
$
|
100,000
|
|||||
Common
stock
|
150,000
|
||||||
Common
stock options
|
356,400
|
||||||
|
$
|
606,400
|
(a)
|
Customer
lists are estimated to have an economic life of three years. The
Company
will amortize this acquired intangible asset using the straight-line
method over the estimated life.
|
Acquired
employment contracts with key members of former CoroWare management
have
terms of five years and embody significant restrictive covenants
and
non-competition agreements. The fair value of these intangible
assets will
be amortized over the contractual term of five years using the
straight-line method.
|
|
Nine
months ended
|
||||||
|
September
30,
|
September
30,
|
|||||
|
2006
|
2005
|
|||||
Sales
|
$
|
1,173,737
|
$
|
765,771
|
|||
Net
loss
|
$
|
(3,274,265
|
)
|
$
|
(
1,748,097
|
)
|
|
Loss
per share
|
$
|
(0.05
|
)
|
$
|
(0.04
|
)
|
Note
payable - Merger
|
4(a)
|
$
|
230,000
|
||||
Note
payable - Principal shareholder
|
4(b)
|
165,000
|
|||||
Shareholder
notes payable
|
4(c)
|
121,000
|
|||||
Note
payable - CoroWare
|
4(d)
|
50,000
|
|||||
Other
notes payable
|
78,500
|
||||||
SEDA
commitment fee
|
4(e)
|
--
|
|||||
|
$
|
644,500
|
|
Carrying
value
|
|||
$
55,000 financing (a)
|
$
|
--
|
||
$2,825,000
financing (b)
|
82,909
|
|||
|
$
|
82,909
|
|
3
months ended
September
30, 2006
|
9
months ended
September
30, 2006
|
|||||||||||
Derivative
income (expense)
|
Compound
derivative
|
Warrant
liability
|
Compound
Derivative
|
Warrant
liability
|
|||||||||
$
55,000 financing
|
$
|
--
|
$
|
--
|
$
|
44,308
|
$
|
--
|
|||||
$2,825,000
financing
|
($
301,313
|
)
|
($
531,700
|
)
|
($
301,313
|
)
|
($531,700
|
)
|
Martin
Nielson
|
|
3,008,503
shares
|
Gary
McNear
|
|
390,000
shares
|
Craig
Conklin
|
|
390,000
shares
|
Outstanding,
December 31, 2005
|
8,492,594
|
|||
Granted
|
5,000,000
|
|||
Cancelled
|
--
|
|||
Exercised
|
--
|
|||
Outstanding,
September 30, 2006
|
13,492,549
|
|||
Weighted-average
grant-date fair
|
||||
value
of options
|
$
|
0.16
|
||
Weighted-average
remaining years
|
||||
of
contractual life
|
8.61
|
|
Note
|
Grant
date
|
Expiration
date
|
Warrants
granted
|
Exercise
price
|
|||||||||||
Warrant
to consultant
|
(a)
|
12/15/04
|
12/15/07
|
1,212,127
|
$
|
.05
|
||||||||||
Warrant
to consultant
|
(a)
|
04/06/06
|
12/31/09
|
1,150,000
|
$
|
.13
|
||||||||||
Warrant
to consultant
|
(a)
|
04/01/06
|
12/31/09
|
133,000
|
$
|
.171
|
||||||||||
Series
A Preferred
stock
rights
|
(a)
|
01/23/06
|
1/23/07
|
1,129,000
|
$
|
.072
|
||||||||||
Series
A Preferred
stock
rights
|
(a)
|
03/15/06
|
3/15/07
|
500,000
|
$
|
.094
|
||||||||||
$2,825,000
financing
|
6(b)
|
7/21/06
|
7/21/09
|
2,500,000
|
$
|
.5
- $1.00
|
||||||||||
$2,825,000
financing
|
6(b)
|
7/21/06
|
7/21/11
|
6,800,000
|
$
|
.25
- $.75
|
||||||||||
|
13,424,127
|
Derivative
income (expense)
|
|
For
the three months ended
September
30, 2006
|
|
For
the nine months ended
September
30, 2006
|
|
||
|
|
|
|
|
|
||
Warrant
derivative
|
|
$
|
--
|
|
$
|
--
|
|
Nominee
|
Number
of Shares
|
|||
Walter
K. Weisel
|
66,463,270
|
|||
Martin
Nielson
|
66,332,099
|
|||
Gary
F. McNear
|
66,333,149
|
|||
Craig
W. Conklin
|
66,332,149
|
|||
Rick
Wynns
|
66,316,099
|
Current
assets
|
|
|||
Cash
|
$
|
6,786
|
||
Inventory
|
60,162
|
|||
|
||||
Total
current assets
|
66,948
|
|||
|
||||
Property
and equipment, net
|
116,091
|
|||
|
||||
Deferred
financing cost
|
398,500
|
|||
|
||||
TOTAL
ASSETS
|
$
|
581,539
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
|
||||
Current
liabilities
|
||||
Current
maturities of long-term debt
|
$
|
67,382
|
||
Accounts
payable
|
844,548
|
|||
Accrued
expenses
|
1,519,602
|
|||
Notes
payable
|
984,780
|
|||
Dividend
payable
|
33,894
|
|||
Derivative
liability
|
44,308
|
|||
|
||||
Total
current liabilities
|
3,494,514
|
|||
|
||||
Long-term
debt
|
921,718
|
|||
|
||||
Mandatorily
redeemable Series A Preferred Stock
|
58,840
|
|||
|
||||
Total
liabilities
|
4,475,072
|
|||
|
||||
Commitments
|
||||
|
||||
STOCKHOLDERS'
DEFICIT:
|
||||
Preferred
stock, $.001 par value, 10,000,000 shares authorized,
|
||||
492,000
Series B shares issued and outstanding
|
492
|
|||
Common
stock, $.001 par value, 900,000,000 shares authorized,
|
||||
46,707,4,06
shares issued and outstanding
|
46,708
|
|||
Additional
paid-in capital
|
5,544,762
|
|||
Accumulated
deficit
|
(9,485,495
|
)
|
||
|
||||
Total
Stockholders' Deficit
|
(3,893,533
|
)
|
||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
581,539
|
|
|
|
|||||
|
2005
|
2004
|
|||||
|
|
|
|||||
Revenues
|
$
|
--
|
$
|
--
|
|||
|
|||||||
Cost
of revenues
|
--
|
--
|
|||||
|
|||||||
Gross
profit
|
--
|
--
|
|||||
|
|||||||
Operating
expenses:
|
|||||||
|
|||||||
Selling,
general and administrative
|
857,515
|
270,059
|
|||||
Merger
related costs
|
--
|
570,874
|
|||||
Outside
services
|
411,707
|
262,050
|
|||||
Legal
fees
|
83,212
|
135,869
|
|||||
Professional
fees
|
392,885
|
85,763
|
|||||
Depreciation
and amortization
|
12,954
|
1,363
|
|||||
|
|||||||
Total
operating expenses
|
1,758,273
|
1,325,978
|
|||||
|
|||||||
Loss
from operations
|
(1,758,273
|
)
|
(1,325,978
|
)
|
|||
|
|||||||
Interest
expense
|
(133,544
|
)
|
(100,953
|
)
|
|||
Derivative
income (loss)
|
10,692
|
--
|
|||||
|
|||||||
Net
loss
|
$
|
(1,881,125
|
)
|
$
|
(1,426,931
|
)
|
|
|
|||||||
Loss
applicable to common shareholders:
|
|||||||
|
|||||||
Net
loss
|
$
|
(1,881,125
|
)
|
$
|
(1,426,931
|
)
|
|
Beneficial
conversion features and accretions of preferred stock
|
(149,758
|
)
|
(150,100
|
)
|
|||
Loss
applicable to common shareholders
|
$
|
(2,030,883
|
)
|
$
|
(1,577,031
|
)
|
|
|
|||||||
Loss
per common share:
|
|||||||
|
|||||||
Basic
and diluted
|
$
|
(0.05
|
)
|
$
|
(0.04
|
)
|
|
|
|||||||
Weighted
averaged shares outstanding:
|
|||||||
Basic
and diluted
|
43,011,971
|
37,129,690
|
|
|
|
Additional
|
|
|
|||||||||||||||||
|
Common
Stock
|
Preferred
Stock
|
paid-in
|
Accumulated
|
|
|||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
capital
|
deficit
|
Total
|
|||||||||||||||
|
|
$
|
|
$
|
$
|
$
|
$
|
|||||||||||||||
Balance,
December 31, 2003
|
19,264,505
|
19,265
|
--
|
--
|
3,450,001
|
(5,863,749
|
)
|
(2,394,483
|
)
|
|||||||||||||
Issuance
of common stock for notes payable
|
6,182,049
|
6,182
|
--
|
--
|
497,422
|
--
|
503,604
|
|||||||||||||||
Common
stock issued for services rendered
|
2,553,446
|
2,553
|
--
|
--
|
205,453
|
--
|
208,006
|
|||||||||||||||
Issuance
of common stock in connection with
reverse
merger and recapitalization
|
9,129,690
|
9,130
|
--
|
--
|
(692,695
|
)
|
--
|
(683,565
|
)
|
|||||||||||||
Issuance
of Series B Preferred Stock
|
--
|
--
|
376,834
|
377
|
376,457
|
--
|
376,834
|
|||||||||||||||
Dividend
declared on preferred stock
|
--
|
--
|
--
|
--
|
(9,850
|
)
|
--
|
(9,850
|
)
|
|||||||||||||
Beneficial
conversion feature embedded in mandatorily redeemable Series A
preferred
stock
|
--
|
--
|
--
|
--
|
48,300
|
(3,600
|
)
|
44,700
|
||||||||||||||
Beneficial
conversion feature embedded in Series B preferred stock
|
--
|
--
|
--
|
--
|
146,500
|
(146,500
|
)
|
--
|
||||||||||||||
Net
loss
|
--
|
--
|
--
|
--
|
--
|
(1,426,931
|
)
|
(1,426,931
|
)
|
|||||||||||||
Balance,
December 31, 2004
|
37,129,690
|
37,130
|
376,834
|
377
|
4,021,588
|
(7,440,780
|
)
|
(3,381,685
|
)
|
|||||||||||||
Issuance
of Series B preferred stock
|
--
|
--
|
148,166
|
148
|
148,018
|
--
|
148,166
|
|||||||||||||||
Common
stock issued for services rendered
|
5,450,830
|
5,451
|
--
|
--
|
699,582
|
--
|
705,033
|
|||||||||||||||
Sale
of common stock
|
2,593,333
|
2,593
|
--
|
--
|
465,407
|
--
|
468,000
|
|||||||||||||||
Conversion
of Series A preferred stock into common stock
|
873,551
|
874
|
--
|
--
|
43,926
|
(13,832
|
)
|
30,968
|
||||||||||||||
Conversion
of Series B preferred stock into common stock
|
660,000
|
660
|
(33,000
|
)
|
(33
|
)
|
(627
|
)
|
--
|
--
|
||||||||||||
Dividend
declared on preferred stock
|
--
|
--
|
--
|
--
|
(25,293
|
)
|
--
|
(25,293
|
)
|
|||||||||||||
Beneficial
conversion feature embedded in Series B preferred stock
|
--
|
--
|
--
|
--
|
141,500
|
(141,500
|
)
|
--
|
||||||||||||||
Beneficial
conversion feature embedded in convertible note payable
|
--
|
--
|
--
|
--
|
30,000
|
--
|
30,000
|
|||||||||||||||
Dividend
related to beneficial conversion feature
|
--
|
--
|
--
|
--
|
--
|
(8,258
|
)
|
(8,258
|
)
|
|||||||||||||
Financing
costs in association with equity line of credit
|
--
|
--
|
--
|
--
|
(4,400
|
)
|
--
|
(4,400
|
)
|
|||||||||||||
Stock
option expense
|
--
|
--
|
--
|
--
|
25,061
|
--
|
25,061
|
|||||||||||||||
Net
loss
|
--
|
--
|
--
|
--
|
--
|
(1,881,125
|
)
|
(1,881,125
|
)
|
|||||||||||||
Balance
December 31, 2005
|
46,707,404
|
$
|
46,708
|
492,000
|
$
|
492
|
$
|
5,544,762
|
$
|
(9,485,495
|
)
|
$
|
(3,893,533
|
)
|
|
2005
|
2004
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
loss
|
$
|
(1,881,125
|
)
|
$
|
(1,426,931
|
)
|
|
Adjustments
to reconcile net loss to cash used in
|
|||||||
operating
activities:
|
|||||||
Depreciation
and amortization
|
12,954
|
1,363
|
|||||
Stock
option expense
|
25,061
|
--
|
|||||
Non
cash interest expense
|
40,280
|
--
|
|||||
Derivative
income
|
(10,692
|
)
|
--
|
||||
Common
stock issued for services rendered
|
605,033
|
208,006
|
|||||
Common
stock issued for interest expense
|
--
|
58,629
|
|||||
Changes
in assets and liabilities:
|
|||||||
Increase
in inventory
|
(60,162
|
)
|
--
|
||||
Increase
in accounts payable
|
267,710
|
226,732
|
|||||
Increase
in accrued expenses
|
176,124
|
610,940
|
|||||
|
|||||||
CASH
FLOWS USED IN OPERATING ACTIVITIES
|
(824,817
|
)
|
(321,261
|
)
|
|||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
|
|||||||
Additions
to property and equipment
|
(121,357
|
)
|
(5,896
|
)
|
|||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
(121,357
|
)
|
(5,896
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from notes payable
|
336,500
|
158,000
|
|||||
Payments
on notes payable
|
(2,500
|
)
|
--
|
||||
Proceeds
from sale of common & preferred stock
|
616,166
|
391,834
|
|||||
Payments
on long-term debt
|
--
|
(224,999
|
)
|
||||
|
|||||||
CASH
FLOW FROM FINANCING ACTIVITIES
|
950,166
|
324,835
|
|||||
|
|||||||
NET
INCREASE (DECREASE) IN CASH
|
3,992
|
(2,322
|
)
|
||||
|
|||||||
Cash,
beginning of period
|
2,794
|
5,116
|
|||||
|
|||||||
Cash,
end of period
|
$
|
6,786
|
$
|
2,794
|
|||
|
|||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
19,876
|
$
|
99,597
|
|||
|
|||||||
Income
taxes paid
|
$
|
--
|
$
|
--
|
|||
|
|||||||
NON
CASH TRANSACTIONS:
|
|||||||
Common
stock issued for commitment fee
|
$
|
100,000
|
$
|
--
|
|||
Issuance
of convertible note for commitment fee
|
$
|
300,000
|
$
|
--
|
|
2005
|
2004
|
|||||
|
|
|
|||||
Loss
applicable to common shareholders
|
$
|
(2,030,883
|
)
|
$
|
(1,577,031
|
)
|
|
Deduct:
Intrinsic value expense recorded
|
--
|
--
|
|||||
Add:
total stock-based employee
|
|||||||
compensation
determined under fair value
|
|||||||
based
method
|
(37,628
|
)
|
--
|
||||
Pro
forma net loss applicable to common
|
|||||||
shareholders
|
($2,068,511
|
)
|
($1,577,031
|
)
|
|||
|
|||||||
Loss
per common share:
|
|||||||
|
|||||||
Basic
and diluted - as reported
|
$
|
(.05
|
)
|
$
|
(.04
|
)
|
|
|
|||||||
Basic
and diluted - pro forma
|
$
|
(.05
|
)
|
$
|
(.04
|
)
|
Shares
issued to shareholders as of December 31, 2003
|
19,264,505
|
|||
Shares
issued to shareholders for conversion of notes payable
|
6,182,0488
|
|||
Shares
issued to shareholders for services rendered
|
2,553,446
|
|||
|
||||
Total
shares issued in reverse merger
|
28,000,000
|
Outstanding,
December 31, 2003
|
1,442,549
|
|||
Granted
|
3,396,266
|
|||
Cancelled
|
--
|
|||
Exercised
|
--
|
|||
Outstanding,
December 31, 2004
|
4,838,815
|
|||
Granted
|
8,071,926
|
|||
Cancelled
|
(2,600,000
|
)
|
||
Exercised
|
--
|
|||
Outstanding,
December 31, 2005
|
10,310,741
|
|||
Weighted-average
grant-date fair
|
||||
value
of options
|
$
|
0.16
|
||
Weighted-average
remaining years
|
||||
of
contractual life
|
9.1
|
Years
Ending December 31,
|
|
|||
2006
|
$
|
1,091,717
|
||
2007
|
20,884
|
|||
2008
|
21,633
|
|||
2009
|
22,510
|
|||
2010
|
23,523
|
|||
Thereafter
|
793,613
|
|||
|
1,973,880
|
|||
Less:
current portion
|
(1,052,162
|
)
|
||
$
|
921,718
|
Current
Operations
|
$
|
640,000
|
||
Less,
Change in valuation allowance
|
(640,000
|
)
|
||
Net
refundable amount
|
$
|
-
|
Net
operating loss carryover
|
$
|
3,100,000
|
||
Less,
Change in valuation allowance
|
(3,100,000
|
)
|
||
Net
deferred tax asset
|
$
|
-
|
ASSETS
|
|
|
|||||
|
March
31,
|
December
31,
|
|||||
|
2006
|
2005
|
|||||
|
(Unaudited)
|
|
|||||
Current
assets:
|
|
|
|||||
Cash
|
$
|
157,674
|
$
|
16,919
|
|||
Accounts
receivable, net of allowance of doubtful accounts
|
|||||||
of
$0 and $0, respectively
|
102,155
|
142,269
|
|||||
Total
current assets
|
259,829
|
159,188
|
|||||
|
|||||||
Property
and equipment, net
|
35,934
|
25,786
|
|||||
Other
assets
|
598
|
-
|
|||||
Total
assets
|
$
|
296,361
|
$
|
184,974
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|||||||
Current
liabilities:
|
|||||||
Line
of credit
|
$
|
23,693
|
$
|
24,846
|
|||
Accounts
payable
|
227,710
|
154,900
|
|||||
Accounts
payable, related party
|
19,452
|
27,780
|
|||||
Accrued
liabilities
|
12,605
|
29,658
|
|||||
Advances
from officers
|
26,745
|
8,745
|
|||||
Other
current liabilities
|
-
|
667
|
|||||
Total
current liabilities
|
310,205
|
246,596
|
|||||
|
|||||||
Commitments
and contingencies
|
|||||||
|
|||||||
Stockholders’
equity (deficit):
|
|||||||
Preferred
stock, no par value, 10,000,000 shares
|
|||||||
authorized;
8,000,000 undesignated
|
-
|
-
|
|||||
Preferred
stock, Series A, no par value, 2,000,000
|
|||||||
shares
designated, 470,000 and 280,000 issued
|
|||||||
and
outstanding in 2006 and 2005, respectively
|
216,432
|
94,845
|
|||||
Common
stock: no par value, 10,000,000 shares
|
|||||||
authorized;
100,000 shares issued and
|
|||||||
outstanding
in 2006 and 2005
|
5,000
|
5,000
|
|||||
Accumulated
deficit
|
(235,276
|
)
|
(161,467
|
)
|
|||
Total
stockholders’ equity (deficit)
|
(13,844
|
)
|
(61,622
|
)
|
|||
Total
liabilities and stockholders’ equity (deficit)
|
$
|
296,361
|
$
|
184,974
|
|
2005
|
2004
|
|||||
|
|
|
|||||
Services
revenue
|
$
|
1,278,618
|
$
|
272,858
|
|||
|
|||||||
Operating
costs and expenses:
|
|||||||
Cost
of services revenues
|
1,078,481
|
209,683
|
|||||
Marketing
|
86,626
|
25,861
|
|||||
Payroll
and related benefits
|
70,206
|
7,589
|
|||||
General
and administrative and other operating
|
61,740
|
12,970
|
|||||
Professional
fees
|
47,202
|
4,373
|
|||||
Bad
debt expense
|
5,000
|
14,535
|
|||||
Consulting
|
-
|
30,785
|
|||||
Total
operating costs and expenses
|
1,349,255
|
305,796
|
|||||
|
|||||||
Loss
from operations
|
(70,637
|
)
|
(32,938
|
)
|
|||
|
|||||||
Other
income (expense):
|
|||||||
Loss
on extinguishment of debt
|
-
|
(60,810
|
)
|
||||
Interest
expense
|
(2,641
|
)
|
(1,251
|
)
|
|||
Other
income
|
12,222
|
-
|
|||||
Total
other income (expense)
|
9,581
|
(62,061
|
)
|
||||
Loss
before income taxes
|
(61,056
|
)
|
(94,999
|
)
|
|||
Income
taxes
|
-
|
-
|
|||||
|
|||||||
Net
loss
|
$
|
(61,056
|
)
|
$
|
(94,999
|
)
|
|
|
|||||||
Basic
and diluted loss per share
|
$
|
(0.48
|
)
|
$
|
(0.76
|
)
|
|
|
|||||||
Weighted
average shares
|
128,375
|
125,813
|
|
2006
|
2005
|
|||||
|
|
|
|||||
Services
revenue
|
$
|
571,833
|
$
|
182,563
|
|||
|
|||||||
Operating
costs and expenses:
|
|||||||
Cost
of services revenues
|
389,624
|
150,067
|
|||||
Consulting
|
122,087
|
-
|
|||||
Marketing
|
27,263
|
17,683
|
|||||
Payroll
and related benefits
|
34,753
|
10,190
|
|||||
General
and administrative and other operating
|
25,454
|
14,290
|
|||||
Professional
fees
|
42,120
|
1,827
|
|||||
Bad
debt expense
|
955
|
-
|
|||||
Total
operating costs and expenses
|
642,256
|
194,057
|
|||||
Loss
from operations
|
(
70,423
|
)
|
(
11,494
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
expense
|
(4,432
|
)
|
(2,418
|
)
|
|||
Other
income
|
1,045
|
5,193
|
|||||
Total
other income (expense)
|
(
3,387
|
)
|
2,775
|
||||
|
|||||||
Loss
before income taxes
|
(73,810
|
)
|
(8,719
|
)
|
|||
|
|||||||
Income
taxes
|
-
|
-
|
|||||
|
|||||||
Net
loss
|
$
|
(
73,810
|
)
|
($8,719
|
)
|
||
|
|||||||
Basic
and diluted loss per share
|
($0.58
|
)
|
($0.07
|
)
|
|||
|
|||||||
Weighted
average shares
|
127,000
|
129,500
|
|
Preferred
Stock
|
Common
Stock
|
Accumulated
|
|
|||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Deficit
|
Total
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Balances,
|
|
|
|
|
|
|
|||||||||||||
January
1, 2004
|
-
|
$
|
-
|
100,000
|
$
|
5,000
|
($5,412
|
)
|
($412
|
)
|
|||||||||
|
|||||||||||||||||||
Conversion
of loan
|
200,000
|
64,810
|
-
|
-
|
-
|
64,810
|
|||||||||||||
|
|||||||||||||||||||
Preferred
stock issued for
|
|||||||||||||||||||
services
and debt
|
95,000
|
30,785
|
-
|
-
|
-
|
30,785
|
|||||||||||||
|
|||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(
94,999
|
)
|
(
94,999
|
)
|
|||||||||||
|
|||||||||||||||||||
Balances,
|
|||||||||||||||||||
December
31, 2004
|
295,000
|
95,595
|
100,000
|
5,000
|
(100,411
|
)
|
184
|
||||||||||||
|
|||||||||||||||||||
Repurchase
of preferred
|
|||||||||||||||||||
stock
|
(15,000
|
)
|
(750
|
)
|
-
|
-
|
-
|
(750
|
)
|
||||||||||
|
|||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
(
61,056
|
)
|
(
61,056
|
)
|
|||||||||||
|
|||||||||||||||||||
Balances,
|
|||||||||||||||||||
December
31, 2005
|
280,000
|
$
|
94,845
|
100,000
|
$
|
5,000
|
$
|
(
161,467
|
)
|
$
|
(
61,622
|
)
|
|
2005
|
2004
|
|||||
Cash
flows from operating activities:
|
|
|
|||||
Net
loss
|
($61,056
|
)
|
($94,999
|
)
|
|||
Adjustments
to reconcile net loss to net cash
|
|||||||
flows
from operating activities:
|
|||||||
Depreciation
|
7,268
|
1,943
|
|||||
Loss
on extinguishment of debt
|
-
|
60,810
|
|||||
Issuance
of stock for services
|
-
|
30,785
|
|||||
Changes
in operating accounts:
|
|||||||
Accounts
receivable
|
(141,234
|
)
|
405
|
||||
Other
assets
|
(4,201
|
)
|
4,201
|
||||
Accounts
payable
|
92,384
|
57,860
|
|||||
Accounts
payable, related party
|
27,780
|
-
|
|||||
Accrued
liabilities
|
(10,969
|
)
|
40,477
|
||||
|
|||||||
Net
cash flows from operating activities
|
(
90,028
|
)
|
101,482
|
||||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(16,168
|
)
|
(15,643
|
)
|
|||
|
|||||||
Net
cash flows from investing activities
|
(
16,168
|
)
|
(
15,643
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Purchase
preferred stock
|
(750
|
)
|
-
|
||||
(Repayment
of) proceeds from
|
|||||||
short-term
borrowings
|
(7,333
|
)
|
8,000
|
||||
Proceeds
from line of credit, net
|
24,846
|
-
|
|||||
Advances
from officers
|
7,500
|
2,236
|
|||||
|
|||||||
Net
cash flows from financing activities
|
24,263
|
10,236
|
|||||
|
|||||||
Net
increase (decrease) in cash
|
(81,933
|
)
|
96,075
|
||||
|
|||||||
Cash,
beginning of period
|
98,852
|
2,777
|
|||||
|
|||||||
Cash,
end of period
|
$
|
16,919
|
$
|
98,852
|
Cash
paid for interest
|
$
|
2,641
|
$
|
1,251
|
|||
|
|||||||
Cash
paid for income taxes
|
$
|
-
|
$
|
-
|
|
2006
|
2005
|
|||||
Cash
flows from operating activities:
|
|
|
|||||
Net
loss
|
($73,810
|
)
|
($8,719
|
)
|
|||
Adjustments
to reconcile net loss to
|
|||||||
net
cash flows from operating activities:
|
|||||||
Depreciation
|
1,900
|
1,141
|
|||||
Issuance
of preferred stock for services
|
122,087
|
-
|
|||||
Changes
in operating accounts:
|
|||||||
Accounts
receivable
|
40,114
|
(58,369
|
)
|
||||
Other
assets
|
(598
|
)
|
(4,201
|
)
|
|||
Accounts
payable
|
70,786
|
12,916
|
|||||
Accounts
payable, related party
|
(8,328
|
)
|
-
|
||||
Accrued
liabilities
|
(17,053
|
)
|
(37,889
|
)
|
|||
|
|||||||
Net
cash flows from operating activities
|
135,098
|
(
95,121
|
)
|
||||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(10,023
|
)
|
(4,911
|
)
|
|||
Net
cash flows from investing activities
|
(
10,023
|
)
|
(
4,911
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Re-purchase
of preferred stock
|
(500
|
)
|
(250
|
)
|
|||
Advances
(payments) from officers
|
18,000
|
(
3,642
|
)
|
||||
Principal
payments on short-term borrowings
|
(667
|
)
|
(2,000
|
)
|
|||
(Repayment
of) borrowings on line of credit
|
(1,153
|
)
|
19,951
|
||||
|
|||||||
Net
cash flows from financing activities
|
15,680
|
14,059
|
|||||
|
|||||||
Net
increase (decrease) in cash
|
140,755
|
(85,973
|
)
|
||||
|
|||||||
Cash,
beginning of period
|
16,919
|
98,852
|
|||||
|
|||||||
Cash,
end of period
|
$
|
157,674
|
$
|
12,879
|
Cash
paid for interest
|
$
|
4,432
|
$
|
2,418
|
|||
|
|||||||
Cash
paid for income taxes
|
$
|
-
|
$
|
-
|
|
2006
|
2005
|
|||||
|
(Unaudited)
|
|
|||||
Computer
equipment
|
$
|
42,329
|
$
|
32,306
|
|||
Tradeshow
equipment
|
2,762
|
2,762
|
|||||
|
45,091
|
35,068
|
|||||
Less
accumulated depreciation
|
(
9,157
|
)
|
(
9,282
|
)
|
|||
|
$
|
35,934
|
$
|
25,786
|
|
2005
|
|||
Current:
|
|
|||
Federal
|
$
|
-
|
||
State,
net of federal benefit
|
-
|
|||
|
- | |||
Deferred
|
-
|
|||
|
$
|
-
|
|
2005
|
|||
Net
current:
|
|
|||
Accounts
receivable reserves
|
$
|
1,865
|
||
Net
non-current:
|
||||
Fixed
assets
|
(
7,594
|
)
|
||
Net
operating loss
|
36,046
|
|||
|
||||
Valuation
allowance
|
(
30,317
|
)
|
||
|
$
|
-
|
|
2005
|
2004
|
|||||
Federal
statutory rate
|
(34.00
|
%)
|
(34.00
|
%)
|
|||
State
income taxes, net of federal benefit
|
(3.30
|
%)
|
(3.30
|
%)
|
|||
Non-deductible
share-based payments
|
--
|
34.34
|
%
|
||||
IRS
expense limitations (travel, penalties entertainment)
|
6.50
|
%
|
1.70
|
%
|
|||
Change
in valuation allowance
|
30.80
|
%
|
(1.26
|
%)
|
|||
Effective
income tax rate
|
0.00
|
%
|
0.00
|
%
|
|
·
|
During
the three months ended March 31, 2006, the Company issued 200,000
shares
of Series A Preferred Stock as compensation. The issued shares
and related
compensation expense were recorded at the estimated fair value
of the
Series A Preferred Stock of
$122,087.
|
|
·
|
During
the three months ended March 31, 2006, the Company re-purchased
10,000
shares of Series A Preferred Stock for $500. The shares were
retired.
|
|
·
|
During
the year ended December 31, 2005, the Company re-purchased 15,000
shares
of Series A Preferred Stock for $750. The shares were
retired.
|
|
·
|
During
the year ended December 31, 2004, the Company issued 200,000 shares
of
Series A Preferred Stock to partially settle an outstanding loan
of
$4,000. The issued shares were recorded at their estimated fair
value of
$64,810, resulting in a debt extinguishment loss of
$60,810.
|
|
·
|
During
the year ended December 31, 2004, the Company issued 95,000 shares
of
Series A Preferred Stock as compensation. The issued shares and
related
compensation expense were recorded at the estimated fair value
of the
Series A Preferred Stock of
$30,785.
|
Three
months ended March 31, 2006:
|
86%
and 10% from two customers
|
Three
months ended March 31, 2005:
|
53%,
30% and 14% from three customers
|
Year
ended December 31, 2005:
|
60%,
13% and 10% from three customers
|
Year
ended December 31, 2004:
|
39%,
30%, 17% and 12% from four
customers
|
|
Innova
Historical
|
CoroWare
Historical
|
Adjustments
|
Notes
|
Pro
Forma
|
|||||||||||
Assets
|
|
|
|
|
|
|||||||||||
Cash
|
$
|
30,157
|
$
|
157,674
|
$
|
187,831
|
||||||||||
Accounts
receivable
|
38,217
|
102,155
|
140,372
|
|||||||||||||
Inventory
|
39,072
|
--
|
39,072
|
|||||||||||||
Total
current assets
|
107,446
|
259,829
|
367,275
|
|||||||||||||
Property
|
116,604
|
35,934
|
(3,061
|
)
|
(a)
|
149,477
|
||||||||||
Intangible
assets
|
--
|
--
|
623,305
|
(a)
|
623,305
|
|||||||||||
Other
assets
|
346,285
|
598
|
346,883
|
|||||||||||||
|
$
|
570,335
|
$
|
296,361
|
$
|
1,486,940
|
||||||||||
Liabilities
and Capital
|
||||||||||||||||
Other
current liabilities
|
$
|
3,299,115
|
$
|
310,205
|
100,000
|
(b)
|
$
|
3,709,320
|
||||||||
Current
debt maturities
|
67,382
|
--
|
67,382
|
|||||||||||||
Derivative
liabilities
|
31,800
|
--
|
31,800
|
|||||||||||||
Total
current liabilities
|
3,398,297
|
310,205
|
3,808,502
|
|||||||||||||
Long-term
debt
|
921,718
|
--
|
921,718
|
|||||||||||||
Stockholders’
deficit
|
(3,749,680
|
)
|
(13,844
|
)
|
520,244
|
(b)
|
(3,243,280
|
)
|
||||||||
|
$
|
570,335
|
$
|
296,361
|
$
|
1,486,940
|
|
(a)
|
These
adjustments represent adjustments to the net tangible assets of
CoroWare
acquired had the acquisition occurred on March 31, 2006. The following
table reflects the preliminary allocation of our purchase
price:
|
Fair
Values
Assets/liabilities
|
Preliminary
Allocation
|
||||||
Current
assets
|
$
|
259,829
|
$
|
259,829
|
|||
Property
and other assets (i)
|
36,532
|
33,471
|
|||||
Intangible
assets:
|
|||||||
Customer
lists (i)
|
512,300
|
469,380
|
|||||
Employment
contracts (i)
|
168,000
|
153,925
|
|||||
Current
liabilities
|
(310,205
|
)
|
(310,205
|
)
|
|||
Fair
value of consideration
|
$
|
606,400
|
|
(i)
|
For
purposes of this allocation, the fair values of long-lived assets
were
reduced by the excess of the fair value of net assets acquired
over the
fair value of the consideration on a relative fair value
basis.
|
|
(ii)
|
The
allocation is preliminary and subject to change for the final allocation
of the purchase price to the intangible
assets.
|
|
(b)
|
These
adjustments represent the guaranteed purchase price consisting
of (i)
$100,000 in cash, (ii) 5,000,000 shares of common stock with a
fair value
of $180,000 and (iii) stock options valued at $356,400, using the
Black-Scholes-Merton valuation technique. The contingent elements
of the
purchase price are not included in the allocation. The fair value
of the
common stock issued was based in all instances on the average trading
prices for a period before and after the
purchase.
|
|
Innova
Historical
|
CoroWare
Historical
|
Adjustments
|
Notes
|
Pro
Forma
|
|||||||||||
Revenues
|
$
|
136,490
|
$
|
571,833
|
$
|
708,323
|
||||||||||
Operating
costs:
|
||||||||||||||||
Cost
of revenues
|
107,690
|
389,624
|
497,314
|
|||||||||||||
Selling
and administrative
|
942,909
|
209,557
|
14,000
|
(b)
|
|
1,166,466
|
||||||||||
Other
operating costs
|
101,448
|
43,075
|
(22
|
)
|
(c)
|
|
144,501
|
|||||||||
Amortization
|
--
|
--
|
50,203
|
(d)
|
|
50,203
|
||||||||||
|
(1,015,557
|
)
|
(70,423
|
)
|
(1,150,161
|
)
|
||||||||||
|
||||||||||||||||
Other
income (expense)
|
(100,774
|
)
|
(3,387
|
)
|
(104,161
|
)
|
||||||||||
Net
loss
|
($
1,116,331
|
)
|
($
73,810
|
)
|
($1,254,322
|
)
|
||||||||||
|
||||||||||||||||
Net
loss per common share
|
($
0.00
|
)
|
(e)
|
($
0.00
|
)
|
|||||||||||
Weighted
average shares
|
519,917,518
|
5,000,000
|
(e)
|
|
524,917,518
|
|
(a)
|
The
pro forma statement of operations, above, gives effect to the purchase
of
CoroWare as if it had occurred on January 1, 2006. Had the purchase
occurred on that date, the preliminary allocation of the purchase
price
would have been as follows:
|
Fair
Values
Assets/liabilities
|
Preliminary
Allocation
|
||||||
Current
assets
|
$
|
159,188
|
$
|
159,188
|
|||
Property
and other assets (i)
|
25,786
|
25,337
|
|||||
Intangible
assets:
|
|||||||
Customer
lists (i, ii)
|
512,300
|
503,392
|
|||||
Employment
contracts (i, ii)
|
168,000
|
165,079
|
|||||
Current
liabilities
|
(246,596
|
)
|
(246,596
|
)
|
|||
Fair
value of consideration
|
$
|
606,400
|
|
(i)
|
For
purposes of this allocation, the fair values of long-lived assets
were
reduced by the excess of the fair value of net assets acquired
over the
fair value of the consideration on a relative fair value
basis.
|
|
|
(ii)
|
The
allocation is preliminary and subject to change for the final allocation
of the purchase price to the intangible
assets.
|
|
(b)
|
This
pro forma adjustment represents the incremental increase in contractual
compensation that would be paid to officers of CoroWare, pursuant
to
employment contracts.
|
|
(c)
|
This
pro forma adjustment represents the reduction in depreciation expense
resulting from the adjustment referred to in (a)(i),
above.
|
|
(d)
|
This
pro forma adjustment represents the amortization of the intangible
assets
acquired in the acquisition. Customer lists are subject to three-year
amortization using the straight-line method. Employment contracts
are
subject to five-year amortization using the straight-line method.
Amortization expense for customer lists and employment contracts
amounts
to $41,949 and $8,254, respectively, for the three months ended
March 31,
2006.
|
|
(e)
|
This
pro forma adjustment represents the issuance of common stock in
connection
with the purchase of CoroWare. Common stock equivalents are anti-dilutive
and, therefore, excluded.
|
|
Innova
Historical
|
CoroWare
Historical
|
Adjustments
|
Notes
|
Pro
Forma
|
|||||||||||
Revenues
|
$
|
--
|
$
|
1,278,618
|
$
|
1,278,618
|
||||||||||
Operating
costs:
|
||||||||||||||||
Cost
of revenues
|
--
|
1,078,481
|
1,078,481
|
|||||||||||||
Selling
and administrative
|
857,515
|
218,572
|
100,000
|
(b)
|
1,176,087
|
|||||||||||
Other
operating costs
|
900,758
|
52,202
|
(359
|
)
|
(c)
|
952,601
|
||||||||||
Amortization
|
--
|
--
|
182,651
|
(d)
|
182,651
|
|||||||||||
|
(1,758,273
|
)
|
(
70,637
|
)
|
(2,111,202
|
)
|
||||||||||
|
||||||||||||||||
Other
income (expense)
|
(122,852
|
)
|
9,581
|
(e)
|
(113,271
|
)
|
||||||||||
Net
loss
|
$
|
(1,881,125
|
)
|
($
61,056
|
)
|
($2,224,473
|
)
|
|||||||||
|
||||||||||||||||
Net
loss per common share
|
$
|
(0.00
|
)
|
(f)
|
$
|
(0.01
|
)
|
|||||||||
Weighted
average shares
|
430,119,706
|
5,000,000
|
(f)
|
435,119,706
|
|
(a)
|
The
pro forma statement of operations, above, gives effect to the purchase
of
CoroWare as if it had occurred on January 1, 2005. Had the purchase
occurred on that date, the preliminary allocation of the purchase
price
would have been as follows:
|
Fair
Values
Assets/liabilities
|
Preliminary
Allocation
|
||||||
Current
assets
|
$
|
99,887
|
$
|
99,887
|
|||
Property
and other assets (i)
|
16,886
|
15,092
|
|||||
Intangible
assets:
|
|||||||
Customer
lists (i,ii)
|
512,300
|
457,862
|
|||||
Employment
contracts (i,ii)
|
168,000
|
150,148
|
|||||
Current
liabilities
|
(116,589
|
)
|
(116,589
|
)
|
|||
Fair
value of consideration
|
$
|
606,400
|
|
(i)
|
For
purposes of this allocation, the fair values of long-lived assets
were
reduced by the excess of the fair value of net assets acquired
over the
fair value of the consideration on a relative fair value
basis.
|
|
|
(ii)
|
The
allocation is preliminary and subject to change for the final allocation
of the purchase price to the intangible
assets.
|
|
(b)
|
This
pro forma adjustment represents the incremental increase in contractual
compensation that would be paid to officers of CoroWare, pursuant
to
employment contracts.
|
|
(c)
|
This
pro forma adjustment represents the reduction in depreciation expense
resulting from the adjustment referred to in (a)(i),
above.
|
|
(d)
|
This
pro forma adjustment represents the amortization of the intangible
assets
acquired in the acquisition. Customer lists are subject to three-year
amortization using the straight-line method. Employment contracts
are
subject to five-year amortization using the straight-line method.
Amortization expense for customer lists and employment contracts
amounts
to $152,621 and $30,030, respectively, for the three months ended
March
31, 2006.
|
|
(e)
|
This
pro forma adjustment represents the elimination of CoroWare’s provision
for income taxes.
|
|
(f)
|
This
pro forma adjustment represents the issuance of common stock in
connection
with the purchase of CoroWare. Common stock equivalents were anti-dilutive
and, therefore, excluded.
|