Delaware
|
|
22-2011859
|
(State
or other jurisdiction of
|
|
(I.R.S.
Employer
|
incorporation
or organization)
|
|
Identification
No.)
|
7150
N. Park Drive, Pennsauken, New Jersey
|
|
08109
|
(Address
of principal executive offices)
|
|
(Zip
code)
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
|
Page
|
PART
I - FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements
|
3
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
14
|
Item
3. Quantitative and Qualitative Disclosure About Market
Risks
|
20
|
Item
4T. Controls and Procedures
|
20
|
|
|
PART
II - OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
21
|
Item
1A. Risk Factors
|
21
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
22
|
Item
3. Defaults Upon Senior Securities
|
22
|
Item
4. Submission of Matters to a Vote of Security Holders
|
22
|
Item
5. Other Information
|
22
|
Item
6. Exhibits
|
22
|
SIGNATURES
|
23
|
September 30,
|
December 31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Audited)
|
||||||
ASSETS:
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
732,265
|
$
|
769,915
|
|||
Accounts
receivable, net
|
3,275,266
|
3,839,744
|
|||||
Inventories
|
46,407
|
65,846
|
|||||
Other
current assets
|
286,448
|
127,801
|
|||||
Total
current assets
|
4,340,386
|
4,803,306
|
|||||
Property
and equipment, net
|
39,295
|
27,530
|
|||||
Goodwill
|
7,629,632
|
7,629,632
|
|||||
Other
intangibles, net
|
4,237,900
|
5,354,071
|
|||||
Other
assetes
|
52,889
|
118,623
|
|||||
Total
assets
|
$
|
16,300,102
|
$
|
17,933,162
|
|||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
2,182,292
|
$
|
2,716,411
|
|||
Accrued
expenses
|
1,109,505
|
1,252,916
|
|||||
Contingent
Consideration - due former RTI owners
|
—
|
1,500,000
|
|||||
Customer
deposits
|
15,000
|
15,000
|
|||||
Notes
payable
|
1,606,972
|
1,050,254
|
|||||
Derivative
liability
|
598,365
|
7,217,099
|
|||||
Total
current liabilities
|
5,512,134
|
13,751,680
|
|||||
Long
term liabilities:
|
|||||||
Long
Term Debt
|
750,000
|
||||||
Deferred
tax liabilities
|
2,139,330
|
2,661,954
|
|||||
Total
long term liabilities
|
2,889,330
|
2,661,954
|
|||||
Total
liabilities
|
8,401,464
|
16,413,634
|
|||||
Minority
interest
|
135,480
|
214,599
|
|||||
Shareholders'
equity
|
|||||||
Preferred
Stock - .01 par value
|
78,387
|
78,387
|
|||||
Preferred
Stock series A 9,000,000 shares authorized, 7,838,686
issued
|
|||||||
Preferred
Stock series B 1,000,000 shares authorized 502160 and 1,000 000 issued
|
|||||||
respectively
|
5,022
|
10,000
|
|||||
Preferred
Stock series C 575,000 shares authorized 520,000 issued
|
5,200
|
—
|
|||||
Common
stock - .01 par value, 200,000,000 authorized,
|
165,520
|
168,425
|
|||||
16,552,021
and 16,842,428 issued, and 16,639,441 and 16,829,428
outstanding
|
|||||||
Additional
paid-in capital
|
38,158,180
|
36,854,901
|
|||||
Accumulated
deficit
|
(30,251,318
|
)
|
(35,408,951
|
)
|
|||
8,160,991
|
1,702,762
|
||||||
Common
stock held in treasury, at cost
|
(397,833
|
)
|
(397,833
|
)
|
|||
Shareholders'
equity
|
7,763,158
|
1,304,929
|
|||||
Total
liabilities and shareholders' equity
|
$
|
16,300,102
|
$
|
17,933,162
|
Nine Months Ended
September 30,
|
Three Months Ended
September 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Revenue
- Technology Services
|
$
|
10,656,897
|
$
|
10,242,162
|
$
|
3,775,213
|
$
|
3,976,275
|
|||||
Revenue
- Technology Products
|
866,245
|
970,354
|
428,934
|
339,867
|
|||||||||
Total
Revenue
|
11,523,142
|
11,212,516
|
4,204,147
|
4,316,142
|
|||||||||
Cost
of Revenue - Technology Services
|
7,916,610
|
5,048,465
|
2,924,049
|
2,103,352
|
|||||||||
Cost
of Revenue - Technology Products
|
335,386
|
337,991
|
167,370
|
125,821
|
|||||||||
Total
cost of revenue
|
8,251,996
|
5,386,456
|
3,091,419
|
2,229,173
|
|||||||||
|
|
|
|
||||||||||
Gross
Profit
|
3,271,146
|
5,826,060
|
1,112,728
|
2,086,969
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
3,359,768
|
4,094,165
|
1,024,628
|
1,527,018
|
|||||||||
Research
and development
|
384,692
|
314,339
|
123,720
|
109,041
|
|||||||||
Amortization
expense
|
1,116,171
|
1,561,284
|
372,057
|
520,428
|
|||||||||
Total
operating expenses
|
4,860,631
|
5,969,788
|
1,520,405
|
2,156,487
|
|||||||||
|
|
|
|
||||||||||
Loss
from operations
|
(1,589,485
|
)
|
(143,728
|
)
|
(407,677
|
)
|
(69,518
|
)
|
|||||
Other
income (expense):
|
|||||||||||||
Derivative
income (expense)
|
2,750,199
|
3,889,788
|
195,609
|
2,828,906
|
|||||||||
Extinguishment
loss
|
2,607,525
|
(157,130
|
)
|
—
|
—
|
||||||||
Other
income
|
970,150
|
370,150
|
|||||||||||
Interest
expense
|
(140,910
|
)
|
(530,135
|
)
|
(32,703
|
)
|
(51,133
|
)
|
|||||
Finance
expense
|
(2,636
|
)
|
(21,520
|
)
|
(1,170
|
)
|
(7,202
|
)
|
|||||
Total
other income (expense)
|
6,184,328
|
3,181,003
|
531,886
|
2,770,571
|
|||||||||
|
|||||||||||||
Minority
Interest
|
79,119
|
(188,781
|
)
|
23,700
|
(87,602
|
)
|
|||||||
|
|
|
|
|
|||||||||
Income
before taxes
|
4,673,962
|
2,848,494
|
147,909
|
2,613,451
|
|||||||||
|
|||||||||||||
Income
taxes (benefit)
|
(521,171
|
)
|
—
|
(172,755
|
)
|
—
|
|||||||
|
|||||||||||||
Net
income
|
$
|
5,195,133
|
$
|
2,848,494
|
$
|
320,664
|
$
|
2,613,451
|
|||||
|
|||||||||||||
Reconciliation
of net income loss
|
|||||||||||||
Income
applicable to common shareholders:
|
|||||||||||||
Net
income
|
$
|
5,195,133
|
$
|
2,848,494
|
$
|
320,664
|
$
|
2,613,451
|
|||||
Series
B Preferred stock dividend
|
(37,500
|
)
|
(37,500
|
)
|
(12,500
|
)
|
(12,500
|
)
|
|||||
Income
applicable to common stockholders
|
$
|
5,157,633
|
$
|
2,810,994
|
$
|
308,164
|
$
|
2,600,951
|
|||||
|
|||||||||||||
Income
per common share
|
|||||||||||||
Basic
|
$
|
0.31
|
$
|
0.17
|
$
|
0.02
|
$
|
0.16
|
|||||
Diluted
|
$
|
0.04
|
$
|
(0.02
|
)
|
$
|
—
|
$
|
—
|
||||
|
|||||||||||||
Weighted
average shares:
|
|||||||||||||
Basic
|
16,829,428
|
16,642,428
|
16,829,428
|
16,642,428
|
|||||||||
Diluted
|
56,172,092
|
64,230,056
|
53,592,883
|
64,230,056
|
Nine Months ended
September 30,
|
|||||||
2008
|
2007
|
||||||
Cash
flow from operating activities:
|
|||||||
Net
income before preferred dividends
|
$
|
5,195,133
|
$
|
2,848,494
|
|||
|
|||||||
Adjustments
to reconcile net loss to net used for operating
activities:
|
|||||||
Derivative
income
|
(2,750,199
|
)
|
(3,772,263
|
)
|
|||
Amortization
of intangible assets
|
1,116,171
|
1,561,284
|
|||||
Amortization
of debt discount (effective method)
|
—
|
205,809
|
|||||
Amortization
of deferred financing
|
—
|
21,520
|
|||||
Settlement
of Contingent Liability - former RTI shareholders
|
(1,057,650
|
)
|
|||||
Extinguishment
(gain) loss
|
(2,607,525
|
)
|
157,130
|
||||
Deferred
income taxes
|
(521,171
|
)
|
—
|
||||
Minority
interest
|
(79,119
|
)
|
188,781
|
||||
Share-based
compensation
|
156,635
|
184,320
|
|||||
Depreciation
|
21,079
|
12,375
|
|||||
Changes
in operating assets and liabilities:
|
—
|
||||||
(Increase)
decrease in:
|
—
|
||||||
Accounts
receivable
|
564,478
|
(1,773,718
|
)
|
||||
Inventories
|
19,439
|
10,643
|
|||||
Other
current assets
|
(6,998
|
)
|
(16,311
|
)
|
|||
Other
assets
|
65,734
|
(16,818
|
)
|
||||
Increase
(decrease) in:
|
—
|
||||||
Accounts
payable and accrued liabilities
|
(677,530
|
)
|
986,837
|
||||
Deferred
revenue
|
—
|
(62,495
|
)
|
||||
Total
adjustments
|
(5,756,656
|
)
|
(2,312,906
|
)
|
|||
Net
cash provided by ( used in) operating activities
|
(561,523
|
)
|
535,588
|
||||
Cash
Used in investing activities:
|
|||||||
Purchase
of equipment
|
(32,844
|
)
|
(832
|
)
|
|||
Net
cash used for investing activities
|
(32,844
|
)
|
(832
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Payments
on notes payable
|
(131,000
|
)
|
(842,000
|
)
|
|||
Bank
line-of-credit borrowings (payments), net
|
687,717
|
25,315
|
|||||
Net
cash provided by (used for) by financing activities
|
556,717
|
(816,685
|
)
|
||||
Net
decrease in cash and cash equivalents
|
(37,650
|
)
|
(281,929
|
)
|
|||
Cash
and cash equivalents - beginning of period
|
769,915
|
392,275
|
|||||
Cash
and cash equivalents - end of period
|
$
|
732,265
|
$
|
110,346
|
|||
|
— | ||||||
Supplemental
cash flow information
|
|||||||
Interest
paid in cash
|
$
|
81,397
|
$
|
215,685
|
|||
Supplemental
disclosures of Non-Cash Investing & Financing
Activities
|
|||||||
Preferred
stock Series B
|
(4,978
|
)
|
—
|
||||
Preferred
Stock Series C
|
5,200
|
— | |||||
Common
Stock
|
(2,905
|
) | — | ||||
Additional
paid in capital
|
1,257,883
|
— | |||||
Derivative
liability
|
(1,261,010
|
)
|
— |
See
accompanying notes to the consolidated financial
statements.
|
|
·
|
Level
1 — inputs to the valuation methodology are quoted prices (unadjusted)
for
identical assets or liabilities in active
markets.
|
|
·
|
Level
2 — inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the assets or liability, either directly or indirectly, for
substantially the full term of the financial
instruments.
|
|
·
|
Level
3 — inputs to the valuation methodology are unobservable and significant
to the fair value.
|
Nine Months Ended
September 30,
|
Three Months Ended
September 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Revenues:
|
|||||||||||||
Goverment
Services
|
$
|
10,656,897
|
$
|
10,242,162
|
$
|
3,775,213
|
$
|
3,976,275
|
|||||
Other
|
866,245
|
970,354
|
428,934
|
339,867
|
|||||||||
Total
Consolidated Revenues
|
11,523,142
|
11,212,516
|
4,204,147
|
4,316,142
|
|||||||||
Gross
Profit:
|
|||||||||||||
Government
Services
|
2,740,287
|
5,193,697
|
851,164
|
1,872,923
|
|||||||||
Corporate
and other
|
530,859
|
632,363
|
261,564
|
214,046
|
|||||||||
Total
Consolidated
|
3,271,146
|
5,5826,060
|
1,112,728
|
2,086,969
|
|||||||||
Total
Assets:
|
|||||||||||||
Goverment
Services
|
15,683,314
|
||||||||||||
Corporate
and Other
|
616,788
|
||||||||||||
Total
Consolidated Assets
|
16,300,102
|
September 30,
2008
|
December 31,
2007
|
||||||
Bank
line-of-credit (a)
|
$
|
1,427,972
|
$
|
740,254
|
|||
Note
Payble – former RTI owners (b)
|
750,000
|
||||||
Notes
payable to Stockholders/Officers (c))
|
179,000
|
310,000
|
|||||
Total
notes payable
|
2,356,972
|
1,050,254
|
|||||
Less
current maturities
|
(1,606,972
|
)
|
(1,050,254
|
)
|
|||
Long-term
debt
|
$
|
750,000
|
$
|
—
|
Nine months
ended
June
30,
2008
|
Nine months
ended
September 30,
2007
|
Three months
ended
September 30,
2008
|
Three months
ended
September 30,
2007
|
||||||||||
Derivative
income(expense):
|
|||||||||||||
Conversion
features
|
—
|
$
|
(467,120
|
)
|
—
|
—
|
|||||||
Warrant
derivative
|
$
|
2,750,199
|
$
|
4,356,908
|
$
|
195,609
|
$
|
2,828,906
|
September 30,
2008
|
December 31
2007
|
||||||
Derivative
liabilities:
|
|||||||
Warrant
derivative
|
$
|
(
598,365
|
)
|
$
|
(7,217,099
|
)
|
-
|
Series
A Warrants indexed to 10,544,868 shares of common stock which were
originally issued in conjunction with the September 19, 2006 Barron
financing
|
|
-
|
Series
B Warrants indexed to 12,500,000 shares of common stock which were
originally issued in conjunction with the September 19, 2006 Barron
financing
|
|
-
|
Additional
Warrants indexed to 1,900,000 shares of common stock which were originally
issued in February 2007 as consideration for a waiver on overdue
payments
due to Barron Partners, L.P.
|
Nine months
ended
September 30,
2008
|
Nine months
ended
September 30,
2007
|
Three months
ended
September 30,
2008
|
Three months
ended
September 30,
2007
|
||||||||||
Income
(loss) applicable to common stockholders, as reported
|
$
|
5,157,633
|
$
|
2,810,994
|
$
|
308,164
|
$
|
2,600,951
|
|||||
Reconciliation
to numerator for diluted earnings per share:
|
|||||||||||||
Income
on derivative warrants
|
(2,750,199
|
)
|
(3,889,788
|
)
|
(195,609
|
)
|
(2,828,906
|
)
|
|||||
Preferred
stock dividends
|
37,500
|
37,500
|
12,500
|
12,500
|
|||||||||
Numerator
for diluted earnings per share
|
$
|
2,444,934
|
$
|
(1,041,294
|
)
|
$
|
125,055
|
$
|
(227,955
|
)
|
|||
Weighted
average shares
|
16,829,428
|
16,642,428
|
16,829,428
|
16,642,428
|
|||||||||
Reconciliation
to denominator for diluted earnings per share
|
|||||||||||||
Dilutive
derivative warrants
|
5,379,707
|
27,011,111
|
5,739,670
|
27,011,111
|
|||||||||
Shares
indexed to convertible preferred stock
|
34,110,568
|
20,398,517
|
34,110,568
|
20,398,517
|
|||||||||
Dilutive
employee options
|
(147,615
|
)
|
178,000
|
(3,086,784
|
)
|
178,000
|
|||||||
|
|||||||||||||
Denominator
for diluted earnings per share
|
56,172,088
|
64,230,056
|
53,232,288
|
64,230,056
|
|||||||||
|
|||||||||||||
Earnings
per common share:
|
|||||||||||||
Basic
|
0.31
|
0.17
|
0.02
|
0.16
|
|||||||||
Diluted
|
0.04
|
(0.02
|
)
|
0.00
|
(0.00
|
)
|
|
2008
|
2007
|
|||||
Risk-Free
interest rate
|
4.91
|
%
|
4.27
|
%
|
|||
Expected
dividend yield
|
—
|
—
|
|||||
Expected
stock price volatility
|
106.49
|
%
|
131
|
%
|
|||
Expected
option Life
|
5.5
years
|
10
years
|
Number of
|
Number of
|
Weighted-
|
||||||||
Options
|
Options
|
Average
|
||||||||
Available
|
Outstanding
|
Exercise Price
|
||||||||
Balance
December 31, 2007
|
467,000
|
1,371,000
|
$
|
1.00
|
||||||
2008
Plan
|
10,000,000
|
|||||||||
Options
granted under Plan in 2008
|
(6,309,000
|
)
|
6,309,000
|
.33
|
||||||
Balance
September 30, 2008
|
4,158,000
|
7,680,000
|
$
|
.45
|
|
Three months
ended
September 30, 2008
|
Three months
ended
September 30, 2007
|
|||||
Derivative
income (expense)
|
|||||||
Conversion
features
|
$
|
$
|
|
||||
Warrant
derivative
|
$
|
195,609
|
$
|
2,828,906
|
|
Nine months
ended
September 30, 2008
|
Nine months
ended
September 30, 2007
|
|||||
Derivative
income (expense)
|
(467,120
|
)
|
|||||
Conversion
features
|
$
|
$
|
|
||||
Warrant
derivative
|
$
|
2,750,199
|
$
|
4,356,908
|
Exhibit
Number
|
|
Description
|
|
Certification
by Chief Executive Officer, required by Rule 13a-14(a) or Rule 15d-14(a)
of the Exchange Act
|
|
|
|
|
31.2
|
|
Certification
by Chief Financial Officer, required by Rule 13a-14(a) or Rule 15d-14(a)
of the Exchange Act
|
|
|
|
32.1
|
|
Certification
by Chief Executive Officer, required by Rule 13a-14(b) or Rule 15d-14(b)
of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of
the
United States Code
|
|
|
|
32.2
|
|
Certification
by Chief Financial Officer, required by Rule 13a-14(b) or Rule 15d-14(b)
of the Exchange Act and Section 1350 of Chapter 63 of Title 18 of
the
United States Code
|
|
LATTICE INCORPORATED
|
|
|
BY:
|
/s/ Paul Burgess
|
|
PAUL BURGESS
|
|
CHIEF EXECUTIVE OFFICER
(PRINCIPAL EXECUTIVE
OFFICER),
SECRETARY AND
DIRECTOR
|