DELAWARE
|
22-2011859
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Page
|
||
PART
I
|
||
Item
1.
|
Business
|
1
|
Item
1A.
|
Rick
Factors
|
10
|
Item
1B.
|
Unresolved
Staff Comments
|
14
|
Item
2.
|
Propreties
|
14
|
Item
3.
|
Legal
Proceedings
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
PART
II
|
||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchase of Equity Securities
|
15
|
Item
6.
|
Selected
Financial Data
|
18
|
Item
7.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operation
|
18
|
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
|
Item
8.
|
Financial
Statements and Supplementary Data
|
28
|
Item
9.
|
Changes
In and Disagreements with Accountants on Accounting
|
|
and
Financial Disclosure
|
28
|
|
Item
9A.
|
Controls
and Procedures
|
28
|
Item
9B.
|
Other
Information
|
28
|
PART
III
|
||
Item
10.
|
Directors,
Executive Officers, Promoters and Corporate Governance
|
29
|
Item
11.
|
Executive
Compensation
|
30
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
and
Related Stockholder Matters
|
34
|
|
Item
13.
|
Certain
Relationship and Related Transactions, and Director
Independence
|
36
|
Item
13.
|
Principal
Accountant Fees and Services
|
36
|
Item
14.
|
Exhibits
|
37
|
SIGNATURES
|
41
|
·
|
Reduction
in application development time, cost and
risk;
|
·
|
Reduction
of desktop and PDA application deployment time and
cost;
|
·
|
Increased
richness of user experience;
|
·
|
Elimination
of security concerns inherent with Web browser
vulnerabilities;
|
·
|
Decreased
server software and hardware costs;
and
|
·
|
Optimization
of network resources for best
performance.
|
·
|
Data
Access;
|
·
|
Role-based
User Profiles;
|
·
|
Flexible
Security Model including strong
encryption;
|
·
|
Configuration
Management;
|
·
|
Event
Management;
|
·
|
Integration
Gateways; and
|
·
|
Secure
Client.
|
1.
|
|
2.
|
Voice
and Data Security Products - Our existing products provide feature rich
call control technology that can be expanded to serve additional
markets.
|
·
|
Microsoft.
SMEI is a Microsoft Certified Partner. Recently, Aquifer’s security model
and its presence on the Navy Marine Corps Intranet (NMCI) network have
attracted interest from Microsoft Federal and from Microsoft Business
Development in Redmond. SMEI is partnering with NMCI formal Microsoft/SMEI
case study describing the benefits of .NET and
Aquifer.
|
·
|
RTI’s
E-Solutions Divisioncombines its experience in mission critical systems,
distributed systems, web development, and knowledge environments to
provide our customers with cutting-edge IT solutions for distributed
e-business and web infrastructure.
|
·
|
RTI’s
Mobile Solutions Division works closely with the other RTI divisions to
provide support in the areas of wireless communication and portable device
data management. MSD solutions deal with real-time data management as well
as mission critical solutions to government/military and commercial
customers.
|
·
|
RTI’s
Professional Services Division provides both on-site and off-site
consulting and engineering support. PSD has formed long-term and on-going
relationships with companies such as Lockheed Martin, Motorola, Logistics
Management Institute, BAE Systems, and Hughes Network Systems, to support
their continuing engineering and consulting
needs.
|
·
|
RTI’s
Software Systems Division (SSD) provides hard core and/or real-time
embedded and mission critical solutions to government, military and
commercial customers.
|
·
|
RTI
is headquartered in Manassas Virginia, with additional on-site personnel
at client locations in Virginia, Maryland, and
California.
|
|
·
|
Kinitos, Inc. delivers an
enterprise deployment solution that allows IT to maintain centralized
control of existing Windows Forms clients. The Kinitos .NET platform
centralizes control of the monitoring, deployment and updating of existing
Windows Forms client applications throughout the network. It handles
policy based client deployment and rollback, enables real time monitoring
and delivers centralized reporting of client
applications.
|
|
·
|
ObjectWare, Inc. markets its
IdeaBlades technology as an application development platform for the rapid
creation of smart client applications. ObjectWare leverages Microsoft .NET
technology to streamline development, deployment and maintenance processes
while simplifying the supporting hardware and software
environments.
|
|
·
|
the difficulty of integrating
acquired products, services or
operations;
|
|
·
|
the potential disruption of the
ongoing businesses and distraction of our management and the management of
acquired companies;
|
|
·
|
the difficulty of incorporating
acquired rights or products into our existing
business;
|
|
·
|
difficulties in disposing of the
excess or idle facilities of an acquired company or business and expenses
in maintaining such
facilities;
|
|
·
|
difficulties in maintaining
uniform standards, controls, procedures and
policies;
|
|
·
|
the
potential impairment of relationships with employees and customers as a
result of any integration of new management
personnel;
|
|
·
|
the
potential inability or failure to achieve additional sales and enhance our
customer base through cross-marketing of the products to new and existing
customers;
|
|
·
|
the
effect of any government regulations which relate to the business
acquired;
|
|
·
|
potential
unknown liabilities associated with acquired businesses or product lines,
or the need to spend significant amounts to retool, reposition or modify
the marketing and sales of acquired products or the defense of any
litigation, whether of not successful, resulting from actions of the
acquired company prior to our
acquisition.
|
|
·
|
Control of the market for the
security by one or a few broker-dealers that are often related to the
promoter or issuer;
|
|
·
|
Manipulation of prices through
prearranged matching of purchases and sales and false and misleading press
releases;
|
|
·
|
“Boiler room” practices involving
high pressure sales tactics and unrealistic price projections by
inexperienced sales persons;
|
|
·
|
Excessive and undisclosed bid-ask
differentials and markups by selling broker-dealers;
and
|
|
·
|
The wholesale dumping of the same
securities by promoters and broker-dealers after prices have been
manipulated to a desired level, along with the inevitable collapse of
those prices with consequent investor
losses.
|
High
|
Low
|
|||||||
First
Quarter ended March 31, 2009
|
$ | .15 | $ | .065 | ||||
Second
Quarter ended June 30, 2009 (through April 8, 2009)
|
$ | .12 | $ | .12 |
High
|
Low
|
|||||||
First
Quarter ended March 31, 2008
|
$ | .65 | $ | .28 | ||||
Second
Quarter ended June 30, 2008
|
$ | .42 | $ | .25 | ||||
Third
Quarter ended September 30, 2008
|
$ | .32 | $ | .20 | ||||
Fourth
Quarter ended December 31, 2008
|
$ | .27 | $ | .06 |
High
|
Low
|
|||||||
First
Quarter ended March 31, 2007
|
$ | .90 | $ | .36 | ||||
Second
Quarter ended June 30, 2007
|
$ | .51 | $ | .30 | ||||
Third
Quarter ended September 30, 2007
|
$ | .51 | $ | .36 | ||||
Fourth
Quarter ended December 31, 2007
|
$ | .53 | $ | .20 |
Plan
category
|
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
|
7,681,0000
|
$
|
0.41
|
4,158,000
|
||
Equity
compensation plans not approved by security holders
|
-0-
|
-0-
|
-0-
|
|||
|
|
|
||||
Total
|
7,681,000
|
$
|
0.41
|
4,158,000
|
For the Years Ending
December 31,
|
||||||||
|
2008
|
2007
|
||||||
Sales
|
$ | 16,268,481 | $ | 15,217,827 | ||||
Net
income
|
$ | 934,237 | $ | 3,726,213 | ||||
Net
income (loss) per common share – Diluted
|
$ | (0.04 | ) | $ | 0.01 |
OPERATING
EXPENSES
|
PERCENT
OF SALES
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Research
& Development
|
518,342 | 432,069 | 3.2 | 2.8 | % | |||||||||||
Selling,
General & Administrative
|
4,667,374 | 6,113,338 | 28.7 | % | 37.6 | % |
Year
ended
December
31, 2008
|
Year
ended
December
31, 2007
|
|||||||
Derivative
income
|
$ | 3,147,958 | $ | (467,120 | ) | |||
Conversion
features and day-one derivative loss
|
$ | -- | $ | 5,438,051 | ||||
Warrant
derivative
|
$ | 3,147,958 | $ | 4,970,931 |
|
·
|
Under
cost reimbursable contracts, the Company is reimbursed for allowable
costs, and paid a fee. Revenues on cost reimbursable contracts are
recognized as
costs are incurred plus an estimate of applicable fees earned. The
Company considers fixed fees under cost reimbursable contracts to be
earned in proportion of the allowable costs incurred in performance of the
contract. Certain cost under government contracts are subject
to audit by the government. Indirect costs are charged to
contracts using provisional or estimated indirect rates, which are subject
to later revision based on government audits. Management
believes that any adjustment by the government will not be material to the
financial statements.
|
|
·
|
Revenue
on time and materials contracts are recognized based on direct labor hours
expended at contract billing rates and adding other billable direct
costs. For fixed price contracts that are based on unit pricing or
level of effort, the Company recognizes revenue for the number of units
delivered in any given fiscal period. For fixed price contracts in
which the Company is paid a specific amount to provide a particular
service for a stated period of time, revenue is recognized ratably over
the service period.
|
|
·
|
The
Company’s contracts with agencies of the government are subject to
periodic funding by the respective contracting agency. Funding for a
contract may be provided in full at inception of the contract or
ratably throughout the contract as the services are provided. In
evaluating the probability of funding for purposes of assessing
collectability of the contract price, the Company considers its previous
experiences with its customers, communications with its customers
regarding funding status, and the Company’s knowledge of available funding
for the contract or program. If funding is not assessed as probable,
revenue recognition is deferred until realization is deemed
probable.
|
Name
|
Age
|
Position
|
||
Paul
Burgess
|
43
|
President,
chief executive officer and director
|
||
Joe
Noto
|
49
|
Chief
financial officer and secretary
|
||
Jeannemarie
Devolites Davis
|
52
|
Director
|
||
Robert
E. Galbraith
|
64
|
Director
|
||
Donald
Upson
|
54
|
Director
|
Name
and Principal Position
|
Year
|
Salary
$
|
Bonus
$
(1)
|
Stock
Awards
$
|
Option
Awards
$
(2)
|
Non-Equity
Incentive Plan Compensation $
|
Nonqualified
Deferred Compensation Earnings $
|
All
Other Compensation
$
|
Total
$
|
|||||||||||||||||||||||||
Paul
Burgess
|
2008
|
$ | 225,000 | — | — | $ | 621,376 | — | — | — | $ | 846,376 | ||||||||||||||||||||||
President,
Chief
|
2007
|
$ | 225,000 | — | — | — | — | — | — | $ | 225,000 | |||||||||||||||||||||||
Executive
Officer
|
2006
|
$ | 112,500 | (3) | $ | 52,500 | — | — | — | — | — | $ | 165,500 | |||||||||||||||||||||
and Director | ||||||||||||||||||||||||||||||||||
Joe
Noto
|
2008
|
$ | 150,000 | $ | 30,000 | — | $ | 310,688 | — | — | — | $ | 490,688 | |||||||||||||||||||||
Chief
Financial
|
2007
|
$ | 150,000 | $ | 30,000 | — | — | — | — | — | $ | 180,000 | ||||||||||||||||||||||
Officer
|
2006
|
$ | 150,000 | $ | 30,000 | — | — | — | — | — | $ | 180,000 | ||||||||||||||||||||||
Mike
Ricciardi (4)
|
2008
|
$ | — | — | — | — | — | — | $ | — | $ | — | ||||||||||||||||||||||
Chief
Operating
|
2007
|
$ | 176,422 | — | — | — | — | — | $ | 15,000 | (5) | $ | 191,422 | |||||||||||||||||||||
Officer
|
2006
|
$ | 41,250 | — | — | $ | 75,000 | — | — | $ | 15,000 | (5) | $ | 131,250 | ||||||||||||||||||||
Eric
Zelsdorf (6)
|
2008
|
$ | 93,333 | — | — | — | — | — | — | $ | 93,333 | |||||||||||||||||||||||
Chief
Technology
|
2007
|
$ | 160,000 | — | — | — | — | — | — | $ | 160,000 | |||||||||||||||||||||||
Officer
|
2006
|
$ | 160,000 | — | — | — | — | — | — | $ | 160,000 |
(1)
|
Represents
performance bonus earned in the year when
paid.
|
(2)
|
These
amounts represent the estimated present value of stock options or warrants
at the date of grant, calculated using the Black-Scholes options pricing
model. The options vest annually on the anniversary date over 3
years.
|
(3)
|
Mr.
Burgess waived $112,500 of his salary in the first half 2006. His annual
base salary is $225,000 per his employment
agreement.
|
(4)
|
Mr.
Ricciardi’s 2006 salary is for part of the year since his hire
date was September 19, 2006 coinciding with the acquisition of RTI.
Additionally Mr. Ricciardi received 125,000 options with a strike price of
$0.60 per share which vest annually over three years from date of hire.
Mr. Ricciardi ceased working for the Company on October 16, 2007. On
October 16, 2007 the Company entered into a severance agreement with
Michael Ricciardi the former COO of the Company, which supersedes his
September 19, 2006 employment agreement. Per the agreement the Company
paid $210,000 as follows: $20,000 upon signing of the agreement and
$190,000 paid in equal bi-monthly payment for 12 months. For such
consideration the employee agreed to a non compete agreement which ended
October 16, 2008.
|
(5)
|
Included
in other compensation is $15,000 pursuant to a consulting arrangement with
Mr. Ricciardi’s spouse. This arrangement expired March 30,
2007.
|
(6)
|
Effective
July 31, 2008 , Mr Zelsdorf’s empolymet termintated. He currently serves
as a consultant to the Company.
|
Name
|
Number
of Securities Underlying Unexercised Options
#
Exercisable
|
Number
of Securities Underlying Unexercised Options
#
Unexercisable
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options
#
|
Option
Exercise
Price
$
|
Option
Expiration Date
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
#
|
Market
Value
of
Shares
or
Units
of
Stock
That
have
not
vested
$
|
Equity
Incentive
Plan
Awards:
Number of
Unearned
Shares
Units
or
Other
Rights
That
Have
Not
Vested
#
|
Equity
Incentive
Plan
Awards
Market
or
Payout
Value
of
Unearned
Shares
Units
or
Other
Rights
That
have
not
Vested
$
|
||||||||||||||||||||||||
Joe
Noto
|
200,000 | — | — | $ | 1.00 |
July,2015
|
— | — | — | — | |||||||||||||||||||||||
— | 1,400,000 | (a) | — | $ | 0.33 | May,2018 | — | — | — | — | |||||||||||||||||||||||
Paul
Burgess
|
200,000 | — | — | $ | 0.30 |
May
2014
|
— | — | — | — | |||||||||||||||||||||||
200,000 | — | — | $ | 0.50 | Oct 2014 | — | — | — | — | ||||||||||||||||||||||||
600,000 | — | — | $ | 1.00 | Feb 2015 | — | — | — | — | ||||||||||||||||||||||||
— | 2,800,000 | (b) | — | $ | 0.33 |
May,
2018
|
— | — | — | — |
(a)
|
466,666
vest May 2009, 2010 and 2011
|
(b)
|
933,333
vest May 2009, 2010 and 2011
|
|
·
|
each
director;
|
|
·
|
each officer named in the summary
compensation table;
|
|
·
|
each person owning of record or
known by us, based on information provided to us by the persons named
below, to own beneficially at least 5% of our common stock;
and
|
|
·
|
all directors and executive
officers as a group.
|
Name
of Beneficial Owner (1)
|
Common
Stock
Beneficially
Owned (2)
|
Percentage
of
Common
Stock
Beneficially
Owned (2)
|
||||||
Paul
Burgess (3)
|
1,933,333 | 10.3 | % | |||||
Robert
Galbraith (4)
|
319,333 | 1.9 | % | |||||
Michael
Ricciardi (5)
|
3,080,000 | 18.3 | % | |||||
Marie
Ricciardi (5)
|
3,080,000 | 18.3 | % | |||||
Burlington
Assembly of God (6)
2035
Columbus Road
Burlington,
New Jersey 08016
|
1,333,333 | 7.9 | % | |||||
Joe
Noto (3)
|
666,667 | 3.8 | % | |||||
Dragonfly
Capital Partners, LLC (7)
420
Lexington Avenue Suite 2620
New
York, New York 10170
|
978,200 | 5.8 | % | |||||
Jeannemarie
Devolites Davis
|
28,637 | * | ||||||
Donald
Upson
|
28,637 | * | ||||||
Alan
Bashforth (9)
|
2,324,836 | 12.6 | % | |||||
All
named executive officers and directors as a group (5
persons)
|
2,925,273 | 15.4 | % |
(1)
|
Except
as otherwise indicated, the address of each beneficial owner is c/o
Lattice Incorporated , 7150 N. Park Drive, Suite 500, Pennsauken, NJ
08109
|
(2)
|
Applicable
percentage ownership is based on 16,829,950 shares of common
stock outstanding as of April, 2009, together with securities exercisable
or convertible into shares of common stock within 60 days of April, 2009
for each stockholder. Beneficial ownership is determined in accordance
with the rules of the Securities and Exchange Commission and generally
includes voting or investment power with respect to securities. Shares of
common stock that are currently exercisable or exercisable within 60 days
of April, 2009 are deemed to be beneficially owned by the person holding
such securities for the purpose of computing the percentage of ownership
of such person, but are not treated as outstanding for the purpose of
computing the percentage ownership of any other
person.
|
(3)
|
Represents
shares issuable upon exercise of
options.
|
(4)
|
Includes
5,000 shares owned by Mr. Galbraith’s wife, as to which Mr. Galbraith
disclaims beneficial interest
|
(5)
|
Mr.
and Mrs. Ricciardi are husband and wife. The number of shares beneficially
owned by each of them includes (a) 710,000 shares owned by Michael
Ricciardi, (b) 1,460,000 shares owned by Marie Ricciardi, and (c) 910,000
shares owned by them as custodian for their minor child. Mr. and Mrs.
Ricciardi disclaim beneficial interest in the shares owned by the other
and their minor child.
|
(6)
|
Represents
666,667 shares of common stock and 333,333 shares of common stock issuable
upon exercise of warrants.
|
(7)
|
Warrants
issued to Dragonfly as placement fees for the Barron financing. These
warrants were issued in 2 traunches of 489,100 each with a strike
price of $0.50 and $1.25 per share respectively with a five year
term.
|
(9)
|
Includes:
(a) 16,500 shares owned by Mr. Bashforth; (b) 152,000 shares owned by
Innovative Communications Technology, Ltd., which is controlled by Mr.
Bashforth; (c) 436,336 shares owned by Calabash Holdings Ltd., which is
controlled by Mr. Bashforth; and (d) 600,000 warrants exercisable at $1.00
per share which expire 2012 and (f) 170,000 shares and 850,000 warrants
issued in connection with the private placement of common stock between
April 14 th
and May 11, 2006. The warrants are five year warrants and have a strike
price of $1.20 per share. We issued 100,000 shares of common stock in
December 2007 related to consulting services
rendered.
|
Exhibit
|
||
Number
|
Description
|
|
2.1
|
||
2.2
|
Stock
Purchase Agreement dated December 16, 2004 among Science Dynamics
Corporation, Systems Management Engineering, Inc. and the shareholders of
Systems Management Engineering, Inc. identified on the signature page
thereto (Incorporated by reference to Form 8-K, filed with the Securities
and Exchange Commission on December 22, 2004)
|
|
2.3
|
Amendment
No. 1 to Stock Purchase Agreement dated February 2, 2005 among Science
Dynamics Corporation, Systems Management Engineering, Inc. and the
shareholders of Systems Management Engineering, Inc. identified on the
signature page thereto (Incorporated by reference to Form 8-K, filed with
the Securities and Exchange Commission on February 11,
2005)
|
|
2.4
|
Stock
purchase agreement by Ricciardi Technologies, Inc., its Owners, including
Michael Ricciardi as the Owner Representative and Science Dynamics
Corporation, dated as of September 12,
2006.**
|
3.1
|
Certificate
of Incorporation (Incorporated by reference to the Company's registration
statement on Form S-18 (File No. 33-20687), effective April 21,
1981)
|
|
3.2
|
Amendment
to Certificate of Incorporation dated October 31, 1980 (Incorporated by
reference to the Company's registration statement on Form S-18 (File No.
33-20687), effective April 21, 1981)
|
|
3.3
|
Amendment
to Certificate of Incorporation dated November 25, 1980 (Incorporated by
reference to the Company's registration statement on Form S-18 (File No.
33-20687), effective April 21, 1981)
|
|
3.4
|
Amendment
to Certificate of Incorporation dated May 23, 1984 (Incorporated by
reference to the Company's registration statement on Form SB-2 (File No.
333-62226) filed with the Securities and Exchange Commission on June 4,
2001)
|
|
3.5
|
Amendment
to Certificate of Incorporation dated July 13, 1987 (Incorporated by
reference to the Company's registration statement on Form SB-2 (File No.
333-62226) filed with the Securities and Exchange Commission on June 4,
2001)
|
|
3.6
|
Amendment
to Certificate of Incorporation dated November 8, 1996 (Incorporated by
reference to the Company's registration statement on Form SB-2 (File No.
333-62226) filed with the Securities and Exchange Commission on June 4,
2001)
|
|
3.7
|
Amendment
to Certificate of Incorporation dated December 15, 1998 (Incorporated by
reference to the Company's registration statement on Form SB-2 (File No.
333-62226) filed with the Securities and Exchange Commission on June 4,
2001)
|
|
3.8
|
Amendment
to Certificate of Incorporation dated December 4, 2002 (Incorporated by
reference to the Company's information statement on Schedule 14C filed
with the Securities and Exchange Commission on November 12,
2002)
|
|
3.9
|
By-laws
(Incorporated by reference to the Company's registration statement on Form
S-18 (File No. 33-20687), effective April 21, 1981)
|
|
3.10
|
Restated
Certificate of Incorporation (Incorporated by reference to the
Registration Statement On Form SB-2. file with the Securities and Exchange
Commission on February 12, 2007)
|
|
4.1
|
Secured
Convertible Term Note dated February 11, 2005 issued to Laurus Master
Fund, Ltd. (Incorporated by reference to Form 8-K filed with the
Securities and Exchange Commission on February 18,
2005)
|
|
4.2
|
Common
Stock Purchase Warrant dated February 11, 2005 issued to Laurus Master
Fund, Ltd. (Incorporated by reference to Form 8-K filed with the
Securities and Exchange Commission on February 18,
2005)
|
|
4.3
|
Second
Omnibus Amendment to Convertible Notes and Related Subscription Agreements
of Science Dynamics Corporation issued to Laurus Master Fund, Ltd.
(Incorporated by reference to Form 8-K, filed with the Securities and
Exchange Commission on March 2, 2005)
|
|
4.4
|
Form
of warrant issued to Barron Partners LP**
|
|
4.5
|
Promissory
Note issued to Barron Partners LP**
|
|
4.6
|
Form
of warrant issued to Dragonfly Capital Partners LLC**
|
|
4.7
|
Secured
Promissory Note issued to Michael Ricciardi**
|
|
4.8
|
Amended
and Restated Common Stock Purchase Warrant issued to Laurus Master Fund
LTD to Purchase up to 3,000,000 share of Common Stock of Lattice
Incorporated.**
|
4.9
|
Amended
and Restated Common Stock Purchase Warrant issued to Laurus Master Fund,
LTD to Purchase up to 6,000,000 shares of Common Stock of Lattice
Incorporated**
|
|
4.10
|
Common
Stock Purchase Warrant issued to Laurus Master Fund, LTD to Purchase
14,583,333 Shares Of Common Stock of Lattice
Incorporated.
|
|
4.11
|
Second
Amended and Restated Secured Term Note from Lattice Incorporated to Laurus
Master Fund, LTD.
|
|
10.1
|
Executive
Employment Agreement Amendment made as of February 14, 2005 by and between
Science Dynamics Corporation and Paul Burgess (Incorporated by reference
to Form 8-K filed with the Securities and Exchange Commission on March 2,
2005)**
|
|
10.2
|
Stock
Purchase Agreement by Ricciardi Technologies, Inc., its Owners, including
Michael Ricciardi as Owner Representative and Lattice Incorporated, dated
September 12, 2006.**
|
|
10.3
|
Omnibus
Amendment and Waiver between Lattice Incorporated and Laurus Master Fund,
LTD, dated September 18, 2006.**
|
|
10.3
|
Agreement
dated December 30, 2004 between Science Dynamics Corporation and Calabash
Consultancy, Ltd. (Incorporated by reference to Form 8-K, filed with the
Securities and Exchange Commission on February 25,
2005)
|
|
10.4
|
Employment
Agreement dated January 1, 2005 between Science Dynamics Corporation,
Systems Management Engineering, Inc. and Eric D. Zelsdorf (Incorporated by
reference to Form 8-K filed with the Securities and Exchange Commission on
February 25, 2005)
|
|
10.5
|
Executive
Employment of dated March 7, 2005 by and between Science Dynamics
Corporation and Joe Noto (Incorporated by reference to the 10-KSB filed on
April 17, 2006)
|
10.7
|
Sub-Sublease
Agreement made as of June 22, 2001 by and between Software AG and Systems
Management Engineering, Inc. (Incorporated by reference to Form 8-K filed
with the Securities and Exchange Commission on February 18,
2005)
|
|
10.8
|
Securities
Purchase Agreement dated February 11, 2005 by and between Science Dynamics
Corporation and Laurus Master Fund, Ltd. (Incorporated by reference to
Form 8-K filed with the Securities and Exchange Commission on February 18,
2005)
|
|
10.9
|
Master
Security Agreement dated February 11, 2005 among Science Dynamics
Corporation, M3 Acquisition Corp., SciDyn Corp. and Laurus Master Fund,
Ltd. (Incorporated by reference to Form 8-K filed with the Securities and
Exchange Commission on February 18, 2005)
|
|
10.10
|
Stock
Pledge Agreement dated February 11, 2005 among Laurus Master Fund, Ltd.,
Science Dynamics Corporation, M3 Acquisition Corp. and SciDyn Corp.
(Incorporated by reference to Form 8-K filed with the Securities and
Exchange Commission on February 18, 2005)
|
|
10.11
|
Subsidiary
Guaranty dated February 11, 2005 executed by M3 Acquisition Corp. and
SciDyn Corp. (Incorporated by reference to Form 8-K filed with the
Securities and Exchange Commission on February 18,
2005)
|
|
10.12
|
Registration
Rights Agreement dated February 11, 2005 by and between Science Dynamics
Corporation and Laurus Master Fund, Ltd. (Incorporated by reference to
Form 8-K filed with the Securities and Exchange Commission on February 18,
2005)
|
|
10.13
|
Microsoft
Partner Program Agreement (Incorporated by reference to Form 8-K filed
with the Securities and Exchange Commission on February 18,
2005)
|
10.14
|
AmberPoint
Software Partnership Agreement (Incorporated by reference to Form 8-K
filed with the Securities and Exchange Commission on February 18,
2005)
|
|
10.15
|
Securities
Agreement between Science Dynamics Corporation and Barron Partners LP,
dated September 15, 2006**
|
|
10.16
|
Employment
Agreement between Science Dynamics Corporation and Michael
Ricciardi**.
|
|
10.17
|
Amendment
to Employment Agreement - Paul Burgess**
|
|
10.18
|
Amendment
to Employment Agreement - Joe Noto**
|
|
10.19
|
Registration
Rights Agreement by and among Science Dynamics Corporation and Barron
Partners LLP, dated As of September 19, 2006.**
|
|
10.20
|
Amendment
to Securities Purchase Agreement and Registration Rights Agreement
(Incorporated by Reference to the Registration Statement on Form SB-2
filed with the SEC on February 12, 2007).
|
|
14.1
|
Code
of Ethics (Incorporated by reference to the Company's annual report on
Form 10-KSB for the fiscal year ended December 31, 2003, filed with the
Securities and Exchange Commission on April 9, 2004)
|
|
21.1
|
Subsidiaries
of the Company (Incorporated by Reference to the Registration Statement on
Form SB-2 filed with the SEC on February 12, 2007).
|
|
31.1
|
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
|
|
99.1
|
Pledge
and Security Agreement made by and between Science Dynamics Corporation in
favor of and being delivered to Michael Ricciardi as Owner Representative,
dated September 19, 2006**
|
|
99.10
|
Lockup
Agreement from Laurus Master Fund, LTD.**
|
|
99.11
|
Irrevocable
Proxy**
|
|
99.2
|
Escrow
Agreement by and between Science Dynamics Corporation, Ricciardi
Technologies, Inc. and the individuals listed on Schedule 1 thereto, dated
September 19, 2006**
|
|
99.3
|
Form
of Lock Up Agreement, executed pursuant to the Securities Purchase
Agreement between Science Dynamics Corporation and Barron Barron Partners,
dated September 15,
2006.**
|
Date:
April 13, 2009
|
By:
|
/s/ Paul Burgess | |
Paul Burgess | |||
President,
Chief Executive Officer and
Director
|
|||
Date:
April 13, 2009
|
By:
|
/s/ Joe Noto | |
Joe Noto | |||
Chief
Financial Officer and Principal Accounting
Officer
|
|||
Signature
|
Title
|
Date
|
||
/s/
Paul Burgess
|
|
April
13, 2009
|
||
Paul
Burgess
|
President,
Chief Executive Officer and Director
|
|||
/s/
Joe Noto
|
|
April
13, 2009
|
||
Joe
Noto
|
Chief
Financial Officer and Secretary
|
|||
/s/
Robert Galbraith
|
|
April
13, 2009
|
||
Robert
Galbraith
|
Director
|
|||
/s/
Jeannemarie Devolites Davis
|
April
13, 2009
|
|||
Jeannemarie
Devolites Davis
|
Director
|
|||
/s/ Donald Upson |
April
13, 2009
|
|||
Donald Upson |
Director
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
F-3
|
|
Consolidated
Statements of Operations, two years ended December 31,
2008
|
F-4
|
|
Consolidated
Statements of Cash Flows, two years ended December 31,
2008
|
F-5
|
|
Consolidated
Statements of Changes in Shareholders' Equity, two years ended December
31, 2008
|
F-6
|
|
Notes
to Consolidated Financial Statements
|
F-7
- F-25
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS:
|
||||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
$ | 1,363,130 | $ | 769,915 | ||||
Accounts
receivable
|
3,560,690 | 3,839,744 | ||||||
Inventories
|
30,704 | 65,846 | ||||||
Other current
assets
|
51,008 | 127,801 | ||||||
Total current
assets
|
5,005,532 | 4,803,306 | ||||||
Property and equipmen,
net
|
21,090 | 27,530 | ||||||
Goodwill
|
3,599,386 | 7,629,632 | ||||||
Other intangibles,
net
|
2,409,748 | 5,354,071 | ||||||
Other
assetes
|
54,459 | 118,623 | ||||||
Total
assets
|
$ | 11,090,215 | $ | 17,933,162 | ||||
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 1,698,551 | $ | 2,716,411 | ||||
Accrued
expenses
|
1,726,891 | 1,252,916 | ||||||
Due to former Stockholder's per
Sept 19, 2006 purchase agreement
|
1,500,000 | |||||||
Customer
deposits
|
15,000 | 15,000 | ||||||
Notes
payable
|
1,766,098 | 1,050,254 | ||||||
Derivative
liability
|
200,606 | 7,217,099 | ||||||
Total current
liabilities
|
5,407,146 | 13,751,680 | ||||||
Long term
liabilities:
|
||||||||
Long term
debt
|
666,515 | - | ||||||
Deferred tax
liabilities
|
1,200,283 | 2,661,954 | ||||||
Total long term
liabilities
|
1,866,798 | 2,661,954 | ||||||
Minority
interest
|
193,280 | 214,599 | ||||||
Shareholders'
equity
|
||||||||
Preferred Stock - .01 par
value
|
||||||||
Series A 9,000,000 shares
authorized 7,838,686 issued
|
78,387 | 78,387 | ||||||
Series B 1,000,000 shares
authorized 502,160 issued
|
10,000 | 10,000 | ||||||
Serise C 520,000 shares
authorized 520,000 issued
|
5,200 | - | ||||||
Common stock - .01 par value,
200,000,000 authorized,
|
168,425 | 168,425 | ||||||
16,842,428 and 16,842,428 issued,
16,539,441 and 16,829,848 outstanding respectively
|
||||||||
Additional paid-in
capital
|
38,418,897 | 36,854,901 | ||||||
Accumulated
deficit
|
(34,499,822 | ) | (35,408,951 | ) | ||||
4,181,087 | 1,702,762 | |||||||
Common stock held in treasury, at
cost
|
(558,096 | ) | (397,833 | ) | ||||
Shareholders'
equity
|
3,622,991 | 1,304,929 | ||||||
Total liabilities and
shareholders' equity
|
$ | 11,090,215 | $ | 17,933,162 |
|
DECEMBER
31,
|
|||||||
2008
|
2007
|
|||||||
Revenue - Technology
Services
|
$ | 15,149,944 | $ | 13,853,580 | ||||
Revenue - Technology
Products
|
1,118,537 | 1,364,247 | ||||||
Total
Revenue
|
16,268,481 | 15,217,827 | ||||||
Cost of Revenue - Technology
Services
|
10,817,725 | 7,892,257 | ||||||
Cost of Revenue - Technology
Products
|
427,759 | 530,833 | ||||||
Total cost of
revenue
|
11,245,484 | 8,423,090 | ||||||
Gross
Profit
|
5,022,997 | 6,794,737 | ||||||
Operating expenses:
|
||||||||
Selling, general and
administrative
|
4,667,374 | 6,113,338 | ||||||
Research and
development
|
518,342 | 432,069 | ||||||
Impairment loss (see Note
7)
|
5,486,341 | - | ||||||
Amortization
expense
|
1,488,228 | 1,990,164 | ||||||
Total operating
expenses
|
12,160,285 | 8,535,571 | ||||||
Loss from
operations
|
(7,137,288 | ) | (1,740,834 | ) | ||||
Other income
(expense):
|
||||||||
Derivative
income
|
3,147,958 | 4,970,932 | ||||||
Extinguishment income (
loss)
|
2,695,025 | (157,130 | ) | |||||
Other
income
|
977,844 | |||||||
Interest
expense
|
(230,839 | ) | (494,414 | ) | ||||
Finance
expense
|
- | (99,279 | ) | |||||
Total other
income
|
6,589,988 | 4,220,109 | ||||||
Minority
Interest
|
21,319 | (79,038 | ) | |||||
Income (loss) before
taxes
|
(525,981 | ) | 2,400,237 | |||||
Income taxes (benefit) (Note
14)
|
(1,460,218 | ) | (1,325,976 | ) | ||||
Net income
|
934,237 | 3,726,213 | ||||||
Reconciliation of net income
to
|
||||||||
income applicable to common
shareholders:
|
||||||||
Net income
|
934,237 | 3,726,213 | ||||||
Preferred stock
dividends
|
(25,108 | ) | (3,004,507 | ) | ||||
Income applicable to common
stockholders
|
$ | 909,129 | $ | 721,706 | ||||
Income (loss) per common
share
|
||||||||
Basic
|
$ | 0.05 | $ | 0.04 | ||||
Diluted
|
$ | (0.04 | ) | $ | 0.01 | |||
Weighted average
shares:
|
||||||||
Basic
|
16,779,762 | 16,658,343 | ||||||
Diluted
|
55,453,783 | 74,201,159 |
Year Ended December
31,
|
||||||||
2008
|
2007
|
|||||||
Cash flow from operating
activities:
|
||||||||
Net Income
|
$ | 934,237 | $ | 3,726,213 | ||||
Adjustments to reconcile net
income to net cash provided by (used in) operating
activities:
|
||||||||
Derivative
income
|
(3,147,958 | ) | (4,970,932 | ) | ||||
Amortization of intangible
assets
|
1,488,228 | 1,990,164 | ||||||
Impairment
|
5,486,341 | |||||||
Deferred income
taxes
|
(1,460,218 | ) | (1,325,976 | ) | ||||
Amortization of debt discount
(effective method)
|
- | 205,809 | ||||||
Amortization of deferred
financing
|
- | 26,119 | ||||||
Settlement of contingent
liability-former RTI shareholders
|
(970,150 | ) | ||||||
Stock issued for
services
|
- | 40,000 | ||||||
Financing expenses paid in
stock
|
- | 65,470 | ||||||
Extinguishment (gain)
loss
|
(2,695,025 | ) | 157,130 | |||||
Minority
interest
|
(21,319 | ) | 79,038 | |||||
Interest
derivative
|
- | 110,618 | ||||||
Share-based
compensation
|
308,096 | 245,760 | ||||||
Depreciation
|
22,000 | 34,573 | ||||||
Changes in operating assets and
liabilities:
|
||||||||
(Increase) decrease
in:
|
||||||||
Accounts
receivable
|
279,054 | (1,427,580 | ) | |||||
Inventories
|
35,142 | (1,404 | ) | |||||
Other current
assets
|
182,713 | (105,040 | ) | |||||
Other
assets
|
64,164 | 4,313 | ||||||
Increase (decrease)
in:
|
||||||||
Accounts payable and accrued
liabilities
|
(528,888 | ) | 2,294,270 | |||||
Deferred
revenue
|
- | (62,495 | ) | |||||
Total
adjustments
|
(957,820 | ) | (2,640,163 | ) | ||||
Net cash provided by (used for)
operating activities
|
(23,583 | ) | 1,086,050 | |||||
Cash Used in investing
activities:
|
||||||||
Purchase of
equipment
|
(15,560 | ) | (24,916 | ) | ||||
Net cash used for investing
activities
|
(15,560 | ) | (24,916 | ) | ||||
Cash flows from financing
activities:
|
||||||||
Financing fees in connection with
Barron financing and Revolving Line of Credit
|
- | 149,506 | ||||||
Revolving credit facility
(payments) borrowings, net
|
717,928 | - | ||||||
Short term notes
paid
|
(833,000 | ) | ||||||
Loans paid Stockholders' &
Officers
|
(85,570 | ) | - | |||||
Net cash provided by (used in)
financing activities
|
632,358 | (683,494 | ) | |||||
Net increase (decrease) in cash
and cash equivalents
|
593,215 | 377,640 | ||||||
Cash and cash equivalents -
beginning of period
|
769,915 | 392,275 | ||||||
Cash and cash equivalents -
end of period
|
$ | 1,363,130 | $ | 769,915 | ||||
Supplemental cash flow
information
|
||||||||
Interest paid in
cash
|
$ | 177,987 | $ | 315,470 | ||||
Supplemental disclosures of
Non-Cash Investing & Financing Activities
|
||||||||
Preferred stock Series C
issued
|
5,200 | |||||||
Treasury
|
(160,263 | ) | ||||||
Additional paid in
capital
|
1,255,900 | |||||||
Derivative
liability
|
(1,261,100 | ) | ||||||
RTI
earn-out
|
1,500,000 | |||||||
Prepaid finance cost reclassified
as equity
|
442,474 | |||||||
Accrued expenses settled with
stock warrants
|
874,000 |
Preferred
Stock
|
Common
Stock
|
Additional
Paid In Capital |
Retained
Earnings (Deficit) |
Treasury
Stock
|
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Total
|
||||||||||||||||||||||||||||||
Stockholders'
equity, January 1, 2007
|
1,000,000 | $ | 10,000 | 16,642,428 | $ | 166,425 | $ | 24,850,967 | $ | (36,130,657 | ) | 12,580 | $ | (397,833 | ) | $ | (11,501,098 | ) | ||||||||||||||||||
Net
Income
|
3,726,213 | 3,726,213 | ||||||||||||||||||||||||||||||||||
Coversion
of 40,000 SHS SeriesA Preferred
|
(40,000 | ) | (400 | ) | 100,000 | 1,000 | (600 | ) | - | |||||||||||||||||||||||||||
Dragonfly
warrants reclassed to equity upon Note
Conversion
|
462,517 | 462,517 | ||||||||||||||||||||||||||||||||||
Share-based
compensation
|
245,760 | 245,760 | ||||||||||||||||||||||||||||||||||
Accrued
Dividends -SeriesB Preferred
|
(50,000 | ) | (50,000 | ) | ||||||||||||||||||||||||||||||||
100,000
SHS issued A Bashforth Consultling
|
100,000 | 1,000 | 39,000 | 40,000 | ||||||||||||||||||||||||||||||||
52,599
SHS of Series A issued liquidated damages - Reg
Filing
|
52,599 | 526 | 65,223 | 65,749 | ||||||||||||||||||||||||||||||||
Stock
Dividends -Preferred SeriesA EBITDA
Ratchet
|
2,954,507 | (2,954,507 | ) | - | ||||||||||||||||||||||||||||||||
Conversion
of Barron Convertible Debt
|
7,826,087 | 78,261 | 8,237,527 | 8,315,788 | ||||||||||||||||||||||||||||||||
Stockholders'
equity, December 31, 2007
|
8,838,686 | $ | 88,387 | 16,842,428 | $ | 168,425 | $ | 36,854,901 | $ | (35,408,951 | ) | 12,580 | $ | (397,833 | ) | $ | 1,304,929 | |||||||||||||||||||
Net
Income
|
934,237 | 934,237 | ||||||||||||||||||||||||||||||||||
Settlement
with former RTI - return of Preferred Series B
SHS
|
497,840 | (99,568 | ) | (99,568 | ) | |||||||||||||||||||||||||||||||
Settlement
with former RTI - return of Common SHS
|
290,407 | (60,695 | ) | (60,695 | ) | |||||||||||||||||||||||||||||||
Share-based
compensation
|
308,096 | 308,096 | ||||||||||||||||||||||||||||||||||
Barron
Exchange
|
520,000 | 5,200 | 1,255,900 | - | 1,261,100 | |||||||||||||||||||||||||||||||
Dividends
- Series B Preferred
|
(25,108 | ) | (25,108 | ) | ||||||||||||||||||||||||||||||||
Stockholders'
equity, December 31, 2008
|
9,358,686 | $ | 93,587 | 16,842,428 | $ | 168,425 | $ | 38,418,897 | $ | (34,499,822 | ) | 800,827 | $ | (558,096 | ) | $ | 3,622,991 |
·
|
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.
|
Year Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Revenue:
|
||||||||
Goverment
Services
|
$ | 15,149,944 | $ | 13,853,580 | ||||
Other
|
1,118,537 | 1,364,247 | ||||||
Total Consolidated
Revenue
|
$ | 16,268,481 | $ | 15,217,827 | ||||
Gross
Profit:
|
||||||||
Groverment
Services
|
$ | 4,332,219 | $ | 5,193,697 | ||||
Corporate and
other
|
690,778 | 530,833 | ||||||
Total
Consoldiated
|
$ | 5,022,997 | $ | 5,724,530 | ||||
December
31,
|
||||||||
Total
Assets:
|
2008
|
2007
|
||||||
Government
Services
|
$ | 10,127,333 | $ | 17,166,440 | ||||
Corporate and
other
|
962,882 | 766,722 | ||||||
Total Consolidated
Assets
|
$ | 11,090,215 | $ | 17,933,162 |
December
31,
|
||||||||
2008
|
2007
|
|||||||
Computer, Fixtures and
equipment
|
$ | 1,674,152 | $ | 1,658,592 | ||||
Less: accumulated
Depreciation
|
$ | (1,653,062 | ) | $ | (1,631,062 | ) | ||
|
||||||||
Total
|
$ | 21,090 | $ | 27,530 |
December
31,
|
||||||||
2008
|
2007
|
|||||||
Bank Line of Credit
(a)
|
$ | 1,458,183 | $ | 740,254 | ||||
Note paayble- Former RTI owners
(b)
|
750,000 | - | ||||||
Notes payable to stockholder (c
)
|
224,430 | 310,000 | ||||||
Total notes
payable
|
$ | 2,432,613 | $ | 1,050,254 | ||||
Less: current
maturities
|
(1,766,098 | ) | (1,050,254 | ) | ||||
Long-term
debt
|
$ | 666,515 | $ | - |
-
|
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.
|
December
31, 2008
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
Impairment
charge |
Net
Carrying
Amount |
Weighted
Average amortization period |
|||||||||||||||
Amortizable
intangible assets:
|
||||||||||||||||||||
Customer
relationships
|
$ | 3,382,517 | $ | (1,522,129 | ) | $ | (1,001,645 | ) | $ | 858,743 |
2
years
|
|||||||||
Know
how and processes
|
2,924,790 | (1,316,162 | ) | (451,964 | ) | 1,156,664 |
3
years
|
|||||||||||||
Customer
backlog
|
1,388,355 | (1,089,430 | ) | -- | 298,925 |
1.5
years
|
||||||||||||||
Customer
lists
|
279,717 | (181,815 | ) | (2,486 | ) | 95,416 |
2
years
|
|||||||||||||
Employment
contract
|
165,000 | (165,000 | ) | -- | -- | -- | ||||||||||||||
$ | 8,140,379 | $ | (4,274,536 | ) | $ | (1,456,085 | ) | $ | 2,409,748 |
December
31, 2007
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
Impairment
charge |
Net
Carrying
Amount |
Weighted
Average amortization period |
|||||||||||||||
Amortizable
intangible assets:
|
||||||||||||||||||||
Customer
relationships
|
$ | 3,382,517 | $ | (845,629 | ) | -- | $ | 2,536,888 |
5
years
|
|||||||||||
Knowhow
and processes
|
2,924,790 | (731,198 | ) | -- | 2,193,592 |
5
years
|
||||||||||||||
Customer
backlog
|
1,388,355 | (918.610 | ) | -- | 469,745 |
3.64
years
|
||||||||||||||
Customer
lists
|
279,717 | (125.871 | ) | -- | 153,846 |
5
years
|
||||||||||||||
Employment
contract
|
165,000 | (165,000 | ) | -- | -- |
1
year
|
||||||||||||||
$ | 8,140,379 | $ | (2,786,308 | ) | -- | $ | 5,354,071 |
2009
|
$ | (1,009,567 | ) | |
2010
|
(1,009,614 | ) | ||
2011
|
(390,567 | ) | ||
Total
|
$ | (2,409,748 | ) |
|
·
|
Customer
relationships and lists: The customer
relationships are considered to have value when they represent an
identifiable and predictable source of future cash flow to the reporting
unit. The Company has established long term relationships with certain
governmental agencies; however for relationships in place at the time of
the acquisitions, there was a 49% decline in revenue from December 31,
2007 to December 31, 2008. The fair value of customer relationships and
lists was calculated using the income approach and the fair value was less
than the current carrying value. Thus, an impairment charge of $1,001,645
and $2,486 was made against customer relationships and lists, respectively
for the period ended December 31,
2008.
|
|
·
|
Know-how
and processes: The Company acquired certain frameworks, monitoring
systems and know-how related to software and hardware design development,
implementation and analysis. The Company’s know-how and processes were
valued using the multi-period excess-earnings method, a form of the Income
approach and the fair value represents the present value of the profit
derived from the know-how and processes. The fair value was
less than the carrying value so an impairment charge of $451,964 was
recognized for the period ended December 31,
2008.
|
Year
ended
December
31,
2008 |
Year
ended
December
31,
2007 |
|||||||
Derivative income(expense): | ||||||||
Derivative
income
|
$ | (467,120 | ) | |||||
Conversion
features
|
-- | $ | 5,438,051 | |||||
Warrant
derivative
|
$ | 3,147,958 | $ | 4,970,931 |
December
31,
2008
|
December
31,
2007 |
|||||||
Derivative
liabilities:
|
||||||||
Warrant
derivative
|
$ | ( 200,606 | ) | $ | (7,217,099 | ) |
Year Ended
|
||||||||
2008
|
2007
|
|||||||
Numerator:
|
||||||||
Net income available for common
stockholders
|
$ | 909,129 | $ | 2,400,237 | ||||
Adjusted income on derivative
warrants
|
(3,147,958 | ) | (4,970,932 | ) | ||||
Adjusted for dividends to
convertible preferred stock
|
25,108 | 3,004,507 | ||||||
Net income avcailable for common
stockholders adjusted
|
$ | (2,213,721 | ) | $ | 433,812 | |||
Denominator:
|
||||||||
Weighed average shares used to
compute basic EPS
|
16,779,762 | 16,658,343 | ||||||
Dilutive derivative
warrants
|
4,563,453 | 28,913,153 | ||||||
Shares indexed to convertible
preferred stock
|
34,110,568 | 28,629,663 | ||||||
Weighted aerage shares used to
compute diluted EPS
|
55,453,783 | 74,201,159 | ||||||
$ | (0.04 | ) | $ | 0.01 |
December
31,
|
||||||||
2008
|
2007
|
|||||||
Current
|
- | - | ||||||
Deferred
|
$ | (1,460,218 | ) | $ | (1,325,976 | ) | ||
The components of the deferred tax
assets (liability) as of:
|
||||||||
Net Operting
Loss
|
6,555,805 | 6,949,095 | ||||||
Total Deferred tax
Asset
|
6,555,805 | 6,949,095 | ||||||
Valuation allowance for Deferred
tax asset
|
||||||||
Deferred tax
asset
|
6,555,805 | 6,949,095 | ||||||
Deferred tax
liability:
|
||||||||
Intangilbe
Assets
|
1,086,979 | 2,355,790 | ||||||
Sec
481c
|
113,486 | 306,164 | ||||||
Net deferred tax long
term
|
1,200,465 | 2,661,954 | ||||||
Net deferred
tax
|
$ | 1,200,465 | $ | 2,661,954 |
December
31,
|
||||||||
2008
|
2007
|
|||||||
Provision (benefit) for taxes
using statutory rate
|
(178,834 | ) | 816,081 | |||||
state taxes, net of federal tax
benefit
|
(31,559 | ) | (1,320 | ) | ||||
None deductable
expense
|
(1,249,825 | ) | (1,800,548 | ) | ||||
Changes in prior year deferred tax
estimates
|
||||||||
State
|
- | (81,340 | ) | |||||
Changes in prior year deferred tax
estimates
|
||||||||
Federal
|
- | (244,020 | ) | |||||
Provision (Benefit) for income
taxes
|
$ | (1,460,218 | ) | $ | (1,311,147 | ) |
|
a.
|
Employment
agreements:
|
|
b.
|
Operating
Leases:
|
2009
|
$ | 396,070 | ||
2010
|
$ | 299,720 | ||
Total minimum lease
payments
|
$ | 695,790 |
December
31,
|
||||||||
2008
|
2007
|
|||||||
Risk-Free interest
rate
|
2.91 | % | 4.27 | % | ||||
Expected dividend
yield
|
- | - | ||||||
Expected stock price
volatility
|
106.49 | % | 131.00 | % | ||||
Expected
life
|
10 years
|
10 years
|
||||||
Weighted average fair value of
options granted
|
$ | 0.30 | $ | - |
Weighted
|
||||||||||||||||
average
|
||||||||||||||||
Number
|
Number
|
remaining
|
Weighted
|
|||||||||||||
of Options
|
of Options
|
contractual
|
Average
|
|||||||||||||
Available
|
Outstanding
|
Term
|
Exercise
Price
|
|||||||||||||
Balance January 1,
2007
|
467,000 | 1,372,000 | - | $ | 1.00 | |||||||||||
Options graned under
plan
|
- | - | - | - | ||||||||||||
Options expried under
plan
|
- | - | - | - | ||||||||||||
Balance January 1,
2008
|
467,000 | 1,372,000 | - | $ | 1.00 | |||||||||||
2008 Plan
|
10,000,000 | - | - | |||||||||||||
Options graned under Plan in
2008
|
(6,309,000 | ) | 6,309,000 | - | 0.33 | |||||||||||
Balance December 31,
2008
|
4,158,000 | 7,681,000 | 9.30 | $ | 0.41 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||
Weighted
|
||||||||||
Average
|
Weighted
|
Weighted
|
||||||||
Range of
|
Remaining
|
Average
|
Average
|
|||||||
Exercise
|
Number
|
Contractual
|
Exercise
|
Number
|
Exercise
|
|||||
Price
|
Outstanding
|
Life
|
Price
|
Exercisable
|
Price
|
|||||
$.30-$1.80
|
7,681,000
|
9.3 years
|
$ 0.41
|
1,335,000
|
$ 0.81
|