Delaware
|
||
(State
or Other Jurisdiction of
|
22-2413505
|
|
Incorporation
or Organization)
|
(IRS
Employer Identification
Number)
|
2001
Route 46 Parsippany,
|
NJ07054
|
(Address
of Principal Executive Offices)
|
(Zip
code)
|
Name
of Each Exchange
|
||
Title
of Each Class
|
On
Which Registered
|
|
None
|
None
|
·
|
our
ability to complete a combination with one or more target businesses;
|
·
|
our
success in retaining or recruiting, or changes required in, our officers
or directors following a business combination;
|
·
|
our
potential inability to obtain additional financing to complete a
business
combination;
|
·
|
a
limited pool of prospective target businesses;
|
·
|
a
potential change in control if we acquire one or more target businesses
for stock;
|
·
|
our
public securities’ limited liquidity and trading;
or
|
·
|
our
ongoing financial performance.
|
·
|
may
significantly reduce the equity interest of investors;
|
·
|
may
subordinate further the rights of holders of common stock if we issue
additional preferred stock with rights senior to those afforded to
our
common stock;
|
·
|
may
cause a change in control if a substantial number of our shares of
common
stock are issued; and
|
·
|
may
adversely affect prevailing market prices for our common stock.
|
·
|
default
and foreclosure on our assets if our operating revenues after a business
combination are insufficient to repay our debt obligations;
|
·
|
acceleration
of our obligations to repay the indebtedness even if we make all
principal
and interest payments when due if we breach any covenants that require
the
maintenance of certain financial ratios or reserves without a waiver
or
renegotiation of that covenant;
|
·
|
our
immediate payment of all principal and accrued interest, if any,
if the
debt security is payable on demand; and
|
·
|
our
inability to obtain necessary additional financing if the debt security
contains covenants restricting our ability to obtain such financing
while
the debt security is outstanding.
|
Name
|
For
|
Authority
Withheld
|
|||||
(a)
Stephen M. Deixler
|
29,173,620
|
1,854,837
|
|||||
(b)
Frank S. Russo
|
29,173,870
|
1,854,587
|
|||||
(c)
Philip Levine
|
29,173,630
|
1,854,827
|
|||||
(d)
Norman E. Corn
|
29,173,630
|
1,854,827
|
For
|
Against
|
Abstain
|
Broker
Non-Vote
|
|||||||
17,488,379
|
1,035,527
|
13,910
|
12,490,641
|
For
|
|
Against
|
|
Abstain
|
|
Broker
Non-Vote
|
||||
28,260,575
|
2,577,911
|
189,970
|
0
|
For
|
Against
|
Abstain
|
Broker
Non-Vote
|
|||||||
29,011,927
|
1,828,239
|
188,289
|
0
|
Year
Ended December 31, 2007, Quarter Ended
|
HIGH
|
LOW
|
|||||
March
31, 2007
|
$
|
0.12
|
$
|
0.08
|
|||
June
30, 2007
|
0.10
|
0.04
|
|||||
September
30, 2007
|
0.06
|
0.03
|
|||||
December
31, 2007
|
0.12
|
0.02
|
Year
Ended December 31, 2006, Quarter Ended
|
HIGH
|
LOW
|
|||||
March
31, 2006
|
$
|
0.25
|
$
|
0.15
|
|||
June
30, 2006
|
0.22
|
0.09
|
|||||
0.16
|
0.07
|
||||||
December
30, 2006
|
0.11
|
0.07
|
A
summary of the assets sold and liabilities assumed as part of the
Transaction are as follows:
|
Accounts
receivable, net
|
$
|
378,656
|
||
Inventories,
net
|
267,256
|
|||
Prepaid
expenses
|
43,950
|
|||
Property,
plant and equipment
|
16,005
|
|||
Capitalized
software
|
1,383,417
|
|||
Other
assets
|
12,912
|
|||
Total
assets sold
|
$
|
2,102,196
|
||
Accounts
payable
|
$
|
16,799
|
||
Accrued
expenses
|
70,522
|
|||
Deferred
maintenance
|
145,532
|
|||
Total
liabilities assumed
|
$
|
232,853
|
Name
|
Age
|
Position
Held with the Company
|
||
Norman
E. Corn
|
61
|
Chief
Executive Officer and Director
|
||
Patrick
E. Delaney
|
54
|
Chief
Financial Officer
|
||
Stephen
M. Deixler
|
72
|
Chairman
of the Board of Directors
|
||
Philip
Levine
|
60
|
Director
|
||
Frank
S. Russo
|
65
|
Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards ($)(8)
|
All
Other Compensation ($)
|
Total
($)
|
|||||||||||||
Norman
E. Corn/
|
2007
|
235,000
|
0
|
0
|
369,730(1
|
)
|
604,730
|
||||||||||||
Chief
Executive Officer
|
2006
|
235,000
|
42,000
|
3,286
|
17,881(5
|
)
|
298,167
|
||||||||||||
Patrick
E. Delaney/ Chief Financial Officer
|
2007
|
200,000
|
0
|
0
|
305,700(2
|
)
|
505,700
|
||||||||||||
2006
|
200,000
|
13,000
|
3,286
|
7,200(6
|
)
|
223,486
|
|||||||||||||
William
Whitney/
|
2007
|
155,000
|
0
|
0
|
77,500(3
|
)
|
232,500
|
||||||||||||
Vice
President & Chief Technology Officer
|
2006
|
155,000
|
9,500
|
23,195
|
-
|
190,695
|
|||||||||||||
Henry
A. Hill/Chief Operating Officer
|
2007
|
160,000
|
0
|
0
|
102,783(4
|
)
|
262,783
|
||||||||||||
2006
|
154,167
|
9,500
|
3,286
|
7,200
(7
|
)
|
174,153
|
Option
Awards
|
|||||||||||||
Name
|
Number
of Securities Underlying Unexercised Options (#)
Exercisable
|
Number
of Securities Underlying Unexercised Options (#)
UnExercisable
|
Option
Exercise Price ($)
|
Option
Expiration Date(2)
|
|||||||||
Norman
E. Corn
|
800,000
|
-
|
0.115
|
1/29/09
|
|||||||||
Norman
E. Corn
|
488,404
|
-
|
0.060
|
1/29/09
|
|||||||||
Norman
E. Corn/(1)
|
146,876
|
103,124
|
0.180
|
1/23/11
|
|||||||||
Patrick
E. Delaney
|
800,000
|
-
|
0.115
|
1/29/09
|
|||||||||
Patrick
E. Delaney/(1)
|
146,876
|
103,124
|
0.180
|
1/23/11
|
|||||||||
William
H. Whitney
|
100,000
|
-
|
0.070
|
3/11/07
|
|||||||||
William
H. Whitney/(1)
|
200,000
|
-
|
0.115
|
1/29/12
|
|||||||||
William
H. Whitney/(1)
|
200,000
|
-
|
0.350
|
11/2/12
|
|||||||||
William
H. Whitney/(1)
|
146,876
|
103,124
|
0.180
|
1/23/11
|
|||||||||
Henry
A. Hill/(1)
|
500,000
|
-
|
0.160
|
8/31/12
|
|||||||||
Henry
A. Hill/(1)
|
146,876
|
103,124
|
0.180
|
1/23/11
|
Name
|
Option
Awards($)(4)
|
Total
($)
|
|||||
Stephen
M. Deixler/(1)
|
821
|
821
|
|||||
Frank
S Russo/(2)
|
747
|
747
|
|||||
Philip
Levine/(3)
|
821
|
821
|
(a)
Number of securities to be issued upon exercise of outstanding options, warrants, and rights |
(b)
Weighted-average exercise price of outstanding options, warrants, and rights |
(c)
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
||||||||
Plan
Category
|
||||||||||
Equity
compensation plans approved by security holders/(1)/
|
5,872,356
|
0.27
|
2,782,144
|
|||||||
Equity
compensation plans not approved by security holders/(2)/
|
2,026,991
|
0.10
|
-
|
|||||||
Total
|
7,899,347
|
0.23
|
2,782,144
|
(1) |
Shareholder
Approved Plans
|
(2) |
Non-Shareholder
Approved Plans and Awards
|
Title
of Class
|
Name
and
Address of
Beneficial Owner
|
Amount
and Nature of Beneficial Ownership
|
Percent
of Class
|
||||||||||
Common
Stock
|
AWM
Investment Company
153
East 53rd
Street, 55th
Floor
New
York, NY 10022
|
11,258,068
|
34.07
|
%
|
|||||||||
Common
Stock
|
Norman
E. Corn
|
1,711,876
|
/(1)/
|
4.96
|
%
|
||||||||
Common
Stock
|
Patrick
E. Delaney
|
1,196,876
|
/(2)/
|
3.52
|
%
|
||||||||
Common
Stock
|
Stephen
M. Deixler
|
2,717,516
|
/(3)/
|
8.08
|
%
|
||||||||
Common
Stock
|
Philip
Levine
|
89,500
|
/(4)/
|
*
|
|||||||||
Common
Stock
|
Frank
S. Russo
|
358,280
|
/(5)/
|
1.07
|
%
|
||||||||
Common
Stock
|
William
Whitney
|
101,704
|
/(6)/
|
*
|
|||||||||
Common
Stock
|
Henry
A. Hill
|
-
|
*
|
||||||||||
Common
Stock
|
Directors
and Executive Officers as a group (7 persons)
|
7,369,504
|
19.55
|
%
|
Item
13. Exhibits
|
(a)
Exhibits:
|
Exhibit
No.
|
Description
|
|
3.1
|
Certificate
of Incorporation of the Company, as amended through December 31,
2005.
/(12)/
|
|
3.2
|
By-Laws
of the Company. /(1)/
|
|
4.1
|
1994
Stock Option Plan of the Company. /(12)/
|
|
4.2
|
1998
Stock Option Plan of the Company. /(1)/+
|
|
4.3
|
2000
Stock Option Plan of the Company. /(12)/
|
|
4.4
|
2006
Stock Option Plan of the Company. /(12)/
|
|
4.5
|
Warrant
Agreement by and between the Company and Creso Capital Partners
dated
September 9, 2005./(12)/
|
|
4.6
|
Form
of Warrant Agreement by and between the Company and Mehrdad Nadooshan
dated November 30, 2005. /(12)/
|
|
4.7
|
Form
of Warrant Agreement by and between the Company and McGat Enterprises,
LLC. dated January 29, 2007. *
|
|
10.1
|
Equipment
Lease Agreement dated October 29, 2003 by and between the Company
and GE
Capital Corporation. /(11)/
|
|
10.2
|
Stock
Purchase Agreement dated August 11, 2000 by and between the Company
and
the parties identified therein. /(2)/
|
|
10.3
|
Purchase
Agreement by and between the Company and the Selling Shareholders
set
forth therein dated February 7, 2002. /(4)/
|
|
10.4
|
Severance
Agreement dated September 2, 2004 by and between the Company and
William
Whitney. /(11)/ +
|
|
10.5
|
Severance
Agreement dated September 2, 2004 by and between the Company and
Henry
Gold. /(11)/ +
|
|
10.6
|
Employment
Agreement dated August 31, 2004 by and between the Company and
Henry A.
Hill. /(10)/+
|
|
10.7
|
Employment
Agreement dated February 25, 2002 by and between the Company and
William
Whitney. /(6)/+
|
|
10.8
|
Amended
and Restated Employment Agreement dated September 8, 2003, by and
between
the Company and Norman E. Corn. /(7)/+
|
|
10.9
|
First
Amendment to the Amended and Restated Employment Agreement dated
September
8, 2003 by and between the Company and Norman E. Corn dated November
10,
2004. /(11)/+
|
|
10.10
|
Employment
Agreement dated September 15, 2003 by and between the Company and
Patrick
E. Delaney. /(5)/+
|
|
10.11
|
First
Amendment to the Employment Agreement dated September 15, 2003
by and
between the Company and Patrick E. Delaney dated November 10, 2004.
/(11)/+
|
Exhibit
No.
|
Description
|
|
10.12
|
Option
Agreement dated January 28, 2004 by and between the Company and
Norman E.
Corn. /(11)/+
|
|
10.13
|
Option
Agreement dated January 28, 2004 by and between the Company and
Patrick E.
Delaney. /(11)/+
|
|
10.14
|
Lease
Agreement dated July 21, 2003 by and between the Company and 116
Corporate
Boulevard, LLC, Inc. /(8)/
|
|
10.15
|
Agreement
dated February 25, 2005 by and between the Company and Sprint/Untied
Management Company. /(11)/
|
|
10.16
|
Agreement
dated October 28, 2004 by and between the Company and General Dynamics
Network systems. /(11)/
|
|
10.17
|
Final
Settlement Agreement dated October 11, 2005 by and between the
Company and
Mr. Gray. /(12)/
|
|
10.18
|
Agreement
to Reprice and Exercise Warrants dated April 25, 2006 by and between
the
Company and the parties identified herein. /(13)/
|
|
10.19
|
Agreement
dated January 26, 2007 by and between the Company and McGat Enterprises,
LLC. *
|
|
10.20
|
Business
Finance Agreement dated September 9, 2005 by and between the Company
and
Bridge Bank , National Association. /(14)/
|
|
10.21
|
Purchase
Agreement by and between the Company and the purchasers named therein
dated March 31, 2005. /(15)/
|
|
10.22
|
Registration
Rights Agreement by and between the Company and the investors named
therein dated March 31, 2005. /(15)/
|
|
10.23
|
Form
of Incentive Stock Option Agreement under ION Networks, Inc. 2006
Stock
Incentive Plan. /(16)/+
|
|
10.24
|
Form
of Nonqualified Stock Option Agreement under ION Networks, Inc.
2006 Stock
Incentive Plan. /(16)/+
|
|
10.25
|
Form
of Restrictive Stock Option Agreement under ION Networks, Inc.
2006 Stock
Incentive Plan. /(16)/+
|
|
10.26
|
Lease
Extension dated May 11, 2006 by and between the Company and 116
Corporate
Boulevard, LLC to the Lease Agreement dated July 21, 2003.
/(17)/
|
|
10.27
|
Asset
Purchase Agreement by and between Cryptek, Inc. and ION Networks,
Inc.
dated November 19, 2007. /(18)/
|
|
10.28
|
Letter
Agreement dated December 19, 2007, between the Company and Norman
E. Corn.
*/+
|
|
10.29
|
Letter
Agreement dated December 19, 2007, between the Company and Patrick
E.
Delaney. */+
|
|
21.1
|
List
of Subsidiaries. /(11)/
|
|
31.1
|
Certification
of CEO Pursuant to Section 302 of the Sarbanes Oxley Act of
2002.
*
|
|
31.2
|
Certification
of CFO Pursuant to Section 302 of the Sarbanes Oxley Act of 2002.
*
|
|
32.1
|
Certification
of CEO Pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
*
|
|
32.2
|
Certification
of CFO Pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
*
|
Year
Ended
|
|
Year
Ended
|
|
||||
|
|
December
31,
2007 |
|
December
31,
2006 |
|
||
Audit
Fees(1)
|
$
|
95,415
|
$
|
97,500
|
|||
Audit
Related Fees(2)
|
-
|
-
|
|||||
Tax
Fees (3)
|
-
|
-
|
|||||
All
Other Fees(4)
|
-
|
-
|
CLACENDIX,
INC.
|
||
|
|
|
Dated:
April 14, 2008
|
By: | /s/ Norman E. Corn |
Norman
E. Corn
Chief
Executive Officer and
Director
|
Signature
|
Title
|
|
/s/
Norman E. Corn
|
Chief
Executive Officer and Director
|
|
Norman
E. Corn
|
||
/s/
Patrick E. Delaney
|
Chief
Financial Officer and Principal Accounting
|
|
Patrick
E. Delaney
|
Officer
|
|
/s/
Stephen M. Deixler
|
Chairman
of the Board of Directors
|
|
Stephen
M. Deixler
|
||
/s/
Philip Levine
|
Director
|
|
Philip
Levine
|
||
Director
|
||
Frank
S. Russo
|
Page(s)
|
||||
Report
of Independent Registered Public Accounting Firm
|
27
|
|||
Consolidated
Financial Statements:
|
||||
Consolidated
Balance Sheet as of December 31, 2007
|
28
|
|||
Consolidated
Statements of Operations for the Years Ended December 31, 2007
and
2006
|
29
|
|||
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007
and
2006
|
30
|
|||
Consolidated
Statements of Stockholders' Equity for the Years Ended December
31, 2007
and 2006
|
31
|
|||
Notes
to Consolidated Financial Statements
|
32-46
|
Assets
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
2,525,641
|
||
Restricted
cash
|
320,000
|
|||
Other
receivables
|
397,868
|
|||
Prepaid
expenses and other current assets
|
9,527
|
|||
Total
assets
|
$
|
3,253,036
|
||
Liabilities
and Stockholders’ Equity
|
||||
Current
liabilities
|
||||
Accounts
payable
|
$
|
333,880
|
||
Accrued
expenses
|
164,248
|
|||
Accrued
payroll and related liabilities
|
897,248
|
|||
Accrued
interest - related party
|
15,814
|
|||
Total
liabilities
|
$
|
1,411,190
|
||
Commitments
and contingencies
|
||||
Stockholders’
equity
|
||||
Preferred
stock - par value $.001 per share; authorized 1,000,000 shares,
200,000
shares designated Series A; 155,557 shares issued and outstanding
(Aggregate
Liquidation Preference $280,003)
|
156
|
|||
Common
stock - par value $.001 per share; authorized 50,000,000 shares;
33,047,161
shares issued and outstanding
|
33,048
|
|||
Additional
paid-in capital
|
45,862,529
|
|||
Accumulated
deficit
|
(44,053,887
|
)
|
||
Total
stockholders’ equity
|
1,841,846
|
|||
Total
liabilities and stockholders’ equity
|
$
|
3,253,036
|
Years
Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Net
sales
|
$
|
3,314,503
|
$
|
3,380,346
|
|||
Cost
of sales
|
1,518,067
|
1,384,641
|
|||||
Gross
margin
|
1,796,436
|
1,995,705
|
|||||
Operating
expenses:
|
|||||||
Research
and development expenses
|
328,797
|
666,069
|
|||||
Selling,
general and administrative expenses
|
3,221,267
|
2,558,523
|
|||||
Depreciation
expense
|
21,887
|
16,086
|
|||||
Restructuring
and other credits
|
-
|
(81,000
|
)
|
||||
Total
operating expenses
|
3,571,951
|
3,159,678
|
|||||
Loss
from operations
|
(1,775,515
|
)
|
(1,163,973
|
)
|
|||
Gain
on sale of assets
|
1,453,113
|
-
|
|||||
Other
income
|
3,301
|
396
|
|||||
Interest
expense- related party
|
(10,012
|
)
|
(1,696
|
)
|
|||
Interest
income/(expense)
|
(66,693
|
)
|
(52,636
|
)
|
|||
Loss
before income tax benefit
|
(395,806
|
)
|
(1,217,908
|
)
|
|||
Income
tax benefit
|
489,298
|
464,836
|
|||||
Net
income(loss)
|
$
|
93,492
|
$
|
(753,072
|
)
|
||
Per
share data:
|
|||||||
Net
income (loss) per common share
|
|||||||
Basic
|
$
|
0.00
|
$
|
(0.02
|
)
|
||
Diluted
|
$
|
0.00
|
$
|
(0.02
|
)
|
||
Weighted
average number of common shares outstanding
|
|||||||
Basic
|
32,799,899
|
31,415,780
|
|||||
Diluted
|
34,553,372
|
31,415,780
|
Years
Ended December 31,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities
|
|||||||
Net
income(loss)
|
$
|
93,492
|
$
|
(753,072
|
)
|
||
Adjustments
to reconcile net income/(loss) to net cash from operating
activities:
|
|||||||
Restructuring
and other credits
|
-
|
(81,000
|
)
|
||||
Depreciation
and amortization
|
386,183
|
261,663
|
|||||
Provision
for inventory reserve
|
(28,638
|
)
|
(14,578
|
)
|
|||
Non-cash
stock-based compensation
|
114,328
|
198,661
|
|||||
Gain
on sale of assets
|
(1,453,113
|
)
|
-
|
||||
Interest
on convertible debt - related party
|
-
|
1,696
|
|||||
Deferred
rent
|
2,683
|
-
|
|||||
Deferred
compensation
|
47,355
|
-
|
|||||
Amortization
of deferred financing costs
|
25,775
|
36,026
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
70,172
|
575,086
|
|||||
Other
receivable
|
(397,868
|
)
|
-
|
||||
Inventories
|
309,428
|
(7,390
|
)
|
||||
Prepaid
expenses and other current assets
|
(26,160
|
)
|
48,062
|
||||
Other
assets
|
10,085
|
(85
|
)
|
||||
Accounts
payable
|
89,231
|
(164,430
|
)
|
||||
Accrued
expenses
|
(199,115
|
)
|
(26,733
|
)
|
|||
Accrued
payroll and related liabilities
|
815,732
|
(140,856
|
)
|
||||
Deferred
income
|
(6,860
|
)
|
(14,718
|
)
|
|||
Net
cash used in operating activities
|
(147,290
|
)
|
(81,668
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Acquisition
of property and equipment
|
(1,379
|
)
|
(26,729
|
)
|
|||
Capitalized
software expenditures
|
(535,839
|
)
|
(565,775
|
)
|
|||
Proceeds
from the sale of assets
|
2,880,000
|
-
|
|||||
Restricted
proceeds from the sale of assets
|
320,000 | - | |||||
Restricted
proceeds from the sale of assets
|
(320,000 | ) | - | ||||
Net
cash provided by (used in) investing activities
|
2,342,782
|
(592,504
|
)
|
||||
Cash
flows from financing activities
|
|||||||
Principal
payments on debt and capital leases
|
(2,319
|
)
|
(7,421
|
)
|
|||
Proceeds
from notes payable
|
150,000
|
-
|
|||||
Proceeds
from notes payable - related parties
|
175,000
|
-
|
|||||
Repayment
of notes payable
|
(150,000
|
)
|
-
|
||||
Repayment
of notes payable - related parties
|
(175,000
|
)
|
-
|
||||
Borrowings
from revolving credit facility
|
1,166,788
|
565,000
|
|||||
Repayments
of revolving credit facility
|
(1,114,285
|
)
|
(279,316
|
)
|
|||
Proceeds
from the exercise of warrants, net
|
-
|
468,201
|
|||||
Proceeds
from the exercise of stock options
|
15,696
|
-
|
|||||
Deferred
financing costs
|
(1,667
|
)
|
(2,698
|
)
|
|||
Net
cash provided by financing activities
|
64,213
|
743,766
|
|||||
Net
increase in cash and cash equivalents
|
2,259,705
|
69,594
|
|||||
Cash
and cash equivalents - beginning of year
|
265,936
|
196,342
|
|||||
Cash
and cash equivalents - end of year
|
$
|
2,525,641
|
$
|
265,936
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid during period for interest
|
$
|
43,459
|
$
|
16,429
|
|||
Non-cash
disclosures of investing and financing activities:
|
|||||||
Conversion
of convertible debenture into common stock
|
$
|
-
|
$
|
200,000
|
Preferred
|
Common
|
Additional
Paid-In
|
Accumulated
|
Deferred
|
Total
Stockholders’
|
||||||||||||||||||||
Shares
|
Stock
|
Shares
|
Stock
|
Capital
|
Deficit
|
Compensation |
Equity
|
||||||||||||||||||
Balances,
December 31, 2005
|
155,557
|
$
|
156
|
27,050,044
|
$
|
27,051
|
$
|
44,840,882
|
$
|
(43,394,307
|
)
|
$
|
(16,597
|
)
|
$
|
1,457,185
|
|||||||||
Net
loss
|
(753,072
|
)
|
(753,072
|
)
|
|||||||||||||||||||||
Exercise
of Stock Options and Warrants, net
|
3,325,882
|
3,326
|
464,875
|
468,201
|
|||||||||||||||||||||
Conversion
of Convertible Debenture into common stock
|
2,409,639
|
2,409
|
197,591
|
200,000
|
|||||||||||||||||||||
Amortization
of deferred compensation
|
182,064
|
16,597
|
198,661
|
||||||||||||||||||||||
Balances,
December 31, 2006
|
155,557
|
$
|
156
|
32,785,565
|
$
|
32,786
|
$
|
45,685,412
|
$
|
(44,147,379
|
)
|
$
|
-
|
$
|
1,570,975
|
||||||||||
Net
income
|
93,492
|
93,492
|
|||||||||||||||||||||||
Exercise
of Stock Options and Warrants, net
|
261,596
|
262
|
15,434
|
15,696
|
|||||||||||||||||||||
Non-cash
stock-based compensation
|
114,328
|
114,328
|
|||||||||||||||||||||||
Issuance
of warrants to consultant
|
133,709
|
(133,709
|
)
|
-
|
|||||||||||||||||||||
Cancelation
of warrants to consultant
|
(86,354
|
)
|
86,354
|
-
|
|||||||||||||||||||||
Amortization
of deferred compensation
|
47,355
|
47,355
|
|||||||||||||||||||||||
Balances,
December 31, 2007
|
155,557
|
$
|
156
|
33,047,161
|
$
|
33,048
|
$
|
45,862,529
|
$
|
(44,053,887
|
)
|
$
|
-
|
$
|
1,841,846
|
A
summary of the assets sold and liabilities assumed as part of the
transaction are as follows:
|
Accounts
receivable, net
|
$
|
378,656
|
||
Inventories,
net
|
267,256
|
|||
Prepaid
expenses
|
43,950
|
|||
Property,
plant and equipment
|
16,005
|
|||
Capitalized
software
|
1,383,417
|
|||
Other
assets
|
12,912
|
|||
Total
assets sold
|
$
|
2,102,196
|
||
Accounts
payable
|
$
|
16,799
|
||
Accrued
expenses
|
70,522
|
|||
Deferred
maintenance
|
145,532
|
|||
Total
liabilities assumed
|
$
|
232,853
|
For
the years ended
|
|||||||
December
31, 2007**
|
|
December
31, 2006*
|
|||||
Weighted
average common shares outstanding, basic
|
32,799,899
|
31,415,780
|
|||||
Incremental
shares of common stock equivalents
|
37,321
|
-
|
|||||
Conversion
of preferred stock to common stock
|
1,555,570
|
-
|
|||||
Conversion
of in the money warrants to common stock
|
160,582
|
-
|
|||||
Weighted
average common shares outstanding, diluted
|
34,553,372
|
31,415,780
|
|
For
the Year Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
Cost
of Sales
|
$
|
4,614
|
$
|
8,036
|
|||
Research
&Development Expenses
|
34,232
|
68,404
|
|||||
Selling,
General &Administrative Expenses
|
75,482
|
122,221
|
|||||
Total
|
$
|
114,328
|
$
|
198,661
|
Years
ended December
31
|
|||||||
2007
|
2006
|
||||||
Risk-free
interest rate
|
3.39%-5.05
|
%
|
4.00%-5.10
|
%
|
|||
Dividend
yield
|
N/A
|
N/A
|
|||||
Expected
volatility
|
202-224
|
%
|
208-233
|
%
|
|||
Expected
life in years
|
5
|
5
|
|||||
Expected
forfeiture rate (through term)
|
0
|
%
|
75.9
|
%
|
Current
deferred tax assets
|
-
|
|||
Accrued expenses
|
$
|
171,974
|
||
Valuation allowance
|
(171,974
|
)
|
||
Net
current deferred tax assets
|
-
|
|||
Noncurrent
deferred tax assets
|
||||
|
||||
Net
operating loss carry forwards
|
15,657,994
|
|||
Research
and development credit
|
405,078
|
|||
Stock
based compensation
|
79,465
|
|||
Total
noncurrent deferred tax assets
|
16,142,537
|
|||
Valuation allowance
|
(16,142,537
|
)
|
||
Net
noncurrent deferred tax assets
|
-
|
|||
|
||||
Net
noncurrent deferred tax (liabilities) assets
|
$
|
-
|
Year
ended December 31,
|
|||||||
|
2007
|
2006
|
|||||
Statutory
federal income tax rate (benefit)
|
34.00
|
%
|
(34.00
|
)%
|
|||
State
Taxes
|
6.00
|
|
(6.00
|
)
|
|||
Sales
of net operating losses
|
(210.00
|
)
|
(38.00
|
)
|
|||
Change
in valuation
allowance
|
178.00
|
78.00
|
|||||
Change
in estimate of prior year tax provision
|
(8.00
|
)
|
0.00
|
||||
|
|||||||
Effective
tax rate
|
0.00
|
%
|
0.00
|
%
|
Shares
|
Weighted
Average Exercise Price ($)
|
Weighted-
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
||||||||||
Options
outstanding at December 31, 2005
|
4,889,831
|
0.32
|
|||||||||||
Granted
|
2,841,500
|
0.18
|
|||||||||||
Expired
|
(278,650
|
)
|
0.23
|
||||||||||
Canceled
|
(657,825
|
)
|
0.43
|
||||||||||
Options
outstanding at December 31, 2006
|
6,794,856
|
0.27
|
3.56
years
|
||||||||||
Granted
|
248,000
|
0.07
|
4.65
years
|
||||||||||
Expired
|
(1,068,353
|
)
|
0.58
|
||||||||||
Exercised
|
(261,596
|
)
|
0.06
|
||||||||||
Canceled
|
(222,500
|
)
|
0.41
|
2.53
years
|
|||||||||
Options
outstanding at December 31, 2007
|
5,490,407
|
0.25
|
2.75
years
|
$
|
540
|
||||||||
Options
exercisable at December 31, 2007
|
5,258,584
|
0.27
|
2.63
years
|
$
|
540
|
Range
of Exercise
|
Number
Outstanding
|
Weighted
Average Remaining Years of Contractual Life
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
|||||||||||
$0.00
- 0.10
|
887,904
|
2.39
|
$
|
0.07
|
687,904
|
$
|
0.06
|
|||||||||
$0.10
- 0.25
|
3,999,147
|
2.67
|
0.15
|
3,969,437
|
0.14
|
|||||||||||
$0.25
- 0.50
|
373,000
|
4.83
|
0.35
|
371,350
|
0.35
|
|||||||||||
$0.50-
40.00
|
230,356
|
2.52
|
3.07
|
229,893
|
3.08
|
|||||||||||
$0.00
- 40.00
|
5,490,407
|
2.75
|
$
|
0.25
|
5,258,584
|
$
|
0.27
|
For
the Years Ended
|
|||||||
December
31, 2007
|
December
31, 2006
|
||||||
United
States
|
$
|
2,653,907
|
$
|
2,529,907
|
|||
Europe
|
414,458
|
618,067
|
|||||
Pacific
Rim
|
217,086
|
229,722
|
|||||
Other
|
29,052
|
2,650
|
|||||
$
|
3,314,503
|
$
|
3,380,346
|