Delaware
|
22-2413505
|
(State
or Other Jurisdiction of
|
(IRS
Employer Identification Number)
|
Incorporation
or Organization)
|
|
§ |
Item
1. Financial Statements was updated to reflect the change in
classification of amortized expense related to capitalized software
costs
to cost of sales.
|
§ |
Note
2 of the Financial Statements were updated to reflect the change
in
classification of amortized expense related to capitalized software
costs
to cost of sales.
|
§ |
Note
4 of the Financial Statements were updated to reflect additional
disclosures for restructuring, asset impairment and other credits.
|
§ |
Item
2: Management’s Discussion and Analysis or Plan of Operations to reflect
the change in classification of amortized expense related to capitalized
software costs to cost of sales.
|
PART
I. FINANCIAL INFORMATION
|
|
Page
|
|
3
|
|
4
|
|
5
|
|
|
|
6
|
|
|
|
7
|
|
10
|
|
12
|
|
PART
II. OTHER INFORMATION
|
|
13
|
|
13
|
|
13
|
|
13
|
|
13
|
|
14
|
|
15
|
Assets
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
549,039
|
||
Accounts
receivable, less allowance for doubtful accounts of
$16,923
|
684,302
|
|||
Inventory,
net
|
575,186
|
|||
Prepaid
expenses and other current assets
|
76,703
|
|||
Total
current assets
|
1,885,230
|
|||
Non-current
assets
|
||||
Property
and equipment, net
|
20,002
|
|||
Capitalized
software, net
|
551,791
|
|||
Other
assets
|
12,836
|
|||
Total
assets
|
$
|
2,469,859
|
||
Liabilities
and Stockholders’ Equity
|
||||
Current
liabilities
|
||||
Current
portion of long-term debt
|
$
|
2,526
|
||
Accounts
payable
|
345,015
|
|||
Accrued
expenses
|
379,564
|
|||
Accrued
payroll and related liabilities
|
191,143
|
|||
Deferred
income
|
111,088
|
|||
Sales
tax payable
|
2,303
|
|||
Other
current liabilities
|
10,000
|
|||
Total
current liabilities
|
1,041,639
|
|||
Long
term liabilities
|
||||
Convertible
debenture
|
206,384
|
|||
Long
term debt, net of current portion
|
6,349
|
|||
Total
long term liabilities
|
212,733
|
|||
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
|
156
|
|||
Common
stock - par value $.001 per share; authorized 50,000,000 shares;
27,050,044 shares issued
and outstanding
|
27,051
|
|||
Additional
paid-in capital
|
44,877,158
|
|||
Accumulated
deficit
|
(43,688,878
|
)
|
||
Total
stockholders’ equity
|
1,215,487
|
|||
Total
liabilities and stockholders’ equity
|
$
|
2,469,859
|
Three
Months Ended
March
31, 2005
|
Three
Months Ended
March
31, 2004
|
||||||
Net
sales
|
$
|
932,431
|
$
|
904,961
|
|||
Cost
of sales
|
244,617
|
387,635
|
|||||
Gross
margin
|
687,814
|
517,326
|
|||||
Research
and development expenses
|
154,069
|
120,269
|
|||||
Selling,
general and administrative expenses, including $58,750 of non-cash
stock
based compensation for the three months ended March 31,
2004
|
656,427
|
712,537
|
|||||
Depreciation
expense
|
2,532
|
25,245
|
|||||
Total
operating expenses
|
813,028
|
858,051
|
|||||
Loss
from operations
|
(125,214
|
)
|
(340,725
|
)
|
|||
Other
income
|
15,339
|
-
|
|||||
Interest
(expense)/income-related party
|
(2,287
|
)
|
19,526
|
||||
Interest
income/(expense)
|
134
|
(1,609
|
)
|
||||
Loss
before income taxes
|
(112,028
|
)
|
(322,808
|
)
|
|||
Income
tax expense
|
272
|
-
|
|||||
Net
loss
|
$
|
(112,300
|
)
|
$
|
(322,808
|
)
|
|
Per
share data
|
|||||||
Net
loss per share
|
|||||||
Basic
and diluted
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|
Weighted
average number of common shares outstanding
|
|||||||
Basic
and diluted
|
22,670,940
|
24,831,056
|
For
the Three Months Ended March 31,
2005
|
For
the Three Months Ended March 31,
2004
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(112,300
|
)
|
$
|
(322,808
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
33,413
|
115,727
|
|||||
Non-cash
stock-based compensation
|
-
|
58,750
|
|||||
Notes
receivable from officers
|
-
|
(19,253
|
)
|
||||
Interest
on convertible debt
|
2,217
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(107,911
|
)
|
29,026
|
||||
Other
receivables
|
2,100
|
-
|
|||||
Inventory
|
(63,760
|
)
|
178,225
|
||||
Prepaid
expenses and other current assets
|
1,733
|
39,055
|
|||||
Other
assets
|
-
|
464
|
|||||
Accounts
payable and other accrued expenses
|
(9,588
|
)
|
36,580
|
||||
Accrued
expenses
|
(10,332
|
)
|
(6,614
|
)
|
|||
Accrued
payroll and related liabilities
|
31,309
|
52,846
|
|||||
Deferred
income
|
(49,124
|
)
|
35,572
|
||||
Sales
tax payable
|
(3,772
|
)
|
(8,107
|
)
|
|||
Net
cash (used in) provided by operating activities
|
(286,015
|
)
|
189,463
|
||||
Cash
flows from investing activities
|
|||||||
Acquisition
of property and equipment
|
(10,686
|
)
|
(5,045
|
)
|
|||
Capitalized
software expenditures
|
(176,321
|
)
|
(37,905
|
)
|
|||
Net
cash used in investing activities
|
(187,007
|
)
|
(42,950
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Principal
payments on debt and capital leases
|
(376
|
)
|
(23,554
|
)
|
|||
Advances
from related parties
|
110,500
|
-
|
|||||
Repayment
of advances from related parties
|
(110,500
|
)
|
-
|
||||
Proceeds
from issuance of common stock
|
735,000
|
-
|
|||||
Net
cash provided by (used in) financing activities
|
734,624
|
(23,554
|
)
|
||||
Net
increase in cash and cash equivalents
|
261,602
|
122,959
|
|||||
Cash
and cash equivalents - beginning of period
|
287,437
|
357,711
|
|||||
Cash
and cash equivalents - end of period
|
$
|
549,039
|
$
|
480,670
|
|
Three
months ended
March
31, 2005
(Unaudited)
|
Three
months ended
March
31, 2004
(Unaudited)
|
||||||
Net
loss as reported
|
$
|
(112,300
|
)
|
$
|
(322,808
|
)
|
||
Add:
Stock based compensation expense included in net loss
|
-
|
58,750
|
||||||
Deduct:
Stock based employee compensation determined under fair value
method
|
(26,436
|
)
|
(103,718
|
)
|
||||
Pro
forma net loss
|
$
|
(138,736
|
)
|
$
|
(367,776
|
)
|
||
Basic
and diluted net loss per share of common stock
|
||||||||
As
reported
|
||||||||
Basic
and diluted
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||
Pro
forma
|
||||||||
Basic
and diluted
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
|
||||
Raw
materials
|
$
|
189,213
|
||
Work-in-progress
|
466
|
|||
Finished
goods
|
385,507
|
|||
$
|
575,186
|
|
Exhibit
|
|
|
No.
|
Description
|
31.1
|
Section
302 Certification of the Chief Executive Officer.*
|
|
31.2
|
Section
302 Certification of the Chief Financial Officer.*
|
|
32.1
|
Section
906 Certification of the Chief Executive Officer.*
|
|
32.2
|
Section
906 Certification of the Chief Financial
Officer.*
|
ION NETWORKS, INC. | ||
|
|
|
By: | /s/ Norman E. Corn | |
|
||
Norman E. Corn, Chief Executive Officer |
|
|
|
By: | /s/ Patrick E. Delaney | |
|
||
Patrick E. Delaney, Chief Financial Officer |
|
Exhibit
|
|
|
No.
|
Description
|
31.1
|
Section
302 Certification of the Chief Executive Officer.*
|
|
31.2
|
Section
302 Certification of the Chief Financial Officer.*
|
|
32.1
|
Section
906 Certification of the Chief Executive Officer.*
|
|
32.2
|
Section
906 Certification of the Chief Financial
Officer.*
|