Colorado
|
(7310)
|
84-1463284
|
(State
or jurisdiction of
|
(Primary
Standard Industrial
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Classification
Code Number)
|
Identification
No.)
|
Index Part I
|
|
Item
1. Business
|
5
|
WayCool
Thermal Management Technology
|
5
|
Waytronx
Business Strategy
|
6
|
Intellectual
Property Ownership
|
6
|
Fusion
Three, LLC Settlement
|
7
|
Waytronx
Intellectual Property Protection
|
7
|
Employees
|
8
|
Item
1A. Risk Factors
|
9
|
Risks
Related to Our Common Stock
|
11
|
Item
1B. Unresolved Staff Comments
|
14 |
Item
2. Properties
|
15
|
Item
3. Legal Proceedings
|
15
|
Item
4. Submission of Matters to a Vote of Security Holders
|
15
|
Part
II
|
|
Item
5. Market for Common Equity, Related Stockholder Matters and
Issuer
|
|
Purchases
of Equity Securities
|
15 |
Small
Business Issuer Purchases of Equity Securities
|
14
|
Recent
Sales of Unregistered Securities
|
18
|
Shares
Eligible for Sale
|
20
|
Item
6. Selected Financial Data
|
21 |
Item
7. Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
21 |
Critical
Accounting Policies
|
22
|
Liquidity
and Capital Resources
|
23
|
Results
of Operations
|
25
|
Item
7A. Quantitative and Qualitative Disclosures about Market
Risk
|
29 |
Item
8. Financial Statements and Supplementary Data
|
29
|
Item
9. Changes In and Disagreements with Accountants on Accounting and
Financial Disclosure
|
29 |
Item
9A. Controls and Procedures
|
29
|
Item
9A(T) Controls and Procedures
|
29 |
Item
9B Other Information
|
30
|
Part
III
|
|
Item
10. Directors, Executive Officers and Corporate Governance
Compliance
with Section 16(a) of the Exchange Act
|
30 |
Shareholder
Communication
|
35
|
Business
Experience of Executive Officers and Directors
|
27
|
Our
Corporate Governance Practices
|
35
|
Code
of Ethics
|
37
|
Audit
Committee
|
37
|
Audit
Committee Report
|
37
|
Item
11. Executive Compensation
|
39
|
Compensation
Discussion and Analysis
|
39
|
Compensation
Philosophy
|
40
|
Compensation
Setting Process
|
41
|
Elements
of Executive Compensation
|
42
|
Compensation
Committee Report
|
43
|
Summary
Compensation Table
|
44
|
Outstanding
Equity Awards at Fiscal Year-End
|
46
|
Director
Compensation
|
46
|
Employment
Agreements
|
47
|
Item
12. Security Ownership of Certain Beneficial Owners and
Management and
Related Stockholder Matters
|
48 |
Employee
Equity Incentive Plans
|
50
|
Item
13. Certain Relationships, Related Transactions and
Director
|
|
Independence
|
51
|
Item
14. Principal Accounting Fees and Services
|
53
|
Part
IV
|
|
Item
15. Exhibits, Financial Statement Schedules
|
53
|
Exhibits
|
54
|
Signatures
|
57
|
Certifications
|
51
|
WayCoolTM Applications
|
|
·
|
Graphics
Processing Units ("GPU")
|
|
·
|
Central
Processing Units ("CPU")
|
|
·
|
Power
Supply Units ("PSU")
|
|
·
|
Solar
Energy
|
|
·
|
Medical
Monitors
|
|
·
|
Test
Appliances
|
|
·
|
Home
Electronics Displays
|
|
·
|
It
is considerably less capital intensive than developing manufacturing and
marketing capabilities.
|
|
·
|
It
provides revenue streams immediately through advance licensing
fees.
|
|
·
|
It
provides an opportunity to fund further research and to build/develop the
intellectual property portfolio of the
Company.
|
|
·
|
It
can provide continuous long-term revenue
streams.
|
|
·
|
It
provides a more rapid adaptation and proliferation of the WayCool thermal
management cooling technology.
|
|
·
|
It
expedites finding potential corporate
“partners”.
|
|
·
|
It
provides the opportunity for greater
margins.
|
·
|
On or about July 23,
2001, the Company entered into a Contract and License Agreement (hereafter
the “License Agreement”) with the inventor of the Company’s technology
that underlies the WayCool technology which agreement guaranteed the
inventor a minimum royalty of $50,000 the first year, $100,000 the second
year and $250,000 each year
thereafter.
|
|
·
|
On
January 10, 2005 and February 16, 2005, the inventor/owner of the
technology patent conveyed ownership of the WayCool and WayFast patents to
CH Capital, a related party of the Company, for value
received. CH Capital is a California general partnership
controlled by Bradley J. Hallock, currently a shareholder, Corporate
Secretary and William Clough, currently a shareholder, President/CEO and
director.
|
|
·
|
On
February 16, 2005, in consideration for the payment of two hundred
thousand dollars ($200,000), CH Capital conveyed the technology patent
rights to the Company.
|
|
·
|
On
March 24, 2006, CH Capital assigned to the Company all right, title and
interest to the WayCool patent in consideration for eight hundred thousand
dollars ($800,000) and a three year warrant to purchase 7,040,485 common
shares at a per share price of $0.20. The $800,000 amount
represents reimbursement for the time and money CH Capital spent acquiring
and developing the WayCool technology. This assignment has been
recorded and is a matter of record with the United States Patent and
Trademark Office. The Company now owns all right, title and
interest of the WayCool patent.
|
|
·
|
On
May 2, 2008, CH Capital assigned to the Company all right, title and
interest in the WayFast patent. WayFast is a next
generation developmental application of
WayCool.
|
|
·
|
August
20, 2003 Patent Cooperation Treaty applications were filed relating to the
basic mesh design.
|
|
·
|
December
21, 2005 Patent Cooperation Treaty applications were filed relating to the
WayCool product design.
|
|
·
|
February
10, 2006 Patent Cooperation Treaty applications were filed relating to the
aerodynamic LED sign system design.
|
|
·
|
March
24, 2006 CH Capital assigned to the Company all right, title and interest
of the WayCool patent. This assignment has been recorded and is
a matter of record with the United States Patent and Trademark
Office.
|
|
·
|
In
the months of June, July, September and October 2006 Provisional patent
applications were filed relating to various modifications and enhancements
for the WayCool product design.
|
|
·
|
September
7, 2006 a provisional patent application was filed relating to the
OnScreen Tensile roll-up sign technology
design.
|
|
·
|
September
12, 2006 a utility patent was issued relating to electronic
assembly/system with reduced cost, mass and volume and increased
efficiency and power density, the technology that underlies WayCool that
contains over 50 separate claims.
|
|
·
|
October
4, 2006 a series of four Divisional patent applications were filed
relating to the Living Window product
design.
|
|
·
|
November
21, 2006 a utility patent was issued relating to the Living Window LED
assembly with vented circuit board.
|
|
·
|
A
utility patent was issued December 5, 2006 relating to our basic WayCool
architecture design. This basic architecture is the basic
principle for the WayCool product
line.
|
|
·
|
A
divisional patent was issued January 1, 2008, relating to the Living
Window LED assembly with vented circuit
board.
|
|
·
|
A
utility patent was issued May 22, 2007 relating to the WayCool Thermal
Management Technology.
|
|
·
|
August
5, 2008 a utility patent was issued relating to the RediAlert aerodynamic
light display panel.
|
|
·
|
the
continued employment and performance of its senior
management,
|
|
·
|
its
ability to retain and motivate their officers and key employees,
and
|
|
·
|
its
ability to identify, attract, hire, train, retain, and motivate other
highly skilled technical, managerial, marketing, sales and customer
service personnel.
|
|
·
|
actual
or anticipated variations in its quarterly operating
results;
|
|
·
|
announcements
of technological innovations or new products or services by the Company or
its competitors;
|
|
·
|
changes
in financial estimates by securities
analysts;
|
|
·
|
conditions
or trends relating to the thermal management cooling
technology;
|
|
·
|
changes
in the economic performance and/or market valuations of other
electromechanical and thermal management related
companies;
|
|
·
|
conditions
or trends relating to the marketing, sale or distribution of
electromechanical components and industrial controls to OEM
manufacturing customers;
|
|
·
|
changes
in the economic performance and/or market valuations of other
electromechanical components and industrial controls related
companies;
|
|
·
|
additions
or departures of key personnel;
|
|
·
|
fluctuations
of the stock market as a whole.
|
|
·
|
Common
Stock underlying the conversion rights of our Series A and Series B
Convertible Preferred Stock.
|
|
·
|
Common
Stock underlying the exercise of outstanding options and
warrants.
|
|
·
|
Common
Stock, which are available for resale under Rule 144 or are otherwise
freely tradable and which are not subject to lock-up
restrictions.
|
|
·
|
Common
Stock available on the secondary
market.
|
|
·
|
Pledging
stock to hedge funds or other corporate lenders as security to borrow
money could result in short selling, encumbrance, stock pledge, transfer
or sale to procure a hedge against adverse market
conditions.
|
Year
|
Quarter
|
High Bid
|
Low Bid
|
|||||||
2007
|
First
Quarter
|
.330 | .210 | |||||||
Second
Quarter
|
.480 | .170 | ||||||||
Third
Quarter
|
.420 | .310 | ||||||||
Fourth
Quarter
|
.410 | .220 |
2008
|
First
Quarter
|
.340 | .160 | |||||||
Second
Quarter
|
.380 | .160 | ||||||||
Third
Quarter
|
.250 | .160 | ||||||||
Fourth
Quarter
|
.250 | .070 |
Common
Stock
|
Purchase price
|
$ | 37,500,000 | ||
Cash
|
183,531 | |||
Accounts
receivable, trade
|
2,206,176 | |||
Accounts
receivable, other
|
1,159,851 | |||
Inventory
|
2,654,325 | |||
Other
current assets
|
115,666 | |||
Property
& equipment, net
|
1,340,313 | |||
Deposits
and other assets
|
50,297 | |||
Technology
rights
|
51,222 | |||
Equity
investment in affiliate
|
122,119 | |||
Goodwill
|
23,544,300 | |||
Goodwill
trademark and tradename CUI
|
4,892,856 | |||
Goodwill
trademark and tradename V-Infinity
|
1,373,828 | |||
Goodwill
patent pending technology
|
761,962 | |||
Goodwill
customer list/base
|
2,103,237 | |||
Liabilities
assumed
|
(3,059,683 | ) | ||
$ | 37,500,000 |
Name
|
Age
|
Position
|
||
Colton
Melby
|
49
|
Director,
Chairman
|
||
William
J. Clough, Esq.
|
56
|
President/Chief
Executive Officer, Director and General Counsel
|
||
Thomas
A. Price
|
64
|
Director
|
||
Matthew
McKenzie
|
28
|
Director,
Chief Operating Officer
|
||
Sean
P. Rooney
|
45
|
Director
|
||
Corey
Lambrecht
|
38
|
Director
|
||
Daniel
N. Ford
|
29
|
Chief
Financial
Officer
|
|
1.
|
Reviewed
and discussed with management the audited financial statements included in
the Company’s Annual Report and Form
10-K;
|
|
2.
|
Discussed
with Webb & Company, P.A. the Company’s independent auditors, the
matters required to be discussed by statement of Auditing Standards No.
61, as amended, as adopted by the Public Company Accounting Oversight
Board;
|
|
3.
|
Received
the written disclosures and letter from Webb & Company, P.A. as
required by Independence Standards Board Standard No. 1;
and
|
|
4.
|
Discussed
with Webb & Company, P.A. its
independence.
|
|
·
|
To
annually review the Company’s philosophy regarding executive
compensation.
|
|
·
|
To
periodically review market and industry data to assess the Company’s
competitive position, and to retain any compensation consultant to be used
to assist in the evaluation of directors’ and executive officers’
compensation.
|
|
·
|
To
establish and approve the Company goals and objectives, and associated
measurement metrics relevant to compensation of the Company’s executive
officers.
|
|
·
|
To
establish and approve incentive levels and targets relevant to
compensation of the executive
officers.
|
|
·
|
To
annually review and make recommendations to the Board to approve, for all
principal executives and officers, the base and incentive compensation,
taking into consideration the judgment and recommendation of the Chief
Executive Officer for the compensation of the principal executives and
officers.
|
|
·
|
To
separately review, determine and approve the Chief Executive Officer’s
applicable compensation levels based on the Committee’s evaluation of
the Chief Executive Officer’s performance in light of the Company’s and
the individual goals and
objectives.
|
|
·
|
To
periodically review and make recommendations to the Board with respect to
the compensation of directors, including board and committee retainers,
meeting fees, equity-based compensation, and such other forms of
compensation as the Compensation Committee may consider
appropriate.
|
|
·
|
To
administer and annually review the Company’s incentive compensation plans
and equity-based plans.
|
|
·
|
To
review and make recommendations to the Board regarding any executive
employment agreements, any proposed severance arrangements or change in
control and similar agreements/provisions, and any amendments, supplements
or waivers to the foregoing agreements, and any perquisites, special or
supplemental benefits.
|
|
·
|
To
review and discuss with management, the Compensation Disclosure and
Analysis (CD&A), and determine the Committee’s recommendation for the
CD&A’s inclusion in the Company’s annual report filed on Form 10-K
with the SEC.
|
|
·
|
Minutes
and materials from the previous
meeting(s);
|
|
·
|
Reports
on year-to-date Company and Partnership financial performance versus
budget;
|
|
·
|
Reports
on progress and levels of performance of individual and Company
performance objectives;
|
|
·
|
Reports
on the Company’s financial and stock performance versus a peer group of
companies;
|
|
·
|
Reports
from the Committee’s compensation consultant regarding market and industry
data relevant to executive officer
compensation;
|
|
·
|
Reports
and executive compensation summary worksheets, which sets forth for each
executive officer: current total compensation and incentive compensation
target percentages, current equity ownership holdings and general partner
ownership interest, and current and projected value of each and all such
compensation elements, including distributions and dividends there from,
over a five year period.
|
|
·
|
Assisting
in establishing business performance goals and
objectives;
|
|
·
|
Evaluating
employee and company performance;
|
|
·
|
CEO
recommending compensation levels and awards for executive
officers;
|
|
·
|
Implementing
the Board approved compensation plans;
and
|
|
·
|
Assistance
in preparing agenda and materials for the Committee
meetings.
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-
sation
($)
|
Change in
Pension
Value and
Nonquali-
fied
Deferred
Compensa-
tion
Earnings
($)
|
All
Other
Compen
sation
($)
|
Total
($)
|
|||||||||||||||||||||||||
William
J. Clough CEO / President/ Counsel/Director (1)
|
2008
|
216,154 | 302,250 | (2) | - | - | - | - | 17,866 | 536,270 | ||||||||||||||||||||||||
2007
|
180,000 | 27,000 | - | - | - | - | 13,000 | 220,000 | ||||||||||||||||||||||||||
Daniel
N. Ford, CFO (3)
|
2008
|
73,750 | 60,000 | (4) | - | - | - | - | 15,554 | 149,304 | ||||||||||||||||||||||||
2007
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
Matthew
McKenzie,
Director/
COO/ President of CUI (5)
|
2008
|
73,750 | 60,000 | (6) | - | - | - | - | 9,934 | 143,684 | ||||||||||||||||||||||||
2007
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
Mark
R. Chandler Former
COO / CFO (7)
|
2008
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
2007
|
95,628 | - | - | - | 6,000 | 101,628 | ||||||||||||||||||||||||||||
Clifford
Melby, Former COO (8)
|
2008
|
67,500 | - | - | - | - | - | - | 67,500 | |||||||||||||||||||||||||
2007
|
60,000 | - | - | - | - | - | - | 60,000 |
1.
|
Mr.
Clough joined the Company on September 1, 2005. Effective
September 13, 2007, Mr. Clough was appointed CEO/President of Waytronx and
Chief Executive Officer of CUI, Inc., a wholly owned subsidiary of the
Company.
|
2.
|
Mr.
Clough is finalizing a three year employment contract with the company,
which provides, in part, for an annual salary of $240,000 and bonus
provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows the Gross Revenue equal to
or in excess of fifteen percent (15%), but less than thirty percent (30%)
of the immediate preceding calendar year, Mr. Clough shall be entitled to
receive a cash bonus in an amount equal to twenty-five percent (25%) of
his prior year base salary in addition to any other compensation to which
he may be entitled; provided, however, that he shall be entitled to the
bonus only if he has been employed during that entire calendar
year. In substitution of the bonus percentages described in the
prior sentence, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to fifty percent (50%) of his prior year base
salary. Additionally, Mr. Clough was awarded a $240,000 bonus
by the Board of Directors during 2008 in relation to his facilitation of
the CUI, Inc. acquisition. $300,000 of Mr. Clough’s bonuses
were accrued as of December 31, 2008 and will be paid over an eighteen
month period beginning in January
2009.
|
3.
|
Mr.
Ford joined the Company May 15, 2008 as Chief Financial Officer of
Waytronx and CUI, Inc., a wholly owned subsidiary of the
Company.
|
4.
|
Mr.
Ford is finalizing a three year employment contract with the company,
which provides, in part, for an annual salary of $120,000 and bonus
provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows a Net Profit and the Gross
Revenue equal to or that exceeds fifteen percent (15%), but less than
thirty percent (30%), of the immediate preceding calendar year, he shall
be entitled to receive a cash bonus in an amount equal to fifty percent
(50%) of his prior year base salary in addition to any other compensation
to which he may be entitled; provided, however, that he shall be entitled
to the bonus only if he has been employed by the Company during that
entire calendar year. In substitution of the bonus percentages
described above, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to 100% of his prior year base salary. Mr.
Ford’s $60,000 bonus was accrued as of December 31, 2008 and will be paid
over an eighteen month period beginning in January
2009.
|
5.
|
Mr.
McKenzie joined the Company May 15, 2008 as Chief Operating Officer of
Waytronx and President and Chief Operating Officer of CUI, Inc., a wholly
owned subsidiary of the Company.
|
6.
|
Mr.
McKenzie is finalizing a three year employment contract with the company,
which provides, in part, for an annual salary of $120,000 and bonus
provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows a Net Profit and the Gross
Revenue equal to or that exceeds fifteen percent (15%), but less than
thirty percent (30%), of the immediate preceding calendar year, he shall
be entitled to receive a cash bonus in an amount equal to fifty percent
(50%) of his prior year base salary in addition to any other compensation
to which he may be entitled; provided, however, that he shall be entitled
to the bonus only if he has been employed by the Company during that
entire calendar year. In substitution of the bonus percentages
described above, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to 100% of his prior year base salary. Mr.
McKenzie’s $60,000 bonus was accrued as of December 31, 2008 and will be
paid over an eighteen month period beginning in January
2009.
|
7.
|
Mr.
Chandler was issued 250,000 shares of the Company’s Series A Convertible
Preferred Stock and 1,000 shares of the Company’s Series B Convertible
Preferred Stock during 2006. He was issued 240,000 shares of
the Company's Series A Convertible Preferred Stock during
2005. Mr. Chandler was the CFO until June 4,
2007.
|
8.
|
Mr.
Melby was the COO until May 15,
2008.
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
(c)
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
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
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market or
Payout
Value
of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested
($)
|
|||||||||||||||||||||||||||
William
J. Clough (1)
|
100,000 | - | - | 0.20 |
2/28/2009
|
- | - | - | - | |||||||||||||||||||||||||||
Mark
R. Chandler (2)
|
500,000 | - | - | .25 |
10/6/2009
|
- | - | - | - | |||||||||||||||||||||||||||
Matthew
McKenzie
|
- | - | - | - | N/A | - | - | - | - | |||||||||||||||||||||||||||
Daniel
N. Ford
|
- | - | - | - | N/A | - | - | - | - | |||||||||||||||||||||||||||
Clifford
Melby
|
- | - | - | - | N/A | - | - | - | - |
|
1.
|
During
2006 as recognition for services as a Director of the Company, Mr. Clough
was issued a warrant to purchase 100,000 restricted common shares within
three years from date of issuance at a per share price of
$0.20.
|
|
2.
|
In
recognition for past services rendered by Mr. Chandler, by August 23,
2004, Board of Directors resolution, the board authorized issuance to him
a warrant to purchase 500,000 restricted common shares within five years
from date of issuance at a per share price of
$0.25.
|
Name
|
Fees
Earned
or Paid
in Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||
John
Rouse (1)
|
0 | 0 |
|
1.
|
During
2006 as recognition for services as a Director of the Company, Mr. Rouse
was issued a warrant to purchase 100,000 restricted common shares within
three years from date of issuance at a per share price of
$0.61.
|
Series A Convertible
|
Series C Convertible
|
|||||||||||||||||||||||||||
Common Stock
|
Preferred Stock
|
Preferred Stock
|
||||||||||||||||||||||||||
Percent of
|
||||||||||||||||||||||||||||
All Voting
|
||||||||||||||||||||||||||||
Name and Address of
|
Percent of
|
Percent of
|
Percent of
|
Securities
|
||||||||||||||||||||||||
Beneficial
Owner
|
Number
|
Class
(2)
|
Number
|
Class
(3)
|
Number
|
Class
|
(4)
|
|||||||||||||||||||||
Colton
Melby (5)
|
8,744,744 | 5.23 | % | - | 0.00 | % | - | 0.00 | % | 5.23 | % | |||||||||||||||||
William
J. Clough (6)
|
5,780,288 | 3.38 | % | - | 0.00 | % | - | 0.00 | % | 3.38 | % | |||||||||||||||||
Thomas
A. Price (7)
|
4,943,000 | 2.96 | % | - | 0.00 | % | - | 0.00 | % | 2.96 | % | |||||||||||||||||
Sean
Rooney (8)
|
288,197 | * | - | 0.00 | % | - | 0.00 | % | * | |||||||||||||||||||
Corey
Lambrecht (9)
|
243,000 | * | - | 0.00 | % | - | 0.00 | % | * | |||||||||||||||||||
Matthew
M. McKenzie (10)
|
1,403,170 | * | - | 0.00 | % | - | 0.00 | % | * | |||||||||||||||||||
Daniel
N. Ford (11)
|
1,792,090 | 1.07 | % | - | 0.00 | % | - | 0.00 | % | 1.07 | % | |||||||||||||||||
Bradley
J. Hallock (12)
|
9,055,639 | 5.37 | % | - | 0.00 | % | - | 0.00 | % | 5.37 | % | |||||||||||||||||
Walter/Whitney
Miles (13)
|
10,000,000 | 6.02 | % | - | 0.00 | % | - | 0.00 | % | 6.01 | % | |||||||||||||||||
Kjell
H. Qvale (14)
|
15,600,000 | 9.08 | % | - | 0.00 | % | - | 0.00 | % | 9.08 | % | |||||||||||||||||
James
McKenzie (15)
|
62,929,300 | 27.46 | % | - | 0.00 | % | - | 100.00 | % | 27.46 | % | |||||||||||||||||
Jerry
Ostrin
|
- | * | 45,000 | 89.03 | % | - | 0.00 | % | * | |||||||||||||||||||
Barry
Lezak
|
- | * | 3,043 | 6.02 | % | - | 0.00 | % | * | |||||||||||||||||||
Officers,
Directors, executives as group
|
23,194,489 | 13.96 | % | - | 0.00 | % | - | 0.00 | % | 13.95 | % |
(1)
|
Except
s otherwise indicated, the address of each beneficial owner is c/o
Waytronx, Inc., 20050 SW 112th Avenue, Tualatin, Oregon
97062.
|
(2)
|
Calculated
on the basis of 166,208,406 shares of common stock issued and outstanding
at December 31, 2008 except that shares of common stock underlying options
and warrants exercisable within 60 days of the date hereof are deemed to
be outstanding for purposes of calculating the beneficial ownership of
securities of the holder of such options or warrants. This
calculation excludes shares of common stock issuable upon the conversion
of Series A Preferred Stock.
|
(3)
|
Calculated
on the basis of 50,543 shares of Series A Preferred Stock issued and
outstanding at December 31, 2008.
|
(4)
|
Calculated
on the basis of an aggregate of 166,208,406 shares of common stock with
one vote per share and 50,543 shares of Series A Preferred Stock with one
vote per share issued and outstanding at December 31, 2008; shares of
common stock underlying options and warrants do not have voting
privileges.
|
(5)
|
Colton
Melby's securities are held in the name of a partnership in which he owns
a controlling interest. Mr. Melby's common stock include a
warrant to purchase 616,667 common shares and options to purchase 243,000
common shares. Mr. Melby is Chairman of the Board of
Directors.
|
(6)
|
Mr.
Clough's common stock include 3,640,485 common shares he has the right to
purchase pursuant to a warrant, and 1,358,303 options to purchase common
shares. Mr. Clough is a Director and CEO/President of Waytronx,
Inc. and CEO of CUI, Inc.
|
(7)
|
Mr.
Price's shares include 350,000 common shares he has the right to purchase
pursuant to a warrant and options to purchase 243,000 common
shares. Mr. Price is a
Director.
|
(8)
|
Mr.
Rooney’s shares include options to purchase 243,000 common
shares.
|
(9)
|
Mr.
Lambrecht’s shares include options to purchase 243,000 common
shares.
|
(10)
|
Mr.
McKenzie's common stock ownership is through his ownership of an interest
in a convertible promissory note that he may convert to common stock after
May 15, 2009 representing 707,071 common shares and options to purchase
696,099 common shares. Mr. McKenzie is a Director and is
President and COO of CUI, Inc.
|
(11)
|
Mr.
Ford's common stock ownership is through his ownership of an interest in a
convertible promissory note that he may convert to common stock after May
15, 2009 representing 1,414,141 common shares and options to purchase
377,949 common shares. Mr. Ford is CFO of Waytronx, Inc. and
CUI, Inc.
|
(12)
|
Mr.
Hallock's common stock includes 2,100,000 common shares he has the right
to purchase pursuant to a warrant, 271,099 shares he has the right to
purchase pursuant to options, and 73,500 shares owned by his IRA
account. Mr. Hallock is Executive Vice President of Waytronx,
Inc.
|
(13)
|
Mr.
and Mrs. Miles' 10,000,000 common stock ownership is comprised of direct
entitlement (8,750,000 shares) and related party management (1,250,000
shares) shares held by their four sons: Jeffrey, Joseph,
Matthew, and Scott, 312,500 shares
each.
|
(14)
|
All
common stock is owned by Kjell H. Qvale Survivors Trust. Mr.
Qvale's common stock includes 5,000,000 shares he has the right to
purchase pursuant to a convertible promissory note and 600,000 shares
pursuant to a warrant, assuming $0.20 per
share.
|
(15)
|
James
McKenzie’s common stock includes 62,929,300 shares related to his
ownership in the $17,500,000 convertible note (convertible at $0.25 per
share) related to the CUI, Inc.
acquisition.
|
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
|
|||||||||
Equity
compensation plans approved by security holders
|
1,119,296 | $ | 0.17 | 380,704 | ||||||||
Equity
compensation plans not approved by security holders
|
4,578,001 | 0.13 | - | |||||||||
Total
|
5,697,297 | $ | 0.14 | 380,704 |
|
·
|
$6,000,000
cash loan from Commerce Bank of Oregon, term of 3 years, interest only,
prime rate less 0.50%, secured by Letters of
Credit.
|
|
·
|
$14,000,000
promissory note to CUI shareholders, payable monthly over three years at
$30,000 per month including 1.7% annual simple interest with a balloon
payment at the thirty sixth monthly payment, no prepayment penalty, annual
success fee of 2.3% payable within three years, right of first refusal to
the note payees relating to any private capital raising transactions of
Waytronx during the term of the
note.
|
|
·
|
$17,500,000
convertible promissory note plus 1.7% annual simple interest and 2.3%
annual success fee, permitting payees to convert any unpaid principal,
interest and success fee to Waytronx common stock at a per share price of
$0.25 and at the end of the three year term giving to Waytronx the
singular, discretionary right to convert any unpaid principal, interest
and success fee to Waytronx common stock at a per share price of
$0.25. This note also provides a right of first refusal to the
note payees relating to any private capital raising transactions of
Waytronx during the term of the
note.
|
|
·
|
Appointment
by note payees of three members to Board of Directors for so long as there
remains an unpaid balance on the above described promissory
notes.
|
Exhibit No.
|
Description
|
|
3.11
|
Amended
Articles of Incorporation
|
|
3.21
|
Bylaws
of the Registrant.
|
|
3.32
|
Articles
of Amendment to Certificate of Incorporation - Certificate of
Designations, Preferences, Limitations and Relative Rights of the Series A
Preferred Stock, filed July 25, 2002.
|
|
3.42
|
Articles
of Amendment to Articles of Incorporation-Terms of Series A Convertible
Preferred Stock, filed November 13, 2003.
|
|
3.52
|
Restated
Articles of Incorporation to increase the authorized common stock to
150,000,000 shares, filed December 23, 2003.
|
|
3.62
|
Restated
Articles of Incorporation - Certificate of Designations of the Series B
Convertible Preferred Stock, filed April 1, 2004.
|
|
3.74
|
Restated
Articles of Incorporation, Officers’ Certificate and Colorado Secretary of
State Certificate filed June 30, 2004 showing corporate name change to
OnScreen Technologies, Inc.
|
|
3.87
|
Restated
Articles of Incorporation and Colorado Secretary of State Certificate
filed January 7, 2008 showing corporate name change to Waytronx,
Inc.
|
|
3.98
|
Restated
Articles of incorporation to increase the authorized common shares to
325,000,000 shares.
|
|
4.11
|
Investment
Agreement dated May 19, 2000 by and between the Registrant and Swartz
Private Equity, LLC.
|
|
4.21
|
Form
of "Commitment Warrant" to Swartz Private Equity, LLC for the purchase of
1,000,000 shares common stock in connection with the offering of
securities.
|
|
4.31
|
Form
of "Purchase Warrant" to purchase common stock issued to Swartz Private
Equity, LLC from time to time in connection with the offering of
securities.
|
|
4.41
|
Warrant
Side-Agreement by and between the Registrant and Swartz Private Equity,
LLC.
|
|
4.51
|
Registration
Rights Agreement between the Registrant and Swartz Private Equity, LLC
related to the registration of the common stock to be sold pursuant to the
Swartz Investment Agreement.
|
|
10.12
|
Employment
Agreement between the Registrant and John Thatch dated November 2,
1999.
|
|
10.22
|
Contract
and License Agreement between the Registrant and John Popovich, dated July
23, 2001.
|
|
10.32
|
Agreement
by and among the Registrant, John Popovich and Fusion Three, LLC, dated
January 14, 2004.
|
|
10.42
|
Letter
Agreement between the Registrant and John Popovich, dated January 15,
2004.
|
|
10.52
|
Master
Settlement and Release Agreement by and among the Registrant, Fusion
Three, LLC, Ryan Family Partners, LLC, and Capital Management Group, Inc.,
dated February 3, 2004.
|
|
10.62
|
First
Amendment to Contract and License Agreement, dated February 3,
2004.
|
|
10.72
|
Employment
Agreement between the Registrant and Mark R. Chandler, COO/CFO, dated
December 16, 2003.
|
|
10.82
|
Employment
Agreement between the Registrant and Stephen K. Velte, CTO dated November
7, 2003.
|
10.95
|
Letter
of Intent for Sale and Purchase of Certain Intellectual Property dated
June 10, 2005 with Extension of Letter of Intent dated October 12,
2005.
|
|
10.103
|
Consulting
Services Agreement by and among the Registrant, David Coloris, Excipio
Group, S.A., dated November 22, 2003.
|
|
10.112
|
Commission
Agreement between the Registrant and Gestibroker dated September 12,
2003.
|
|
10.122
|
Addendum
to Safety Harbor office, Suite 210, Lease Agreement dated February 1,
2004.
|
|
10.134
|
Safety
Harbor, Florida office, Suite 130, Lease Agreement dated October 15,
2004.
|
|
10.144
|
Second
Addendum to the Employment Agreement of John “JT” Thatch dated February 3,
2004.
|
|
10.152
|
Lockup
Agreement between the Registrant and Excipio Group, S.A., dated December
22, 2003.
|
|
10.162
|
Agreement
between the Registrant and Visual Response Media Group, Inc., dated
February 3, 2004.
|
|
10.174
|
Assignment,
dated February 16, 2005, of Registrant’s technology patents ownership from
inventor to CH Capital
|
|
10.184
|
Assignment,
dated February 16, 2005, of Registrant’s technology patents ownership from
CH Capital to Company.
|
|
10.194
|
Contract
between SMTC Manufacturing Corporation and Registrant dated November 9,
2004
|
|
10.204
|
Technology
Reseller Agreement between eLutions, Inc. and Company dated January 31,
2005
|
|
10.214
|
Third
Addendum to the Employment Agreement of John “JT” Thatch dated March 28,
2005.
|
|
10.224
|
Promissory
Note dated March 25, 2005 evidencing $1,500,000 unsecured short term loan
to Registrant.
|
|
10.235
|
OnScreen
Technologies, Inc. 2005 Equity Incentive Plan
|
|
10.246
|
Employment
Agreement between the Registrant and Charles R. Baker dated November 21,
2005.
|
|
10.256
|
Employment
Agreement between the Registrant and William J. Clough, Esq. dated
November 21, 2005.
|
|
13.1
|
Annual
Report on Form 10-KSB for the fiscal year ended December 31, 2005 filed
February 24, 2006.
|
|
13.2
|
Annual
Report on Form 10-KSB for the fiscal year ended December 31, 2006 filed
April 2, 2007.
|
|
14.15
|
Registrant’s
Code of Ethics for Principal Executive and Financial Officers and Code of
Ethics and Business Conduct Statement of General
Policy.
|
|
21.1
|
8-KA
designating and describing CUI, Inc. as a wholly owned subsidiary of the
Registrant filed with the Commission May 21, 2008.
|
|
22.1
|
Proxy
Statement and Notice of 2006 Annual Shareholder Meeting filed September
29, 2006.
|
|
22.2
|
Proxy
Statement and Notice of Special Meeting of Shareholders to increase the
number of authorized common shares from 150,000,000 to 200,000,000 filed
May 19, 2006
|
|
22.3
|
Proxy
Statement and Notice of 2007 Annual Shareholder Meeting filed November 6,
2007.
|
|
22.4
|
Proxy
Statement and Notice of 2008 Annual Shareholder Meeting filed July 8,
2008.
|
23.48
|
Consent
of Webb & Company, P. A., Independent Registered Public Accounting
Firm for incorporation by reference of their report into Form 10-K filed
herewith.
|
|
1
|
Incorporated
by reference to our Registration Statement on Form SB-2/A filed with the
Commission on October 26, 2001.
|
|
2
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on
April 14, 2004.
|
|
3
|
Incorporated
by reference to our Report on Form S-8 filed with the Commission on
January 15, 2004.
|
|
4
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on
March 31, 2005.
|
|
5
|
Incorporated
by reference to our Proxy Statement pursuant to Section 14(a) filed
October 7, 2005.
|
|
6
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on
February 24, 2006.
|
|
7
|
Incorporated
by reference to our Registration Statement on Form S-8 filed March 12,
2008
|
|
8
|
Filed
herewith.
|
(a)
|
A
report on Form 8-K filed on January 7, 2008 announcing that effective
December 12, 2007, the OnScreen Technologies, Inc. corporate name was
changed to Waytronx, Inc. and effective January 7, 2008, the
new OTC:BB trading symbol for Waytronx, Inc. is
WYNX.
|
(b)
|
A
report on Form 8-K filed May 19, 2008 announcing and summarizing the CUI,
Inc. asset acquisition.
|
(c)
|
A
report on Form 8-K/A filed May 21, 2008 restating the terms of the CUI,
Inc. asset acquisition.
|
(d)
|
A
report on Form 8-K/2A filed June 12, 2008 and July 3, 2008 publishing the
financial statements of CUI, Inc. and related pro forma financial
information.
|
(e)
|
A
report on Form 8-K filed June 18, 2008 announcing that two directors
declined to stand for reelection and the appointment of Colton Melby to
the Board of Directors and election of Mr. Melby as Chairman of the
Board.
|
|
(f)
|
A
report on Form 8-K filed July 24, 2008 announcing the appointment of two
new board members, Messrs Sean Rooney and Matthew
McKenzie.
|
Name
|
Title
|
Date
|
||
/s/ William J. Clough
|
CEO/President/Director
|
March
27, 2009
|
||
William
J. Clough
|
||||
/s/ Daniel N. Ford
|
CFO/
Principal
|
March
27, 2009
|
||
Daniel
N. Ford
|
Accounting
Officer
|
|||
/s/ Sean P. Rooney
|
Audit
Committee
|
March
27, 2009
|
||
Sean
P. Rooney
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Balance
Sheets
|
F-3
|
|
Statement
of Operations
|
F-4
|
|
Statement
of Changes in Stockholders’ Equity (Deficit)
|
F-5
– F-6
|
|
Statements
of Cash Flows
|
F-7
– F-8
|
|
Notes
to Financial Statements
|
F-9
|
2008
(Consolidated)
|
2007
|
|||||||
Assets:
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 599,200 | $ | 42,639 | ||||
Trade
accounts receivable, net of allowance of $135,000
|
2,762,416 | 7,000 | ||||||
Other
accounts receivable
|
110,952 | - | ||||||
Other
accounts receivable, related party
|
194,984 | - | ||||||
Inventories,
net
|
4,077,367 | 88,350 | ||||||
Prepaid
expenses and other
|
186,520 | 20,160 | ||||||
Total
current assets
|
7,931,439 | 158,149 | ||||||
Property
and equipment, net
|
1,245,203 | 20,641 | ||||||
Other
assets:
|
||||||||
Investment
- equity method
|
120,499 | - | ||||||
Technology
rights, net
|
4,134,202 | 4,321,493 | ||||||
Patent
costs, net
|
558,269 | 654,861 | ||||||
Other
intangible assets, net
|
27,878 | 39,355 | ||||||
Deposits
and other
|
40,411 | 19,355 | ||||||
Notes
receivable, net
|
182,025 | 91,500 | ||||||
Debt
offering costs, net
|
1,618,678 | - | ||||||
Goodwill,
net
|
32,281,148 | - | ||||||
Total
other assets
|
38,963,110 | 5,126,564 | ||||||
Total
assets
|
$ | 48,139,752 | $ | 5,305,354 | ||||
Liabilities
and stockholders' equity:
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 1,106,114 | $ | 294,327 | ||||
Preferred
stock dividends payable
|
5,054 | 5,054 | ||||||
Demand
notes payable
|
1,373,993 | - | ||||||
Accrued
expenses
|
1,912,592 | 135,898 | ||||||
Accrued
compensation
|
770,625 | 90,858 | ||||||
Deferred
revenue
|
- | 13,080 | ||||||
Notes
payable, current portion due
|
49,200 | - | ||||||
Notes
payable, related party, current portion due
|
1,197,865 | - | ||||||
Convertible
notes payable, net of discounts of $0 and $55,165,
respectively
|
1,350,000 | 1,594,834 | ||||||
Total
current liabilities
|
7,765,443 | 2,134,051 | ||||||
Long
term notes payable, net of current portion due of $49,200
|
6,095,740 | 100,000 | ||||||
Long
term notes payable, related party, net of current portion due of $197,865
and discounts of $638,255
|
13,022,465 | 1,000,000 | ||||||
Long
term convertible notes payable, related party, net of discounts of
$5,711,395
|
11,788,605 | - | ||||||
Total
liabilities
|
38,672,253 | 3,234,051 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, par value $0.001; 10,000,000 shares authorized
|
- | |||||||
Convertible
Series A preferred stock, 5,000,000 shares authorized, 50,543 and 75,543
shares issued and outstanding liquidation preference of $50,543 and
$75,543 at December 31, 2008 and 2007, respectively
|
51 | 76 | ||||||
Convertible
Series B preferred stock, 30,000 shares authorized, and no shares
outstanding at December 31, 2008 and 2007, respectively
|
- | - | ||||||
Common
stock, par value $0.001; 325,000,000 and 200,000,000 shares authorized and
166,208,406 and 156,780,626 shares issued and outstanding at December
31, 2008 and 2007, respectively
|
166,208 | 156,780 | ||||||
Additional
paid-in capital
|
59,849,326 | 50,832,167 | ||||||
Subscription
receivable
|
- | (200,000 | ) | |||||
Accumulated
deficit
|
(50,548,086 | ) | (48,717,720 | ) | ||||
Total
stockholders' equity
|
9,467,499 | 2,071,303 | ||||||
Total
liabilities and stockholders' equity
|
$ | 48,139,752 | $ | 5,305,354 |
2008
(Consolidated)
|
2007
|
|||||||
Revenues:
|
||||||||
Product
Sales
|
$ | 19,433,636 | $ | 157,258 | ||||
Revenue
from freight
|
122,299 | - | ||||||
Total
revenue
|
19,555,935 | 157,258 | ||||||
Cost
of revenues
|
11,874,250 | 2,318,602 | ||||||
Gross
profit (loss)
|
7,681,685 | (2,161,344 | ) | |||||
Operating
expenses
|
||||||||
Selling,
general and administrative
|
7,615,737 | 1,888,098 | ||||||
Research
and development
|
513,671 | 1,191,854 | ||||||
Impairment
|
247,617 | 20,971 | ||||||
Bad
debt
|
148,573 | 18,470 | ||||||
Total
operating expenses
|
8,525,598 | 3,119,393 | ||||||
Profit
(loss) from operations
|
(843,913 | ) | (5,280,737 | ) | ||||
Other
income (expense)
|
||||||||
Other
income
|
177,362 | 80,873 | ||||||
Other
expense
|
(289,094 | ) | (3,076 | ) | ||||
Derivative
income
|
2,831,688 | - | ||||||
Investment
income (loss)
|
(1,620 | ) | 1,460 | |||||
Settlement
gain
|
- | 76,831 | ||||||
Interest
expense - intrinsic value of convertible debt and amortization of debt
discount
|
(2,342,374 | ) | (338,362 | ) | ||||
Interest
expense
|
(1,362,416 | ) | (283,657 | ) | ||||
Total
other income (expense), net
|
(986,454 | ) | (465,931 | ) | ||||
Net
profit (loss)
|
(1,830,367 | ) | (5,746,668 | ) | ||||
Basic
and diluted profit (loss) per common share
|
$ | (0.01 | ) | $ | (0.04 | ) | ||
Basic
and diluted net profit (loss) per common share available to common
stockholders
|
$ | (0.01 | ) | $ | (0.04 | ) | ||
Weighted
average common shares outstanding - Basic and diluted
|
161,888,206 | 150,921,343 |
Series
A
|
||||||||||||||||||||||||
Series
B
|
Preferred
Stock
|
Common
stock
|
||||||||||||||||||||||
Preferred
|
and
Preferred
|
and
Common
|
||||||||||||||||||||||
Stock
|
Stock
Issuable
|
Stock
Issuable
|
||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||
Balance,
December 31, 2006
|
- | $ | - | 90,543 | $ | 91 | 147,127,238 | $ | 147,127 | |||||||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Reclassification
of warrant liability, net
|
- | - | - | - | - | - | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
- | - | - | - | 3,472,118 | 3,472 | ||||||||||||||||||
Common
stock issued for services and compensation
|
- | - | - | - | 907,418 | 907 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
- | - | - | - | 841,204 | 841 | ||||||||||||||||||
Issuance
of common stock
|
- | - | - | - | 4,246,154 | 4,246 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | - | - | - | 111,494 | 112 | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
- | - | (15,000 | ) | (15 | ) | 75,000 | 75 | ||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2007
|
- | - | - | - | - | - | ||||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2007
|
- | $ | - | 75,543 | $ | 76 | 156,780,626 | $ | 156,780 | |||||||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Reclassification
of warrant liability, net
|
- | - | - | - | - | - | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
- | - | - | - | 3,353,090 | 3,353 | ||||||||||||||||||
Common
stock issued for services and compensation
|
- | - | - | - | 1,289,000 | 1,289 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
- | - | - | - | 2,708,132 | 2,708 | ||||||||||||||||||
Issuance
of common stock
|
- | - | - | - | 1,977,558 | 1,978 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with financing
guarantees
|
- | - | - | - | - | - | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
- | - | (25,000 | ) | (25 | ) | 100,000 | 100 | ||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
- | - | - | - | - | - | ||||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2008
|
- | $ | - | 50,543 | $ | 51 | 166,208,406 | $ | 166,208 |
(continued)
|
||||||||||||||||||||||||
Accumulated
|
Total
|
|||||||||||||||||||||||
Deferred
|
Other
|
Stockholders'
|
||||||||||||||||||||||
Additional
|
Subscription
|
Accumulated
|
Compensation
|
Comprehensive
|
Equity
|
|||||||||||||||||||
Paid-in
capital
|
Receivable
|
Deficit
|
and
Consulting
|
Loss
|
(Deficit)
|
|||||||||||||||||||
Balance,
December 31, 2006
|
$ | 48,926,371 | $ | - | $ | (42,971,052 | ) | $ | - | $ | - | $ | 6,102,537 | |||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Reclassification
of warrant liability, net
|
- | - | - | - | - | - | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
238,475 | - | - | - | - | 241,947 | ||||||||||||||||||
Common
stock issued for services and compensation
|
280,993 | - | - | - | - | 281,900 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
176,659 | - | - | - | - | 177,500 | ||||||||||||||||||
Issuance
of common stock
|
1,099,754 | (200,000 | ) | - | - | - | 904,000 | |||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
87,788 | - | - | - | - | 87,788 | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
19,699 | - | - | - | - | 19,811 | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
2,428 | - | - | - | - | 2,488 | ||||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2007
|
- | - | (5,746,668 | ) | - | - | (5,746,668 | ) | ||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2007
|
$ | 50,832,167 | $ | (200,000 | ) | $ | (48,717,720 | ) | $ | - | $ | - | $ | 2,071,303 | ||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
233,292 | - | - | - | - | 233,292 | ||||||||||||||||||
Reclassification
of warrant liability, net
|
5,164,603 | - | - | - | - | 5,164,603 | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
216,962 | - | - | - | - | 220,315 | ||||||||||||||||||
Common
stock issued for services and compensation
|
307,841 | - | - | - | - | 309,130 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
549,325 | - | - | - | - | 552,033 | ||||||||||||||||||
Issuance
of common stock
|
318,514 | 200,000 | - | - | - | 520,492 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with financing
guarantees
|
2,044,646 | - | - | - | - | 2,044,646 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
182,053 | - | - | - | - | 182,053 | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
(75 | ) | - | - | - | - | - | |||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
- | - | (1,830,367 | ) | - | - | (1,830,367 | ) | ||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2008 (Consolidated)
|
$ | 59,849,326 | $ | - | $ | (50,548,086 | ) | $ | - | $ | - | $ | 9,467,499 |
2008
(Consolidated)
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
profit (loss)
|
$ | (1,830,367 | ) | $ | (5,746,668 | ) | ||
Adjustments
to reconcile net profit (loss) to net cash used in operating
activities:
|
||||||||
Stock,
warrants, options and notes issued for compensation and
services
|
740,785 | 287,356 | ||||||
Change
in fair value of warrant liability
|
(2,831,688 | ) | - | |||||
Non-cash
interest expense, including amortization of beneficial conversion value,
warrant related debt discounts and intrinsic value of convertible debt and
amortization of debt discount
|
2,153,577 | 338,362 | ||||||
Non-cash
loss on equity method investment
|
1,620 | - | ||||||
Bad
debt expense
|
148,573 | 18,470 | ||||||
Amortization
of technology rights
|
238,513 | 238,408 | ||||||
Amortization
of patent costs
|
28,837 | 7,625 | ||||||
Amortization
of website development
|
14,311 | 3,578 | ||||||
(Gain)
Loss on disposal of assets
|
4,165 | (17,029 | ) | |||||
Impairment
of inventory
|
- | 2,048,538 | ||||||
Impairment
of patents
|
247,617 | - | ||||||
Compensation
and services expense payable in common stock
|
- | 40,000 | ||||||
Depreciation
|
240,507 | 49,922 | ||||||
Amortization
of goodwill
|
1,538 | - | ||||||
(Increase)
decrease in assets:
|
||||||||
Trade
accounts receivable
|
(717,265 | ) | (14,175 | ) | ||||
Other
accounts receivable
|
964,867 | - | ||||||
Notes
receivable
|
(182,025 | ) | 23,500 | |||||
Inventory
|
(1,334,692 | ) | (11,153 | ) | ||||
Prepaid
expenses and other current assets
|
(50,694 | ) | 121,314 | |||||
Deposits
and other assets
|
26,408 | (40,115 | ) | |||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable
|
(549,743 | ) | (186,633 | ) | ||||
Accrued
expenses
|
1,789,859 | 2,984 | ||||||
Accrued
compensation
|
594,904 | (9,142 | ) | |||||
Deferred
revenues
|
(13,080 | ) | 4,820 | |||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(313,473 | ) | (2,840,038 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
received from merger, net
|
(5,816,468 | ) | - | |||||
Investment
in technology rights
|
- | (50,000 | ) | |||||
Investment
in patents
|
(88,672 | ) | (79,521 | ) | ||||
Proceeds
from sales of property and equipment
|
- | 48,705 | ||||||
Proceeds
from sale of discontinued product line
|
393,497 | |||||||
Purchase
of property and equipment
|
(128,922 | ) | - | |||||
NET
CASH USED IN INVESTING ACTIVITIES
|
(5,640,565 | ) | (80,816 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from demand notes payable
|
1,044,628 | - | ||||||
Proceeds
from notes and loans payable
|
6,600,000 | 357,500 | ||||||
Proceeds
from notes and loans payable, related party
|
100,000 | 1,000,000 | ||||||
Payments
on notes and loans payable
|
(1,470,116 | ) | (80,000 | ) | ||||
Payments
on notes and loans payable, related party
|
(364,673 | ) | - | |||||
Proceeds
from sales of common stock and exercise of warrants and options, net of
offering costs
|
600,760 | 1,115,492 | ||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
6,510,599 | 2,392,992 | ||||||
Cash
and cash equivalents at beginning of year
|
42,639 | 570,501 | ||||||
Cash
and cash equivalents at end of year
|
599,200 | 42,639 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
$ | 556,561 | $ | (527,862 | ) |
(continued)
|
||||||||
For the year ended December
31,
|
||||||||
2008
(Consolidated)
|
2007
|
|||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Income
taxes paid
|
$ | - | $ | - | ||||
Interest
paid
|
$ | 331,695 | $ | 155,642 | ||||
|
||||||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Conversion
of Series A convertible preferred stock to common stock
|
$ | 25 | $ | - | ||||
Discount
on debt for intrinsic value of notes payable
|
$ | 1,861,241 | $ | 87,786 | ||||
Notes
payable issued for purchase of CUI, Inc.
|
$ | 31,500,000 | $ | - | ||||
Issuance
of warrants for patents
|
$ | 91,190 | $ | - | ||||
Conversion
of debt to common stock
|
$ | 550,000 | $ | 177,500 | ||||
Common
stock issued for conversion of Series A preferred stock and
dividends
|
$ | - | $ | 22,314 | ||||
Common
stock issued for deferred consulting and compensation
|
$ | - | $ | 25,000 | ||||
Common
stock issued for consulting services and compensation and accrued
liabilities payable in common stock
|
$ | 408,179 | $ | 281,900 | ||||
Common
stock issued to settle accrued preferred stock dividends
|
$ | - | $ | 22,299 | ||||
Reclassification
of Derivative liability to Equity
|
$ | 10,841,928 | $ | - |
1.
|
NATURE
OF OPERATIONS AND BASIS OF
PRESENTATION
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Estimated
Useful
Life
|
|
Furniture and equipment
|
5 to 7 years
|
Software
|
3 to 5 years
|
2008
|
2007
|
|||||||
Technology
rights
|
$ | 4,943,965 | $ | 4,892,743 | ||||
Accumulated
amortization
|
(809,763 | ) | (571,250 | ) | ||||
Net
|
$ | 4,134,202 | $ | 4,321,493 | ||||
Patent
costs
|
$ | 584,344 | $ | 668,204 | ||||
Accumulated
amortization
|
(26,075 | ) | ||||||
Net
|
$ | 558,269 | $ | 668,204 | ||||
Debt
offering costs
|
$ | 2,044,646 | $ | - | ||||
Accumulated
amortization
|
(425,968 | ) | - | |||||
Net
|
$ | 1,618,678 | $ | - | ||||
Goodwill
|
$ | 32,282,686 | $ | - | ||||
Accumulated
amortization
|
(1,538 | ) | - | |||||
Net
|
$ | 32,281,148 | $ | - | ||||
Other
intangible assets
|
$ | 72,933 | $ | 42,933 | ||||
Accumulated
amortization
|
(45,055 | ) | (3,578 | ) | ||||
Net
|
$ | 27,878 | $ | 39,355 |
Current
assets
|
$ | 7,363,289 | ||
Non-current
assets
|
750,102 | |||
Total
Assets
|
$ | 8,113,391 | ||
Current
liabilities
|
$ | 5,324,614 | ||
Non-current
liabilities
|
1,144,221 | |||
Stockholders'
equity
|
1,644,556 | |||
Total
Liabilities and Stockholders' Equity
|
$ | 8,113,391 | ||
Revenues
|
$ | 8,606,050 | ||
Operating
Loss
|
(37,125 | ) | ||
Net
Loss
|
(101,008 | ) | ||
Company
share of Net Loss at 10.47% (since acquisition)
|
(1,620 | ) | ||
Equity
investment in affiliate
|
$ | 120,499 |
2008
|
2007
|
|||||||
Convertible
preferred stock
|
252,715 | 402,986 | ||||||
Warrants
and options
|
22,703,373 | 23,544,373 | ||||||
Convertible
debt
|
76,400,000 | 8,250,000 | ||||||
99,356,088 | 32,197,359 |
External
Power
|
Internal
Power
|
Industrial
Controls
|
Other
|
Totals
|
||||||||||||||||
Revenues
from external customers
|
$ | 11,973,552 | $ | 4,594,882 | $ | 2,171,699 | $ | 815,802 | $ | 19,555,935 | ||||||||||
Intersegment
revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Derivative
income
|
$ | - | $ | - | $ | - | $ | 2,831,688 | $ | 2,831,688 | ||||||||||
Interest
revenues
|
$ | - | $ | - | $ | - | $ | 20,119 | $ | 20,119 | ||||||||||
Equity
in losses of unconsolidated affiliate
|
$ | - | $ | - | $ | - | $ | (1,620 | ) | $ | (1,620 | ) | ||||||||
Interest
expense - intrinsic value of convertible debt and amortization of debt
discount
|
$ | - | $ | - | $ | - | $ | 2,404,931 | $ | 2,404,931 | ||||||||||
Interest
expense
|
$ | - | $ | - | $ | - | $ | 1,362,416 | $ | 1,362,416 | ||||||||||
Depreciation
and amortization
|
$ | - | $ | - | $ | - | $ | 523,706 | $ | 523,706 | ||||||||||
Segment
profit (loss)
|
$ | 3,239,790 | $ | 559,380 | $ | 181,480 | $ | (5,811,017 | ) | $ | (1,830,367 | ) | ||||||||
Other
significant non-cash items:
|
||||||||||||||||||||
Stock,
warrants and notes issued for compensation and services
|
$ | - | $ | - | $ | - | $ | 678,228 | $ | 678,228 | ||||||||||
Segment
assets
|
$ | - | $ | - | $ | - | $ | 46,521,074 | $ | 46,521,074 | ||||||||||
Acquisition
of CUI, Inc.
|
$ | - | $ | - | $ | - | $ | 37,500,000 | $ | 37,500,000 | ||||||||||
Expenditures
for segment assets
|
$ | - | $ | - | $ | - | $ | 217,594 | $ | 217,594 |
Purchase
price
|
$ | 37,500,000 | ||
Cash
|
183,531 | |||
Accounts
receivable, trade
|
2,206,176 | |||
Accounts
receivable, other
|
1,159,851 | |||
Inventory
|
2,654,325 | |||
Other
current assets
|
115,666 | |||
Property
& equipment, net
|
1,340,313 | |||
Deposits
and other assets
|
50,297 | |||
Technology
rights
|
51,222 | |||
Equity
investment in affiliate
|
122,119 | |||
Goodwill
|
23,544,300 | |||
Goodwill
trademark and tradename CUI
|
4,892,856 | |||
Goodwill
trademark and tradename V-Infinity
|
1,373,828 | |||
Goodwill
patent pending technology
|
761,962 | |||
Goodwill
customer list/base
|
2,103,237 | |||
Liabilities
assumed
|
(3,059,683 | ) | ||
$ | 37,500,000 |
2008
|
2007
|
|||||||
Gross
revenue
|
$ | 29,269,987 | $ | 25,172,406 | ||||
Total
expenses
|
30,554,684 | 29,203,258 | ||||||
Net
profit (loss) before taxes
|
$ | (1,284,697 | ) | $ | (4,030,852 | ) | ||
Earnings
(loss) per share
|
$ | (0.01 | ) | $ | (0.03 | ) |
4.
|
PROPERTY
AND EQUIPMENT, NET
|
2008
|
2007
|
|||||||
Equipment
|
$ | 1,451,099 | $ | 57,146 | ||||
Computers
and software
|
873,861 | 29,074 | ||||||
2,324,960 | 86,220 | |||||||
Less
accumulated depreciation
|
(1,079,757 | ) | (65,579 | ) | ||||
$ | 1,245,203 | $ | 20,641 |
|
Depreciation
expense for the years ended December 31, 2008 and 2007 was $240,507 and
$49,922, respectively.
|
5.
|
TECHNOLOGY
RIGHTS AND LICENSE AND ROYALTY
AGREEMENTS
|
|
Under
a license agreement, an exclusive license was obtained in a patent for the
manufacture, sale, and marketing of direct view video displays with an
angular dimension of greater than 30 inches. Prior to 2006, a
technology right intangible asset was recorded for the $522,500 paid for
these rights.
|
|
Effective
March 24, 2006, all right, title and interest in and to the WayCool
technology, patent application and Letters Patent was purchased from CH
Capital, Inc. (CH Capital). CH Capital is a related party
controlled by a director and officer of Waytronx. To acquire
this technology, CH Capital was paid $800,000 and issued a three year
warrant to acquire up to 7,040,485 shares of common stock at $0.20 per
share, valued at $3,520,243 using the Black Scholes option pricing
model. The technology rights are amortized over the twenty-year
estimated life of the technology, and at December 31, 2008 and 2007 were
as follows:
|
2008
|
2007
|
|||||||
Technology
rights
|
$ | 4,943,965 | $ | 4,892,743 | ||||
Accumulated
amortization
|
(809,763 | ) | (571,250 | ) | ||||
Net
|
$ | 4,134,202 | $ | 4,321,493 |
6.
|
NOTES
PAYABLE, CONVERTIBLE NOTES PAYABLE AND CONVERTIBLE NOTES PAYABLE, RELATED
PARTIES
|
Original
Principal
|
Notes
Converted
|
Notes
Repaid
|
Balance
12/31/2008
|
|||||||||||||
Balance
at 12/31/2007
|
$ | 1,650,000 | $ | - | $ | - | $ | 1,650,000 | ||||||||
New
notes in 2008
|
18,200,000 | (550,000 | ) | (450,000 | ) | 17,200,000 | ||||||||||
Total
|
$ | 19,850,000 | $ | (550,000 | ) | $ | (450,000 | ) | $ | 18,850,000 |
Beneficial
Conversion
Feature
|
Amortization
|
Reclassification
to
Equity
|
BCF
Discount
12/31/2008
|
|||||||||||||
Balance
at 12/31/2007
|
$ | 275,587 | $ | (231,193 | ) | $ | - | $ | 44,394 | |||||||
New
notes in 2008
|
63,142 | (107,536 | ) | (44,394 | ) | |||||||||||
Total
|
$ | 338,729 | $ | (338,729 | ) | $ | - | $ | - |
Warrant
Value
|
Amortization
|
Reclassification
to
Equity
|
Warrant
Value
Discount
12/31/2008
|
|||||||||||||
Balance
at 12/31/2007
|
$ | 117,941 | $ | (107,170 | ) | $ | - | $ | 10,771 | |||||||
New
notes in 2008
|
7,340,047 | (1,639,423 | ) | 5,700,624 | ||||||||||||
Total
|
$ | 7,457,988 | $ | (1,746,593 | ) | $ | - | $ | 5,711,395 | |||||||
Unamortized
discount at 12/31/2008
|
$ | (5,711,395 | ) | |||||||||||||
Convertible
notes payable, net at 12/31/2008
|
$ | 13,138,605 |
2009
|
2010
|
2011
|
2012
|
2013
|
Later
Years
|
|||||||||||||||||||
Notes
Payable Maturities:
|
$ | 2,597,065 | $ | 181,896 | $ | 37,074,564 | $ | - | $ | - | $ | - |
7.
|
WORKING
CAPITAL LINE OF CREDIT
|
|
At
December 31, 2008, CUI, Inc. had a $3,000,000 working capital line of
credit with Key Bank, interest payable monthly at the bank’s prime rate
less 0.25 percentage points, maturing July 1, 2009. At December
31, 2008, the balance outstanding on the line of credit was
$1,373,993.
|
8.
|
COMMITMENTS
AND CONTINGENCIES
|
2009
|
2010
|
2011
|
2012
|
2013
|
Later
Years
|
|||||||||||||||||||
Operating
Leases:
|
$ | 501,340 | $ | 489,225 | $ | 481,000 | $ | 483,000 | $ | 484,000 | $ | 1,299,000 |
9.
|
STOCKHOLDERS’
EQUITY
|
|
5,000,000
shares of preferred stock were designated as new Series A Convertible
Preferred Stock (“Series A”). The Series A is convertible to
common shares on a four-for-one basis, is due dividends at $0.10 per share
as authorized by the Board, has a liquidation value of $1.00 per share and
has equivalent voting rights as common shares on a share for share
basis. Once the Series A shares have been issued, they cannot
be reissued.
|
|
During
2007, the Company converted 15,000 shares of the Company’s Series A
convertible preferred stock into 75,000 shares of the Company’s common
stock at the request of certain Series A convertible preferred stock
holders.
|
|
During
2008, there were no shares of Series A convertible preferred stock
issued. Also during 2008, 100,000 shares of common stock were
issued relating to the conversion of 25,000 shares of Series A convertible
preferred stock. All other unregistered issuances of Series A
Convertible Preferred Stock are described in the 10-KSB filing for the
year-ended 2007.
|
|
On
February 3, 2004, the board of directors designated 30,000 shares of
preferred stock as Series B Convertible Preferred Stock (“Series
B”). The Series B is convertible to common shares on a one
thousand-for-one ratio, is due dividends at $1 per share payable quarterly
as authorized by the Board, and the dividends are
cumulative. Series B has a liquidation value of $240 per share
and has voting rights of one thousand votes per Series B
share. Once the Series B shares have been issued, they cannot
be reissued.
|
|
During
2008 and 2007, there were no shares of Series B convertible preferred
stock issued and no shares were outstanding. All other
unregistered issuances of Series B Convertible Preferred Stock are
described in the 10-KSB filing for the year-ended
2007.
|
|
The
Company authorized for issuance 10,000 shares of preferred stock,
designated as Series C Preferred Stock (“Series C”), as the result of a
negotiated investment plan with a specific investment
group. Ownership of the stock is limited to this investment
group. The owners and holders of the Series C Preferred Stock
have the rights to appoint three board seats, and have the right to
exchange any Common Shares they own into shares of Series C at any time,
up to the number of Series C shares authorized, at a one-for-one
ratio.
|
|
There
is a restriction on the common stock dividends as any cumulative preferred
stock dividends are required to be paid prior to any common stock
dividends being paid. Also, retained earnings would be
restricted upon an involuntary liquidation by the cumulative unpaid
preferred dividends to the preferred stockholders and for the $1 per share
Series A and $240 per share Series B liquidation
preferences.
|
|
During
2008, 95,238
shares of common stock were issued to an employee in accordance with his
employment agreement. These shares were valued at $25,000 using
a thirty-day average price at December 31, 2007, in accordance with the
agreement.
|
2008
|
2007
|
|||||||||||||||
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
Number
of
Warrants
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Balance
at beginning of period
|
17,058,373 | $ | 0.16 | 20,150,257 | $ | 0.19 | ||||||||||
Granted
|
6,390,000 | $ | 0.01 | 97,296 | $ | 0.13 | ||||||||||
Exercised
|
(2,550,000 | ) | $ | 0.04 | (1,889,180 | ) | $ | 0.11 | ||||||||
Forfeited
|
(75,000 | ) | $ | 0.25 | (1,300,000 | ) | $ | 0.60 | ||||||||
Balance
at end of period
|
20,823,373 | $ | 0.13 | 17,058,373 | $ | 0.16 | ||||||||||
Warrants
exercisable at end of period
|
20,823,373 | $ | 0.13 | 17,058,373 | $ | 0.16 | ||||||||||
Weighted
average fair value of warrants granted during the period
|
$ | 0.33 | $ | 0.27 |
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||||||||
Range
of
Exercise Price
|
Number
Outstanding at
December 31,
2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise Price
|
Number
Exercisable at
December 31,
2008
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$ |
0.01
|
7,644,887 |
0.77
Years
|
$ | 0.01 | 4,644,887 | $ | 0.01 | ||||||||||
0.2
|
12,950,485 |
0.28
Years
|
0.20 | 12,950,485 | 0.20 | |||||||||||||
0.25
|
98,001 |
0Years
|
0.25 | 98,001 | 0.25 | |||||||||||||
0.33
|
30,000 |
0Years
|
$ | 0.33 | 30,000 | $ | 0.33 | |||||||||||
0.61
|
100,000 |
0Years
|
0.61 | 100,000 | 0.61 | |||||||||||||
20,823,373 | 17,823,373 |
|
During
the years ended 2008 and 2007, the Company recorded compensation expense
of $79,545 and $5,456, respectively, for stock options that the requisite
service was performed during the year. The compensation expense
is recorded over the vesting period based upon fair market value of the
options using the Black-Scholes option model in accordance with SFAS
123(R) as discussed in section Employee Stock Options
and Warrants.
|
2008
|
2007
|
|||||||||||||||
Number
of
Warrants
and
Options
|
Weighted
Average
Exercise
Price
|
Number
of
Warrants
and
Options
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Balance
at beginning of period
|
4,531,000 | 5,463,500 | $ | 0.14 | ||||||||||||
Exercised
|
(116,000 | ) | $ | 0.01 | (250,000 | ) | $ | 0.01 | ||||||||
Expired
|
(165,000 | ) | $ | 0.73 | (225,000 | ) | $ | 0.34 | ||||||||
Forfeited
|
- | $ | - | (457,500 | ) | $ | 0.13 | |||||||||
Granted
|
1,020,000 | $ | 0.19 | |||||||||||||
Balance
at end of period
|
5,270,000 | $ | 0.13 | 4,531,000 | $ | 0.13 | ||||||||||
Exercised
|
5,270,000 | $ | 0.13 | 4,531,000 | $ | 0.13 |
|
There
were no non-vested warrants and options issued to employees as of December
31, 2008 or 2007.
|
|
The
weighted average fair value of warrants and options granted during the
periods are as follows:
|
2008
|
2007
|
|||||||
Exercise
price lower than the market price
|
$ | - | N/A | |||||
Exercise
price equaled the market price
|
$ | 0.19 | N/A | |||||
Exercise
price exceeded the market price
|
$ | 0.19 | N/A |
Warrants
and Options Outstanding December 31, 2008
|
Warrants
and Options
Exercisable
December 31,
2008
|
|||||||||||||||||
Range
of
Exercise
Price
|
Number
Outstanding
at
December
31,
2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
at
December
31,
2008
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$ |
0.01
|
2,350,000 |
0.65
Years
|
$ | 0.01 | 2,350,000 | $ | 0.01 | ||||||||||
0.19
|
1,020,000 |
5.84
Years
|
0.19 | 1,020,000 | 0.19 | |||||||||||||
0
.20 - 0.25
|
1,900,000 |
0.06
Years
|
0.24 | 1,900,000 | 0.24 | |||||||||||||
5,270,000 |
6.55
Years
|
$ | 0.13 | 5,270,000 | $ | 0.13 |
Warrants
and Options Outstanding December 31, 2007
|
Warrants
and Options
Exercisable
December 31,
2007
|
|||||||||||||||||
Range
of
Exercise
Price
|
Number
Outstanding
at
December
31,
2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
at
December
31,
2008
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$ |
0.01
|
2,466,000 |
2.07
Years
|
$ | 0.01 | 2,466,000 | $ | 0.01 | ||||||||||
0.20
- 0.25
|
1,900,000 |
1.03
Years
|
0.24 | 1,900,000 | 0.24 | |||||||||||||
0.35
- 0.50
|
15,000 |
0.01
Years
|
0.50 | 15,000 | 0.50 | |||||||||||||
0.55
- 0.75
|
150,000 |
0.03
Years
|
0.75 | 150,000 | 0.75 | |||||||||||||
4,531,000 |
3.13
Years
|
$ | 0.13 | 4,531,000 | $ | 0.13 |
10.
|
RELATED
PARTY TRANSACTIONS
|
11.
|
INCOME
(LOSS) PER COMMON SHARE
|
|
In
accordance with Statement of Financial Accounting Standards No. 128,
“Earnings per Share”, basic net loss per share is computed by dividing the
net loss available to common stockholders for the period by the weighted
average number of common shares outstanding during the
period. Diluted net loss per share is computed by dividing net
loss available to common stockholders by the weighted average number of
common and common equivalent shares outstanding during the
period. Common equivalent shares outstanding as of December 31,
2008 and 2007, which consist of options, warrants, convertible notes and
convertible preferred stock, have been excluded from the diluted net loss
per common share calculations because they are
anti-dilutive. Accordingly, diluted net loss per share is the
same as basic net loss per share for 2008 and 2007. The
following table summarizes the potential common stock shares at December
31, 2008 and 2007, which may dilute future earnings per
share.
|
2008
|
2007
|
|||||||
Convertible
preferred stock
|
252,715 | 402,986 | ||||||
Warrants
and options
|
22,703,373 | 23,544,373 | ||||||
Convertible
debt
|
76,400,000 | 8,250,000 | ||||||
99,356,088 | 32,197,359 |
2008
|
2007
|
|||||||
Net
income (loss) for the period
|
$ | (1,830,367 | ) | $ | (5,746,668 | ) | ||
Weighted
average number of shares outstanding
|
161,888,206 | 150,921,343 | ||||||
Weighted
average number of common and common equivalent shares
|
161,888,206 | 150,921,343 | ||||||
Basic
earnings (loss) per share
|
$ | (0.01 | ) | $ | (0.04 | ) |
2008
|
2007
|
|||||||
Net
income (loss) for the period
|
$ | (1,830,367 | ) | $ | (5,746,668 | ) | ||
Add: Adjustment
for interest and discount
amortization on 4% convertible
notes
(previously computed)
|
||||||||
12% convertible notes and discount
amortization
|
||||||||
Adjusted
net income (loss)
|
$ | (1,830,367 | ) | $ | (5,746,668 | ) | ||
Weighted
average number of shares outstanding
|
161,888,206 | 150,921,343 | ||||||
Add: Weighted
average shares assumed to be issued
upon conversion of 4% convertible notes as
of
the date of issuance (previously computed)
|
||||||||
Warrants
and options as of beginning of period
|
||||||||
Warrants
and options as of date of issue
|
||||||||
12%
convertible notes as of beginning of period
|
||||||||
12%
convertible notes as of date of issue
|
||||||||
Weighted
average number of common and common equivalent shares
|
161,888,206 | 150,921,343 | ||||||
Diluted
earnings (loss) per share
|
$ | (0.01 | ) | $ | (0.04 | ) |
12.
|
INCOME
TAXES
|
2008
|
2007
|
|||||||
Computed
"expected" tax benefit
|
$ | (622,000 | ) | $ | (1,953,000 | ) | ||
State
tax benefit, net of federal effect
|
(80,000 | ) | (175,000 | ) | ||||
Change
in valuation allowance
|
963,000 | 2,128,000 | ||||||
Equity
instruments for services
|
(261,000 | ) | - | |||||
$ | - | $ | - |
2008
|
||||
Deferred
tax assets:
|
||||
Net
operating loss carryforwards
|
$ | 13,190,000 | ||
Warrants
issued to employees
|
605,000 | |||
Accrued
expenses payable with common stock
|
(86,000 | ) | ||
Impairment
of assets
|
241,000 | |||
Other
|
(65,000 | ) | ||
Valuation
allowance for deferred tax asset
|
(13,885,000 | ) | ||
Deferred
tax liabilities:
|
- | |||
Valuation
allowance for deferred tax liability
|
- | |||
$ | - |
13.
|
CONCENTRATIONS
|
14.
|
STOCK-BASED
EMPLOYEE COMPENSATION
|
#
of Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contract
Life
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding
at December 31, 2006
|
5,463,500 | $ | 0.14 | |||||||||||||
Exercised
|
(250,000 | ) | $ | 0.01 | ||||||||||||
Expired
|
(225,000 | ) | $ | 0.34 | ||||||||||||
Forfeited
|
(457,500 | ) | $ | 0.13 | ||||||||||||
Granted
|
||||||||||||||||
Outstanding
at December 31, 2007
|
4,531,000 | $ | 0.13 | 3.13 | $ | 16,165 | ||||||||||
Exercised
|
(116,000 | ) | $ | 0.01 | ||||||||||||
Expired
|
(165,000 | ) | $ | 0.73 | ||||||||||||
Forfeited
|
- | $ | - | |||||||||||||
Granted
|
1,020,000 | $ | 0.19 | 9.11 | ||||||||||||
Outstanding
at December 31, 2008
|
5,270,000 | $ | 0.13 | 6.55 | $ | 2,350 | ||||||||||
Outstanding
exercisable at December 31, 2008
|
5,270,000 | $ | 0.13 | 6.55 | $ | 2,350 |
|
The
weighted average fair value of warrants and options granted during the
periods are as follows:
|
2008
|
2007
|
|||||||
Exercise
price lower than the market price
|
$ | - | N/A | |||||
Exercise
price equaled the market price
|
$ | 0.19 | N/A | |||||
Exercise
price exceeded the market price
|
$ | 0.19 | N/A |
15.
|
DERIVATIVE
LIABILITY
|
At
issuance
|
At
September 15, 2008
|
|||
Market
price:
|
$0.35
|
$0.23
|
||
Exercise
price:
|
$0.01
- $0.75
|
$0.01
- $0.75
|
||
Term:
|
0 -
3 years
|
0 -
3 years
|
||
Volatility:
|
57%
|
75%
|
||
Risk-free
interest rate
|
1.83%
- 2.9%
|
0.36%
- 2.01%
|
||
Number
of shares attributable to options, warrants and convertible
notes
|
30,270,093
|
31,173,373
|
16.
|
SUBSEQUENT
EVENTS
|