Delaware
|
88-0292161
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
101
NE 3rd
Ave, Suite 1500, Fort Lauderdale, Florida 33301
|
|||
(Address
of Principal Executive Offices)
(Zip Code)
|
Item
1. Description of Business
|
5
|
Item
2. Description of Property
|
14
|
Item
3. Legal Proceedings
|
14
|
Item
4. Submission of Matters to a Vote of Security Holders
|
16
|
Item
5. Market for Common Equity and Related Stockholder
Matters
|
17
|
Item
6. Management's Discussion and Analysis or Plan of
Operation
|
19
|
Item
7. Financial Statements
|
22
|
Item
8. Changes In and Disagreements With Accountants on Accounting
and
|
|
Financial
Disclosure
|
74
|
Item
8a. Controls and Procedures
|
74
|
Item
8b. Other Information
|
75
|
Item
9. Directors, Executive Officers, Promoters and Control
Persons,
|
|
Compliance
with Section 16(a) of the Exchange Act
|
76
|
Item
10. Executive Compensation
|
78
|
Item
11. Security Ownership of Certain Beneficial Owners and Management
and
|
|
Related
Stockholder Matters
|
80
|
Item
12. Certain Relationships and Related Transactions
|
81
|
Item
13. Exhibits
|
85
|
Item
14. Principal Accountant Fees and Services
|
85
|
Year ended December 31, 2004 | ||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
|
||||||||||||||||
Previously
reported
|
$
|
28,996,213
|
$
|
29,187,414
|
$
|
(13,166,869
|
)
|
$
|
(0.02
|
)
|
$
|
2,778,000
|
||||
Restatement
Adjustments,
net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
(0
|
)
|
(0.00
|
)
|
||||||
Purchase
accounting
|
—
|
—
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||||||
Net
restatements
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||
As
restated
|
$
|
11,309,376
|
$
|
11,500,577
|
$
|
(15,944,869
|
)
|
$
|
(0.02
|
)
|
$
|
(0
|
)
|
· |
International
trademark application under the Madrid Protocol for
MagicMoney;
|
· |
International
trademark application under the Madrid Protocol for
GlobeTel;
|
· |
Trademark
of GlobeTel in Canada;
|
· |
Trademark
of MagicMoney in Canada;
|
· |
Trademark
of GlobeTel in Mexico;
|
· |
Trademark
of MagicMoney in Mexico;
|
· |
Trademark
of GlobeTel in Guatemala;
|
· |
Trademark
of MagicMoney in Guatemala;
|
· |
Trademark
of MagicMoney in Brazil;
|
· |
Trademark
of GlobeTel in Brazil; and
|
· |
Trademark
of GlobeTel in Philippines.
|
Nominee
|
Votes
For
|
|
|
Przemyslaw
L. Kostro
|
46,769,487
|
Timothy
M. Huff
|
46,875,889
|
Jerrold
R. Hinton
|
46,836,515
|
Leigh
A. Coleman
|
46,883,859
|
Mitchell
A. Siegel
|
46,873,512
|
Michael
K. Molen
|
46,863,809
|
Kyle
McMahan
|
46,748,667
|
Ratification
of Dohan & Co., CPAs, P.A. as Independent
Auditors
|
46,771,988
|
High
|
Low
|
|
Quarter
Ended March 31,
|
$0.660
|
$0.300
|
Quarter
Ended June 30,
|
$0.435
|
$0.227
|
Quarter
Ended September 30,
|
$0.600
|
$0.285
|
Quarter
Ended December 31,
|
$1.965
|
$0.375
|
High
|
Low
|
|
Quarter
Ended March 31,
|
$2.940
|
$0.750
|
Quarter
Ended June 30,
|
$1.950
|
$1.200
|
Quarter
Ended September 30,
|
$1.920
|
$1.050
|
Quarter
Ended December 31,
|
$2.100
|
$0.150
|
Page
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
23
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
|
Consolidated
Balance Sheets
|
24
|
Consolidated
Statements of Operations
|
25
|
Consolidated
Statements of Cash Flows
|
26
|
Consolidated
Statements of Stockholders' Equity
|
27
|
Notes
to Consolidated Financial Statements
|
32
|
Dohan
and Company
|
7700
North Kendall Drive, 200
|
Certified
Public Accountants
|
Miami,
Florida 33156-7564
|
A
Professional Association
|
Telephone:
(305) 274-1366
|
Facsimile:
(305) 274-1368
|
|
E-mail:
info@uscpa.com
|
|
Internet:
www.uscpa.com
|
/s/
Dohan & Company,
CPAs
|
December
31,
|
|||||||
|
2004
|
|
2003
|
|
|||
|
|
(restated)
|
|
|
|||
ASSETS
|
|
|
|||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
601,559
|
$
|
224,994
|
|||
Accounts
receivable, less allowance for doubtful accounts
|
|||||||
of
$1,505,731 and $378,787
|
1,740,883
|
3,093,427
|
|||||
Loans
to employees
|
6,885
|
--
|
|||||
Prepaid
expenses
|
58,900
|
71,000
|
|||||
Inventory
|
63,976
|
--
|
|||||
Deposits
on equipment purchase
|
88,994
|
--
|
|||||
Deferred
tax asset, less valuation allowance of $4,529,043 and
$3,104,649
|
--
|
--
|
|||||
TOTAL
CURRENT ASSETS
|
2,561,197
|
3,389,421
|
|||||
PROPERTY
AND EQUIPMENT, net
|
445,756
|
436,375
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in unconsolidated foreign subsidiary -
|
|||||||
Consolidated
Global Investments, Ltd.
|
352,300
|
302,300
|
|||||
Deposits
|
50,712
|
16,135
|
|||||
Prepaid
expenses
|
8,012
|
--
|
|||||
TOTAL
OTHER ASSETS
|
411,024
|
318,435
|
|||||
TOTAL
ASSETS
|
$
|
3,417,977
|
$
|
4,144,231
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
COMMITMENTS
AND CONTINGENCIES (NOTES 6, 7, 13, AND 17)
|
|||||||
LIABILITIES
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
456,248
|
$
|
736,241
|
|||
Current
portion of capital lease obligations
|
2,846
|
53,311
|
|||||
Notes
and loans payable
|
--
|
448,700
|
|||||
Accounts
payable to related party - Charterhouse Consultancy
|
--
|
135,000
|
|||||
Loan
Payable to related party - Charterhouse Investments
|
--
|
361,960
|
|||||
Accrued
officers' salaries
|
198,333
|
--
|
|||||
Accrued
expenses and other liabilities
|
93,436
|
57,423
|
|||||
Deferred
revenues
|
46,319
|
31,528
|
|||||
Due
to former employees
|
--
|
27,023
|
|||||
Related
party payables
|
117,500
|
57,500
|
|||||
TOTAL
CURRENT LIABILITIES
|
914,682
|
1,908,686
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Capital
lease obligations
|
4,718
|
--
|
|||||
TOTAL
LONG-TERM LIABILITIES
|
4,718
|
--
|
|||||
TOTAL
LIABILITIES
|
919,400
|
1,908,686
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Series
A Preferred stock, $.001 par value, 10,000,000 shares
|
|||||||
authorized;96,500
and 72,000 shares issued and outstanding:
|
97
|
72
|
|||||
Additional
paid-in capital - Series A Preferred stock
|
697,403
|
1,092,068
|
|||||
Series
B Preferred stock, $.001 par value, 35,000 shares
|
|||||||
authorized;35,000
and 0 shares issued and outstanding:
|
35
|
--
|
|||||
Additional
paid-in capital - Series B Preferred stock
|
14,849,965
|
--
|
|||||
Series
C Preferred stock, $.001 par value, 5,000 shares
authorized;
|
|||||||
750
and 0 shares issued and outstanding:
|
1
|
--
|
|||||
Additional
paid-in capital - Series C Preferred stock
|
749,999
|
--
|
|||||
Series
D Preferred stock, $.001 par value, 5,000 shares
authorized;
|
|||||||
1,000
and 0 shares issued and outstanding:
|
1
|
--
|
|||||
Additional
paid-in capital - Series D Preferred stock
|
999,999
|
--
|
|||||
Common
stock, $.00001 par value, 1,500,000,000 shares authorized;
|
|||||||
950,849,646
and 653,224,471 shares issued and outstanding
|
9,508
|
6,532
|
|||||
Additional
paid-in capital
|
39,880,605
|
28,006,040
|
|||||
Stock
subscriptions receivable:
|
|||||||
Series
A Preferred Stock
|
--
|
(375,000
|
)
|
||||
Series
B Preferred Stock
|
(11,500,000
|
)
|
--
|
||||
Series
D Preferred Stock
|
(750,000
|
)
|
--
|
||||
Accumulated
deficit
|
(42,439,036
|
)
|
(26,494,167
|
)
|
|||
TOTAL
STOCKHOLDERS' EQUITY
|
2,498,577
|
2,235,545
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
3,417,977
|
$
|
4,144,231
|
For
the Years Ended December 31,
|
|||||||
|
2004
|
|
2003
|
|
|||
|
|
(restated)
|
|||||
REVENUES
EARNED
|
$
|
11,309,376
|
$
|
11,351,939
|
|||
COST
OF REVENUES EARNED
|
11,500,577
|
8,840,872
|
|||||
GROSS
(LOSS) MARGIN
|
(191,201
|
)
|
2,511,067
|
||||
EXPENSES
|
|||||||
Payroll
and related taxes
|
1,248,562
|
283,408
|
|||||
Consulting
and Professional fees
|
2,206,237
|
718,987
|
|||||
Officers'
and Directors' compensation
|
6,520,206
|
595,000
|
|||||
Bad
debts
|
1,141,534
|
1,409,994
|
|||||
Investment
banking and financing fees
|
172,106
|
223,886
|
|||||
Investor
and public relations
|
117,856
|
121,656
|
|||||
Commissions
expense - CSI
|
404,747
|
--
|
|||||
Research
and development - Sanswire
|
3,038,085
|
--
|
|||||
Other
operating expenses
|
156,011
|
92,715
|
|||||
Telephone
and communications
|
75,390
|
69,169
|
|||||
Travel
and related expenses
|
240,862
|
95,213
|
|||||
Rents
|
126,424
|
48,607
|
|||||
Insurance
and employee benefits
|
126,644
|
102,383
|
|||||
Depreciation
and amortization
|
53,586
|
44,370
|
|||||
TOTAL
EXPENSES
|
15,628,250
|
3,805,388
|
|||||
LOSS
BEFORE OTHER INCOME (EXPENSE) AND INCOME TAXES
|
(15,819,451
|
)
|
(1,294,321
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Net
gains on settlement of liabilities
|
268,397
|
26,274
|
|||||
Loss
on disposition of fixed assets
|
(56,804
|
)
|
(42,301
|
)
|
|||
Loss
on deposits with carriers
|
(149,558
|
)
|
--
|
||||
Gain
on discontinued operations
|
--
|
55,842
|
|||||
Loss
on write-off of receivables and non-readily marketable
securities
|
--
|
(4,834,878
|
)
|
||||
Interest
income
|
2,067
|
--
|
|||||
Interest
expense
|
(189,520
|
)
|
(113,142
|
)
|
|||
NET
OTHER INCOME ( EXPENSE )
|
(125,418
|
)
|
(4,908,205
|
)
|
|||
LOSS
BEFORE INCOME TAXES
|
(15,944,869
|
)
|
(6,202,526
|
)
|
|||
INCOME
TAXES
|
|||||||
Provision
for income taxes
|
--
|
--
|
|||||
Tax
benefit from utilization of net operating loss
carryforward
|
--
|
--
|
|||||
TOTAL
INCOME TAXES
|
--
|
--
|
|||||
NET
LOSS
|
($
15,944,869
|
)
|
($
6,202,526
|
)
|
|||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|||||||
BASIC
|
748,388,269
|
627,814,875
|
|||||
DILUTED
|
750,639,900
|
627,814,875
|
|||||
NET
LOSS PER SHARE
|
|||||||
BASIC
|
($
0.02
|
)
|
($
0.01
|
)
|
|||
DILUTED
|
($
0.02
|
)
|
($
0.01
|
)
|
For
the Years Ended December 31,
|
|
||||||
|
|
2004
|
|
2003
|
|
||
|
|
(restated)
|
|
|
|||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income (loss)
|
($
15,944,869
|
)
|
($
6,202,526
|
)
|
|||
Adjustments
to reconcile net loss to net cash
|
|||||||
used
by operating activities:
|
|||||||
Depreciation
and amortization
|
170,021
|
227,200
|
|||||
Gain
on settlement of liabilities
|
(85,337
|
)
|
26,274
|
||||
Gain
on discontinued operations
|
--
|
55,842
|
|||||
Loss
on disposition of fixed assets
|
56,804
|
42,301
|
|||||
Loss
on write-off of receivables and non-readily
|
|||||||
marketable
securities
|
--
|
4,834,878
|
|||||
Bad
debt expense
|
1,141,534
|
1,409,994
|
|||||
Research
and development expense
|
2,778,000
|
--
|
|||||
Common
stock exchanged for services
|
1,558,707
|
604,510
|
|||||
Options
exchanged for services
|
5,828,833
|
--
|
|||||
(Increase)
decrease in assets:
|
|||||||
Accounts
receivable
|
211,010
|
(2,755,602
|
)
|
||||
Prepaid
expenses
|
(66,912
|
)
|
--
|
||||
Inventory
|
(63,976
|
)
|
--
|
||||
Deposits
on equipment purchases
|
(28,092
|
)
|
74,486
|
||||
Deposits
and prepaid expenses
|
71,000
|
(71,000
|
)
|
||||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
(309,867
|
)
|
1,111,960
|
||||
Accounts
payable, to be satisfied with non-readily
|
|||||||
marketable
securities
|
(974,951
|
)
|
|||||
Accrued
payroll and related taxes
|
--
|
(12,785
|
)
|
||||
Accrued
officers' salaries
|
198,333
|
--
|
|||||
Accrued
expenses and other liabilities
|
29,054
|
439,245
|
|||||
Deferred
revenues
|
14,791
|
(46,106
|
)
|
||||
Deferred
revenues - related party
|
(27,023
|
)
|
(152,822
|
)
|
|||
NET
CASH USED BY OPERATING ACTIVITIES
|
(4,467,989
|
)
|
(1,389,102
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Acquisition
of property and equipment
|
(204,206
|
)
|
(305,101
|
)
|
|||
Deposit
on equipment
|
(145,479
|
)
|
(302,300
|
)
|
|||
Loans
to employees
|
(6,885
|
)
|
--
|
||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(356,570
|
)
|
(607,401
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Sale
of preferred stock - Series A
|
1,057,500
|
717,140
|
|||||
Sale
of preferred stock - Series B
|
2,850,000
|
--
|
|||||
Sale
of preferred stock - Series C
|
1,000,000
|
--
|
|||||
Sale
of preferred stock - Series D
|
250,000
|
--
|
|||||
Sale
of common stock
|
--
|
500,000
|
|||||
Proceeds
from capital lease financing
|
9,554
|
--
|
|||||
Payments
on capital lease financing
|
(2,229
|
)
|
(29,674
|
)
|
|||
Proceeds
from notes and loans payable
|
375,000
|
784,259
|
|||||
Payments
on notes and loans payable
|
(398,701
|
)
|
--
|
||||
Proceeds
from related party payables
|
60,000
|
144,194
|
|||||
Payments
on related party payables
|
--
|
(96,053
|
)
|
||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
5,201,124
|
2,019,866
|
|||||
NET
INCREASE IN CASH AND EQUIVALENTS
|
376,565
|
23,363
|
|||||
CASH
AND EQUIVALENTS - BEGINNING
|
224,994
|
201,631
|
|||||
CASH
AND EQUIVALENTS - ENDING
|
$
|
601,559
|
$
|
224,994
|
|||
SUPPLEMENTAL
DISCLOSURES Cash paid during the period for:
|
|||||||
Interest
|
$
|
11,071
|
$
|
95,736
|
|||
Income
taxes
|
$
|
--
|
$
|
--
|
|||
In
addition to amounts reflected above, common stock was issued
for:
|
|||||||
Options
issued for services
|
$
|
5,828,833
|
$
|
10,000
|
|||
Options
issued for settlement of debt
|
$
|
--
|
$
|
1,016,648
|
|||
Shares
issued for services
|
$
|
1,546,568
|
$
|
--
|
|||
Shares
issued for research and development
|
$
|
2,778,000
|
$
|
--
|
|||
Shares
issued for Sanswire assets
|
|||||||
Shares
issued for settlement of debt
|
$
|
--
|
$
|
1,431,084
|
|||
Conversion
of Series A preferred stock to common stock
|
$
|
1,452,140
|
$
|
0
|
|||
Conversion
of Series C preferred stock to common stock
|
$
|
250,000
|
$
|
0
|
|||
In
addition to amounts reflected above, preferred stock was issued
for:
|
|||||||
Series
A preferred stock issued for broker's fees
|
|||||||
(107,500
shares, recorded at par)
|
$
|
--
|
$
|
--
|
|||
Series
B preferred stock issued for broker's fees
|
$
|
150,000
|
$
|
--
|
|||
Series
B preferred stock issued for settlement of debt
|
$
|
500,000
|
$
|
--
|
|
Common
Stock
|
|||||||||
|
|
|
|
|
Additional
|
|
||||
|
|
|
|
|
|
Paid-in
|
|
|||
Description
|
|
Shares
|
|
Amount
|
|
Capital
|
||||
Balance,
Dec. 31, 2002
|
605,320,283
|
6,053
|
24,444,457
|
|||||||
Shares
issued for services
|
23,748,533
|
237
|
568,273
|
|||||||
Options
issued for services
|
--
|
--
|
10,000
|
|||||||
Shares
issued for
|
||||||||||
severance
pay
|
1,200,000
|
12
|
35,988
|
|||||||
Shares
issued for
|
||||||||||
extinguishment
of debt
|
44,792,000
|
448
|
1,430,636
|
|||||||
Options
issued for
|
||||||||||
extinguishment
of debt
|
0
|
0
|
1,016,468
|
|||||||
Shares
issued for cash
|
20,080,321
|
201
|
499,799
|
|||||||
Shares
issued for
|
||||||||||
loan
collateral
|
5,000,000
|
50
|
(50
|
)
|
||||||
Shares
returned for
|
||||||||||
loan
collateral
|
(46,916,666
|
)
|
(469
|
)
|
469
|
|||||
Preferred
Series A shares
|
||||||||||
issued
for cash and stock
|
||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
|||||||
Net
loss
|
--
|
--
|
--
|
|||||||
Balance,
Dec. 31, 2003
|
653,224,471
|
6,532
|
28,006,040
|
|||||||
Shares
issued for
|
||||||||||
options
exercised
|
59,447,795
|
595
|
(595
|
)
|
||||||
Shares
issued to / for
|
||||||||||
unconsolidated
|
||||||||||
foreign
subsidiary
|
20,000,000
|
200
|
(200
|
)
|
||||||
Shares
issued for services
|
26,264,653
|
262
|
1,546,306
|
|||||||
Shares
issued for
|
||||||||||
Sanswire
assets
|
320,000
|
3
|
31,997
|
|||||||
Shares
issued for
|
||||||||||
research
and development
|
27,680,000
|
277
|
2,767,723
|
|||||||
Shares
issued for
|
||||||||||
Stratodyne
assets
|
2,000,000
|
20
|
(20
|
)
|
||||||
Preferred
Series A shares
|
||||||||||
issued
for cash and stock
|
||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
|||||||
Preferred
Series A shares
|
||||||||||
issued
for broker's fees
|
--
|
--
|
--
|
|||||||
Shares
issued for conversion
|
||||||||||
of
Preferred Series A shares
|
159,640,000
|
1,596
|
1,450,544
|
|||||||
Preferred
Series B shares
|
||||||||||
issued
for cash and stock
|
||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
|||||||
Preferred
Series B shares
|
||||||||||
issued
for extinguishment
|
||||||||||
of
debt
|
--
|
--
|
--
|
|||||||
Preferred
Series B shares
|
||||||||||
issued
for broker's fees
|
--
|
--
|
--
|
|||||||
Preferred
Series C shares
|
||||||||||
issued
for cash and stock
|
||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
|||||||
Shares
issued for conversions
|
||||||||||
of
Preferred Series C shares
|
2,272,727
|
23
|
249,977
|
|||||||
Preferred
Series D shares
|
||||||||||
issued
for cash
|
--
|
--
|
--
|
|||||||
Options
issued for Board
|
||||||||||
member
stipends
|
--
|
--
|
145,313
|
|||||||
Options
issued for services,
|
||||||||||
per
2004 Stock Option Plan
|
--
|
--
|
1,191,937
|
|||||||
Options
issued for services,
|
||||||||||
per
Executives Stock
|
||||||||||
Option
Grant
|
--
|
--
|
4,491,583
|
|||||||
Net
loss
|
--
|
--
|
--
|
|||||||
Balance,
Dec. 31, 2004(restated)
|
950,849,646
|
9,508
|
39,880,605
|
|
PREFERRED
STOCK
|
||||||||||||
|
Series
A
|
||||||||||||
|
|
|
|
|
Additional
|
|
Stock
|
|
|||||
|
|
|
|
|
|
Paid-in
|
|
Subscriptions
|
|||||
Description
|
Shares
|
Amount
|
Capital
|
Receivable
|
|||||||||
Balance,
Dec. 31, 2002
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
severance
pay
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
extinguishment
of debt
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for
|
|||||||||||||
extinguishment
of debt
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for cash
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
loan
collateral
|
--
|
--
|
--
|
--
|
|||||||||
Shares
returned for
|
|||||||||||||
loan
collateral
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
72,000
|
72
|
1,092,068
|
(375,000
|
)
|
||||||||
Net
loss
|
--
|
--
|
--
|
--
|
|||||||||
Balance,
Dec. 31, 2003
|
72,000
|
72
|
1,092,068
|
(375,000
|
)
|
||||||||
Shares
issued for
|
|||||||||||||
options
exercised
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued to / for
|
|||||||||||||
unconsolidated
|
|||||||||||||
foreign
subsidiary
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
Sanswire
assets
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
research
and development
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
Stratodyne
assets
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for cash
|
|||||||||||||
and
stock subscriptions
|
|||||||||||||
receivable
|
70,500
|
71
|
1,057,429
|
375,000
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for broker's fees
|
107,500
|
107
|
(107
|
)
|
--
|
||||||||
Shares
issued for conversion
|
|||||||||||||
of
Preferred Series A shares
|
(153,500
|
)
|
(153
|
)
|
(1,451,987
|
)
|
--
|
||||||
Preferred
Series B shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series B shares
|
|||||||||||||
issued
for extinguishment
|
|||||||||||||
of
debt
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series B shares
|
|||||||||||||
issued
for broker's fees
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series C shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for conversions
|
|||||||||||||
of
Preferred Series C shares
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series D shares
|
|||||||||||||
issued
for cash
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for Board
|
|||||||||||||
member
stipends
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for services,
|
|||||||||||||
per
2004 Stock Option Plan
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for services,
|
|||||||||||||
per
Executives Stock
|
|||||||||||||
Option
Grant
|
--
|
--
|
--
|
--
|
|||||||||
Net
loss
|
--
|
--
|
--
|
--
|
|||||||||
Balance,
Dec. 31, 2004(restated)
|
96,500
|
97
|
697,403
|
0
|
|
PREFERRED
STOCK
|
||||||||||||
|
Series
B
|
||||||||||||
|
|
|
Additional
|
Stock
|
|||||||||
|
|
|
Paid-in
|
Subscriptions
|
|||||||||
Description
|
Shares
|
Amount
|
Capital
|
Receivable
|
|||||||||
Balance,
Dec. 31, 2002
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
severance
pay
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
extinguishment
of debt
|
--
|
--
|
--
|
--
|
|||||||||
Options
issued for
|
|||||||||||||
extinguishment
of debt
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for cash
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
loan
collateral
|
--
|
--
|
--
|
--
|
|||||||||
Shares
returned for
|
|||||||||||||
loan
collateral
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
--
|
|||||||||
Net
loss
|
--
|
--
|
--
|
--
|
|||||||||
Balance,
Dec. 31, 2003
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
options
exercised
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued to / for
|
|||||||||||||
unconsolidated
|
|||||||||||||
foreign
subsidiary
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for services
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
Sanswire
assets
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
research
and development
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for
|
|||||||||||||
Stratodyne
assets
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series A shares
|
|||||||||||||
issued
for broker's fees
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for conversion
|
|||||||||||||
of
Preferred Series A shares
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series B shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
35,000
|
35
|
14,999,965
|
(12,150,000
|
)
|
||||||||
Preferred
Series B shares
|
|||||||||||||
issued
for extinguishment
|
|||||||||||||
of
debt
|
--
|
--
|
--
|
500,000
|
|||||||||
Preferred
Series B shares
|
|||||||||||||
issued
for broker's fees
|
--
|
--
|
(150,000
|
)
|
150,000
|
||||||||
Preferred
Series C shares
|
|||||||||||||
issued
for cash and stock
|
|||||||||||||
subscriptions
receivable
|
--
|
--
|
--
|
--
|
|||||||||
Shares
issued for conversions
|
|||||||||||||
of
Preferred Series C shares
|
--
|
--
|
--
|
--
|
|||||||||
Preferred
Series D shares
|