Delaware
|
88-0292161
|
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
Common
Stock Par Value $.00001 per share
|
|
Title
of each class
|
Name
of exchange on which registered
|
PART
I
|
||
Item
1. Description of Business
|
4
|
|
Item
2. Description of Property
|
13
|
|
Item
3. Legal Proceedings
|
13
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
15
|
|
PART
II
|
||
Item
5. Market for Common Equity and Related Stockholder
Matters
|
16
|
|
Item
6. Management's Discussion and Analysis or Plan of
Operation
|
18
|
|
Item
7. Financial Statements and Supplementary Data
|
24
|
|
Item
8. Changes In and Disagreements With Accountants on Accounting
and
Financial Disclosure
|
83
|
|
Item
8a. Controls and Procedures
|
83
|
|
Item
8b. Other Information
|
84
|
|
PART
III
|
||
Item
9. Directors and Executive Officers, Promoters and Control Persons
|
85
|
|
Item
10. Executive Compensation
|
88
|
|
Item
11. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
92
|
|
Item
12. Certain Relationships and Related Transactions
|
92
|
|
92
|
||
Item
14. Exhibits and Financial Statement Schedules
|
92
|
Year
ended December 31, 2005
|
||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
Previously
reported
|
$
|
81,143,838
|
$
|
80,730,141
|
$
|
(31,953,395
|
)
|
$
|
(0.43
|
)
|
$
|
9,907,550
|
||||
Restatement
Adjustments, net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
—
|
(0.00
|
)
|
|||||||
2004
Purchase accounting
|
—
|
—
|
—
|
(0.00
|
)
|
(2,778,000
|
)
|
|||||||||
Purchase
accounting
|
—
|
—
|
(7,129,550
|
)
|
(0.00
|
)
|
(7,129,550
|
)
|
||||||||
Net
restatements
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
(7,129,550
|
)
|
(0.09
|
)
|
(9,907,550
|
)
|
||||
As
restated
|
$
|
10,144,780
|
$
|
9,731,083
|
$
|
(39,082,945
|
)
|
$
|
(0.52
|
)
|
$
|
—
|
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
|
)
|
—
|
(0.00
|
)
|
|||||||
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
|
)
|
$
|
—
|
·
|
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.
|
Przemyslaw
Kostro
|
62,047,431
|
|||
Timothy
Huff
|
62,019,756
|
|||
Laina
Raveendran Greene
|
62,182,817
|
|||
Leigh
Coleman
|
62,126,151
|
|||
Mitchell
A. Siegel
|
62,043,609
|
|||
Kyle
McMahan
|
62,217,392
|
|||
Ratify
the Company's appointment of Dohan and Company, CPAs, PA as independent
auditors of the Company for the fiscal year ending December 31,
2005
|
61,865,684
|
|||
Increase
the number of authorized common shares from 100,000,000 (One Hundred
Million) to 150,000,000 (One Hundred Fifty Million)
|
58,335,831
|
|||
Proposal
to approve the 2004 Employee Stock Option Plan
|
8,164,899
(1
|
)
|
CALENDAR
2003
|
HIGH
|
LOW
|
||
Quarter
Ended March 31
|
$0.6600
($0.0440 pre-split)
|
$0.3000
($0.0200 pre-split)
|
||
Quarter
Ended June 30
|
$0.4350
($0.0290 pre-split)
|
$0.2265
($0.0151 pre-split)
|
||
Quarter
Ended September 30
|
$0.6000
($0.0400 pre-split)
|
$0.2850
($0.0190 pre-split)
|
||
Quarter
Ended December 31
|
$1.9650
($0.1310 pre-split)
|
$0.3750
($0.0250 pre-split)
|
||
CALENDAR
2004
|
||||
Quarter
Ended March 31
|
$2.9400
($0.1960 pre-split)
|
$0.7500
($0.0500 pre-split)
|
||
Quarter
Ended June 30
|
$1.9500
($0.1300 pre-split)
|
$1.2000
($0.0800 pre-split)
|
||
Quarter
Ended September 30
|
$1.9200
($0.1280 pre-split)
|
$1.0500
($0.0700 pre-split)
|
||
Quarter
Ended December 31
|
$2.1000
($0.1400 pre-split)
|
$0.1500
($0.0100 pre-split)
|
||
CALENDAR
2005
|
||||
Quarter
Ended March 31
|
$5.5500
($0.3700 pre-split)
|
$0.4500
($0.0300 pre-split)
|
||
Quarter
Ended June 30
|
$4.0500
|
$2.2500
($0.1500 pre-split)
|
||
Quarter
Ended September 30
|
$2.8800
|
$1.1400
|
||
Quarter
Ended December 31
|
$4.3400
|
$1.2500
|
Page
|
||||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
||||
CONSOLIDATED
FINANCIAL STATEMENTS
|
25
|
|||
Consolidated
Balance Sheets
|
26
|
|||
Consolidated
Statements of Operations
|
27
|
|||
Consolidated
Statements of Cash Flows
|
28
|
|||
Consolidated
Statements of Stockholders' Equity
|
30
|
|||
Notes
to Consolidated Financial Statements
|
35
|
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
|
DEC.
31, 2005
|
|
DEC.
31, 2004
|
|
||||
|
|
(restated)
|
|
(restated)
|
|||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
1,228,180
|
$
|
601,559
|
|||
Restricted
cash
|
1,122,000
|
—
|
|||||
Accounts
receivable, less allowance for doubtful
|
|||||||
accounts
of $409,100 and $1,505,731
|
371,618
|
1,740,883
|
|||||
Loans
to employees
|
46,068
|
6,885
|
|||||
Prepaid
expenses
|
184,434
|
58,900
|
|||||
Prepaid
expenses - related party, ISG Jet, LLC
|
185,960
|
—
|
|||||
Inventory
|
67,525
|
63,976
|
|||||
Deposits
on equipment purchase
|
124,993
|
88,994
|
|||||
Deferred
tax asset, less valuation allowance of
|
|||||||
$9,828,700
and $5,163,407
|
—
|
—
|
|||||
TOTAL
CURRENT ASSETS
|
3,330,778
|
2,561,197
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
7,028,422
|
445,756
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in unconsolidated foreign subsidiary -
|
|||||||
Consolidated
Global Investments, Ltd.
|
—
|
352,300
|
|||||
Deposits
|
52,322
|
50,712
|
|||||
Prepaid
expenses
|
—
|
8,012
|
|||||
TOTAL
OTHER ASSETS
|
52,322
|
411,024
|
|||||
TOTAL
ASSETS
|
$
|
10,411,522
|
$
|
3,417,977
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
COMMITMENTS
AND CONTINGENCIES (NOTES 6, 7, 17, AND 18)
|
—
|
—
|
|||||
LIABILITIES
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
907,208
|
$
|
456,248
|
|||
Current
portion of long-term debt
|
—
|
2,846
|
|||||
Due
to related party - Carrier Services, Inc.
|
901,606
|
—
|
|||||
Due
to former employee payable in GTE stock
|
237,600
|
—
|
|||||
Due
to related party payable in GTE Stock -
|
|||||||
Hotzone
Wireless, Inc. - short-term portion
|
2,451,834
|
—
|
|||||
Accrued
officers' and directors' compensation
|
97,382
|
198,333
|
|||||
Accrued
expenses and other liabilities
|
545,636
|
93,436
|
|||||
Deferred
revenues
|
—
|
46,319
|
|||||
Related
party payables
|
57,500
|
117,500
|
|||||
TOTAL
CURRENT LIABILITIES
|
5,198,766
|
914,682
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Due
to related party payable in GTE Stock -
|
|||||||
Hotzone
Wireless, Inc.
|
4,708,167
|
—
|
|||||
Capital
lease obligations
|
—
|
4,718
|
|||||
TOTAL
LONG-TERM LIABILITIES
|
4,708,167
|
4,718
|
|||||
TOTAL
LIABILITIES
|
$
|
9,906,933
|
$
|
919,400
|
|||
STOCKHOLDERS'
EQUITY
|
|||||||
Series
A Preferred stock, $.001 par value, 10,000,000 shares
authorized;
|
|||||||
0
and 96,500 shares issued and outstanding:
|
—
|
97
|
|||||
Additional
paid-in capital - Series A Preferred stock
|
—
|
697,403
|
|||||
Series
B Preferred stock, $.001 par value, 35,000 shares
authorized;
|
|||||||
0
and 35,000 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;
|
|||||||
500
and 750 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
shares issued and outstanding:
|
1
|
1
|
|||||
Additional
paid-in capital - Series D Preferred stock
|
999,999
|
999,999
|
|||||
Common
stock, $.00001 par value, 150,000,000 shares authorized;
|
|||||||
98,192,101
and 63,389,976 shares issued and outstanding
|
982
|
9,508
|
|||||
Additional
paid-in capital
|
81,570,082
|
39,880,605
|
|||||
Stock
subscriptions receivable:
|
|||||||
Series
B Preferred Stock
|
—
|
(11,500,000
|
)
|
||||
Series
D Preferred Stock
|
(500,000
|
)
|
(750,000
|
)
|
|||
Common
Stock
|
(44,494
|
)
|
—
|
||||
Accumulated
deficit
|
(81,521,980
|
)
|
(42,439,036
|
)
|
|||
TOTAL
STOCKHOLDERS' EQUITY
|
504,589
|
2,498,577
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
10,411,522
|
$
|
3,417,977
|
See
accompanying notes.
|
2005
|
|
2004
|
|
2003
|
|
|||||
|
|
(restated)
|
|
(restated)
|
||||||
REVENUES
EARNED
|
$
|
10,144,780
|
$
|
11,309,376
|
$
|
11,351,939
|
||||
COST
OF REVENUES EARNED
|
9,731,083
|
11,500,577
|
8,840,872
|
|||||||
GROSS
MARGIN(LOSS)
|
413,697
|
(191,201
|
)
|
2,511,067
|
||||||
EXPENSES
|
||||||||||
Payroll
and related taxes
|
3,118,676
|
1,248,562
|
283,408
|
|||||||
Consulting
and professional fees
|
6,200,054
|
2,206,237
|
718,987
|
|||||||
Officers'
and directors' compensation
|
12,082,809
|
6,520,206
|
595,000
|
|||||||
Bad
debts
|
1,373,458
|
1,141,534
|
1,409,994
|
|||||||
Investment
banking and financing fees
|
788,985
|
172,106
|
223,886
|
|||||||
Investor
and public relations
|
550,460
|
117,856
|
121,656
|
|||||||
Commissions
expense - related party Carrier Services, Inc.
|
848,880
|
404,747
|
—
|
|||||||
Research
and development
|
9,494,223
|
3,038,085
|
—
|
|||||||
Other
operating expenses
|
826,101
|
156,011
|
92,715
|
|||||||
Telephone
and communications
|
200,129
|
75,390
|
69,169
|
|||||||
Travel
and related expenses
|
882,557
|
240,862
|
95,213
|
|||||||
Rents
|
480,995
|
126,424
|
48,607
|
|||||||
Insurance
and employee benefits
|
672,700
|
126,644
|
102,383
|
|||||||
Depreciation
and amortization
|
236,018
|
53,586
|
44,370
|
|||||||
TOTAL
EXPENSES
|
37,756,045
|
15,628,250
|
3,805,388
|
|||||||
LOSS
BEFORE OTHER INCOME (EXPENSE) AND INCOME TAXES
|
(37,342,348
|
)
|
(15,819,451
|
)
|
(1,294,321
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Net
gains on settlement of liabilities
|
—
|
268,397
|
26,274
|
|||||||
Loss
on disposition of property and equipment
|
—
|
(56,804
|
)
|
(42,301
|
)
|
|||||
Loss
on settlement
|
(1,256,873
|
)
|
—
|
—
|
||||||
Loss
on disposition of unconsolidated foreign subsidiary - CGI
|
(352,300
|
)
|
—
|
—
|
||||||
Loss
on equipment deposit
|
—
|
(149,558
|
)
|
—
|
||||||
Loss
on discontinued operations
|
—
|
—
|
55,842
|
|||||||
Loss
on write-off of receivables and non-readily marketable
securities
|
—
|
—
|
(4,834,878
|
)
|
||||||
Interest
income
|
44,368
|
2,067
|
—
|
|||||||
Interest
expense
|
(175,792
|
)
|
(189,520
|
)
|
(113,142
|
)
|
||||
NET
OTHER EXPENSE
|
(1,740,597
|
)
|
(125,418
|
)
|
(4,908,205
|
)
|
||||
LOSS
BEFORE INCOME TAXES
|
(39,082,945
|
)
|
(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
|
($39,082,945
|
)
|
($15,944,869
|
)
|
($
6,202,526
|
)
|
||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
||||||||||
BASIC
|
75,072,487
|
49,892,551
|
41,854,325
|
|||||||
DILUTED
|
75,072,487
|
49,892,551
|
41,854,325
|
|||||||
NET
LOSS PER SHARE
|
||||||||||
BASIC
|
($
0.52
|
)
|
($
0.32
|
)
|
($
0.15
|
)
|
||||
DILUTED
|
($
0.52
|
)
|
($
0.32
|
)
|
($
0.15
|
)
|
2005
|
|
2004
|
|
2003
|
|
|||||
|
|
(restated)
|
|
(restated)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
income (loss)
|
($39,082,945
|
)
|
($15,944,869
|
)
|
($
6,202,526
|
)
|
||||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||||
Depreciation
and amortization
|
331,543
|
170,021
|
227,200
|
|||||||
Gain
on settlement of liabilities
|
—
|
(85,337
|
)
|
26,274
|
||||||
Gain
on discontinued operations
|
—
|
—
|
55,842
|
|||||||
Loss
on settlement
|
1,256,873
|
—
|
—
|
|||||||
Loss
on disposition of unconsolidated foreign subsidiary - CGI
|
352,300
|
—
|
—
|
|||||||
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
|
1,373,458
|
1,141,534
|
1,409,994
|
|||||||
Research
and development expense
|
7,129,550
|
2,778,000
|
—
|
|||||||
Common
stock exchanged for services
|
4,930,573
|
1,558,707
|
604,510
|
|||||||
Common
stock exchanged for severence pay
|
177,397
|
—
|
—
|
|||||||
Options
exchanged for services
|
10,499,842
|
5,828,833
|
—
|
|||||||
(Increase)
decrease in assets:
|
||||||||||
Accounts
receivable
|
(4,193
|
)
|
—
|
—
|
||||||
Restricted
cash
|
(1,122,000
|
)
|
211,010
|
(2,755,602
|
)
|
|||||
Loans
to employees
|
(39,183
|
)
|
—
|
—
|
||||||
Prepaid
expenses
|
(117,522
|
)
|
(66,912
|
)
|
—
|
|||||
Prepaid
expenses - related party, ISG Jets, LLC
|
(185,960
|
)
|
—
|
—
|
||||||
Inventory
|
(3,549
|
)
|
(63,976
|
)
|
—
|
|||||
Other
current assets
|
—
|
—
|
—
|
|||||||
Deposits
on equipment purchases
|
(1,610
|
)
|
(28,092
|
)
|
74,486
|
|||||
Deposits
and prepaid expenses
|
—
|
71,000
|
(71,000
|
)
|
||||||
Increase
(decrease) in liabilities:
|
||||||||||
Accounts
payable
|
451,141
|
(309,867
|
)
|
1,111,960
|
||||||
Accounts
payable, to be satified with non-readily marketable
securities
|
—
|
—
|
(974,951
|
)
|
||||||
Due
to former employee with GTE stock
|
237,600
|
—
|
||||||||
Due
to related party - Carrier Services and company principal
|
901,606
|
—
|
||||||||
Accrued
officers' salaries and bonuses
|
(100,951
|
)
|
198,333
|
—
|
||||||
Accrued
expenses and other liabilities
|
452,200
|
29,054
|
426,460
|
|||||||
Deferred
revenues
|
(46,319
|
)
|
14,791
|
(46,106
|
)
|
|||||
Deferred
revenues - related party
|
—
|
(27,023
|
)
|
(152,822
|
)
|
|||||
NET
CASH USED BY OPERATING ACTIVITIES
|
(12,610,149
|
)
|
(4,467,989
|
)
|
(1,389,102
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Acquisition
of property and equipment
|
(2,021,559
|
)
|
(204,206
|
)
|
(305,101
|
)
|
||||
Acquisition
of Hotzone assets
|
(27,000
|
)
|
—
|
—
|
||||||
Advances
to related party - Sanswire European joint venture
|
—
|
—
|
—
|
|||||||
Deposit
on equipment
|
(36,000
|
)
|
(145,479
|
)
|
(302,300
|
)
|
||||
Loans
to employees
|
—
|
(6,885
|
)
|
—
|
||||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(2,084,559
|
)
|
(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
|
250,000
|
2,850,000
|
—
|
|||||||
Sale
of preferred stock - Series C
|
250,000
|
1,000,000
|
—
|
|||||||
Sale
of preferred stock - Series D
|
—
|
250,000
|
—
|
|||||||
Sale
of common stock
|
6,903,931
|
—
|
500,000
|
|||||||
Sale
of common stock - exercises of options
|
48,412
|
—
|
—
|
|||||||
Proceeds
from unconsolidated foreign subsidiary - CGI
|
1,568,524
|
—
|
—
|
|||||||
Proceeds
from capital lease financing
|
—
|
9,554
|
—
|
|||||||
Payments
on capital lease financing
|
(4,718
|
)
|
(2,229
|
)
|
(29,674
|
)
|
||||
Proceeds
from notes and loans payable
|
6,368,026
|
375,000
|
784,259
|
|||||||
Payments
on notes and loans payable
|
(2,846
|
)
|
(398,701
|
)
|
—
|
|||||
Proceeds
from related party payables
|
—
|
60,000
|
144,194
|
|||||||
Payments
on related party payables
|
(60,000
|
)
|
—
|
(96,053
|
)
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
15,321,329
|
5,201,124
|
2,019,866
|
|||||||
NET
INCREASE IN CASH AND EQUIVALENTS
|
626,621
|
376,565
|
23,363
|
|||||||
CASH
AND EQUIVALENTS - BEGINNING
|
601,559
|
224,994
|
201,631
|
|||||||
CASH
AND EQUIVALENTS - ENDING
|
$
|
1,228,180
|
$
|
601,559
|
$
|
224,994
|
SUPPLEMENTAL
DISCLOSURES
|
2005
|
2004
|
2003
|
|||||||
|
(restated)
|
(restated)
|
||||||||
Cash
paid during the period for:
|
||||||||||
Interest
|
$
|
730
|
$
|
11,071
|
$
|
95,736
|
||||
Income
taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
In
addition to amounts reflected above, common stock was issued
for:
|
||||||||||
Options
issued for services
|
$
|
10,499,842
|
$
|
5,828,833
|
$
|
10,000
|
||||
Options
issued for settlement of obligations
|
$
|
1,256,873
|
$
|
—
|
$
|
2,447,732
|
||||
Shares
issued for services
|
$
|
4,930,573
|
$
|
1,546,568
|
$
|
—
|
||||
Shares
issued for broker's fees (66,667 shares, recorded at par)
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Shares
issued for research and development
|
$
|
7,073,640
|
$
|
2,778,000
|
$
|
—
|
||||
Shares
issued for assets
|
$
|
55,910
|
$
|
32,000
|
$
|
—
|
||||
Conversion
of Series A preferred stock to common stock
|
$
|
697,500
|
$
|
1,452,140
|
$
|
—
|
||||
Conversion
of Series B preferred stock to common stock
|
$
|
8,435,200
|
$
|
—
|
$
|
—
|
||||
Conversion
of Series C preferred stock to common stock
|
$
|
750,000
|
$
|
250,000
|
$
|
—
|
||||
Conversion
of notes payable to common stock
|
$
|
6,368,026
|
$
|
—
|
$
|
—
|
||||
In
addition to amounts reflected above, preferred stock was issued
for:
|
||||||||||
Series
A preferred stock issued for broker's fees (7,167 shares,
|
||||||||||
Series
A preferred stock issued for broker's fees (7,167 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
|
$
|
—
|
||||
Series
B preferred stock issued for equipment
|
$
|
4,835,200
|
$
|
—
|
$
|
—
|
||||
|
||||||||||
NON-CASH
FINANCING ACTIVITIES:
|
||||||||||
On
July 28, 2004, $1,000,000 of Series D preferred stock was issued.
A stock
subscription receivable of $500,00 was outstanding as of December
31,
2005
|
COMMON
STOCK
|
|||||||||||||
ADDITIONAL
|
STOCK
|
||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
Balance,
Dec. 31, 2002
|
40,354,686
|
404
|
24,450,106
|
—
|
|||||||||
Shares
issued for services
|
1,583,236
|
16
|
568,494
|
—
|
|||||||||
Options
issued for services
|
—
|
—
|
10,000
|
—
|
|||||||||
Shares
issued for severance pay
|
80,000
|
1
|
35,999
|
—
|
|||||||||
Shares
issued for extinguishment of debt
|
2,986,133
|
29
|
1,431,055
|
—
|
|||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
1,016,468
|
—
|
|||||||||
Shares
issued for cash
|
1,338,688
|
13
|
499,987
|
—
|
|||||||||
Shares
issued for loan collateral
|
333,333
|
3
|
(3
|
)
|
—
|
||||||||
Shares
returned for loan collateral
|
(3,127,778
|
)
|
(31
|
)
|
31
|
—
|
|||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2003
|
43,548,298
|
435
|
28,012,137
|
—
|
|||||||||
Shares
issued for options exercised
|
3,963,186
|
39
|
(39
|
)
|
—
|
||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
1,333,333
|
13
|
(13
|
)
|
—
|
||||||||
Shares
issued for services
|
1,750,977
|
18
|
1,546,550
|
—
|
|||||||||
Shares
issued for Sanswire assets
|
21,333
|
1
|
31,999
|
—
|
|||||||||
Shares
issued for research and development
|
1,845,333
|
19
|
2,767,981
|
—
|
|||||||||
Shares
issued for Stratodyne assets
|
133,333
|
1
|
(1
|
)
|
—
|
||||||||
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
|
10,642,667
|
107
|
1,452,033
|
—
|
|||||||||
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
|
151,515
|
2
|
249,998
|
—
|
|||||||||
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
Plan
|
—
|
—
|
4,491,583
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2004 (restated)
|
63,389,976
|
634
|
39,889,479
|
—
|
|||||||||
Shares
issued for options exercised
|
1,785,490
|
18
|
92,888
|
(44,494
|
)
|
||||||||
Shares
issued for services
|
2,232,215
|
22
|
4,930,729
|
—
|
|||||||||
Shares
issued for convertible note payable and accrued interest
|
4,269,876
|
43
|
6,367,983
|
—
|
|||||||||
Shares
issued for cash
|
3,177,916
|
32
|
6,903,901
|
—
|
|||||||||
Shares
issued for brokers fees
|
66,667
|
1
|
(1
|
)
|
—
|
||||||||
Shares
issued for severance pay
|
106,977
|
1
|
177,396
|
—
|
|||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
1,568,524
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
8,911,651
|
89
|
697,411
|
—
|
|||||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series B shares
|
12,931,334
|
129
|
8,435,070
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series C shares
|
1,320,000
|
13
|
749,987
|
—
|
|||||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
85,575
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
55,000
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
10,359,267
|
—
|
|||||||||
Options
issued for settlement of obligations
|
—
|
—
|
1,256,873
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
|
|||||||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
98,192,102
|
982
|
81,570,082
|
(44,494
|
)
|
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
|
—
|
— |