Filed
Pursuant to Rule
424(b)(3)
|
|
Registration
No.
333-131357
|
1.
|
To
approve and adopt the Agreement and Plan of Merger, dated as of January
3,
2006, as amended, among Wave Wireless Corporation, WaveRider
Communications Inc. and Wave Acquisition Corporation, and to approve
the
merger contemplated by the Agreement and Plan of Merger, as
amended.
|
2.
|
To
approve any motion for adjournment or postponement of the special
meeting
to another time or place to permit, among other things, further
solicitation of proxies if necessary to establish a quorum or to
obtain
additional votes in favor of Proposal
1.
|
QUESTIONS
AND ANSWERS REGARDING THE PROPOSED MERGER
|
|
1
|
|
SUMMARY
|
|
7
|
|
SUMMARY
SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF WAVE
WIRELESS
|
|
10
|
|
SUMMARY
SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF
WAVERIDER
|
|
12
|
|
SELECTED
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA
|
|
13
|
|
COMPARATIVE
HISTORICAL AND PRO FORMA PER SHARE DATA
|
|
14
|
|
COMPARATIVE
PER SHARE MARKET PRICE DATA
|
|
14
|
|
CAUTIONARY
STATEMENT REGARDING FORWARD-LOOKING INFORMATION
|
|
16
|
|
RISK
FACTORS
|
|
17
|
|
THE
SPECIAL MEETING OF WAVERIDER STOCKHOLDERS
|
|
30
|
|
Date,
Time and Place of the Special Meeting
|
|
30
|
|
Matters
for Consideration
|
|
30
|
|
Recommendation
of the WaveRider Board of Directors
|
|
31
|
|
Admission
to the Special Meeting
|
|
31
|
|
Record
Date; Shares Held by WaveRider's Directors and Executive
Officers
|
|
31
|
|
Interests
of WaveRider Directors and Executive Officers in the
Merger
|
|
31
|
|
Quorum
and Vote Required
|
|
31
|
|
Voting
of Proxies
|
|
32
|
|
Abstentions
|
|
32
|
|
Broker
Non-Votes
|
|
32
|
|
Voting
Shares in Person that are Held in Street Name
|
|
32
|
|
Voting
Procedures
|
|
32
|
|
How
to Revoke a Proxy
|
|
33
|
|
Contact
for Questions and Assistance in Voting
|
|
33
|
|
Solicitation
of Proxies and Expenses
|
|
33
|
|
THE
MERGER
|
|
34
|
|
Background
of the Merger
|
|
34
|
|
WaveRider's
Reasons for the Merger
|
|
36
|
|
Recommendation
of the WaveRider Board of Directors
|
|
38
|
|
Interests
of WaveRider Directors and Executive Officers in the
Merger
|
|
39
|
|
Material
United States Federal Income Tax Consequences
|
|
41
|
|
Accounting
Treatment of the Merger
|
|
42
|
|
Effect
of the Merger on WaveRider Stock Options, Warrants and Employee
Stock
Purchase Plan
|
|
42
|
|
Trading
of Shares of Wave Wireless Common Stock on the OTC Bulletin
Board
|
|
42
|
|
Cessation
of Trading and Deregistration of WaveRider Common Stock After
the
Merger
|
|
42
|
|
Restrictions
on Sales of Shares of Wave Wireless Common Stock Received in
the
Merger
|
|
42
|
|
Dissenters'
Rights of Appraisal
|
|
43
|
|
THE
MERGER AGREEMENT
|
|
45
|
|
Structure
of the Merger
|
|
45
|
|
Completion
and Effectiveness of the Merger
|
|
45
|
|
Conversion
of WaveRider Common Stock in the Merger
|
|
45
|
|
Conversion
of WaveRider Convertible Debentures and Convertible Preferred
Stock
|
|
46
|
|
Fractional
Shares
|
|
47
|
|
Exchange
Procedures
|
|
47
|
|
Distributions
with Respect to Unexchanged Shares
|
|
47
|
|
Representations
and Warranties
|
|
47
|
|
Conduct
of Business Before Completion of the Merger
|
|
50
|
|
Wave
Wireless and WaveRider Prohibited from Soliciting Other
Offers
|
|
51
|
|
Treatment
of WaveRider Stock Options and Warrants
|
|
53
|
|
Treatment
of Rights under the WaveRider Employee Stock Purchase Plan
|
|
53
|
|
Directors
and Officers Indemnification and Insurance
|
|
54
|
|
Conditions
to Completion of the Merger
|
|
54
|
|
Termination
of the Merger Agreement
|
|
55
|
|
Payment
of Termination Fee
|
|
55
|
|
Extension,
Waiver and Amendment of the Merger Agreement
|
|
56
|
|
UNAUDITED
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
56
|
|
WAVE
WIRELESS MANAGEMENT AFTER THE MERGER
|
|
56
|
|
WAVE
WIRELESS' BUSINESS
|
|
64
|
|
WAVE
WIRELESS MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND
RESULTS OF OPERATIONS
|
|
73
|
|
WAVE
WIRELESS' PRINCIPAL STOCKHOLDERS
|
|
88
|
|
WAVERIDER'S
BUSINESS
|
|
89
|
|
WAVERIDER
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF
OPERATIONS
|
|
97
|
|
WAVERIDER'S
PRINCIPAL STOCKHOLDERS
|
|
110
|
|
DESCRIPTION
OF WAVE WIRELESS CAPITAL STOCK
|
|
111
|
|
COMPARISON
OF RIGHTS OF HOLDERS OF WAVE WIRELESS COMMON STOCK AND WAVERIDER
COMMON
STOCK
|
|
116
|
|
PROPOSAL
TO ADJOURN OR POSTPONE THE WAVERIDER SPECIAL MEETING
|
|
118
|
|
SELLING
STOCKHOLDERS
|
|
119
|
|
PLAN
OF DISTRIBUTION
|
|
120
|
|
USE
OF PROCEEDS
|
|
121
|
|
LEGAL
MATTERS
|
|
122
|
|
EXPERTS
|
|
122
|
|
CHANGE
IN INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
|
122
|
|
FUTURE
WAVERIDER STOCKHOLDER PROPOSALS
|
|
122
|
|
WHERE
YOU CAN FIND MORE INFORMATION
|
|
123
|
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS AND FINANCIAL STATEMENT
SCHEDULE
|
|
F-1
|
|
ANNEX
A-1 - Agreement and Plan of Merger
|
|
||
ANNEX
A-2 - Amendment to Agreement and Plan of Merger
|
|
||
ANNEX
B - Nevada Revised Statutes Sections 92A.300 to 92A.500
|
|
Q:
|
Why
am I receiving this proxy
statement/prospectus?
|
A:
|
Wave
Wireless and WaveRider have agreed to combine their businesses
under the
terms of a merger agreement that is described in this proxy
statement/prospectus. A copy of the merger agreement is attached
to this
proxy statement/prospectus as Annex A. For specific information
regarding
the merger agreement, please refer to the section entitled “The Merger
Agreement” beginning on page 45 of this proxy
statement/prospectus.
|
Q:
|
What
is the merger?
|
A:
|
The
merger is a proposed business combination between Wave Wireless and
WaveRider where Wave Acquisition Corporation, a wholly owned subsidiary
of
Wave Wireless, will merge with and into WaveRider, with WaveRider
surviving the merger and becoming a wholly owned subsidiary of Wave
Wireless immediately following the
merger.
|
Q:
|
Why
are Wave Wireless and WaveRider proposing to merge? (see page
36)
|
A:
|
The
boards of directors of Wave Wireless and WaveRider believe that
the
proposed merger will create a combined company that will establish
a
position as a worldwide provider of robust, wireless broadband
applications and solutions. The merger will bring together Wave
Wireless’
SPEEDLAN family of 2.4GHz, 4.9GHz and 5.8GHz mesh networking products
and
WaveRider’s Last Mile Solution® non-line-of-sight, fixed and mobile
wireless 900MHz products to provide customers with a range of
line-of-sight and non-line-of-sight products and services, and
position
the combined company as a leading worldwide provider of wireless
broadband
applications and solutions. For a detailed description of WaveRider’s
reasons for the merger, please refer to the section entitled “The
Merger—WaveRider’s Reasons for the Merger” beginning on page 36 of this
proxy statement/prospectus.
|
Q:
|
How
does WaveRider’s board of directors recommend that I vote? (see page
38)
|
A:
|
After
careful consideration, WaveRider’s board of directors has determined that
the merger with Wave Wireless is advisable, fair to and in the
best
interests of WaveRider and its stockholders and unanimously approved
the
merger agreement and the merger. Accordingly, WaveRider’s board of
directors unanimously recommends that WaveRider stockholders vote
“FOR”
the proposal to approve and adopt the merger agreement and approve
the
merger. For a description of the reasons underlying the recommendation
of
WaveRider’s board of directors with respect to the merger, please refer to
the section of this proxy statement/prospectus entitled “The
Merger—WaveRider’s Reasons for the Merger” beginning on page 36 of
this proxy/statement/prospectus. WaveRider's board of directors also
unanimously recommends the WaveRider stockholders vote
"FOR" the proposal to permit adjournment or postponement
of the WaveRider special
meeting.
|
Q:
|
What
will I receive in the merger? (see page
45)
|
A:
|
If
the merger is completed, it is expected that you will be entitled
to
receive approximately 1.3 shares of Wave Wireless common stock
(subject to
adjustment as described in the section entitled “The Merger
Agreement—Conversion of WaveRider Common Stock in the Merger” on
page 45 of this proxy statement/prospectus) for each share of
WaveRider common stock that you own at the effective time of the
merger.
No fractional shares of Wave Wireless common stock will be issued
in the
merger. If you would otherwise be entitled to receive a fraction
of a
share of Wave Wireless common stock, you will receive an amount
of cash
equal to the value of the fractional
share.
|
Q:
|
What
should I do now?
|
A:
|
Please
review this proxy statement/prospectus carefully and sign, date and
return
each proxy card and voting instruction card you receive as soon as
possible.
|
Q:
|
Do
I need to send in my WaveRider stock certificate
now?
|
A:
|
No.
You should not send in your WaveRider stock certificates now. Following
the merger, a letter of transmittal will be sent to WaveRider stockholders
informing them where to deliver their WaveRider stock certificates
in
order to receive shares of Wave Wireless common stock and any cash
in lieu
of a fractional share of Wave Wireless common stock. You should not
send
in your WaveRider common stock certificates prior to receiving this
letter
of transmittal.
|
Q:
|
What
percentage of Wave Wireless capital stock will former WaveRider
stockholders own after the merger? (see page
45)
|
A:
|
Following
the merger, the former securityholders of WaveRider will own approximately
50% of the outstanding shares of Wave Wireless common stock on a
fully-diluted basis, which assumes that all outstanding options and
warrants to acquire shares of Wave Wireless common stock are exercised
and
that all outstanding shares of Wave Wireless’ convertible preferred stock
are converted into shares of Wave Wireless common
stock.
|
Q:
|
What
vote is required to approve and adopt the merger agreement and
approve the
merger? (see page
31)
|
A:
|
Approval
and adoption of the merger agreement and approval of the merger
requires
the affirmative vote of the holders of a majority of the shares
of
WaveRider’s voting stock outstanding on February 8, 2006, the
record date for the WaveRider special
meeting.
|
Q:
|
What
vote is required to approve the proposal to permit adjournment
or
postponement of the WaveRider special meeting? (see page
31)
|
A:
|
The
affirmative vote of the holders of a majority of the shares of WaveRider
voting stock present in person or represented by proxy and entitled
to
vote thereon is necessary for this proposal to
pass.
|
Q:
|
When
do Wave Wireless and WaveRider expect to complete the
merger?
|
A:
|
Wave
Wireless and WaveRider are working toward completing the merger as
quickly
as possible and currently plan to complete the merger in Wave Wireless’
first fiscal quarter of 2006. However, the exact timing of the completion
of the merger cannot be predicted because the merger is subject to
approval of the stockholders of WaveRider, governmental and regulatory
review processes and other conditions set forth in the merger
agreement.
|
Q:
|
As
a WaveRider stockholder, will I be able to trade the Wave Wireless
common
stock that I receive in connection with the merger? (see page
42)
|
A:
|
The
shares of Wave Wireless common stock issued to you in connection
with the
merger will be freely tradable, unless you are an affiliate of WaveRider,
and will be listed on the OTC Bulletin Board under the symbol “WVWC.”
Persons who are deemed to be affiliates of WaveRider must comply
with Rule
145 under the Securities Act of 1933, as amended, if they wish to
sell or
otherwise transfer any of the shares of Wave Wireless common stock
that
they receive in connection with the
merger.
|
Q:
|
Am
I entitled to appraisal rights? (see page
43)
|
A:
|
Yes.
Under Nevada law, appraisal rights are available to WaveRider stockholders
in connection with the merger.
|
Q:
|
What
will happen to WaveRider’s outstanding options and warrants in the merger?
(see page 53)
|
A:
|
All
options and warrants to purchase shares of WaveRider common stock
outstanding at the effective time of the merger will be assumed
by Wave
Wireless and will become exercisable for shares of Wave Wireless
common
stock. The number of shares of Wave Wireless common stock issuable
upon
the exercise of these options and warrants will be the number of
shares of
WaveRider common stock subject to the assumed option or warrant
multiplied
by the exchange ratio (subject to adjustment as described in the
section
entitled “The Merger Agreement—Conversion of WaveRider Common Stock in the
Merger” on page 45 of this proxy statement/prospectus), rounded down
to the nearest whole number of shares. The exercise price per share
of
each assumed WaveRider option and warrant will be equal to the
exercise
price of the assumed WaveRider option or warrant divided by the
exchange
ratio (subject to adjustment as described in the section entitled
“The
Merger Agreement—Conversion of WaveRider Common Stock in the Merger” on
page 45 of this proxy statement/prospectus), rounded up to the
nearest whole cent. Other than with respect to the number of shares
subject to WaveRider’s outstanding options and warrants and the exercise
price, both of which will be adjusted as described above, the assumed
WaveRider options and warrants will continue to have the same terms
and
conditions as they had prior to the
merger.
|
Q:
|
What
will happen to WaveRider’s convertible debentures? (see page
46)
|
A:
|
As
of December 31, 2005, Crescent International Ltd. (“Crescent”), held
convertible debentures issued by WaveRider with a total outstanding
principal amount of approximately $1.5 million. Prior to the completion
of
the merger, WaveRider will issue to Crescent a number of shares
of
WaveRider’s Series D Convertible Preferred Stock with an aggregate face
value of $350,000 as consideration for Crescent’s agreement to: (i) not
convert most of its convertible debentures into shares of WaveRider
common
stock prior to the merger, (ii) vote in favor of the merger, and
(iii) exchange the convertible debentures and preferred shares
for Wave
Wireless’ equity securities in the merger. In the merger, all outstanding
shares of WaveRider’s convertible preferred stock issued to Crescent and
all of WaveRider’s outstanding convertible debentures will be converted,
in the aggregate, into equity securities of Wave Wireless, as more
fully
described in the section entitled “The Merger Agreement—Conversion of
WaveRider Convertible Debentures and Convertible Preferred Stock” on page
46 of this proxy
statement/prospectus.
|
Q:
|
What
are the tax consequences of the merger to me? (see page
41)
|
A:
|
Wave
Wireless and WaveRider expect, but cannot assure you, that for
United
States federal income tax purposes you will not recognize gain
or loss on
your exchange of WaveRider common shares in the merger for shares
of Wave
Wireless common stock, except to the extent of the cash, if any,
received
in lieu of a fractional share of common stock of the combined company.
It
is possible, however, that you may recognize gain or loss in the
exchange,
to the extent of the difference between the fair market value of
the Wave
Wireless common stock and cash you receive in the merger and your
adjusted
tax basis in your shares of WaveRider common stock that you exchange
therefor. See the section entitled “The Merger—Material U.S. Federal
Income Tax Consequences of the Merger” beginning on page
41.
|
Q:
|
What
risks should I consider in deciding whether to vote in favor of
approving
and adopting the merger agreement and approving the merger? (see
page
17)
|
A:
|
You
should carefully review the section of this proxy statement/prospectus
entitled “Risk Factors” beginning on page 17 which sets forth certain
risks and uncertainties related to the merger, as well as risks
and
uncertainties to which the combined company’s business will be subject.
Additionally, each of Wave Wireless and WaveRider are, as independent
companies, subject to certain risks and uncertainties as more fully
described in Wave Wireless’ Annual Report on Form 10-K/A and WaveRider’s
Annual Report on Form 10-KSB/A for the fiscal year ended December
31,
2004, each of which is available on the SEC website. The address
of the
SEC website is
http://www.sec.gov.
|
Q:
|
How
can I find out whether the stockholders of WaveRider approved the
merger
proposal?
|
A:
|
Wave
Wireless and WaveRider intend to issue a joint press release announcing
the voting results of the WaveRider special meeting promptly after
the
meeting is held.
|
Q:
|
When
and where will the WaveRider special meeting be held? (see page
30)
|
A:
|
The
special meeting of WaveRider stockholders will begin promptly at
2:00
p.m., local time, at WaveRider’s headquarters located at 255 Consumers
Road, Suite 500, Toronto, Ontario, M2J 1R4 on March 20, 2006. Check
in
will begin at 1:00 p.m. Please allow ample time for the check-in
procedures.
|
Q:
|
How
can I attend the WaveRider special meeting? (see page
31)
|
A:
|
You
are entitled to attend the special meeting only if you were a WaveRider
stockholder as of the close of business on February 8, 2006, the
record
date for the WaveRider special meeting, or you hold a valid proxy
for the
special meeting. You should be prepared to present valid government-issued
photo identification for admittance to the special meeting. In
addition,
if you are a record holder, your name will be verified against
the list of
record holders on the record date prior to being admitted to the
meeting.
If you are not a record holder but hold shares through a broker
or nominee
(i.e., in street name), you should provide proof of beneficial
ownership
on the record date, such as your most recent account statement
prior to
the record date, or other similar evidence of ownership. If you
do not
provide valid government-issued photo identification or comply
with the
other procedures outlined above upon request, you may not be admitted
to
the special meeting.
|
Q:
|
How
can I vote? (see page
32)
|
A:
|
You
may direct your vote without attending the WaveRider special meeting.
If
you are a stockholder of record, you may vote by granting a proxy.
If you
hold shares of WaveRider in street name, you may vote
by
|
· |
completing,
signing, dating and returning the proxy card in the pre-addressed
envelope
provided;
|
· |
using
the telephone; or
|
· |
using
the Internet.
|
Q:
|
If
my shares are held in “street name” by my broker, will my broker vote my
shares for me?
|
A:
|
Your
broker will vote your shares only if you provide instructions on
how to
vote. Therefore, you should be sure to provide your broker with
instructions on how to vote your shares. Without instructions, your
shares
will not be voted, which will have the effect of a vote against the
approval and adoption of the merger agreement and approval of the
merger.
|
Q:
|
What
should I do if I receive more than one set of voting
materials?
|
A:
|
Please
complete, sign, date and return each proxy card and voting instruction
card that you receive.
You may receive more than one set of voting materials, including
multiple
copies of this proxy statement/prospectus and multiple proxy cards
or
voting instruction cards. For example, if you hold shares in more
than one
brokerage account, you will receive a separate voting instruction
card for
each brokerage account in which you hold shares. If your shares are
held
in more than one name, you will receive more than one proxy or voting
instruction card.
|
Q:
|
May
I change my vote after I have mailed my signed proxy or voting
instruction
card or voted using the telephone or Internet? (see page
33)
|
A:
|
Yes.
If you have completed a proxy, you may change your vote at any time
before
your proxy is voted at the WaveRider special meeting. You can do
this in
one of four ways:
|
· |
send
a written, dated notice to the Secretary of WaveRider at WaveRider’s
principal executive offices stating that you would like to revoke
your
proxy;
|
· |
complete,
date and submit a new later-dated proxy
card;
|
· |
vote
at a later date by telephone or by using the Internet;
or
|
· |
attend
the special meeting and vote in person. Your attendance alone will
not
revoke your proxy.
|
Q:
|
What
happens if I do not indicate how to vote on my proxy card? (see
page
32)
|
A:
|
If
you sign and send in your proxy card and do not indicate how you
want to
vote, your proxy will be counted as a vote “FOR”
the proposal to approve and adopt the merger agreement and approve
the
merger and “FOR”
the proposal to permit adjournment or postponement of the WaveRider
special meeting.
|
Q:
|
What
happens if I do not return a proxy card or vote? (see page
32)
|
A:
|
If
you do not sign and send in your proxy card, vote using the telephone
or
Internet or vote at the special meeting or if you mark the “abstain” box
on the proxy card, it will have the same effect as a vote against
the
approval and adoption of the merger agreement and approval of the
merger.
Moreover, failure to vote or give voting instructions to your broker
or
nominee for the WaveRider special meeting could make it more difficult
to
ensure that a quorum is present at the WaveRider special meeting.
Therefore, whether or not you plan on attending the special meeting,
you
are urged to vote.
|
Q:
|
Who
can answer my questions about the merger or WaveRider’s special meeting of
stockholders?
|
A:
|
If
you would like additional copies of this proxy statement/prospectus
without charge or if you have any questions about the merger or
WaveRider’s special meeting of stockholders, including the procedures for
voting your shares, you should
contact:
|
· |
the
continued indemnification of current directors and officers of WaveRider
under the merger agreement and the continuation of directors’ and
officers’ liability insurance after the
merger;
|
· |
the
retention of some of the officers of WaveRider as officers, employees
or
consultants of Wave Wireless or its subsidiaries, which include,
Charles
W. Brown, WaveRider’s Chief Executive Officer, who will become Chief
Executive Officer of Wave Wireless, and T. Scott Worthington, WaveRider’s
Chief Financial Officer, who will become Chief Financial Officer
of Wave
Wireless;
|
· |
appointment
of three WaveRider designees to the Wave Wireless board of directors,
in
addition to Mr. Brown; and
|
· |
the
assumption of WaveRider stock options by Wave
Wireless.
|
· |
approval
and adoption of the merger agreement and approval of the merger by
the
affirmative vote of holders of a majority of the shares of WaveRider
voting stock outstanding on the record
date;
|
· |
absence
of any law, regulation or order making the merger illegal or otherwise
prohibiting or delaying the merger;
|
· |
accuracy
of each party’s respective representations and warranties in the merger
agreement, except as would not have a material adverse effect on
such
party;
|
· |
material
compliance by each party with its covenants in the merger agreement;
and
|
· |
absence
of any material change that has had or would have a material adverse
effect on WaveRider.
|
· |
the
merger is not consummated by April 30,
2006;
|
· |
a
court or other governmental entity issues a final, non-appealable
order,
decree or ruling or takes any other action having the effect of
permanently restraining, enjoining or prohibiting the merger;
or
|
· |
the
WaveRider stockholders do not approve and adopt the merger agreement
and
approve the merger at the WaveRider special
meeting.
|
Year
Ended December 31,
|
Nine
Months Ended
September
30,
|
|||||||||||||||||||||
2004
|
2003
|
2002
|
2001
|
2000
|
2005
|
2004
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||
Consolidated
Statement of Operations Data:
|
||||||||||||||||||||||
Total
revenue
|
$
|
24,175
|
$
|
20,841
|
$
|
29,686
|
$
|
73,236
|
$
|
183,606
|
$
|
9,691
|
$
|
19,897
|
||||||||
Total
cost of revenue (1)
|
18,720
|
20,604
|
30,777
|
94,890
|
160,965
|
7,028
|
15,009
|
|||||||||||||||
Gross
profit
|
5,455
|
237
|
(1,091
|
)
|
(21,654
|
)
|
22,641
|
2,663
|
4,888
|
|||||||||||||
Total
operating expenses (2)(3)(4)
|
16,300
|
18,975
|
41,525
|
61,540
|
69,343
|
13,241
|
12,396
|
|||||||||||||||
Loss
from operations
|
(10,845
|
)
|
(18,738
|
)
|
(42,616
|
)
|
(83,194
|
)
|
(46,702
|
)
|
(10,578
|
)
|
(7,508
|
)
|
||||||||
Non-operating
items (5)(6)(7)(8)(9)
|
7,525
|
5,852
|
(11,690
|
)
|
7,656
|
(23,247
|
)
|
(986
|
)
|
7,942
|
||||||||||||
Net
income (loss)
|
$
|
(3,320
|
)
|
$
|
(12,886
|
)
|
$
|
(54,306
|
)
|
$
|
(75,538
|
)
|
$
|
(69,949
|
)
|
$
|
(11,564
|
)
|
$
|
434
|
||
Preferred
stock charges (10)
|
(2,548
|
)
|
(1,521
|
)
|
—
|
—
|
—
|
(3,829
|
)
|
(2,132
|
)
|
|||||||||||
Net
loss attributable to common stockholders
|
(5,868
|
)
|
(14,407
|
)
|
(54,306
|
)
|
(75,538
|
)
|
(69,949
|
)
|
(15,393
|
)
|
(1,698
|
)
|
||||||||
Basic
and diluted loss per share (11)
|
$
|
(0.56
|
)
|
$
|
(7.98
|
)
|
$
|
(63.77
|
)
|
$
|
(136.92
|
)
|
$
|
(134.40
|
)
|
$
|
(1.10
|
)
|
$
|
(0.16
|
)
|
|
Shares
used in computing basic and diluted loss per share
|
10,429
|
1,805
|
852
|
552
|
520
|
13,931
|
10,842
|
As
of December 31,
|
As
of September 30,
|
|||||||||||||||||||||
2004
|
2003
|
2002
|
2001
|
2000
|
2005
|
2004
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||
Consolidated
Balance Sheet Data:
|
||||||||||||||||||||||
Total
assets
|
$
|
25,423
|
$
|
34,565
|
$
|
35,723
|
$
|
92,234
|
$
|
216,219
|
$
|
17,361
|
$
|
29,041
|
||||||||
Working
capital
|
1,283
|
(2,075
|
)
|
(2,356
|
)
|
(10,185
|
)
|
76,823
|
(7,320
|
)
|
1,730
|
|||||||||||
Long-term
portion of obligations
|
—
|
—
|
24,488
|
769
|
30,290
|
1,520
|
150
|
|||||||||||||||
Redemable
preferred stock (10)
|
6,106
|
4,231
|
—
|
—
|
—
|
—
|
5,849
|
|||||||||||||||
Total
stockholders' equity
|
$
|
7,508
|
$
|
9,753
|
$
|
(15,350
|
)
|
$
|
24,256
|
$
|
95,247
|
$
|
3,870
|
$
|
9,989
|
(1)
|
In
2004, this caption reflects charges of approximately $1.1 million
for
contractual losses and obsolescence of uncontracted inventory purchases.
In 2003, this caption reflects charges of approximately $3.4 million
related to excess and obsolete inventory. In 2002, this caption reflects
charges of approximately $5.8 million related to excess and obsolete
inventory. In 2001, this caption reflects charges of approximately
$30
million related to excess inventory and inventory purchase commitments.
In
2000, this caption reflects charges of $21.7 million related to excess
inventory and purchase commitments.
|
(2)
|
In
2001, this caption reflects a $11.6 million charge for bad debt arising
from the bankruptcy of a customer.
|
(3)
|
In
2002, 2001 and 2000, this caption reflects impairment and amortization
charges made to Wave Wireless’ goodwill carrying value of $11.4 million,
$8.0 million and $19.6 million,
respectively.
|
(4)
|
In
2003, this caption reflects restructuring charges that were recorded
due
to exiting certain product lines. Restructuring charges were expensed
when
the loss was estimable and
incurred.
|
(5)
|
In
2001, this caption reflects a realized gain on the sale of Wave Wireless’
RT Masts subsidiary.
|
(6)
|
In
2004, this caption reflects a restructuring gain of $7.5 million
related
to a contract settlement.
|
(7)
|
In
2000, this caption includes a $9.9 million charge to income tax expense,
representing an increase in the valuation allowance against the carrying
value of deferred tax assets.
|
(8)
|
Wave
Wireless sold its PCNS subsidiary in 2003, which resulted in a loss
of
$1.5 million and accounted for the transaction as a discontinued
operation. In accordance with applicable accounting standards, Wave
Wireless restated its financial statements for all periods presented
to
exclude the operations of PCNS from continuing operations for all
periods
presented.
|
(9)
|
In
2002, this caption reflects a $5.5 million charge representing the
cumulative effect of Wave Wireless’ change in accounting principle for
accounting for goodwill. In 2002, this caption reflects a non-cash
charge
of approximately $1.5 million for the cumulative effect of the accounting
change made to comply with SEC revenue recognition standards contained
in
Staff Accounting Bulletin SAB 101.
|
(10)
|
The
carrying value of Wave Wireless’ redeemable preferred stock is discounted
for the allocation of proceeds to warrants that were issued concurrent
with the sale of redeemable preferred stock and beneficial conversion
features embedded in the convertible instrument. Wave Wireless is
accreting the redeemable preferred stock to its redemption value
through
periodic accretions that increase preferred stock and decrease retained
earnings. Wave Wireless is required to display preferred stock accretions
as an increase to loss applicable to common
stockholders.
|
(11)
|
The
per share amounts have been restated to give effect to a one-for-30
reverse stock split on July 19, 2004. The numerator for calculation
of net
loss per common share from continuing operations is Wave Wireless’ net
loss from continuing operations for the respective period, less preferred
stock dividends and accretions. The numerator for the calculation
of net
loss per common share from discontinued operations is Wave Wireless’ net
loss from discontinued operations. The numerator for calculation
of the
per common share effect of the cumulative effects of accounting changes
is
the charge associated with the change in accounting principle. In
all
instances, the denominator, weighted average common shares outstanding,
does not include stock options with an exercise price that exceeds
the
average fair market value of the underlying Wave Wireless common
stock or
other dilutive securities because the effect would be
anti-dilutive.
|
|
|
Year
Ended December 31,
|
|
Nine
Months Ended
September
30,
|
|
|||||||||||||||||
|
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
2000
|
|
2005
|
|
2004
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|||||||||
|
|
(in
thousands, except per share data)
|
|
|||||||||||||||||||
Consolidated
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
revenue
|
|
$
|
9,542
|
|
$
|
13,079
|
|
$
|
9,009
|
|
$
|
7,804
|
|
$
|
4,133
|
|
$
|
7,930
|
|
$
|
7,388
|
|
Total
cost of revenue
|
|
|
6,193
|
|
|
7,899
|
|
|
6,779
|
5,956
|
5,239
|
5,235
|
4,894
|
|||||||||
Gross
profit
|
3,349
|
5,180
|
2,230
|
1,848
|
(1,106
|
)
|
2,695
|
2,494
|
||||||||||||||
Total
operating expenses
|
6,931
|
7,074
|
8,814
|
17,607
|
30,831
|
3,599
|
5,525
|
|||||||||||||||
Loss
from operations
|
(3,582
|
)
|
(1,894
|
)
|
(6,584
|
)
|
(15,759
|
)
|
(31,937
|
)
|
(904
|
)
|
(3,031
|
)
|
||||||||
Non-operating
items
|
(1,943
|
)
|
(308
|
)
|
(4,666
|
)
|
5,734
|
464
|
(180
|
)
|
(2,010
|
)
|
||||||||||
Net
income (loss)
|
$
|
(1,639
|
)
|
$
|
(1,586
|
)
|
$
|
(11,250
|
)
|
$
|
(21,493
|
)
|
$
|
(31,473
|
)
|
$
|
(1,084
|
)
|
$
|
(1,021
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.11
|
)
|
$
|
(0.12
|
)
|
$
|
(1.07
|
)
|
$
|
(3.74
|
)
|
$
|
(5.92
|
)
|
$
|
(0.05
|
)
|
$
|
(0.07
|
)
|
|
Shares
used in computing basic and diluted loss per share
|
15,139
|
13,068
|
10,526
|
6,027
|
5,320
|
23,524
|
14,837
|
As
of December 31,
|
As
of September 30,
|
|||||||||||||||||||||
2004
|
2003
|
2002
|
2001
|
2000
|
2005
|
2004
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||
Consolidated
Balance Sheet Data:
|
||||||||||||||||||||||
Total
assets
|
$
|
3,838
|
$
|
5,486
|
$
|
5,484
|
$
|
4,645
|
$
|
20,933
|
$
|
3,168
|
$
|
9,553
|
||||||||
Working
capital
|
409
|
(46
|
)
|
2,296
|
780
|
7,331
|
(580
|
)
|
127
|
|||||||||||||
Long-term
obligations
|
1,579
|
653
|
777
|
6
|
2,060
|
891
|
707
|
|||||||||||||||
Total
stockholders' equity
|
$
|
(873
|
)
|
$
|
(291
|
)
|
$
|
1,927
|
$
|
1,660
|
$
|
12,183
|
$
|
(1,262
|
)
|
$
|
2,694
|
Year
ended
December
31,
|
|
Nine
months ended
September
30,
|
|||||
2004
|
2005
|
||||||
Pro
forma consolidated statement of operations data:
|
|||||||
Total
revenue
|
$
|
33,717
|
$
|
17,621
|
|||
Gross
profit
|
8,804
|
5,358
|
|||||
Income
(loss) from operations
|
(14,427
|
)
|
(11,482
|
)
|
|||
Non-operating
items
|
7,346
|
(903
|
)
|
||||
Net
income (loss)
|
(7,081
|
)
|
(12,385
|
)
|
|||
Preferred
stock accretions and dividends
|
(2,548
|
)
|
(3,829
|
)
|
|||
Net
loss attributable to common shareholders
|
$
|
(9,629
|
)
|
$
|
(16,214
|
)
|
|
Basic
and diluted net income (loss) per share
|
$
|
(0.12
|
)
|
$
|
(0.20
|
)
|
|
Shares
used in computing basic and diluted net income (loss) per
share
|
78,142
|
81,644
|
|||||
As
of
September 30, |
|||||||
2005
|
|||||||
Pro
forma consolidated balance sheet data:
|
|||||||
Non-restricted
cash and cash equivalents, short- and long-term
investments
|
$
|
854
|
|||||
Total
assets
|
30,174
|
||||||
Working
capital (deficiency)
|
(5,808
|
)
|
|||||
Total
long term liabilities
|
1,520
|
||||||
Total
stockholders' equity
|
$
|
15,237
|
(1)
|
See
the section entitled “Unaudited Pro Forma Condensed Consolidated Financial
Information” on page 56 of this proxy
statement/prospectus.
|
Wave
Wireless
|
WaveRider
|
|||||||||
Net
income (loss) per share (diluted):
|
Net
income (loss) per share (diluted):
|
|||||||||
Year
ended December 31, 2004
|
($0.56
|
)
|
Year
ended December 31, 2004
|
($0.11
|
)
|
|||||
Nine
months ended September 30, 2005
|
($1.10
|
)
|
Nine
months ended September 30, 2005
|
($0.05
|
)
|
|||||
Book
value (deficit) per share (1):
|
Book value (deficit) per share (1): | |||||||||
December
31, 2004
|
$
|
0.63
|
December
31, 2004
|
($0.05
|
)
|
|||||
September
30, 2005
|
$
|
0.28
|
September
30, 2005
|
($0.04
|
)
|
WaveWireless
Pro
Forma Combined
|
WaveRider
Equivalent
Pro
Forma Combined (2)
|
||||||
Net
income (loss) per share (diluted):
|
|||||||
Year
ended December 31, 2004
|
($0.12
|
)
|
($0.08
|
)
|
|||
Nine
months ended September 30, 2005
|
($0.20
|
)
|
($0.04
|
)
|
|||
Book
value (deficit) per share (1):
|
|||||||
September
30, 2005
|
$
|
0.19
|
($0.03
|
)
|
(1)
|
Historical
book value per share is computed by dividing stockholders’ equity by the
number of shares of Wave Wireless or WaveRider common stock outstanding
at
the end of each period. Pro forma book value per share is computed
by
dividing pro forma stockholders’ equity by the pro forma number of shares
of Wave Wireless common stock outstanding at the end of each
period.
|
(2)
|
The
WaveRider equivalent pro forma combined per share amounts are calculated
by multiplying the Wave Wireless combined pro forma share amounts
by the
anticipated exchange ratio in the merger of approximately 1.3 shares
of
Wave Wireless common stock (subject to adjustment) for each share
of
WaveRider common stock.
|
Wave
Wireless
|
WaveRider
|
||||||||||||
Calendar
Quarters
|
High
|
Low
|
High
|
Low
|
|||||||||
2004:
|
|||||||||||||
First
Quarter
|
$
|
6.00
|
$
|
1.80
|
$
|
3.50
|
$
|
2.20
|
|||||
Second
Quarter
|
2.31
|
1.17
|
2.50
|
0.90
|
|||||||||
Third
Quarter
|
1.26
|
0.63
|
1.15
|
0.90
|
|||||||||
Fourth
Quarter
|
0.66
|
0.38
|
0.35
|
0.22
|
|||||||||
2005:
|
|||||||||||||
First
Quarter
|
0.59
|
0.10
|
0.29
|
0.05
|
|||||||||
Second
Quarter
|
0.26
|
0.01
|
0.09
|
0.01
|
|||||||||
Third
Quarter
|
0.34
|
0.15
|
0.06
|
0.03
|
|||||||||
Fourth
Quarter
|
0.24
|
0.13
|
0.21
|
0.04
|
|||||||||
2006:
|
|
|
|
|
|||||||||
First
Quarter (through February 8, 2006)
|
0.20
|
0.09 | 0.15 | 0.10 |
Wave
Wireless
Common
Stock
|
WaveRider
Common
Stock
|
Equivalent
Price
Per
Share
|
|||||||||||||||||
High
|
Low
|
High
|
Low
|
High
|
Low
|
||||||||||||||
November
16, 2005
|
$ |
0.16
|
$ |
0.13
|
$ |
0.07
|
$ |
0.06
|
$ |
0.21
|
$ |
0.17
|
|||||||
February
8, 2006
|
0.16
|
0.13
|
0.13
|
0.12
|
0.21
|
0.17
|
· |
any
projections of earnings, revenues, synergies, cost savings or other
financial items;
|
· |
any
statements of the plans, strategies and objectives of management
for
future operations, including the execution of integration plans and
the
anticipated timing of filings and approvals relating to the
merger;
|
· |
any
statements concerning proposed new products, services or
developments;
|
· |
any
statements regarding future economic conditions or
performance;
|
· |
any
statements regarding outcome of claims and
litigation;
|
· |
any
statements of belief; and
|
· |
any
statements of assumptions underlying any of the
foregoing.
|
· |
the
difficulty
of keeping expense growth at modest levels while increasing
revenues;
|
· |
the
challenges of integration associated with the merger and the challenges
of
achieving anticipated synergies;
|
· |
the
possibility that the merger may not
close;
|
· |
the
assumption of maintaining revenues on a combined company basis following
the close of the merger; and
|
· |
other
risks that are described in the section entitled “Risk Factors,” which
follows on the next page, and in the documents that are incorporated
by
reference into this proxy
statement/prospectus.
|
· |
successfully
combining product and service
offerings;
|
· |
coordinating
research and development activities to enhance introduction of new
products and services;
|
· |
preserving
customer, distribution, reseller, manufacturing, supplier and other
important relationships of both Wave Wireless and WaveRider and resolving
potential conflicts that may arise;
|
· |
minimizing
the diversion of management attention from other strategic opportunities
and operational matters;
|
· |
addressing
differences in the business cultures of Wave Wireless and WaveRider,
maintaining employee morale and retaining key employees;
and
|
· |
coordinating
and combining overseas operations, relationships and facilities,
which may
be subject to additional constraints imposed by geographic distance,
local
laws and regulations.
|
· |
the
continued indemnification of current directors and officers of WaveRider
under the merger agreement and the continuation of directors’ and
officers’ liability insurance after the
merger;
|
· |
the
retention of some of the officers of WaveRider as officers, employees
or
consultants of Wave Wireless or its subsidiaries, including, Charles
W.
Brown, WaveRider’s Chief Executive Officer, who will become Chief
Executive Officer of Wave Wireless, and T. Scott Worthington, WaveRider’s
Chief Financial Officer, who will become Chief Financial Officer
of Wave
Wireless;
|
· |
appointment
of three WaveRider designees to the Wave Wireless board of directors,
in
addition to Messrs. Brown and Bruce Sinclair, WaveRider’s former Chief
Executive Officer; and
|
· |
the
assumption of WaveRider stock options by Wave
Wireless.
|
· |
the
divesture of certain licensed product lines, that in the years
ended
December 31, 2004 and 2005, contributed approximately $8.1 million
and
$9.1 million in revenue to Wave Wireless, respectively;
|
· |
the
increased reliance on Wave Wireless’ RMA Business, that in the years ended
December 31, 2004, and 2005, contributed approximately $11.2 million
and $6.4 million in revenue to Wave Wireless, respectively, and
the risk
that sales attributable to the RMA Business will decline over time;
and
|
· |
the
increased reliance on the sale of unlicensed radio products,
that in the
years ended December 31, 2004 and 2005, contributed approximately
$5.1
million and $2.7 million in revenue to Wave Wireless,
respectively.
|
· |
upon
conversion of convertible debentures;
and
|
· |
upon
exercise of the outstanding warrants and
options.
|
· |
variations
in its quarterly results of operations;
|
· |
the
introduction of new products by us or its competitors;
|
· |
acquisitions
or strategic alliances involving us or its competitors;
|
· |
future
sales of shares of common stock in the public market; and
|
· |
market
conditions in its industries and the economy as a whole.
|
1.
|
To
adopt the merger agreement and approve the
merger.
|
2.
|
To
approve any motion for adjournment or postponement of the WaveRider
special meeting to another time or place to permit, among other things,
further solicitation of proxies if necessary to establish a quorum
or to
obtain additional votes in favor of Proposal
1.
|
· |
sending
a written, dated notice to the Secretary of WaveRider at WaveRider’s
principal executive offices stating that you would like to revoke
your
proxy;
|
· |
voting
at a later date by telephone or by using the
Internet;
|
· |
completing,
dating and submitting a new later-dated proxy card;
or
|
· |
attending
the special meeting and voting in person. Your attendance alone will
not
revoke your proxy.
|
· |
the
complementary nature of the existing technologies and products of
Wave
Wireless and WaveRider, and the combining of Wave Wireless SPEEDLAN
family
of 2.4GHz, 4.9GHz and 5.8GHz mesh networking products and WaveRider’s Last
Mile Solution® non-line-of-sight, fixed and mobile wireless 900MHz
products;
|
· |
the
prospect for an improved competitive position for the combined company
which could offer a broad set of products and solutions that provide
robust, wireless broadband applications and solutions;
and
|
· |
the
combined financial strength and resources of the two companies may
enhance
the ability of the combined company to respond more quickly and
effectively to increased competition and customer
demands.
|
· |
historical
information concerning WaveRider’s and Wave Wireless’ respective
businesses, financial performances and financial conditions, operations,
technology, management and competitive
positions;
|
· |
the
financial condition, results of operations, business and strategic
objectives of WaveRider and Wave Wireless before and after giving
effect
to the merger and the merger’s potential effect on stockholder
value;
|
· |
the
potential effect on stockholder value of WaveRider continuing as
an
independent entity as compared to the potential effect of a combination
with Wave Wireless;
|
· |
the
likely effect of dilution on WaveRider’s stockholders which will result if
WaveRider seeks to raise further equity capital topurchase the WaveRider
convertible notes or if WaveRider enters into an exchange offer with
the
holders of the WaveRider convertible notes which would result in
a
reduction of the conversion price of such
notes;
|
· |
current
financial market conditions and historical market prices, volatility
and
trading information with respect to WaveRider and Wave Wireless common
stock;
|
· |
that
based on the anticipated exchange ratio (which is subject to adjustment)
and the closing prices of Wave Wireless and WaveRider common stock,
the
merger consideration represents a premium to share prices, including
an
approximate 182% premium compared to the November 16, 2005 closing
price,
an approximate 339% premium implied by the 30 day average of the
closing
price of Wave Wireless and WaveRider for the period ending November
16,
2005 and other increased premiums implied by longer
periods;
|
· |
that
WaveRider will continue to participate in the strategic direction
of the
combined company through participation on Wave Wireless’ board of
directors; and
|
· |
the
operating challenges, opportunities and prospects of WaveRider as
an
independent company, including increased competition, the remaining
life
cycle of WaveRider’s current products and the level of research and
development spending necessary to develop new products that will
be
competitive with products offered by competitors with greater financial
resources.
|
· |
shares
of Wave Wireless common stock issued to WaveRider stockholders will
be
registered on a Form S-4 registration statement and will be freely
tradable for all but affiliates of
WaveRider;
|
· |
the
terms of the merger agreement, including the conditions to closing,
and
Wave Wireless’ right to terminate the merger
agreement;
|
· |
WaveRider’s
rights under the merger agreement to consider unsolicited acquisition
proposals and to change its recommendation to WaveRider stockholders
to
adopt the merger agreement and approve the merger should WaveRider
receive
a superior proposal, and the limited number of WaveRider shares of
common
stock that would be covered by voting agreements and proxies;
and
|
· |
the
fact that, under the merger agreement, each stock option outstanding
under
WaveRider’s stock option plans and each outstanding warrant will be
assumed by Wave Wireless.
|
· |
the
merger is expected to be a “reorganization” for United States federal
income tax purposes, and as a result stockholders will not recognize
gain
or loss on the exchange of WaveRider common shares in the merger
for
shares of Wave Wireless common stock, except to the extent of the
cash, if
any, received in lieu of a fractional share of common stock of the
combined company. Inconsistencies under existing law and uncertainties
raised by proposed Treasury Regulations, however, create the possibility
that the merger will not be treated as a “reorganization” for United
States federal income tax purposes, with the result that stockholders
will
recognize gain or loss in the
merger;
|
· |
the
volatility of the trading prices of Wave Wireless common stock, including
the fact that the exchange ratio for the share consideration to be
received by WaveRider stockholders will not increase in the event
of a
decline in the trading price of Wave Wireless common stock or an
increase
in the trading price of WaveRider common
stock;
|
· |
the
risk that the potential benefits of the merger might not be
realized;
|
· |
the
possibility that the merger might not be consummated, even if approved
by
WaveRider’s stockholders, and the effect of the public announcement and
dependency of the merger on WaveRider’s and Wave Wireless’ sales,
operating results, stock price, customers, supplies, employees, partners
and other constituencies;
|
· |
the
risks of integrating the business of WaveRider and Wave Wireless
and the
potential management, customer, supplier, partner and employee disruption
that may be associated with the
merger;
|
· |
a
termination fee of up to $300,000 payable to Wave Wireless or WaveRider
upon the occurrence of certain events, and the potential effect of
such
factors in deterring other potential acquirors from proposing an
alternative transaction that may be more advantageous to Wave Wireless’ or
WaveRider’s stockholders;
|
· |
the
interests that WaveRider’s executive officers and directors may have with
respect to the merger in addition to their interests as WaveRider
stockholders. See “—Interests of WaveRider Directors and Executive
Officers in the Merger” beginning on page 31 of this proxy
statement/prospectus for a more complete discussion of these interests;
and
|
· |
various
other applicable risks associated with the combined company and
the
merger, including those described under the section entitled
“Risk
Factors” beginning on page 17 of this proxy
statement/prospectus.
|
Name
|
Aggregate
Shares
Subject
to
Outstanding
Options
|
Aggregate
Shares
Subject
to
Vested
Options
|
Weighted
Average
Price
of
Outstanding
Options
|
Relationship
to
WaveRider
|
Estimated
Deferred
Compensation
Payment
|
|||||||||||
Robert
Francis
|
50,000
|
50,000
|
0.19
|
Chairman, Director | ||||||||||||
Gerry
Chastelet
|
57,500
|
57,500
|
0.46
|
Director | ||||||||||||
Michael
Chevalier
|
50,000
|
50,000
|
0.19
|
Director | ||||||||||||
Donald
Gibbs
|
50,000
|
50,000
|
0.19
|
Director | ||||||||||||
Steven
Grant
|
50,000
|
50,000
|
0.07
|
Director | ||||||||||||
Michael
Milligan
|
55,000
|
55,000
|
0.40
|
Director | ||||||||||||
Bruce
Sinclair (1)
|
722,500
|
717,500
|
1.27
|
Director | ||||||||||||
Charles
Brown
|
130,000
|
75,000
|
0.90
|
Chief Executive Officer | ||||||||||||
Scott
Worthington
|
130,000
|
75,000
|
0.90
|
Vice President, Chief Financial Officer and Corporate Secretary |
(1)
|
Included
in Mr. Sinclair’s options are 77,500 options received from other
shareholders.
|
·
|
an
effective registration statement under the Securities Act covering
the
resale of those shares;
|
·
|
an
exemption under paragraph (d) of Rule 145 under the Securities
Act;
or
|
·
|
any
other applicable exemption under the Securities
Act.
|
·
|
before
the effective date of the Merger, deliver written notice to WaveRider
Communications Inc., Attention: Investor Relations, 255 Consumers
Road,
Suite 500, Toronto, Ontario, Canada A6 M2J IR4, stating that
you intend to
demand payment for your shares if the merger is completed;
and
|
·
|
not
vote your shares in favor of the merger, either by proxy or in
person.
|
·
|
specify
where you should send your payment demand and where and when
you must
deposit your stock certificates, if
any;
|
·
|
inform
holders of uncertificated shares to what extent the transfer
of their
shares will be restricted after their payment demand is
received;
|
·
|
supply
a form of payment demand that includes the date the merger was
first
publicly announced and the date by which you must have acquired
beneficial
ownership of your shares in order to
dissent;
|
·
|
set
a date by when WaveRider must receive the payment demand, which
may not be
less than 30 or more than 60 days after the date the dissenters’ notice is
delivered; and
|
·
|
provide
you a copy of Nevada’s dissenters’ rights
statute.
|
·
|
demand
payment either through the delivery of the payment demand form
to be
provided or other comparable means;
|
·
|
certify
whether you have acquired beneficial ownership of the shares
before the
date set forth in the dissenter’s notice;
and
|
·
|
deposit
your certificates, if any, in accordance with the terms of the
dissenter’s
notice.
|
·
|
WaveRider’s
balance sheet as of the end of a fiscal year ended not more than
16 months
before the date of payment, an income statement for that year,
a statement
of changes in stockholders’ equity for that year, and the latest available
interim financial statements, if
any;
|
·
|
an
explanation of how WaveRider estimated the fair value of the
shares and
how the interest was calculated;
|
·
|
information
regarding your right to challenge the estimated fair value;
and
|
·
|
a
copy of Nevada’s dissenters’ rights
statute.
|
·
|
the
amount of the fair value of the shares, plus interest, in excess
of the
amount WaveRider paid; or
|
·
|
the
fair value, plus accrued interest, of the after-acquired shares
for which
WaveRider withheld payment.
|
·
|
a
number of shares of Wave Wireless’ Series H Convertible Preferred Stock
with an aggregate face value of approximately $1.3 million and
a
conversion price of approximately $0.15 per share (which means
that these
shares will be convertible into approximately 8.8 million shares
of Wave
Wireless common stock);
|
·
|
a
number of shares of Wave Wireless Series I Convertible Preferred
Stock
with an aggregate face value of approximately $133,000 and a
conversion
price of approximately $0.01 per share (which means these shares
will be
convertible into approximately 13.3 million shares of Wave Wireless
common
stock); and
|
·
|
and
warrants to purchase approximately 8.8 million shares of Wave
Wireless
common stock at an exercise price of $0.20 per
share.
|
·
|
corporate
organization, qualification to do business, good standing and
corporate
power of WaveRider and its
subsidiaries;
|
·
|
WaveRider’s
capital structure and the absence of restrictions or encumbrances
with
respect to the capital stock of WaveRider or any
subsidiary;
|
·
|
corporate
authorization to enter into the merger agreement and consummate
the
transactions under the merger agreement, and the enforceability
of the
merger agreement;
|
·
|
absence
of any conflict with or violation of the charter and bylaws of
WaveRider
and equivalent organizational documents of its subsidiaries,
or any
applicable legal requirements resulting from the execution of
the merger
agreement or the completion of the
merger;
|
·
|
governmental
and regulatory approvals required to complete the
merger;
|
·
|
filings
and reports with the Securities and Exchange
Commission;
|
·
|
financial
statements;
|
·
|
the
absence of certain changes and events, including any material
adverse
effect on WaveRider, since September 30,
2005;
|
·
|
the
absence of certain undisclosed
liabilities;
|
·
|
litigation;
|
·
|
good
and valid title to or valid leasehold interests in all material
tangible
properties and assets used in its
business;
|
·
|
intellectual
property rights;
|
·
|
real
property rights;
|
·
|
compliance
with applicable legal requirements;
|
·
|
possession
of and compliance with all permits required for the operation
of
business;
|
·
|
agreements,
contracts and commitments;
|
·
|
taxes;
|
·
|
employee
benefit plans and labor relations;
|
·
|
personnel;
|
·
|
environmental
matters;
|
·
|
accuracy
of information supplied in this proxy statement/prospectus and
the related
registration statement filed by Wave Wireless with the Securities
and
Exchange Commission;
|
·
|
the
absence of any unlawful payments made to certain
parties;
|
·
|
transactions
between WaveRider and its
affiliates;
|
·
|
insurance;
|
·
|
the
accuracy and completeness of all minutes books of WaveRider and
its
subsidiaries;
|
·
|
the
vote of stockholders required to complete the merger;
and
|
·
|
payment,
if any, required to be made to brokers and finders on account
of the
merger.
|
·
|
corporate
organization, qualification to do business, good standing and
corporate
power of Wave Wireless and its
subsidiaries;
|
·
|
Wave
Wireless’ capital structure and the absence of restrictions or
encumbrances with respect to the capital stock of WaveRider or
any
subsidiary;
|
·
|
corporate
authorization to enter into the merger agreement and consummate
the
transactions under the merger agreement, and the enforceability
of the
merger agreement;
|
·
|
absence
of any conflict with or violation of the charter and bylaws of
Wave
Wireless and equivalent organizational documents of its subsidiaries,
or
any applicable legal requirements resulting from the execution
of the
merger agreement or the completion of the
merger;
|
·
|
governmental
and regulatory approvals required to complete the
merger;
|
·
|
filings
and reports with the Securities and Exchange
Commission;
|
·
|
financial
statements;
|
·
|
the
absence of certain changes and events, including any material
adverse
effect on Wave Wireless, since September 30,
2005;
|
·
|
the
absence of certain undisclosed
liabilities;
|
·
|
litigation;
|
·
|
good
and valid title to or valid leasehold interests in all material
tangible
properties and assets used in its
business;
|
·
|
intellectual
property rights;
|
·
|
real
property rights;
|
·
|
compliance
with applicable legal requirements;
|
·
|
possession
of and compliance with all permits required for the operation
of
business;
|
·
|
agreements,
contracts and commitments;
|
·
|
taxes;
|
·
|
employee
benefit plans and labor relations;
|
·
|
personnel;
|
·
|
environmental
matters;
|
·
|
accuracy
of information supplied in this proxy statement/prospectus and
the related
registration statement filed by Wave Wireless with the Securities
and
Exchange Commission;
|
·
|
the
absence of any unlawful payments made to certain
parties;
|
·
|
transactions
between Wave Wireless and its
affiliates;
|
·
|
insurance;
|
·
|
the
accuracy and completeness of all minutes books of Wave Wireless
and its
subsidiaries; and
|
·
|
payment,
if any, required to be made to brokers and finders on account
of the
merger.
|
·
|
waive
any stock repurchase rights, accelerate vesting or exercisability
of
options or restricted stock, reprice options or authorize cash
payments in
exchange for options under any equity
plans;
|
·
|
enter
into any material partnership arrangements, joint development
agreements
or strategic alliances;
|
·
|
grant
any severance or termination pay to any officer or employee in
excess of
$15,000 individually and $150,000 in the
aggregate;
|
·
|
adopt
any new severance retention or amend, alter or modify any existing
severance plan or agreement;
|
·
|
enter
into any agreement which transfers or licenses or otherwise extends,
amends or modifies in any material respect any rights to intellectual
property, other than non-exclusive licenses in the ordinary course
of
business consistent with past
practice;
|
·
|
declare
or pay dividends or make any other distributions in respect of
any capital
stock, or effect any stock splits, combinations or reclassifications
or
authorize the issuance of any other securities in respect of
capital
stock;
|
·
|
purchase,
redeem or otherwise acquire any shares of capital stock except
repurchases
of unvested shares at cost pursuant to stock option or purchase
agreements
in connection with the termination of
employees;
|
·
|
issue,
deliver, sell, authorize or encumber any shares of capital stock
or any
securities convertible into, or rights, warrants or options to
acquire,
shares of capital stock, other than shares pursuant to exercise
of
outstanding stock options or warrants or issuable in accordance
with
WaveRider’s employee stock purchase
plan;
|
·
|
authorize
or propose any amendments to its charter or bylaws (or similar
governing
instruments of its subsidiaries);
|
·
|
acquire
or agree to acquire any business or any corporation, partnership
or other
business organization or otherwise acquire or agree to acquire
any assets
that are significant, individually or in the aggregate, to its
business,
except in the ordinary course of business consistent with past
practice;
|
·
|
sell,
transfer, lease, license, encumber or otherwise dispose of any
properties
or assets that are material, individually or in the aggregate,
to its
business except in the ordinary course consistent with past
practice;
|
·
|
incur
any indebtedness, issue or sell any debt securities or options,
warrants
or other rights to acquire debt securities, enter into any “keep well” or
other agreement to maintain any financial statement condition,
or incur or
modify any other material liability, other than (i) in connection
with the
financing of ordinary course trade payables consistent with past
practice,
and (ii) pursuant to existing credit facilities in the ordinary
course of
business;
|
·
|
adopt
or amend any employee benefit, stock purchase or stock option
plan;
|
·
|
make
payments outside of the ordinary course of business in excess
of $75,000
in the aggregate;
|
·
|
amend
or terminate any material contract or agreement to which it or
a
subsidiary is a party, or waive, delay the exercise of, release
or assign
any material rights or claims under such contracts or agreements,
except
in the ordinary course of business consistent with past
practice;
|
·
|
except
as required by GAAP, revalue any assets or make any change in
accounting
methods, principles or practices;
|
·
|
incur
or enter into any agreement or commitment in excess of $100,000
individually;
|
·
|
hire
any employee or consultant with an annual compensation level
in excess of
$75,000;
|
·
|
pay,
discharge or satisfy any claim, liability or obligation, other
than the
payment, discharge or satisfaction of amounts in the ordinary
course of
business; or
|
·
|
agree
in writing or otherwise to take any of the foregoing
actions.
|
·
|
solicit,
initiate, knowingly encourage, knowingly facilitate or knowingly
induce
any inquiry with respect to, or the making, submission or announcement
of,
any acquisition proposal;
|
·
|
participate
in any negotiations regarding, or furnish to any person any nonpublic
information with respect to, or knowingly take any other action
to
facilitate any inquiries or the making of any proposal that constitutes
or
may reasonably be expected to lead to, any acquisition
proposal;
|
·
|
engage
in discussions with any person with respect to any acquisition
proposal,
except as to the existence of the terms of the merger agreement
regarding
acquisition proposals;
|
·
|
approve,
endorse or recommend any acquisition proposal;
or
|
·
|
enter
into any letter of intent or similar document or any contract,
agreement
or commitment contemplating or otherwise relating to any acquisition
proposal.
|
·
|
any
purchase from Wave Wireless or WaveRider, as the case may be,
or any
acquisition by any person or group of more than a 15% interest
in the
total outstanding voting securities of Wave Wireless or WaveRider,
as the
case may be;
|
·
|
any
merger, consolidation, business combination or similar transaction
involving Wave Wireless or WaveRider, as the case may be, or
any of its
subsidiaries;
|
·
|
any
purchase from Wave Wireless or WaveRider, as the case may be,
of more than
a 15% interest in the total outstanding voting securities of
Wave Wireless
or WaveRider or the granting or issuance of rights to acquire
more than a
15% interest in the total outstanding voting securities of Wave
Wireless
or WaveRider; or
|
·
|
any
sale, lease outside the ordinary course of business, transfer,
distribution, acquisition or disposition of more than 15% of
the assets of
Wave Wireless or WaveRider (including its subsidiaries taken
as a
whole).
|
·
|
furnish
nonpublic information to the third party making the acquisition
proposal,
provided that (i) at least one business day prior to furnishing
any
nonpublic information, WaveRider gives Wave Wireless written
notice of its
intent to furnish the nonpublic information, (ii) WaveRider receives
from
the third party an executed confidentiality agreement, with terms
that are
at least as restrictive as the terms contained in any confidentiality
agreement between Wave Wireless and WaveRider, and (iii) WaveRider
furnishes the same nonpublic information to Wave Wireless;
and
|
·
|
engage
in discussions or negotiations with the third party with respect
to the
superior offer, after giving Wave Wireless at least 48 hours
prior written
notice of its intent to do so.
|
·
|
the
merger agreement has been adopted and approved and the merger
has been
approved by the vote of the holders of the requisite number of
shares of
WaveRider common stock;
|
·
|
no
statute, rule, regulation or order has been adopted or promulgated
and no
temporary restraining order, preliminary or permanent injunction
or other
order, judgment, decision, opinion or decree has been issued
by a court or
other governmental entity authority that has the effect of making
the
merger illegal or otherwise prohibiting or unduly delaying consummation
of
the merger; and
|
·
|
the
Securities and Exchange Commission has declared Wave Wireless’
registration statement effective, no stop order suspending its
effectiveness has been issued and no proceedings for suspension
of the
registration statement’s effectiveness, or a similar proceeding in respect
of this proxy statement/prospectus, has been initiated or threatened
in
writing by the Securities and Exchange
Commission.
|
·
|
the
representations and warranties of the other party are true and
correct as
of the date the merger is to be
completed;
|
·
|
the
other party will have performed or complied in all material respects
with
all of its agreements and covenants required by the merger agreement
to be
performed or complied with by it before completion of the
merger;
|
·
|
since
the date of the merger agreement, there has not been any state
of facts,
events, changes, effects, developments, conditions or occurrences
that,
individually or in the aggregate, have had or would reasonably
be expected
to have a material adverse effect on the other
party;
|
·
|
all
waivers, licenses, agreements, permits, consents, approvals and
authorizations of third parties and governmental entities and
any
modifications or amendments to existing agreements with third
parties
required to be obtained by the other party in order to consummate
the
merger have been obtained and are in full force and effect and
without
conditions or limitations that unreasonably restrict the ability
to
consummate the merger;
|
·
|
by
mutual written consent duly authorized by the boards of directors
of Wave
Wireless and WaveRider;
|
·
|
by
Wave Wireless or WaveRider if the merger is not completed by
April 30,
2006, except that this right to terminate the merger agreement
is not
available to any party whose action or failure to act has been
a principal
cause of or resulted in the failure of the merger to occur on
or before
that date (the date determined by this paragraph being referred
to as the
“termination date”);
|
·
|
by
Wave Wireless or WaveRider, if there is any order of a court
or other
action or inaction of any governmental entity having the effect
of
permanently restraining, enjoining or otherwise prohibiting the
completion
of the merger which is final and
non-appealable;
|
·
|
by
Wave Wireless or WaveRider if the merger agreement and the merger
fails to
receive the requisite affirmative vote for adoption and approval
at a
meeting of WaveRider stockholders or at any adjournment of that
meeting;
|
·
|
by
Wave Wireless, if any of the following triggering events
occur:
|
·
|
WaveRider
breaches or fails to perform in any material way its representations,
warranties and agreements made in the merger agreement, and the
breach is
not, or cannot be, cured within 30 days of notice of the breach
or the
termination date, whichever is
earlier;
|
·
|
WaveRider’s
board of directors fails to authorize, approve or recommend the
merger;
or
|
·
|
WaveRider’s
board of directors withdraws, amends or modifies, in a manner
adverse to
Wave Wireless, its recommendation in favor of the adoption and
approval of
the merger agreement and approval of the
merger.
|
·
|
by
WaveRider, if any of the following triggering events
occur:
|
·
|
Wave
Wireless breaches or fails to perform in any material way its
representations, warranties and agreements made in the merger
agreement,
and the breach is not, or cannot be, cured within 30 days of
notice of the
breach or the termination date, whichever is
earlier;
|
·
|
WaveRider’s
board of directors withdraws, amends or modifies, in a manner
adverse to
Wave Wireless, its recommendation in favor of the adoption and
approval of
the merger agreement and approval of the
merger.
|
Name
|
Age
|
Position
|
||
Charles
W. Brown
|
50
|
Chief
Executive Officer and Director
|
||
T.
Scott Worthington
|
51
|
Chief
Financial Officer
|
||
Don
Meiners
|
44
|
President
|
||
Carlos
Belfiore
|
61
|
Vice
President – Engineering and Chief Technical
Officer
|
||
James
D. Bletas
|
60
|
Vice
President – Sales and Marketing
|
||
Frederick
R. Fromm
|
56
|
Director
|
||
Daniel
W. Rumsey
|
44
|
Director
|
||
Richard
Reiss
|
48
|
Director
|
||
Michael
Chevalier
|
63
|
Director
|
||
Michael
Milligan
|
48
|
Director
|
||
D.
Bruce Sinclair
|
54
|
Director
|
Long
Term Compensation
|
||||||||||||||||||||||
Annual
Compensation
|
Awards
|
|||||||||||||||||||||
Name
and Principal Position
|
Year
|
|
Salary
($)(1)
|
|
Bonus
($)
|
|
Other
Annual Compensation ($)
|
|
Restricted
Stock
Awards
($)
|
|
Securities
Underlying Options and Warrants (#)
|
|
All
Other Compensation ($)
|
|||||||||
Samuel
Smookler (3)
|
2005
|
73,327
|
—
|
—
|
|
—
|
||||||||||||||||
Former
Chief Executive Officer and Former Director
|
2004
|
252,100
|
125,000
|
—
|
—
|
—
|
||||||||||||||||
2003
|
139,569
|
—
|
53,083
|
(2)
|
166,667
|
|
—
|
|||||||||||||||
Daniel
W. Rumsey
|
2005
|
202,346
|
—
|
—
|
11,250
|
264,000
|
—
|
|||||||||||||||
Acting
Chief Executive Officer and Director
|
2004
|
158,269
|
—
|
—
|
—
|
—
|
||||||||||||||||
2003
|
104,369
|
—
|
—
|
73,333
|
8,000
|
(4)
|
||||||||||||||||
Don
Meiners
|
2005
|
150,469
|
—
|
—
|
9,750
|
240,000
|
—
|
|||||||||||||||
President
|
2004
|
130,046
|
—
|
—
|
—
|
—
|
||||||||||||||||
2003
|
103,699
|
—
|
—
|
73,333
|
—
|
|||||||||||||||||
James
D. Bletas (5)
|
2005
|
115,385
|
—
|
—
|
9,750
|
240,000
|
—
|
|||||||||||||||
Vice
President - Sales and Marketing
|
2004
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||
2003
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Carlos
A. Belfiore
|
2005
|
138,000
|
41,400
|
—
|
9,750
|
240,000
|
—
|
|||||||||||||||
Vice
President - Engineering and Chief Technical Officer
|
2004
|
138,000
|
—
|
—
|
—
|
—
|
||||||||||||||||
2003
|
18,577
|
—
|
—
|
91,667
|
—
|
(1)
|
Includes
amounts deferred under Wave Wireless’ 401(k)
Plan.
|
(2)
|
On
October 8, 2003, Mr. Smookler acquired 23.33 shares of Series
C Preferred
Stock of Wave Wireless convertible into 13,611 shares of common
stock,
resulting in an effective purchase price of $3.00 per share of
common
stock. The closing price per share of common stock as reported
on the OTC
Bulletin Board on October 8, 2003 was $6.90 per
share.
|
(3)
|
Mr.
Smookler’s employment with Wave Wireless was terminated on March 10,
2005.
|
(4)
|
Prior
to joining Wave Wireless full time in April 2003, Mr. Rumsey
was paid
$8,000 as a consultant to Wave
Wireless.
|
(5)
|
Mr.
Bletas was hired as Executive Vice President – Sales and Marketing on
March 21, 2005.
|
Number
of Securities Underlying Unexercised Options at Fiscal Year
End
(#)(3)
|
|
Value
of Unexercised In-The-Money Options at Fiscal Year End
($)(1)
|
|||||||||||||||||
Name
|
Shares
Acquired On Exercise (#)
|
|
Value
Realized
($)(2)
|
|
Exercisable
|
|
Unexercisable
|
Exercisable
|
Unexercisable
|
||||||||||
Sam
Smookler
|
—
|
—
|
79,999
|
—
|
—
|
—
|
|||||||||||||
Don
Meiners
|
—
|
—
|
44,513
|
30,555
|
—
|
—
|
|||||||||||||
Daniel
W. Rumsey
|
—
|
—
|
42,778
|
30,555
|
—
|
—
|
|||||||||||||
James
Bletas
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Carlos
A. Belfiore
|
—
|
—
|
48,268
|
34,731
|
—
|
—
|
(1)
|
Based
on the fair market value of the option shares at the 2005 fiscal
year-end
($0.13 per share based on the closing selling price on the OTC
Bulletin
Board as of December 31, 2005) less the exercise
price.
|
(2)
|
Based
on the fair market value of the shares on the exercise date less
the
exercise price paid for those
shares.
|
(3)
|
The
options are immediately exercisable for all the options shares.
However,
any shares purchased under the options are subject to repurchase
by Wave
Wireless, at the original exercise price paid per share, upon
the
optionee’s cessation of service prior to vesting in such
shares.
|
Annual
Compensation
|
Long
Term
Compensation
|
|||||||||||||||
Name
and Principal Position
|
Year
|
|
Salary
($)
|
Bonus
($)
|
Stock
Options
(#)
|
All
Other
Compensation
($)(1)
|
||||||||||
D.
Bruce Sinclair
|
2005
|
49,519
|
—
|
500,000
|
—
|
|||||||||||
CEO/Director
|
2004
|
115,972
|
—
|
—
|
—
|
|||||||||||
2003
|
105,966
|
62,214
|
—
|
—
|
||||||||||||
Charles
W. Brown
|
2005
|
131,721
|
—
|
50,000
|
—
|
|||||||||||
Executive
Vice President
|
2004
|
159,729
|
—
|
—
|
—
|
|||||||||||
2003
|
157,442
|
25,627
|
—
|
—
|
||||||||||||
T.
Scott Worthington
|
2005
|
131,721
|
—
|
50,000
|
—
|
|||||||||||
Vice
President and CFO
|
2004
|
135,089
|
—
|
—
|
—
|
|||||||||||
2003
|
128,016
|
21,390
|
—
|
—
|
(1)
|
In
accordance with regulations promulgated by the SEC, perquisites
are not
included if the aggregate amount is less than the lesser of $50,000
or 10%
of salary and bonus.
|
Name
|
|
Shares
Acquired On Exercise (#)
|
|
Value
Realized
($)
|
|
Exercisable
|
|
Unexercisable
|
|
Exercisable
|
|
Unexercisable
|
|
||||||
D.
Bruce Sinclair (1)
|
—
|
—
|
717,500
|
5,000
|
—
|
—
|
|||||||||||||
Charles
W. Brown
|
—
|
—
|
75,000
|
55,000
|
500
|
—
|
|||||||||||||
T.
Scott Worthington
|
—
|
—
|
75,000
|
55,000
|
500
|
—
|
(1)
|
Included
in Mr. Sinclair’s options are 77,500 options received from other
stockholders.
|
Year
Ended December 31,
|
||||||
Product
Line
|
2004
|
2003
|
2002
|
|||
Point-to-Point
(Licensed)
|
79%
|
79%
|
71%
|
|||
Spread
Spectrum (Unlicensed)
|
21%
|
19%
|
21%
|
|||
Point-to-Multipoint
(Licensed)
|
—
|
2%
|
8%
|
|||
Total
|
100%
|
100%
|
100%
|
Sales
|
2004
|
2004
|
2003
|
2002
|
|||||||||
North
America
|
11%
|
|
$
|
2,579
|
$
|
3,042
|
$
|
2,949
|
|||||
United
Kingdom
|
23%
|
|
5,583
|
6,349
|
5,894
|
||||||||
Continental
Europe
|
21%
|
|
5,178
|
3,693
|
4,487
|
||||||||
Asia
|
14%
|
|
3,386
|
5,831
|
15,018
|
||||||||
Other
|
31%
|
|
7,449
|
1,926
|
1,338
|
||||||||
100%
|
|
$
|
24,175
|
$
|
20,841
|
$
|
29,686
|
·
|
Focus
on point-to-point licensed and spread spectrum point-to-point
and
point-to-multipoint microwave markets. Wave Wireless designs
products
specifically for the spread spectrum (unlicensed band) microwave
frequency
bands, and licensed public safety bands. Wave Wireless has designed
its
core architecture to optimize the systems for operation at microwave
frequencies.
|
·
|
Focus
on the safety and surveillance markets. Wave Wireless currently
has
systems deployed in public safety, and security and surveillance
applications. Wave Wireless intends to market the benefits of
its
microwave systems, as well as the success of current installations,
to
drive additional demand for its wireless access
equipment.
|
·
|
Continue
expansion of Wave Wireless’ identified global market opportunities. Wave
Wireless maintains international sales and/or support offices
in Italy,
Brazil, Mexico, Singapore and the United Kingdom. Wave Wireless
intends to
continue its focus on the international market where it believes
substantial demand exists for its
products.
|
·
|
Build
and sustain manufacturing cost advantage. Wave Wireless designs
its system
architecture to reduce the number of components incorporated
into each
system, thereby allowing for the use of common components and
“building
blocks” across the range of Wave Wireless’ products. This approach reduces
Wave Wireless’ manufacturing costs enabling it to take advantage of volume
purchases and a standardized manufacturing
process.
|
·
|
Outsource
manufacturing to reduce costs. Beginning in January 2004, Wave
Wireless
outsourced the manufacture of the SPEEDLAN product to a contract
manufacturer. Wave Wireless also entered into an arrangement
to outsource
manufacturing of its point-to-point products. Utilization of
turnkey
contract manufacturers eliminates expensive in-house manufacturing
assembly, and provides Wave Wireless with the ability to scale
up or down
as market conditions dictate.
|
·
|
Position
Wave Wireless’ products for the anticipated convergence of carrier class
and unlicensed technology. Wave Wireless believes that its technology
and
experience in both the licensed and unlicensed markets will allow
it to
rapidly develop network solutions for the anticipated convergence
of
carrier grade and unlicensed
technology.
|
·
|
Leverage
and maintain software leadership. Wave Wireless differentiates
its systems
through proprietary software. This software is designed to allow
Wave
Wireless to deliver to its customers a high level of functionality
that
can be easily reconfigured by the customer to meet changing needs.
Software tools are also used to facilitate network
management.
|
·
|
SPEEDLAN
9100.
The SPEEDLAN 9100 series of broadband wireless routers offers
flexibility
in meeting the challenges of designing, building, and managing
today’s
fixed wireless networks. By allowing the user to choose between
star,
mesh, or a point-to-point deployment, the SPEEDLAN 9100 provides
a
platform that can grow and easily be re-deployed as the customers
needs
change. The SPEEDLAN 9100 utilizes 802.11 standards to communicate
at 11
Mbps per second in the 2.4 GHz
band.
|
·
|
SPEEDLAN
9200.
The SPEEDLAN 9200, released in September 2004, combines high
performance,
a broad feature set and multiple operating frequencies to provide
a
flexible, scalable and robust solution. The SPEEDLAN 9200 is
designed for
outdoor environments such as outdoor wireless LANs, metropolitan
wireless
infrastructures, or security and surveillance solutions. Based
on a
self-healing mesh network architecture, the 9200 provides 54
Mbps
throughput at either 2.4 GHz, 5.8 GHz or 4.9 GHz and supports
the latest
802.11a/g-based standards and remote access by laptop and PDA
users. The
9200 utilizes OFDM non-line-of-sight technology and provides
for secure
network performance through 128-bit AES encryption technology.
These
features make the 9200 ideally suited for the current and emerging
IP-based applications, and particularly attractive for video
applications.
|
·
|
SPEEDLAN
9300 (Under Development).
The SPEEDLAN 9300, currently under development, is a higher capacity,
scalable unit, featuring several internal radio modules based
on
state-of-the-art 802.11x technology. The product can be configured
as a
node in a multiple-radio channel mesh backbone and/or a combination
of
mesh node plus standard access points, thus providing the flexibility
needed to address challenging customer network requirements in
difficult
environments. This multiple radio feature, a new improved mesh
protocol,
and the use of a powerful network processor with hardware acceleration
engines that can perform packet classification, bring the SPEEDLAN
9300 to
a new level of performance.
|
Customer
|
2005
|
2004
|
2003
|
|||
MynTahl
Corporation
|
—
|
—
|
13%
|
|||
Orange
Personal Communications System
|
27%
|
13%
|
18%
|
|||
Vodafone
(Mannesmann)
|
5%
|
15%
|
13%
|
|||
Aces |
10%
|
1%
|
1%
|
|||
T-Mobile
|
10%
|
12%
|
12%
|
|||
TelCel
|
12%
|
25%
|
7%
|
|||
Total
|
64%
|
66%
|
64%
|
Location
of Leased Facility
|
Functions
|
Square
Footage
|
Date
Lease Expires
|
Headquarters,
San Jose, CA
|
Administration/Customer
|
||
|
Support/Sales/Engineering;
|
||
|
Manufacturing
|
19,219
|
June
30, 2010
|
Redditch,
England
|
Warehouse/Operations
|
6,700
|
September
28, 2009
|
Sarasota,
FL
|
Sales/Customer
Support
|
1,200
|
July
31, 2006
|
Inventory
Reserve
|
||||
Balance
at January 1, 2004
|
$
|
27,119
|
||
Additions
charged to Statement of Operations
|
916
|
|||
Deductions
from reserves
|
(3,746
|
)
|
||
Balance
at December 31, 2004
|
$
|
24,289
|
·
|
each
person known by Wave Wireless to be the beneficial owner of 5%
of more of
the outstanding shares of Wave Wireless common stock and Series
E
Preferred Stock;
|
·
|
each
of Wave Wireless’ directors and named executive officers;
and
|
·
|
all
of Wave Wireless’ directors and executive officers as a
group.
|
Common
Stock
|
Series
E Convertible
Preferred
Stock
|
|||||||||||||||
Name
and Address of Beneficial Owner
|
Shares
Issuable Pursuant to Convertible Notes, Warrants and Options
Exercisable
Within 60 Days of January 20, 2006
|
|
Number
of Shares Beneficially Owned (Including the Number of Shares
Shown in the
First Column)
|
Percentage
of Shares Outstanding
|
Number
of Shares Beneficially Owned (1)
|
Percentage
of Shares Outstanding
|
||||||||||
North
Sound Legacy Institutional Fund LLC
1209
Orange Street
Wilmington,
DE 19801 (2)
|
888,541
|
2,311,672
|
9.9
|
%
|
—
|
—
|
||||||||||
North
Sound Legacy International Fund Ltd.
Bison
Court, Roadtown
Tortola,
BVI (2)
|
888,541
|
2,311,672
|
9.9
|
%
|
—
|
—
|
||||||||||
SDS
Capital Group SPC, Ltd.
113
Church Street
PO
Box 134GT
Grand
Canyon, Cayman Islands
|
2,196,122
|
2,441,122
|
9.9
|
%
|
—
|
—
|
||||||||||
Bryan
Family Partnership II Ltd.
5450
Thornwood Drive, Ste G
San
Jose, CA 95123
|
2,000,000
|
2,185,378
|
8.9
|
%
|
—
|
—
|
||||||||||
Whalehaven
Capital Fund Ltd.
PO
Box HM 2257, 3rd Floor
Par
La Ville Place
14
Par-La-Ville Road
Hamilton
HM JX, Bermuda
|
1,157,331
|
1,157,331
|
4.9
|
%
|
—
|
—
|
||||||||||
Agilent
Financial Services, Inc.
1
CIT Drive, MS4110A
Livingston,
NJ 07039
|
178,571
|
178,571
|
*
|
555.8
|
60.2
|
%
|
||||||||||
Able
Electronics Corporation
31033
Huntwood Avenue
Hayward,
CA 94544
|
—
|
—
|
—
|
367.3
|
39.8
|
%
|
||||||||||
Frederick
R. Fromm
|
13,879
|
83,879
|
*
|
—
|
—
|
|||||||||||
R.
Craig Roos
|
—
|
87,333
|
*
|
—
|
—
|
|||||||||||
George
P. Roberts
|
653,739
|
743,066
|
3.2
|
%
|
—
|
—
|
||||||||||
Daniel
W. Rumsey
|
202,028
|
277,028
|
1.2
|
%
|
—
|
—
|
||||||||||
Richard
Reiss
|
—
|
70,000
|
*
|
—
|
—
|
|||||||||||
Don
Meiners
|
195,763
|
260,834
|
1.2
|
%
|
—
|
—
|
||||||||||
Sam
Smookler (3)
|
139,637
|
148,803
|
*
|
—
|
—
|
|||||||||||
Carlos
A. Belfiore
|
206,630
|
271,630
|
1.2
|
%
|
—
|
—
|
||||||||||
James
D. Bletas
|
146,667
|
211,667
|
*
|
—
|
—
|
|||||||||||
All
current directors and executive officers as a group
(7
persons)
|
1,558,343
|
2,154,240
|
9.0
|
%
|
—
|
—
|
*
|
Less
than 1%.
|
(1)
|
There
are no outstanding warrants or options to purchase shares of
Series E
Convertible Preferred Stock.
|
(2)
|
Includes
shares beneficially owned by North Sound Legacy Fund LLC, North
Sound
Legacy Institutional Fund LLC, and North Sound International
Fund
Ltd.
|
(3)
|
Mr.
Smookler’s employment with Wave Wireless was terminated effective March
10, 2005.
|
·
|
Growth
in the number of Internet users world
wide,
|
·
|
Growing
demand for high speed Internet access,
|
·
|
Scarcity
of access technologies that are capable of efficiently and economically
delivering more than 1 Mbps,
|
·
|
Lack
of wireline infrastructures in developing countries, and
|
·
|
Lack
of suitable broadband access technologies in rural and suburban
areas in
North America.
|
·
|
Instant
blanket coverage without digging up streets or leasing capacity
from
competitors,
|
·
|
A
pay-as-you-grow deployment model, which allows for low-cost market
entry
with incremental costs matched to incremental revenues,
|
·
|
Bandwidth
increments that address the requirements of small and mid-size
businesses,
|
·
|
Point-to-multipoint
technology allowing for burstable, bandwidth on demand services,
which are
specially suited towards a data-centric environment,
|
·
|
Wireless
technology which enables those who do not have access to copper,
coaxial
or fiber optic wire to participate in the high-speed Internet
access
market,
|
·
|
Significant
cost advantages through the use of license-free radio frequencies,
and
|
·
|
Easy
to set up, non-line-of-sight modems resulting in further significant
cost
savings by avoiding expensive truck rolls to install customer
premise
equipment.
|
Application
engineering;
|
System
and program planning and implementation management;
|
Path
survey, design and engineering;
|
Network
engineering, operations and wireless services;
|
Permitting;
|
Civil
works (engineering and construction);
|
Line
of sight verification;
|
Backhaul;
|
Site
inspection and audit;
|
Installation,
testing and acceptance;
|
Structured
cable installation;
|
Final
documentation.
|
·
|
increasing
the speed, reliability and user capacity of the networks to allow
more
users at greater throughput speeds;
|
·
|
enhancing
the network capabilities of the systems to support new developing
applications, and
|
·
|
reducing
the cost of WaveRider’s product offerings to provide pricing flexibility
and higher margins.
|
|
Year
ended December 31,
|
|||||||||
|
2004
|
2003
|
%
Change
|
|||||||
North
America
|
$
|
5,940
|
$
|
10,376
|
(42.8
|
)% | ||||
Non-North
America
|
3,602
|
2,703
|
33.3
|
% | ||||||
Total
revenues
|
$
|
9,542
|
$
|
13,079
|
(27.0
|
)% | ||||
Percentage
of total revenue
|
||||||||||
North
America
|
62.2
|
% |
79.3
|
% |
|
|||||
Non-North
America
|
37.8
|
% |
20.7
|
% |
|
Year
ended December 31,
|
|||||||
2004
|
2003
|
||||||
Product
revenue
|
|||||||
Gross
margin
|
$
|
2,470
|
$
|
4,214
|
|||
Gross
margin rate
|
31.8
|
%
|
36.5
|
%
|
|||
Service
revenue
|
|||||||
Gross
margin
|
$
|
879
|
$
|
966
|
|||
Gross
margin rate
|
49.3
|
%
|
63.3
|
%
|
|||
Total
revenue
|
|||||||
Gross
margin
|
$
|
3,349
|
$
|
5,180
|
|||
Gross
margin rate
|
35.1
|
%
|
39.6
|
%
|
Obligations
(in $000):
|
Total
|
|
Less
than 1 year
|
|
1
-
3 years
|
|
3
-
5 years
|
|
After
5 years
|
|||||||
Long-term
debt obligations
|
$
|
2,427,776
|
$
|
—
|
$
|
2,427,776
|
$
|
—
|
$
|
—
|
||||||
Capital
lease obligations
|
4,636
|
2,781
|
1,854
|
—
|
—
|
|||||||||||
Operating
leases
|
1,731,613
|
398,758
|
784,076
|
548,779
|
—
|
|||||||||||
Purchase
obligations
|
700,000
|
700,000
|
—
|
—
|
—
|
December
31
|
2004
|
2003
|
|||||
Finished
goods
|
$
|
1,239,278
|
$
|
1,306,580
|
|||
Raw
materials
|
314,777
|
36,330
|
|||||
1,554,055
|
1,342,910
|
||||||
Less
inventory reserves
|
(610,411
|
)
|
(376,477
|
)
|
|||
$
|
943,644
|
$
|
966,433
|
Three
Months Ended September 30,
|
||||||||||
|
2005
|
2004
|
%
Change
|
|||||||
North
America
|
$
|
2,076
|
$
|
1,768
|
17.4
|
%
|
||||
Non-North
America
|
933
|
901
|
3.6
|
%
|
||||||
Total
revenues
|
$
|
3,009
|
$
|
2,669
|
12.7
|
%
|
||||
Percentage
of total revenue
|
||||||||||
North
America
|
69.0
|
%
|
66.2
|
%
|
||||||
Non-North
America
|
31.0
|
%
|
33.8
|
%
|
Three
months ended September 30,
|
|||||||
2005
|
2004
|
||||||
Product
revenue
|
|||||||
Gross
margin
|
$
|
818
|
$
|
826
|
|||
Gross
margin rate
|
33.9
|
%
|
36.4
|
%
|
|||
Service
revenue
|
|||||||
Gross
margin
|
$
|
255
|
$
|
199
|
|||
Gross
margin rate
|
42.9
|
%
|
49.9
|
%
|
|||
Total
revenue
|
|||||||
Gross
margin
|
$
|
1,073
|
$
|
1,025
|
|||
Gross
margin rate
|
35.7
|
%
|
38.4
|
%
|
Nine
Months Ended September 30,
|
||||||||||
2005
|
2004
|
%
Change
|
||||||||
North
America
|
$
|
5,145
|
$
|
4,619
|
11.4
|
%
|
||||
Non-North
America
|
2,785
|
2,769
|
0.6
|
%
|
||||||
Total
revenues
|
$
|
7,930
|
$
|
7,388
|
7.3
|
%
|
||||
Percentage
of total revenue
|
||||||||||
North
America
|
64.9
|
%
|
62.5
|
%
|
||||||
Non-North
America
|
35.1
|
%
|
37.5
|
%
|
Nine
months ended September 30,
|
|||||||
2005
|
2004
|
||||||
Product
revenue
|
|||||||
Gross
margin
|
$
|
2,076
|
$
|
1,873
|
|||
Gross
margin rate
|
31.8
|
%
|
31.6
|
%
|
|||
Service
revenue
|
|||||||
Gross
margin
|
$
|
619
|
$
|
621
|
|||
Gross
margin rate
|
43.9
|
%
|
42.5
|
%
|
|||
Total
revenue
|
|||||||
Gross
margin
|
$
|
2,695
|
$
|
2,494
|
|||
Gross
margin rate
|
34.0
|
%
|
33.8
|
%
|
Common
Stock
|
Series
D Convertible
Preferred
Stock
|
|||||||||||||||
Name
and Address of Beneficial
Owner
(1)
|
Shares
Issuable
Pursuant
to Convertible
Preferred
Stock, Convertible Notes,Warrants
and
Options
Exercisable
Within
60
Days
of
February 8, 2006
|
Number
of Shares
Beneficially
Owned
(Including
the
Number
of
Shares
Shown in the
First
Column) (2)
|
Percentage
of
Shares
Outstanding
|
Number
of
Shares
Beneficially
Owned
(2)
|
Percentage
of
Shares
Outstanding
|
|||||||||||
Crescent
International Limited
|
||||||||||||||||
Clarendon
House
|
||||||||||||||||
2
Church Street
|
||||||||||||||||
Hamilton
H11, Bermuda
|
7,000,000
(3
|
)
|
9,614,705
|
19.32
|
%
|
350
|
43.75
|
%
|
||||||||
Wave
Wireless Corporation
|
||||||||||||||||
1996
Lundy Avenue
|
||||||||||||||||
San
Jose, CA 95131
|
9,000,000
|
9,000,000
|
18.08
|
%
|
450
|
56.25
|
%
|
|||||||||
Gerry
Chastelet
|
57,500
|
57,500
|
0.12
|
%
|
||||||||||||
Michael
Chevalier
|
50,000
|
51,500
|
0.11
|
%
|
||||||||||||
Donald
Gibbs
|
50,000
|
50,000
|
0.10
|
%
|
||||||||||||
Steven
Grant
|
50,000
|
50,000
|
0.10
|
%
|
||||||||||||
Michael
Milligan
|
55,000
|
55,000
|
0.11
|
%
|
||||||||||||
Bruce
Sinclair
|
739,000
|
968,061
|
2.36
|
%
|
||||||||||||
Charles
Brown
|
97,042
|
104,605
|
0.22
|
%
|
||||||||||||
Scott
Worthington
|
97,042
|
104,542
|
0.22
|
%
|
||||||||||||
All
current directors and
|
||||||||||||||||
executive
officers as a group
|
||||||||||||||||
(8
persons)
|
1,195,583
|
1,441,207
|
3.29
|
%
|
-
|
-
|
(1)
|
Each
director’s address and officer’s address is c/o WaveRider Communications
Inc., 255 Consumers Road, Suite 500, Toronto, Ontario,
Canada M2J
1R4.
|
(2)
|
Beneficial
ownership is determined in accordance with the rules
of the Securities and
Exchange Commission and generally includes voting or
investment power with
respect to securities. Except as indicated each person
possesses sole
voting and investment power with respect to all of the
shares of common
stock owned by such person, subject to community property
laws where
applicable. In computing the number of shares beneficially
owned by a
person and the percentage ownership of that person, shares
of common stock
subject to options held by that person that are currently
exercisable, or
become exercisable 60 days of February 8, 2006, are deemed
outstanding.
Such shares, however, are not deemed outstanding for
the purpose of
computing the percentage ownership of any other person.
Percentage
ownership is based on 33,765,854 shares of common stock
and 800 shares of
Series D Convertible Preferred Stock outstanding as of
February 8, 2006,
plus securities deemed to be outstanding with respect
to individual
stockholders pursuant to Rule 13d-3(d)(1) under the Exchange
Act.
|
(3)
|
Consists
entirely of shares of common stock issuable upon conversion
of the Series
D Convertible Preferred Stock. Crescent International Ltd.
(“Crescent”)
also holds convertible debentures issued by WaveRider in
the principal
amount of $1,468,202 and warrants to purchase 547,550 shares
of WaveRider
common stock. The shares issuable upon conversion of the
convertible
debentures and upon exercise of the warrants are not considered
to be
beneficially owned by Crescent as of February 8, 2005 due
to a limitation
that prevents Crescent from converting or exercising these
securities if
such conversion or exercise would result in Crescent, together
with any of
its affiliates, beneficially owning more than 9.999% of
the outstanding
shares of WaveRider common
stock.
|
·
|
250,000,000
shares of common stock, par value $0.0001 per share;
and
|
·
|
2,000,000
shares of preferred stock, par value $0.0001 per
share.
|
·
|
Voting.
The holders of Wave Wireless’ Series E Preferred Stock are entitled to
vote together with the holders of its common stock, as a single
class, on
all matters submitted to a vote of its stockholders. The holders
of Wave
Wireless’ Series E Preferred Stock are entitled to a number of votes equal
to the number of shares of common stock that would be issued
upon
conversion of their shares of Series E Preferred
Stock.
|
·
|
Conversion.
The Series E Preferred Stock has a liquidation preference amount
equal to
$1,000 per share. Each share of Series E Preferred Stock is convertible
into a number of shares of common stock equal to the liquidation
preference amount divided by the conversion price of $0.50. This
conversion price is subject to adjustment for any stock splits,
stock
dividends or similar transactions. The holders of Wave Wireless’ Series E
Convertible Stock may convert their shares into shares of common
stock at
any time and, if certain conditions are satisfied, Wave Wireless
has the
right to mandatorily convert their shares into shares of common
stock at
any time.
|
·
|
Dividends.
Holders of Wave Wireless’ Series E Preferred Stock are entitled to
receive, out of legally available funds, dividends at the rate
of 6% per
annum beginning on the second anniversary of the date of issuance.
Dividends are payable annually, either in cash or shares of Wave
Wireless’
common stock.
|
·
|
Liquidation.
If Wave Wireless liquidates, dissolves or winds up, the holders
of its
Series E Preferred Stock are entitled to receive the liquidation
preference amount ($1,000 per share) of their shares prior to
any amounts
being paid to the holders of Wave Wireless’ Series A Preferred Stock,
Series F Preferred Stock, Series G Preferred Stock and common
stock.
|
·
|
Voting.
Except for the purpose of approving certain specified corporate
actions
and as otherwise required by the Delaware General Corporation
Law, the
holders of Wave Wireless’ Series F Preferred Stock do not have any voting
rights.
|
·
|
Conversion.
The Series F Preferred Stock has a face value of $10,000 per
share. Each
share of Series F Preferred Stock is convertible into a number
of shares
of common stock equal to the face value divided by the conversion
price of
$0.50. This conversion price is subject to adjustment for any
stock
splits, stock dividends or similar transactions. The holders
of Wave
Wireless’ Series F Preferred Stock may voluntarily convert their shares
into shares of common stock at any time and, if certain conditions
are
satisfied, Wave Wireless has the right to mandatorily convert
their shares
into shares of common stock at any time. However, no shares of
Series F
Preferred Stock may be converted (either voluntarily or mandatorily)
into
shares of common stock if the conversion would cause the holder
or any of
its affiliates, individually or in the aggregate, to beneficially
own more
than 9.99% of Wave Wireless’ outstanding common
stock.
|
·
|
Dividends.
Holders of Wave Wireless’ Series F Preferred Stock are entitled to share
pro-rata, on an as-converted basis, in any dividends that may
be declared
by the board of directors with respect to Wave Wireless’ common
stock.
|
·
|
Liquidation.
If Wave Wireless liquidates, dissolves or winds up, the holders
of its
Series F Preferred Stock are not entitled to receive any preferential
amounts prior to any amounts being paid to the holders of the
other
classes and series of Wave Wireless’ capital
stock.
|
·
|
Voting.
Except for the purpose of approving certain specified corporate
actions
and as otherwise required by the Delaware General Corporation
Law, the
holders of Wave Wireless’ Series G Preferred Stock do not have any voting
rights.
|
·
|
Conversion.
The Series G Preferred Stock has a liquidation preference amount
equal to
$1,000 per share. Each share of Series G Preferred Stock is convertible
into a number of shares of common stock equal to the liquidation
preference amount divided by the conversion price of $0.50. This
conversion price is subject to adjustment for any stock splits,
stock
dividends or similar transactions. The holders of Wave Wireless’ Series G
Preferred Stock may voluntarily convert their shares into shares
of common
stock at any time and, if certain conditions are satisfied, Wave
Wireless
has the right to mandatorily convert their shares into shares
of common
stock at any time. However, no shares of Series G Preferred Stock
may be
converted (either voluntarily or mandatorily) into shares of
common stock
if the conversion would cause the holder or any of its affiliates,
individually or in the aggregate, to beneficially own more than
9.99% of
Wave Wireless’ outstanding common
stock.
|
·
|
Dividends.
Holders of Wave Wireless’ Series G Preferred Stock are entitled to share
pro-rata, on an as-converted basis, in any dividends that may
be declared
by the board of directors with respect to Wave Wireless’ common
stock.
|
·
|
Liquidation.
If Wave Wireless liquidates, dissolves or winds up, the holders
of its
Series G Preferred Stock are entitled to receive the liquidation
preference amount ($1,000 per share) of their shares prior to
any amounts
being paid to the holders of Wave Wireless’ Series A Preferred Stock,
Series F Preferred Stock and common
stock.
|
·
|
Voting.
Except for the purpose of approving certain specified corporate
actions
and as otherwise required by the Delaware General Corporation
Law, the
holders of Wave Wireless’ Series H Preferred Stock will not have any
voting rights.
|
·
|
Conversion.
The Series H Preferred Stock has a liquidation preference amount
of $1,000
per share. Each share of Series H Preferred Stock is convertible
into a
number of shares of common stock equal to the liquidation preference
amount divided by the conversion price of approximately $0.15.
This
conversion price is subject to adjustment for any stock splits,
stock
dividends or similar transactions. The holders of Wave Wireless’ Series H
Preferred Stock may voluntarily convert their shares into shares
of common
stock at any time and, if certain conditions are satisfied, Wave
Wireless
has the right to mandatorily convert their shares into shares
of common
stock at any time. However, no shares of Series H Preferred Stock
may be
converted (either voluntarily or mandatorily) into shares of
common stock
if the conversion would cause the holder or any of its affiliates,
individually or in the aggregate, to beneficially own more than
4.99% of
Wave Wireless’ outstanding common
stock.
|
·
|
Dividends.
Holders of Wave Wireless’ Series H Preferred Stock are entitled to share
pro-rata, on an as-converted basis, in any dividends that may
be declared
by the board of directors with respect to Wave Wireless’ common
stock.
|
·
|
Liquidation.
If Wave Wireless liquidates, dissolves or winds up, the holders
of its
Series H Preferred Stock are entitled to receive the liquidation
preference amount ($1,000 per share) of their shares prior to
any amounts
being paid to the holders of Wave Wireless’ Series A Preferred Stock and
common stock.
|
·
|
Voting.
The holders of Wave Wireless’ Series I Preferred Stock are entitled to
vote together with the holders of its common stock, as a single
class, on
all matters submitted to a vote of its stockholders. The holders
of Wave
Wireless’ Series I Preferred Stock are entitled to a number of votes equal
to the maximum number of shares of common stock that could be
issued upon
conversion of their shares of Series I Preferred Stock on the
applicable
record date.
|
·
|
Conversion.
The Series I Preferred Stock has a face value of $1,000 per share.
Each
share of Series I Preferred Stock is convertible into a number
of shares
of common stock equal to the face value divided by the conversion
price of
$0.01. This conversion price is subject to adjustment for any
stock
splits, stock dividends or similar transactions. The holders
of Wave
Wireless’ Series I Preferred Stock may voluntarily convert their shares
into shares of common stock at any time and, if certain conditions
are
satisfied, Wave Wireless has the right to mandatorily convert
their shares
into shares of common stock at any time. However, no shares of
Series I
Preferred Stock may be converted (either voluntarily or mandatorily)
into
shares of common stock if the conversion would cause the holder
or any of
its affiliates, individually or in the aggregate, to beneficially
own more
than 4.99% of Wave Wireless’ outstanding common
stock.
|
·
|
Dividends.
Holders of Wave Wireless’ Series I Preferred Stock are entitled to share
pro-rata, on an as-converted basis, in any dividends that may
be declared
by the board of directors with respect to Wave Wireless’ common
stock.
|
·
|
Liquidation.
If Wave Wireless liquidates, dissolves or winds up, the holders
of its
Series I Preferred Stock are not entitled to receive any preferential
amounts prior to any amounts being paid to the holders of the
other
classes and series of Wave Wireless’ capital
stock.
|
Shares
Beneficially Owned
Prior
to the Offering
(Upon
Completion
of
the Merger)
|
Shares
of Common Stock
Being
Sold in the Offering
|
Shares
Beneficially Owned
After
the Offering
|
|||||||||||||||||||||||
Name
of Selling Stockholder
|
Number
(1)
|
|
%
|
Common
Stock
|
|
Upon
Conversion
of
Series H
Preferred
Stock
|
|
Upon
Conversion
of
Series I
Preferred
Stock
|
|
Upon
Exercise
of
Warrants
|
|
Number
(2)
|
|
%
|
|||||||||||
Crescent
International Ltd.
|
4,216,087
|
4.9
|
%
|
3,399,117
|
8,842,449
|
13,650,000
|
9,554,264
|
—
|
—
|
(1)
|
The
shares of Series H Convertible Preferred Stock, Series I Convertible
Preferred Stock and warrants issued in connection with the merger
are
subject to a conversion blocker that caps the number of shares
eligible
for conversion so that the holder will not beneficially own more
than
4.99% of the outstanding common stock of Wave Wireless immediately
following such conversion.
|
(2)
|
Assumes
that all shares being offered by the selling stockholder under
this proxy
statement/prospectus are sold and that the selling stockholder
acquires no
additional shares of Wave Wireless common stock before the completion
of
this offering.
|
·
|
a
block trade in which the broker-dealer will attempt to sell the
shares as
agent but may position and resell a portion of the block as principal
to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer
for its
account under this proxy
statement/prospectus;
|
·
|
“at
the market” to or through market makers into an existing market for the
shares;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
through
transactions in options, swaps or other derivative securities
(whether
exchange-listed or otherwise);
|
·
|
ordinary
brokerage transactions and transactions in which the broker solicits
purchasers;
|
·
|
in
privately negotiated transactions;
and
|
·
|
any
other method permitted by applicable
law.
|
PRO
FORMA FINANCIAL INFORMATION
|
|
Pro
Forma Condensed Consolidated Balance Sheet as at September 30,
2005
|
F-A1
|
Pro
Forma Condensed Consolidated Statements of Operations for the Nine
Months
Ended September 30, 2005
|
F-A2
|
Pro
Forma Condensed Consolidated Statements of Operations for the Year
Ended
December 31, 2004
|
F-A3
|
Notes
to the Pro Forma Condensed Consolidated Financial
Statements
|
F-A4
|
WAVE
WIRELESS CORPORATION (formerly P-Com, Inc.)
|
|
Condensed
Consolidated Balance Sheets as at September 30, 2005 (unaudited)
and
December 31, 2004
|
F-B1
|
Condensed
Consolidated Statements of Operations for the three and nine months
ended
September 30, 2005 (unaudited)
|
F-B2
|
Condensed
Consolidated Statements of Cash Flows for the three and nine months
ended
September 30, 2005 and 2004 (unaudited)
|
F-B3
|
Notes
to the Condensed Consolidated Financial Statements as of September
30,
2005 and December 31, 2004 and for the three and nine months ended
September 30, 2005 and 2004 (unaudited)
|
F-B5
|
Report
of Independent Registered Public Accounting Firm of Aidman, Piser
&
Company, P.A.
|
F-C1
|
Report
of Independent Registered Public Accounting Firm of
PricewaterhouseCoopers, LLP.
|
F-C2
|
Consolidated
Balance Sheets as at December 31, 2004 and 2003
|
F-C3
|
Consolidated
Statements of Operations for the years ended December 31, 2004,
2003 and
2002
|
F-C4
|
Consolidated
Statements of Stockholders' Equity (Deficit) and Comprehensive
Loss for
the years ended December 31, 2004, 2003 and 2002
|
F-C5
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2004,
2003 and
2002
|
F-C7
|
Notes
to the Consolidated Financial Statements as of December 31, 2004
and 2003
and for the years ended December 31, 2004, 2003 and 2002
|
F-C8
|
WAVERIDER
COMMUNICATIONS INC.
|
|
Consolidated
Balance Sheets as at September 30, 2005 (unaudited) and December
31,
2004
|
F-D1
|
Consolidated
Statements of Loss, Deficit and Comprehensive Loss for the three
and nine
months ended September 30, 2005 (unaudited)
|
F-D2
|
Consolidated
Statements of Cash Flows for the three and nine months ended September
30,
2005 and 2004 (unaudited)
|
F-D3
|
Notes
to the Consolidated Financial Statements as of September 30, 2005
and
December 31, 2004 and for the three and nine months ended September
30,
2005 and 2004 (unaudited)
|
F-D4
|
Report
of Independent Registered Public Accounting Firm of Wolf & Company,
P.C.
|
F-E1
|
Consolidated
Balance Sheets as at December 31, 2004 and 2003
|
F-E2
|
Consolidated
Statements of Loss for the years ended December 31, 2004 and
2003
|
F-E3
|
Consolidated
Statements of Changes in Stockholders' (Deficit) Equity and Comprehensive
Loss for the years ended December 31, 2004 and 2003
|
F-E4
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2004
and
2003
|
F-E5
|
Notes
to the Consolidated Financial Statements as of December 31, 2004
and 2003
and for the years ended December 31, 2004 and 2003
|
F-E6
|
Wave
Wireless
|
WaveRider
|
Pro
forma Adjustments
|
Pro
forma Consolidated
|
||||||||||
ASSETS
|
|||||||||||||
|
|||||||||||||
Current
assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
166
|
$
|
688
|
—
|
$
|
854
|
||||||
Restricted
cash
|
95
|
95
|
|||||||||||
Accounts
receivable, net
|
3,300
|
1,607
|
—
|
4,907
|
|||||||||
Inventory
|
220
|
562
|
—
|
782
|
|||||||||
Prepaid
expenses and other assets
|
870
|
101
|
971
|
||||||||||
Total
current assets
|
4,651
|
2,958
|
—
|
7,609
|
|||||||||
Property
and equipment, net
|
691
|
210
|
—
|
901
|
|||||||||
Excess
of purchase price over net assets acquired and goodwill
|
11,991
|
—
|
9,645
|
21,636
|
|||||||||
Other
assets
|
28
|
—
|
—
|
28
|
|||||||||
Total
assets
|
$
|
17,361
|
$
|
3,168
|
$
|
9,645
|
$ |
30,174
|
|||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||||||||
Current
liabilities:
|
|||||||||||||
Accounts
payable
|
$
|
1,399
|
$
|
1,462
|
650
|
$
|
3,511
|
||||||
Other
accrued liabilities
|
4,663
|
1,334
|
—
|
5,997
|
|||||||||
Loan
payable to bank
|
1,948
|
—
|
—
|
1,948
|
|||||||||
Notes
payable current
|
3,777
|
393
|
(2,393
|
)
|
1,777
|
||||||||
Derivate
financial instruments
|
—
|
350
|
(350
|
)
|
—
|
||||||||
Liabilities
of discontinued operations
|
184
|
—
|
—
|
184
|
|||||||||
|
|||||||||||||
Total
current liabilities
|
11,971
|
3,539
|
(2,093
|
)
|
13,417
|
||||||||
|
|||||||||||||
Notes
payable, long-term
|
1,520
|
891
|
(891
|
)
|
1,520
|
||||||||
|
|||||||||||||
Total
liabilities
|
13,491
|
4,430
|
(2,984
|
)
|
14,937
|
||||||||
Stockholders'
equity (deficit):
|
|||||||||||||
Series
E Preferred Stock
|
332
|
—
|
—
|
332
|
|||||||||
Series
F Preferred Stock
|
711
|
—
|
—
|
711
|
|||||||||
Series
G Preferred Stock
|
4,804
|
—
|
—
|
4,804
|
|||||||||
Series
H Preferred Stock
|
—
|
—
|
2,416
|
2,416
|
|||||||||
Common
Stock
|
2
|
30
|
(25
|
)
|
7
|
||||||||
Treasury
stock, at cost; 30 shares
|
(74
|
)
|
—
|
—
|
(74
|
)
|
|||||||
Additional
paid-in capital
|
382,373
|
86,542
|
(77,598
|
)
|
391,317
|
||||||||
Accumulated
deficit
|
(384,278
|
)
|
(87,512
|
)
|
87,514
|
(384,276
|
)
|
||||||
Accumulated
other comprehensive loss
|
—
|
(322
|
)
|
322
|
—
|
||||||||
|
|||||||||||||
Total
stockholders' equity
|
3,870
|
(1,262
|
)
|
12,629
|
15,237
|
||||||||
Total
liabilities and stockholders' equity
|
$
|
17,361
|
$
|
3,168
|
$
|
9,645
|
$
|
30,174
|
Wave
Wireless
|
WaveRider
|
Pro
forma Adjustments
|
Pro
forma Consolidated
|
||||||||||
Sales
|
$
|
9,691
|
$
|
7,930
|
—
|
$
|
17,621
|
||||||
Cost
of sales
|
7,028
|
5,235
|
—
|
12,263
|
|||||||||
Gross
profit
|
2,663
|
2,695
|
—
|
5,358
|
|||||||||
Gross
margin
|
27
|
%
|
34
|
%
|
—
|
30
|
%
|
||||||
Operating
expenses:
|
|||||||||||||
Research
and development/engineering
|
2,466
|
357
|
—
|
2,823
|
|||||||||
Selling,
general and administration
|
5,178
|
3,242
|
—
|
8,420
|
|||||||||
Restructuring
charges
|
5,597
|
—
|
—
|
5,597
|
|||||||||
Total
operating expenses
|
13,241
|
3,599
|
—
|
16,840
|
|||||||||
Operating
loss
|
(10,578
|
)
|
(904
|
)
|
—
|
(11,482
|
)
|
||||||
Interest
expense
|
(589
|
)
|
(313
|
)
|
399
|
(503
|
)
|
||||||
Other
income (expense), net
|
(397
|
)
|
133
|
(136
|
)
|
(400
|
)
|
||||||
Net
income (loss)
|
(11,564
|
)
|
(1,084
|
)
|
263
|
(12,385
|
)
|
||||||
Preferred
stock accretions
|
(3,829
|
)
|
—
|
—
|
(3,829
|
)
|
|||||||
|
|||||||||||||
Net
loss attributable to common stockholders
|
$
|
(15,393
|
)
|
$
|
(1,084
|
)
|
263
|
$
|
(16,214
|
)
|
|||
|
|||||||||||||
Basic
and diluted income (loss) per common share
|
$
|
(1.10
|
)
|
(0.05
|
)
|
—
|
$
|
(0.20
|
)
|
||||
|
|||||||||||||
Shares
used in basic and diluted per share computation
|
13,931
|
23,524
|
67,713
|
81,644
|
|||||||||
|
|||||||||||||
Diluted
net income (loss) per share applicable to common
stockholders
|
$
|
(1.10
|
)
|
$
|
(0.20
|
)
|
|||||||
Shares
used in diluted per share Computation
|
13,931
|
67,713
|
81,644
|
Wave
Wireless
|
WaveRider
|
Pro
forma Adjustments
|
Pro
forma Consolidated
|
||||||||||
Sales
|
$
|
24,175
|
$
|
9,542
|
—
|
$
|
33,717
|
||||||
Cost
of sales
|
18,720
|
6,193
|
—
|
24,913
|
|||||||||
Gross
profit
|
5,455
|
3,349
|
—
|
8,804
|
|||||||||
Gross
margin
|
23
|
%
|
35
|
%
|
—
|
26
|
%
|
||||||
Operating
expenses:
|
|||||||||||||
Research
and development/engineering
|
4,976
|
1,667
|
—
|
6,643
|
|||||||||
Selling,
general and administration
|
11,324
|
5,264
|
—
|
16,588
|
|||||||||
Total
operating expenses
|
16,300
|
6,931
|
—
|
23,231
|
|||||||||
Operating
loss
|
(10,845
|
)
|
(3,582
|
)
|
—
|
(14,427
|
)
|
||||||
Interest
expense
|
(687
|
)
|
(425
|
)
|
380
|
(732
|
)
|
||||||
Other
income (expense), net
|
8,252
|
2,368
|
(2,502
|
)
|
8,118
|
||||||||
Loss
before discontinued operations
|
(3,280
|
)
|
(1,639
|
)
|
(2,124
|
)
|
(7,041
|
)
|
|||||
Loss
from discontinued operations
|
(40
|
)
|
—
|
—
|
(40
|
)
|
|||||||
Net
income (loss)
|
(3,320
|
)
|
(1,639
|
)
|
(2,124
|
)
|
(7,081
|
)
|
|||||
Preferred
stock accretions
|
(2,392
|
)
|
—
|
—
|
(2,392
|
)
|
|||||||
Preferred
stock dividends
|
(156
|
)
|
—
|
—
|
(156
|
)
|
|||||||
Net
loss attributable to common stockholders
|
$
|
(5,868
|
)
|
$
|
(1,639
|
)
|
(2,124
|
)
|
$
|
(9,629
|
)
|
||
Basic
and diluted loss per common share:
|
|||||||||||||
Loss
from continuing operations
|
$
|
(0.56
|
)
|
$
|
(0.12
|
)
|
|||||||
Loss
from discontinued operations
|
—
|
—
|
|||||||||||
Basic
and diluted loss per common share
|
$
|
(0.56
|
)
|
$
|
(0.12
|
)
|
|||||||
Shares
used in Basic and Diluted per share computation
|
10,429
|
67,713 |
78,142
|
1) |
Wave
Wireless will be the issuer of securities in the
merger.
|
2) |
After
adjustment for Wave Wireless’ holding in WaveRider as a result of their
acquisition of preferred shares upon conversion of the bridge
notes, Wave
Wireless’ current shareholders will maintain approximately 59% of the
voting rights in the merged company while WaveRider shareholders
will have
41% of the voting rights.
|
3) |
Upon
consummation
of the merger, Crescent International Ltd., WaveRider’s largest
beneficial owner, will have a 4.99% cap on the number of beneficial
shares
it can hold in the merged company. As a result, the only significant
minority shareholders in the merged company will be Wave Wireless’
existing minority beneficial
shareholders.
|
4) |
The
board of directors of the merged company (the governing body)
will be
composed of Mr. Charles Brown, the current CEO of WaveRider,
three current
directors of Wave Wireless and three current directors of
WaveRider.
|
5) |
The
officers of the merged company will consist of the Chairman of
the Board
who is appointed by the directors from Wave Wireless, the Chief
Executive
Officer and Chief Financial Officer from WaveRider and the President
of
Wave Wireless.
|
6) |
As
of the date of the merger agreement, January 3, 2006, and based
on the
calculated exchange ratio, before adjustments, Wave Wireless
would be
providing the shareholders of WaveRider a 53.6% premium to the
closing
price of the common stock.
|
7) |
Based
on number of employees, past revenue, total assets and market
valuation,
Wave Wireless is the larger of the two entities in the
merger.
|
a)
|
the
elimination of the common shareholders' equity (deficit) in WaveRider
Communications Inc.
|
b)
|
conversion
of all of WaveRider Communications Inc.’s convertible debentures and
$2,000,000 in Wave Wireless Corporation’s current notes payable into
capital upon closing.
|
c)
|
the
net assets of WaveRider Communications Inc. at estimated fair value
at the
acquisition date.
|
d)
|
the
excess of acquisition cost over the fair value of net assets acquired.
This has been presented with
goodwill.
|
e)
|
the
expenses incurred on acquisition
|
|
September
30,
|
|
December
31,
|
|
|||
|
|
2005
|
|
2004
|
|
||
ASSETS
|
|
(unaudited)
|
|
|
|||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
166
|
$
|
2,280
|
|||
Restricted
cash
|
95
|
—
|
|||||
Accounts
receivable, net
|
3,300
|
2,828
|
|||||
Inventory
|
220
|
4,722
|
|||||
Prepaid
expenses and other assets
|
870
|
1,519
|
|||||
Total
current assets
|
4,651
|
11,349
|
|||||
Property
and equipment, net
|
691
|
1,755
|
|||||
Goodwill
|
11,991
|
11,991
|
|||||
Other
assets
|
28
|
328
|
|||||
Total
assets
|
$
|
17,361
|
$
|
25,423
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
1,399
|
$
|
3,139
|
|||
Other
accrued liabilities
|
4,663
|
3,500
|
|||||
Loan
payable to bank
|
1,948
|
—
|
|||||
Notes
payable current
|
3,777
|
3,178
|
|||||
Liabilities
of discontinued operations
|
184
|
249
|
|||||
Total
current liabilities
|
11,971
|
10,066
|
|||||
Notes
payable, long-term
|
1,520
|
1,743
|
|||||
Total
liabilities
|
13,491
|
11,809
|
|||||
Redeemable
preferred stock:
|
|||||||
Series
B Preferred Stock
|
—
|
1,569
|
|||||
Series
C Preferred Stock
|
—
|
2,537
|
|||||
Series
D Preferred Stock
|
—
|
2,000
|
|||||
Total
redeemable Preferred Stock
|
—
|
6,106
|
|||||
Commitments
and contingencies (Notes 5 and 10)
|
—
|
—
|
|||||
Stockholders'
equity (deficit):
|
|||||||
Series
E Preferred Stock
|
332
|
—
|
|||||
Series
F Preferred Stock
|
711
|
—
|
|||||
Series
G Preferred Stock
|
4,804
|
—
|
|||||
Common
Stock
|
2
|
35
|
|||||
Treasury
stock, at cost; 30 shares
|
(74
|
)
|
(74
|
)
|
|||
Additional
paid-in capital
|
382,373
|
376,430
|
|||||
Accumulated
deficit
|
(384,278
|
)
|
(368,885
|
)
|
|||
Accumulated
other comprehensive loss
|
—
|
2
|
|||||
Total
stockholders' equity
|
3,870
|
7,508
|
|||||
Total
liabilities and stockholders' equity
|
$
|
17,361
|
$
|
25,423
|
|
|
Three
months ended
September 30, |
Nine
months ended
September 30, |
||||||||||
|
2005
|
|
2004
|
|
2005
|
|
2004
|
||||||
Sales
|
$
|
2,933
|
$
|
6,143
|
$
|
9,691
|
$
|
19,897
|
|||||
Cost
of sales
|
1,546
|
4,986
|
7,028
|
15,009
|
|||||||||
Gross
profit
|
1,387
|
1,157
|
2,663
|
4,888
|
|||||||||
Gross
margin
|
47
|
%
|
19
|
%
|
27
|
%
|
25
|
%
|
|||||
Operating
expenses:
|
|||||||||||||
Research
and development/engineering
|
496
|
1,310
|
2,466
|
3,825
|
|||||||||
Selling
and marketing
|
564
|
2,003
|
2,652
|
5,188
|
|||||||||
General
and administrative
|
658
|
1,130
|
2,526
|
3,383
|
|||||||||
Restructuring
charges
|
310
|
—
|
5,597
|
—
|
|||||||||
Total
operating expenses
|
2,028
|
4,443
|
13,241
|
12,396
|
|||||||||
Operating
loss
|
(641
|
)
|
(3,286
|
)
|
(10,578
|
)
|
(7,508
|
)
|
|||||
Interest
expense
|
(201
|
)
|
(142
|
)
|
(589
|
)
|
(304
|
)
|
|||||
Other
income (expense), net
|
(430
|
)
|
(10
|
)
|
(397
|
)
|
8,286
|
||||||
Income
(loss) from continuing operations
|
(1,272
|
)
|
(3,438
|
)
|
(11,564
|
)
|
474
|
||||||
Loss
from discontinued operations
|
—
|
—
|
—
|
(40
|
)
|
||||||||
Net
income (loss)
|
(1,272
|
)
|
(3,438
|
)
|
(11,564
|
)
|
434
|
||||||
Preferred
stock accretions
|
(2,670
|
)
|
(683
|
)
|
(3,829
|
)
|
(2,132
|
)
|
|||||
Net
loss attributable to common stockholders
|
$
|
(3,942
|
)
|
$
|
(4,121
|
)
|
$
|
(15,393
|
)
|
$
|
(1,698
|
)
|
|
Basic
and diluted income (loss) per common share:
|
|||||||||||||
Income
(loss) from continuing operations
|
$
|
(0.22
|
)
|
$
|
(0.27
|
)
|
$
|
(1.10
|
)
|
$
|
(0.16
|
)
|
|
Basic
and diluted income (loss) per common share
|
$
|
(0.22
|
)
|
$
|
(0.27
|
)
|
$
|
(1.10
|
)
|
$
|
(0.16
|
)
|
|
Shares
used in basic and diluted per share computation
|
17,940
|
15,358
|
13,931
|
10,842
|
|||||||||
Diluted
net income (loss) per share:
|
|||||||||||||
Income
(loss) from continuing operations
|
$
|
(0.22
|
)
|
$
|
(0.27
|
)
|
$
|
(1.10
|
)
|
$
|
(0.16
|
)
|
|
Diluted
net income (loss) per share applicable to common
stockholders
|
$
|
(0.22
|
)
|
$
|
(0.27
|
)
|
$
|
(1.10
|
)
|
$
|
(0.16
|
)
|
|
Shares
used in diluted per share computation
|
17,940
|
15,358
|
13,931
|
10,842
|
|
|
Nine
months ended
September 30, |
|||||
|
2005
|
|
2004
|
||||
Cash
flows from operating activities:
|
|||||||
Net
income (loss)
|
$
|
(11,564
|
)
|
$
|
434
|
||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
|||||||
Loss
from discontinued operations
|
—
|
40
|
|||||
Depreciation
|
498
|
1,158
|
|||||
(Gain)
or loss on debt extinguishment
|
33
|
—
|
|||||
(Gain)
or loss on disposal of property and equipment
|
(237
|
)
|
73
|
||||
Warrant
expense
|
169
|
—
|
|||||
Amortization
of warrants
|
68
|
115
|
|||||
Gain
on vendor settlements
|
(92
|
)
|
(964
|
)
|
|||
Gain
of deferred contract obligation
|
—
|
(7,500
|
)
|
||||
Bad
debt expense
|
172
|
—
|
|||||
Loss
on restructuring
|
5,597
|
—
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(445
|
)
|
121
|
||||
Inventory
|
(551
|
)
|
1,114
|
||||
Prepaid
expenses and other assets
|
806
|
(313
|
)
|
||||
Accounts
payable
|
(1,108
|
)
|
(412
|
)
|
|||
Other
accrued liabilities
|
1,241
|
(527
|
)
|
||||
Net
cash used in operating activities
|
(5,413
|
)
|
(6,661
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Acquisition
of property and equipment
|
(44
|
)
|
(203
|
)
|
|||
Increase
in restricted cash
|
(95
|
)
|
—
|
||||
Proceeds
from sale of property and equipment
|
502
|
829
|
|||||
Net
cash provided by investing activities
|
363
|
626
|
|||||
Cash
flows from financing activities:
|
|||||||
Proceeds
from bank loan
|
1,948
|
1,457
|
|||||
Proceeds
from debt financing
|
1,500
|
—
|
|||||
Proceeds
from convertible note
|
100
|
—
|
|||||
Proceeds
from special warrant offer
|
—
|
2,589
|
|||||
Payments
under capital lease obligations
|
—
|
(563
|
)
|
||||
Proceeds
from sale of SPEEDCOM common stock
|
—
|
100
|
|||||
Payments
under note payable obligations
|
(610
|
)
|
—
|
||||
Net
cash provided by financing activities
|
2,938
|
3,583
|
|||||
Effect
of exchange rate changes on cash
|
(2
|
)
|
(2
|
)
|
|||
Net
decrease in cash and cash equivalents
|
(2,114
|
)
|
(2,454
|
)
|
|||
Cash
and cash equivalents at beginning of the period
|
2,280
|
6,185
|
|||||
Cash
and cash equivalents at end of the period
|
$
|
166
|
$
|
3,731
|
Nine
months ended
September 30, |
|||||||
|
2005
|
|
|
2004
|
|||
Supplemental
cash flow disclosures:
|
|||||||
Cash
paid for interest
|
$
|
141
|
$
|
303
|
|||
Non-cash
investing and financing activities :
|
|||||||
Issuance
of notes payable to settle deferred contract obligation
|
$
|
—
|
$
|
500
|
|||
Warrants
issued in connection with convertible promissory notes
|
$
|
44
|
$
|
—
|
|||
Warrants
issued in connection with promissory notes
|
$
|
32
|
$
|
—
|
|||
Conversion
of Series C Preferred stock into Common Stock
|
$
|
3,254
|
$
|
521
|
|||
Conversion
of Series B Preferred stock into Common Stock
|
1,708
|
—
|
|||||
Conversion
of Series F Preferred stock into Common Stock
|
138
|
—
|
|||||
Warrants
issued in connection with lease termination
|
$
|
233
|
$
|
—
|
|||
Warrants
issued in connection with officer settlement
|
93
|
—
|
|||||
Warrants
issued in connection with Preferred Stock conversion
|
180
|
—
|
|||||
Issuance
of Common Stock to settle accounts payable obligation
|
138
|
—
|
September
30,
|
|
December
31,
|
|
||||
|
|
2005
|
|
2004
|
|||
Raw
materials
|
$
|
43
|
$
|
475
|
|||
Work-in-process
|
102
|
299
|
|||||
Finished
goods
|
75
|
3,948
|
|||||
|
$
|
220
|
$
|
4,722
|
|
September
30,
|
|
December
31,
|
|
|||
|
|
2005
|
|
2004
|
|||
Purchase
commitment
|
$
|
621
|
$
|
278
|
|||
Accrued
warranty (a, b)
|
341
|
491
|
|||||
Accrued
compensation and employee benefits
|
657
|
987
|
|||||
Value
added tax payable
|
149
|
175
|
|||||
Customer
advances
|
270
|
298
|
|||||
Accrued
rent
|
6
|
308
|
|||||
Deferred
revenue
|
1,714
|
112
|
|||||
Other
|
905
|
851
|
|||||
Balance
at September 30, 2005
|
$
|
4,663
|
$
|
3,500
|
Balance
at January 1, 2005
|
$
|
491
|
||
Additions
relating to products sold
|
238
|
|||
Decreases
in products under warranty
|
(297
|
)
|
||
Payments
|
(91
|
)
|
||
Balance
at September 30, 2005
|
$
|
341
|
Balance
at January 1, 2004
|
$
|
1,110
|
||
Additions
relating to products sold
|
353
|
|||
Payments
|
(532
|
)
|
||
Balance
at September 30, 2004
|
$
|
931
|
o |
Closing
bid price of the common stock for 10 consecutive trading days prior
to
delivery of the mandatory conversion notice equals or exceeds $12.00;
|
o |
Company
shall have filed a registration statement covering all shares of
common
stock issuable upon conversion of the Series B Preferred Stock, declared
effective by the SEC, and continuing effectiveness through and including
the date of the mandatory conversion;
|
o |
All
shares of common stock issuable upon conversion of Series B Preferred
Stock are authorized and reserved for issuance; registered for resale
under the 1933 Act; and listed on the Bulletin Board or other national
exchange; and
|
o |
All
amounts, if any, accrued or payable under the Certificate of Designation,
Rights and Preferences of the Series B Preferred Stock (“Certificate of
Designation”) shall have been paid.
|
o |
Upon
the occurrence of the following events, the holders of Series B Preferred
Stock may require the Company to purchase their shares of Series
B
Preferred Stock for cash:
|
o |
Company
fails to remove any restrictive legend on any common stock certificate
issued to Series B Preferred stockholders upon conversion as required
by
the Certificate of Designation;
|
o |
Company
makes an assignment for creditors or applies for appointment of a
receiver
for a substantial part of its business/property or such receiver
is
appointed;
|
o |
Bankruptcy,
insolvency, reorganization or liquidation proceedings shall be instituted
by or against the Company;
|
o |
Company
sells substantially all of its assets;
|
o |
Company
merges, consolidates or engages in a business combination with another
entity that is required to be reported pursuant to Item 1 of Form
8-K
(unless the Company is the surviving entity and its capital stock
is
unchanged);
|
o |
Company
engages in transaction(s) resulting in the sale of securities whereby
such
person or entity would own greater than 50% of the outstanding shares
of
common stock of the Company (on a fully-diluted basis);
|
o |
Company
fails to pay any indebtedness of more than $250,000 to a third party,
or
cause any other default which would have a material adverse effect
on the
business or its operations.
|
|
Shares
|
|
Amount
|
||||
Balances
as of December 31, 2004
|
108
|
$
|
1,569
|
||||
Preferred
Stock accretions to accrete the fair value to the stated
value
|
|
139
|
|||||
September
2005 Conversion into Common Stock
|
(108
|
)
|
(1,708
|
)
|
|||
Balances
as of September 30, 2005
|
—
|
$
|
—
|
o |
the
Company fails to remove any restrictive legend on any common stock
certificate issued to Series C Preferred Stock holders upon conversion
as
required by the Certificate of Designation and such failure continues
uncured for five business days after receipt of written notice;
|
o |
the
Company makes an assignment for the benefit of creditors or applies
for
appointment of a receiver for a substantial part of its business/property
or such receiver is appointed;
|
o |
bankruptcy,
insolvency, reorganization or liquidation proceedings shall be instituted
by or against the Company and shall not be dismissed within 60 days
of
their initiation;
|
o |
the
Company sells substantially all of its assets;
|
o |
the
Company merges, consolidates or engages in a business combination
with
another entity that is required to be reported pursuant to Item 1
of Form
8-K (unless the Company is the surviving entity and its capital stock
is
unchanged);
|
o |
the
Company engages in transaction(s) resulting in the sale of securities
to a
person or entity whereby such person or entity would own greater
than
fifty percent (50%) of the outstanding shares of common stock of
the
Company (calculated on a fully diluted basis);
|
o |
the
Company fails to pay any indebtedness of more than $250,000 to a
third
party, or cause any other default which would have a material adverse
effect on the business or its operations.
|
|
Shares
|
|
Amount
|
||||
Balance
as of December 31, 2004
|
6.07
|
$
|
2,537
|
||||
Preferred
Stock accretions to accrete the fair value to the stated
value
|
|
1,319
|
|||||
Redemption
of Series C Preferred Stock for 6.4 million shares of common stock,
warrants to acquire 4.1 million shares of common stock and 5,258
shares of
Series G preferred stock
|
(6.07
|
)
|
(3,856
|
)
|
|||
Balances
as of September 30, 2005
|
—
|
$
|
—
|
o |
the
Company fails to remove any restrictive legend from certificates
representing shares of Wave Wireless common stock that are issued
to
holders who convert their shares of Series D Preferred Stock;
|
o |
the
Company makes an assignment for the benefit of creditors, or applies
for
or consents to the appointment of a receiver or trustee;
|
o |
Any
bankruptcy, insolvency, reorganization or other proceeding for the
relief
of debtors is instituted by or against Wave Wireless and is not dismissed
within 60 days;
|
o |
the
Company sells substantially all of its assets, merges or consolidates
with
any other entity or engages in a transaction that results in any
person or
entity acquiring more than 50% of Wave Wireless outstanding common
stock
on a fully diluted basis;
|
o |
the
Company fails to pay when due any payment with respect to any of
its
indebtedness in excess of $250,000;
|
o |
the
Company breaches any agreement for monies owed or owing in an amount
in
excess of $250,000 and the breach permits the other party to declare
a
default or otherwise accelerate the amounts due under that agreement;
and
|
o |
the
Company permits a default under any agreement to remain uncured and
the
default would or is likely to have a material adverse effect on the
business, operations, properties or financial condition of Wave Wireless.
|
o |
Voting.
The holders of Series E Preferred Stock are entitled to vote together
with
the holders of our common stock, as a single class, on all matters
submitted to a vote of our stockholders. The holders of Series E
Preferred
Stock are entitled to a number of votes equal to the number of shares
of
common stock that would be issued upon conversion of their shares
of
Series E Preferred Stock.
|
o |
Conversion.
The Series E Preferred Stock has a liquidation preference amount
equal to
$1,000 per share. Each share of Series E Preferred Stock is convertible
into a number of shares of common stock equal to the liquidation
preference amount divided by the conversion price of $0.50. This
conversion price is subject to adjustment for any stock splits, stock
dividends or similar transactions. The holders of Series E Convertible
Stock may convert their shares into shares of common stock at any
time.
|
o |
Dividends.
Holders of Series E Preferred Stock are entitled to receive, out
of
legally available funds, dividends at the rate of 6% per annum beginning
on the second anniversary of the date of issuance. Dividends are
payable
annually, either in cash or shares of our common stock.
|
o |
Liquidation.
If we liquidate, dissolve or wind up, the holders of Series E Preferred
Stock are entitled to receive the liquidation preference amount ($1,000
per share) of their shares prior to any amounts being paid to the
holders
of our Series B Preferred Stock, Series C Preferred Stock, Series
F
Preferred Stock, Series G Preferred Stock and common stock.
|
o |
Voting.
Except for the purpose of approving certain specified corporate actions
and as otherwise required by the Delaware General Corporation Law,
the
holders of Series F Preferred Stock do not have any voting rights.
|
o |
Conversion.
The Series F Preferred Stock has a face amount equal to $10,000 per
share.
Each share of Series F Preferred Stock is convertible into a number
of
shares of common stock equal to the face amount divided by the conversion
price of $0.50. This conversion price is subject to adjustment for
any
stock splits, stock dividends or similar transactions. We have the
right
to convert all outstanding shares of our Series F Preferred Stock
into
shares of our common stock, but only if the conversion would not
cause the
holder to beneficially own more than 9.99% of our outstanding common
stock.
|
o |
Dividends.
Holders of Series F Preferred Stock are entitled to participate in
all
dividends declared on our common stock, based on the number of shares
of
common stock issuable upon conversion of their Series F Preferred
Stock.
|
o |
Liquidation.
If we liquidate, dissolve or wind up, the holders of Series F Preferred
Stock are not entitled to receive any preferential amounts prior
to any
amounts being paid to the holders of the other classes and series
of our
capital stock.
|
o |
Voting.
Except for the purpose of approving certain specified corporate actions
and as otherwise required by the Delaware General Corporation Law,
the
holders of Series G Preferred Stock do not have any voting rights.
|
o |
Conversion.
The Series G Preferred Stock has a liquidation preference amount
equal to
$1,000 per share. Each share of Series G Preferred Stock is convertible
into a number of shares of common stock equal to the liquidation
preference amount divided by the conversion price of $0.50. This
conversion price is subject to adjustment for any stock splits, stock
dividends or similar transactions. The holders of Series G Convertible
Stock may convert their shares into shares of common stock at any
time.
However, no holder of Series G Preferred Stock may convert its shares
into
shares of common stock if the conversion would cause the holder to
beneficially own more than 9.99% of our outstanding common stock.
|
o |
Dividends.
Holders of Series G Preferred Stock are entitled to participate in
all
dividends declared on our common stock, based on the number of shares
of
common stock issuable upon conversion of their Series G Preferred
Stock.
|
o |
Liquidation.
If we liquidate, dissolve or wind up, the holders of Series G Preferred
Stock are entitled to receive the liquidation preference amount ($1,000
per share) of their shares prior to any amounts being paid to the
holders
of our Series F Preferred Stock and common stock.
|
|
Inventory
|
|
||
|
|
Reserve
|
||
Balance
at January 1, 2005
|
$
|
25,312
|
||
Additions
charged to Statement of Operations
|
3,043
|
|||
Deductions
from reserves
|
(14,073
|
)
|
||
Balance
at September 30, 2005
|
$
|
14,282
|
|
Restructuring
|
|
||
|
|
Costs
|
||
Severance
|
$
|
524
|
||
Purchase
commitment charge
|
905
|
|||
Impairment
charge on P-Com Italia
|
826
|
|||
Licensed
product inventory charge
|
2,987
|
|||
Florida
building lease cancellation
|
310
|
|||
Other
|
45
|
|||
Balance
at September 30, 2005
|
$
|
5,597
|
|
|
Three
months ended Sept 30
|
Nine
months ended Sept 30
|
||||||||||
|
2005
|
|
2004
|
|
2005
|
|
2004
|
||||||
North
America
|
$
|
495
|
$
|
834
|
$
|
969
|
$
|
1,897
|
|||||
United
Kingdom
|
978
|
1,190
|
3,616
|
4,691
|
|||||||||
Europe
|
80
|
1,181
|
967
|
3,596
|
|||||||||
Asia
|
94
|
388
|
554
|
1,431
|
|||||||||
Latin
America
|
718
|
1,836
|
1,664
|
6,341
|
|||||||||
Other
regions
|
568
|
714
|
1,921
|
1,941
|
|||||||||
$
|
2,933
|
$
|
6,143
|
$
|
9,691
|
$
|
19,897
|
DECEMBER
31,
|
|||||||
2004
|
2003
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
2,280
|
$
|
6,185
|
|||
Accounts
receivable, net of allowances of $430 and $310
respectively
|
2,828
|
4,801
|
|||||
Inventory
|
4,722
|
5,258
|
|||||
Prepaid
expenses and notes receivable
|
1,519
|
2,216
|
|||||
Assets
of discontinued operations
|
—
|
40
|
|||||
Total
current assets
|
11,349
|
18,500
|
|||||
Property
and equipment, net
|
1,755
|
3,807
|
|||||
Goodwill
and other assets
|
12,319
|
12,258
|
|||||
Total
assets
|
$
|
25,423
|
$
|
34,565
|
|||
LIABILITIES,
REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
3,139
|
$
|
4,035
|
|||
Other
accrued liabilities
|
3,500
|
16,226
|
|||||
Loan
payable to bank
|
—
|
1
|
|||||
Liabilities
of discontinued operations
|
249
|
313
|
|||||
Notes
payable current
|
3,178
|
—
|
|||||
Total
current liabilities
|
10,066
|
20,575
|
|||||
Other
long-term liabilities
|
1,743
|
6
|
|||||
Total
liabilities
|
11,809
|
20,581
|
|||||
Commitments
and contingencies (notes 13 and 14)
|
|||||||
Redeemable
preferred stock:
|
|||||||
Series
B preferred stock
|
1,569
|
1,361
|
|||||
Series
C preferred stock
|
2,537
|
870
|
|||||
Series
D preferred stock
|
2,000
|
2,000
|
|||||
Total
preferred stock
|
6,106
|
4,231
|
|||||
Stockholders'
equity:
|
|||||||
Common
stock, par value $0.001 per share: 35 million shares authorized;
11.9 million and 6.8 million shares issued; 11.8
million and 6.8 million shares outstanding,
respectively
|
35
|
20
|
|||||
Treasury
stock, at cost; 30 shares
|
(74
|
)
|
(74
|
)
|
|||
Additional
paid-in capital
|
376,430
|
373,186
|
|||||
Accumulated
deficit
|
(368,885
|
)
|
(363,173
|
)
|
|||
Accumulated
other comprehensive loss
|
2
|
(206
|
)
|
||||
|
|||||||
Total
stockholders' equity
|
7,508
|
9,753
|
|||||
Total
liabilities, redeemable preferred stock and stockholders'
equity
|
$
|
25,423
|
$
|
34,565
|
FOR
THE YEARS ENDED DECEMBER 31,
|
||||||||||
2004
|
|
2003
|
|
2002
|
||||||
Sales
|
$
|
24,175
|
$
|
20,841
|
$
|
29,686
|
||||
Cost
of sales
|
18,720
|
20,604
|
30,777
|
|||||||
Gross
profit (loss)
|
5,455
|
237
|
(1,091
|
)
|
||||||
Operating
expense:
|
||||||||||
Research
and development
|
4,976
|
6,099
|
12,745
|
|||||||
Selling
and marketing
|
6,772
|
3,557
|
6,621
|
|||||||
General
and administrative
|
4,552
|
5,607
|
10,750
|
|||||||
Goodwill
impairment and amortization
|
—
|
—
|
11,409
|
|||||||
Restructuring
charges
|
—
|
3,712
|
—
|
|||||||
Total
operating expenses
|
16,300
|
18,975
|
41,525
|
|||||||
Loss
from operations
|
(10,845
|
)
|
(18,738
|
)
|
(42,616
|
)
|
||||
Other
income (expenses):
|
||||||||||
Interest
expense
|
(687
|
)
|
(2,249
|
)
|
(2,457
|
)
|
||||
Gain
on debt extinguishment, net
|
—
|
6,499
|
1,393
|
|||||||
Other
income (expense), net
|
8,252
|
3,739
|
(1,312
|
)
|
||||||
Loss
before discontinued operations, income taxes, and cumulative effect
of change in accounting principle
|
(3,280
|
)
|
(10,749
|
)
|
(44,992
|
)
|
||||
Income
tax benefit
|
—
|
—
|
(470
|
)
|
||||||
Loss
before discontinued operations and cumulative effect of change in
accounting principle
|
(3,280
|
)
|
(10,749
|
)
|
(44,522
|
)
|
||||
Loss
from discontinued operations
|
(40
|
)
|
(2,137
|
)
|
(4,284
|
)
|
||||
Loss
from continuing operations before cumulative effect of accounting
change
|
(3,320
|
)
|
(12,886
|
)
|
(48,806
|
)
|
||||
Cumulative
effect of change in accounting principle
|
—
|
—
|
(5,500
|
)
|
||||||
Net
loss
|
(3,320
|
)
|
(12,886
|
)
|
(54,306
|
)
|
||||
Preferred
stock accretions
|
(2,392
|
)
|
(1,521
|
)
|
—
|
|||||
Preferred
stock dividends in arrears
|
(156
|
)
|
—
|
—
|
||||||
Net
loss attributable to common stockholders
|
$
|
(5,868
|
)
|
$
|
(14,407
|
)
|
$
|
(54,306
|
)
|
|
Basic
and diluted loss per common share:
|
||||||||||
Loss
from continuing operations
|
$
|
(0.56
|
)
|
$
|
(6.80
|
)
|
$
|
(52.28
|
)
|
|
Loss
from discontinued operations
|
—
|
(1.18
|
)
|
(5.03
|
)
|
|||||
Cumulative
effect of change in accounting principle
|
—
|
—
|
(6.46
|
)
|
||||||
Basic
and diluted loss per common share
|
$
|
(0.56
|
)
|
$
|
(7.98
|
)
|
$
|
(63.77
|
)
|
|
Shares
used in basic and diluted per share computation
|
10,429
|
1,805
|
852
|
Common
Stock
|
||||||||||||||||||||||
Shares
|
|
Amount
|
|
Additional
Paid-In
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
|
Comprehensive
Income
(Loss)
|
|
Total
|
||||||||||
Balance
at December 31, 2001
|
566
|
8
|
319,994
|
(294,460
|
)
|
(1,286
|
)
|
—
|
24,256
|
|||||||||||||
Issuance
of Common Stock for cash, net of issuance costs of $821
|
493
|
7
|
7,706
|
—
|
—
|
—
|
7,713
|
|||||||||||||||
Issuance
of warrants for Common Stock
in conjunction with line of credit
borrowings
|
—
|
—
|
65
|
—
|
—
|
—
|
65
|
|||||||||||||||
Issuance
of Common Stock as part
of vendor settlements
|
42
|
1
|
1,273
|
—
|
—
|
—
|
1,274
|
|||||||||||||||
Conversion
of notes payable to Common
Stock
|
46
|
—
|
4,187
|
—
|
—
|
—
|
4,187
|
|||||||||||||||
Issuance
of warrants for Common Stock
for services rendered
|
—
|
—
|
480
|
—
|
—
|
—
|
480
|
|||||||||||||||
Issuance
of Common Stock under employee
stock purchase plan
|
1
|
—
|
35
|
—
|
—
|
—
|
35
|
|||||||||||||||
Cumulative
translation adjustment
|
—
|
—
|
—
|
—
|
946
|
946
|
946
|
|||||||||||||||
Net
loss
|
—
|
—
|
—
|
(54,306
|
)
|
—
|
(54,306
|
)
|
(54,306
|
)
|
||||||||||||
Comprehensive
loss
|
(53,360
|
)
|
||||||||||||||||||||
Balance
at December 31, 2002
|
1,148
|
$
|
16
|
$
|
333,740
|
$
|
(348,766
|
)
|
$
|
(340
|
)
|
$
|
(15,350
|
)
|
Common
Stock
|
|||||||||||||||||||||||||
Shares
|
|
Amount
|
|
Additional
Paid-In
Capital
|
|
Treasury
Stock
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Compre-hensive
Income
(Loss)
|
|
Net
Compre-hensive
Income
(Loss)
|
|
Total
|
|||||||||||
Balance
at December 31, 2002
|
1,148
|
$
|
16
|
$
|
333,740
|
$
|
(348,766
|
)
|
$
|
(340
|
)
|
—
|
$
|
(15,350
|
)
|
||||||||||
Non-monetary
exchange of common stock
for equipment
|
(31
|
)
|
(74
|
)
|
(74
|
)
|
|||||||||||||||||||
Issuance
of common stock for cash, net of expenses
|
70
|
307
|
307
|
||||||||||||||||||||||
Discount
on convertible promissory notes
|
—
|
693
|
693
|
||||||||||||||||||||||
Issuance
of common stock for professional services rendered
|
150
|
450
|
450
|
||||||||||||||||||||||
Issuance
of common stock for vendor settlement
|
159
|
558
|
558
|
||||||||||||||||||||||
Exercise
of warrants for common stock
|
36
|
1
|
1
|
||||||||||||||||||||||
Issuance
of common stock to SpeedCom for business purchase
|
2,117
|
6
|
7,232
|
7,238
|
|||||||||||||||||||||
Warrant
amortization expenses
|
—
|
367
|
367
|
||||||||||||||||||||||
Conversion
of Series B preferred stock to common stock
|
3,141
|
9
|
10,909
|
10,918
|
|||||||||||||||||||||
Discount
on Series C preferred stock, related
to beneficial conversion feature
|
18,918
|
18,918
|
|||||||||||||||||||||||
Accretions
of preferred stock; $651 related
to Series B, and $870 related to
Series C
|
(1,521
|
)
|
(1,521
|
)
|
|||||||||||||||||||||
Foreign
currency translation adjustments
|
134
|
134
|
134
|
||||||||||||||||||||||
Other
changes
|
(11
|
)
|
11
|
||||||||||||||||||||||
Net
loss
|
(12,886
|
)
|
(12,886
|
)
|
(12,886
|
)
|
|||||||||||||||||||
Comprehensive
loss
|
|||||||||||||||||||||||||
(12,752
|
)
|
||||||||||||||||||||||||
Balance
at December 31, 2003
|
6,790
|
$
|
20
|
$
|
373,186
|
$
|
(74
|
)
|
$
|
(363,173
|
)
|
$
|
(206
|
)
|
$
|
9,753
|
|||||||||
Preferred
series C conversion
|
2,275
|
6
|
517
|
517
|
|||||||||||||||||||||
Placement
warrants converted to common stock
|
182
|
1
|
1
|
||||||||||||||||||||||
Warrant
issuance net of expense of $187K
|
2,600
|
8
|
2,420
|
2,434
|
|||||||||||||||||||||
Warrants
issued in connection with debentures
|
307
|
307
|
|||||||||||||||||||||||
Accretion
of preferred stock:
$208 Related to series B and $2,184 related to series C |
(2,392
|
)
|
(2,392
|
)
|
|||||||||||||||||||||
Foreign
currency translation adjustments
|
208
|
208
|
208
|
||||||||||||||||||||||
Net
loss
|
(3,320
|
)
|
(3,320
|
)
|
(3,320
|
)
|
|||||||||||||||||||
Comprehensive
loss
|
(3,112
|
)
|
|||||||||||||||||||||||
Balance
at December 31, 2004
|
11,847
|
$
|
35
|
$
|
376,430
|
$
|
(74
|
)
|
$
|
(368,885
|
)
|
2
|
7,508
|
Years
ended December 31,
|
||||||||||
|
2004
|
|
2003
|
|
2002
|
|||||
Cash
flows from operating activities:
|
||||||||||
Net
loss
|
$
|
(3,320
|
)
|
$
|
(12,886
|
)
|
$
|
(54,306
|
)
|
|
Adjustments
to reconcile net loss to net cash flows from operating
activities:
|
||||||||||
Gain
on retirement of convertible notes
|
—
|
(6,499
|
)
|
(1,393
|
)
|
|||||
Depreciation
expense
|
1,489
|
3,890
|
6,602
|
|||||||
Inventory
valuation and other charges
|
916
|
3,734
|
5,770
|
|||||||
Asset
impairment and other restructuring charges
|
—
|
3,712
|
—
|
|||||||
Loss
on discontinued operations
|
40
|
2,137
|
4,284
|
|||||||
Goodwill
impairment charge
|
—
|
—
|
11,409
|
|||||||
Cumulative
effect of change in accounting principle
|
—
|
—
|
5,500
|
|||||||
Gain
on vendor settlements, included in other income (expenses),
net
|
(964
|
)
|
(2,060
|
)
|
—
|
|||||
Gain
on settlement of contract
|
(7,500
|
)
|
—
|
—
|
||||||
Stock
compensation expenses for consultants
|
—
|
779
|
—
|
|||||||
Amortization
of discount on promissory notes
|
—
|
731
|
—
|
|||||||
(Gain)
loss on disposal of equipment, included in other income (expenses),
net
|
167
|
(635
|
)
|
153
|
||||||
Notes
conversion expense
|
—
|
—
|
771
|
|||||||
Amortization
of stock warrants
|
138
|
367
|
546
|
|||||||
Write-off
of notes receivable
|
—
|
100
|
159
|
|||||||
Increase
(decrease) in cash resulting from changes in:
|
||||||||||
Accounts
receivable, net of reserve
|
2,048
|
144
|
979
|
|||||||
Inventory
|
(172
|
)
|
2,487
|
12,664
|
||||||
Prepaid
expenses and other assets
|
349
|
846
|
3,874
|
|||||||
Accounts
payable
|
(1,011
|
)
|
(1,181
|
)
|
440
|
|||||
Other
accrued liabilities
|
(1,327
|
)
|
(1,539
|
)
|
(11,963
|
)
|
||||
Net
cash flows from operating activities
|
(9,147
|
)
|
(5,873
|
)
|
(14,511
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Acquisition
of property and equipment
|
(321
|
)
|
(182
|
)
|
(596
|
)
|
||||
Proceeds
from sale of property and equipment
|
829
|
—
|
251
|
|||||||
Proceeds
from sales of Speedcom common stock
|
100
|
—
|
—
|
|||||||
Change
in restricted cash
|
—
|
415
|
2,496
|
|||||||
Cash
paid for Speedcom business purchase
|
—
|
(1,580
|
)
|
—
|
||||||
Net
asset of discontinued operation
|
—
|
635
|
2,900
|
|||||||
Net
cash flows from investing activities
|
608
|
(712
|
)
|
5,051
|
||||||
Cash
flows from financing activities:
|
||||||||||
Payments
of notes payable
|
—
|
(750
|
)
|
(2,111
|
)
|
|||||
Proceeds
from issuance of common stock, net of expenses
|
—
|
307
|
7,713
|
|||||||
Proceeds
from issuance of preferred stock, net of expenses
|
—
|
15,108
|
—
|
|||||||
Proceeds
from Employee Stock Purchase Plan
|
—
|
—
|
35
|
|||||||
Proceeds
from (repayment of) loan payable to bank
|
(1
|
)
|
(2,603
|
)
|
2,604
|
|||||
Proceeds
from exercise of warrant offers, net of expenses
|
2,434
|
—
|
—
|
|||||||
Proceeds
from debentures
|
3,300
|
—
|
—
|
|||||||
Payments
under capital lease obligations
|
(1,052
|
)
|
(186
|
)
|
(497
|
)
|
||||
Net
cash flows from financing activities
|
4,681
|
11,876
|
7,744
|
|||||||
Effect
of exchange rate changes on cash
|
(47
|
)
|
33
|
52
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(3,905
|
)
|
5,324
|
(1,664
|
)
|
|||||
Cash
and cash equivalents at beginning of the year
|
6,185
|
861
|
2,525
|
|||||||
Cash
and cash equivalents at end of the year
|
$
|
2,280
|
$
|
6,185
|
$
|
861
|
1.
|
THE
COMPANY, LIQUIDITY AND MANAGEMENT'S PLANS, AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
|
2004
|
|
2003
|
|
2002
|
||||||
Stock-based
employee compensation costs used in the determination of net income
(loss)
attributable to common stockholders, as reported
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Loss
attributable to common stockholders, as reported
|
$
|
5,868
|
$
|
14,407
|
$
|
54,306
|
||||
Stock-based
employee compensation costs that would have been included in the
determination of net loss if the fair value method (SFAS 123) had
been
applied to all awards
|
$
|
1,940
|
$
|
1,967
|
$
|
2,747
|
||||
Unaudited
pro forma net loss attributable to common stockholders, if the
fair value
method had been applied to all awards
|
$
|
7,808
|
$
|
16,374
|
$
|
57,053
|
||||
Net
loss attributable to common stockholders per common share, as
reported
|
$
|
0.56
|
$
|
7.98
|
$
|
63.77
|
||||
Unaudited
pro forma net loss attributable to common Stockholders per common
share,
if the fair value method had been applied to all awards
|
$
|
0.75
|
$
|
9.07
|
$
|
67.00
|
FOR
THE YEAR ENDED DECEMBER 31,
|
|
|||
|
|
2002
|
||
Reported
net loss attributable to common stockholders
|
$
|
(54,306
|
)
|
|
Add
back: Goodwill amortization
|
—
|
|||
Adjusted
net loss
|
(54,306
|
)
|
||
Basic
and diluted loss per share attributable to common
stockholders:
|
||||
Reported
net loss
|
$
|
(63.77
|
)
|
|
Add
back: Goodwill amortization
|
—
|
|||
Adjusted
net loss
|
$
|
(63.77
|
)
|
|
Weighted
average number of shares
|
852
|
2004
|
|
2003
|
|
2002
|
||||||
Balance
at January 1,
|
$
|
11,981
|
$
|
—
|
$
|
16,909
|
||||
Purchased
goodwill during the year
|
—
|
11,981
|
—
|
|||||||
Goodwill
amortization expense
|
—
|
—
|
—
|
|||||||
Transition
impairment
|
—
|
—
|
(5,500
|
)
|
||||||
Impairment
charge
|
—
|
—
|
(11,409
|
)
|
||||||
Balance
at December 31,
|
$
|
11,981
|
$
|
11,981
|
$
|
—
|
As
of December 31,
|
|||||||
2004
|
|
2003
|
|||||
Raw
materials
|
$
|
475
|
$
|
3,219
|
|||
Work-in-process
|
299
|
1,682
|
|||||
Finished
goods
|
3,948
|
277
|
|||||
Inventory
at customer sites
|
—
|
80
|
|||||
$
|
4,722
|
$
|
5,258
|
As
of December 31,
|
||||||||||
Useful
life
|
|
2004
|
|
2003
|
||||||
Tooling
and test equipment
|
3
- 5 years
|
$
|
27,188
|
$
|
27,196
|
|||||
Computer
equipment
|
3
years
|
6,065
|
6,480
|
|||||||
Furniture
and fixtures
|
5
years
|
2,307
|
2,360
|
|||||||
Land
and buildings and leasehold improvements
|
5
to 7, and 33 years
|
642
|
1,736
|
|||||||
Construction
in process
|
147
|
14
|
||||||||
|
36,349
|
37,786
|
||||||||
Less:
Accumulated depreciation and amortization
|
(34,594
|
)
|
(33,979
|
)
|
||||||
|
$
|
1,755
|
$
|
3,807
|
|
As
of December 31,
|
||||||
|
|||||||
|
2004
|
|
2003
|
||||
|
|||||||
Purchase
commitment
|
$
|
278
|
$
|
1,238
|
|||
Deferred
contract obligations (a)
|
—
|
8,000
|
|||||
Deferred
revenue
|
112
|
243
|
|||||
Accrued
employee benefits
|
987
|
1,092
|
|||||
Accrued
warranty (b)
|
491
|
1,110
|
|||||
Lease
obligations
|
—
|
2,335
|
|||||
Accrued
rent
|
308
|
497
|
|||||
Customer
advance
|
298
|
468
|
|||||
Other
|
1,026
|
1,243
|
|||||
|
$
|
3,500
|
$
|
16,226
|
|
2004
|
|
2003
|
|
2002
|
|||||
Balance
at January 1,
|
$
|
1,110
|
$
|
936
|
$
|
2,843
|
||||
Additions
relating to product sold
|
367
|
729
|
430
|
|||||||
Payments
|
(984
|
)
|
(555
|
)
|
(2,337
|
)
|
||||
Balance
at December 31,
|
$
|
493
|
$
|
1,110
|
$
|
936
|
|
December
31,
|
||||||
2004
|
2003
|
||||||
Capital
lease obligations
|
$
|
1,743
|
$
|
6
|
|||
|
$
|
1,743
|
$
|
6
|
|
2004
|
|
2003
|
|
2002
|
|||||
Gains
(losses) on settlements of accounts payable and liabilities
|
$
|
8,300
|
$
|
2,194
|
$
|
(1,254
|
)
|
|||
Gains
(losses) on disposals of property and equipment
|
(30
|
)
|
1,061
|
(217
|
)
|
|||||
Gains
(losses) on transactions denominated in foreign currencies
|
(143
|
)
|
852
|
148
|
||||||
Write-off
advance to an ex-employee
|
—
|
(100
|
)
|
(159
|
)
|
|||||
Write-off
notes receivable from Spectrasite
|
—
|
—
|
(791
|
)
|
||||||
Accruals
write-back
|
—
|
—
|
416
|
|||||||
Other
income (expenses), net
|
125
|
(268
|
)
|
545
|
||||||
Total
other income (expenses), net
|
$
|
8,252
|
$
|
3,739
|
$
|
(1,312
|
)
|
o |
Closing
bid price of the Common Stock for 10 consecutive trading days prior
to
delivery of the mandatory conversion Notice equals or exceeds
$12.00;
|
o |
Company
shall have filed a registration statement covering all shares of
Common
Stock issuable upon conversion of the Series B Preferred Stock, declared
effective by the SEC, and continuing effectiveness through and including
the date of the mandatory
conversion;
|
o |
All
shares of Common Stock issuable upon conversion of Series B Preferred
Stock are authorized and reserved for issuance; registered for resale
under the 1933 Act; and listed on the Bulletin Board or other national
exchange; and
|
o |
All
amounts, if any, accrued or payable under the Certificate of Designation,
Rights and Preferences of the Series B Preferred Stock (“Certificate of
Designation”) shall have been paid.
|
o |
Company
fails to remove any restrictive legend on any Common Stock certificate
issued to Series B Preferred stockholders upon conversion as required
by
the Certificate of Designation;
|
o |
Company
makes an assignment for creditors or applies for appointment of a
receiver
for a substantial part of its business/property or such receiver
is
appointed;
|
o |
Bankruptcy,
insolvency, reorganization or liquidation proceedings shall be instituted
by or against the Company;
|
o |
Company
sells substantially all of its assets;
|
o |
Company
merges, consolidates or engages in a business combination with another
entity that is required to be reported pursuant to Item 1 of Form
8-K
(unless the Company is the surviving entity and its capital stock
is
unchanged);
|
o |
Company
engages in transaction(s) resulting in the sale of securities whereby
such
person or entity would own greater than 50% of the outstanding shares
of
Common Stock of the Company (on a fully-diluted
basis);
|
o |
Company
fails to pay any indebtedness of more than $250,000 to a third party,
or
cause any other default which would have a material adverse effect
on the
business or its operations.
|
|
Shares
|
|
Amount
|
||||
Activity
during the year ended December 31, 2003:
|
|||||||
Issuance
of Series B preferred stock
|
1,000
|
$
|
11,619
|
||||
Preferred
stock accretions to accrete the Fair value to the stated value (b)
|
651
|
||||||
Conversion
of Series B preferred stock for 3,141 Shares of common stock
|
(892
|
)
|
(10,909
|
)
|
|||
Balances
as of December 31, 2003 (c) (d)
|
108
|
$
|
1,361
|
||||
Activity
during the year ended December 31, 2004:
|
|||||||
Preferred
stock accretions to accrete the fair value to the stated value (b)
|
208
|
||||||
Balances
as of December 31, 2004 (c) (d)
|
108
|
$
|
1,569
|
o |
the
Company fails to remove any restrictive legend on any Common Stock
certificate issued to Series C Preferred Stock holders upon conversion
as
required by the Certificate of Designation and such failure continues
uncured for five business days after receipt of written
notice;
|
o |
the
Company makes an assignment for the benefit of creditors or applies
for
appointment of a receiver for a substantial part of its business/property
or such receiver is appointed;
|
o |
bankruptcy,
insolvency, reorganization or liquidation proceedings shall be instituted
by or against the Company and shall not be dismissed within 60 days
of
their initiation;
|
o |
the
Company sells substantially all of its
assets;
|
o |
the
Company merges, consolidates or engages in a business combination
with
another entity that is required to be reported pursuant to Item 1
of Form
8-K (unless the Company is the surviving entity and its capital stock
is
unchanged);
|
o |
the
Company engages in transaction(s) resulting in the sale of securities
to a
person or entity whereby such person or entity would own greater
than
fifty percent (50%) of the outstanding shares of Common Stock of
the
Company (calculated on a fully-diluted
basis);
|
o |
the
Company fails to pay any indebtedness of more than $250,000 to a
third
party, or cause any other default which would have a material adverse
effect on the business or its
operations.
|
|
Shares
|
|
Amount
|
||||
Activity
during the year ended December 31, 2003:
|
|||||||
Sale
of Series C preferred stock for cash, net of issuance expenses
|
9.4
|
$
|
15,108
|
||||
Issuance
of Series C preferred stock for services and settlements
|
0.6
|
905
|
|||||
Allocation
of cash proceeds to warrants
|
(8,136
|
)
|
|||||
Beneficial
conversion feature
|
(7,877
|
)
|
|||||
Preferred
stock accretions to accrete the fair value to the stated
value
|
870
|
||||||
Balance
as of December 31, 2003
|
10.0
|
870
|
|||||
Activity
during the year ended December 31, 2004
|
|||||||
Preferred
stock accretions to accrete the fair value to the stated
value
|
2,184
|
||||||
Conversion
of Series C preferred stock for 2,275 shares of common
stock
|
(4.0
|
)
|
(517
|
)
|
|||
Balances
as of December 31, 2004 (e) (f)
|
6.0
|
$
|
2,537
|
o |
the
Company fails to remove any restrictive legend from certificates
representing shares of P-Com Common Stock that are issued to holders
who
convert their shares of Series D Preferred
Stock;
|
o |
the
Company makes an assignment for the benefit of creditors, or applies
for
or consents to the appointment of a receiver or
trustee;
|
o |
Any
bankruptcy, insolvency, reorganization or other proceeding for the
relief
of debtors is instituted by or against P-Com and is not dismissed
within
60 days;
|
o |
the
Company sells substantially all of its assets, merges or consolidates
with
any other entity or engages in a transaction that results in any
person or
entity acquiring more than 50% of P-Com's outstanding Common Stock
on a
fully diluted basis;
|
o |
the
Company fails to pay when due any payment with respect to any of
its
indebtedness in excess of $250,000;
|
o |
the
Company breaches any agreement for monies owed or owing in an amount
in
excess of $250,000 and the breach permits the other party to declare
a
default or otherwise accelerate the amounts due under that agreement;
and
|
o |
the
Company permits a default under any agreement to remain uncured and
the
default would or is likely to have a material adverse effect on the
business, operations, properties or financial condition of
P-Com.
|
Shares
|
|
Amount
|
|||||
Issuance
of Series D Preferred Stock, at fair value, to redeem $2 million
face
value of notes (a)
|
2,000
|
$
|
2,000
|
||||
Balances
as of December 31, 2004 (b) (c)
|
2,000
|
$
|
2,000
|
|
2004
|
2003
|
2002
|
||||||||||||||||
|
|||||||||||||||||||
Shares
|
Price
Range
|
Shares
|
Price
Range
|
Shares
|
Price
Range
|
||||||||||||||
Outstanding
at beginning of year
|
5,900
|
|
$9.00-1,275.00
|
102
|
|
$15.00-42.50
|
22
|
|
$450.00-1,275.00
|
||||||||||
Issued
|
707
|
|
$0.56-1.50
|
5,748
|
|
$0.30-1.02
|
55
|
|
$9.00-30.60
|
||||||||||
Adjustments
(a)
|
(525
|
)
|
711
|
$0.38-$12.44
|
25
|
|
$131.40-373.20
|
||||||||||||
Exercised
|
(3,255
|
)
|
|
$0.00-0.05
|
(36
|
)
|
|
$0.03-0.03
|
|||||||||||
Cancelled
|
(124
|
)
|
|
$0.24-0.24
|
(625
|
)
|
|
$6.12-255.00
|
|||||||||||
Outstanding
at end of year
|
2,703
|
5,900
|
102
|
||||||||||||||||
Warrants
exercisable at end of year
|
2,703
|
5,801
|
102 | ||||||||||||||||
Weighted-average
exercise price of warrants issued during the year
|
$ | 1.26 | $ | 4.80 | $ | 19.20 |
2004
|
|
2003
|
|
2002
|
|||||||||||||||
Shares
|
|
Price
|
|
Shares
|
|
Price
|
|
Shares
|
|
Price
|
|||||||||
Outstanding
at beginning of year
|
1,104
|
$
|
26.40
|
102
|
$
|
361.50
|
48
|
$
|
876.30
|
||||||||||
Granted
|
335
|
2.41
|
1,034
|
|
3.90
|
68
|
30.30
|
||||||||||||
Exercised
|
1
|
4.17
|
—
|
—
|
—
|
||||||||||||||
Canceled
|
(272
|
)
|
10.42
|
(32
|
)
|
355.80
|
(14
|
)
|
504.60
|
||||||||||
Outstanding
at end of year
|
1,168
|
23.30
|
1,104
|
26.40
|
102
|
361.50
|
|||||||||||||
Options
exercisable at year-end
|
451
|
54.83
|
151
|
162.00
|
40
|
735.90
|
|||||||||||||
Weighted-average
fair value of options granted during the year
|
|
|
$
|
23.30
|
|
|
$ |
3.60
|
$ |
23.10
|
|
2004
|
|
2003
|
|
2002
|
|||||
Net
loss attributable to common stockholders
|
||||||||||
As
reported
|
$
|
(5,868
|
)
|
$
|
(14,407
|
)
|
$
|
(54,306
|
)
|
|
Pro
forma
|
$
|
(7,808
|
)
|
$
|
(16,374
|
)
|
$
|
(57,054
|
)
|
|
Net
loss per share
|
||||||||||
As
reported --Basic and Diluted
|
$
|
(0.56
|
)
|
$
|
(7.98
|
)
|
$
|
(63.77
|
)
|
|
Pro
forma --Basic and Diluted
|
$
|
(0.75
|
)
|
$
|
(9.07
|
)
|
$
|
(67.00
|
)
|
Inventory
Reserve
|
|||||||||||||
|
|
Additions
|
|
|
|
|
|
||||||
|
|
Balance
at
|
|
Charged
to
|
|
Deductions
|
|
|
|
||||
|
|
Beginning
|
|
Statement
|
|
From
|
|
Balance
at
|
|
||||
|
|
of
Year
|
|
of
Operations
|
|
Reserves
|
|
End
of Year
|
|||||
Year
ended December 31, 2002
|
$
|
38,597
|
$
|
5,770
|
$
|
(
4,800
|
)
|
$
|
39,567
|
||||
Year
ended December 31, 2003
|
$
|
39,567
|
$
|
5,460
|
$
|
(17,908
|
)
|
$
|
27,119
|
||||
Year
ended December 31, 2004
|
$
|
27,119
|
$
|
916
|
$
|
(3,746
|
)
|
$
|
24,289
|
Year
Ended December 31,
|
||||||||||
2004
|
|
2003
|
|
2002
|
||||||
Sales
|
$
|
—
|
$
|
1,065
|
$
|
3,337
|
||||
Loss
from operations
|
$
|
(40
|
)
|
$
|
(581
|
)
|
$
|
(4,284
|
)
|
|
Provision
for income taxes
|
—
|
—
|
—
|
|||||||
Net
loss
|
$
|
(40
|
)
|
$
|
(581
|
)
|
$
|
(4,284
|
)
|
December
31,
|
|||||||
|
2004
|
2003
|
|||||
Total
assets related to discontinued operations
|
|||||||
Cash
|
$
|
—
|
$
|
—
|
|||
Accounts
receivable
|
—
|
—
|
|||||
Inventory
|
—
|
—
|
|||||
Prepaid
expenses and other assets
|
—
|
—
|
|||||
Property
plant and equipment
|
—
|
—
|
|||||
Other
assets
|
—
|
40
|
|||||
|
$ | — |
$
|
40
|
|||
Total
liabilities related to discontinued operations
|
|||||||
Accounts
payable
|
$
|
183
|
$
|
183
|
|||
Other
accrued liabilities
|
66
|
130
|
|||||
$ | 249 | $ | 313 |
%
of total
|
|||||||||||||
Sales
|
for
2004
|
|
2004
|
|
2003
|
|
2002
|
||||||
North
America
|
11
|
%
|
$
|
2,579
|
$
|
3,042
|
$
|
2,949
|
|||||
United
Kingdom
|
23
|
%
|
5,583
|
6,349
|
5,894
|
||||||||
Continental
Europe
|
21
|
%
|
5,178
|
3,693
|
4,487
|
||||||||
Asia
|
14
|
%
|
3,386
|
5,831
|
15,018
|
||||||||
Other
Geographic Regions
|
31
|
%
|
7,449
|
1,926
|
1,338
|
||||||||
100
|
%
|
$
|
24,175
|
$
|
20,841
|
$
|
29,686
|
2004
|
|
2003
|
|||||
Property,
plant and equipment, net
|
|||||||
United
States
|
$
|
1,467
|
$
|
2,324
|
|||
United
Kingdom
|
26
|
36
|
|||||
Italy
|
253
|
1,439
|
|||||
Other
geographic regions
|
9
|
8
|
|||||
Total
|
$
|
1,755
|
$
|
3,807
|
Year
Ended December 31,
|
||||||||||
2004
|
|
2003
|
|
2002
|
||||||
Domestic
|
$
|
(2,574
|
)
|
$
|
(10,669
|
)
|
$
|
(44,694
|
)
|
|
Foreign
|
(706
|
)
|
(80
|
)
|
(298
|
)
|
||||
$
|
(3,280
|
)
|
$
|
(10,749
|
)
|
$
|
(44,992
|
)
|
|
2004
|
|
2003
|
|
2002
|
|||||
Current:
|
||||||||||
Federal
|
$
|
—
|
$
|
—
|
$
|
(503
|
)
|
|||
State
|
—
|
—
|
—
|
|||||||
Foreign
|
—
|
—
|
33
|
|||||||
|
— |
—
|
(470
|
)
|
||||||
Deferred:
|
||||||||||
Federal
|
—
|
—
|
—
|
|||||||
State
|
—
|
—
|
—
|
|||||||
|
— |
—
|
—
|
|||||||
Total
|
$
|
—
|
$
|
—
|
$
|
(470
|
)
|
December
31,
|
|||||||
2004
|
|
2003
|
|||||
Net
operating loss carryforwards
|
$
|
98,594
|
$
|
92,133
|
|||
Credit
carryforwards
|
4,143
|
4,352
|
|||||
Intangible
assets
|
16,126
|
18,868
|
|||||
Reserves
and other
|
11,417
|
15,549
|
|||||
Total
deferred tax assets
|
$
|
130,280
|
$
|
130,902
|
|||
Valuation
allowance
|
(130,280
|
)
|
(130,902
|
)
|
|||
Net
deferred tax asset
|
$
|
—
|
$
|
—
|
2004
|
|
2003
|
|
2002
|
||||||
Income
tax benefit at federal statutory rate
|
-35.0
|
%
|
-35.0
|
%
|
-35.0
|
%
|
||||
State
income taxes net of federal benefit
|
-5.8
|
%
|
-5.8
|
%
|
-5.8
|
%
|
||||
Foreign
income taxes at different rate
|
0.0
|
%
|
0.0
|
%
|
0.5
|
%
|
||||
Change
in valuation allowance
|
40.8
|
%
|
40.8
|
%
|
40.8
|
%
|
||||
Other
Net
|
0.0
|
%
|
0.0
|
%
|
-1.4
|
%
|
||||
Total
|
0.0
|
%
|
0.0
|
%
|
-0.9
|
%
|
Fair
value of 63.5 million shares of Common Stock
|
$
|
7,238
|
||
Cash
advances to Speedcom
|
1,580
|
|||
Liabilities
assumed:
|
||||
Operating
liabilities
|
1,483
|
|||
Notes
payable
|
3,000
|
|||
13,301
|
||||
Assets
acquired:
|
||||
Current
assets, at fair values
|
1,094
|
|||
Property
and equipment and other assets
|
226
|
|||
$
|
11,981
|
December
31,
|
|||||||
2003
|
2002
|
||||||
Sales
|
$
|
25,222
|
$
|
37,362
|
|||
Loss
from continuing operations applicable to common shareholders
|
$
|
15,559
|
$
|
(48,971
|
)
|
||
Loss
from continuing operations per common share
|
$
|
(3.90
|
)
|
$
|
(15.90
|
)
|
|
Shares
used to compute loss from continuing operations per common
share
|
3,905
|
3,102
|
Year
Ending December 31,
|
||||
2005
|
$
|
1,671
|
||
2006
|
319
|
|||
2007
|
319
|
|||
2008
|
319
|
|||
2009
|
319
|
|||
Thereafter
|
1,678
|
|||
$
|
4,625
|
|
YEAR
ENDED DECEMBER 31,
|
|||||||||
2004
|
|
2003
|
|
2002
|
||||||
Cash
paid for income taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Cash
paid for interest
|
$
|
682
|
$
|
204
|
$
|
1,829
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|||||
YEAR
ENDED DECEMBER 31, 2004
|
|||||||||||||
Net
sales
|
$
|
6,837
|
$
|
6,917
|
$
|
6,143
|
$
|
4,278
|
|||||
Gross
Profit
|
1,738
|
1,992
|
1,157
|
568
|
|||||||||
Income
(loss) from continuing Operations
|
(2,341
|
)
|
6,253
|
(3,438
|
)
|
(3,754
|
)
|
||||||
Discontinued
operations
|
(40
|
)
|
—
|
—
|
—
|
||||||||
Preferred
stock accretions
|
(776
|
)
|
(673
|
)
|
(683
|
)
|
(260
|
)
|
|||||
Net
income (loss) applicable to common shareholders
|
(3,157
|
)
|
5,580
|
(4,121
|
)
|
(4,170
|
)
|
||||||
Income
(loss) per common share
|
(0.39
|
)
|
10.83
|
(0.27
|
)
|
(0.35
|
)
|
||||||
First
|
Second
|
Third
|
Fourth
|
||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||
YEAR
ENDED DECEMBER 31, 2003
|
|||||||||||||
Net
sales
|
$
|
4,617
|
$
|
4,965
|
$
|
5,569
|
$
|
5,690
|
|||||
Gross
profit
|
(3,608
|
)
|
841
|
1,138
|
1,866
|
||||||||
Income
(loss) from continuing Operations
|
(8,516
|
)
|
(4,258
|
)
|
8,033
|
(6,008
|
)
|
||||||
Discontinued
operations
|
(1,858
|
)
|
(1,767
|
)
|
1,367
|
121
|
|||||||
Preferred
stock accretions
|
—
|
—
|
—
|
(1,522
|
)
|
||||||||
Net
income (loss) applicable to common shareholders
|
(10,374
|
)
|
(6,025
|
)
|
9,400
|
(7,409
|
)
|
||||||
Income
(loss) per share
|
(8.52
|
)
|
(133.10
|
)
|
1.88
|
(2.29
|
)
|
|
September
30,
|
|
December
31,
|
|
|||
|
|
2005
|
|
2004
|
|
||
|
|
(Unaudited)
|
|
(Audited)
|
|||
(Restated)
|
(Restated)
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
688,202
|
$
|
1,291,822
|
|||
Restricted
cash
|
—
|
100,000
|
|||||
Accounts
receivable, net
|
1,607,325
|
1,056,103
|
|||||
Inventories
|
561,354
|
943,644
|
|||||
Prepaid
expenses and other assets
|
101,217
|
150,940
|
|||||
Current
assets
|
2,958,098
|
3,542,509
|
|||||
Property,
plant and equipment, net
|
209,662
|
295,063
|
|||||
|
$
|
3,167,760
|
$
|
3,837,572
|
|||
LIABILITIES
AND SHAREHOLDERS' DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
2,248,493
|
$
|
2,080,064
|
|||
Deferred
revenue
|
544,931
|
407,639
|
|||||
Current
portion of convertible debentures, net of discounts of
$57,077
|
392,923
|
—
|
|||||
Derivative
financial instruments
|
350,122
|
642,907
|
|||||
Current
portion of obligations under capital lease
|
2,013
|
2,781
|
|||||
Current
liabilities
|
3,538,482
|
3,133,391
|
|||||
Convertible
debentures, net of discounts of $300,743 and $851,793
respectively
|
891,094
|
1,575,984
|
|||||
Obligations
under capital lease
|
—
|
1,854
|
|||||
Total
liabilities
|
4,429,576
|
4,711,229
|
|||||
Commitments
and Contingencies (Note 9)
|
|||||||
Shareholders'
deficit:
|
|||||||
Preferred
Stock, $0.01 par value per share:
|
|||||||
issued
and outstanding Nil shares in 2005 and 2004
|
—
|
—
|
|||||
Common
Stock, $0.001 par value per share:
|
|||||||
issued
and outstanding – 29,592,443 shares at September 30, 2005 and
16,571,732 shares at December 31, 2004
|
29,592
|
16,572
|
|||||
Additional
paid-in capital
|
86,541,720
|
85,873,368
|
|||||
Accumulated
other comprehensive loss
|
(322,477
|
)
|
(337,239
|
)
|
|||
Accumulated
deficit
|
(87,510,651
|
)
|
(86,426,358
|
)
|
|||
Total
shareholders' deficit
|
(1,261,816
|
)
|
(873,657
|
)
|
|||
|
$
|
3,167,760
|
$
|
3,837,572
|
Three
Months ended
|
Nine
Months ended
|
||||||||||||
|
September
30
|
September
30
|
September
30
|
September
30
|
|||||||||
|
2005
|
2004
|
2005
|
2004
|
|||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||
(Restated)
|
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||
CONSOLIDATED
STATEMENTS OF LOSS
|
|||||||||||||
REVENUE
|
|||||||||||||
Product
revenue
|
$
|
2,413,951
|
$
|
2,271,435
|
$
|
6,521,398
|
$
|
5,925,002
|
|||||
Service
revenue
|
595,543
|
397,784
|
1,408,240
|
1,462,954
|
|||||||||
|
3,009,494
|
2,669,219
|
7,929,638
|
7,387,956
|
|||||||||
COST
OF REVENUE
|
|||||||||||||
Product
revenue
|
1,596,489
|
1,445,226
|
4,445,459
|
4,052,247
|
|||||||||
Service
revenue
|
340,089
|
199,177
|
789,495
|
841,705
|
|||||||||
|
1,936,578
|
1,644,403
|
5,234,954
|
4,893,952
|
|||||||||
GROSS
MARGIN
|
1,072,916
|
1,024,816
|
2,694,684
|
2,494,004
|
|||||||||
EXPENSES
|
|||||||||||||
Selling,
general and administration
|
1,051,346
|
1,121,693
|
3,105,719
|
3,871,484
|
|||||||||
Research
and development
|
96,896
|
521,436
|
357,236
|
1,376,230
|
|||||||||
Depreciation
and amortization
|
32,386
|
53,364
|
117,098
|
242,087
|
|||||||||
Bad
debt expense
|
—
|
18,975
|
18,599
|
35,715
|
|||||||||
|
1,180,628
|
1,715,468
|
3,598,652
|
5,525,516
|
|||||||||
LOSS
FROM OPERATIONS
|
(107,712
|
)
|
(690,652
|
)
|
(903,968
|
)
|
(3,031,512
|
)
|
|||||
NON-OPERATING
EXPENSES (INCOME)
|
|||||||||||||
Interest
expense
|
90,114
|
113,593
|
312,834
|
301,910
|
|||||||||
Derivative
financial instrument (income) expense
|
(10,281
|
)
|
(355,646
|
)
|
(135,598
|
)
|
(2,491,622
|
)
|
|||||
Foreign
exchange loss
|
2,738
|
32,345
|
12,377
|
182,442
|
|||||||||
Interest
income
|
(3,054
|
)
|
(412
|
)
|
(9,288
|
)
|
(3,031
|
)
|
|||||
|
79,517
|
(210,120
|
)
|
180,325
|
(2,010,301
|
)
|
|||||||
NET
LOSS
|
$
|
(187,229
|
)
|
$
|
(480,532
|
)
|
$
|
(1,084,293
|
)
|
$
|
(1,021,211
|
)
|
|
BASIC
AND FULLY DILUTED LOSS PER SHARE
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.07
|
)
|
|
Weighted
Average Number of Common Shares
|
27,967,983
|
15,165,678
|
23,524,238
|
14,836,601
|
|||||||||
|
|||||||||||||
CONSOLIDATED
STATEMENTS OF DEFICIT
|
|||||||||||||
OPENING
DEFICIT
|
(87,323,422
|
)
|
(85,327,977
|
)
|
(86,426,358
|
)
|
(84,787,298
|
)
|
|||||
NET
LOSS FOR THE PERIOD
|
(187,229
|
)
|
(480,532
|
)
|
(1,084,293
|
)
|
(1,021,211
|
)
|
|||||
CLOSING
DEFICIT
|
$
|
(87,510,651
|
)
|
$
|
(85,808,509
|
)
|
$
|
(87,510,651
|
)
|
$
|
(85,808,509
|
)
|
|
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE LOSS
|
|||||||||||||
NET
LOSS FOR THE PERIOD
|
(187,229
|
)
|
(480,532
|
)
|
(1,084,293
|
)
|
(1,021,211
|
)
|
|||||
OTHER
COMPREHENSIVE INCOME
|
|||||||||||||
Cumulative
translation adjustment
|
(2,460
|
)
|
(34,182
|
)
|
14,762
|
29,267
|
|||||||
COMPREHENSIVE
LOSS
|
$
|
(189,689
|
)
|
$
|
(514,714
|
)
|
$
|
(1,069,531
|
)
|
$
|
(991,944
|
)
|
Nine
months ended September 30
|
|||||||
|
2005
|
|
2004
|
|
|||
|
|
(Unaudited)
|
|
(Unaudited)
|
|||
(Restated)
|
(Restated)
|
||||||
OPERATIONS
|
|||||||
Net
loss
|
$
|
(1,084,293
|
)
|
$
|
(1,021,211
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
117,098
|
242,087
|
|||||
Unrealized
foreign exchange loss
|
44,381
|
158,174
|
|||||
Non-cash
financing charges
|
290,685
|
265,716
|
|||||
Derivative
financial instruments income
|
(135,598
|
)
|
(2,491,622
|
)
|
|||
Gain
on disposal of fixed assets
|
(4,600
|
)
|
(9,428
|
)
|
|||
Bad
debt expense
|
18,599
|
35,715
|
|||||
Net
changes in working capital items
|
103,777
|
378,740
|
|||||
Net
cash used in operating activities
|
(649,951
|
)
|
(2,441,829
|
)
|
|||
INVESTING
|
|||||||
Acquisition
of property, plant and equipment
|
(29,071
|
)
|
(161,324
|
)
|
|||
Net
cash used in investing activities
|
(29,071
|
)
|
(161,324
|
)
|
|||
FINANCING
|
|||||||
Proceeds
from sale of shares net of issue fees
|
8,837
|
30,796
|
|||||
Movement
in restricted cash
|
100,000
|
—
|
|||||
Proceeds
from sale of convertible debentures net of issue fees
|
—
|
1,900,000
|
|||||
Proceeds
from notes receivable
|
—
|
20,698
|
|||||
Payments
on capital lease obligations
|
(2,054
|
)
|
(9,644
|
)
|
|||
Net
cash provided by financing activities
|
106,783
|
1,941,850
|
|||||
EFFECT
OF EXCHANGE RATE CHANGES ON CASH
|
(31,381
|
)
|
(130,542
|
)
|
|||
Decrease
in cash and cash equivalents
|
(603,620
|
)
|
(791,845
|
)
|
|||
Cash
and cash equivalents, beginning of period
|
1,291,822
|
1,843,135
|
|||||
Cash
and cash equivalents, end of period
|
$
|
688,202
|
$
|
1,051,290
|
|||
Supplementary
disclosures of cash flow information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
1,396
|
$
|
2,292
|
1.
|
RESTATEMENT
|
2.
|
GOING
CONCERN
|
3.
|
BASIS
OF PRESENTATION
|
4.
|
NET
LOSS PER SHARE
|
5.
|
STOCK
OPTIONS
|
Three
Months ended
|
Nine
Months ended
|
||||||||||||
|
September
30
|
September
30
|
September
30
|
September
30
|
|||||||||
|
2005
|
2004
|
2005
|
2004
|
|||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||
Net
loss, as reported
|
$
|
(187,229
|
)
|
$
|
(480,532
|
)
|
$
|
(1,084,293
|
)
|
$
|
(1,021,211
|
)
|
|
Add:
Stock-based employee compensation expense included in reported
net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Deduct:
Total stock based employee compensation expense determined under
fair
value based method for all awards
|
(103,543
|
)
|
(52,054
|
)
|
(215,290
|
)
|
(193,678
|
)
|
|||||
Pro
forma net loss
|
$
|
(290,772
|
)
|
$
|
(532,586
|
)
|
$
|
(1,299,583
|
)
|
$
|
(1,214,889
|
)
|
|
Basic
and diluted loss per share,
|
|||||||||||||
as
reported
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.07
|
)
|
|
Basic
and diluted loss per share,
|
|||||||||||||
pro
forma
|
$
|
(0.01
|
)
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
$
|
(0.08
|
)
|
6.
|
ACCOUNTS
RECEIVABLE
|
|
September
|
December
|
|||||
|
30,
2005
|
31,
2004
|
|||||
|
(Unaudited)
|
(Audited)
|
|||||
Accounts
receivable – trade
|
$
|
1,672,729
|
$
|
1,076,013
|
|||
Other
receivables
|
18,207
|
14,977
|
|||||
Allowance
for doubtful accounts
|
(83,611
|
) |
(34,887
|
) | |||
|
$
|
1,607,325
|
$
|
1,056,103
|
7.
|
INVENTORIES
|
|
September
|
December
|
|||||
|
30,
2005
|
31,
2004
|
|||||
|
(Unaudited)
|
(Audited)
|
|||||
Finished
products
|
$
|
940,798
|
$
|
1,239,278
|
|||
Raw
materials
|
10,723
|
314,777
|
|||||
Valuation
allowance
|
(390,167
|
) |
(610,411
|
) | |||
|
$
|
561,354
|
$
|
943,644
|
8.
|
DERIVATIVE
FINANCIAL INSTRUMENTS
|
|
September
|
December
|
|||||
|
30,
2005
|
31,
2004
|
|||||
|
(Unaudited)
|
(Audited)
|
|||||
Warrant
liability
|
$
|
21,755
|
$
|
157,352
|
|||
Embedded
derivatives
|
328,367
|
485,555
|
|||||
|
$
|
350,122
|
$
|
642,907
|
9.
|
CONVERTIBLE
DEBENTURES
|
10.
|
SHAREHOLDERS’
EQUITY
|
a)
|
Employee
Stock Purchase Plan - During
the second quarter of 2005, employees purchased 173,267 shares of
common
stock for $8,837.
|
11.
|
COMMITMENTS
AND CONTINGENCIES
|
12.
|
SEGMENTED
INFORMATION
|
Three
Months ended
September 30 |
Nine
Months ended September
30 |
||||||||||||
|
2005
|
2004
|
2005
|
2004
|
|||||||||
Revenue
by Region
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||
United
States
|
$
|
1,846,997
|
$
|
1,607,403
|
$
|
4,597,596
|
$
|
4,027,974
|
|||||
Australia
|
794,171
|
789,572
|
2,407,035
|
2,329,150
|
|||||||||
Canada
|
229,145
|
161,113
|
547,566
|
591,041
|
|||||||||
Rest
of World
|
139,181
|
111,131
|
377,441
|
439,791
|
|||||||||
|
|||||||||||||
|
$
|
3,009,494
|
$
|
2,669,219
|
$
|
7,929,638
|
$
|
7,387,956
|
As
at September 30, 2005 (Unaudited)
|
||||||||||
|
Canada
|
Australia
|
Total
|
|||||||
Property,
plant and equipment
|
$
|
129,408
|
$
|
80,254
|
$
|
209,662
|
As
at December 31, 2004 (Audited)
|
||||||||||
|
Canada
|
Australia
|
Total
|
|||||||
Property,
plant and equipment
|
$
|
193,195
|
$
|
101,868
|
$
|
295,063
|
13.
|
COMPARATIVE
FIGURES
|
|
|
December
31
|
|||||
|
2004
|
2003
|
|||||
(Restated)
|
(Restated)
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
1,291,822
|
$
|
1,843,135
|
|||
Restricted
cash
|
100,000
|
232,125
|
|||||
Accounts
receivable, less allowance for doubtful accounts
|
1,056,103
|
1,921,975
|
|||||
Inventories
|
943,644
|
966,433
|
|||||
Note
receivable
|
—
|
20,698
|
|||||
Prepaid
expenses and other assets
|
150,940
|
93,978
|
|||||
Current
assets
|
3,542,509
|
5,078,345
|
|||||
Property,
plant and equipment, net
|
295,063
|
407,489
|
|||||
|
$
|
3,837,572
|
$
|
5,485,834
|
|||
LIABILITIES
AND SHAREHOLDERS' DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
2,080,064
|
$
|
2,329,938
|
|||
Deferred
revenue
|
407,639
|
440,190
|
|||||
Derivative
financial instruments
|
642,907
|
2,343,856
|
|||||
Current
portion of obligations under capital lease
|
2,781
|
10,458
|
|||||
Current
liabilities
|
3,133,391
|
5,124,442
|
|||||
Convertible
debentures, net of discount
|
1,575,984
|
648,589
|
|||||
Obligations
under capital lease
|
1,854
|
4,155
|
|||||
Total
liabilities
|
4,711,229
|
5,777,186
|
|||||
Commitments
and Contingencies (Note 13)
|
|||||||
Shareholders'
deficit:
|
|||||||
Preferred
Stock, $0.01 par value per share:
|
|||||||
issued
and outstanding Nil shares in 2004 and 2003
|
—
|
—
|
|||||
Common
Stock, $0.001 par value per share:
|
|||||||
issued
and outstanding - 16,571,732 shares in 2004 and 14,429,409 shares
in
2003
|
16,572
|
14,429
|
|||||
Additional
paid-in capital
|
85,873,368
|
84,786,753
|
|||||
Accumulated
other comprehensive loss
|
(337,239
|
)
|
(305,236
|
)
|
|||
Accumulated
deficit
|
(86,426,358
|
)
|
(84,787,298
|
)
|
|||
|
|||||||
Total
shareholders' deficit
|
(873,657
|
)
|
(291,352
|
)
|
|||
|
|
||||||
|
$
|
3,837,572
|
$
|
5,485,834
|
Years
ended December 31
|
|||||||
|
2004
|
2003
|
|||||
(Restated)
|
(Restated)
|
||||||
REVENUE
|
|||||||
Product
revenue
|
$
|
7,760,329
|
$
|
11,552,992
|
|||
Service
revenue
|
1,781,275
|
1,525,563
|
|||||
|
|||||||
|
9,541,604
|
13,078,555
|
|||||
COST
OF REVENUE
|
|||||||
Product
revenue
|
5,290,182
|
7,338,875
|
|||||
Service
revenue
|
902,590
|
560,141
|
|||||
|
|||||||
|
6,192,772
|
7,899,016
|
|||||
GROSS
MARGIN
|
3,348,832
|
5,179,539
|
|||||
|
|
||||||
OPERATING
EXPENSES
|
|||||||
Selling,
general and administration
|
4,975,289
|
5,366,858
|
|||||
Research
and development
|
1,666,131
|
996,487
|
|||||
Depreciation
and amortization
|
290,529
|
510,536
|
|||||
Bad
debt (recovery) expense
|
(1,437
|
)
|
200,137
|
||||
|
|||||||
|
6,930,512
|
7,074,018
|
|||||
LOSS
FROM OPERATIONS
|
3,581,680
|
1,894,479
|
|||||
|
|
||||||
NON-OPERATING
EXPENSES (INCOME)
|
|||||||
Write-off
of goodwill
|
—
|
2,755,446
|
|||||
Interest
expense
|
425,320
|
210,421
|
|||||
Derivative
financial instrument (income) expense
|
(2,502,319
|
)
|
(2,985,601
|
)
|
|||
Foreign
exchange loss (gain)
|
138,627
|
(273,909
|
)
|
||||
Interest
income
|
(4,248
|
)
|
(14,530
|
)
|
|||
|
|
||||||
|
(1,942,620
|
)
|
(308,173
|
)
|
|||
NET
LOSS
|
$
|
(1,639,060
|
)
|
$
|
(1,586,306
|
)
|
|
|
|||||||
BASIC
AND DILUTED LOSS PER SHARE
|
$
|
(0.11
|
)
|
(0.12
|
)
|
||
|
|
||||||
Weighted
Average Number of Common Shares
|
15,139,018
|
13,068,331
|
|
Accumulated
|
|||||||||||||||||||||||||||
|
Additional
|
Other
|
||||||||||||||||||||||||||
|
|
Common
Shares
|
Preferred
Shares
|
Paid-in
|
Deferred
|
Comprehensive
|
||||||||||||||||||||||
|
Number
|
Par Value
|
Number
|
Par Value
|
Capital
|
Compensation
|
Deficit
|
Income
(Loss)
|
|
Total
|
||||||||||||||||||
December
31, 2002
|
11,675,512
|
$
|
11,675
|
16,700
|
$
|
167
|
$
|
85,124,400
|
$
|
(173,260
|
)
|
$
|
(83,200,992
|
)
|
$
|
(102,371
|
)
|
$
|
1,659,619
|
|||||||||
Issuances
|
34,117
|
34
|
35,211
|
35,245
|
||||||||||||||||||||||||
Conversions
& exercises
|
1,844,780
|
1,845
|
(16,700
|
)
|
(167
|
)
|
372,558
|
374,236
|
||||||||||||||||||||
Issuance
for purchase of Avendo
|
875,000
|
875
|
4,022,051
|
4,022,926
|
||||||||||||||||||||||||
Expiry
of options and warrants
|
(14,000
|
)
|
14,000
|
—
|
||||||||||||||||||||||||
Fair
value of warrants reclassified to liabilities
|
(4,753,467
|
)
|
(4,753,467
|
)
|
||||||||||||||||||||||||
Amortization
of deferred compensation
|
159,260
|
159,260
|
||||||||||||||||||||||||||
Cumulative
translation adjustments
|
(202,865
|
)
|
(202,865
|
)
|
||||||||||||||||||||||||
Net
loss
|
(1,586,306
|
)
|
(1,586,306
|
)
|
||||||||||||||||||||||||
Comprehensive
net loss
|
(1,789,171
|
)
|
||||||||||||||||||||||||||
December
31, 2003
|
14,429,409
|
$
|
14,429
|
—
|
$
|
—
|
$
|
84,786,753
|
$
|
—
|
$
|
(84,787,298
|
)
|
$
|
(305,236
|
)
|
$
|
(291,352
|
)
|
|||||||||
Issuances
|
17,875
|
18
|
24,292
|
24,310
|
||||||||||||||||||||||||
Conversions
& exercises
|
2,124,448
|
2,125
|
1,062,323
|
1,064,448
|
||||||||||||||||||||||||
Cumulative
translation adjustments
|
(32,003
|
)
|
(32,003
|
)
|
||||||||||||||||||||||||
Net
loss
|
(1,639,060
|
)
|
(1,639,060
|
)
|
||||||||||||||||||||||||
Comprehensive
net loss
|
(1,671,063
|
)
|
||||||||||||||||||||||||||
December
31, 2004
|
16,571,732
|
$
|
16,572
|
—
|
$
|
—
|
$
|
85,873,368
|
$
|
—
|
$
|
(86,426,358
|
)
|
$
|
(337,239
|
)
|
$
|
(873,657
|
)
|
Year
ended December 31
|
|||||||
2004
|
2003
|
||||||
(Restated)
|
(Restated)
|
||||||
OPERATING
|
|||||||
Net
loss
|
$
|
(1,639,060
|
)
|
$
|
(1,586,306
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
290,529
|
510,536
|
|||||
Write-off
of goodwill
|
—
|
2,755,446
|
|||||
Charges
for issuance of options and warrants
|
—
|
159,260
|
|||||
Non-cash
financing expenses
|
367,863
|
125,067
|
|||||
Derivative
financial instrument income
|
(2,502,319
|
)
|
(2,985,601
|
)
|
|||
Bad
debt expense
|
(1,437
|
)
|
200,137
|
||||
Unrealized
foreign exchange loss (gain)
|
103,411
|
(216,067
|
)
|
||||
(Gain)
loss on disposal of property, plant and equipment
|
(9,198
|
)
|
13,064
|
||||
Net
changes in working capital items
|
552,149
|
(589,339
|
)
|
||||
Net
cash used in operating activities
|
(2,838,062
|
)
|
(1,613,803
|
)
|
|||
INVESTING
|
|||||||
Acquisition
of property, plant and equipment
|
(165,199
|
)
|
(59,618
|
)
|
|||
Cash
received on acquisition of Avendo Wireless Inc.
|
—
|
1,177,420
|
|||||
Net
cash provided by (used in) investing activities
|
(165,199
|
)
|
1,117,802
|
||||
FINANCING
|
|||||||
Proceeds
from sale of shares and warrants (net of issue fees) and
|
|||||||
exercise
of options and warrants
|
31,476
|
41,174
|
|||||
Proceeds
from sale of convertible debentures net of issue fees
|
2,351,000
|
1,416,880
|
|||||
Movement
in restricted cash
|
132,125
|
(232,125
|
)
|
||||
Repayment
of note receivable
|
20,698
|
—
|
|||||
Payments
on capital lease obligations
|
(10,168
|
)
|
(9,542
|
)
|
|||
Net
cash provided by financing activities
|
2,525,131
|
1,216,387
|
|||||
Effect
of exchange rate changes on cash
|
(73,183
|
)
|
97,145
|
||||
(Decrease)
increase in cash and cash equivalents
|
(551,313
|
)
|
817,531
|
||||
Cash
and cash equivalents, beginning of year
|
1,843,135
|
1,025,604
|
|||||
Cash
and cash equivalents, end of year
|
$
|
1,291,822
|
$
|
1,843,135
|
2004
|
2003
|
||||||
Balance,
beginning
|
$
|
110,060
|
$
|
40,345
|
|||
Warranties
issued
|
22,794
|
168,933
|
|||||
Settlements
made in cash or in-kind
|
(29,704
|
)
|
(71,424
|
)
|
|||
Changes
in estimated pre-existing warranties,
including
expirations
|
169
|
(27,794
|
)
|
||||
Balance,
ending
|
$
|
103,319
|
$
|
110,060
|
Computer
software
|
3
years
|
Computer
equipment
|
4
years
|
Lab
equipment and tools
|
4
years
|
Equipment
and fixtures
|
5
years
|
Assets
held for lease
|
5
years
|
Leasehold
improvements
|
over
the shorter of the term of the lease or estimated useful
lives
|
2004
|
2003
|
|||||||||
Net
loss, as reported
|
$
|
(1,639,060
|
)
|
$
|
(1,586,306
|
)
|
||||
Add:
|
||||||||||
|
Stock-based employee compensation expense included in reported net loss |
159,260
|
||||||||
Deduct:
|
||||||||||
Stock-based employee compensation expense determined under fair value based method for all awards |
(193,877
|
)
|
(941,486
|
)
|
||||||
Pro
forma net loss
|
$
|
(1,832,937
|
)
|
$
|
(2,368,532
|
)
|
||||
Basic
and diluted loss per share, as reported
|
$
|
(0.11
|
)
|
$
|
(0.12
|
)
|
||||
Basic
and diluted loss per share, pro forma
|
$
|
(0.12
|
)
|
$
|
(0.18
|
)
|
6. |
ACQUISITION
OF SUBSIDIARY
|
Cash
on hand
|
$
|
1,177,420
|
||
Other
current assets
|
245,379
|
|||
Fixed
assets
|
16,235
|
|||
Current
liabilities
|
(64,689
|
)
|
||
Net
assets received
|
1,374,345
|
|||
Expenses
incurred on acquisition
|
(106,865
|
)
|
||
Goodwill
|
2,755,446
|
|||
Total
consideration received
|
$
|
4,022,926
|
||
Common
stock issued on closing
|
$
|
3,412,500
|
||
Warrants
issued on closing at fair value
|
416,647
|
|||
Employee
stock options issued on closing at fair value
|
193,779
|
|||
Total
consideration given
|
$
|
4,022,926
|
||
The
cash effect of this transaction is summarized as follows:
|
||||
Cash
acquired on closing
|
$
|
1,177,420
|
||
The
pro forma effect of this transaction is summarized as
follows:
|
||||
|
Year
ended December 31, 2003
|
|||
Pro
forma consolidated revenue
|
$
|
13,078,555
|
||
Pro
forma consolidated net loss
|
$
|
(1,743,685
|
)
|
|
Pro
forma consolidated basic and diluted loss per share
|
$
|
(0.13
|
)
|
7. |
ACCOUNTS
RECEIVABLE
|
2004
|
2003
|
||||||
Accounts
receivable – trade
|
$
|
1,076,013
|
$
|
1,925,336
|
|||
Scientific
research tax credit receivable
|
215,966
|
—
|
|||||
Other
receivables
|
23,739
|
14,977
|
|||||
Allowance
for doubtful accounts
|
(243,066
|
)
|
(34,887
|
)
|
|||
$
|
1,056,103
|
$
|
1,921,975
|
8. |
INVENTORIES
|
2004
|
2003
|
||||||
Finished
products
|
$
|
1,239,278
|
$
|
1,306,580
|
|||
Raw
materials
|
314,777
|
36,330
|
|||||
Valuation
allowance
|
(610,411
|
)
|
(376,477
|
)
|
|||
$
|
943,644
|
$
|
966,433
|
9. |
NOTE
RECEIVABLE
|
10. |
PROPERTY,
PLANT AND EQUIPMENT
|
Cost
|
Accumulated
Depreciation
|
Net
Book Value 2004
|
Cost
|
Accumulated
Depreciation
|
Net
Book Value 2003
|
||||||||||||||
Computer
software
|
$
|
936,902
|
$
|
921,626
|
$
|
15,276
|
$
|
916,902
|
$
|
911,576
|
$
|
5,326
|
|||||||
Computer
equipment
|
1,161,264
|
1,043,560
|
117,704
|
1,112,321
|
977,431
|
134,890
|
|||||||||||||
Lab
equipment and tools
|
1,102,475
|
1,035,144
|
67,331
|
1,047,150
|
923,920
|
123,230
|
|||||||||||||
Equipment
and fixtures
|
323,285
|
272,672
|
50,613
|
339,071
|
274,464
|
64,607
|
|||||||||||||
Assets
held for lease
|
84,824
|
55,136
|
29,688
|
84,824
|
38,171
|
46,653
|
|||||||||||||
Leasehold
improvements
|
27,150
|
12,699
|
14,451
|
83,177
|
50,394
|
32,783
|
|||||||||||||
|
$
|
3,635,900
|
$
|
3,340,837
|
$
|
295,063
|
$
|
3,583,445
|
$
|
3,175,956
|
$
|
407,489
|
11. |
ACCOUNTS
PAYABLE AND ACCRUED
LIABILITIES
|
2004
|
2003
|
||||||
Accounts
payable
|
$
|
888,974
|
$
|
1,415,770
|
|||
Accrued
development costs
|
317,126
|
3,179
|
|||||
Accrued
salaries and benefits
|
269,645
|
372,072
|
|||||
Accrued
royalties
|
107,610
|
69,744
|
|||||
Accrued
warranty
|
103,319
|
110,060
|
|||||
Accrued
audit and tax
|
74,546
|
100,000
|
|||||
Other
accrued liabilities
|
318,844
|
259,113
|
|||||
$
|
2,080,064
|
$
|
2,329,938
|
12. |
DERIVATIVE
FINANCIAL
INSTRUMENTS
|
2004
|
2003
|
||||||
Warrant
liability
|
$
|
157,352
|
$
|
2,123,856
|
|||
Embedded
derivatives
|
485,555
|
220,000
|
|||||
$
|
642,907
|
$
|
2,343,856
|
A |
Warrants
|
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Life
|
|||||
$0.273
|
881,443
|
55
months
|
|||||
$4.10
|
300,000
|
42
months
|
|||||
$5.00
|
214,893
|
22
months
|
|||||
$17.10
|
87,719
|
17
months
|
|||||
$28.00
|
96,154
|
11
months
|
|||||
$30.50
|
2,500
|
11
months
|
|||||
$0.273
- $30.50
|
1,582,709
|
2004
|
2003
|
|
Dividend
yield
|
—
|
—
|
Volatility
|
95%
|
121%
|
Risk-free
interest rate
|
2.67%
- 3.60%
|
.91%
- 3.27%
|
B
|
Embedded
Derivatives
|
13. |
CONVERTIBLE
DEBENTURES
|
i) |
November
15, 2004 Issue – On
November 15, 2004, the Company issued convertible debentures, at
a 6%
discount, in the aggregate principal amount of $531,250 to Crescent
International Ltd. and Palisades Master Fund and received cash proceeds
of
$500,000, before cash fees of $49,000. The debt is unsecured, has
no
stated interest rate and matures in three years. In conjunction with
the
convertible debentures, the Company issued Series T warrants to purchase
510,818 shares of common stock at a price of $0.273 per share with
a term
of five years. Assuming a net-cash settlement basis, the fair value
of the
warrants and the embedded derivatives were first determined with
the
remaining proceeds being allocated to the
debenture.
|
ii) |
April
23, 2004 Issue –
On
April 23, 2004, the Company issued convertible debentures, at a 6%
discount, in the aggregate principal amount of $2,125,000 to Crescent
International Ltd. and Palisades Master Fund and received cash proceeds
of
$2,000,000, before cash fees of $100,000. The debt is unsecured,
has no
stated interest rate and matures in three years. In conjunction with
the
convertible debentures, the Company issued Series S warrants to purchase
268,715 shares of common stock at a price of $2.076 per share, reset
to
$0.273 on November 15, 2004, with a term of five years. Assuming
a
net-cash settlement basis, the fair value of the warrants and the
embedded
derivatives were first determined with the remaining proceeds being
allocated to the debenture.
|
iii)
|
July
14, 2003 Issue – On
July 14, 2003, the Company issued convertible debentures, at a 6%
discount, in the aggregate principal amount of $1,600,000 to two
investment companies and received cash proceeds of $1,504,000, before
cash
fees of $87,120. The debt is unsecured, has no stated interest rate
and
matures in three years. In conjunction with the convertible debentures,
the Company issued Series R warrants to purchase 101,910 shares of
common
stock at a price of $4.121 per share, most recently reset to $0.273
on
November 15, 2004, with a term of five years. Assuming a net-cash
settlement basis, the fair value of the warrants and the embedded
derivatives were first determined with the remaining proceeds being
allocated to the debenture.
|
iv)
|
Allocation
of net proceeds – The
net proceeds of the transactions have been allocated to the primary
financial instruments as follows:
|
November
2004
|
April
2004
|
July
2003
|
||||||||
Convertible
debentures
|
$
|
287,810
|
$
|
1,145,125
|
$
|
828,010
|
||||
Warrants
|
105,940
|
429,875
|
355,990
|
|||||||
Derivative
financial instruments
|
106,250
|
425,000
|
320,000
|
Deferred
financing costs
|
(49,000
|
)
|
(100,000
|
)
|
(87,120
|
)
|
||||
Net
cash proceeds
|
$
|
451,000
|
$
|
1,900,000
|
$
|
1,416,880
|
v)
|
Conversions –
During
2004, convertible debentures in an aggregate nominal value of $1,328,474
were converted to 2,084,021 shares of common stock. For the year
ended
December 31, 2004, $367,863 in non-cash financing expenses was charged
to
the statement of loss. These expenses included those relating to
accretion
of the convertible debentures and the amortization of deferred financing
expenses.
|
vi)
|
Amounts
outstanding at December 31, 2004 and
2003
|
2004
|
2003
|
||||||
Face
amount
|
$
|
2,427,776
|
$
|
1,100,000
|
|||
Less
- unamortized discounts
|
(851,792
|
)
|
(451,411
|
)
|
|||
Net
carrying value
|
$
|
1,575,984
|
$
|
648,589
|
|||
The convertible debentures mature as follows: | |||||||
2005
|
$ |
—
|
|||||
2006
|
500,000
|
||||||
2007
|
1,927,776
|
||||||
Total
|
$
|
2,427,776
|
14. |
SHAREHOLDERS’
EQUITY
|
A |
Authorized
share capital
|
B |
Issued
share capital
|
i) |
Warrants
issued in connection with Convertible promissory
notes –
On December 8, 2000, the Company issued 246,154 Series
J and
2,500 Series M common stock purchase warrants in connection with
its
issuance of convertible promissory notes. On December 14, 2001,
150,000 of
the Series J warrants were returned for cancellation in connection
with
the Company’s shareholders’ rights offering. The Series J warrants are
exercisable at $28.00 per share, expire December 7, 2005 and have
a
cashless exercise feature. The Series M warrants are exercisable
at $30.50
per share and expire on December 7,
2005.
|
ii)
|
Issue
of Convertible Preferred Stock – On
June 4, 2001, the Company issued 30,000 shares of Series D 5% convertible
preferred stock, with a par value of $0.01 per share and Series
N warrants
to purchase 87,719 shares of common stock, to Crescent International
Ltd.
(“Crescent”) for cash consideration of $3,000,000, less cash expenses of
$423,285 and the $22,007 fair value of 6,140 Series M-2 warrants
issued to
the Company’s investment bankers. Based upon the fair value of the
underlying instruments, $2,215,798 of the total proceeds, net of
costs,
was allocated to preferred shares and $338,910 was allocated to
the Series
N warrants. The Series D 5% convertible preferred stock had a liquidation
preference of $100 per share.
The beneficial conversion feature
(BCF)
embedded in the convertible preferred stock was calculated to be
$1,043,832 using the intrinsic value of the feature based on the
most
beneficial conversion available to the investor on the commitment
date.
The shares of preferred stock were accreted by $1,043,832, to their
redemption value, with a corresponding charge to accumulated
deficit.
The Series D convertible preferred
stock is
convertible to shares of common stock at the liquidation preference
value
divided by the lesser of; a) $13.772 or b) 95% of the average of
the
lowest three consecutive closing bid prices during the twenty-two
trading
day period immediately preceding the Conversion Date. The Series
N
warrants have a term of five years and an exercise price of $17.10
per
share and contain a cashless exercise feature. The Series M-2 warrants
have expired without being exercised.
During 2003, the remaining 16,700
shares of
the Series D 5% convertible preferred stock were converted to 1,578,139
shares of common stock.
|
iii) |
Shareholders’
Rights Offering – On
December 14, 2001, the Company issued 1,067,592 common shares and
Series P
warrants to purchase 1,067,592 common shares, at $5.00 per share,
under a
Shareholders’ rights offering. During 2004, 136 warrants were exercised to
purchase 136 common shares for cash proceeds of $680. The remainder
of the
warrants expired on December 13,
2004.
|
iv) |
Warrants
issued in connection with Promissory Notes – On
October 19, 2001 and November 5, 2001, the Company issued 179,418
and
35,475 Class O common stock purchase warrants, respectively, related
to
the sale of promissory notes to the Company’s senior management team,
certain directors and significant accredited shareholders. The
Warrants
are exercisable at a price of $5.00 for a period of five years,
have a
cashless exercise feature and, in addition to regular terms and
conditions, have a special adjustment clause in the event of a
consolidation or reverse split of the Company’s common
stock.
|
C |
Employee
Stock Option Plans
|
Granted
to Employees and Directors
|
Number
|
Exercisable
|
Weighted
Average Exercise Price
|
|||||||
Balance
at December 31, 2002
|
1,134,257
|
666,617
|
$
|
20.50
|
||||||
Granted
to employees and directors @ $1.00 - $4.00
|
99,135
|
3.50
|
||||||||
Cancelled
on termination
|
(76,589
|
)
|
25.60
|
|||||||
Exercised
|
(41,792
|
)
|
0.10
|
|||||||
Balance
at December 31, 2003
|
1,115,011
|
911,758
|
$
|
19.40
|
||||||
Granted
to employees and directors @ $2.50 - $2.70
|
950
|
2.63
|
||||||||
Returned
for cancellation by directors and officers
|
(433,950
|
)
|
40.69
|
|||||||
Cancelled
on termination
|
(135,968
|
)
|
10.02
|
|||||||
Exercised
|
(40,382
|
)
|
0.16
|
|||||||
Balance
at December 31, 2004
|
505,661
|
467,465
|
$
|
4.58
|
||||||
Granted
to Consultants
|
Number
|
Exercisable
|
|
|
Weighted
Average Exercise Price
|
|||||
Balance
at December 31, 2002
|
31,934
|
31,934
|
$
|
6.70
|
||||||
Granted
to consultants
|
—
|
—
|
||||||||
Cancelled
|
(31,934
|
)
|
6.70
|
|||||||
Exercised
|
—
|
—
|
||||||||
Balance
at December 31, 2003 and 2004
|
—
|
—
|
—
|
Range
of Exercise Prices
|
Number
Outstanding at December 31, 2004
|
Weighted
Average Exercise Price of Outstanding Options
|
Weighted
Average Remaining Life (months)
|
Number
Exercisable at December 31, 2004
|
Weighted
Average Exercise Price of Exercisable Options
|
|||||||||||
$0.10
|
153,125
|
$
|
0.10
|
95
|
153,125
|
$
|
0.10
|
|||||||||
$1.00
- $1.60
|
76,233
|
1.60
|
86
|
46,400
|
1.60
|
|||||||||||
$2.10
- $3.90
|
30,513
|
3.16
|
104
|
22,150
|
2.96
|
|||||||||||
$4.30
|
109,000
|
4.30
|
82
|
109,000
|
4.30
|
|||||||||||
$5.60
|
100,000
|
5.60
|
66
|
100,000
|
5.60
|
|||||||||||
$9.10
- $19.10
|
13,929
|
12.60
|
68
|
13,929
|
12.60
|
|||||||||||
$20.00
- $94.40
|
22,861
|
38.42
|
68
|
22,861
|
38.42
|
|||||||||||
$0.10
- $94.40
|
505,661
|
$
|
4.58
|
84
|
467,465
|
$
|
4.79
|
15. |
COMMITMENTS
AND CONTINGENCIES
|
Obligation
under Capital Lease
|
||||
2004
|
||||
Gross
lease commitments:
|
||||
2005
|
3,680
|
|||
2006
|
2,453
|
|||
6,133
|
||||
Less:
Imputed interest
|
1,498
|
|||
4,635
|
||||
Less:
Current portion
|
2,781
|
|||
Long-term
obligation under capital leases
|
$
|
1,854
|
||
Operating
Leases
|
||||
2005
|
$
|
398,758
|
||
2006
|
391,884
|
|||
2007
|
392,192
|
|||
2008
|
391,054
|
|||
2009
|
157,725
|
|||
Thereafter
|
—
|
|||
$
|
1,731,613
|
16. |
SUPPLEMENTARY
DISCLOSURE OF CASH FLOW
INFORMATION
|
2004
|
2003
|
||||||
Net
changes in working capital items relating to
operations
|
|||||||
Restricted
cash
|
$
|
1,233
|
$
|
—
|
|||
Accounts
receivable
|
901,468
|
(431,645
|
)
|
||||
Note
receivable
|
—
|
12,063
|
|||||
Prepaid
expenses and other assets
|
10,024
|
46,666
|
|||||
Inventories
|
17,709
|
501,591
|
|||||
Accounts
payable and accrued liabilities
|
(343,225
|
)
|
(891,984
|
)
|
|||
Deferred
revenue
|
(35,060
|
)
|
173,970
|
||||
$
|
552,149
|
$
|
(589,339
|
)
|
Cash
paid during the year for:
|
|||||||
Interest
|
$
|
2,818
|
$
|
3,824
|
|||
Non-cash
investing and financing activities
|
|||||||
Capital
lease additions
|
—
|
7,764
|
|||||
Disposal
of capital lease
|
—
|
5,779
|
17. |
RELATED
PARTY TRANSACTIONS
|
18. |
NON-CASH
INTEREST EXPENSES
|
2004
|
2003
|
||||||
Accretion
of discounts on convertible debentures
|
$
|
279,644
|
$
|
88,889
|
|||
Amortization
of deferred financing expense
|
88,219
|
36,178
|
|||||
Non-cash
interest expenses
|
$
|
367,863
|
$
|
125,067
|
19. |
INCOME
TAXES
|
2004
|
2003
|
||||||
United
States
|
$
|
368,264
|
$
|
1,806,849
|
|||
Canada
|
1,365,840
|
(46,392
|
)
|
||||
Australia
|
(95,044
|
)
|
(174,151
|
)
|
|||
Net
loss before income taxes
|
$
|
1,639,060
|
$
|
1,586,306
|
|||
US
statutory rate at 35%
|
$
|
574,000
|
$
|
555,000
|
|||
Amounts
permanently not recordable for income tax purposes
|
1,631,000
|
191,000
|
|||||
Foreign
income tax rate differential
|
110,000
|
(5,000
|
)
|
||||
Net
operating loss and temporary differences for which
|
|||||||
no
benefit was recognized
|
(2,315,000
|
)
|
(741,000
|
)
|
|||
Deferred
income tax recovery
|
$
|
—
|
$
|
—
|
|||
Deferred
income tax assets/(liabilities) consist of the following:
|
|||||||
2004
|
2003
|
||||||
Net
operating loss carry forwards
|
$
|
15,895,000
|
$
|
15,611,000
|
|||
Property,
plant and equipment
|
178,000
|
187,000
|
|||||
Other
|
85,000
|
15,000
|
Net
deferred income tax assets
|
16,158,000
|
15,813,000
|
|||||
Valuation
allowance
|
(16,158,000
|
)
|
(15,813,000
|
)
|
|||
|
$ | — |
$
|
—
|
20. |
LOSS
PER SHARE
|
Year
ended December 31, 2004
|
||||||||||
Loss
(Numerator)
|
Shares
(Denominator)
|
Per
Share Amount
|
||||||||
Basic
and diluted loss per share
|
||||||||||
Loss
attributable to common shareholders
|
$
|
1,639,060
|
15,139,018
|
$
|
0.11
|
Year
ended December 31, 2003
|
||||||||||
Loss
(Numerator)
|
Shares
(Denominator)
|
Per
Share Amount
|
||||||||
Basic
and diluted loss per share
|
||||||||||
Loss
attributable to common shareholders
|
$
|
1,586,306
|
13,068,331
|
$
|
0.12
|
21. |
SEGMENT
INFORMATION
|
Year
Ended December 31,
|
|||||||
Revenue
by region
|
2004
|
2003
|
|||||
United
States
|
$
|
5,202,639
|
$
|
8,868,019
|
|||
Australia
|
3,045,407
|
2,114,437
|
|||||
Canada
|
736,729
|
1,508,029
|
|||||
Rest
of world
|
556,829
|
588,070
|
|||||
$
|
9,541,604
|
$
|
13,078,555
|
Year
ended December 31, 2004
|
||||||||||
Canada
|
Australia
|
Total
|
||||||||
Property,
plant and equipment
|
$
|
193,195
|
$
|
101,868
|
$
|
295,063
|
Year
ended December 31, 2003
|
||||||||||
Canada
|
Australia
|
Total
|
||||||||
Property,
plant and equipment
|
$
|
308,163
|
$
|
99,326
|
$
|
407,489
|
22. |
COMPARATIVE
FIGURES
|
23. |
SUBSEQUENT
EVENTS
|
i) |
Conversions
of convertible debentures subsequent to December 31, 2004 –
Subsequent
to December 31, 2004, convertible debentures with an aggregate nominal
value of $423,794 were converted to 4,254,753 shares of common
stock.
|
ii) |
Change
in employment contract – On
February 9, 2005, Mr. Bruce Sinclair and the board of directors agreed
to
an amendment to Mr. Sinclair's employment contract. In exchange for
a
reduction in the severance allowance contained in the contract, reducing
the commitment from three years' salary to one year's pay on termination,
the board awarded Mr. Sinclair employee stock options to purchase
500,000
shares of common stock, at the then market price of $0.19 per
share.
|
“Company” | ||
WAVERIDER
COMMUNICATIONS INC.,
a Nevada corporation
|
||
|
|
|
By: | /s/ Charles W. Brown | |
Name: Charles W. Brown |
||
Title: Chief Executive
Officer
|
“Parent” | ||
WAVE
WIRELESS CORPORATION,
a Delaware corporation
|
||
|
|
|
By: | /s/ Daniel W. Rumsey | |
Name: Daniel W. Rumsey |
||
Title: Acting Chief Executive Officer |
“Merger Sub” | ||
WAVE
ACQUISITION CORPORATION,
a Nevada corporation
|
||
|
|
|
By: | /s/ Daniel W. Rumsey | |
Name: Daniel W. Rumsey |
||
Title: Chief Executive Officer |
“Company” | ||
WAVERIDER COMMUNICATIONS INC., a Nevada corporation | ||
|
|
|
By: | /s/ Charles W. Brown | |
Name: Charles W. Brown |
||
Title: Chief Executive Officer |
“Parent” | ||
WAVE WIRELESS CORPORATION, a Delaware corporation | ||
|
|
|
By: | /s/ Daniel W. Rumsey | |
Name: Daniel W. Rumsey |
||
Title: Acting Chief Executive Officer |
“Merger Sub” | ||
WAVE ACQUISITION CORPORATION, a Nevada corporation | ||
|
|
|
By: | /s/ Daniel W. Rumsey | |
Name: Daniel W. Rumsey |
||
Title: Chief Executive Officer |
PROXY |
THIS
PROXY IS SOLICITED ON BEHALF OF THE BOARD OF
DIRECTORS
|
1. |
PROPOSAL
TO APPROVE and adopt the Agreement and Plan of Merger, dated as
of January
3, 2006, as amended, among Wave Wireless Corporation, WaveRider
Communications Inc. and Wave Acquisition Corporation, and to approve
the
merger contemplated by the Agreement and Plan of Merger, as
amended.
|
2. |
PROPOSAL
TO APPROVE any motion for adjournment or postponement of the special
meeting to another time or place to permit, among other things, further
solicitation of proxies if necessary to establish a quorum or to
obtain
additional votes in favor of Proposal
1.
|
Date: _____________________, 2006 |
Signature:
|
||
Name
(Print):
|
|||
Signature
(if held jointly):
|
|||
Name
(Print - if held jointly)
|
Registered
Address:
|
|