x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
36-3680347
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Page
|
|||
PART
I
|
Financial
Information
|
2
|
|
ITEM
1.
|
Financial
Statements
|
2
|
|
ITEM
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
20
|
|
ITEM
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
|
ITEM
4.
|
Controls
and Procedures
|
26
|
|
PART
II
|
Other
Information
|
28
|
|
ITEM
1.
|
Legal
Proceedings
|
28
|
|
ITEM
1A.
|
Risk
Factors
|
28
|
|
ITEM
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
29
|
|
ITEM
3.
|
Defaults
Upon Senior Securities
|
29
|
|
ITEM
4.
|
Submission
of Matters to A Vote of Security Holders
|
29
|
|
ITEM
5.
|
Other
Information
|
29
|
|
ITEM
6.
|
Exhibits
|
30
|
|
Signatures
|
36
|
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
(unaudited)
|
|||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 74 | $ | 1,259 | ||||
Trade
accounts receivable, net of allowance for doubtful accounts of $0 and $0,
respectively
|
46 | 102 | ||||||
Inventories,
net of allowance for obsolete & slow-moving inventory of $65 and $81
respectively
|
187 | 117 | ||||||
Prepaid
expenses and other current assets
|
421 | 544 | ||||||
Total
current assets
|
728 | 2,022 | ||||||
Property,
equipment and leasehold improvements, net
|
107 | 79 | ||||||
Goodwill
|
3,060 | 3,418 | ||||||
Proprietary
software, net
|
2,241 | 2,738 | ||||||
Patents
and other intangible assets, net
|
2,066 | 2,293 | ||||||
Cash
surrender value of life insurance policies
|
659 | 508 | ||||||
Other
long-term assets
|
156 | 430 | ||||||
Total
assets
|
$ | 9,017 | $ | 11,488 | ||||
LIABILITIES
AND SHAREHOLDERS’ DEFICIT
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 158 | $ | 134 | ||||
Taxes
payable
|
7 | 7 | ||||||
Accrued
expenses
|
8,119 | 5,787 | ||||||
Deferred
revenues and customer prepayments
|
235 | 403 | ||||||
Notes
payable
|
109 | 50 | ||||||
Accrued
purchase price guarantee
|
4,535 | 4,614 | ||||||
Deferred
tax liability
|
348 | 706 | ||||||
Derivative
financial instruments - warrants
|
7,791 | 1,189 | ||||||
Derivative
financial instruments - debentures payable
|
41,253 | 26,256 | ||||||
Debentures
payable - carried at amortized cost
|
12,241 | 11,227 | ||||||
Debentures
payable - carried at fair value
|
27,383 | 19,892 | ||||||
Total
current liabilities
|
102,179 | 70,265 | ||||||
Commitments
and contingencies (Note 7)
|
||||||||
Series
C convertible preferred stock, $0.01 par value, 30,000 shares authorized,
9,859 and 19,144 shares issued and outstanding, liquidation value of
$9,859 and $19,144
|
9,859 | 19,144 | ||||||
Shareholders’
deficit:
|
||||||||
Common
stock, $0.01 par value, 5,000,000,000 shares authorized, 2,079,180,883 and
1,375,056,229 shares issued and 2,076,028,605 and 1,371,904,960
outstanding, respectively
|
20,760 | 13,719 | ||||||
Additional
paid-in capital
|
131,815 | 120,430 | ||||||
Accumulated
deficit
|
(254,745 | ) | (211,305 | ) | ||||
Accumulated
other comprehensive loss
|
(72 | ) | 14 | |||||
Treasury
stock, at cost, 201,230 shares of common stock
|
(779 | ) | (779 | ) | ||||
Total
shareholders’ deficit
|
(103,021 | ) | (77,921 | ) | ||||
Total
liabilities and shareholders’ deficit
|
$ | 9,017 | $ | 11,488 |
For
the three months ended
|
||||||||
September
30,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
Net
sales
|
$ | 189 | $ | 330 | ||||
Cost
of sales
|
238 | 377 | ||||||
Gross
deficit
|
(49 | ) | (47 | ) | ||||
Sales
and marketing expenses
|
149 | 711 | ||||||
General
and administrative expenses
|
984 | 1,216 | ||||||
Research
and development costs
|
330 | 406 | ||||||
Impairment
of investment
|
261 | - | ||||||
Operating
loss
|
(1,773 | ) | (2,380 | ) | ||||
Gain
(loss) from change in fair value of hybrid financial
instruments
|
(7,802 | ) | 975 | |||||
Gain
(loss) from change in fair value of derivative liability -
warrants
|
5,800 | (315 | ) | |||||
Loss
from change in fair value of derivative liability -
debentures
|
(8,651 | ) | (7,640 | ) | ||||
Loss
on sale of assets
|
- | (6 | ) | |||||
Interest
expense related to convertible debt
|
(1,140 | ) | (498 | ) | ||||
Loss
from continuing operations
|
(13,566 | ) | (9,864 | ) | ||||
Income
from discontinued operations
|
- | 31 | ||||||
Net
loss
|
(13,566 | ) | (9,833 | ) | ||||
Dividends
on convertible preferred stock
|
(234 | ) | (398 | ) | ||||
Net
loss attributable to common shareholders
|
(13,800 | ) | (10,231 | ) | ||||
Comprehensive
loss:
|
||||||||
Net
loss
|
(13,566 | ) | (9,833 | ) | ||||
Other
comprehensive income (loss):
|
||||||||
Foreign
currency translation adjustment
|
(7 | ) | 136 | |||||
Comprehensive
loss
|
$ | (13,573 | ) | $ | (9,697 | ) | ||
Net
loss per share, basic and diluted:
|
||||||||
Continuing
operations
|
$ | (0.01 | ) | $ | (0.01 | ) | ||
Discontinued
operations
|
$ | - | $ | - | ||||
Net
loss per share, basic and diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | ||
Weighted
average number of common shares:
|
||||||||
Basic
and fully diluted
|
1,957,840,909 | 1,236,058,293 |
For
the nine months ended
|
||||||||
September
30,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
Net
sales
|
$ | 815 | $ | 801 | ||||
Cost
of sales
|
1,046 | 983 | ||||||
Gross
deficit
|
(231 | ) | (182 | ) | ||||
Sales
and marketing expenses
|
613 | 1,994 | ||||||
General
and administrative expenses
|
2,770 | 3,789 | ||||||
Research
and development costs
|
1,004 | 1,623 | ||||||
Impairment
of investment
|
261 | - | ||||||
Operating
loss
|
(4,879 | ) | (7,588 | ) | ||||
Gain
on extinguishment of debt
|
- | 22 | ||||||
Gain
(loss) from change in fair value of hybrid financial
instruments
|
(7,490 | ) | 3,684 | |||||
Gain
(loss) from change in fair value of derivative liability -
warrants
|
(6,602 | ) | 3,151 | |||||
Loss
from change in fair value of derivative liability -
debentures
|
(18,327 | ) | (12,186 | ) | ||||
Loss
on sale of assets
|
- | (90 | ) | |||||
Interest
expense related to convertible debt
|
(4,803 | ) | (2,172 | ) | ||||
Loss
from continuing operations
|
(42,101 | ) | (15,179 | ) | ||||
Income/(loss)
from discontinued operations
|
- | (260 | ) | |||||
Net
Loss
|
(42,101 | ) | (15,439 | ) | ||||
Dividends
on convertible preferred stock
|
(977 | ) | (1,196 | ) | ||||
Net
loss attributable to common shareholders
|
(43,078 | ) | (16,635 | ) | ||||
Comprehensive
loss:
|
||||||||
Net
loss
|
(42,101 | ) | (15,439 | ) | ||||
Other
comprehensive loss:
|
||||||||
Foreign
currency translation adjustment
|
(86 | ) | (14 | ) | ||||
Comprehensive
loss
|
$ | (42,187 | ) | $ | (15,453 | ) | ||
Net
loss per share, basic and diluted:
|
||||||||
Continuing
operations
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Discontinued
operations
|
$ | - | $ | - | ||||
Net
loss per share, basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Weighted
average number of common shares:
|
||||||||
Basic
and fully diluted
|
1,713,213,128 | 1,137,671,871 |
NeoMedia
Technologies, Inc. and Subsidiaries
|
Consolidated
Statements of Cash Flows
|
(In
Thousands)
|
For
the nine months ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Loss
from continuing operations
|
(42,101 | ) | (15,439 | ) | ||||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
||||||||
Loss
from discontinued operations
|
- | 260 | ||||||
Depreciation
and amortization
|
760 | 786 | ||||||
Impairment
of investment
|
261 | - | ||||||
Loss
on sale of assets
|
- | 90 | ||||||
Gain
on early extinguishment of debt
|
- | (22 | ) | |||||
(Gain)
loss from change in fair value of hybrid financial
instruments
|
7,490 | (3,684 | ) | |||||
(Gain)
loss from change in fair value of warrants
|
6,602 | (3,151 | ) | |||||
Loss
from change in fair value of debentures
|
18,327 | 12,186 | ||||||
Interest
expense related to convertible debt
|
4,803 | 2,172 | ||||||
Stock-based
compensation expense
|
280 | 1,570 | ||||||
Decrease/
(increase) in value of life insurance policies
|
(151 | ) | 69 | |||||
Changes
in operating assets and liabilities
|
||||||||
Trade
and other accounts receivable
|
56 | 157 | ||||||
Inventories
|
(70 | ) | 53 | |||||
Prepaid
expenses and other assets
|
136 | (623 | ) | |||||
Accounts
payable and accrued liabilities
|
(55 | ) | 831 | |||||
Deferred
revenue and other current liabilities
|
(178 | ) | (275 | ) | ||||
Net
cash used in operating activities
|
(3,840 | ) | (5,020 | ) | ||||
Cash
Flows from Investing Activities:
|
||||||||
Acquisition
of property and equipment
|
(65 | ) | (41 | ) | ||||
Expenses
of discontinued operations
|
- | (255 | ) | |||||
Proceeds
from sale of investments
|
- | 751 | ||||||
Payment
of purchase price guarantee obligations
|
- | (14 | ) | |||||
Net
cash provided by (used in) investing activities
|
(65 | ) | 441 | |||||
Cash
Flows from Financing Activities:
|
||||||||
Net
proceeds from exercise of stock options
|
116 | - | ||||||
Borrowings
under convertible debt instruments, net
|
2,610 | 3,686 | ||||||
Net
cash provided by financing activities
|
2,726 | 3,686 | ||||||
Effect
of exchange rate changes on cash for continuing operations
|
(6 | ) | (7 | ) | ||||
Net
decrease in cash and cash equivalents from continuing
operations
|
(1,185 | ) | (900 | ) | ||||
Cash
and cash equivalents, beginning of period
|
1,259 | 1,415 | ||||||
Cash
and cash equivalents, end of period
|
74 | 515 | ||||||
Supplemental
cash flow information:
|
||||||||
Interest
paid during the period
|
3 | 34 | ||||||
Accretion
of dividends on Series C Convertible Preferred Stock
|
977 | 1,196 | ||||||
Series
C Convertible Preferred Stock converted to common stock
|
9,285 | 789 |
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Outstanding
stock options
|
95,263,548 | 116,541,081 | 94,561,241 | 116,541,081 | ||||||||||||
Outstanding
warrants
|
1,006,195,834 | 1,014,470,834 | 1,006,195,834 | 1,014,470,834 | ||||||||||||
Convertible
debt
|
6,492,936,266 | 11,780,475,652 | 6,215,593,350 | 10,645,838,866 | ||||||||||||
Convertible
preferred stock
|
1,922,206,202 | 6,518,198,594 | 2,134,358,223 | 6,627,785,070 | ||||||||||||
9,516,601,850 | 19,429,686,161 | 9,450,708,648 | 18,404,635,851 |
Conversion Price – Lower of Fixed Price or Percentage
|
||||||||||||||||||||||||||
Default
|
of VWAP for Preceding Period
|
|||||||||||||||||||||||||
Face
|
Interest
|
Interest
|
Fixed
|
Default
|
Preceding
|
|||||||||||||||||||||
Debenture
Issue Date
|
Amount
|
Maturity
|
Rate
|
Rate
|
Price
|
%
|
%
|
Period
|
||||||||||||||||||
August
24, 2006
|
$ | 5,000,000 |
7/29/2010
|
10 | % | n/a | $ | 0.01 | 90 | % | n/a |
30
Days
|
||||||||||||||
December
29, 2006
|
2,500,000 |
7/29/2010
|
10 | % | n/a | $ | 0.01 | 90 | % | n/a |
30
Days
|
|||||||||||||||
March
27, 2007
|
7,458,651 |
7/29/2010
|
13 | % | n/a | $ | 0.01 | 90 | % | n/a |
30
Days
|
|||||||||||||||
August
24, 2007
|
1,775,000 |
7/29/2010
|
14 | % | n/a | $ | 0.01 | 80 | % | n/a |
10
Days
|
|||||||||||||||
April
11, 2008
|
390,000 |
4/11/2010
|
15 | % | 24 | % | $ | 0.01 | 80 | % | 75 | % |
10
Days
|
|||||||||||||
May
16, 2008
|
500,000 |
5/16/2010
|
15 | % | 24 | % | $ | 0.01 | 80 | % | 50 | % |
10
Days
|
|||||||||||||
May
29, 2008
|
790,000 |
5/29/2010
|
15 | % | 24 | % | $ | 0.01 | 80 | % | 50 | % |
10
Days
|
|||||||||||||
July
10, 2008
|
137,750 |
7/10/2010
|
15 | % | 24 | % | $ | 0.01 | 80 | % | 50 | % |
10
Days
|
|||||||||||||
July
29, 2008
|
2,325,000 |
7/29/2010
|
14 | % | 24 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
October
28, 2008
|
2,325,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
April
6, 2009
|
550,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
May
1, 2009
|
550,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
June
5, 2009
|
715,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
July
15, 2009
|
535,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
|||||||||||||
August
14, 2009
|
475,000 |
7/29/2010
|
14 | % | 20 | % | $ | 0.02 | 95 | % | 50 | % |
10
Days
|
Classification
|
July
15, 2009
|
August
14, 2009
|
||||||
Convertible
debenture
|
$ | 132,779 | $ | 134,337 | ||||
Compound
embedded derivative
|
367,221 | 315,663 | ||||||
Net
proceeds
|
500,000 | 450,000 | ||||||
Fees
retained by YA Global
|
35,000 | 25,000 | ||||||
Gross
proceeds
|
$ | 535,000 | $ | 475,000 |
July
15, 2009
|
August
14, 2009
|
|||||||
Conversion
prices
|
$ | 0.011 | $ | 0.009 | ||||
Remaining
terms (years)
|
1.04 | 0.96 | ||||||
Equivalent
volatility
|
227.74 | % | 203.09 | % | ||||
Equivalent
interest-risk adjusted rate
|
12.51 | % | 12.46 | % | ||||
Equivalent
credit-risk adjusted yield rate
|
14.50 | % | 10.93 | % |
Remaining
|
Equivalent
|
Equivalent
|
||||||||||||||||||
Conversion
|
Term
|
Equivalent
|
Interest-Risk
|
Credit-Risk
|
||||||||||||||||
Prices
|
(years)
|
Volatility
|
Adjusted
Rate
|
Adjusted
Rate
|
||||||||||||||||
Series
C Convertible Preferred Stock
|
$ | 0.004 | 0.83 | 184 | % | 8.38 | % | 10.40 | % | |||||||||||
August
24, 2006
|
$ | 0.004 | 0.83 | 184 | % | 10.79 | % | 10.40 | % | |||||||||||
December
29, 2006
|
$ | 0.004 | 0.83 | 184 | % | 10.79 | % | 10.40 | % | |||||||||||
July
10, 2008
|
$ | 0.004 | 0.78 | 188 | % | 15.00 | % | 10.40 | % | |||||||||||
July
29, 2008
|
$ | 0.005 | 0.83 | 184 | % | 12.93 | % | 10.40 | % | |||||||||||
October
28, 2008
|
$ | 0.005 | 0.83 | 184 | % | 12.93 | % | 10.40 | % | |||||||||||
April
6, 2009
|
$ | 0.005 | 0.83 | 184 | % | 12.93 | % | 10.40 | % | |||||||||||
May
1, 2009
|
$ | 0.005 | 0.83 | 184 | % | 12.93 | % | 10.40 | % | |||||||||||
June
5, 2009
|
$ | 0.005 | 0.83 | 184 | % | 12.93 | % | 10.40 | % | |||||||||||
July
15, 2009
|
$ | 0.005 | 0.83 | 183 | % | 12.69 | % | 10.40 | % | |||||||||||
August
14, 2009
|
$ | 0.005 | 0.83 | 183 | % | 12.69 | % | 10.40 | % |
Face
|
Carrying
|
|||||||||||||||
September
30, 2009
|
Value
|
Value
|
Fair value
|
Total
|
||||||||||||
(in
thousands)
|
||||||||||||||||
Series C Convertible Preferred Stock
|
$ | 9,859 | $ | 9,859 | $ | - | $ | 9,859 | ||||||||
August 24,
2006
|
$ | 5,000 | $ | 5,000 | $ | - | $ | 5,000 | ||||||||
December 29,
2006
|
2,500 | 2,500 | - | 2,500 | ||||||||||||
March
27, 2007
|
7,459 | - | 18,859 | 18,859 | ||||||||||||
August
24, 2007
|
1,775 | - | 4,449 | 4,449 | ||||||||||||
April
11, 2008
|
390 | - | 952 | 952 | ||||||||||||
May
16, 2008
|
500 | - | 1,212 | 1,212 | ||||||||||||
May
29, 2008
|
790 | - | 1,911 | 1,911 | ||||||||||||
July
10, 2008
|
137 | 122 | - | 122 | ||||||||||||
July
29, 2008
|
2,325 | 2,023 | - | 2,023 | ||||||||||||
October
28, 2008
|
2,325 | 2,051 | - | 2,051 | ||||||||||||
April
6, 2009
|
550 | 31 | - | 31 | ||||||||||||
May
1, 2009
|
550 | 153 | - | 153 | ||||||||||||
June
5, 2009
|
715 | 27 | - | 27 | ||||||||||||
July
15, 2009
|
535 | 183 | - | 183 | ||||||||||||
August
14, 2009
|
475 | 151 | - | 151 | ||||||||||||
Total
|
$ | 26,026 | $ | 12,241 | $ | 27,383 | $ | 39,624 |
Face
|
Carrying
|
|||||||||||||||
December
31, 2008
|
Value
|
Value
|
Fair value
|
Total
|
||||||||||||
(in
thousands)
|
||||||||||||||||
Series C Convertible Preferred Stock
|
$ | 19,144 | $ | 19,144 | $ | - | $ | 19,144 | ||||||||
August 24,
2006
|
$ | 5,000 | $ | 5,000 | $ | - | $ | 5,000 | ||||||||
December 29,
2006
|
2,500 | 2,500 | - | 2,500 | ||||||||||||
March
27, 2007
|
7,459 | - | 13,478 | 13,478 | ||||||||||||
August
24, 2007
|
1,775 | - | 3,217 | 3,217 | ||||||||||||
April
11, 2008
|
390 | - | 736 | 736 | ||||||||||||
May
16, 2008
|
500 | - | 955 | 955 | ||||||||||||
May
29, 2008
|
790 | - | 1,506 | 1,506 | ||||||||||||
July
10, 2008
|
137 | 109 | - | 109 | ||||||||||||
July
29, 2008
|
2,325 | 1,785 | - | 1,785 | ||||||||||||
October
23, 2008
|
2,325 | 1,833 | - | 1,833 | ||||||||||||
Total
|
$ | 23,201 | $ | 11,227 | $ | 19,892 | $ | 31,119 |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Common
|
Embedded
|
Common
|
Embedded
|
|||||||||||||
Stock
|
Conversion
|
Stock
|
Conversion
|
|||||||||||||
Shares
|
Feature
|
Shares
|
Feature
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Series
C Convertible Preferred Stock
|
3,269,931 | $ | 18,312 | 21,456,650 | $ | 10,728 | ||||||||||
August
24, 2006
|
1,282,051 | 9,642 | 5,555,556 | 7,260 | ||||||||||||
December
29, 2006
|
854,759 | 4,590 | 3,703,957 | 3,556 | ||||||||||||
March
27, 2007
|
1,912,475 | - | 8,287,390 | - | ||||||||||||
August
24, 2007
|
455,128 | - | 1,972,222 | - | ||||||||||||
April
11, 2008
|
100,000 | - | 433,333 | - | ||||||||||||
May
16, 2008
|
128,205 | - | 555,556 | - | ||||||||||||
May
29, 2008
|
202,564 | - | 877,778 | - | ||||||||||||
July
10, 2008
|
35,321 | 200 | 153,056 | 158 | ||||||||||||
July
29, 2008
|
494,681 | 2,692 | 2,325,000 | 2,327 | ||||||||||||
October
28, 2008
|
494,681 | 2,637 | 2,325,000 | 2,227 | ||||||||||||
April
6, 2009
|
96,491 | 619 | - | - | ||||||||||||
May
1, 2009
|
96,491 | 619 | - | - | ||||||||||||
June
5, 2009
|
125,439 | 805 | - | - | ||||||||||||
July
15, 2009
|
113,830 | 602 | - | - | ||||||||||||
August
14, 2009
|
101,064 | 535 | - | - | ||||||||||||
Total
|
9,763,111 | $ | 41,253 | 47,645,498 | $ | 26,256 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in thousands)
|
(in thousands)
|
|||||||||||||||
Debenture
Issue Date
|
||||||||||||||||
March
27, 2007
|
$ | (5,272 | ) | $ | 1,721 | $ | (5,382 | ) | $ | 3,777 | ||||||
August
24, 2007
|
(1,388 | ) | 358 | (1,232 | ) | 809 | ||||||||||
April
11, 2008
|
(264 | ) | (94 | ) | (215 | ) | (74 | ) | ||||||||
May
16, 2008
|
(341 | ) | (391 | ) | (257 | ) | (363 | ) | ||||||||
May
29, 2008
|
(537 | ) | (619 | ) | (404 | ) | (465 | ) | ||||||||
Total
|
$ | (7,802 | ) | $ | 975 | $ | (7,490 | ) | $ | 3,684 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in thousands)
|
(in thousands)
|
|||||||||||||||
Series C Convertible Preferred Stock
|
$ | (1,837 | ) | $ | (4,793 | ) | $ | (13,226 | ) | $ | (9,226 | ) | ||||
Debenture
Issue Date
|
||||||||||||||||
August
24, 2006
|
(3,001 | ) | (471 | ) | (2,382 | ) | (546 | ) | ||||||||
December 29,
2006
|
(1,323 | ) | (235 | ) | (1,034 | ) | (273 | ) | ||||||||
July
10, 2008
|
(59 | ) | (67 | ) | (42 | ) | (67 | ) | ||||||||
July
29, 2008
|
(726 | ) | (2,074 | ) | (365 | ) | (2,074 | ) | ||||||||
October
28, 2008
|
(699 | ) | - | (410 | ) | - | ||||||||||
April
6, 2009
|
(167 | ) | - | (88 | ) | - | ||||||||||
May
1, 2009
|
(167 | ) | - | (200 | ) | - | ||||||||||
June
5, 2009
|
(218 | ) | - | (126 | ) | - | ||||||||||
July
15, 2009
|
(235 | ) | - | (235 | ) | - | ||||||||||
August
14, 2009
|
(219 | ) | - | (219 | ) | - | ||||||||||
Total
|
$ | (8,651 | ) | $ | (7,640 | ) | $ | (18,327 | ) | $ | (12,186 | ) |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||||||||
Common
|
Common
|
|||||||||||||||||||||
Exercise
|
Expiration
|
Stock
|
Fair
|
Stock
|
Fair
|
|||||||||||||||||
Price
|
Date
|
Warrants
|
Value
|
Warrants
|
Value
|
|||||||||||||||||
(in thousands)
|
||||||||||||||||||||||
Series
C Convertible Preferred Stock
|
$ | 0.0039 |
2/17/2011
|
75,000 | $ | 540 | 75,000 | $ | 23 | |||||||||||||
August
24, 2006 debenture
|
0.0039 |
8/24/2011
|
175,000 | 1,313 | 175,000 | 193 | ||||||||||||||||
December
29, 2006 debenture
|
0.0039 |
12/29/2011
|
42,000 | 323 | 42,000 | 50 | ||||||||||||||||
March
27, 2007 debenture
|
0.0039 |
3/27/2012
|
125,000 | 963 | 125,000 | 150 | ||||||||||||||||
August
24, 2007 debenture
|
0.0039 |
8/24/2012
|
75,000 | 577 | 75,000 | 90 | ||||||||||||||||
May
16, 2008 debenture
|
0.0039 |
5/16/2015
|
7,500 | 60 | 7,500 | 10 | ||||||||||||||||
May
29, 2008 debenture
|
0.0039 |
5/29/2015
|
50,000 | 400 | 50,000 | 70 | ||||||||||||||||
July
29, 2008 debenture
|
0.0047 |
7/29/2015
|
450,000 | 3,600 | 450,000 | 602 | ||||||||||||||||
Other
warrants
|
0.011-.48 |
Various
|
6,696 | 15 | 8,471 | 1 | ||||||||||||||||
Total
|
1,006,196 | $ | 7,791 | 1,007,971 | $ | 1,189 |
Beginning
balance: Derivative financial instruments
|
$ | 27,445 | ||
Total
gains (losses)
|
24,929 | |||
Transfers
in/out of Level 3
|
(3,330 | ) | ||
Ending
balance
|
$ | 49,044 |
Nine
months ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Volatility
|
138% - 282 | % | 88% - 201 | % | ||||
Expected
dividends
|
- | - | ||||||
Expected
term (in years)
|
5.6 | 3 | ||||||
Risk-free
rate
|
0.50 | % | 4.35 | % |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Accruals
for disputed services
|
$ | 2,298 | $ | 2,224 | ||||
Accrued
operating expenses
|
1,508 | 1,791 | ||||||
Accrued
payroll related expenses
|
278 | - | ||||||
Accrued
interest
|
4,035 | 1,772 | ||||||
Total
|
$ | 8,119 | $ | 5,787 |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Net
Sales:
|
||||||||||||||||
United
States
|
$ | 73 | $ | 83 | $ | 228 | $ | 289 | ||||||||
Germany
|
116 | 247 | 587 | 512 | ||||||||||||
Total
|
$ | 189 | $ | 330 | $ | 815 | $ | 801 | ||||||||
Loss
from continuing operations:
|
||||||||||||||||
United
States
|
(13,246 | ) | (9,542 | ) | (40,998 | ) | (13,851 | ) | ||||||||
Germany
|
(320 | ) | (322 | ) | (1,103 | ) | (1,328 | ) | ||||||||
Total
|
$ | (13,566 | ) | $ | (9,864 | ) | $ | (42,101 | ) | $ | (15,179 | ) |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Identifiable
assets:
|
||||||||
United
States
|
$ | 8,642 | $ | 10,920 | ||||
Germany
|
375 | 568 | ||||||
Total
|
$ | 9,017 | $ | 11,488 |