x Preliminary
Proxy Statement
|
o Confidential,
for Use
of the Commission Only (as permitted by Rule
14a-6(e)(2))
|
o Definitive
Proxy
Statement
|
o Definitive
Additional
Materials
|
x Soliciting
Material Under Rule 14a-12
|
|
|
o
|
No
fee required.
|
(1)
|
Title
of each class of securities to which transaction applies: Common
Stock,
par value $0.001 per share, of the Registrant (the “Common
Stock”).
|
|
(2)
|
Aggregate
number of securities to which transaction applies:
28,379,000
|
|
(3)
|
Per
unit price or other underlying value of transaction computed pursuant
to
Exchange Act Rule 0-11: Pursuant to Section 14(g)(1)(i) of the
Securities Exchange Act of 1934, $30.70 per $1,000,000 of the proposed
value.
|
|
(4)
|
Proposed
maximum aggregate value of transaction: $52,650,903
|
|
(5)
|
Total
fee paid: $1,616.35
|
|
x
|
Fee
paid previously with preliminary materials.
|
|
o
|
Check
box if any part of the fee is offset as provided by Exchange Act
Rule
0-11(a)(2) and identify the filing for which the offsetting fee was
paid
previously. Identify the previous filing by registration statement
number,
or the form or schedule and the date of its filing.
|
|
(1)
|
Amount
previously paid: N/A
|
|
(2)
|
Form,
Schedule or Registration Statement No.: N/A
|
|
(3)
|
Filing
Party: N/A
|
|
(4)
|
Date
Filed: N/A
|
|
|
|
Sincerely,
|
|
|
|
/s/
Greg Yamamoto
|
|
|
|
Greg
Yamamoto
|
|
President
and Chief Executive Officer
|
(1) To
consider and vote upon the adoption of the Agreement and Plan of
Merger
and Reorganization, dated January 19, 2007 and amended as of May
18, 2007,
between us and Neonode Inc., and to approve the merger of our
newly-formed, wholly-owned subsidiary, Cold Winter Acquisition
Corporation, with and into Neonode Inc.
|
|
(2) To
consider and vote upon the approval of our 2006 Equity Incentive
Plan, as
amended to increase the number of shares authorized for issuance
under the
plan by 1,000,000 shares of common stock from an aggregate of 300,000
shares to 1,300,000 shares;
|
|
|
|
|
(3) To
consider and vote upon the approval of an amendment and restatement
of our
Certificate of Incorporation to effect a stock combination (reverse
stock
split) of either 1-for-2 or 1-for-3, with the specific ratio to be
determined by our board of directors, pursuant to which every two
or three
shares of outstanding common stock, as applicable, would be reclassified
into one share of common stock;
|
|
|
|
(4) To
consider and vote upon the approval of an amendment and restatement
of our
Certificate of Incorporation to increase the authorized shares of
common
stock from 25,000,000 to 40,000,000;
|
|
|
|
(5) To
consider and vote upon the approval of an amendment and restatement
of our
Certificate of Incorporation to change the name of the Company from
“SBE,
Inc.” to “Neonode Inc.”; and
|
|
|
|
(6) To
transact such other business as may properly come before the special
meeting or any adjournment thereof.
|
|
|
|
By
Order of the Board of Directors,
|
|
|
|
/s/
David W. Brunton
|
|
|
|
David
W. Brunton
|
|
Secretary
|
SUMMARY
OF THE MATERIAL TERMS OF THE MERGER
|
1
|
|||
FORWARD-LOOKING
STATEMENTS
|
3
|
|||
WHERE
YOU CAN FIND MORE INFORMATION
|
3
|
|||
QUESTIONS
AND ANSWERS ABOUT THE PROPOSALS
|
4
|
|||
SUMMARY
OF THE PROXY STATEMENT
|
8
|
|||
RISK
FACTORS
|
11
|
|||
Risk
Relating to the Merger
|
11
|
|||
Risk
Relating to Neonode and the Combined Company after the
Merger
|
12
|
|||
THE
COMPANIES
|
21
|
|||
SBE
|
21
|
|||
Neonode
|
21
|
|||
PROPOSAL
1 - THE MERGER PROPOSAL
|
22
|
|||
General
Description of the Merger
|
22
|
|||
Background
of the Merger
|
22
|
|||
Reasons
for the Merger
|
24
|
|||
Recommendation
of our Board of Directors
|
25
|
|||
Opinion
of our Financial Advisor
|
25
|
|||
Regulatory
Approvals relating to the Merger
|
29
|
|||
Dissenters’
Rights Relating to the mergers
|
29
|
|||
Interests
of Certain Persons in the Merger
|
29
|
|||
THE
MERGER AGREEMENT
|
30
|
|||
General
|
30
|
|||
|
||||
Effective
Time of the Merger
|
30
|
|||
Treatment
of Stock Options
|
30
|
|||
Treatment
of Warrants to Purchase Stock
|
30
|
|||
Surrender
and Exchange of Share Certificates
|
30
|
|||
Representations
and Warranties
|
31
|
|||
Certain
Covenants
|
33
|
|||
Conditions
to Closing of the Merger
|
36
|
|||
Termination
|
37
|
|||
Waivers
|
38
|
|||
Amendments
|
38
|
|||
Fees
and Expenses
|
38
|
|||
Accounting
Treatment of the Merger
|
38
|
|||
Registration
Rights
|
38
|
Voting
Agreement; Neonode Stockholder Vote
|
39
|
|||
Past
Contacts, Transactions or Negotiations
|
39
|
|||
Loan
to Neonode
|
39
|
|||
Recommendation
of our Board of Directors
|
39
|
|||
PROPOSAL
2 - APPROVAL OF OPTION PLAN INCREASE
|
40
|
|||
PROPOSAL
3 - APPROVAL OF REVERSE STOCK SPLIT
|
46
|
|||
PROPOSAL
4 - APPROVAL OF INCREASE IN AUTHORIZED SHARES
|
51
|
|||
PROPOSAL
5 - APPROVAL OF NAME CHANGE
|
52
|
|||
SBE’S
BUSINESS
|
53
|
|||
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
|
||||
RESULTS
OF OPERATIONS OF SBE
|
56
|
|||
NEONODE’S
BUSINESS
|
70
|
|||
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
|
||||
RESULTS
OF OPERATIONS OF NEONODE
|
71
|
|||
FINANCIAL
STATEMENTS - SBE, INC.
|
85
|
|||
FINANCIAL
STATEMENTS - NEONODE INC.
|
85
|
|||
UNAUDITED
PRO FORMA FINANCIAL STATEMENTS.
|
85
|
|||
COMPARATIVE
PER SHARE DILUTION INFORMATION
|
85
|
|||
COMPARATIVE
PER SHARE MARKET PRICE AND DIVIDEND INFORMATION
|
86
|
|||
DIRECTORS
AND EXECUTIVE OFFICERS OF SBE FOLLOWING THE MERGER
|
88
|
|||
Board
of Directors
|
88
|
|||
Executive
Officers
|
89
|
|||
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
90
|
|||
OTHER
MATTERS
|
92
|
•
|
the
timing and success of our proposed transaction with
Neonode;
|
•
|
the
effect of the transaction on our market
price;
|
•
|
the
factors discussed under “Risk Factors,” beginning on page [___];
and
|
•
|
other
risks referenced from time to time in our filings with the Securities
and
Exchange Commission, or SEC.
|
•
|
You
may submit another properly completed proxy card with a later
date;
|
•
|
You
may send a written notice that you are revoking your proxy to our
Secretary at 4000 Executive Parkway, Suite 200, San Ramon, California
94583; or
|
•
|
You
may attend the special meeting and vote in person. However, simply
attending the special meeting will not, by itself, revoke your
proxy.
|
· |
timely
introduction and market acceptance of new products and
services;
|
· |
changes
in consumer and enterprise spending
levels;
|
· |
quality
issues with its products;
|
· |
changes
in consumer, enterprise and carrier preferences for its products
and
services;
|
· |
loss
or failure of carriers or other key sales channel
partners;
|
· |
competition
from other mobile telephone or handheld devices or other devices
with
similar functionality;
|
· |
competition
for consumer and enterprise spending on other
products;
|
· |
failure
by its third party manufacturers or suppliers to meet its quantity
and
quality requirements for products or product components on
time;
|
· |
failure
to add or replace third party manufacturers or suppliers in a timely
manner;
|
· |
changes
in terms, pricing or promotional
program
|
· |
variations
in product costs or the mix of products
sold;
|
· |
failure
to achieve product cost and operating expense
targets;
|
· |
excess
inventory or insufficient inventory to meet
demand;
|
· |
seasonality
of demand for some of its products and
services;
|
· |
litigation
brought against us; and
|
· |
changes
in general economic conditions and specific market
conditions.
|
· |
manufacture phones with
defects that fail to perform to its specifications;
|
· |
fail
to meet delivery schedules; or
|
· |
fail
to properly service phones or honor warranties.
|
· |
testing
of its products on wireless carriers’
networks;
|
· |
quality
and coverage area of wireless voice and data services offered by
the
wireless carriers;
|
· |
the
degree to which wireless carriers facilitate the introduction of
and
actively market, advertise, promote, distribute and resell its multimedia
phone products;
|
· |
the
extent to which wireless carriers require specific hardware and software
features on its multimedia phone to be used on their
networks;
|
· |
timely
build out of advanced wireless carrier networks that enhance the
user
experience for data centric services through higher speed and other
functionality;
|
· |
contractual
terms and conditions imposed on them by wireless carriers that, in
some
circumstances, could limit its ability to make similar products available
through competitive carriers in some market
segments;
|
· |
wireless
carriers’ pricing requirements and subsidy programs;
and
|
· |
pricing
and other terms and conditions of voice and data rate plans that
the
wireless carriers offer for use with its multimedia phone
products.
|
· |
changes
in foreign currency exchange rates;
|
· |
the
impact of recessions in the global economy or in specific sub
economies
|
· |
changes
in a specific country’s or region’s political or economic conditions,
particularly in emerging markets;
|
· |
changes
in international relations;
|
· |
trade
protection measures and import or export licensing
requirements;
|
· |
changes
in tax laws;
|
· |
compliance
with a wide variety of laws and regulations which may have civil
and/or
criminal consequences for them and its officers and directors who
they
indemnify;
|
· |
difficulty
in managing widespread sales operations;
and
|
· |
difficulty
in managing a geographically dispersed workforce in compliance with
diverse local laws and customs.
|
1.
|
the
judgment, advice and analyses of our senior management, including
their
favorable recommendation of the
merger;
|
2.
|
alternatives
to the merger;
|
3.
|
the
presentations by and discussions with our senior management and
representatives of our counsel regarding the terms and conditions
of the
merger agreement and the merger;
and
|
4.
|
that
while the merger is likely to be completed, there are risks associated
with completing the merger and, as a result of conditions to the
completion of the merger, it is possible that the merger may not
be
completed even if approved by the stockholders of SBE and
Neonode.
|
1. |
Agreement
and Plan of Merger and Reorganization, dated January 19,
2007;
|
2. |
Amendment
No. 1 to Agreement and Plan of Merger and Reorganization, dated May
18,
2007;
|
3. |
Background,
description and financial history of SBE,
Inc.
|
4. |
Securities
and Exchange Commission filings by SBE, Inc.,
including:
|
5. |
Draft
proxy statement for SBE / Neonode
transaction;
|
6. |
Draft
of proposed Senior Secured Note dated May 16,
2007;
|
7. |
Proposed
Neonode / SBE $1 million Note Purchase
Agreement;
|
8. |
Background,
description, and financial history of Neonode
AB;
|
9. |
Presentation
of Neonode multimedia, smartphone cellular mobile handset
product;
|
10. |
Financial
estimates provided by Neonode for calendar years ending December
31, 2006
through December 31, 2008;
|
11. |
Due
diligence by SBE, Inc. relating to Neonode
AB;
|
12. |
Extrapolation
of near term projections provided by Neonode and performance of discounted
cash flow analyses;
|
13. |
Statistical
analyses of selected comparable companies with publicly-traded common
shares, and derivation of financial ratios typical of companies in
similar
SIC Codes to Neonode;
|
14. |
Conditions
in, and the outlook, for the mobile phone handset industry as of
April
2007;
|
15. |
Conditions
in, and the outlook for, the international economies, interest rates
and
financial markets proposed to be targeted by Neonode;
and
|
16. |
Other
studies, analyses, and investigations as it deemed
appropriate.
|
· |
conduct
its business and operations in the ordinary course, in substantially
the
same manner as such business and operations have been conducted prior
to
January 19, 2007;
|
· |
use
reasonable efforts to preserve intact its current business organization,
keep available the services of its current officers and key employees
and
maintain its relations and good will with suppliers, customers, landlords,
creditors, employees and other persons having business relationships
with
Neonode;
|
· |
keep
in full force certain insurance policies;
and
|
· |
cause
its officers to report regularly (but in no event less frequently
than
monthly) to us concerning the status of Neonode’s
business.
|
· |
declare,
accrue, set aside or pay any dividend or make any other distribution
in
respect of any shares of capital stock, and shall not repurchase,
redeem
or otherwise reacquire any shares of capital stock or other securities
(except that Neonode may repurchase shares of its common stock from
former
employees pursuant to the terms of existing restricted stock purchase
agreements);
|
· |
sell,
issue or authorize the issuance of (i) any capital stock or other
security, (ii) any option or right to acquire any capital stock or
other
security, or (iii) any instrument convertible into or exchangeable
for any
capital stock or other security for below the fair market value (except
that Neonode shall be permitted to issue shares of its common stock
to
employees upon the exercise of outstanding Neonode options or to
holders
of outstanding Neonode warrants upon the exercise of such warrants
and
convertible promissory notes for an aggregate amount of up to $3.0
million
in connection with its convertible note
financing);
|
· |
amend
or waive any of its rights under, or permit the acceleration of vesting
under, (i) any provision of the Neonode stock option plan, (ii) any
provision of any agreement evidencing any outstanding Neonode option,
or
(iii) any provision of any restricted stock purchase
agreement;
|
· |
amend
or permit the adoption of any amendment to Neonode’s certificate of
incorporation (except to increase the number of shares of Neonode
common
stock authorized to 10,000,000 shares) or bylaws, or effect or permit
Neonode to become a party to any acquisition transaction,
recapitalization, reclassification of shares, stock split, reverse
stock
split or similar transaction;
|
· |
form
any subsidiary or acquire any equity interest or other interest in
any
other entity;
|
· |
make
any capital expenditure, except for capital expenditures that, when
added
to all other capital expenditures made on behalf of Neonode between
January 19, 2007 and the closing of the merger, do not exceed $350,000
per
month on a cumulative basis;
|
· |
(i)
enter into, or permit any of the assets owned or used by it to become
bound by, any contract that is or would constitute a material contract
of
Neonode, or (ii) amend or prematurely terminate, or waive any material
right or remedy under, any such
contract;
|
· |
(i)
acquire, lease or license any right or other asset from any other
person,
(ii) sell or otherwise dispose of, or lease or license, any right
or other
asset to any other person, or (iii) waive or relinquish any right,
except
for assets acquired, leased, licensed or disposed of by Neonode pursuant
to contracts that are not material contracts of
Neonode;
|
· |
(i)
lend money to any person (except that Neonode may make routine travel
advances to employees in the ordinary course of business), or (ii)
incur
or guarantee any indebtedness for borrowed
money;
|
· |
(i)
establish, adopt or amend any employee benefit plan or (ii) pay any
bonus
or make any profit sharing payment, cash incentive payment or similar
payment to, or increase the amount of the wages, salary, commissions,
fringe benefits or other compensation or remuneration payable to,
any of
its directors, officers or key
employees;
|
· |
not
change any of its methods of accounting or accounting practices in
any
material respect;
|
· |
not
make any tax election; and
|
· |
not
commence or settle any material legal
proceeding.
|
· |
conduct
our business and operations in the ordinary course, in substantially
the
same manner as such business and operations have been conducted prior
to
January 19, 2007, other than the sale of our embedded hardware business
to
One Stop Systems, Inc. (referred to in this proxy statement as One
Stop)
and the sale or shut down of our remaining business operation as
soon as
practicable;
|
· |
keep
in full force certain insurance policies to the extent necessary
and to
obtain certain other insurance coverage;
and
|
· |
cause
our officers to report regularly (but in no event less frequently
than
monthly) to Neonode concerning the status of our
business.
|
· |
subject
to certain limitations, declare, accrue, set aside or pay any dividend
or
make any other distribution in respect of any shares of capital stock,
and
shall not repurchase, redeem or otherwise reacquire any shares of
capital
stock or other securities (except that we may repurchase shares of
our
common stock from former employees pursuant to the terms of existing
restricted stock purchase
agreements);
|
· |
subject
to certain limitations, sell, issue or authorize the issuance of
(i) any
capital stock or other security, (ii) any option or right to acquire
any
capital stock or other security, or (iii) any instrument convertible
into
or exchangeable for any capital stock or other security (except that
we
will be permitted to issue shares of its common stock to employees
upon
the exercise of outstanding SBE options or to holders of outstanding
SBE
warrants upon the exercise of such
warrants);
|
· |
amend
or waive any of our rights under, or permit the acceleration of vesting
under, (i) any provision of the SBE stock option plan, (ii) any provision
of any agreement evidencing any outstanding SBE option, or (iii)
any
provision of any restricted stock purchase
agreement;
|
· |
amend
or permit the adoption of any amendment to our certificate of
incorporation or bylaws, or effect or permit SBE to become a party
to any
acquisition transaction, recapitalization, reclassification of shares,
stock split, reverse stock split or similar transaction, other than
to
effect one or more reverse stock splits as we deem necessary or
appropriate to maintain our listing on the Nasdaq Capital
Market;
|
· |
form
any subsidiary or acquire any equity interest or other interest in
any
other entity;
|
· |
make
any capital expenditure, except in the ordinary course of our business
in
a manner that is not inconsistent with the sale of our embedded hardware
business to One Stop or the sale or shut down of our remaining business
operations;
|
· |
(i)
acquire, lease or license any right or other asset from any other
person,
or (ii) waive or relinquish any right except , except in the ordinary
course of our business in a manner that is not inconsistent with
the sale
of our embedded hardware business to One Stop or the sale or shut
down of
our remaining business operations;
|
· |
(i)
lend money to any person (except that we may make routine travel
advances
to employees in the ordinary course of business), or (ii) incur or
guarantee any indebtedness for borrowed
money;
|
· |
subject
to certain limitations (i) establish, adopt or amend any employee
benefit
plan or (ii) pay any bonus or make any profit sharing payment, cash
incentive payment or similar payment to, or increase the amount of
the
wages, salary, commissions, fringe benefits or other compensation
or
remuneration payable to, any of our key
employees;
|
· |
not
change any of our methods of accounting or accounting practices in
any
material respect;
|
· |
not
make any tax election; and
|
· |
not
commence or settle any material legal
proceeding.
|
· |
making
certain filings and obtaining certain
consents;
|
· |
the
filing of this proxy statement and holding the special
meeting;
|
· |
the
preparation of an information statement regarding the merger for
the
Neonode stockholders and holding a meeting of the Neonode stockholders
for
purposes of approving the merger;
|
· |
state
and federal securities law compliance;
|
· |
restrictions
on issuing press releases or public statements regarding the
merger;
|
· |
causing
certain of the Neonode directors, officers, note holders and stockholders
to enter into voting and affiliate agreements;
|
· |
certain
tax matters;
|
· |
using
commercially reasonable efforts to maintain the listing of our common
stock on the Nasdaq Capital Market and reasonable best efforts to
list the
shares of our common stock to be issued in connection with the merger
on
the Nasdaq Capital Market;
|
· |
providing
notification of certain events;
|
· |
subject
to certain exceptions, terminating all of our employees effective
at the
effective time;
|
· |
post-closing
directors and certain corporate governance matters;
|
· |
limitations
during the Pre Closing Period or until the termination of the merger
agreement, if earlier, providing that neither party shall (a) solicit
or
encourage or facilitate the initiation or submission of any expression
of
interest, inquiry, proposal or offer from any person relating to
a
possible acquisition transaction; (b) participate in any discussions
or
negotiations or enter into any agreement with, or provide any non
public
information to, any person relating to or in connection with a possible
acquisition transaction; or (c) consider, entertain or accept any
proposal
or offer from any person relating to a possible acquisition transaction;
|
· |
registration
rights; and
|
· |
certain
indemnification obligations with respect to our directors and executive
officers from and after the effective time of the merger for a period
of
three years.
|
· |
the
accuracy of the representations and warranties made by the parties
in the
merger agreement;
|
· |
compliance
with all of the covenants and obligations required to be complied
with or
performed at or prior to the closing of the
merger;
|
· |
that
no person shall have commenced or threatened to commence any legal
proceeding, challenging or seeking recovery of a material amount
of
damages in connection with the merger, (b) seeking to prohibit or
limit
the exercise by us of any material right pertaining to our ownership
of
stock of the surviving entity following the completion of the
merger;
|
· |
that
since January 19, 2007 there has been no Material Adverse Effect
(as
defined in the merger agreement);
|
· |
all
consents required to be obtained in connection with the merger shall
have
been obtained and shall be in full force and effect;
|
· |
approval
by our stockholders and the Neonode stockholders of the merger and
the
transactions contemplated by the
merger;
|
· |
holders
of no more than 5% of the outstanding Neonode common stock will have
elected to exercise their dissenters’ rights in connection with the
merger;
|
· |
the
sale of the embedded hardware business to One Stop shall be completed;
and
|
· |
that
no temporary restraining order, preliminary or permanent injunction
or
other order preventing the completion of the merger shall have been
issued
by any court of competent jurisdiction and remain in effect, and
there
shall not be any legal requirement enacted or deemed applicable to
the
merger that makes completion of the merger
illegal.
|
· |
that
we shall have received certain agreements or other documents set
forth in
the merger agreement, including, but not limited to, a legal opinion
of
Hahn & Hessen LLP, counsel to Neonode, dated as of the closing date
and addressed to us covering certain agreed upon
matters;
|
· |
that
we shall have received a stockholder questionnaire and lock-up agreement
from each of the stockholders, warrant holders and option holders
of
Neonode;
|
· |
Neonode
shall have filed a FIRPTA notice with the Internal Revenue
Service;
|
· |
we
shall have received a complete copy of the audited financial statements
of
Neonode;
|
· |
that
Neonode shall have received certain agreements or other documents
set
forth in the merger agreement; and
|
· |
all
of our existing officers and directors shall have resigned effective
as of
the effective date.
|
· |
if
it is reasonably determined by that party that timely satisfaction
of any
of the conditions precedent to the obligations of that party to effect
the
merger and consummate the transactions contemplated by the merger
agreement has become impossible;
|
· |
if
any of the conditions precedent to the obligations of that party
to effect
the merger and consummate the transactions contemplated by the merger
agreement has not been satisfied as of the agreed closing date; or
|
· |
the
merger has not been completed on or before September 30, 2007.
|
1.
|
On
or before April 17, 2007, we must have evidenced a closing bid price
of
$1.00 or more for a minimum of ten prior consecutive trading days.
Our bid
price increase to over the minimum $1.00 per share as a result of
the
1-for-5 reverse stock split effected on April 2, 2007. We
maintained a closing bid price for more than the minimum 10 consecutive
days and exceeded the requirement.
|
2.
|
On
or before April 30, 2007, we shall file an initial listing application
with Nasdaq with respect to the pending merger with Neonode, unless
we
delay or decide not to go forward with the merger. The initial listing
application for Neonode was filed with Nasdaq on April 17,
2007.
|
3.
|
On
or before May 31, 2007, we must file a Form 8-K with pro forma financial
information indicating that our plan to report stockholders’ equity of
$2.5 million or greater as of quarter end. On May 29, 2007, we filed
a
Form 8-K with the actual financial information reporting stockholders’
equity of greater than $2.5 million as of our latest fiscal quarter
end,
April 30, 2007.
|
4.
|
We
shall immediately notify the Panel if we enter into an agreement
to sell,
transfer or otherwise dispose of our software business before we
consummate a merger with Neonode, and the Panel may revisit its
determination.
|
Reverse
stock split ratio
|
Common
stock issued and outstanding
|
Common
stock reserved for issuance pursuant to outstanding
options(1)
|
Common
stock reserved for issuance pursuant to outstanding
warrants(1)
|
Common
stock reserved for future issuance under our equity incentive
plans
|
Common
stock available for future issuance
|
No
stock split
|
2,269,595
|
458,000
|
232,000
|
39,298
|
22,040,405
|
2-for-1
|
1,134,798
|
229,000
|
116,000
|
19,649
|
23,500,553
|
3-for-1
|
756,532
|
152,667
|
77,333
|
13,099
|
24,000,369
|
(1)
|
As
of the effective date of the reverse stock split, the exercise price
of
all outstanding options and warrants will be adjusted such that the
aggregate exercise price to be paid upon exercise of such option
or
warrant will be the same as the aggregate exercise price in effect
immediately prior to the reverse
split.
|
Reverse
stock split ratio
|
Common
stock issued and outstanding
|
Common
stock reserved for issuance pursuant to outstanding
options
|
Common
stock reserved for issuance pursuant to outstanding
warrants
|
Common
stock reserved for future issuance under our equity incentive
plans
|
Common
stock available for future issuance
|
No
stock split
|
22,665,000
|
2,447,000
|
6,234,000
|
1,039,298
|
7,614,702
|
2-for-1
|
7,555,000
|
2,077,000
|
815,000
|
519,649
|
29,033,351
|
3-for-1
|
11,333,000
|
1,223,000
|
3,117,000
|
346,432
|
23,980,568
|
Three
Months
Ended
|
Six
Months
Ended
|
||||||||||||
April
30,
|
April
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Net
revenue
|
100
|
%
|
---
|
%
|
100
|
%
|
100
|
%
|
|||||
Amortization
and impairment of acquired
|
|||||||||||||
software
and intellectual property
|
696
|
---
|
765
|
20,460
|
|||||||||
Product
research and development
|
933
|
---
|
1,247
|
10,690
|
|||||||||
Sales
and marketing
|
337
|
---
|
557
|
6,180
|
|||||||||
General
and administrative
|
2,681
|
---
|
2,420
|
15,380
|
|||||||||
Total
operating expenses from continuing
|
|||||||||||||
operations
|
4,647
|
---
|
4,989
|
52,710
|
|||||||||
Loss
from continuing operations
|
(4,533
|
)
|
---
|
(4,889
|
)
|
(52,370
|
)
|
||||||
Income
(loss) from discontinued operations
|
4,144
|
---
|
2,371
|
(5,200
|
)
|
||||||||
Net
loss
|
(389)%
|
---
|
%
|
(2,518)%
|
(57,570)%
|
Product
|
Three
Months Ended April 30,
2007
|
Three
Months Ended April 30, 2006
|
|||||||||||
Adapter
|
$
|
107
|
31
|
%
|
$
|
1,200
|
66
|
%
|
|||||
HighWire
|
132
|
39
|
%
|
379
|
21
|
%
|
|||||||
Legacy
& other
|
103
|
30
|
%
|
236
|
13
|
%
|
|||||||
Total
|
$
|
342
|
$
|
1,815
|
Product
|
Six
Months Ended April 30,
2007
|
Six
Months Ended April 30,
2006
|
|||||||||||
Adapter
|
$
|
848
|
56
|
%
|
$
|
2,000
|
62
|
%
|
|||||
HighWire
|
556
|
36
|
%
|
970
|
30
|
%
|
|||||||
Legacy
& other
|
123
|
8
|
%
|
246
|
8
|
%
|
|||||||
Total
|
$
|
1,527
|
$
|
3,216
|
Gain
on the sale of hardware business
(in
thousands)
|
||||
Cash
and escrow receivable
|
$
|
2,200
|
||
Liabilities
assumed
|
209
|
|||
Total
consideration
|
2,409
|
|||
Inventory
|
741
|
|||
Plant
property & equipment
|
277
|
|||
Other
assets
|
48
|
|||
Total
basis of assets sold
|
1,066
|
|||
Gain
on Sale
|
$
|
1,343
|
|
Payments
due by period (in thousands)
|
|||||||||||||||
|
|
Less
than
|
1-2
|
3-5
|
More
than
|
|||||||||||
Contractual
Obligations
|
Total
|
1
year
|
Years
|
Years
|
5
Years
|
|||||||||||
Building
leases (1)
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
—
|
||||||
Capital
leases
|
133
|
44
|
44
|
45
|
---
|
|||||||||||
Total
net lease payments
|
$
|
133
|
$
|
44
|
$
|
44
|
$
|
45
|
$
|
—
|
- |
sales
of Neonode’s products;
|
- |
our
operating expenses;
|
- |
the
timing of Neonode’s product
shipments;
|
- |
Neonode’s
gross profit margin;
|
- |
our
ability to raise additional capital, if necessary;
and
|
- |
our
ability to secure credit facilities, if
necessary.
|
· |
A
mobile multimedia device that is also a
phone.
|
· |
Focus
on design (size, colors, look and
feel).
|
· |
Fast,
flexible and easy software upgrades (internet and SD
card)
|
· |
Large
mass storage for media content (up to 32
Gigabytes)
|
· |
Touchscreen
is based on infrared LED and photodiodes (works in
sunlight)
|
· |
Finger
based input (no need for stylus)
|
· |
Accurate
navigation on small displays
|
· |
No
degradation of display quality
|
· |
Limited
accuracy needed (navigation on the
move)
|
· |
Low
power consumption
|
· |
High
speed capture (capture gestures)
|
· |
Near
surface detection (no false
detection)
|
· |
No
ambient light needed (works in the
dark)
|
· |
No
force needed
|
· |
Single
and multiple area detection (games)
|
· |
No
calibration needed
|
· |
Media
players for streaming video, movies and music that supports all the
standard applications (WMA, WMV, MP3, WAV, DivX and AVI
MPEG¼)
|
· |
Internet
explorer 6.0 browser
|
· |
Image
viewer with camera preview and
capture
|
· |
Organizer
with calendar and task with Microsoft Outlook
synchronization
|
· |
Calendar,
alarm, calculator and call list
|
· |
Telephony
manager for voice calls
|
· |
Messaging
manager for SMS, MMS, IM and T9
|
· |
File
manager
|
· |
Task
manager for switching between
applications
|
· |
Notebook
|
· |
Games
|
2007
|
2006
|
||||||
Net
sales
|
100
|
%
|
100
|
%
|
|||
Cost
of goods
|
1
|
77
|
|||||
Gross
profit
|
99
|
23
|
|||||
Operating
expenses:
|
|||||||
Product
research and development
|
420
|
37
|
|||||
Sales
and marketing
|
195
|
16
|
|||||
General
and administrative
|
448
|
90
|
|||||
Total
operating expenses
|
1,063
|
143
|
|||||
Operating
loss before other expense
|
(964
|
)
|
(120
|
)
|
|||
Interest
and other expense, net
|
55
|
8
|
|||||
Non-cash
inducement expense
|
---
|
11
|
|||||
Net
loss available to common shareholders
|
(1,019)%
|
(139)%
|
· |
An
increase in the number of employees in the Neonode’s engineering
department;
and
|
· |
an
increase in engineering design projects related expenditures related
to
the development of the N2 and future products including production
tooling, N2 prototypes and the extensive use of outside engineering
design
services and consultants to develop the plastics/mechanics and antenna
used in the design of the phone.
|
|
Payments
due by period (in thousands)
|
|||||||||||||||
|
|
Less
than
|
1-2
|
3-5
|
More
than
|
|||||||||||
Contractual
Obligations
|
Total
|
1
year
|
Years
|
Years
|
5
Years
|
|||||||||||
Debt
|
$
|
11,038
|
$
|
10,218
|
$
|
90
|
$
|
730
|
$
|
—
|
||||||
Building
and furniture leases
|
226
|
224
|
2
|
—
|
—
|
|||||||||||
Total
net payments
|
$
|
11,264
|
$
|
10,442
|
$
|
92
|
$
|
730
|
$
|
—
|
2006
|
2005
|
2004
|
||||||||
Net
sales
|
100
|
%
|
100
|
%
|
100
|
%
|
||||
Cost
of goods
|
79
|
96
|
231
|
|||||||
Gross
profit (loss)
|
21
|
4
|
(131
|
)
|
||||||
Operating
expenses:
|
||||||||||
Product
research and development
|
135
|
110
|
266
|
|||||||
Sales
and marketing
|
45
|
47
|
58
|
|||||||
General
and administrative
|
112
|
71
|
115
|
|||||||
Total
operating expenses
|
292
|
228
|
439
|
|||||||
Operating
loss before other expense
|
(271
|
)
|
(224
|
)
|
(571
|
)
|
||||
Interest
and other expense, net
|
40
|
21
|
4
|
|||||||
Non
cash inducement expense
|
6
|
---
|
---
|
|||||||
Net
loss available to common shareholders
|
(317 | )% |
(245
|
)%
|
(575
|
)%
|
· |
a
minor increase in the headcount of Neonode’s engineering department from
10 to 11. Beginning in 2005, in order to recruit, retain and motivate
employees, Neonode began to increase employee’s salaries
to market levels over a two year period. Prior to 2005, Neonode’s
employee’s salaries were below market level; and
|
· |
an
increase in engineering design projects related expenditures related
to
the development of the N2 and future products including the extensive
use
of outside engineering design services and consultants to develop
the
plastics/mechanics and antenna used in the design of the
phone.
|
· |
an
increase in the headcount of Neonode’s engineering department from 8 to
10. Beginning in 2005, in order to recruit, retain and motivate employees,
Neonode began a two year program to increase employee’s salaries
to market levels. Prior to 2005, Neonode’s employee’s salaries were below
market level; and
|
· |
an
increase in engineering design projects related expenditures related
to
the development of the N2. In 2004 and early 2005, R&D expense was
related to the development and release of Neonode’s N1 and N1m mobile
phone handsets.
|
- |
sales
of Neonode’s products;
|
- |
Neonode’s
operating expenses;
|
- |
the
timing of product shipments;
|
- |
Neonode’s
gross profit margin;
|
- |
Neonode’s
ability to raise additional capital, if necessary;
and
|
- |
Neonode’s
ability to secure credit facilities, if
necessary.
|
March
31, 2007
|
December
31, 2006
|
||||||
Senior
secured notes (bridge notes) (1)
|
$
|
10,000
|
5,000
|
||||
Petrus
Holding SA
|
766
|
780
|
|||||
Loan
- Almi Företagspartner 2
|
176
|
201
|
|||||
Loan
- Almi Företagspartner 1
|
92
|
94
|
|||||
Capital
lease
|
4
|
5
|
|||||
Total
notes outstanding
|
11,038
|
6,080
|
|||||
Unamortized
debt discounts
|
(201
|
)
|
(114
|
)
|
|||
Total
debt, net of debt discounts
|
$
|
10,837
|
5,966
|
1.
|
In
the event the Merger Agreement is terminated, the bridge notes may
be
prepaid without premium or penalty, in whole or in part, on 20 days
notice; provided that the Lender shall have the opportunity, prior
to such
prepayment, to convert the senior secured note into common stock
of
Neonode at a price based on the price set forth in Scenario 3 or
4
below.
|
2.
|
In
the event that the Merger is consummated pursuant to the terms of
the
Merger Agreement, the bridge notes, including without limitation
all
accrued interest (unless paid in cash by the undersigned) and other
obligations under the senior secured note, shall automatically convert,
immediately prior to the Closing of the merger and without any action
of
the holder, into a number of units of the undersigned (the “Units”), each
Unit consisting of one share of Neonode Common Stock and one half
of a
Warrant of the undersigned determined by dividing the outstanding
principal amount and accrued interest due on the senior secured notes
by
$5.00 (the “Conversion Price”).
|
3.
|
In
the event the Merger Agreement is terminated and the Neonode completes
a
registered public offering in the United States, United Kingdom or
Sweden
(the “QIPO”) with gross proceeds in an amount at least equal to the cost
of operating Neonode for a period of three months (commencing after
the
QIPO) on or before December 31, 2007 (as amended in May 2007), this
senior
secured notes, including without limitation all accrued interest
(unless
paid in cash by Neonode) and other obligations under the senior secured
notes, shall automatically convert without any action of the holder
into
the securities offered in such financing at a price per security
equal to
the price paid by public investors based on the pre-money valuation
of the
fully-diluted equity of Neonode, including for this purpose as equity
all
debt (other than (i) SEK 2,000,000 of debt held by Almi and (ii)
all
principal and interest under the bridge notes) held by stockholders
or
their affiliates, of $15.3 million; and provided further that Neonode
has
not suffered any material adverse change since the date
hereof.
|
4.
|
In
the event the Merger Agreement is terminated and Neonode fails to
complete
the QIPO or Merger by December 31, 2007 (as amended in May 2007)
due to
circumstances beyond Neonode’s control, the bridge notes, including
without limitation all accrued interest and other obligations under
the
bridge notes, shall be converted into common stock of the Neonode
at a
price per share equal to the fair market value of such shares as
determined by negotiations between the Neonode and the holders of
at least
50.1% of the aggregate outstanding principal amount of the bridge
notes
(the “Required Holders”),
subject to compliance with applicable securities law;
provided that (i) the pre-money valuation of the fully-diluted equity
of
Neonode in the event and at the time of such conversion, including
for
this purpose as equity all debt (other than (a) SEK 2,000 of debt
held by
Almi and (b) all principal and interest under the senior secured
notes)
held by stockholders or their affiliates, does not exceed $15.3 million,
(ii) Neonode has not suffered any Material Adverse Change since the
date
hereof and (iii) the Lender and Neonode enter into an investor rights
agreement which includes certain demand and piggyback registration
rights,
preemptive rights, tagalong rights with principal stockholders of
Neonode,
rights to Neonode information and a bar on issuance of toxic preferreds
or
other death spiral convertible securities, all as negotiated between
the
undersigned and the Required Holders. During the term of the bridge
notes,
Neonode shall not issue any equity securities or securities convertible
into, exercisable to purchase or exchangeable for equity securities
without offering to holders of the bridge notes rights to purchase
up to a
percentage (the “Percentage”) of such issue equal to the ratio of (A) the
aggregate principal amounts of the senior secured notes then outstanding
divided by (B) the sum of $15.3 million and such aggregate principal
amounts, and shall not permit Neonode AB to issue any such securities
or
incur any indebtedness other than reasonable accounts
payable.
|
Year
Ended October 31, 2006 (SBE) or
December
31, 2006 (Neonode)
|
||||
(unaudited)
|
||||
SBE
Historical Per Share Data: (adjusted for a one for five reverse stock
split effective April 2, 2007)
|
||||
Basic
and diluted net loss per common share
|
$
|
(7.85
|
)
|
|
Book
value per common share
|
$
|
1.51
|
||
Neonode
Historical Per Share Data:
|
||||
Basic
and diluted net loss per share
|
$
|
(1.82
|
)
|
|
Book
value (deficiency) per common share
|
$
|
(2.31
|
)
|
|
SBE
Pro Forma Combined:
|
||||
Basic
and diluted net loss per common share
|
$
|
(9.68
|
)
|
|
Book
value (deficiency) per share
|
$
|
(1.59
|
)
|
|
Neonode
Equivalent Pro Forma Combined:
|
||||
Basic
and diluted net loss per common share
|
$
|
(7.47
|
)
|
|
Book
value (deficiency) per share
|
$
|
(1.15
|
)
|
Fiscal
quarter ended
|
|||||||
Fiscal
2007
|
January
31
|
April
30
|
|||||
High
|
$
|
0.58
|
$
|
4.00
|
(after
1 for 5 reverse stock split effective April 2, 2007)
|
||
Low
|
0.33
|
0.48
|
Fiscal
2006
|
January
31
|
|
April
30
|
|
July
31
|
October
31
|
|||||||
High
|
$
|
1.44
|
$
|
1.08
|
$
|
0.40
|
$
|
0.38
|
|||||
Low
|
1.33
|
1.05
|
0.36
|
0.35
|
|||||||||
Fiscal
2005
|
|||||||||||||
High
|
$
|
4.59
|
$
|
3.55
|
$
|
3.65
|
$
|
3.50
|
|||||
Low
|
3.03
|
2.30
|
2.09
|
2.17
|
Fiscal
quarter ended
|
|||||||
Fiscal
2007
|
January
31
|
April
30
|
|||||
High
|
$
|
2.90
|
$
|
4.00
|
|||
Low
|
1.65
|
2.40
|
Fiscal
2006
|
January
31
|
|
April
30
|
|
July
31
|
October
31
|
|||||||
High
|
$
|
7.20
|
$
|
5.40
|
$
|
2.0
|
$
|
1.90
|
|||||
Low
|
6.65
|
5.25
|
1.80
|
1.75
|
|||||||||
Fiscal
2005
|
|||||||||||||
High
|
$
|
22.95
|
$
|
17.75
|
$
|
18.25
|
$
|
17.50
|
|||||
Low
|
15.15
|
11.50
|
10.45
|
10.85
|
NAME
|
AGE
|
POSITION
|
||
Per
Bystedt
|
42
|
Chairman,
Board of Directors
|
||
Susan
Major
|
55
|
Director
|
||
John
Reardon
|
44
|
Director
|
||
Johan
Ihrfelt
|
39
|
Director
|
||
Magnus
Goertz
|
37
|
Director
|
NAME
|
AGE
|
POSITION
|
||
Mikael
Hagman
|
39
|
President
and Chief Executive Officer
|
||
David
Brunton
|
57
|
Vice
President, Finance, Chief Financial Officer, Secretary and
Treasurer
|
||
Tommy
Hallberg
|
38
|
Vice
President of Operations
|
||
Thomas
Eriksson
|
37
|
Vice
President and Chief Technology
Officer
|
Beneficial
Ownership (1)
|
|||||||
Beneficial
Owner
|
Number
of Shares
|
Percent
of Total(2)
|
|||||
Andre
Hedrick
4419
Sugarland Court
Concord,
CA 94521
|
279,680
|
12.4
|
%
|
||||
Kenneth
G. Yamamoto (3)(4)
|
172,146
|
7.6
|
%
|
||||
John
Reardon (3)
|
22,153
|
*
|
|||||
Ronald
J. Ritchie (3)
|
27,229
|
1.2
|
%
|
||||
Marion
M. (Mel) Stuckey (3)
|
22,153
|
*
|
|||||
John
D’Errico (3)
|
21,216
|
*
|
|||||
David
Brunton (3)
|
96,448
|
4.2
|
%
|
||||
Nelson
Abal (3)
|
26,708
|
1.2
|
%
|
||||
Leo
Fang (3)
|
71,938
|
3.2
|
%
|
||||
All
executive officers and directors as a group (8 persons) (3)
|
459,991
|
20.4
|
%
|
(1) | This table is based upon information supplied by officers, directors and principal stockholders and Schedules 13D and 13G, if any, filed with the SEC. Unless otherwise indicated in the footnotes to this table and subject to community property laws where applicable, we believe that each of the stockholders named in this table has sole voting and investment power with respect to the shares indicated as beneficially owned. |
(2) | Applicable percentages are based on 2,250,779 shares outstanding on April 30, 2007, adjusted as required by rules promulgated by the SEC. |
(3) | Includes, 89,000, 15,500, 14,250, 15,500, 16,500, 69,000, 22,000 and 51,000 shares that Messrs. Yamamoto, Reardon, Ritchie, Stuckey, D’Errico, Brunton, Abal and Fang, respectively, have the right to acquire within 60 days after the date of this table under outstanding stock options. |
(4) | Includes 12,000 shares held by UTMA as Custodian for Melanie Yamamoto and 12,000 shares held by UTMA as Custodian for Nicholas Yamamoto, the children of Mr. Yamamoto |
Beneficial
Ownership (1)
|
|||||||
Beneficial
Owner
|
Number
of Shares
|
Percent
of Total(2)
|
|||||
AIGH
Investment Partners LLC
6006
Berkeley Avenue
Baltimore,
MD 21209 (5)
|
4,869,024
|
21.5
|
%
|
||||
Per
Bystedt (3)(4)
|
4,043,941
|
17.8
|
%
|
||||
Magnus
Goertz (3)(6)
|
2,301,754
|
10.2
|
%
|
||||
Serwello
AB (7)
|
1,467,975
|
6.5
|
%
|
||||
Thomas
Eriksson (3)(8)
|
1,455,351
|
6.4
|
%
|
||||
Mikael
Hagman (3)
|
269,029
|
1.2
|
%
|
||||
Tommy
Hallberg (3)
|
122,175
|
*
|
|||||
David
Brunton (3)
|
96,448
|
*
|
|||||
All
executive officers and directors as a group (6 persons) (3)
|
8,641,866
|
38.1
|
%
|
(1) | This table is based upon information supplied by officers, directors and principal stockholders. Unless otherwise indicated in the footnotes to this table and subject to community property laws where applicable, we believe that each of the stockholders named in this table has sole voting and investment power with respect to the shares indicated as beneficially owned. |
(2) | Applicable percentages are based on 22,655,695 shares, the estimated number of shares outstanding after the Merger, not adjusted for any reverse stock split contemplated by this proxy statement. |
(3) | Includes, 116,553, 296,680, 215,446, 211,914, 105,957 and 69,000 shares that Messrs. Bystedt, Goertz, Eriksson, Hagman, Hallberg and Brunton, respectively, have the right to acquire within 60 days after the date of this table under outstanding stock options. |
(4) | Includes 2,987,384 shares and options or warrants to purchase an aggregate of 715,705 shares held by Iwo Jima Sarl and 211,861 shares and 12,438 warrants issuable to Spray AB. Iwo Jima Sarl and Spray AB may be deemed affiliates of Mr. Bystedt. |
(5) | Includes, 1,623,008 shares that AIGH Investment Partners LLC has the right to acquire under common stock warrant agreements. |
(6) | Includes 2,005,074 shares held by Athemis Limited, which may be deemed an affiliate of Mr. Goertz. |
(7) | Includes, 35,558 shares that Serwello AB has the right to acquire under common stock warrant agreements. |
(8) | Includes 1,239,905 shares held by Wirelesstoys Sweden AB, which may be deemed an affiliate of Mr. Ericksson. |
|
By
Order of the Board of Directors,
|
|
|
|
|
|
/s/
David W. Brunton
|
|
|
|
David
W. Brunton
|
|
Secretary
|
SBE,
INC., a Delaware Corporation
|
||
|
|
|
By: | /s/ Greg Yamamoto | |
Name:
Greg Yamamoto
Title:
President & CEO
|
COLD
WINTER ACQUISITION CORPORATION,
a
Delaware Corporation
|
||
|
|
|
By: |
/s/
Greg Yamamoto
|
|
Name:
Greg Yamamoto
Title:
President & CEO
|
NEONODE
INC., a Delaware Corporation
|
||
|
|
|
By: | /s/ Mikael Hagman | |
Name:
Mikael Hagman
Title:
President & CEO
|
SBE,
INC.
|
|
By:
/s/
David W. Brunton
|
|
Name:
David
W. Brunton
|
|
Title:
CFO
|
Exhibit
1:
|
Form
of Note
|
|
Exhibit
2:
|
Form
of Security Agreement Amendment No. 3, Security Agreement Amendment
No. 2,
Security Agreement Amendments No. 1 and Security
Agreement
|
|
Exhibit
3:
|
Form
of Stockholder Pledge Amendment No. 3, Stockholder Pledge Amendment
No. 2,
Stockholder Pledge Amendment No. 1 and Stockholder Pledge Agreements,
for
each of
|
|
Rector
AB
|
||
Iwo
Jima Sarl
|
||
Wirelesstoys
|
||
Exhibit
4:
|
Form
of Guaranty Amendment No. 3, Guaranty Amendment No. 2, Guaranty
Amendment
No. 1 and Guaranties, for each of:
|
|
Per
Bystedt
|
||
Thomas
Eriksson
|
||
Magnus
Goertz
|
||
Exhibit
5:
|
Risk
Factors
|
|
Exhibit
6:
|
Company
Disclosure
|
|
Exhibit
7:
|
Capitalization
Table
|
1. |
Agreement
and Plan of Merger and Reorganization, dated January 19,
2007;
|
2. |
Amendment
No. 1 to Agreement and Plan of Merger and Reorganization, dated
May 18,
2007;
|
3. |
Background,
description and financial history of SBE,
Inc.
|
4. |
Securities
and Exchange Commission filings by SBE, Inc.,
including:
|
FORM | RECEIVED/PERIOD | |
8-K | 4/19/07 (4/11/07) | |
8-K | 4/4/07 (3/30/07) | |
8-K | 3/23/07 (3/20/07) | |
8-K | 3/16/07 (1/31/07) | |
10-Q | 3/16/07 (1/31/07) | |
DEFM14A | 3/7/07 | |
10-K | 1/29/07 (10/31/06) | |
8-K | 1/22/07 (1/19/07) | |
8-K | 1/12/07 (1/11/07) |
5. |
Draft
proxy statement for SBE / Neonode
transaction;
|
6. |
Draft
of proposed Senior Secured Note dated May 16,
2007;
|
7. |
Proposed
Neonode / SBE $1 million Note Purchase
Agreement;
|
8. |
Background,
description, and financial history of Neonode
AB;
|
9. |
Presentation
of Neonode multimedia, smartphone cellular mobile handset
product;
|
10. |
Financial
estimates provided by Neonode for calendar years ending December
31, 2006
through December 31, 2008;
|
11. |
Due
diligence by SBE, Inc. relating to Neonode
AB;
|
12. |
Extrapolation
of near term projections provided by Neonode and performance
of discounted
cash flow analyses;
|
13. |
Statistical
analyses of selected comparable companies with publicly-traded
common
shares, and derivation of financial ratios typical of companies
in similar
SIC Codes to Neonode;
|
14. |
Conditions
in, and the outlook, for the mobile phone handset industry as
of April
2007;
|
15. |
Conditions
in, and the outlook for, the international economies, interest
rates and
financial markets proposed to be targeted by Neonode;
and
|
16. |
Other
studies, analyses, and investigations as it deemed
appropriate.
|
· |
BSquare
Corp.
|
· |
Backweb
Technologies Ltd.
|
· |
DIJJI
Corp.
|
· |
Insignia
Solutions PLC
|
· |
Once
Voice Technologies Inc.
|
· |
Openwave
Systems Inc.
|
· |
Radvision
Ltd.
|
· |
Smith
Micro Software Inc.
|
· |
Oasys
Mobile, Inc.
|
· |
Ulticom
Inc.
|
April
30,
|
October
31,
|
||||||
2007
|
2006
(A)
|
||||||
|
(unaudited)
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
1,239
|
$
|
1,147
|
|||
Trade
accounts receivable, net
|
102
|
930
|
|||||
Other
|
750
|
177
|
|||||
Current
assets from discontinued operations (B)
|
—
|
739
|
|||||
Total
current assets
|
2,091
|
2,993
|
|||||
Property,
plant and equipment, net
|
139
|
231
|
|||||
Capitalized
software costs, net
|
939
|
1,314
|
|||||
Other
|
4
|
5
|
|||||
Non-current
assets from discontinued operations (B)
|
—
|
325
|
|||||
Total
assets
|
$
|
3,173
|
$
|
4,868
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Trade
accounts payable
|
$
|
91
|
$
|
557
|
|||
Accrued
payroll and employee benefits
|
17
|
105
|
|||||
Capital
lease obligations - current portion
|
34
|
33
|
|||||
Deferred
revenues
|
303
|
432
|
|||||
Other
accrued expenses
|
128
|
144
|
|||||
Current
liabilities from discontinued operations (B)
|
—
|
21
|
|||||
Total
current liabilities
|
573
|
1,292
|
|||||
Capital
lease obligations, net of current portion
|
61
|
65
|
|||||
Long-term
liabilities from discontinued operations (B)
|
—
|
190
|
|||||
Total
long-term liabilities
|
61
|
255
|
|||||
Total
liabilities
|
634
|
1,547
|
|||||
Commitments
(note 7)
|
|||||||
Stockholders'
equity:
|
|||||||
Common
stock
|
35,638
|
35,186
|
|||||
Accumulated
deficit
|
(33,099
|
)
|
(31,865
|
)
|
|||
Total
stockholders' equity
|
2,539
|
3,321
|
|||||
Total
liabilities and stockholders' equity
|
$
|
3,173
|
$
|
4,868
|
(A) |
Derived
from audited financial statements
|
(B) |
See
Note 1 to the condensed financial statements for information
related to
discontinued operations
|
Three
months ended
|
Six
months ended
|
||||||||||||
April
30,
|
April
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Net
revenue
|
$
|
27
|
$
|
—
|
$
|
49
|
$
|
10
|
|||||
Operating
expenses
|
|||||||||||||
Amortization
and impairment of acquired
|
|||||||||||||
software
and intellectual property
|
188
|
1,023
|
375
|
2,046
|
|||||||||
Product
research and development
|
252
|
498
|
611
|
1,069
|
|||||||||
Sales
and marketing
|
91
|
326
|
273
|
618
|
|||||||||
General
and administrative
|
724
|
756
|
1,186
|
1,538
|
|||||||||
Total
operating expenses
|
1,255
|
2,603
|
2,445
|
5,271
|
|||||||||
Operating
loss from continuing operations
|
(1,228
|
)
|
(2,603
|
)
|
(2,396
|
)
|
(5,261
|
)
|
|||||
Interest
income
|
4
|
12
|
4
|
29
|
|||||||||
Provision
for income taxes
|
—
|
—
|
(4
|
)
|
(5
|
)
|
|||||||
Loss
from continuing operations
|
(1,224
|
)
|
(2,591
|
)
|
(2,396
|
)
|
(5,237
|
)
|
|||||
Loss
from discontinued operations
|
(224
|
)
|
(438
|
)
|
(181
|
)
|
(520
|
||||||
Gain
on sale of discontinued operations
|
1,343
|
—
|
1,343
|
---
|
|||||||||
Net
income (loss) from discontinued
|
|||||||||||||
Operations
(B)
|
1,119
|
(438
|
)
|
1,162
|
(520
|
)
|
|||||||
Net
loss
|
$
|
(105
|
)
|
$
|
(3,029
|
)
|
$
|
(1,234
|
)
|
$
|
(5,757
|
)
|
|
Basic
and diluted income (loss) per share
|
|||||||||||||
Continuing
operations
|
$
|
(0.55
|
)
|
$
|
(1.28
|
)
|
$
|
(1.08
|
)
|
$
|
(2.62
|
)
|
|
Discontinued
operations (B)
|
$
|
0.50
|
$
|
(0.22
|
)
|
$
|
0.52
|
$
|
(0.26
|
)
|
|||
Basic
and diluted loss per share
|
$
|
(0.05
|
)
|
$
|
(1.50
|
)
|
$
|
(0.56
|
)
|
$
|
(2.88
|
)
|
|
shares
used in per share computations
|
2,233
|
2,025
|
2,221
|
2,002
|
(B) |
See
Note 1 to the condensed financial statements for information
related to
discontinued operations
|
Six
months ended April
30,
|
|||||||
2007
|
2006
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(1,234
|
)
|
$
|
(5,757
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
used
by operating activities:
|
|||||||
Equity
based compensation expense
|
451
|
1,108
|
|||||
Depreciation
and amortization
|
468
|
2,165
|
|||||
Impairment
of capitalized software
|
—
|
256
|
|||||
Gain
on sale of hardware business
|
(1,343
|
)
|
—
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
828
|
(31
|
)
|
||||
Inventories
|
—
|
95
|
|||||
Other
assets
|
(72
|
)
|
74
|
||||
Trade
accounts payable
|
(466
|
)
|
174
|
||||
Other
accrued liabilities
|
(236
|
)
|
97
|
||||
Net
cash used by operating activities
|
(1,604
|
)
|
(1,819
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchases
of property, plant and equipment
|
(4
|
)
|
(167
|
)
|
|||
Capitalized
software costs
|
—
|
(40
|
)
|
||||
Cash
proceeds from sale of hardware business
|
1,700
|
—
|
|||||
Net
cash provided (used) in investing activities
|
1,696
|
(207
|
)
|
||||
Cash
flows from financing activities:
|
|||||||
Stock
offering expense
|
—
|
(2
|
)
|
||||
Proceeds
from exercise of stock options
|
—
|
39
|
|||||
Net
cash provided by financing activities
|
—
|
37
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
92
|
(1,989
|
)
|
||||
Cash and cash equivalents at beginning of period |
1,147
|
3,632
|
|||||
Cash and cash equvalents at end of period |
$
|
1,239
|
$
|
1,643
|
|||
SUPPLEMENTAL
SCHEDULE OF NON-CASH ACTIVITIES:
|
|||||||
Non-cash
receivable related to sale of hardware business
|
$
|
500
|
$
|
—
|
|||
$
|
209
|
$
|
—
|
||||
Non-cash
reduction in assets related to sale of hardware business
|
$
|
1,066
|
$
|
—
|
|
|
Gain
on the sale of hardware business
|
||
(in
thousands)
|
||||
Cash
and escrow receivable
|
$
|
2,200
|
||
Liabilities
assumed
|
209
|
|||
Total
consideration
|
2,409
|
|||
Less
basis of assets transferred in sale
|
||||
Inventory
|
741
|
|||
Plant
property & equipment
|
277
|
|||
Other
assets
|
48
|
|||
Total
basis of transferred assets
|
1,066
|
|||
Gain
on Sale
|
$
|
1,343
|
(i) |
extends
the date on which the parties may terminate the merger agreement
if
closing hasn’t occurred from May 31, 2007 to September 30,
2007;and
|
(ii) |
specifies
that upon closing of the merger, each outstanding share of Neonode
common
stock will be converted into the right to receive 3.5319 shares
of SBE
common stock, subject to adjustment for stock splits, combinations,
reclassifications, reorganizations or similar corporate transactions;
and
|
(iii) |
allows
for the issuance by SBE and Neonode of certain securities prior
to the
closing, including securities to be issued in connection with
the loan of
$1,000,000 from SBE to Neonode; and
|
(iv) |
provides
for the update of certain of the representations and warranties
and the
respective disclosure schedules of the
parties.
|
|
|
|
April
30,
2007
|
October
31,
2006
|
|||
Purchased
software
|
$
|
14,217
|
$
|
14,217
|
|||
(13,278
|
)
|
(12,903
|
)
|
||||
$
|
939
|
$
|
1,314
|
Three
months ended
April
30,
|
Six
months ended
April
30,
|
||||||||||||
in thousands, |
2007
|
|
2006
|
|
2007
|
|
2006
|
||||||
Common
Stock Equivalents
|
|||||||||||||
Employee
stock options
|
25
|
463
|
27
|
492
|
|||||||||
Loss
per share is calculated as follows:
|
|||||||||||||
|
Three
months ended
|
Six
months ended
|
|||||||||||
(in
thousands, except per share amounts)
|
April
30,
|
|
|
April
30,
|
|
||||||||
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
BASIC
AND DILUTED
|
|||||||||||||
Weighted
average number of
|
|||||||||||||
common
shares outstanding
|
2,233
|
2,025
|
2,221
|
2,002
|
|||||||||
Number
of shares for computation of
|
|||||||||||||
net
income (loss) per share
|
2,233
|
2,025
|
2,221
|
2,002
|
|||||||||
Net
loss from continuing operations
|
$
|
(1,224
|
)
|
$
|
(2,591
|
)
|
$
|
(2,396
|
)
|
$
|
(5,237
|
)
|
|
Net
loss per share from continuing
|
|||||||||||||
operations
|
$
|
(0.55
|
)
|
$
|
(1.28
|
)
|
$
|
(1.08
|
)
|
$
|
(2.62
|
)
|
|
Net
income (loss) from
|
|||||||||||||
discontinued
operations
|
$
|
1,119
|
$
|
(438
|
)
|
$
|
1,162
|
$
|
(520
|
)
|
|||
Net
income (loss) per share from
|
|||||||||||||
discontinued
operations
|
$
|
0.50
|
$
|
(0.22
|
)
|
$
|
0.52
|
$
|
(0.26
|
)
|
|||
Net
loss per share
|
$
|
(0.05
|
)
|
$
|
(1.50
|
)
|
$
|
(0.56
|
)
|
$
|
(2.88
|
)
|
(a)
|
In
loss periods, all common share equivalents would have had an
anti-dilutive
effect on
net
loss
per share and therefore were
excluded.
|
· |
The
1996
Stock Option Plan (the 1996 Plan),which expired in January 2006;
|
· |
the
1998 Non-Officer Stock Option Plan (the 1998 Plan);
|
· |
the
PyX 2005 Stock Option Plan (the PyX Plan), which we assumed in
our
acquisition of PyX but under which we have not granted and will
not grant
any additional equity awards; and
|
· |
the
2006 Equity Incentive Plan (the 2006 Plan).
|
· |
The
2001 Non-Employee Director Stock Option Plan (the Director
Plan).
|
Plan
|
Shares
Reserved
|
Options
Outstanding
|
Available
for
Issue
|
Outstanding
Options
Vested
|
|||||||||
1996
Plan
|
546,000
|
117,498
|
---
|
93,556
|
|||||||||
1998
Plan
|
130,000
|
39,444
|
39,451
|
37,627
|
|||||||||
PyX
Plan
|
407,790
|
204,240
|
---
|
110,627
|
|||||||||
2006
Plan
|
300,000
|
59,000
|
16,856
|
33,164
|
|||||||||
Director
Plan
|
68,000
|
38,000
|
18,750
|
30,000
|
|||||||||
Total
|
1,451,790
|
458,182
|
75,057
|
304,974
|
Three
Months ended April 30,
2006
|
Six
Months ended April 30,
2006
|
Three
Months ended April 30,
2007
|
Six
Months ended April 30,
2007
|
Remaining
Unamortized Expense
|
||||||||||||
Stock
option compensation
|
$
|
35
|
$
|
41
|
$
|
151
|
$
|
355
|
$
|
1,353
|
Options
Granted
|
|
Options
Granted
|
|
||||
|
|
During
Six Months
|
|
During
Six Months
|
|
||
|
|
Ended
April 30,
|
|
Ended
April 30,
|
|
||
|
|
2006
|
|
2007
|
|||
Expected
life (in years)
|
4.00
|
4.50
|
|||||
Risk-free
interest rate
|
4.375
|
%
|
4.50
|
%
|
|||
Volatility
|
97.46
|
%
|
108.62
|
%
|
|||
Dividend
yield
|
0.00
|
%
|
0.00
|
%
|
|||
Forfeiture
rate
|
5.47
|
%
|
2.12
|
%
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Range
of Exercise Price
|
Number
Outstanding
at
4/30/07
|
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
|
Weighted
Average
Exercise
Price
|
|
Number
Exercisable
at
4/30/07
|
|
Weighted
Average
Exercise
Price
|
|||||||
$
0.00 -
$
3.00
|
2,000
|
6.2
|
$
|
1.80
|
-- |
$
|
--
|
|||||||||
$
3.01-
$
4.00
|
9,000
|
4.7
|
$
|
3.31
|
1,000
|
$
|
3.50
|
|||||||||
$
4.01 -
$
5.00
|
127,300
|
2.5
|
$
|
4.76
|
104,464
|
$
|
4.71
|
|||||||||
$
5.01 -
$
6.00
|
14,400
|
4.4
|
$
|
5.42
|
12,000
|
$
|
5.45
|
|||||||||
$
6.01 -
$10.00
|
5,600
|
0.2
|
$
|
8.20
|
5,600
|
$
|
8.20
|
|||||||||
$10.01-
$11.00
|
204,240
|
4.8
|
$
|
10.85
|
110,627
|
$
|
10.85
|
|||||||||
$
11.01 -
$14.00
|
27,121
|
4.3
|
$
|
13.28
|
19,493
|
$
|
13.31
|
|||||||||
$
14.01 -
$18.00
|
43,700
|
4.1
|
$
|
14.97
|
27,532
|
$
|
14.98
|
|||||||||
$
18.01 -
$24.00
|
15,354
|
3.2
|
$
|
22.66
|
14,791
|
$
|
22.82
|
|||||||||
$
24.01 -
$95.00
|
9,467
|
2.4
|
$
|
33.36
|
9,467
|
$
|
33.36
|
|||||||||
458,182
|
3.9
|
$
|
10.17
|
304,974
|
$
|
10.27
|
|
|
Weighted
Average
|
|
||||
|
|
Number
of
|
|
Exercise
|
|
||
|
|
options
|
|
Price
|
|||
Outstanding
at October 31, 2006
|
577,974
|
$
|
11.35
|
||||
Granted
Stock Options
|
8,000
|
3.29
|
|||||
Exercised
|
|||||||
Cancelled
|
(127,792
|
)
|
15.18
|
||||
Outstanding
at April 30, 2007
|
458,182
|
$
|
10.17
|
||||
As
of April 3, 2007:
|
|||||||
Options
exercisable
|
304,974
|
$
|
10.27
|
||||
Shares
available for grant
|
75,057
|
Weighted
Average
|
|
Average
|
|
||||
|
|
Shares
Unvested
|
|
Grant
Date
|
|
||
|
|
Stock
Units
|
|
Fair
Value
|
|||
Unvested
at November 1, 2006
|
48,400
|
$
|
5.20
|
||||
Granted
|
|||||||
Vested
|
(6,800
|
)
|
5.20
|
||||
Cancelled
|
(26,400
|
)
|
5.20
|
||||
Unvested
at April 30, 2007
|
15,200
|
$
|
5.20
|
|
Three
Months
April
30, 2007
|
|
Three
Months
April
30, 2006
|
||||
Cost
of hardware products and other revenue
|
$
|
4
|
$
|
16
|
|||
Product
research and development
|
75
|
125
|
|||||
Sales
and Marketing
|
(23
|
)
|
122
|
||||
General
and administrative
|
104
|
387
|
|||||
Total
|
$
|
160
|
$
|
650
|
Six
Months
April
30, 2007
|
|
Six
Months
April
30, 2006
|
|||||
Cost
of hardware products and other revenue
|
$
|
19
|
$
|
20
|
|||
Product
research and development
|
197
|
164
|
|||||
Sales
and Marketing
|
24
|
166
|
|||||
General
and administrative
|
211
|
758
|
|||||
Total
|
$
|
451
|
$
|
1,108
|
Six
months ended April 30
|
|||||||
2007
|
|
2006
|
|||||
Warranty
reserve at beginning of period
|
$
|
13
|
$
|
22
|
|||
Less:
Cost to service warranty obligations
|
(10
|
)
|
(1
|
)
|
|||
Plus:
Increases to reserves
|
4
|
1
|
|||||
Total
warranty reserve, included in other accrued expenses
|
$
|
7
|
$
|
22
|
1.
|
On
or before April 17, 2007, we must have evidenced a closing bid
price of
$1.00 or more for a minimum of ten prior consecutive trading
days. We
maintained a closing bid price for more than the minimum 10 consecutive
days to exceed the requirement.
|
2.
|
On
or before April 30, 2007, we must have filed an initial listing
application with Nasdaq with respect to the pending merger with
Neonode,
unless we delay or decide not to go forward with the merger.
The initial
listing application for Neonode was filed with Nasdaq on April
17,
2007.
|
3.
|
On
or before May 31, 2007, we must file a Form 8-K with pro forma
financial
information indicating that our plan to report stockholders’ equity of
$2.5 million or greater as of the quarter ended April 30, 2007.
We filed
the required Form 8-K on May 29, 2007 indicating the our stockholders’
equity exceeded the required $2.5 million as of the end of our
latest
fiscal quarter, April 30, 2007.
|
4.
|
We
shall immediately notify the Panel if we enter into an agreement
to sell,
transfer or otherwise dispose of our software business before
we
consummate a merger with Neonode, and the Panel may revisit its
determination in such instance.
|
Consolidated Statements of Financial Position |
2
|
|
Consolidated Statements of Operations |
3
|
|
Consolidated Statements of Cash Flows |
4
|
|
Notes to the Consolidated Financial Statements |
5
|
March
31,
|
December
31,
|
||||||
Amounts
in US dollars (000) except for share and per share
data
|
2007
|
2006
|
|||||
ASSETS
|
|||||||
Current
Assets
|
|||||||
Cash
|
2,930
|
369
|
|||||
Accounts
receivable, net of allowances for doubtful accounts of $0 for
March 31,
2007 and December 31, 2006
|
70
|
46
|
|||||
Inventories,
net
|
339
|
-
|
|||||
Prepaid
expenses and accrued income
|
602
|
621
|
|||||
Other
current assets
|
256
|
117
|
|||||
Total
current assets
|
4,197
|
1,153
|
|||||
Machinery
and equipment, net
|
153
|
65
|
|||||
Intangible
assets
|
137
|
155
|
|||||
290
|
220
|
||||||
Total
assets
|
4,487
|
1,373
|
|||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
Current
liabilities
|
|||||||
Current
portion of long-term debt
|
10,017
|
5,112
|
|||||
Accounts
payable
|
818
|
245
|
|||||
Accrued
expenses
|
840
|
893
|
|||||
Deferred
revenue
|
228
|
462
|
|||||
Other
liabilities
|
705
|
437
|
|||||
Total
current liabilities
|
12,608
|
7,149
|
|||||
Long-term
debt
|
820
|
854
|
|||||
Total
liabilities
|
13,428
|
8,003
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
deficit
|
|||||||
Common
stock, 10,000,000 and 6,500.000 shares authorized with par
value $0.01 at
Mar 31, 2007 and Dec 31, 2006, respectively; 2,911,217 shares
issued and
outstanding at Mar 31, 2007 and Dec 31, 2006, respectively
|
29
|
29
|
|||||
Additional
paid-in-capital
|
3,770
|
3,480
|
|||||
Accumulated
other comprehensive income
|
28
|
88
|
|||||
Accumulated
deficit
|
(12,768
|
)
|
(10,227
|
)
|
|||
Total
stockholders' deficit
|
(8,941
|
)
|
(6,630
|
)
|
|||
Total
Liabilities and Stockholders' Deficit
|
4,487
|
1,373
|
Unaudited
|
|||||||
Three
Months
|
Three
Months
|
||||||
Ended
|
Ended
|
||||||
March
31,
|
March
31,
|
||||||
2007
|
2006
|
||||||
Amounts
in US dollars (000) except for share and per share
data
|
|||||||
Net
sales
|
249
|
945
|
|||||
Cost
of sales
|
2
|
728
|
|||||
Gross
profit (loss)
|
247
|
217
|
|||||
Operating
expenses
|
|||||||
Research
and development
|
1,045
|
349
|
|||||
Sales
and marketing
|
486
|
147
|
|||||
General
and administrative
|
1,118
|
847
|
|||||
Total
operating expenses
|
2,649
|
1,343
|
|||||
Operating
loss
|
(2,402
|
)
|
(1,126
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
income and other income
|
106
|
11
|
|||||
Interest
expense and other expenses
|
(245
|
)
|
(93
|
)
|
|||
Total
other expense
|
(139
|
)
|
(82
|
)
|
|||
Loss
before income taxes
|
(2,541
|
)
|
(1,208
|
)
|
|||
Income
tax provision (benefit)
|
-
|
-
|
|||||
Net
loss
|
(2,541
|
)
|
(1,208
|
)
|
|||
Non-cash
inducement charge related to corporate reorganization Feb.
28,
2006
|
-
|
106
|
|||||
Net
loss available to common shareholders
|
(2,541
|
)
|
(1,314
|
)
|
|||
Loss
per common share:
|
|||||||
Basic
|
(0.87
|
)
|
(0.48
|
)
|
|||
Diluted
|
(0.87
|
)
|
(0.48
|
)
|
|||
Weighted
average common shares outstanding:
|
2,911,217
|
2,723,726
|
Unaudited
|
|||||||
Three
Months Ended
|
|||||||
March
31,
|
|||||||
Amounts
in US dollars (000)
|
2007
|
2006
|
|||||
Cash
Flows from Operating Activities:
|
|||||||
Net
loss
|
(2,541
|
)
|
(1,208
|
)
|
|||
Adjustments
to reconcile net loss to cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
27
|
21
|
|||||
Deferred
interest
|
88
|
21
|
|||||
Amortizaton
of debt discount and deferred financing fees
|
141
|
26
|
|||||
Stock-based
compensation expense
|
163
|
616
|
|||||
Change
in fair value of embedded derivative
|
1
|
(7
|
)
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable and other current assets
|
(171
|
)
|
(68
|
)
|
|||
Prepaid
expenses and accrued income
|
43
|
(8
|
)
|
||||
Inventories
|
(338
|
)
|
10
|
||||
Accounts
payable and other liabilities
|
588
|
(28
|
)
|
||||
Deferred
revenue
|
(224
|
)
|
(200
|
)
|
|||
Net
cash used in operating activities
|
(2,223
|
)
|
(825
|
)
|
|||
Cash
Flows From Investing Activities:
|
|||||||
Acquisition
of property and equipment
|
(101
|
)
|
(1
|
)
|
|||
Net
cash used in investing activities
|
(101
|
)
|
(1
|
)
|
|||
Cash
Flows From Financing Activities:
|
|||||||
Proceeds
from issuance of debt
|
5,000
|
4,000
|
|||||
Deferred
financing fees
|
(125
|
)
|
(278
|
)
|
|||
Payments
on long-term notes payable
|
(22
|
)
|
(32
|
)
|
|||
Proceeds
from sale of employee stock options
|
122
|
-
|
|||||
Proceeds
from sale of common stock
|
-
|
198
|
|||||
Net
cash provided by financing activities
|
4,975
|
3,888
|
|||||
Effect
of exchange rate changes on cash
|
(90
|
)
|
41
|
||||
Net
Increase in cash and cash equivalents
|
2,561
|
3,103
|
|||||
Cash
and cash equivalents - beginning of period
|
369
|
199
|
|||||
Cash
and cash equivalents - end of period
|
2,930
|
3,302
|
|||||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Interest
paid
|
3
|
4
|
3. |
Inventories
|
March
31,
|
December
31,
|
||||||
2007
|
2006
|
||||||
Parts
and materials
|
$
|
339
|
-
|
||||
Total
inventories
|
$
|
339
|
-
|
4. |
Long-term
debt
|
|
|
March
31,
|
December
31,
|
||||
2007
|
2006
|
||||||
Senior
secured notes
|
$
|
10,000
|
5,000
|
||||
Petrus
Holding SA
|
766
|
780
|
|||||
Loan
- Almi Företagspartner 2
|
176
|
201
|
|||||
Loan
- Almi Företagspartner 1
|
92
|
94
|
|||||
Capital
lease
|
4
|
5
|
|||||
Total
notes outstanding
|
11,038
|
6,080
|
|||||
Unamortized
debt discounts
|
(201
|
)
|
(114
|
)
|
|||
Total
debt, net of debt discounts
|
$
|
10,837
|
5,966
|
||||
Short-term
portion of long-term debt
|
(10,017
|
)
|
(5,112
|
)
|
|||
Long-term
debt
|
$
|
820
|
854
|
1.
|
In
the event the Merger Agreement is terminated, the senior secured
notes may
be prepaid without premium or penalty, in whole or in part, on
20 days
notice; provided that the Lender shall have the opportunity,
prior to such
prepayment, to convert the senior secured note into common stock
of the
Company at a price based on the pre money valuation set forth
in Scenario
3 below.
|
2.
|
In
the event that the Merger is consummated pursuant to the terms
of the
Merger Agreement, the senior secured notes, including without
limitation
all accrued interest (unless paid in cash by the undersigned)
and other
obligations under the senior secured note, shall automatically
convert,
immediately prior to the Closing of the merger and without any
action of
the holder, into a number of units of the undersigned (the “Units”), each
Unit consisting of one share of Common Stock and one half of
a Warrant of
the undersigned determined by dividing the outstanding principal
amount
and accrued interest due on the senior secured notes by $5.00
(the
“Conversion Price”).
|
3.
|
In
the event the Merger Agreement is terminated and the Neonode
completes a
registered public offering in the United States, United Kingdom
or Sweden
(the “QIPO”) with gross proceeds in an amount at least equal to the cost
of operating the Company for a period of three months (commencing
after
the QIPO) on or before December 31, 2007 (as amended in May 2007),
this
senior secured notes, including without limitation all accrued
interest
(unless paid in cash by the Company) and other obligations under
the
senior secured notes, shall automatically convert without any
action of
the holder into the securities offered in such financing at a
price per
security equal to the price paid by public investors based on
the
pre-money valuation of the fully-diluted equity of the Company,
including
for this purpose as equity all debt (other than (i) SEK 2,000,000
of debt
held by ALMI Foretagspartner AB and (ii) all principal and interest
under
the Senior Secured Notes) held by stockholders or their affiliates,
of
$15,330; and provided further that the Company has not suffered
any
material adverse change since the date
hereof.
|
4.
|
In
the event the Merger Agreement is terminated and Neonode fails
to complete
the QIPO or Merger by December 31, 2007 (as amended in May 2007)
due to
circumstances beyond Neonode’s control, the senior secured notes,
including without limitation all accrued interest and other obligations
under the senior secured notes, shall be converted into common
stock of
the Neonode, Inc. at a price per share equal to the fair market
value of
such shares as determined by negotiations between the Neonode
and the
holders of at least 50.1% of the aggregate outstanding principal
amount of
the senior secured notes (the “Required Holders”),
subject to compliance with applicable securities law;
provided that (i) the pre-money valuation of the fully-diluted
equity of
Neonode in the event and at the time of such conversion, including
for
this purpose as equity all debt (other than (a) SEK 2,000 of
debt held by
ALMI Foretagspartner AB and (b) all principal and interest under
the
senior secured notes) held by stockholders or their affiliates,
does not
exceed US $15,330, (ii) Neonode has not suffered any Material
Adverse
Change since the date hereof and (iii) the Lender and Neonode
enter into
an investor rights agreement which includes certain demand and
piggyback
registration rights, preemptive rights, tagalong rights with
principal
stockholders of Neonode, rights to Company information and a
bar on
issuance of toxic preferreds or other death spiral convertible
securities,
all as negotiated between the undersigned and the Required Holders.
During
the term of the Senior Secured Notes, Neonode shall not issue
any equity
securities or securities convertible into, exercisable to purchase
or
exchangeable for equity securities without offering to holders
of the
senior secured notes rights to purchase up to a percentage (the
“Percentage”) of such issue equal to the ratio of (A) the aggregate
principal amounts of the senior secured notes then outstanding
divided by
(B) the sum of $15,330 and such aggregate principal amounts,
and shall not
permit Neonode AB to issue any such securities or incur any indebtedness
other than reasonable accounts
payable.
|
5.
|
Stockholders’
deficit
|
Number
of
|
Expiration
|
Exercise
|
|||||||||||
Date
issued
|
Issued
to:
|
warrants
|
date
|
price
|
|||||||||
2006
02 28
|
Almi
|
22,490
|
2011
02 28
|
10.00
|
|||||||||
2006
02 28
|
Iwo
Jima
|
110,929
|
2011
02 28
|
10.00
|
|||||||||
2006
02 08
|
Employees
|
28,800
|
2007
06 30
|
5.73
|
|||||||||
2006
02 28
|
Employees
|
9,000
|
2007
06 30
|
7.17
|
|||||||||
2007
01 18
|
Employees
|
194,125
|
2008
04 17
|
6.50
|
|||||||||
2007
01 18
|
Employees
|
189,125
|
2009
01 17
|
7.50
|
|||||||||
2007
01 18
|
Employees
|
50,000
|
2012-01-17
|
5.00
|
|||||||||
Total
number options and warrants outstanding
|
604,469
|
6. |
Warranty
obligations and other
guarantees
|
7. |
Income
taxes
|
8. |
Net
income (loss) available to common shareholders per
share
|
9. |
Comprehensive
income
|
Three
months ended
|
|||||||
March
31,
|
March
31,
|
||||||
2007
|
2006
|
||||||
Net
loss for the period
|
$
|
(2,541
|
)
|
(1,208
|
)
|
||
Cumulative
translation adjustment
|
(60
|
)
|
(27
|
)
|
|||
Total
comprehensive income
|
$
|
(2,601
|
)
|
(1,235
|
)
|
10. |
Segment
information
|
11. |
Related
party transactions
|
12. |
Subsequent
events
|
/s/
Arne Engvall
|
/s/
Christine Rankin Johansson
|
Arne
Engvall
|
Christine
Rankin Johansson
|
Authorized
Public Accountant
|
Authorized,
Public Accountant
|
Consolidated
Statements of Financial Position
|
2
|
|||
Consolidated
Statements of Operations
|
3
|
|||
Consolidated
Statements of Stockholders’ Equity
|
4
|
|||
Consolidated
Statements of Cash Flows
|
5
|
|||
Notes
to the Consolidated Financial Statements
|
6
|
As
of December 31,
|
||||||||||
Amounts
in US dollars (000) except for share and per share
data
|
Note
|
2006
|
2005
|
|||||||
ASSETS
|
||||||||||
Current
Assets
|
||||||||||
Cash
|
369
|
199
|
||||||||
Accounts
receivable, net of allowances for doubtful accounts
|
||||||||||
of
$0, and $20 for 2006 and 2005, respectively
|
46
|
11
|
||||||||
Inventories,
net
|
3
|
-
|
154
|
|||||||
Prepaid
expenses and accrued income
|
4
|
621
|
68
|
|||||||
Other
current assets
|
5
|
117
|
39
|
|||||||
Total
current assets
|
1,153
|
471
|
||||||||
Machinery
and equipment, net
|
6
|
65
|
50
|
|||||||
Intangible
assets
|
7
|
155
|
191
|
|||||||
220
|
241
|
|||||||||
Total
assets
|
1,373
|
712
|
||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
Current
liabilities
|
||||||||||
Current
portion of long-term debt
|
5,112
|
123
|
||||||||
Accounts
payable
|
245
|
428
|
||||||||
Accrued
expenses
|
8
|
893
|
120
|
|||||||
Deferred
revenue
|
462
|
1,175
|
||||||||
Other
liabilities
|
9
|
437
|
302
|
|||||||
Total
current liabilities
|
7,149
|
2,148
|
||||||||
Long-term
debt
|
10
|
854
|
827
|
|||||||
Total
liabilities
|
8,003
|
2,975
|
||||||||
Commitments
and contingencies
|
15
|
|||||||||
Stockholders'
equity (deficit)
|
11,18
|
|||||||||
Common
stock, 6,500,000 shares authorized with par value
|
||||||||||
$
0.01; 2,911,217 and 2,614,232 shares issued and
|
||||||||||
outstanding
at Dec. 31, 2006 and 2005, respectively
|
29
|
26
|
||||||||
Additional
paid-in-capital
|
3,480
|
2,674
|
||||||||
Accumulated
other comprehensive income
|
88
|
146
|
||||||||
Accumulated
deficit
|
(10,227
|
)
|
(5,109
|
)
|
||||||
Total
stockholders' equity (deficit)
|
(6,630
|
)
|
(2,263
|
)
|
||||||
Total
Liabilities and Stockholders' Equity (deficit)
|
1,373
|
712
|
|
|
|
|
Twelve
|
|
Twelve
|
|
*
Ten
|
|
||||
|
|
|
|
Months
Ended
|
|
Months
Ended
|
|
Months
Ended
|
|
||||
|
|
|
|
Dec.
31,
|
|
Dec.
31,
|
|
Dec.
31,
|
|
||||
|
|
Note
|
|
2006
|
|
2005
|
|
2004
|
|||||
Amounts
in US dollars (000) except for share and per share
data
|
|||||||||||||
Net
sales
|
17
|
1,644
|
1,499
|
248
|
|||||||||
Cost
of sales
|
1,297
|
1,436
|
573
|
||||||||||
Gross
profit (loss)
|
347
|
63
|
(325
|
)
|
|||||||||
Operating
expenses
|
|||||||||||||
Research
and development
|
2,226
|
1,656
|
661
|
||||||||||
Sales
and marketing
|
746
|
711
|
145
|
||||||||||
General
and administrative
|
11
|
1,846
|
1,061
|
286
|
|||||||||
Total
operating expenses
|
18
|
4,818
|
3,428
|
1,092
|
|||||||||
Operating
loss
|
(4,471
|
)
|
(3,365
|
)
|
(1,417
|
)
|
|||||||
Other
income (expense):
|
|||||||||||||
Interest
income and other income
|
117
|
19
|
2
|
||||||||||
Interest
expense and other expenses
|
(764
|
)
|
(336
|
)
|
(12
|
)
|
|||||||
Total
other expense
|
(647
|
)
|
(317
|
)
|
(10
|
)
|
|||||||
Loss
before income taxes
|
(5,118
|
)
|
(3,682
|
)
|
(1,427
|
)
|
|||||||
Income
tax provision (benefit)
|
13
|
-
|
-
|
-
|
|||||||||
Net
loss
|
(5,118
|
)
|
(3,682
|
)
|
(1,427
|
)
|
|||||||
Non-cash
inducement charge related to
|
|||||||||||||
corporate
reorganization Feb. 28, 2006
|
106
|
-
|
-
|
||||||||||
Net
loss available to common shareholders
|
(5,224
|
)
|
(3,682
|
)
|
(1,427
|
)
|
|||||||
Loss
per common share:
|
16
|
||||||||||||
Basic
|
(1.82
|
)
|
(1.45
|
)
|
(0.68
|
)
|
|||||||
Diluted
|
(1.82
|
)
|
(1.45
|
)
|
(0.68
|
)
|
|||||||
Weighted
average common
|
|||||||||||||
shares
outstanding:
|
2,864,985
|
2,535,507
|
2,105,509
|
Common
stock
|
||||||||||||||||||||||
Shares
issued (1)
|
|
Par
value
|
|
Additional
paid-in capital
|
|
Accumulated
other
comprehensive
income
|
|
Accu-
mulated
deficit
|
|
Stockholders'
equity
(deficit)
|
|
Compre-
hensive
loss
|
||||||||||
Balance,
February 18, 2004
|
1,800,000
|
18
|
-
|
18
|
||||||||||||||||||
Issuance
of common stock
|
550,613
|
6
|
1,425
|
1,431
|
||||||||||||||||||
Cumulative
translation adjustment
|
56
|
56
|
56
|
|||||||||||||||||||
Net
loss
|
(1,427
|
)
|
(1,427
|
)
|
(1,427
|
)
|
||||||||||||||||
Comprehensive
loss
|
(1,371
|
)
|
||||||||||||||||||||
Balance,
December 31, 2004
|
2,350,613
|
24
|
1,425
|
56
|
(1,427
|
)
|
78
|
|||||||||||||||
Issuance
of common stock
|
263,619
|
2
|
935
|
937
|
||||||||||||||||||
Stock
compensation charge in
|
||||||||||||||||||||||
conjunction
with payable converted
|
||||||||||||||||||||||
to
common stock
|
100
|
100
|
||||||||||||||||||||
Stock
compensation charge in
|
||||||||||||||||||||||
conjunction
with issuance of
|
||||||||||||||||||||||
warrants
|
149
|
149
|
||||||||||||||||||||
Issuance
of warrants
|
23
|
23
|
||||||||||||||||||||
Debt
discount in conjunction with
|
||||||||||||||||||||||
issuance
of warrants with debt
|
42
|
42
|
||||||||||||||||||||
Cumulative
translation adjustment
|
90
|
90
|
90
|
|||||||||||||||||||
Net
loss
|
(3,682
|
)
|
(3,682
|
)
|
(3,682
|
)
|
||||||||||||||||
Comprehensive
loss
|
(3,592
|
)
|
||||||||||||||||||||
Balance
December 31, 2005
|
2,614,232
|
26
|
2,674
|
146
|
(5,109
|
)
|
(2,263
|
)
|
||||||||||||||
Issuance
of common stock
|
36,000
|
0
|
198
|
198
|
||||||||||||||||||
Issuance
of common stock and
|
||||||||||||||||||||||
warrants
as part of Company
|
||||||||||||||||||||||
reorganization
Feb. 28, 2006
|
260,985
|
3
|
719
|
722
|
||||||||||||||||||
Non-cash
inducement charge in
|
||||||||||||||||||||||
conjuction
with reorganization
|
||||||||||||||||||||||
Feb.28,
2006 (see note 11)
|
(106
|
)
|
(106
|
)
|
||||||||||||||||||
Reclassification
of warrants to
|
||||||||||||||||||||||
liability
|
(5
|
)
|
(5
|
)
|
||||||||||||||||||
Cumulative
translation adjustment
|
(58
|
)
|
(58
|
)
|
(58
|
)
|
||||||||||||||||
Net
loss
|
(5,118
|
)
|
(5,118
|
)
|
(5,118
|
)
|
||||||||||||||||
Comprehensive
loss
|
(5,176
|
)
|
||||||||||||||||||||
Balance
December 31, 2006
|
2,911,217
|
29
|
3,480
|
88
|
(10,227
|
)
|
(6,630
|
)
|
Twelve
|
|
Twelve
|
|
*
Ten
|
|
|||||
|
|
Months
|
|
Months
|
|
Months
|
|
|||
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|||
|
|
Dec.
31,
|
|
Dec.
31,
|
|
Dec.
31,
|
|
|||
|
|
2006
|
|
2005
|
|
2004
|
||||
Amounts
in US dollars (000)
|
||||||||||
Cash
Flows from Operating Activities:
|
||||||||||
Net
loss
|
(5,118
|
)
|
(3,682
|
)
|
(1,427
|
)
|
||||
Adjustments
to reconcile net loss to cash
|
||||||||||
used
in operating activities:
|
||||||||||
Depreciation
and amortization
|
90
|
88
|
47
|
|||||||
Deferred
interest
|
76
|
-
|
-
|
|||||||
Amortizaton
of debt discount and deferred financing fees
|
240
|
11
|
-
|
|||||||
Stock-based
compensation expense
|
616
|
249
|
-
|
|||||||
Write-down
of inventories
|
133
|
195
|
-
|
|||||||
Change
in fair value of embedded derivative
|
(18
|
)
|
-
|
-
|
||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
receivable and other current assets
|
(97
|
)
|
90
|
(153
|
)
|
|||||
Prepaid
expenses and accrued income
|
(379
|
)
|
13
|
(88
|
)
|
|||||
Inventories
|
38
|
85
|
(457
|
)
|
||||||
Accounts
payable and other liabilities
|
425
|
(101
|
)
|
988
|
||||||
Deferred
revenue
|
(851
|
)
|
1,229
|
-
|
||||||
Net
cash used in operating activities
|
(4,845
|
)
|
(1,823
|
)
|
(1,090
|
)
|
||||
Cash
Flows From Investing Activities:
|
||||||||||
Acquisition
of intangible assets
|
-
|
-
|
(171
|
)
|
||||||
Acquisition
of property and equipment
|
(34
|
)
|
(5
|
)
|
(72
|
)
|
||||
Net
cash used in investing activities
|
(34
|
)
|
(5
|
)
|
(243
|
)
|
||||
Cash
Flows From Financing Activities:
|
||||||||||
Proceeds
from issuance of long-term debt
|
5,000
|
1,022
|
-
|
|||||||
Deferred
financing fees
|
(307
|
)
|
-
|
-
|
||||||
Payments
on long-term notes payable
|
(93
|
)
|
(37
|
)
|
-
|
|||||
Proceeds
from sale of warrants
|
-
|
23
|
-
|
|||||||
Proceeds
from sale of common stock
|
198
|
937
|
1,449
|
|||||||
'Net
cash provided by financing activities
|
4,798
|
1,945
|
1,449
|
|||||||
Effect
of exchange rate changes on cash
|
251
|
(101
|
)
|
67
|
||||||
Net
Increase in cash and
|
||||||||||
cash
equivalents
|
170
|
16
|
183
|
|||||||
Cash
and cash equivalents - beginning
|
||||||||||
of
period
|
199
|
183
|
-
|
|||||||
Cash
and cash equivalents - end of
|
||||||||||
period
|
369
|
199
|
183
|
|||||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||||
Interest
paid
|
14
|
35
|
2
|
|||||||
Non-cash
financing activities:
|
||||||||||
Short-term
payable converted to common stock
|
-
|
100
|
-
|
|||||||
Non-cash
investing activities:
|
||||||||||
Loan
assumed as part of acquisition of intangible assets.
|
-
|
-
|
141
|
*
The ten month period for 2004 began on February 18, 2004
|
|||
The
accompanying notes are an integral part of these Consolidated
Financial
Statements.
|
|
Estimated
useful lives
|
|
3
years
|
||
Furniture
and fixtures
|
1
to 5 years
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Parts
and materials
|
$
|
-
|
154
|
||||
Total
inventories
|
$
|
-
|
154
|
December
31,
|
|||||||
2006
|
|
2005
|
|
||||
Prepayment
to supplier
|
$
|
350
|
|||||
Deferred
financing fees
|
149
|
-
|
|||||
Prepaid
rent
|
83
|
62
|
|||||
Other
|
39
|
6
|
|||||
Total
prepaid expenses and accrued income
|
$
|
621
|
68
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Value
added tax receivable
|
$
|
116
|
35
|
||||
Receivable
from suppliers
|
1
|
-
|
|||||
Other
|
-
|
4
|
|||||
Total
other current assets
|
$
|
117
|
39
|
December
31,
|
|||||||
2006
|
|
2005
|
|
||||
Machinery
and equipment
|
$
|
124
|
82
|
||||
less
accumulated depreciation
|
(59
|
)
|
(32
|
)
|
|||
Machinery
and equipment, net
|
$
|
65
|
50
|
||||
Depreciation
expense
|
$
|
29
|
28
|
Future
|
||||
minimum
|
||||
payments
on
|
||||
capital
leases
|
||||
Year
Ending December 31,
|
||||
2007
|
$
|
5
|
||
2008
|
-
|
|||
2009
|
-
|
|||
2010
|
-
|
|||
2011
|
-
|
|||
Thereafter
|
-
|
|||
Total
future minimum lease payments
|
$
|
5
|
December
31,
|
|||||||
2006
|
|
2005
|
|||||
Patents
|
$
|
328
|
284
|
||||
less
accumulated amortization
|
(173
|
)
|
(93
|
)
|
|||
Patents,
net
|
$
|
155
|
191
|
||||
Amortization
expense
|
$
|
61
|
60
|
December
31,
|
|||||||
2006
|
|
2005
|
|||||
Legal
settlement
|
$
|
291
|
-
|
||||
Earned
vacation compensation
|
164
|
58
|
|||||
Accrued
pension premiums
|
21
|
-
|
|||||
Accrued
consultant fees
|
11
|
16
|
|||||
Accrued
Interest expense
|
161
|
31
|
|||||
Accrued
audit and legal fees
|
244
|
6
|
|||||
Other
costs
|
1
|
9
|
|||||
Total
accrued expenses
|
$
|
893
|
120
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Embedded
derivative of convertible debt
|
$
|
124
|
-
|
||||
Customer
pre-payments
|
145
|
242
|
|||||
Employee
withholding taxes
|
65
|
28
|
|||||
Social
security fees
|
52
|
26
|
|||||
Other
|
51
|
6
|
|||||
Total
other liabilities
|
$
|
437
|
302
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Senior
secured notes
|
$
|
5,000
|
-
|
||||
Petrus
Holding SA
|
780
|
629
|
|||||
Loan
- Almi Företagspartner 2
|
201
|
251
|
|||||
Loan
- Almi Företagspartner 1
|
94
|
91
|
|||||
Capital
lease
|
5
|
9
|
|||||
Total
notes outstanding
|
6,080
|
980
|
|||||
Unamortized
debt discounts
|
(114
|
)
|
(30
|
)
|
|||
Total
debt, net of debt discounts
|
$
|
5,966
|
950
|
Future
debt
|
||||
maturities
|
||||
Year
Ending December 31,
|
||||
2007
|
$
|
5,189
|
||
2008
|
90
|
|||
2009
|
801
|
|||
2010
|
-
|
|||
2011
|
-
|
|||
Thereafter
|
-
|
|||
Total
future repayments of debt principle
|
$
|
6,080
|
(i) |
In
the event of a successful initial public offering on or before
August 28,
2007, the bridge notes, including without limitation all accrued
interest
and other obligations under the notes, shall automatically convert
without
any action of the holder into units in the Company at a price
of $5 per
unit, each unit consisting of one share of Company common stock
and 0.5
five-year warrant, each exercisable to purchase one share at
$10 per
share. These warrants may be called by us for $0.10 should the
price of
the Company’s common stock trade over $12.50 on a public exchange for more
than 20 consecutive days (see note 11
for warrant terms).
|
(ii) |
The
bridge notes may be prepaid without premium or penalty, in whole
or in
part, on 20 days notice; provided that the bridge note investors
shall
have the opportunity, prior to such prepayment, to convert the
amounts
borrowed under the bridge notes into common stock of the Company
at a
ratio equal to the outstanding debt and interest divided by $5.
|
(iii) |
In
the event that we fail to complete a registered public offering
with gross
proceeds in excess of $5,500 by August 28, 2007 the notes shall
be
converted into common stock of the company at a price per share
equal to
the fair market value of such shares as determined by negotiation.
The
number of shares to be issued as a result of such a negotiation
cannot be
less than the amounts borrowed including accrued interest under
the bridge
notes divided by $5.
|
Number
of
|
Expiration
|
Exercise
|
|||||||||||
Date
issued
|
Issued
to:
|
|
warrants
|
|
date
|
|
price
|
||||||
2005
04 06
|
Almi
|
72,000
|
2008
05 01
|
5.07
|
|||||||||
2005
04 19
|
Iwo
Jima
|
355,135
|
2007
05 01
|
4.82
|
|||||||||
2005
06 30
|
Employees
|
28,800
|
2007
06 30
|
5.69
|
|||||||||
2005
06 30
|
Employees
|
9,000
|
2007
06 30
|
7.11
|
|||||||||
Total
number of warrants outstanding
|
464,935
|
· |
Exercisable
on the date of grant of February 28, 2006 through February 28,
2011.
|
· |
Exercise
price of USD 10.00/share.
|
· |
May
be called by us for USD 0.10 per warrant if the common stock
closes on any
exchange market for 20 consecutive business days at a price of
USD 12.50
or more.
|
· |
The
holders have pre-emptive rights to participate in any issuances
of equity
by Neonode Inc while the warrants are outstanding, subject to
exceptions
of the following issuances: (i) options under employee incentive
plans
approved by the stockholders, (ii) reasonable warrants granted
to bona
fide leasing companies, strategic partners, or major lenders
or (iii) in
connection with bona fide
acquisitions
|
· |
The
holders will be protected against stock splits, stock dividends,
reverse
splits, combination of shares, reclassifications and similar
transactions.
|
· |
The
new warrants can be exercised by surrender of the new warrants
through a
customary “net exercise” provision only if the new warrants are not
exercisable pursuant to an effective registration statement.
The net
exercise provision has the meaning of a net share settlement
and is not
available once the warrants are
registered.
|
Number
of
|
|
Expiration
|
|
Exercise
|
|||||||||
Date
issued
|
Issued
to:
|
|
warrants
|
|
date
|
|
price
|
||||||
2006
02 28
|
Almi
|
22,490
|
2011
02 28
|
10.00
|
|||||||||
2006
02 28
|
Iwo
Jima
|
110,929
|
2011
02 28
|
10.00
|
|||||||||
2006
02 28
|
Employees
|
28,800
|
2007
06 30
|
5.73
|
|||||||||
2006
02 28
|
Employees
|
9,000
|
2007
06 30
|
7.17
|
|||||||||
Total
outstanding warrants
|
171,219
|
Twelve
|
|
Twelve
|
|
*Ten
|
|
|||||
|
|
Months
|
|
Months
|
|
Months
|
|
|||
|
|
Ended
Dec.
|
|
Ended
|
|
Ended
|
|
|||
|
|
31,
|
|
Dec.
31,
|
|
Dec.
31,
|
|
|||
|
|
2006
|
|
2005
|
|
2004
|
||||
US
|
$
|
(1,359
|
)
|
-
|
-
|
|||||
Non-US
|
(3,759
|
)
|
(3,682
|
)
|
(1,427
|
)
|
||||
Total
|
$
|
(5,118
|
)
|
(3,682
|
)
|
(1,427
|
)
|
Twelve
|
|
Twelve
|
|
*Ten
|
|
|||||
|
|
Months
|
|
Months
|
|
Months
|
|
|||
|
|
Ended
Dec.
|
|
Ended
|
|
Ended
|
|
|||
|
|
31,
|
|
Dec.
31,
|
|
Dec.
31,
|
|
|||
|
|
2006
|
|
2005
|
|
2004
|
||||
Amount
at standard tax rates
|
-35
|
%
|
-35
|
%
|
-35
|
%
|
||||
Increase
in valuation allowance for deferred tax asset
|
25
|
%
|
24
|
%
|
28
|
%
|
||||
Foreign
taxes calculated at 28%
|
5
|
%
|
7
|
%
|
7
|
%
|
||||
Non-deductible
expense (stock comp)
|
5
|
%
|
4
|
%
|
-
|
|||||
Effective
tax rate
|
-
|
-
|
-
|
December
31,
|
|||||||
2006
|
2005
|
||||||
Deferred
tax assets:
|
|||||||
Net
operating loss carryforwards
|
$
|
2,534
|
1,222
|
||||
Amortization
|
-
|
46
|
|||||
Other
|
-
|
-
|
|||||
Total
deferred tax assets
|
$
|
2,534
|
1,268
|
||||
Valuation
allowance
|
(2,534
|
)
|
(1,268
|
)
|
|||
Total
net deferred tax assets
|
$
|
-
|
-
|
Future
|
||||
minimum
|
||||
payments
on
|
||||
operating
|
||||
leases
|
||||
Year
Ending December 31,
|
||||
2007
|
$
|
276
|
||
2008
|
2
|
|||
2009
|
-
|
|||
2010
|
-
|
|||
2011
|
-
|
|||
Thereafter
|
-
|
|||
Total
future minimum lease payments
|
$
|
278
|
Twelve
|
Twelve
|
*
Ten
|
|||||||||||||||||
Months
|
Months
|
Months
|
|||||||||||||||||
Ended
|
Ended
|
Ended
|
|||||||||||||||||
Dec.
31,
|
Dec.
31,
|
Dec.
31,
|
|||||||||||||||||
2006
|
%
|
2005
|
%
|
2004
|
%
|
||||||||||||||
Russia
|
$
|
740
|
45
|
%
|
$
|
501
|
33
|
%
|
$
|
-
|
0
|
%
|
|||||||
Sweden
|
31
|
2
|
%
|
190
|
13
|
%
|
-
|
0
|
%
|
||||||||||
Korea
|
851
|
52
|
%
|
399
|
27
|
%
|
-
|
0
|
%
|
||||||||||
Other
countries - Web Sales
|
22
|
1
|
%
|
409
|
27
|
%
|
248
|
100
|
%
|
||||||||||
Total
|
$
|
1,644
|
100
|
%
|
$
|
1,499
|
100
|
%
|
$
|
248
|
100
|
%
|
*
The ten month period ending December 31, 2004 began on February
18,
2004.
|
18. |
Related
party transactions
|
· |
|
the
unaudited pro forma condensed combined balance sheet as of March 31,
2007, assuming the merger between SBE and Neonode and the sale of
the SBE
hardware business to One Stop Systems occurred as of the balance
sheet
date presented; and
|
|
· |
the
unaudited pro forma condensed combined statement of operations
for the
fiscal year ended December 31, 2006 assuming the merger between SBE
and Neonode occurred as of January 1, 2006;
and
|
||
|
· |
|
the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2007 assuming the merger between SBE and Neonode occurred as of the beginning of Neonode’s fiscal year, January 1, 2007. |
Neonode
|
SBE
|
Adjustments
|
|
Pro
Forma
|
||||||||||||
|
|
|
|
|
|
|||||||||||
ASSETS
|
|
|
|
|
|
|||||||||||
Current
Assets
|
|
|
|
|
|
|||||||||||
Cash
and cash equivalents
|
$
|
2,930
|
$
|
1,239
|
$
|
4,169
|
||||||||||
Accounts
receivable, net
|
70
|
102
|
172
|
|||||||||||||
Inventories,
net
|
339
|
—
|
339
|
|||||||||||||
Prepaid
expenses and other current assets
|
858
|
750
|
(304
|
)
|
(g)
|
|
1,304
|
|||||||||
|
||||||||||||||||
Total
current assets
|
4,197
|
2,091
|
5,984
|
|||||||||||||
|
||||||||||||||||
Property
and equipment, net
|
153
|
139
|
292
|
|||||||||||||
Intangible
assets, net
|
137
|
939
|
1,076
|
|||||||||||||
Other
assets
|
—
|
4
|
4
|
|||||||||||||
Goodwill
|
—
|
—
|
4,255
|
(a)
|
|
4,255
|
||||||||||
Total
assets
|
$
|
4,487
|
$
|
3,173
|
$
|
3,951
|
$
|
11,611
|
||||||||
|
||||||||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||
Current
Liabilities
|
||||||||||||||||
Current
portion of long-term debt
|
$
|
10,017
|
$
|
—
|
$
|
(10,128
|
)
|
(b)
|
|
$
|
90
|
|||||
|
201
|
(c)
|
|
|||||||||||||
Accounts
payable
|
818
|
91
|
909
|
|||||||||||||
Deferred
revenue
|
228
|
303
|
(303
|
)
|
(d)
|
|
228
|
|||||||||
(201
|
)
|
(c)
|
|
|||||||||||||
|
(249
|
)
|
(b)
|
|
||||||||||||
Other
accrued liabilities
|
1,545
|
179
|
1,180
|
(e)
|
|
2,454
|
||||||||||
|
||||||||||||||||
Total
current liabilities
|
12,608
|
573
|
(9,500
|
)
|
3,681
|
|||||||||||
|
||||||||||||||||
Long-term
debt, net of current portion
|
820
|
61
|
(730
|
)
|
(b
|
)
|
151
|
|||||||||
|
||||||||||||||||
Total
liabilities
|
13,428
|
634
|
(10,230
|
)
|
3,832
|
|||||||||||
|
||||||||||||||||
Stockholders’
equity
|
||||||||||||||||
Common
stock and additional paid-in capital
|
3,799
|
35,638
|
(35,638
|
)
|
(f)
|
|
20,823
|
|||||||||
|
5,917
|
(h)
|
|
|||||||||||||
|
11,107
|
(b)
|
|
|||||||||||||
|
(304
|
)
|
(g)
|
|
||||||||||||
Accumulated
deficit
|
(12,740
|
)
|
(33,099
|
)
|
33,099
|
(f)
|
|
(13,044
|
)
|
|||||||
Total
stockholders’ equity (deficit)
|
(8,941
|
)
|
2,539
|
14,181
|
7,779
|
|||||||||||
Total
liabilities and stockholders’ equity
|
$
|
4,487
|
$
|
3,173
|
$
|
3,951
|
$
|
11,611
|
SBE
|
Neonode
|
Total
|
||||||||
Common
Stock
|
2,277,000
|
20,388,000
|
22,665,000
|
|||||||
Warrants
to purchase common stock
|
232,000
|
6,002,000
|
6,234,000
|
|||||||
Employee
stock options
|
458,000
|
1,989,000
|
2,447,000
|
|||||||
Total
|
2,967,000
|
28,379,000
|
31,346,000
|
SBE
outstanding shares (approximately 2.3 million shares at $2.41/share)
|
$
|
5,488
|
||
Fair
value of warrant, and options
|
429
|
|||
Long-term
liabilities assumed
|
61
|
|||
Current
liabilities assumed
|
270
|
|||
Estimated
transaction costs
|
980
|
|||
Estimated
stock registration costs
|
200
|
|||
|
$
|
7,428
|
$
|
2,091
|
|||
Machinery
and equipment
|
139
|
|||
Amortizable
intangible assets
|
939
|
|||
Other
assets
|
4
|
|||
Estimated
goodwill
|
4,255
|
|||
|
$
|
7,428
|
|
(a)
|
|
To
record goodwill.
|
|
(b)
|
|
Simultaneously
with the consummation of the merger transaction with SBE, holders
of $10.9
million of convertible notes payable will convert these notes and
the
accrued interest related to these notes totaling $249,000 into Neonode
equity; 2.2 million shares of Neonode common stock and warrants to
purchase 1.1 million shares of Neonode common stock. This adjustment
eliminates current notes payable in the amount of $10.1 million and
long-term notes payable of $730,000 plus the accrued interest of
$249,000
and increases common stock and additional paid in capital by an equal
amount.
|
|
(c)
|
|
To
eliminate the unamortized discount related to the Company’s debt that was
recorded as a reduction of the current debt and an increase in accrued
liabilities.
|
|
(d)
|
|
To
reduce the SBE deferred revenue to fair value.
|
|
(e)
|
|
To
record the estimated direct transactions costs for investment banking
advisors, legal, accounting and other services associated with the
merger
and the post merger registration of the SBE stock issued to holders
of
Neonode common stock and warrants to purchase common stock.
|
|
(f)
|
|
To
eliminate SBE’s common stock and retained deficit
|
|
(g)
|
|
To
eliminate the unamortized deferred financing fee related to Neonode’s debt
that was recorded as a reduction of the current prepaid expense and
an
increase in accumulated deficit.
|
|
(h)
|
|
To
record the fair value of SBE common stock, warrants and employee
stock
options exchanged in the transaction.
Details
of the acquisition of Neonode by SBE based upon the following
assumptions:
|
a.
|
The
acquisition transaction is based upon the total number of common
shares
(2,277,000) of SBE estimated outstanding common stock when the merger
is
consummated.
|
b.
|
The
shareholders of Neonode will own approximately 90% of the voting
securities of SBE immediately after the merger is consummated.
|
c.
|
SBE
will issue of common stock, $.01 par value, in a 3.5319 ratio to
effectuate the transaction.
|
d.
|
Based
upon assumptions a, b and c, SBE would issue 20,388,000 shares of
common
stock in exchange for all the outstanding common stock (5,772,000)
of
Neonode and 7,991,000 shares of common stock in exchange for all
of the
outstanding warrants and options (2,262,000) of Neonode.
|
e.
|
Neonode
will incur an estimated $1.2 million of costs associated with the
acquisition transaction and subsequent registration of SBE shares
of
common stock issued to Neonode shareholders, including financial
advisor,
legal and accounting fees.
|
Neonode
|
SBE
|
Adjustments
|
Pro
Forma
|
|||||||||||||
|
|
|
|
|
|
|||||||||||
Net
Sales
|
$
|
1,644
|
$
|
53
|
$
|
$
|
1,697
|
|||||||||
|
||||||||||||||||
Costs
and expenses:
|
||||||||||||||||
Cost
of sales
|
1,297
|
9,891
|
11,188
|
|||||||||||||
Selling,
general, and
|
||||||||||||||||
administrative
|
2,592
|
3,336
|
5,928
|
|||||||||||||
Research
and development
|
2,226
|
2,348
|
4,574
|
|||||||||||||
Total
costs and expenses
|
6,115
|
15,575
|
21,690
|
|||||||||||||
|
||||||||||||||||
Operating
loss from continuing
|
||||||||||||||||
operations
|
(4,471
|
)
|
(15,522
|
)
|
(19,993
|
)
|
||||||||||
|
||||||||||||||||
Other
(income) expense:
|
||||||||||||||||
Interest
and other income
|
||||||||||||||||
(expense),
net
|
(647
|
)
|
42
|
388
|
(a)
|
|
(217
|
)
|
||||||||
|
||||||||||||||||
Income
tax provision
|
—
|
7
|
7
|
|||||||||||||
|
||||||||||||||||
Loss
from continuing operations
|
(5,118
|
)
|
(15,487
|
)
|
388
|
(20,217
|
)
|
|||||||||
|
||||||||||||||||
Non-cash
charge inducement
|
||||||||||||||||
charge
|
||||||||||||||||
Related
to corporate
|
||||||||||||||||
reorganization
|
||||||||||||||||
Feb.
28, 2006
|
106
|
—
|
—
|
106
|
||||||||||||
|
||||||||||||||||
Net
loss from continuing operations available to common
|
||||||||||||||||
shareholders
|
$
|
(5,224
|
)
|
$
|
(15,487
|
)
|
$
|
388
|
$
|
(20,323
|
)
|
|||||
Net
loss from continuing operations per common share:
|
||||||||||||||||
Basic
and diluted
|
$
|
(1.82
|
)
|
$
|
(7.51
|
)
|
$
|
(0.86
|
)
|
|||||||
|
||||||||||||||||
Weighted
average number of
|
||||||||||||||||
common
shares:
|
||||||||||||||||
|
||||||||||||||||
Basic
and diluted
|
2,865
|
2,061
|
18,622
|
(b)
|
|
23,548
|
|
(a)
|
|
Simultaneously
with the consummation of the merger transaction with SBE, holders
of $10.9
million of notes payable will convert these notes into Neonode equity;
2.2
million shares of Neonode common stock and warrants to purchase 1.1
million shares of Neonode common stock. Therefore, these are adjustments
to record a reduction in the interest expense related to these convertible
notes of Neonode and to record an increase in the number of shares
outstanding by 1.2 million to reflect the exercise of employee stock
options for the calculation of the basic and diluted shares.
|
|
|
|
|
|
(b)
|
|
The
weighted average number of common shares used in the calculation
of pro
forma loss per share includes the addition of approximately
20.4 million shares issued to Neonode stockholders pursuant to the
merger agreement. The number of shares of common stock are not adjusted
by
any reverse stock split contemplated by this proxy statement.
|
Neonode
|
SBE
|
Adjustments
|
Pro
Forma
|
|||||||||||||
Net
Sales
|
$
|
249
|
$
|
27
|
$
|
$276
|
||||||||||
|
||||||||||||||||
Costs
and expenses:
|
||||||||||||||||
|
||||||||||||||||
Cost
of sales
|
2
|
188
|
190
|
|||||||||||||
|
||||||||||||||||
Selling,
general, and administrative
|
1,604
|
815
|
2,419
|
|||||||||||||
|
||||||||||||||||
Research
and development
|
1,045
|
252
|
—
|
1,297
|
||||||||||||
|
||||||||||||||||
Total
costs and expenses
|
2,651
|
1,255
|
3,906
|
|||||||||||||
|
||||||||||||||||
Operations
loss from continuing
|
||||||||||||||||
operations
|
(2,402
|
)
|
(1,228
|
)
|
(3,630
|
)
|
||||||||||
|
||||||||||||||||
Other
(income) expense:
|
||||||||||||||||
Interest
and other income (expense),
|
||||||||||||||||
net
|
(139
|
)
|
4
|
233
|
(a)
|
|
98
|
|||||||||
|
||||||||||||||||
Loss
from continuing operations
|
(2,541
|
)
|
(1,224
|
)
|
233
|
(3,532
|
)
|
|||||||||
|
||||||||||||||||
Net
loss from continuing operations per common share:
|
||||||||||||||||
|
||||||||||||||||
Basic
and diluted
|
$
|
(0.87
|
)
|
$
|
(0.55
|
)
|
$
|
(0.15
|
)
|
|||||||
Weighted
average number of
|
||||||||||||||||
common
shares:
|
||||||||||||||||
Basic
and diluted
|
2,911
|
2,233
|
18,576
|
(b)
|
|
23,720
|
|
(a)
|
|
Simultaneously
with the consummation of the merger transaction with SBE, holders
of $10.9
million of notes payable will convert these notes into Neonode equity;
2.2
million shares of Neonode common stock and warrants to purchase 1.1
million shares of Neonode common stock. Therefore, these are adjustments
to record a reduction in the interest expense related to these convertible
notes of Neonode and to record an increase in the number of shares
outstanding by 1.2 million to reflect the exercise of employee stock
options for the calculation of the basic and diluted shares.
|
|
|
|
|
|
(b)
|
|
The
weighted average number of common shares used in the calculation
of pro
forma loss per share includes the addition of approximately
20.4 million shares issued to Neonode stockholders pursuant to the
merger agreement. . The number of shares of common stock are not
adjusted
by any reverse stock split contemplated by this proxy statement.
|