x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
FOR
THE TRANSITION PERIOD FROM ________________
TO ________________
|
Three
Months Ended
|
|||||||
March
31, 2007
|
March
31, 2006
|
||||||
(unaudited)
|
(unaudited)
|
||||||
REVENUES
|
$
|
4,384,955
|
$
|
4,404,044
|
|||
COSTS
AND EXPENSES
|
|||||||
Cost
of products and services (exclusive of depreciation and amortization
shown
separately below)
|
2,178,046
|
2,056,527
|
|||||
Selling,
general and administrative
|
2,389,256
|
2,972,223
|
|||||
Depreciation
and amortization
|
1,049,698
|
1,302,456
|
|||||
Total
costs and expenses
|
5,617,000
|
6,331,206
|
|||||
LOSS
FROM OPERATIONS
|
(1,232,045
|
)
|
(1,927,162
|
)
|
|||
OTHER
EXPENSE
|
|||||||
Interest
expense
|
(153,407
|
)
|
(304,681
|
)
|
|||
Other
income (expense)
|
23,057
|
41,437
|
|||||
Total
other expense
|
(130,350
|
)
|
(263,244
|
)
|
|||
LOSS
FROM CONTINUING OPERATIONS
|
(1,362,395
|
)
|
(2,190,406
|
)
|
|||
GAIN
FROM DISCONTINUED OPERATIONS
|
-
|
2,200
|
|||||
NET
LOSS
|
(1,362,395
|
)
|
(2,188,206
|
)
|
|||
Preferred
stock dividends
|
239,927
|
263,106
|
|||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(1,602,322
|
)
|
$
|
(2,451,312
|
)
|
|
BASIC
AND DILUTED LOSS PER COMMON SHARE:
|
|||||||
LOSS
FROM CONTINUING OPERATIONS
|
$
|
(.05
|
)
|
$
|
(.08
|
)
|
|
LOSS
FROM DISCONTINUED OPERATIONS
|
$
|
-
|
$
|
-
|
|||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(.05
|
)
|
$
|
(.08
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED
|
35,398,903
|
32,155,873
|
|
March
31,
2007
|
December
31,
2006
|
|||||
(unaudited)
|
(audited)
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
851,804
|
$
|
1,020,975
|
||||
Accounts
receivable, net
|
1,667,378
|
2,018,393
|
|||||
Inventories
|
175,771
|
343,815
|
|||||
Prepaid
expenses and other
|
542,787
|
181,767
|
|||||
Current
portion of notes receivable
|
6,116
|
6,116
|
|||||
Total
Current Assets
|
3,243,856
|
3,571,066
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
3,006,040
|
3,359,842
|
|||||
OTHER
ASSETS
|
|||||||
Goodwill
|
509,086
|
509,086
|
|||||
Intangible
assets, net
|
8,188,820
|
9,124,980
|
|||||
Assets
held for sale
|
-
|
1,244,236
|
|||||
Notes
receivable - long-term, net
|
63,740
|
63,740
|
|||||
Other
assets
|
134,744
|
113,106
|
|||||
Total
Other Assets
|
8,896,390
|
11,055,148
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
15,146,286
|
$
|
17,986,056
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Checks
issued in excess of cash in bank
|
$
|
-
|
$
|
319,244
|
|||
Mandatory
redeemable preferred stock, 25,876 and 28,000 Class F preferred
shares
|
258,756
|
280,000
|
|||||
Current
portion of long-term debt
|
708,823
|
1,255,994
|
|||||
Current
portion of capital lease obligations
|
442,475
|
444,921
|
|||||
Note
payable - stockholder
|
-
|
24,739
|
|||||
Accounts
payable
|
2,907,859
|
2,557,409
|
|||||
Accrued
liabilities
|
2,606,763
|
2,977,356
|
|||||
Customer
deposits
|
60,957
|
61,332
|
|||||
Current
liabilities of discontinued operations
|
-
|
125,000
|
|||||
Deferred
service obligations and revenue
|
458,754
|
819,316
|
|||||
Total
Current Liabilities
|
7,444,387
|
8,865,311
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Long-term
debt, net
|
2,599,580
|
2,969,764
|
|||||
Capital
lease obligations, net of current portion
|
437,863
|
491,672
|
|||||
Total
Liabilities
|
10,481,830
|
12,326,747
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Cumulative
convertible preferred stock, no par value:
|
|||||||
8%
Class A (26,658 shares issued and outstanding, $279,909 liquidation
preference)
|
400,657
|
400,657
|
|||||
10%
Class B (5,920 and 7,470 shares issued and outstanding, $62,160
and
$78,435 liquidation preference)
|
46,700
|
49,700
|
|||||
10%
Class C (123,630 and 124,130 shares issued and outstanding, $1,236,300
and
$1,241,300 liquidation preference)
|
1,587,312
|
1,593,476
|
|||||
10%
Class F (150,000 shares issues and outstanding, $1,500,000 liquidation
preference)
|
1,500,000
|
1,500,000
|
|||||
8%
Class G (38,195 shares issued and outstanding, $381,950 liquidation
preference)
|
161,431
|
161,431
|
|||||
6%
Class H (2.0 shares issued and outstanding, $200,000 liquidation
preference)
|
-
|
-
|
|||||
Variable
rate % Class I (57,500 shares issued and outstanding, $5,750,000
liquidation preference)
|
-
|
-
|
|||||
Common
stock, no par value (35,450,539 and 35,168,161 shares issued and
outstanding)
|
27,240,347
|
26,873,255
|
|||||
Stock
subscriptions receivable
|
(215,034
|
)
|
(229,927
|
)
|
|||
Options
and warrants
|
45,327,649
|
45,093,001
|
|||||
Accumulated
deficit
|
(71,384,606
|
)
|
(69,782,284
|
)
|
|||
Total
Stockholders' Equity
|
4,664,456
|
5,659,309
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
15,146,286
|
$
|
17,986,056
|
THREE
MONTHS ENDED MARCH 31,
|
|||||||
2007
|
2006
|
||||||
(unaudited)
|
(unaudited)
|
||||||
OPERATING
ACTIVITIES
|
|||||||
Net
loss
|
($1,362,395
|
)
|
$
|
(2,188,206
|
)
|
||
Adjustments
to reconcile net loss to net cash flows from operating
activities:
|
|||||||
Depreciation
and amortization
|
1,053,691
|
1,345,846
|
|||||
Amortization
of deferred compensation
|
-
|
29,480
|
|||||
Amortization
of original issue discount
|
8,294
|
114,908
|
|||||
Gain
on sale of sale of property and equipment
|
(284,516
|
)
|
-
|
||||
Warrants
issued for services
|
900
|
-
|
|||||
Reserve
for stock subscriptions and interest receivable
|
-
|
5,932
|
|||||
Stock
based compensation expense
|
233,748
|
316,763
|
|||||
Change
in allowance for doubtful accounts on accounts receivable
|
-
|
(191,450
|
)
|
||||
Change
in allowance for doubtful accounts on notes receivable
|
15,000
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
342,086
|
456,923
|
|||||
Inventories
|
165,609
|
18,317
|
|||||
Prepaid
expenses and other
|
55,565
|
5,360
|
|||||
Other
assets
|
(21,638
|
)
|
(16,840
|
)
|
|||
Accounts
payable and accrued liabilities
|
45,656
|
(13,656
|
)
|
||||
Deferred
service obligations and revenue
|
(352,440
|
)
|
50,382
|
||||
Liabilities
of discontinued operations
|
(125,000
|
)
|
(125,000
|
)
|
|||
Customer
deposits
|
(375
|
)
|
(1,476
|
)
|
|||
Net
cash flows from operating activities
|
(225,815
|
)
|
(192,717
|
)
|
|||
INVESTING
ACTIVITIES
|
|||||||
Purchases
of property and equipment
|
(120,196
|
)
|
(362,006
|
)
|
|||
Purchase
of intangible assets
|
-
|
(10,750
|
)
|
||||
Proceeds
from sale of property and equipment
|
757,732
|
-
|
|||||
Collections
on notes receivable
|
-
|
1,206
|
|||||
Net
cash flows from investing activities
|
637,536
|
(371,550
|
)
|
||||
FINANCING
ACTIVITIES
|
|||||||
Checks
issued in excess of cash in bank
|
(319,244
|
)
|
(93,005
|
)
|
|||
Payments
on long-term debt
|
(129,080
|
)
|
(246,302
|
)
|
|||
Payments
on capital lease obligations
|
(56,255
|
)
|
(36,713
|
)
|
|||
Payments
on note payable to stockholder
|
(24,739
|
)
|
(2,837
|
)
|
|||
Payments
on mandatory redeemable preferred stock
|
(21,244
|
)
|
(53,334
|
)
|
|||
Payments
received on stock subscriptions receivable
|
62
|
6,000
|
|||||
Redemption
of preferred stock
|
(20,500
|
)
|
(4,600
|
)
|
|||
Preferred
stock dividends
|
(9,892
|
)
|
(22,829
|
)
|
|||
Exercise
of stock options
|
-
|
18,000
|
|||||
Net
cash flows from financing activities
|
(580,892
|
)
|
(435,620
|
)
|
|||
DECREASE
IN CASH AND CASH EQUIVALENTS
|
(169,171
|
)
|
(999,887
|
)
|
|||
CASH
AND CASH EQUIVALENTS
|
|||||||
Beginning
of period
|
1,020,975
|
3,100,427
|
|||||
End
of period
|
$
|
851,804
|
$
|
2,100,540
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
Cash
paid for interest, net of amortization of original issue
discount
|
$
|
135,509
|
$
|
132,433
|
|||
SUPPLEMENTAL
DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Sale
of property, equipment and intangible to Directech for other current
asset
|
416,754
|
-
|
|||||
Debt
and interest assumed by Directech as part of sale
|
267,143
|
-
|
|||||
Conversion
of accrued dividends into common stock
|
367,092
|
16,667
|
|||||
Intrinsic
value of preferred dividends
|
11,336
|
-
|
1.
|
Reduction
of operating expenses by controlling payroll, professional fees and
other
general and administrative
expenses.
|
2.
|
Sale
of video subscriber assets on a strategic basis. The Company, based
on
recent transactions, believes there is an active market for its video
subscriber assets. The Company believes that it can sell these assets,
under certain circumstances, at prices at or above their current
carrying
value. However, there is no guarantee that these sales will ultimately
be
favorable to the Company.
|
3.
|
Solicit
additional equity investment in the Company by either issuing preferred
or
common stock.
|
4.
|
Continue
to market Multiband services and acquire additional multi-dwelling
unit
customers.
|
5.
|
Control
capital expenditures by contracting Multiband services and equipment
through a landlord-owned equipment
program.
|
6.
|
Establish
market for wireless internet
services.
|
7.
|
Expansion
of call center support via sales of call center services to both
existing
and future system operators and to buyers of the Company’s video
subscribers.
|
March
31, 2007
|
December
31, 2006
|
||||||||||||
|
Gross
Carrying
|
|
Accumulated
|
Gross
Carrying
|
Accumulated
|
||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
||||||||||
Intangible
assets subject to amortization
|
|||||||||||||
Domain
name
|
$
|
83,750
|
$ | 83,750 |
$
|
83,750
|
$
|
83,750
|
|||||
Right
of entry contracts
|
5,929,094
|
2,635,856 |
8,955,558
|
3,591,598
|
|||||||||
Subscriber
lists
|
9,697,879
|
4,812,944 |
9,697,879
|
4,411,865
|
|||||||||
Debt
issuance costs
|
499,837
|
489,190 |
499,837
|
485,198
|
|||||||||
Total
|
16,210,560
|
8,021,740 |
19,237,024
|
8,572,411
|
|||||||||
Impairment
of intangibles
|
-
|
- |
-
|
1,539,633
|
|||||||||
Total
including impairment
|
$
|
16,210,560
|
$
|
8,021,740
|
$
|
19,237,024
|
$
|
10,112,044
|
Three
months ended
March
31, 2007
|
Three
months ended
March
31, 2006
|
|||
Risk-free
interest rate
|
4.50%
|
4.50%
|
||
Expected
life of options granted
|
10
Years
|
10
Years
|
||
Expected
volatility range
|
231%
|
214%
|
||
Expected
dividend yield
|
0%
|
0%
|
Sale price | ||||
Cash
proceeds on March 1, 2007
|
$
|
1,214,000
|
||
Cash
proceeds guaranteed at second closing March 30, 2007
|
100,000
|
|||
Total
initial sale price
|
1,314,000
|
|||
Debt
paid which was secured by assets sold
|
556,268
|
|||
Net
proceeds
|
757,732
|
Assets sold | ||||
Property
and equipment (MCS segment)
|
1,244,673
|
|||
Goodwill
|
-
|
|||
Rights
of entry contracts
|
-
|
|||
Net
assets sold
|
1,244,673
|
Less
costs and expenses
|
||||
Broker’s
fee
|
39,420
|
|||
Accounting
costs
|
10,000
|
|||
Other
costs
|
18,180
|
|||
DTV
transfer fees
|
19,500
|
|||
Imputed
interest costs
|
22,337
|
|||
Total
costs
|
109,437
|
Loss
on sale of assets
|
$
|
40,110
|
Sale price | ||||
Cash
proceeds on April 20, 2007
|
$
|
416,754
|
||
Liabilities
assumed
|
267,143
|
|||
Total
initial sale price
|
683,897
|
Assets sold - MCS segment | ||||
Accounts
receivable and inventory, net
|
3,242
|
|||
Property
and equipment
|
96,931
|
|||
Rights
of entry contracts
|
259,098
|
|||
Net
assets sold
|
359,271
|
Gain
on sale of assets
|
$
|
324,626
|
Number
of
Warrants
|
Weighted
- Average
Exercise Price
|
||||||
Outstanding,
December 31, 2006
|
17,441,644
|
$
|
1.61
|
||||
Granted
|
2,010
|
2.20
|
|||||
Exercised
|
-
|
-
|
|||||
Cancelled
|
(647,000
|
)
|
(1.98
|
)
|
|||
Outstanding,
March 31, 2007
|
16,796,654
|
$
|
1.59
|
March
31, 2007
|
December
31, 2006
|
||||||
Payroll
and related taxes
|
$
|
415,126
|
$
|
535,919
|
|||
Accrued
preferred stock dividends
|
661,856
|
810,249
|
|||||
Accrued
liability - vendor chargebacks
|
1,103,414
|
1,103,414
|
|||||
Other
|
426,367
|
527,774
|
|||||
Total
|
$
|
2,606,763
|
$
|
2,977,356
|
Multiband
Corp.
|
MDU
|
MCS
|
Total
|
||||||||||
Three
months ended March 31, 2007:
|
|||||||||||||
Revenues
|
$
|
-
|
$
|
2,532,875
|
$
|
1,852,080
|
$
|
4,384,955
|
|||||
Income
(loss) from operations
|
(1,108,925
|
)
|
866,434
|
(989,554
|
)
|
(1,232,045
|
)
|
||||||
Identifiable
assets
|
2,214,571
|
6,023,746
|
6,907,969
|
15,146,286
|
|||||||||
Depreciation
and amortization
|
49,863
|
406,271
|
593,564
|
1,049,698
|
|||||||||
Capital
expenditures
|
-
|
-
|
120,196
|
120,196
|
Multiband
Corp.
|
MDU
|
MCS
|
Total
|
||||||||||
Three
months ended March 31, 2006:
|
|||||||||||||
Revenues
|
$
|
-
|
$
|
2,512,172
|
$ | 1,891,872 |
$
|
4,404,044
|
|||||
Income
(loss) from operations
|
(1,144,181
|
)
|
904,943
|
(1,687,924 | ) |
(1,927,162
|
)
|
||||||
Identifiable
assets
|
4,455,981
|
7,578,677
|
12,090,163 |
24,124,821
|
|||||||||
Depreciation
and amortization
|
59,797
|
401,076
|
841,583 |
1,302,456
|
|||||||||
Capital
expenditures
|
23,809
|
-
|
338,197 |
362,006
|
DOLLAR
AMOUNTS AS A PERCENTAGE OF REVENUES
|
|||||||
THREE
MONTHS ENDED
|
|||||||
March
31, 2007
(unaudited)
|
March
31, 2006 (unaudited)
|
||||||
REVENUES
|
100
|
%
|
100
|
%
|
|||
COST
OF PRODUCTS & SERVICES (Exclusive of depreciation and amortization
shown below)
|
49.7
|
%
|
46.7
|
%
|
|||
SELLING,
GENERAL & ADMINISTRATIVE
|
54.5
|
%
|
67.5
|
%
|
|||
DEPRECIATION
& AMORTIZATION
|
23.9
|
%
|
29.5
|
%
|
|||
LOSS
FROM OPERATIONS
|
-28.1
|
%
|
-43.7
|
%
|
|||
INTEREST
EXPENSE & OTHER, NET
|
-3.0
|
%
|
-6.0
|
%
|
|||
LOSS
FROM CONTINUING OPERATIONS
|
-31.1
|
%
|
-49.7
|
%
|
|||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
-
|
-
|
|||||
NET
LOSS
|
-31.1
|
%
|
-49.7
|
%
|
1. |
Reduction
of operating expenses by controlling payroll, professional fees and
other
general and administrative
expenses.
|
2.
|
Sale
of video subscriber assets on a strategic basis. The Company, based
on
recent transactions, believes there is an active market for its
video
subscriber assets. The Company believes that it can sell these
assets,
under certain circumstances, at prices at or above their current
carrying
value. However, there is no guarantee that these sales will ultimately
be
favorable to the Company.
|
3. |
Solicit
additional equity investment in the Company by either issuing preferred
or
common stock.
|
4. |
Continue
to market Multiband services and acquire additional multi-dwelling
unit
customers.
|
5. |
Control
capital expenditures by contracting Multiband services and equipment
through a landlord-owned equipment
program.
|
6. |
Establish
market for wireless internet
services.
|
7.
|
Expansion
of call center support via sales of call center services to both
existing
and future system operators and to buyers of the Company’s video
subscribers.
|
· |
our
capital expenditure
objectives;
|
·
|
our
debt service obligations; or
|
·
|
our
working capital needs.
|
(a)
|
Exhibits
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rules 13a-14 and 15d-14 of
the
Exchange Act.
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rules 13a-14 and 15d-14 of
the
Exchange Act.
|
32.1 |
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
32.2 |
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
MULTIBAND
CORPORATION
Registrant
|
||
|
|
|
Date:
May 15, 2007
|
By: | /s/ James L. Mandel |
Chief
Executive Officer
|
Date:
May 15, 2007
|
By: | /s/ Steven M. Bell |
Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|