x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
FOR
THE PERIOD ENDED DECEMBER 31, 2007
|
|
OR
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
FOR
THE TRANSITION PERIOD FROM ____________ TO ____________
|
|
COMMISSION
FILE NUMBER 0 - 1325
|
Table
of Contents
|
Page
|
||
Part
I
|
Item
1.
|
Business
|
2
|
|
Item
1A.
|
Risk
Factors
|
4
|
|
Item
1B.
|
Unresolved
Staff Comments
|
7
|
|
Item
2.
|
Properties
|
7
|
|
Item
3.
|
Legal
Proceedings
|
8
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
8
|
Part
II
|
|
|
|
|
Item
5.
|
Market
for the Registrant's Common Equity, Related Shareholder Matters and
Issuer
Purchases of Equity Securities
|
8
|
|
Item
6.
|
Selected
Consolidated Financial Data
|
11
|
|
Item
7.
|
Management's
Discussion and Analysis of Financial Condition and Results of Operations
|
12
|
|
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
21
|
|
Item
8.
|
Consolidated
Financial Statements and Supplementary Data
|
21
|
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
21
|
|
Item
9A.
|
Controls
and Procedures
|
22
|
|
Item
9B.
|
Other
Information
|
23
|
Part
III
|
|
|
|
|
Item
10.
|
Directors,
Executive Officers, and Corporate Governance
|
23
|
|
Item
11.
|
Executive
Compensation
|
26
|
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
30
|
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
30
|
|
Item
14.
|
Principal
Accountant Fees and Services
|
31
|
|
Item
15.
|
Exhibits
and Financial Statement Schedules
|
31
|
|
|
Signatures
|
34
|
Quarter
Ended
|
High
Bid
|
Low
Bid
|
|||||
March
31, 2007
|
4.10
|
2.00
|
|||||
June
30, 2007
|
3.90
|
1.10
|
|||||
September
30, 2007
|
5.05
|
2.39
|
|||||
December
31, 2007
|
4.20
|
2.26
|
|||||
March
31, 2006
|
7.25
|
5.50
|
|||||
June
30, 2006
|
6.50
|
4.10
|
|||||
September
30, 2006
|
5.05
|
3.30
|
|||||
December
31, 2006
|
4.45
|
2.65
|
Statement
of Operations Data
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||
Revenues
|
$
|
15,085,604
|
$
|
18,051,601
|
$
|
16,515,426
|
$
|
11,067,834
|
$
|
1,441,118
|
||||||
Cost
of products and services (exclusive of depreciation and amortization
listed separately below)
|
$
|
8,339,933
|
$
|
8,280,666
|
$
|
7,849,597
|
$
|
5,943,395
|
$
|
884,536
|
||||||
Cost
of products and services as % of revenue
|
55.3
|
%
|
45.9
|
%
|
47.5
|
%
|
53.7
|
%
|
61.4
|
%
|
||||||
Selling,
general and administrative expenses
|
$
|
8,887,883
|
$
|
11,480,677
|
$
|
9,723,132
|
$
|
5,986,267
|
$
|
2,647,870
|
||||||
Selling,
general and administrative as % of revenues
|
58.9
|
%
|
63.6
|
%
|
58.9
|
%
|
54.1
|
%
|
183.7
|
%
|
||||||
Depreciation
and amortization
|
$
|
3,623,903
|
$
|
5,168,209
|
$
|
4,780,436
|
$
|
3,432,779
|
$
|
1,065,650
|
||||||
Impairment
of assets
|
$
|
0
|
$
|
2,261,500
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||
Loss
from Operations
|
$
|
(5,766,115
|
)
|
$
|
(9,139,451
|
)
|
$
|
(5,837,739
|
)
|
$
|
(4,294,607
|
)
|
$
|
(3,156,938
|
)
|
|
Other
expense, net
|
$
|
(322,238
|
)
|
$
|
(1,046,472
|
)
|
$
|
(1,655,088
|
)
|
$
|
(1,032,035
|
)
|
$
|
(548,476
|
)
|
|
Minority
interest in subsidiary
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
33,366
|
||||||
Loss
before income tax
|
$
|
(6,088,353
|
)
|
$
|
(10,185,923
|
)
|
$
|
(7,492,827
|
)
|
$
|
(5,326,642
|
)
|
$
|
(3,672,048
|
)
|
|
Income
tax provision
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||
Loss
from continuing operations
|
$
|
(6,088,353
|
)
|
$
|
(10,185,923
|
)
|
$
|
(7,492,827
|
)
|
$
|
(5,326,642
|
)
|
$
|
(3,672,048
|
)
|
|
Discontinued
operations
|
$
|
0
|
$
|
2,200
|
$
|
17,827
|
$
|
(4,457,320
|
)
|
$
|
(692,956
|
)
|
||||
Net
loss
|
$
|
(6,088,353
|
)
|
$
|
(10,183,723
|
)
|
$
|
(7,475,000
|
)
|
$
|
(9,783,962
|
)
|
$
|
(4,365,004
|
)
|
|
Loss
attributable to common stockholders
|
$
|
(8,388,855
|
)
|
$
|
(14,250,446
|
)
|
$
|
(10,827,229
|
)
|
$
|
(10,374,417
|
)
|
$
|
(4,613,693
|
)
|
|
Loss
from continuing operations
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
$
|
(1.27
|
)
|
$
|
(1.21
|
)
|
|
Loss
from discontinued operations
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.96
|
)
|
$
|
(.22
|
)
|
|
Loss
attributable to commons stockholders
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
$
|
(2.23
|
)
|
$
|
(1.43
|
)
|
|
Weighted
average shares outstanding
|
7,237,473
|
6,757,643
|
5,819,585
|
4,661,519
|
3,222,446
|
Balance
Sheet Data
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||
Working
Capital (deficiency)
|
$
|
(5,018,177
|
)
|
$
|
(5,294,245
|
)
|
$
|
(971,418
|
)
|
$
|
(8,931,414
|
)
|
$
|
1,118,792
|
||
Total
Assets
|
$
|
8,893,429
|
$
|
17,986,056
|
$
|
26,271,405
|
$
|
26,633,712
|
$
|
13,902,885
|
||||||
Mandatory
Redeemable Preferred Stock (1)
|
$
|
220,256
|
$
|
280,000
|
$
|
333,334
|
$
|
500,000
|
$
|
-
|
||||||
Long-Term
Debt, net (2)
|
$
|
118,924
|
$
|
2,969,764
|
$
|
3,816,536
|
$
|
3,498,657
|
$
|
2,262,891
|
||||||
Capital
Lease Obligations, net (2)
|
$
|
249,469
|
$
|
491,672
|
$
|
452,649
|
$
|
481,249
|
$
|
142,898
|
||||||
Stockholders’
Equity
|
$
|
673,838
|
$
|
5,659,309
|
$
|
14,968,295
|
$
|
8,549,431
|
$
|
5,807,711
|
|
2007
|
2006
|
|||||
Revenues | |||||||
Multiband
|
0.00
|
%
|
0.00
|
%
|
|||
MCS
|
34.06
|
%
|
41.96
|
%
|
|||
MDU
|
65.94
|
%
|
58.04
|
%
|
|||
Total
Revenues
|
100.00
|
%
|
100.00
|
%
|
|||
Cost
of Products and Services (exclusive of depreciation and
amortization)
|
|||||||
Multiband
|
0.00
|
%
|
0.00
|
%
|
|||
MCS
|
23.09
|
%
|
22.56
|
%
|
|||
MDU
|
32.19
|
%
|
23.31
|
%
|
|||
Total
Cost of Products and Services (exclusive of depreciation and
amortization)
|
55.28
|
%
|
45.87
|
%
|
|||
Selling,
General and Administrative Expenses
|
58.92
|
%
|
63.60
|
%
|
|||
Impairment
of Assets
|
0.00
|
%
|
12.53
|
%
|
|||
Loss
from Continuing Operations
|
(40.36
|
%)
|
(56.42
|
%)
|
|||
Gain(Loss)
from Discontinued Operations
|
0.00
|
%
|
0.01
|
%
|
|||
Net
Loss
|
(40.36
|
%)
|
(56.41
|
%)
|
|
2007
|
2006
|
|||||
Total
Assets
|
|||||||
Multiband
|
$
|
1,272,271
|
$
|
2,478,638
|
|||
MCS
|
2,968,249
|
9,063,793
|
|||||
MDU
|
4,652,909
|
6,443,625
|
|||||
Total
Assets
|
$
|
8,893,429
|
$
|
17,986,056
|
|
2006
|
2005
|
|||||
Revenues
|
|||||||
Multiband
|
0.00
|
%
|
0.00
|
%
|
|||
MCS
|
41.96
|
%
|
48.10
|
%
|
|||
MDU
|
58.04
|
%
|
51.90
|
%
|
|||
Total
Revenues
|
100.00
|
%
|
100.00
|
%
|
|||
Cost
of Products and Services (exclusive of depreciation and
amortization)
|
|||||||
Multiband
|
0.00
|
%
|
0.00
|
%
|
|||
MCS
|
22.56
|
%
|
26.23
|
%
|
|||
MDU
|
23.31
|
%
|
21.30
|
%
|
|||
Total
Cost of Products and Services (exclusive of depreciation and
amortization)
|
45.87
|
%
|
47.53
|
%
|
|||
Selling,
General and Administrative Expenses
|
63.60
|
%
|
58.87
|
%
|
|||
Impairment
of Assets
|
12.53
|
%
|
-
|
||||
Loss
from Continuing Operations
|
(56.42
|
%)
|
(45.37
|
%)
|
|||
Gain(Loss)
from Discontinued Operations
|
.01
|
%
|
.11
|
%
|
|||
Net
Loss
|
(56.41
|
%)
|
(45.26
|
%)
|
|
2006
|
2005
|
|||||
Total
Assets
|
|||||||
Multiband
|
$
|
2,478,638
|
$
|
4,273,913
|
|||
MCS
|
9,063,793
|
14,013,410
|
|||||
MDU
|
6,443,625
|
7,984,082
|
|||||
Total
Assets
|
$
|
17,986,056
|
$
|
26,271,405
|
Dec.
31,
2007
|
Sept.
30,
2007
|
June
30,
2007
|
March
31,
2007
|
Dec.
31,
2006
|
Sept.
30,
2006
|
June
30,
2006
|
March
31,
2006
|
||||||||||||||||||
Revenues:
|
|||||||||||||||||||||||||
Multiband
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
MCS
|
$
|
797,164
|
$
|
1,084,114
|
$
|
1,404,398
|
$
|
1,852,080
|
$
|
1,928,821
|
$
|
1,894,586
|
$
|
1,858,520
|
$
|
1,891,872
|
|||||||||
MDU
|
$
|
2,328,159
|
$
|
2,569,486
|
$
|
2,517,328
|
$
|
2,532,875
|
$
|
2,692,114
|
$
|
2,630,299
|
$
|
2,643,217
|
$
|
2,512,172
|
|||||||||
Total
Revenues
|
$
|
3,125,323
|
$
|
3,653,600
|
$
|
3,921,726
|
$
|
4,384,955
|
$
|
4,620,935
|
$
|
4,524,885
|
$
|
4,501,737
|
$
|
4,404,044
|
|||||||||
Cost
of Products & services (exclusive of depreciation and amortization
shown separately below)
|
$
|
1,944,754
|
$
|
2,345,895
|
$
|
1,871,238
|
$
|
2,178,046
|
$
|
2,198,598
|
$
|
2,087,643
|
$
|
1,937,898
|
$
|
2,056,527
|
|||||||||
SG&A
Expense
|
$
|
1,829,947
|
$
|
2,360,254
|
$
|
2,308,426
|
$
|
2,389,256
|
$
|
2,683,953
|
$
|
2,915,463
|
$
|
2,909,038
|
$
|
2,972,223
|
|||||||||
Depreciation
& Amortization
|
$
|
808,922
|
$
|
770,215
|
$
|
995,068
|
$
|
1,049,698
|
$
|
1,152,284
|
$
|
1,404,855
|
$
|
1,308,614
|
$
|
1,302,456
|
|||||||||
Impairment
of assets
|
-
|
-
|
-
|
-
|
$
|
2,261,500
|
-
|
-
|
-
|
||||||||||||||||
Operating
Loss
|
$
|
(1,458,300
|
)
|
$
|
(1,822,764
|
)
|
$
|
(1,253,006
|
)
|
$
|
(1,232,045
|
)
|
$
|
(3,675,400
|
)
|
$
|
(1,883,076
|
)
|
$
|
(1,653,813
|
)
|
$
|
(1,927,162
|
)
|
|
Interest
Expense
|
$
|
(73,623
|
)
|
$
|
(108,847
|
)
|
$
|
(168,010
|
)
|
$
|
(153,407
|
)
|
$
|
(269,320
|
)
|
$
|
(306,672
|
)
|
$
|
(325,523
|
)
|
$
|
(304,681
|
)
|
|
Other
Income (Expenses)
|
$
|
4,288
|
$
|
13,267
|
$
|
141,037
|
$
|
23,057
|
$
|
55,118
|
$
|
27,220
|
$
|
35,949
|
$
|
41,437
|
|||||||||
Net
Loss Before Taxes
|
$
|
(1,527,635
|
)
|
$
|
(1,918,344
|
)
|
$
|
(1,279,979
|
)
|
$
|
(1,362,395
|
)
|
$
|
(3,889,602
|
)
|
$
|
(2,162,528
|
)
|
$
|
(1,943,387
|
)
|
$
|
(2,190,406
|
)
|
|
Income
Tax (Benefit) Provision
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Loss
from continuing operations
|
$
|
(1,527,635
|
)
|
$
|
(1,918,344
|
)
|
$
|
(1,279,979
|
)
|
$
|
(1,362,395
|
)
|
$
|
(3,889,602
|
)
|
$
|
(2,162,528
|
)
|
$
|
(1,943,387
|
)
|
$
|
(2,190,406
|
)
|
|
Discontinued
Operations
|
-
|
-
|
-
|
$
|
-
|
-
|
-
|
$
|
2,200
|
||||||||||||||||
Net
Loss
|
$
|
(1,527,635
|
)
|
$
|
(1,918,344
|
)
|
$
|
(1,279,979
|
)
|
$
|
(1,362,395
|
)
|
$
|
(3,889,602
|
)
|
$
|
(2,162,528
|
)
|
$
|
(1,943,387
|
)
|
$
|
(2,188,206
|
)
|
|
Loss
attributable to commons stockholders
|
$
|
(1,674,439
|
)
|
$
|
(3,711,641
|
)
|
$
|
(1,400,453
|
)
|
$
|
(1,602,322
|
)
|
$
|
(4,867,887
|
)
|
$
|
(2,465,518
|
)
|
$
|
(4,465,729
|
)
|
$
|
(2,451,312
|
)
|
|
Loss
from continuing operations
|
$
|
(0.23
|
)
|
$
|
(.50
|
)
|
$
|
(.20
|
)
|
$
|
(.23
|
)
|
$
|
(.70
|
)
|
$
|
(.36
|
)
|
$
|
(.67
|
)
|
$
|
(.38
|
)
|
|
Loss
from discontinued operations
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
|
Loss
attributable to commons stockholders
|
$
|
(0.23
|
)
|
$
|
(.50
|
)
|
$
|
(.20
|
)
|
$
|
(.23
|
)
|
$
|
(.70
|
)
|
$
|
(.36
|
)
|
$
|
(.67
|
)
|
$
|
(.38
|
)
|
|
Weighted
average shares outstanding
|
7,415,629
|
7,356,413
|
7,093,071
|
7,079,781
|
6,994,936
|
6,893,702
|
6,703,070
|
6,431,175
|
1. |
Reduction
of operating expenses by controlling payroll, professional fees and
other
general and administrative
expenses.
|
2. |
Sale
of video 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 it can sell these assets, under certain
circumstances, at prices at or above their current carrying value.
However, there is no guarantee 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. |
Delivery
of video services to residents of single family homes. Effective
March 1,
2008 the Company purchased 51% of the outstanding stock of Michigan
Microtech, Inc. (MMT), formerly a wholly owned subsidiary of DTHC.
MMT
installs DirecTV video services in single family homes. Historically
MMT
has been profitable. The Company anticipates that by combining MMT
operations with Multiband operations that it will achieve a beneficial
impact to its consolidated cash flows and operating results. However,
there is no guarantee that these combined results will ultimately
be
favorable to the Company.
|
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.
|
Total
|
1 Year or Less
|
2-3 Years
|
Over 3
Years
|
||||||||||
Operating
Leases
|
$
|
2,338,000
|
$
|
365,000
|
$
|
742,000
|
$
|
1,231,000
|
|||||
Capital
Leases
|
540,625
|
265,803
|
274,822
|
-
|
|||||||||
Long-Term
Debt
|
2,112,484
|
1,890,237
|
180,208
|
42,038
|
|||||||||
Totals
|
$
|
4,991,109
|
$
|
2,521,040
|
$
|
1,197,030
|
$
|
1,273,038
|
Name of Director and/or Executive Officer
|
Age
|
Position
|
Director Since
|
|||
Steven
Bell
|
48
|
President
& Chief Financial Officer, Multiband Corporation
|
1994
|
|||
Frank
Bennett
|
51
|
President,
Artesian Capital
|
2002
|
|||
Jonathan
Dodge
|
56
|
Partner,
Dodge & Fox C.P.A. Firm
|
1997
|
|||
Eugene
Harris
|
43
|
Director,
Flagstone Securities
|
2004
|
|||
James
L. Mandel
|
50
|
Chief
Executive Officer, Multiband Corporation
|
1998
|
|||
Donald
Miller
|
67
|
Chairman,
Multiband Corporation
|
2001
|
·
|
recommends
to our Board of Directors the independent auditors to conduct the
annual
audit of our books and records;
|
·
|
reviews
the proposed scope and results of the
audit;
|
·
|
approves
the audit fees to be paid;
|
·
|
reviews
accounting and financial controls with the independent registered
public
accountants and our financial and accounting staff;
and
|
·
|
reviews
and approves transactions between us and our Directors, officers
and
affiliates.
|
·
|
reviews
and recommends the compensation arrangements for management, including
the
compensation for our chief executive officer;
and
|
·
|
establishes
and reviews general compensation policies with the objective to attract
and retain superior talent, to reward individual performance and
to
achieve our financial goals.
|
Name and principal
position
|
Year
|
Salary
|
Bonus
|
Stock
Awards
|
Option
Awards
|
Non equity
incentive plan
compensation
|
Change in pension
value and non
qualified deferred
compensation
earnings
|
All Other
Compensation
|
Total
|
|||||||||||||||||||
James
Mandel
Chief
Executive Officer
|
2007
|
$
|
250,000
|
$
|
9,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
6,000
|
$
|
265,000
|
|||||||||||
Steven
Bell
Chief
Financial Officer
|
2007
|
195,000
|
12,000
|
0
|
0
|
0
|
0
|
6,000
|
213,000
|
|||||||||||||||||||
Dave
Ekman
Chief
Information Officer
|
2007
|
150,000
|
0
|
0
|
0
|
0
|
0
|
5,000
|
155,000
|
|||||||||||||||||||
Kent
Whitney
VP
Operations
|
2007
|
110,000
|
0
|
0
|
0
|
0
|
0
|
0
|
110,000
|
Name
|
Fees earned
or paid in
cash
|
Stock awards
|
(1)
Option
awards
|
Non-equity
incentive plan
compensation
|
Change in
pension value
and nonqualified
deferred
compensation
earnings
|
(2)
All other
compensation
|
Total
|
|||||||||||||||
F
Bennett
|
$
|
10,000
|
$
|
0
|
$
|
15,248
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
25,248
|
||||||||
J
Dodge
|
10,000
|
0
|
15,248
|
0
|
0
|
0
|
25,248
|
|||||||||||||||
E
Harris
|
10,000
|
0
|
15,248
|
0
|
0
|
1,406
|
26,654
|
|||||||||||||||
D
Miller
|
10,000
|
0
|
30,495
|
0
|
0
|
812
|
41,307
|
(1)
|
The
amounts in this column are calculated based on FAS 123R and equal
the
financial statement compensation expense as reported in our 2007
consolidated statement of operations for the fiscal year. Total board
of
directors options outstanding at December 31, 2007 are
139,400.
|
(2)
|
Represents
payment of expenses incurred in conjunction with attending board
meetings.
|
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||
Name
|
Number of
Securities
Underlying
Unexercised
Options
Exercisable (#)
|
Number of
Securities
Underlying
Unexercised
Options
Unexercisable (#)
|
Equity
Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#)
|
Option
Exercise
Price ($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock That
Have Not
Vested (#)
|
Market
Value of
Shares or
Units of
Stock That
Have Not
Vested ($)
|
Equity
Incentive
Plan Awards:
Number of
Unearned
Shares, Units
or Other
Rights That
Have Not
Vested (#)
|
Equity
Incentive
Plan Awards:
Market or
Payout Value
of Unearned
Shares, Units
or Other
Rights That
Have Not
Vested ($)
|
|||||||||||||||||||
Steven
M. Bell
|
2,000
100
10,000
5,000
10,000
53,334
|
(1)
(2)
(3)
(4)
(5)
(6)
|
0
0
0
0
0
26,666
|
0
0
0
0
0
0
|
$
|
22.00
7.50
5.50
9.45
7.25
7.35
|
1/31/2011
8/28/2011
1/8/2013
4/23/2014
6/18/2014
1/16/2015
|
0
|
$
|
0
|
0
|
$
|
0
|
|||||||||||||||
David
Ekman
|
30,000
100
26,667
|
(7)
(8)
(9)
|
0
0
13,333
|
0
0
0
|
10.00
7.50
6.75
|
12/29/2009
8/28/2011
4/27/2015
|
0
|
0
|
0
|
0
|
||||||||||||||||||
James
L. Mandel
|
30,000
100
60,000
20,000
80,000
|
(10)
(11)
(12)
(13)
(14)
|
0
0
0
0
40,000
|
0
0
0
0
0
|
3.00
7.50
7.50
7.25
7.35
|
9/15/2008
8/28/2011
1/8/2013
6/18/2014
1/6/2015
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Kent
Whitney
|
200
|
(15)
|
100
|
0
|
7.65
|
1/3/2015
|
0
|
0
|
0
|
0
|
(1) |
The
stock option was granted January 31, 2001 and is fully
vested.
|
(2)
|
The
stock option was granted August 28, 2001 and is fully
vested.
|
(3)
|
The
stock option was granted January 8, 2003 and is fully
vested.
|
(4)
|
The
stock option was granted April 23, 2004 and is fully
vested.
|
(5)
|
The
stock option was granted June 18, 2004 and is fully
vested.
|
(6)
|
The
stock option was granted January 6, 2005. Subject to the continued
service
of the executive officer, the option shall vest with respect to 1/3
on
1/6/2006, 1/3 on 1/6/2007, and the final vesting on
1/6/2008.
|
(7)
|
The
stock option was granted 12/29/1999 and is fully
vested.
|
(8)
|
The
stock option was granted 8/28/2001 and is fully
vested.
|
(9)
|
The
stock option was granted 4/27/2005. Subject to the continued service
of
the executive officer, the option shall vest with respect to 1/3
at
4/27/2006, 1/3 at 4/27/2007, and the final vesting on
4/27/2008.
|
(10)
|
The
stock option was granted September 15, 1998 and is fully
vested.
|
(11)
|
The
stock option was granted August 28, 2001 and is fully
vested.
|
(12)
|
The
stock option was granted January 8, 2003 and is fully
vested.
|
(13)
|
The
stock option was granted June 18, 2004 and is fully
vested.
|
(14)
|
The
stock option was granted January 6, 2005. Subject to the continued
service
of the executive officer, the option shall vest with respect to 1/3
on
1/6/2006, 1/3 on 1/6/2007, and the final vesting on
1/6/2008.
|
(15)
|
The
stock option was granted January 3, 2005. Subject to the continued
service
of the executive officer, the option shall vest with respect to 1/3
on
1/3/06, and 1/3 on 1/3/07, and the remainder on
1/3/08.
|
Name
and Address of Beneficial Owners
|
Number of Shares1
Beneficially Owned
(adjusted for 1 for 5
stock split)
|
Percent of Common
Shares Outstanding
|
|||||
Steven
Bell
9449
Science Center Drive
New
Hope, MN 55428
|
217,813
|
2 |
2.3
|
%
|
|||
Frank
Bennett
301
Carlson Parkway – Suite 120
Minnetonka,
Minnesota 55305
|
108,000
|
3 |
1.1
|
%
|
|||
Jonathan
Dodge
715
Florida Avenue South – Suite 402
Golden
Valley, MN 55426
|
36,100
|
4 |
|
*
|
|||
David
Ekman
200
44th Street SW
Fargo,
ND 58103
|
420,584
|
5 |
4.4
|
%
|
|||
Eugene
Harris
7773
Forsyth Blvd
Clayton,
MO 63105
|
39,540
|
6 |
|
*
|
|||
James
L. Mandel
9449
Science Center Drive
New
Hope, MN 55428
|
262,826
|
7 |
2.8
|
%
|
|||
Donald
Miller
1924
Cocoplum Way
Naples,
FL 34105
|
317,021
|
8 |
3.3
|
%
|
|||
Special
Situations Fund II QP, LP
527
Madison Avenue
New
York, NY 10022
|
1,023,634
|
9 |
10.7
|
%
|
|||
All
Directors and executive officers as a group (seven
persons)
|
1,401,884
|
14.7
|
%
|
2007
|
2006
|
||||||
Audit
Fees
|
$
|
227,996
|
$
|
186,681
|
|||
Audit-Related
Fees
|
18,230
|
(1)
|
24,490
|
(2)
|
|||
Tax
Fees
|
20,258
|
32,425
|
|||||
Total
|
$
|
266,484
|
$
|
243,596
|
Exhibit
No.
|
Description
|
|
2.1
|
Asset
Purchase Agreement and related documents with Enstar Networking
Corporation dated December 31, 1998(1)
|
|
2.2
|
Agreement
and Plan of Merger with Ekman, Inc. dated December 29,
1999(1)
|
|
2.3
|
Asset
Purchase Agreement with Vicom Systems (14)
|
|
3.1
|
Amended
and Restated Articles of Incorporation of Vicom,
Inc.(1)
|
|
3.2
|
Restated
Bylaws of Vicom, Incorporated(1)
|
|
3.3
|
Articles
of Incorporation of Corporate Technologies, USA,
Inc.(1)
|
|
3.5
|
Audit
Committee Charter (9)
|
|
4.1
|
Certificate
of Designation of the Relative Rights, Restrictions and Preferences
of 8%
Class A Cumulative Convertible Preferred Stock and 10% Class B
Cumulative Convertible Preferred Stock dated December 9,
1998(1)
|
|
4.2
|
Form
of Warrant Agreement(1)
|
|
4.3
|
Warrant
Agreement with James Mandel dated December 29, 1999(1)
|
|
4.4
|
Warrant
Agreement with Marvin Frieman dated December 29,
1999(1)
|
|
4.5
|
Warrant
Agreement with Pierce McNally dated December 29,
1999(1)
|
|
4.6
|
Warrant
Agreement with Enstar, Inc. dated December 29, 1999(1)
|
|
4.7
|
Warrant
Agreement with David Ekman dated December 29, 1999(1)
|
|
4.8
|
Certificate
of Designation of the Relative Rights, Restrictions and Preferences
of 10%
Class C Cumulative Convertible Stock(2)
|
|
4.9
|
Certificate
of Designation of the Relative Rights, Restrictions and Preferences
of 14%
Class D Cumulative Convertible Stock(2)
|
|
4.10
|
Certificate
of Designation of the Relative Rights, Restrictions and Preferences
of 15%
Class E Cumulative Convertible Stock(2)
|
|
4.11
|
Securities
Purchase Agreement Dated September 18, 2003 (6)
|
|
4.12
|
Secured
Convertible Note Agreement (7)
|
|
4.13
|
Wholesale
Services Agreement Dated March 4, 2004 (8)
|
|
4.14
|
Note
Purchase Agreement (11)
|
|
4.15
|
Series
H Preferred Documents (12)
|
|
4.16
|
Series
I Preferred Documents (13)
|
|
5.1
|
Opinion
of Steven M. Bell, Esq.(6)
|
|
10.1
|
Vicom
Lease with Marbell Realty dated June 20, 1996(1)
|
|
10.2
|
Employment
Agreement with Marvin Frieman dated October 1, 1996(1)
|
|
10.3
|
Employment
Agreement with Steven Bell dated October 1, 1996(1)
|
|
10.4
|
Employment
Agreement with James Mandel dated August 14, 1998(1)
|
|
10.5
|
Vicom
Associate Agreement with NEC America, Inc. dated June
1999(1)
|
|
10.6
|
Loan
Agreement with Wells Fargo dated June 17, 1999(1)
|
|
10.7
|
Employment
Agreement with David Ekman dated December 29, 1999(1)
|
|
10.8
|
Debenture
Loan Agreement with Convergent Capital dated March 9,
2000(1)
|
|
10.9
|
Corporate
Technologies, USA, Inc. lease with David Ekman dated January 19,
2000(1)
|
|
10.10
|
Amendment
dated July 11, 2000 to debenture loan agreement with Convergent Capital
dated March 9, 2000.(2)
|
|
10.11
|
Corporate
Technologies agreement with Siemens dated December 14,
2001(4)
|
|
10.12
|
Note
with Pyramid Trading, L.P. (4)
|
|
10.14
|
Employment
Agreement of Steven M. Bell dated January, 1, 2002(5)
|
|
10.15
|
Employment
Agreement of James Mandel dated January 1, 2002(5)
|
|
10.16
|
Acquisition
Agreement of Minnesota Digital Universe (9)
|
|
10.17
|
Acquisition
of Rainbow Satellite Group, LLC (10
|
|
10.18
|
Asset
Purchase Agreement between Multiband Corporation and Consolidated
Smart
Broadband Systems dated March 1, 2007 (15)
|
|
10.19
|
Asset
Purchase Agreement between Multiband Corporation and MDU Communications
dated July 21, 2007 (16)
|
|
14
|
Multiband
Code of Ethics for Senior Officers (9)
|
|
19.1
|
2000
Non-Employee Director Stock Compensation Plan (3)
|
|
19.2
|
2000
Employee Stock Purchase Plan (3)
|
|
21.1
|
List
of subsidiaries of the registrant(1)
|
|
23.1
|
Consent
of Virchow, Krause & Company, LLP (17)
|
|
24.1
|
Power
of Attorney (included on signature page of original registration
statement)
|
|
31.1
|
Rule
13a-14 (s) Certification of Chief Executive Officer - James Mandel
(17)
|
|
31.2
|
Rule
13a-14 (s) Certification of Chief Financial Officer - Steven Bell
(17)
|
|
32.1
|
Section
1350 of Sarbanes-Oxley Act of 2002 - James Mandel (17)
|
|
32.2
|
Section
1350of Sarbanes-Oxley Act of 2002 - Steven Bell
(17)
|
MULTIBAND
CORPORATION.
Registrant
|
||
Date
March 31, 2008
|
By:
|
/s/
James L. Mandel
James L. Mandel Chief
Executive Officer
|
Date:
March 31, 2008
|
By:
|
/s/
Steven M. Bell
Steven M. Bell Chief
Executive Officer
(Principal
Financial and Accounting
Officer)
|
|
||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Financial
Statements
|
|
|
Consolidated
Balance Sheets
|
F-3
|
|
Consolidated
Statements of Operations
|
F-5
|
|
Consolidated
Statements of Stockholders' Equity
|
F-6
|
|
Consolidated
Statements of Cash Flows
|
F-15
|
|
Notes
to Consolidated Financial Statements
|
F-16
|
|
Supplemental
Information
|
|
|
Report
of Independent Registered Public Accounting Firm on Supplementary
Information
|
F-43
|
|
Valuation
and Qualifying Accounts
|
F-44
|
2007
|
2006
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
944,456
|
$
|
1,020,975
|
|||
Accounts
receivable, net
|
1,560,123
|
2,018,393
|
|||||
Inventories
|
132,992
|
343,815
|
|||||
Prepaid
expenses and other
|
135,589
|
181,767
|
|||||
Current
portion of notes receivable
|
59,861
|
6,116
|
|||||
Total
Current Assets
|
2,833,021
|
3,571,066
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
1,769,261
|
3,359,842
|
|||||
OTHER
ASSETS
|
|||||||
Goodwill
|
16,757
|
509,086
|
|||||
Intangible
assets, net
|
4,072,076
|
9,124,980
|
|||||
Assets
held for sale
|
-
|
1,244,236
|
|||||
Notes
receivable – long-term, net
|
-
|
63,740
|
|||||
Other
assets
|
202,314
|
113,106
|
|||||
Total
Other Assets
|
4,291,147
|
11,055,148
|
|||||
TOTAL
ASSETS
|
$
|
8,893,429
|
$
|
17,986,056
|
|
2007
|
2006
|
|||||
CURRENT
LIABILITIES
|
|||||||
Checks
issued in excess of cash in bank
|
$
|
-
|
$
|
319,244
|
|||
Mandatory
redeemable preferred stock, 22,026 and 28,000 Class F preferred
shares
|
220,256
|
280,000
|
|||||
Current
portion of long-term debt
|
1,658,342
|
1,255,994
|
|||||
Current
portion of capital lease obligations
|
225,291
|
444,921
|
|||||
Note
payable – stockholder
|
-
|
24,739
|
|||||
Accounts
payable
|
2,950,596
|
2,557,409
|
|||||
Accrued
liabilities
|
2,531,611
|
2,977,356
|
|||||
Customer
deposits
|
60,582
|
61,332
|
|||||
Current
liabilities of discontinued operations
|
-
|
125,000
|
|||||
Deferred
service obligations and revenue
|
204,520
|
819,316
|
|||||
Total
Current Liabilities
|
7,851,198
|
8,865,311
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Long-term
debt, net
|
118,924
|
2,969,764
|
|||||
Capital
lease obligations, net of current portion
|
249,469
|
491,672
|
|||||
Total
Liabilities
|
8,219,591
|
12,326,747
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Cumulative
convertible preferred stock, no par value:
|
|||||||
8%
Class A (24,728 and 26,658 shares issued and outstanding, $259,644
and
$279,909 liquidation preference)
|
371,708
|
400,657
|
|||||
10%
Class B (3,770 and 7,470 shares issued and outstanding, $39,585
and
$78,435 liquidation preference)
|
37,700
|
49,700
|
|||||
10%
Class C (120,250 and 124,130 shares issued and outstanding, $1,202,500
and
$1,241,300 liquidation preference)
|
1,548,352
|
1,593,476
|
|||||
10%
Class F (150,000 shares issued and outstanding, $1,500,000 liquidation
preference)
|
1,500,000
|
1,500,000
|
|||||
8%
Class G (26,595 and 38,195 shares issued and outstanding, $265,950
and
$381,950 liquidation preference)
|
111,468
|
161,431
|
|||||
6%
Class H (2.0 shares issued and outstanding, $200,000 liquidation
preference)
|
-
|
-
|
|||||
Variable
rate % Class I (39,500 and 57,500 shares issued and outstanding,
$3,950,000 and $5,750,000 liquidation preference)
|
-
|
-
|
|||||
Common
stock, no par value (7,451,891 and 7,033,632 shares issued and
outstanding)
|
29,574,673
|
26,873,255
|
|||||
Stock
subscriptions receivable
|
(170,888
|
)
|
(229,927
|
)
|
|||
Options
and warrants
|
45,871,964
|
45,093,001
|
|||||
Accumulated
deficit
|
(78,171,139
|
)
|
(69,782,284
|
)
|
|||
Total
Stockholders' Equity
|
673,838
|
5,659,309
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,893,429
|
$
|
17,986,056
|
2007
|
2006
|
2005
|
||||||||
REVENUES
|
$
|
15,085,604
|
$
|
18,051,601
|
$
|
16,515,426
|
||||
COSTS
AND EXPENSES
|
||||||||||
Cost
of products and services
(exclusive of depreciation and amortization shown separately
below)
|
8,339,933
|
8,280,666
|
7,849,597
|
|||||||
Selling,
general and administrative
|
8,887,883
|
11,480,677
|
9,723,132
|
|||||||
Depreciation
and amortization
|
3,623,903
|
5,168,209
|
4,780,436
|
|||||||
Impairment
of assets
|
-
|
2,261,500
|
-
|
|||||||
Total
costs and expenses
|
20,851,719
|
27,191,052
|
22,353,165
|
|||||||
LOSS
FROM OPERATIONS
|
(5,766,115
|
)
|
(9,139,451
|
)
|
(5,837,739
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Interest
expense
|
(503,887
|
)
|
(1,206,196
|
)
|
(1,882,910
|
)
|
||||
Interest
income
|
31,277
|
67,796
|
126,158
|
|||||||
Other
income
|
150,372
|
91,928
|
101,664
|
|||||||
Total
Other Expense
|
(322,238
|
)
|
(1,046,472
|
)
|
(1,655,088
|
)
|
||||
LOSS
FROM CONTINUING OPERATIONS
|
(6,088,353
|
)
|
(10,185,923
|
)
|
(7,492,827
|
)
|
||||
GAIN
FROM DISCONTINUED OPERATIONS
|
-
|
2,200
|
17,827
|
|||||||
NET
LOSS
|
(6,088,353
|
)
|
(10,183,723
|
)
|
(7,475,000
|
)
|
||||
Preferred
stock dividends
|
2,300,502
|
4,066,723
|
3,352,229
|
|||||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(8,388,855
|
)
|
$
|
(14,250,446
|
)
|
$
|
(10,827,229
|
)
|
|
BASIC
AND DILUTED LOSS PER COMMON SHARE:
|
||||||||||
LOSS
FROM CONTINUING OPERATIONS
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
|
GAIN
FROM DISCONTINUED OPERATIONS
|
$
|
-
|
$
|
0.0
|
$
|
0.0
|
||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
|
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING - BASIC AND
DILUTED
|
7,237,473
|
6,757,643
|
5,819,585
|
8%
Class A
|
10%
Class B
|
10%
Class C
|
10%
Class F
|
||||||||||||||||||||||
Shares
|
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||
BALANCES,
December 31, 2004
|
27,931
|
$
|
419,752
|
8,700
|
$
|
62,000
|
125,400
|
$
|
1,611,105
|
150,000
|
$
|
1,500,000
|
|||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Exercise
of warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Cashless
exercise of warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Exercise
of options
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Reduction
of stock subscriptions receivable for fees related to equity
transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Acquisition
of assets – Dinamo Entertainment, LLC.
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Acquisition
of assets – Satellite Broadcasting Corporation and
affiliates
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for other current assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
(310
|
)
|
(3,100
|
)
|
(350
|
)
|
(3,500
|
)
|
-
|
-
|
|||||||||||||
Discount
on preferred stock related to warrants issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||
Cash
received
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued in connection with deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Restricted
stock forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2005
|
27,931
|
$
|
419,752
|
8,390
|
$
|
58,900
|
125,050
|
$
|
1,607,605
|
150,000
|
$
|
1,500,000
|
8%
Class A
|
10%
Class B
|
10%
Class C
|
10%
Class F
|
||||||||||||||||||||||
Shares
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||
Exercise
of options
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Acquisition
of assets – Extreme Video
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for revenue share payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Redemption
of preferred stock
|
(1,273
|
)
|
(12,730
|
)
|
(920
|
)
|
(9,200
|
)
|
(920
|
)
|
(9,200
|
)
|
-
|
-
|
|||||||||||
Intrinsic
value of convertible feature
|
-
|
(6,365
|
)
|
-
|
-
|
-
|
(4,929
|
)
|
-
|
-
|
|||||||||||||||
Adjustment
in Dinamo purchase price
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||
Cash
received
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Amortization
of deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Restricted
stock forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Common
stock dividends related to spin-off of URON (see Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2006
|
26,658
|
$
|
400,657
|
7,470
|
$
|
49,700
|
124,130
|
$
|
1,593,476
|
150,000
|
$
|
1,500,000
|
8%
Class A
|
10%
Class B
|
10%
Class C
|
10%
Class F
|
||||||||||||||||||||||
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
|||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
In
lieu of cash for equipment
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Redemption
of preferred stock
|
(1,930
|
)
|
(19,300
|
)
|
(3,700
|
)
|
(37,000
|
)
|
(3,880
|
)
|
(38,800
|
)
|
-
|
-
|
|||||||||||
Intrinsic
value of convertible feature
|
-
|
(9,649
|
)
|
-
|
25,000
|
-
|
(6,324
|
)
|
-
|
-
|
|||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||
Cash
received
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2007
|
24,728
|
$
|
371,708
|
3,770
|
$
|
37,700
|
120,250
|
$
|
1,548,352
|
150,000
|
$
|
1,500,000
|
8%
Class G
|
6%
Class H
|
%
Class I
|
Common
Stock
|
||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||
BALANCES,
December 31, 2004
|
45,245
|
$
|
179,897
|
11.5
|
$
|
-
|
-
|
$
|
-
|
5,156,898
|
$
|
16,888,291
|
|||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
-
|
-
|
-
|
100,000
|
9,480,000
|
256,323
|
-
|
|||||||||||||||||
Exercise
of warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
4,600
|
23,000
|
|||||||||||||||||
Cashless
exercise of warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
20,276
|
-
|
|||||||||||||||||
Exercise
of options
|
-
|
-
|
-
|
-
|
-
|
-
|
400
|
1,960
|
|||||||||||||||||
Reduction
of stock subscriptions receivable for fees related to equity
transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(15,400
|
)
|
||||||||||||||||
Acquisition
of assets – Dinamo Entertainment, LLC.
|
-
|
-
|
-
|
-
|
-
|
-
|
95,000
|
702,500
|
|||||||||||||||||
Acquisition
of assets – Satellite Broadcasting Corporation and
affiliates
|
-
|
-
|
-
|
-
|
-
|
-
|
14,000
|
105,000
|
|||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
302,799
|
1,541,996
|
|||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
19,351
|
104,194
|
|||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
(9.5
|
)
|
-
|
(10,000
|
)
|
-
|
323,334
|
1,898,001
|
|||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
184,998
|
1,278,625
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
2,600
|
20,580
|
|||||||||||||||||
In
lieu of cash for other current assets
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
218,000
|
|||||||||||||||||
In
lieu of cash for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
6,667
|
36,000
|
|||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Discount
on preferred stock related to warrants issued
|
-
|
-
|
-
|
-
|
-
|
(9,480,000
|
)
|
-
|
-
|
||||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued in connection with deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Restricted
stock forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
(334
|
)
|
(1,342
|
)
|
|||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2005
|
45,245
|
$
|
179,897
|
2
|
$
|
-
|
90,000
|
$
|
-
|
6,426,912
|
$
|
22,801,405
|
8%
Class G
|
6%
Class H
|
%
Class I
|
Common
Stock
|
||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
(23,840
|
)
|
||||||||||||
Exercise
of options
|
-
|
-
|
-
|
-
|
-
|
-
|
6,000
|
18,000
|
|||||||||||||||||
Acquisition
of assets – Extreme Video
|
-
|
-
|
-
|
-
|
-
|
-
|
32,500
|
162,500
|
|||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
40,000
|
200,000
|
|||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
8,866
|
44,333
|
|||||||||||||||||
Conversion
of preferred stock
|
(7,050
|
)
|
(70,500
|
)
|
-
|
-
|
(32,500
|
)
|
-
|
442,146
|
3,151,500
|
||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
61,015
|
473,001
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
16,000
|
57,600
|
|||||||||||||||||
In
lieu of cash for revenue share payments
|
-
|
-
|
-
|
-
|
-
|
-
|
193
|
1,156
|
|||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
52,034
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Adjustment
in Dinamo purchase price
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,400
|
)
|
||||||||||||||||
Stock
subscriptions receivable:
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Amortization
of deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Restricted
stock forfeited
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Common
stock dividends related to spin-off of URON (see Note 9)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2006
|
38,195
|
$
|
161,431
|
2
|
$
|
-
|
57,500
|
$
|
-
|
7,033,632
|
$
|
26,873,255
|
8%
Class G
|
6%
Class H
|
%
Class I
|
Common
Stock
|
||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
(24,208
|
)
|
||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
3,536
|
17,680
|
|||||||||||||||||
Conversion
of preferred stock
|
(11,600
|
)
|
(116,000
|
)
|
-
|
-
|
(18,000
|
)
|
-
|
254,500
|
1,822,400
|
||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
88,223
|
637,209
|
|||||||||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
-
|
-
|
42,000
|
164,337
|
|||||||||||||||||
In
lieu of cash for equipment
|
-
|
-
|
-
|
-
|
-
|
-
|
30,000
|
84,000
|
|||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
66,037
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Stock
subscriptions receivable:
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
BALANCES,
December 31, 2007
|
26,595
|
$
|
111,468
|
2
|
$
|
-
|
39,500
|
$
|
-
|
7,451,891
|
$
|
29,574,673
|
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Unamortized
Compensation
|
Accumulated
Deficit
|
Total
|
||||||||||||
BALANCES,
December 31, 2004
|
$
|
(391,264
|
)
|
$
|
32,985,983
|
$
|
(1,724
|
)
|
$
|
(44,704,609
|
)
|
$
|
8,549,431
|
|||
Stock
issued:
|
||||||||||||||||
Cash
|
-
|
1,606,848
|
-
|
-
|
11,086,848
|
|||||||||||
Exercise
of warrants
|
-
|
-
|
-
|
-
|
23,000
|
|||||||||||
Cashless
exercise of warrants
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
Exercise
of options
|
-
|
-
|
-
|
-
|
1,960
|
|||||||||||
Reduction
of stock subscriptions receivable for fees related to equity
transactions
|
15,400
|
-
|
-
|
-
|
-
|
|||||||||||
Acquisition
of assets – Dinamo Entertainment, LLC
|
-
|
-
|
-
|
-
|
702,500
|
|||||||||||
Acquisition
of assets – Satellite Broadcasting Corporation and
affiliates
|
-
|
-
|
-
|
-
|
105,000
|
|||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
1,541,996
|
|||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
104,194
|
|||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
(1,898,001
|
)
|
-
|
||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
1,278,625
|
|||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
20,580
|
|||||||||||
In
lieu of cash for other current assets
|
-
|
-
|
-
|
-
|
218,000
|
|||||||||||
In
lieu of cash for deferred financing costs
|
-
|
-
|
-
|
-
|
36,000
|
|||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
(6,600
|
)
|
||||||||||
Discount
on preferred stock related to warrants issued
|
-
|
9,480,000
|
-
|
-
|
-
|
|||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||
Cash
payments
|
21,750
|
-
|
-
|
-
|
21,750
|
|||||||||||
Interest
collected
|
30,000
|
-
|
-
|
-
|
30,000
|
|||||||||||
Increase
in reserve
|
27,009
|
-
|
-
|
-
|
27,009
|
|||||||||||
Warrants
issued for services
|
-
|
9,829
|
-
|
-
|
9,829
|
|||||||||||
Warrants
issued in connection with deferred compensation
|
-
|
176,880
|
(29,479
|
)
|
-
|
147,401
|
||||||||||
Restricted
stock forfeited
|
-
|
-
|
1,342
|
-
|
-
|
|||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
(1,454,228
|
)
|
(1,454,228
|
)
|
|||||||||
Net
loss
|
-
|
-
|
-
|
(7,475,000
|
)
|
(7,475,000
|
)
|
|||||||||
BALANCES,
December 31, 2005
|
$
|
(297,105
|
)
|
$
|
44,259,540
|
$
|
(29,861
|
)
|
$
|
(55,531,838
|
)
|
$
|
14,968,295
|
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Unamortized
Compensation
|
Accumulated
Deficit
|
Total
|
||||||||||||
Stock
issued:
|
||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(23,840
|
)
|
|||||
Exercise
of options
|
-
|
-
|
-
|
-
|
18,000
|
|||||||||||
Acquisition
of assets – Extreme Video
|
-
|
-
|
-
|
-
|
162,500
|
|||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
200,000
|
|||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
44,333
|
|||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
(3,081,000
|
)
|
-
|
||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
473,001
|
|||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
57,600
|
|||||||||||
In
lieu of cash for revenue share payments
|
-
|
-
|
-
|
-
|
1,156
|
|||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
(31,130
|
)
|
||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
(40,740
|
)
|
-
|
||||||||||
Adjustment
in Dinamo purchase price
|
-
|
-
|
-
|
-
|
(12,400
|
)
|
||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||
Cash
payments
|
5,938
|
-
|
-
|
-
|
5,938
|
|||||||||||
Interest
collected
|
2,062
|
-
|
-
|
-
|
2,062
|
|||||||||||
Interest
earned
|
(2,257
|
)
|
-
|
-
|
-
|
(2,257
|
)
|
|||||||||
Increase
in reserve
|
61,435
|
-
|
-
|
-
|
61,435
|
|||||||||||
Warrants
issued for services
|
-
|
12,085
|
-
|
-
|
12,085
|
|||||||||||
Options
expense
|
-
|
821,757
|
-
|
-
|
821,757
|
|||||||||||
Amortization
of deferred compensation
|
-
|
-
|
29,480
|
-
|
29,480
|
|||||||||||
Restricted
stock forfeited
|
-
|
(381
|
)
|
381
|
-
|
-
|
||||||||||
Common
stock dividends related to spin-off of URON (see Note 9)
|
-
|
-
|
-
|
(46,989
|
)
|
(46,989
|
)
|
|||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
(897,994
|
)
|
(897,994
|
)
|
|||||||||
Net
loss
|
-
|
-
|
-
|
(10,183,723
|
)
|
(10,183,723
|
)
|
|||||||||
BALANCES,
December 31, 2006
|
$
|
(229,927
|
)
|
$
|
45,093,001
|
$
|
-
|
$
|
(69,782,284
|
)
|
$
|
5,659,309
|
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Unamortized
Compensation
|
Accumulated
Deficit
|
Total
|
||||||||||||
Stock
issued:
|
||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(24,208
|
)
|
|||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
17,680
|
|||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
(1,706,400
|
)
|
-
|
||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
637,209
|
|||||||||||
In
lieu of cash for services
|
-
|
-
|
-
|
-
|
164,337
|
|||||||||||
In
lieu of cash for equipment
|
-
|
-
|
-
|
-
|
84,000
|
|||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
(95,100
|
)
|
||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
(75,064
|
)
|
-
|
||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||
Cash
payments
|
62
|
-
|
-
|
-
|
62
|
|||||||||||
Interest
collected
|
1,438
|
-
|
-
|
-
|
1,438
|
|||||||||||
Interest
earned
|
(2,461
|
)
|
-
|
-
|
-
|
(2,461
|
)
|
|||||||||
Increase
in reserve
|
60,000
|
-
|
-
|
-
|
60,000
|
|||||||||||
Warrants
issued for services
|
-
|
67,540
|
-
|
-
|
67,540
|
|||||||||||
Options
expense
|
-
|
711,423
|
-
|
-
|
711,423
|
|||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
(519,038
|
)
|
(519,038
|
)
|
|||||||||
Net
loss
|
-
|
-
|
-
|
(6,088,353
|
)
|
(6,088,353
|
)
|
|||||||||
BALANCES,
December 31, 2007
|
$
|
(170,888
|
)
|
$
|
45,871,964
|
$
|
-
|
$
|
(78,171,139
|
)
|
$
|
673,838
|
2007
|
2006
|
2005
|
||||||||
OPERATING
ACTIVITIES
|
||||||||||
Net
loss
|
$
|
(6,088,353
|
)
|
$
|
(10,183,723
|
)
|
$
|
(7,475,000
|
)
|
|
Adjustments
to reconcile net loss to cash flows from operating
activities:
|
||||||||||
Depreciation
and amortization
|
3,638,543
|
5,347,251
|
5,095,561
|
|||||||
Amortization
of deferred compensation
|
-
|
29,480
|
147,401
|
|||||||
Amortization
of original issue discount
|
30,413
|
436,108
|
1,042,374
|
|||||||
Gain
on sale of business segment
|
-
|
-
|
(253,356
|
)
|
||||||
Common
stock issued for services and revenue share payments
|
164,337
|
58,756
|
20,580
|
|||||||
Warrants
issued for services
|
67,540
|
12,085
|
9,829
|
|||||||
Gain
on debt extinguishment
|
(131,529
|
)
|
-
|
-
|
||||||
Impairment
of goodwill, intangibles and property and equipment
|
-
|
2,261,500
|
-
|
|||||||
Loss
(gain) on sale of property and equipment
|
192,234
|
(105,139
|
)
|
(94,277
|
)
|
|||||
Gain
on sale of URON Inc. subsidiary
|
-
|
(26,669
|
)
|
-
|
||||||
Provision
for doubtful accounts on accounts receivable
|
(154,400
|
)
|
(155,130
|
)
|
161,000
|
|||||
Change
in reserve for stock subscriptions and interest receivable
|
60,000
|
61,434
|
27,009
|
|||||||
Stock
based compensation expense
|
711,423
|
821,757
|
-
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
receivable
|
615,241
|
502,942
|
239,910
|
|||||||
Inventories
|
208,388
|
(102,800
|
)
|
(240,472
|
)
|
|||||
Prepaid
expenses and other
|
82,133
|
34,924
|
222,236
|
|||||||
Other
assets
|
(81,778
|
)
|
33,798
|
(14,439
|
)
|
|||||
Wholesale
line of credit
|
-
|
-
|
(1,000,987
|
)
|
||||||
Accounts
payable and accrued liabilities
|
27,236
|
707,265
|
(1,482,170
|
)
|
||||||
Customer
deposits
|
(750
|
)
|
(2,829
|
)
|
4,286
|
|||||
Liabilities
of discontinued operations
|
(125,000
|
)
|
(500,000
|
)
|
(375,000
|
)
|
||||
Deferred
service obligations and revenue
|
(606,674
|
)
|
119,004
|
148,457
|
||||||
Net
cash flows from operating activities
|
(1,390,996
|
)
|
(649,986
|
)
|
(3,817,058
|
)
|
||||
INVESTING
ACTIVITIES
|
||||||||||
Purchases
of property and equipment
|
(383,834
|
)
|
(993,108
|
)
|
(976,477
|
)
|
||||
Purchases
of intangible assets
|
-
|
(31,159
|
)
|
(244,894
|
)
|
|||||
Purchase
of Dinamo Entertainment, LLC
|
-
|
-
|
(726,525
|
)
|
||||||
Purchase
of Ultravision
|
-
|
-
|
(287,050
|
)
|
||||||
Purchase
of Satellite Broadcasting Corporation
|
-
|
-
|
(200,000
|
)
|
||||||
Proceeds
from sale of URON Inc. subsidiary
|
-
|
75,000
|
-
|
|||||||
Proceeds
from sale of business segment
|
-
|
-
|
1,682,184
|
|||||||
Proceeds
from short-term note receivable
|
-
|
-
|
400,000
|
|||||||
Proceeds
from sale of intangible assets and related equipment
|
2,651,239
|
611,094
|
91,500
|
|||||||
Proceeds
from certificate of deposit
|
-
|
-
|
650,000
|
|||||||
Payments
received on notes receivable
|
9,995
|
2,801
|
2,843
|
|||||||
Net
cash flows from investing activities
|
2,277,400
|
(335,372
|
)
|
391,581
|
||||||
FINANCING
ACTIVITIES
|
||||||||||
Checks
issued in excess of cash in bank
|
(319,244
|
)
|
226,239
|
(141,343
|
)
|
|||||
Payments
on short-term debt
|
-
|
-
|
(3,981,099
|
)
|
||||||
Payments
on long-term debt
|
(139,209
|
)
|
(871,076
|
)
|
(2,690,766
|
)
|
||||
Payments
on capital lease obligations
|
(251,057
|
)
|
(235,517
|
)
|
(216,583
|
)
|
||||
Payments
on note payable to stockholder
|
(24,739
|
)
|
(8,098
|
)
|
(51,964
|
)
|
||||
Payments
for debt issuance costs
|
-
|
-
|
(25,000
|
)
|
||||||
Payment
on mandatory redeemable preferred stock
|
(59,744
|
)
|
(53,334
|
)
|
(166,666
|
)
|
||||
Payments
for stock issuance costs
|
(24,208
|
)
|
(23,840
|
)
|
-
|
|||||
Proceeds
from long-term debt and warrants issued with long-term
debt
|
-
|
-
|
2,000,000
|
|||||||
Proceeds
from issuance of stock and warrants
|
-
|
-
|
11,086,848
|
|||||||
Payments
received on stock subscriptions receivable
|
62
|
5,938
|
51,750
|
|||||||
Redemption
of common stock
|
-
|
-
|
(6,600
|
)
|
||||||
Redemption
of preferred stock
|
(95,100
|
)
|
(31,130
|
)
|
-
|
|||||
Exercise
of warrants
|
-
|
-
|
23,000
|
|||||||
Preferred
stock dividends
|
(49,684
|
)
|
(121,276
|
)
|
(84,186
|
)
|
||||
Exercise
of stock options
|
-
|
18,000
|
1,960
|
|||||||
Net
cash flows from financing activities
|
(962,923
|
)
|
(1,094,094
|
)
|
5,799,351
|
|||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(76,519
|
)
|
(2,079,452
|
)
|
2,373,874
|
|||||
CASH
AND CASH EQUIVALENTS - Beginning of Year
|
1,020,975
|
3,100,427
|
726,553
|
|||||||
CASH
AND CASH EQUIVALENTS - END OF YEAR
|
$
|
944,456
|
$
|
1,020,975
|
$
|
3,100,427
|
Reduction
of operating expenses by controlling payroll, professional fees and
other
general and administrative expenses.
|
|
2.
|
Sale
of video 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 it can sell these assets, under certain
circumstances, at prices at or above their current carrying value.
However, there is no guarantee 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.
|
Delivery
of video services to residents of single family homes. Effective
March 1,
2008 the Company purchased 51% of the outstanding stock of Michigan
Microtech, Inc. (MMT), formerly a wholly owned subsidiary of DTHC.
MMT
installs DirecTV video services in single family homes. Historically
MMT
has been profitable. The Company anticipates that by combining MMT
operations with Multiband operations that it will achieve a beneficial
impact to its consolidated cash flows and operating results. However,
there is no guarantee that these combined results will ultimately
be
favorable to the Company.
|
|
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.
|
December
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
|
993,393
|
618,027
|
8,955,558
|
3,591,598
|
|||||||||
Subscriber
lists
|
9,697,879
|
6,001,169
|
9,697,879
|
4,411,865
|
|||||||||
Debt
issuance costs
|
499,837
|
499,837
|
499,837
|
485,198
|
|||||||||
Total
|
11,274,859
|
7,202,783
|
19,237,024
|
8,572,411
|
|||||||||
Impairment
of intangibles
|
-
|
-
|
-
|
1,539,633
|
|||||||||
Total
including impairment
|
$
|
11,274,859
|
$
|
7,202,783
|
$
|
19,237,024
|
$
|
10,112,044
|
2005
|
||||
Loss
attributable to common stockholders
|
$
|
(10,827,229
|
)
|
|
Pro
forma loss attributable to common shares
|
$
|
(11,277,908
|
)
|
|
Basic
and diluted loss attributable to common shareholders:
|
||||
As
reported
|
$
|
(.37
|
)
|
|
Pro
forma loss attributable to common shares
|
$
|
(.39
|
)
|
|
Stock-based
compensation:
|
||||
As
reported
|
$
|
-
|
||
Pro
forma
|
$
|
450,679
|
2007
|
2006
|
2005
|
||||||||
Risk-free
interest rate
|
4.56
|
%
|
4.72
|
%
|
3.91
|
%
|
||||
Expected
life of options granted
|
10
years
|
10
years
|
10
years
|
|||||||
Expected
volatility range
|
242
|
%
|
216
|
%
|
209
|
%
|
||||
Expected
dividend yield
|
0
|
%
|
0
|
%
|
0
|
%
|
2007
|
2006
|
||||||
Leasehold
improvements
|
$
|
844,828
|
$
|
816,692
|
|||
Office
equipment and furniture
|
3,239,315
|
2,808,707
|
|||||
Subscriber
related equipment
|
2,916,796
|
4,040,259
|
|||||
Property
and equipment under capital lease obligations
|
467,878
|
1,414,391
|
|||||
Total
property and equipment
|
7,468,817
|
9,080,049
|
|||||
Less
accumulated depreciation & amortization
|
(5,421,422
|
)
|
(5,096,394
|
)
|
|||
Less
accumulated depreciation & amortization capital leases
|
(278,134
|
)
|
(623,813
|
)
|
|||
Total
property and equipment, net
|
$
|
1,769,261
|
$
|
3,359,842
|
2007
|
2006
|
||||||
Notes
receivable – SBC-OK/TX, variable monthly principal payments based on
revenue generated plus interest of 7%, due October 2008. Note is
collateralized by certain assets.
|
$
|
40,235
|
$
|
47,449
|
|||
Notes
receivable – SBC-Ohio, variable monthly principal payments based on
revenue generated plus interest of 7%, due October 2008. Note is
collateralized by certain assets.
|
19,626
|
22,407
|
|||||
Total
notes receivable
|
59,861
|
69,856
|
|||||
Less:
current portion
|
(59,861
|
)
|
(6,116
|
)
|
|||
Long-term
portion of notes receivable
|
$
|
-
|
$
|
63,740
|
2007
|
2006
|
||||||
Payroll
and related taxes
|
$
|
512,960
|
$
|
535,919
|
|||
Accrued
preferred stock dividends
|
642,395
|
810,249
|
|||||
Accrued
liability – vendor chargeback
|
630,800
|
1,103,414
|
|||||
Other
|
745,456
|
527,774
|
|||||
$
|
2,531,611
|
$
|
2,977,356
|
2007
|
2006
|
||||||
Debenture
payable - Convergent Partners I, L.P., see terms in note
below.
|
$
|
1,500,000
|
$
|
2,500,000
|
|||
Notes
payable – group of accredited institutional investors, net of original
issue discount and beneficial conversion of note payable into common
stock
of $0 and $30,413 at December 31, 2007 and 2006. Interest is 6% payable
semi-annually in cash or common stock at the Company’s election, due
November 2007, collateralized by certain assets of the Company and
subordinated. This note payable is past due as of December 31, 2007
(see
Note below).
|
66,666
|
492,258
|
|||||
Note
payable – DeLage Landen Financial Services, monthly installments of
$1,765 including interest at 10.40%, due July 2010.
|
46,460
|
-
|
|||||
Note
payable – Lexstar Tower One, LP, monthly installments of $2,737
including interest at 4.00%, due August 2010.
|
82,818
|
-
|
|||||
Note
payable – Vern Swedin, Note payable in 18 monthly installments,
beginning January 30, 2005 with an interest rate of 6%, unsecured
and due
in July 2006. On January 18, 2008, the Company issued 7,500 shares
of
common stock at $2.60 per share in settlement of this debt resulting
in a
gain on extinguishment of debt of $29,965.
|
44,446
|
44,446
|
|||||
Notes
payable, interest at 7%, the Company’s intent is to pay this note via
reduction of life insurance proceeds, collateralized by life insurance
policy owned by the Company.
|
36,876
|
38,208
|
|||||
Note
payable - Lexus Tower I, Limited Partnership. This note was modified
during 2007 (see Note 13 and Lexstar Tower One, LP note
above)
|
-
|
239,750
|
|||||
Note
payable - Laurus Master Fund LTD. This note was paid in full during
2007.
|
-
|
45,449
|
|||||
Note
payable – Extreme Video. This note was paid in full during
2007.
|
-
|
280,888
|
|||||
Note
payable – Rand’M. This note was paid in full during
2007.
|
-
|
108,311
|
|||||
Note
payable – Dell Marketing C.P. This note was paid in full during
2007.
|
-
|
25,021
|
|||||
Notes
payable – Dinamo Entertainment. This note was paid in full during
2007.
|
-
|
451,427
|
|||||
Total
long-term debt
|
1,777,266
|
4,225,758
|
|||||
Less:
current portion
|
(1,658,342
|
)
|
(1,255,994
|
)
|
|||
Long-term
debt, net
|
$
|
118,924
|
$
|
2,969,764
|
2008
|
$
|
1,658,342
|
||
2009
|
50,329
|
|||
2010
|
31,717
|
|||
2011
|
-
|
|||
Thereafter
|
36,878
|
|||
Total
future minimum payments
|
$
|
1,777,266
|
2008
|
$
|
265,804
|
||
2009
|
197,755
|
|||
2010
|
77,066
|
|||
Less:
amounts representing interest
|
(65,865
|
)
|
||
Present
value of future minimum lease payments
|
474,760
|
|||
Less:
current portion
|
(225,291
|
)
|
||
Capital
lease obligations, net of current portion
|
$
|
249,469
|
· |
275,000
shares of Class A cumulative convertible preferred stock,
|
· |
60,000
shares of Class B cumulative convertible preferred stock,
|
· |
250,000
shares of Class C cumulative convertible preferred stock,
|
· |
250,000
shares of Class D cumulative convertible preferred stock,
|
· |
400,000
shares of Class E cumulative convertible preferred
stock,
|
· |
500,000
shares of Class F cumulative convertible preferred stock,
|
· |
600,000
shares of Class G cumulative convertible preferred stock,
|
· |
15
shares of Class H cumulative convertible preferred stock
and
|
· |
100,000
shares of Class I cumulative convertible preferred
stock
|
Options
|
Weighted-Average Exercise Price
|
||||||||||||||||||
2007
|
2006
|
2005
|
2007
|
2006
|
2005
|
||||||||||||||
Outstanding,
January 1
|
613,331
|
611,986
|
437,686
|
$
|
7.55
|
$
|
7.70
|
$
|
8.55
|
||||||||||
Granted
|
57,600
|
41,300
|
302,755
|
2.75
|
5.45
|
7.15
|
|||||||||||||
Exercised
|
-
|
(6,000
|
)
|
(400
|
)
|
-
|
3.00
|
4.90
|
|||||||||||
Forfeited
|
(11,099
|
)
|
(33,955
|
)
|
(128,055
|
)
|
5.66
|
8.60
|
9.35
|
||||||||||
Outstanding,
December 31
|
659,832
|
613,331
|
611,986
|
$
|
7.15
|
$
|
7.55
|
$
|
7.70
|
Outstanding
|
Exercisable
|
|||||||||||||
Weighted - Average
|
Weighted-
|
|||||||||||||
Range of Exercise Prices
|
Options
|
Exercise
Price
|
Remaining
Contractual
Life-Years
|
Options
|
Average
Exercise
Price
|
|||||||||
$2.20
|
to
|
$3.85
|
87,000
|
|
$ |
2.84
|
4.00
|
55,200
|
$ |
4.48
|
||||
$4.25
|
to
|
$6.90
|
160,980
|
6.13
|
6.80
|
122,046
|
8.08
|
|||||||
$7.00
|
to
|
$8.60
|
349,018
|
7.37
|
6.50
|
281,851
|
9.13
|
|||||||
$9.25
|
to
|
$14.38
|
45,100
|
10.05
|
2.40
|
45,100
|
10.05
|
|||||||
$21.57
|
to
|
$33.75
|
17,734
|
25.93
|
2.10
|
17,734
|
25.93
|
|||||||
$2.20
|
to
|
$33.75
|
659,832
|
$ |
7.15
|
5.80
|
521,931
|
$ |
9.04
|
Outstanding
|
Weighted - Average Exercise Price
|
||||||||||||||||||
2007
|
2006
|
2005
|
2007
|
2006
|
2005
|
||||||||||||||
Outstanding,
January 1
|
3,488,329
|
3,743,196
|
2,359,128
|
$
|
8.05
|
$
|
8.40
|
$
|
8.20
|
||||||||||
Granted
|
24,202
|
3,134
|
1,808,105
|
2.96
|
5.25
|
8.55
|
|||||||||||||
Exercised
|
-
|
-
|
(99,793
|
)
|
-
|
-
|
4.95
|
||||||||||||
Forfeited
|
(423,658
|
)
|
(258,001
|
)
|
(324,244
|
)
|
10.62
|
12.90
|
9.00
|
||||||||||
Outstanding,
December 31
|
3,088,873
|
3,488,329
|
3,743,196
|
$
|
7.64
|
$
|
8.05
|
$
|
8.40
|
Weighted
- Average
|
||||||||||
Range
of Exercise
Prices
|
Warrants
|
Remaining
contractual
life
|
Exercise
prices
|
|||||||
$2.57
|
to
|
$5.50
|
337,805
|
1.12
|
$
|
4.96 | ||||
$6.00
|
to
|
$6.50
|
818,258
|
2.36
|
6.26
|
|||||
$7.00
|
to
|
$8.63
|
1,500,391
|
2.57
|
8.22
|
|||||
$10.00
|
to
|
$11.25
|
432,419
|
2.75
|
10.35
|
|||||
$2.57
|
to
|
$11.25
|
3,088,873
|
2.38
|
$
|
7.64 |
2007
|
2006
|
2005
|
||||||||
Common
stock
|
-
|
-
|
256,323
|
|||||||
Services
rendered
|
24,202
|
3,134
|
123,210
|
|||||||
Preferred
stock
|
-
|
-
|
1,428,572
|
|||||||
24,202
|
3,134
|
1,808,105
|
2007
|
2006
|
2005
|
||||||||
Risk-free
interest rate
|
4.58
|
%
|
4.88
|
%
|
3.52
|
%
|
||||
Expected
life
|
3.00
years
|
3.50
years
|
4.28
years
|
|||||||
Expected
volatility
|
244
|
%
|
216
|
%
|
205
|
%
|
||||
Expected
dividend rate
|
0
|
%
|
0
|
%
|
0
|
%
|
2007
|
2006
|
||||||
Deferred
income tax assets:
|
|||||||
Net
operating loss carryforwards
|
$
|
18,705,000
|
$
|
16,013,000
|
|||
Depreciation
of property and equipment
|
-
|
738,000
|
|||||
Amortization
of intangibles and goodwill, including impairment
|
148,000
|
978,000
|
|||||
Stock-based
compensation
|
613,000
|
329,000
|
|||||
Asset
valuation reserves
|
182,000
|
164,000
|
|||||
Accrued
liabilities
|
370,000
|
313,000
|
|||||
20,018,000
|
|
18,535,000
|
|||||
Less
valuation allowance
|
(18,320,000
|
)
|
(15,885,000
|
)
|
|||
1,698,000
|
2,650,000
|
||||||
Deferred
income tax liabilities:
|
|||||||
Value
of intangible related to stock purchase of MDU
|
(1,477,000
|
)
|
(2,112,000
|
)
|
|||
Depreciation
|
(221,000
|
)
|
(538,000
|
)
|
|||
Net
deferred income tax assets
|
$
|
-
|
$
|
-
|
2007
|
2006
|
2005
|
||||||||
Federal
statutory tax rate benefits
|
(34.0
|
)%
|
(34.0
|
)%
|
(34.0
|
)%
|
||||
State
tax, net of federal benefit
|
(6.0
|
)
|
(6.0
|
)
|
(6.0
|
)
|
||||
Change
in valuation allowance
|
40.0
|
40.0
|
37.7
|
|||||||
Other
|
-
|
-
|
2.3
|
|||||||
Effective
tax rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
Year
of Expiration
|
Federal
Net
Operating
Loss
|
State
Net
Operating
Loss
|
|||||
2008
|
$
|
59,000
|
$
|
57,000
|
|||
2009
|
22,000
|
22,000
|
|||||
2011
|
595,000
|
575,000
|
|||||
2012
|
25,000
|
501,000
|
|||||
2018
|
1,122,000
|
2,218,000
|
|||||
2019
|
1,585,000
|
2,723,000
|
|||||
2020
|
4,839,000
|
1,629,000
|
|||||
2021
|
4,726,000
|
4,003,000
|
|||||
2022
|
4,353,000
|
3,737,000
|
|||||
2023
|
4,275,000
|
4,311,000
|
|||||
2024
|
6,052,000
|
3,202,000
|
|||||
2025
|
7,181,000
|
4,589,000
|
|||||
2026
|
5,198,000
|
3,061,000
|
|||||
2027
|
6,730,000
|
7,980,000
|
|||||
$
|
46,762,000
|
$
|
38,608,000
|
2007
|
2006
|
2005
|
||||||||
Cash
paid for interest
|
$
|
473,601
|
$
|
368,612
|
$
|
579,449
|
||||
Non-cash
investing and financing transactions:
|
||||||||||
Note
payable issued for prepaid lease
|
44,407
|
-
|
-
|
|||||||
Common
stock valued at $84,000, issued in lieu of cash for equipment, net
of
reduction in accounts payable of $19,665
|
64,335
|
-
|
-
|
|||||||
Note
receivable recorded for sale of discontinued operations
|
-
|
-
|
400,000
|
|||||||
Note
receivable recorded on sale of intangibles to Satellite Broadcasting
Corporation
|
-
|
-
|
75,500
|
|||||||
Issuance
of common stock for purchase of Satellite Broadcasting Corporation
intangibles
|
-
|
-
|
105,000
|
|||||||
Common
stock issued in relation to acquisition of Dinamo Entertainment,
LLC
|
-
|
12,400
|
702,500
|
|||||||
Common
stock issued in lieu of cash for deferred financing costs
|
-
|
-
|
36,000
|
|||||||
Common
stock issued in lieu of cash for other current assets
|
-
|
-
|
218,000
|
|||||||
Warrants
issued for deferred compensation
|
-
|
-
|
213,120
|
|||||||
Issuance
of accrued liabilities for debt issuance costs
|
-
|
-
|
125,000
|
|||||||
Conversion
of notes payable and accrued interest to common and preferred
stock
|
17,680
|
244,333
|
1,646,190
|
|||||||
Conversion
of preferred stock to common stock
|
1,822,400
|
3,151,500
|
1,898,001
|
|||||||
Reduction
of stock subscription receivable related to commission earned on
equity
transactions
|
-
|
-
|
15,400
|
|||||||
Capital
lease obligations related to property and equipment
|
-
|
539,529
|
-
|
|||||||
Conversion
of preferred stock dividends into common stock
|
637,209
|
473,001
|
1,278,625
|
|||||||
Capital
lease assumed in acquisition of equipment from SBC
|
-
|
-
|
105,000
|
|||||||
Purchase
of intangible assets
|
-
|
54,150
|
-
|
|||||||
Property
and equipment, intangibles and goodwill transferred to assets held
for
sale
|
-
|
1,244,236
|
-
|
|||||||
Notes
payable issued in relation to the acquisition of Rand’M
|
-
|
116,030
|
-
|
|||||||
Notes
payable issued in relation to the acquisition of Extreme
Video
|
-
|
311,900
|
-
|
|||||||
Common
stock issued in relation to the acquisition of Extreme
Video
|
-
|
162,500
|
-
|
|||||||
Distribution
of URON, Inc common stock as stock dividends
|
-
|
46,989
|
-
|
|||||||
Deferred
revenue related to service agreement with URON, Inc. in exchange
for other
current assets
|
-
|
116,500
|
-
|
|||||||
Note
payable issued in relation to acquisition of Dinamo Entertainment,
LLC
|
-
|
-
|
600,000
|
|||||||
Capital
lease assumed in acquisition of equipment from Dinamo Entertainment,
LLC
|
-
|
-
|
45,200
|
|||||||
Property
and equipment acquired through capital lease obligation
|
-
|
-
|
16,185
|
|||||||
Reduction
of notes payable, net of imputed interest in connection with the
sale of
intangible assets and related equipment
|
532,015
|
-
|
-
|
Year
|
Amount
|
|||
2008
|
365,000
|
|||
2009
|
385,000
|
|||
2010
|
357,000
|
|||
2011
|
313,000
|
|||
2012
|
313,000
|
|||
Thereafter
|
605,000
|
|||
$
|
2,338,000
|
Year
Ended December 31, 2007
|
Multiband Corp
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
|||||||||||
Revenues
|
$
|
-
|
$
|
9,947,848
|
$
|
5,137,756
|
$
|
-
|
$
|
15,085,604
|
||||||
Income
(loss) from operations
|
(4,320,701
|
)
|
2,953,736
|
(4,399,150
|
)
|
-
|
(5,766,115
|
)
|
||||||||
Identifiable
assets
|
1,272,271
|
4,652,909
|
2,968,249
|
-
|
8,893,429
|
|||||||||||
Depreciation
and amortization
|
239,411
|
1,604,905
|
1,779,587
|
-
|
3,623,903
|
|||||||||||
Capital
expenditures
|
4,554
|
5,153
|
374,127
|
-
|
383,834
|
|||||||||||
Year
Ended December 31, 2006
|
Multiband Corp
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
|||||||||||
Revenues
|
$
|
-
|
$
|
10,477,802
|
$
|
7,573,799
|
$
|
-
|
$
|
18,051,601
|
||||||
Income
(loss) from operations
|
(4,713,896
|
)
|
4,066,850
|
(8,492,405
|
)
|
-
|
(9,139,451
|
)
|
||||||||
Identifiable
assets
|
2,478,638
|
6,443,625
|
9,063,793
|
-
|
17,986,056
|
|||||||||||
Depreciation
and amortization
|
232,211
|
1,604,313
|
3,331,685
|
-
|
5,168,209
|
|||||||||||
Capital
expenditures
|
42,150
|
-
|
950,958
|
-
|
993,108
|
|||||||||||
Year
Ended December 31, 2005
|
Multiband Corp
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
|||||||||||
Revenues
|
$
|
-
|
$
|
8,572,160
|
$
|
7,943,266
|
$
|
-
|
$
|
16,515,426
|
||||||
Income
(loss) from operations
|
(3,071,040
|
)
|
2,691,921
|
(5,458,620
|
)
|
-
|
(5,837,739
|
)
|
||||||||
Identifiable
assets
|
4,273,913
|
7,984,082
|
14,013,410
|
-
|
26,271,405
|
|||||||||||
Depreciation
and amortization
|
221,885
|
1,604,316
|
2,954,235
|
-
|
4,780,436
|
|||||||||||
Capital
expenditures
|
29,021
|
-
|
904,616
|
42,840
|
976,477
|
Sale
Price
|
||||
Cash
proceeds
|
$
|
1,682,184
|
||
Note
receivable
|
400,000
|
|||
Assumed
liabilities
|
438,868
|
|||
Total
sale price
|
2,521,052
|
|||
Assets
sold
|
||||
Inventory,
net of reserve
|
1,045,110
|
|||
Property
and equipment
|
52,351
|
|||
Net
assets sold
|
1,097,461
|
|||
Less
costs and expenses
|
||||
Broker’s
fee
|
122,500
|
|||
Other
selling expense
|
10,135
|
|||
Sublease
for one year at no charge
|
500,000
|
|||
Additional
free rent related to inventory adjustment
|
500,000
|
|||
Legal
and accounting costs
|
37,600
|
|||
Total
costs
|
1,170,235
|
|||
Net
gain on sale
|
$
|
253,356
|
Statement
of Operations
|
2007
|
2006
|
2005
|
|||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
3,699,983
|
||||
Cost
of sales
|
-
|
-
|
2,701,664
|
|||||||
Selling,
general and administrative
|
-
|
(2,200
|
)
|
1,122,220
|
||||||
Depreciation
and amortization
|
-
|
-
|
56,188
|
|||||||
Income
(loss) from operations
|
-
|
2,200
|
(180,089
|
)
|
||||||
Impairment
of goodwill
|
-
|
-
|
-
|
|||||||
Other
income (expense)
|
-
|
-
|
(55,440
|
)
|
||||||
Net
Income (loss)
|
$
|
-
|
$
|
2,200
|
$
|
(235,529
|
)
|
Column
A
|
Column
B
|
Column
C
|
Column
D
|
Column
E
|
|||||||||
Description
|
Balance at
Beginning of
Year
|
Additions
Charged to
Costs and
Expenses
|
Deductions
|
Balance at
End of Year
|
|||||||||
ALLOWANCE
DEDUCTED FROM ASSET TO WHICH IT APPLIES
|
|||||||||||||
Allowance
for doubtful accounts receivable:
|
|||||||||||||
2007
|
$
|
229,400
|
$
|
-
|
$
|
154,400
|
(A)
|
$
|
75,000
|
||||
2006
|
386,000
|
-
|
156,600
|
(A)
|
229,400
|
||||||||
2005
|
225,000
|
161,000
|
-
|
386,000
|
|||||||||
Stock
subscriptions and interest receivable
|
|||||||||||||
2007
|
100,761
|
60,000
|
-
|
160,761
|
|||||||||
2006
|
98,000
|
70,000
|
67,239
|
(A)
|
100,761
|
||||||||
2005
|
71,000
|
27,009
|
9
|
98,000
|
(A)
|
Write-off
uncollectible receivables
|