x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT
OF 1934
|
FOR
THE FISCAL YEAR ENDED DECEMBER 31, 2009
OR
|
|
¨
|
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
|
Page
|
||||||
Part
I
|
Item
1.
|
Business
|
2 | |||
Item
1A.
|
Risk
Factors
|
4 | ||||
Item
1B.
|
Unresolved
Staff Comments
|
8 | ||||
Item
2.
|
Properties
|
8 | ||||
Item
3.
|
Legal
Proceedings
|
8 | ||||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
9 | ||||
Part
II
|
||||||
Item
5.
|
Market
for the Registrant's Common Equity, Related Shareholder Matters and Issuer
Purchases of Equity Securities
|
9 | ||||
Item
6.
|
Selected
Consolidated Financial Data
|
13 | ||||
Item
7.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
14 | ||||
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
25 | ||||
Item
8.
|
Consolidated
Financial Statements and Supplementary Data
|
25 | ||||
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
25 | ||||
Item
9A.
|
Disclosure
Controls and Procedures
|
25 | ||||
Item
9B.
|
Other
Information
|
26 | ||||
Part
III
|
||||||
Item
10.
|
Directors,
Executive Officers, and Corporate Governance
|
26 | ||||
Item
11.
|
Executive
and Director Compensation
|
31 | ||||
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
34 | ||||
Item
13.
|
Certain
Relationships, Related Transactions and Director
Independence
|
35 | ||||
Item
14.
|
Principal
Accountant Fees and Services
|
35 | ||||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
36 | ||||
Signatures
|
39 |
|
1.
|
The
operating entities are potentially accretive to our business model as they
have the:
|
|
a.
|
Same
line of business (DirecTV)
|
|
b.
|
Ability
to leverage systems and management
|
|
c.
|
Ability
to leverage core competencies in support center, software, and
engineering
|
|
d.
|
Ability
to expand geographic presence with ample technician
capacity
|
|
e.
|
Size,
scale, and scope of combined business enterprise more in line with growth
necessary to support public entity
|
|
f.
|
Potential
for accretive positive cash flow and capacity for net
income.
|
|
2.
|
Also,
new business opportunities may be integrated into an existing installation
process which touches over 5,000 homes per day. Multiband
Enterprise Manager software application is capable of modification to
support “bundled billing” attributes resulting from new sales
opportunity.
|
|
3.
|
Furthermore,
the transaction produced a strong barrier to entry to other potential
competitors which creates potential for longevity and
exclusivity.
|
|
4.
|
Other
reasons for the acquisition
included:
|
|
1.
|
Approval
of the acquisition of the remaining 20% of the stock of the DirecTECH
Holding Co., Inc. (DTHC) operating entities by Multiband via issuance of
ten million dollars worth of Series J Preferred Stock pursuant to that
certain Stock Purchase Agreement dated November 3, 2008, between Multiband
and DTHC.
|
Number of votes
|
||||
For
|
3,620,194 | |||
Against
|
12,880 | |||
Abstain
|
28 |
Quarter
Ended
|
High
Bid
|
Low
Bid
|
||||||
March
31, 2009
|
2.24
|
1.15
|
||||||
June
30, 2009
|
3.70
|
1.85
|
||||||
September
30, 2009
|
2.50
|
1.81
|
||||||
December
31, 2009
|
2.66
|
1.67
|
||||||
March
31, 2008
|
3.33
|
1.63
|
||||||
June
30, 2008
|
1.99
|
.69
|
||||||
September
30, 2008
|
1.87
|
.70
|
||||||
December
31, 2008
|
1.80
|
1.00
|
Statement
of Operations Data
(in
thousands except share and per share amounts)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Revenues
|
$
|
268,994
|
$
|
42,986
|
$
|
15,086
|
$
|
18,052
|
$
|
16,515
|
||||||||||
Cost
of products and services (exclusive of depreciation and amortization
listed separately below)
|
$
|
207,533
|
$
|
28,426
|
$
|
8,340
|
$
|
8,281
|
$
|
7,850
|
||||||||||
Cost
of products and services as % of revenue
|
77.21%
|
66.13
|
%
|
55.3
|
%
|
45.9
|
%
|
47.5
|
%
|
|||||||||||
Selling,
general and administrative expenses
|
$
|
57,778
|
$
|
10,500
|
$
|
8,888
|
$
|
11,481
|
$
|
9,723
|
||||||||||
Selling,
general and administrative as % of revenues
|
21.55
|
%
|
24.43
|
%
|
58.9
|
%
|
63.6
|
%
|
58.9
|
%
|
||||||||||
Depreciation
and amortization
|
$
|
10,906
|
$
|
3,025
|
$
|
3,624
|
$
|
5,168
|
$
|
4,780
|
||||||||||
Impairment
of assets
|
$
|
-
|
$
|
132
|
$
|
-
|
$
|
2,262
|
$
|
-
|
||||||||||
Income
(loss) from operations
|
$
|
(7,223
|
)
|
$
|
903
|
$
|
(5,766
|
)
|
$
|
(9,140
|
)
|
$
|
(5,838
|
)
|
||||||
Other
income (expense), net
|
$
|
(3,748
|
)
|
$
|
1,826
|
$
|
(322
|
)
|
$
|
(1,046
|
)
|
$
|
(1,655
|
)
|
||||||
Income
(loss) before income taxes and minority interest in
subsidiary
|
$
|
(10,971
|
)
|
$
|
2,729
|
$
|
(6,088
|
)
|
$
|
(10,186
|
)
|
$
|
(7,493
|
)
|
||||||
Provision
for income taxes
|
$
|
406
|
$
|
1,132
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Income
(loss) from continuing operations
|
$
|
(11,377
|
)
|
$
|
1,597
|
$
|
(6,088
|
)
|
$
|
(10,186
|
)
|
$
|
(7,493
|
)
|
||||||
Discontinued
operations
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2
|
$
|
18
|
||||||||||
Net
income (loss)
|
$
|
(11,377
|
)
|
$
|
1,597
|
$
|
(6,088
|
)
|
$
|
(10,184
|
)
|
$
|
(7,475
|
)
|
||||||
Less:
Net income (loss) attributable to the noncontrolling interest in
subsidiairies
|
$
|
(1,727
|
)
|
652
|
-
|
-
|
-
|
|||||||||||||
Net
Income (loss) attributable to Multiband Corporation and
subsidiaries
|
$
|
(9,650
|
)
|
$
|
945
|
$
|
(6,088
|
)
|
$
|
(10,184
|
)
|
$
|
(7,475
|
)
|
||||||
Loss
attributable to common stockholders
|
$
|
(10,020
|
)
|
$
|
(3,143
|
)
|
$
|
(8,389
|
)
|
$
|
(14,250
|
)
|
$
|
(10,827
|
)
|
|||||
Income
(loss) from continuing operations
|
$
|
(1.04
|
)
|
$
|
(.34
|
)
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
|||||
Income
(loss) from discontinued operations
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
$
|
(.00
|
)
|
|||||
Loss
attributable to common stockholders
|
$
|
(1.04
|
)
|
$
|
(.34
|
)
|
$
|
(1.16
|
)
|
$
|
(2.11
|
)
|
$
|
(1.86
|
)
|
|||||
Weighted
average shares outstanding
|
9,665,316
|
9,302,570
|
7,237,473
|
6,757,643
|
5,819,585
|
Balance
Sheet Data
|
2009
|
)
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||
Working
Capital (deficiency)
|
$
|
(28,596
|
$
|
2,457
|
$
|
(5,018
|
)
|
$
|
(5,294
|
)
|
$
|
(971
|
)
|
|||||||
Total
Assets
|
$
|
99,531
|
$
|
26,043
|
$
|
8,893
|
$
|
17,986
|
$
|
26,271
|
||||||||||
Mandatory
Redeemable Preferred Stock (1)
|
$
|
-
|
$
|
150
|
$
|
220
|
$
|
280
|
$
|
333
|
||||||||||
Long-Term
Debt, net (2)
|
$
|
34,709
|
$
|
338
|
$
|
119
|
$
|
2,970
|
$
|
3,817
|
||||||||||
Capital
Lease Obligations, net (2)
|
$
|
491
|
$
|
317
|
$
|
249
|
$
|
492
|
$
|
453
|
||||||||||
Stockholders’
Equity
|
$
|
5,103
|
$
|
5,642
|
$
|
674
|
$
|
5,659
|
$
|
14,968
|
2009
|
2008
|
|||||||
Revenues
|
||||||||
HSP
|
90.64
|
%
|
55.12
|
%
|
||||
MDU
|
9.36
|
%
|
44.88
|
%
|
||||
MBCorp
|
-
|
%
|
-
|
%
|
||||
Total
Revenues
|
100.00
|
%
|
100.00
|
%
|
||||
Cost
of Products and Services (exclusive of depreciation and
amortization)
|
||||||||
HSP
|
70.94
|
%
|
37.83
|
%
|
||||
MDU
|
6.21
|
%
|
28.30
|
%
|
||||
MBCorp
|
-
|
%
|
-
|
%
|
||||
Total
Cost of Products and Services (exclusive of depreciation and
amortization)
|
77.15
|
%
|
66.13
|
%
|
||||
Selling,
General and Administrative Expenses
|
21.48
|
%
|
24.43
|
%
|
||||
Depreciation
and Amortization
|
4.06
|
%
|
7.04
|
%
|
||||
Income
(Loss) from Operations
|
(2.69)
|
%
|
2.10
|
%
|
||||
Net
Income (Loss)
|
(4.23)
|
%
|
3.72
|
%
|
Total
Assets
|
2009
|
2008
|
||||||
HSP
|
$
|
84,474
|
$
|
13,005
|
||||
MDU
|
12,547
|
7,471
|
||||||
MBCorp
|
2,510
|
5,567
|
||||||
Total
Assets
|
$
|
99,531
|
$
|
26,043
|
2008
|
2007
|
|||||||
Revenues
|
||||||||
HSP
|
55.12
|
%
|
-
|
%
|
||||
MDU
|
44.88
|
%
|
100.00
|
%
|
||||
MBCorp
|
-
|
%
|
-
|
%
|
||||
Total
Revenues
|
100.00
|
%
|
100.00
|
%
|
||||
Cost
of Products and Services (exclusive of depreciation and
amortization)
|
||||||||
HSP
|
37.83
|
%
|
-
|
%
|
||||
MDU
|
28.30
|
%
|
55.28
|
%
|
||||
MBCorp
|
-
|
%
|
-
|
%
|
||||
Total
Cost of Products and Services (exclusive of depreciation and
amortization)
|
66.13
|
%
|
55.28
|
%
|
||||
Selling,
General and Administrative Expenses
|
24.43
|
%
|
58.92
|
%
|
||||
Depreciation
and Amortization
|
7.04
|
%
|
24.02
|
%
|
||||
Income
(Loss) from Operations
|
2.10
|
%
|
(38.22
|
)%
|
||||
Net
Income (Loss)
|
3.72
|
%
|
(40.36
|
)%
|
Total
Assets
|
2008
|
2007
|
||||||
HSP
|
$
|
13,005
|
$
|
-
|
||||
MDU
|
7,471
|
7,621
|
||||||
MBCorp
|
5,567
|
1,272
|
||||||
Total
Assets
|
$
|
26,043
|
$
|
8,893
|
As
reported
|
Less:
DTHC
Related
|
(unaudited)
Proforma
|
||||||||||
Accounts
receivable, net
|
$
|
3,436
|
$
|
(771
|
)
|
$
|
2,665
|
|||||
Other
receivable – related party
|
7,666
|
(7,666
|
)
|
-
|
||||||||
Prepaid
expenses and other
|
1,273
|
(518
|
)
|
755
|
||||||||
Accounts
payable
|
8,274
|
(1,127
|
)
|
7,147
|
||||||||
Revenues
|
42,986
|
(3,333
|
)
|
39,653
|
||||||||
Cost
of products and services (exclusive of depreciation and amortization shown
separately below)
|
28,426
|
(2,895
|
)
|
25,531
|
||||||||
Selling,
general and administrative
|
10,500
|
750
|
11,250
|
|||||||||
Management
consulting income
|
2,366
|
(2,366
|
)
|
-
|
Dec.
31,
2009
|
Sept.
30,
2009
|
June
30,
2009
|
March
31,
2009
|
Dec.
31,
2008
|
Sept.
30,
2008
|
June
30,
2008
|
March
31,
2008
|
|||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||
Multiband
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
MDU
|
$ | 6,562 | $ | 6,595 | $ | 6,705 | $ | 5,325 | $ | 6,407 | $ | 4,948 | $ | 4,201 | $ | 3,734 | ||||||||||||||||
HSP
|
$ | 61,457 | $ | 64,826 | $ | 60,691 | $ | 56,833 | $ | 7,718 | $ | 7,393 | $ | 6,605 | $ | 1,980 | ||||||||||||||||
Total
Revenues
|
$ | 68,019 | $ | 71,421 | $ | 67,396 | $ | 62,158 | $ | 14,125 | $ | 12,341 | $ | 10,806 | $ | 5,714 | ||||||||||||||||
Cost
of Products & services (exclusive of depreciation and amortization
shown separately below)
|
$ | 48,678 | $ | 54,645 | $ | 56,894 | $ | 47,316 | $ | 9,656 | $ | 8,556 | $ | 6,394 | $ | 3,820 | ||||||||||||||||
SG&A
Expense
|
$ | 14,755 | $ | 13,774 | $ | 15,509 | $ | 13,740 | $ | 3,326 | $ | 2,758 | $ | 2,561 | $ | 1,855 | ||||||||||||||||
Depreciation
& Amortization
|
$ | 2,504 | $ | 2,414 | $ | 2,703 | $ | 3,285 | $ | 562 | $ | 846 | $ | 879 | $ | 738 | ||||||||||||||||
Impairment
of assets
|
$ | - | $ | - | $ | - | $ | - | $ | 67 | $ | - | $ | 7 | $ | 58 | ||||||||||||||||
Operating
Income (Loss)
|
$ | 2,082 | $ | 588 | $ | (7,710 | ) | (2,183 | ) | $ | 514 | $ | 181 | $ | 965 | $ | (757 | ) | ||||||||||||||
Interest
Expense
|
$ | (1,333 | ) | $ | (1,026 | ) | $ | (890 | ) | $ | (855 | ) | $ | (143 | ) | $ | (301 | ) | $ | (113 | ) | $ | (100 | ) | ||||||||
Management
Income
|
$ | - | $ | - | - | $ | - | $ | 919 | $ | 1,447 | $ | - | $ | - | |||||||||||||||||
Other
Income (Expenses)
|
$ | (87 | ) | $ | 85 | $ | 101 | $ | 257 | $ | 37 | $ | 8 | $ | 32 | $ | 40 |
Net
Income (Loss) Before Income Taxes and Noncontrolling Interest In
Subsidiaries
|
$ | 662 | $ | (353 | ) | $ | (8,499 | ) | $ | (2,781 | ) | $ | 1,327 | $ | 1,335 | $ | 884 | $ | (817 | ) | ||||||||||||
Provision(benefit)
for Income Tax
|
$ | (168 | ) | $ | 372 | $ | 102 | $ | 100 | $ | 383 | $ | 286 | $ | 434 | $ | 29 | |||||||||||||||
Net
Income (Loss)
|
$ | 830 | $ | (725 | ) | $ | (8,601 | ) | $ | (2,881 | ) | $ | 944 | $ | 1,049 | $ | 450 | $ | (846 | ) | ||||||||||||
Less:
Net Income (Loss) Attributable to the Noncontrolling Interest in
Subsidiaries
|
$ | 317 | $ | (266 | ) | $ | (1,482 | ) | $ | (296 | ) | $ | 102 | $ | 138 | $ | 394 | $ | 18 | |||||||||||||
Net
Income (Loss) attributable to Multiband Corporation and
Subsidiaries
|
$ | 513 | $ | (459 | ) | $ | (7,119 | ) | $ | (2,585 | ) | $ | 842 | $ | 911 | $ | 56 | $ | (864 | ) | ||||||||||||
Income
(Loss) attributable to commons stockholders
|
$ | 357 | $ | (529 | ) | $ | (7,190 | ) | $ | (2,658 | ) | $ | 802 | $ | 847 | $ | (47 | ) | $ | (4,745 | ) | |||||||||||
Income
(Loss) per common share attributable to common stockholders –
basic
|
$ | 0.04 | $ | (0.05 | ) | $ | (0.75 | ) | $ | (0.28 | ) | $ | 0.08 | $ | 0.09 | $ | 0.00 | $ | (0.56 | ) | ||||||||||||
Income
(Loss) per common share attributable to common stockholders –
diluted
|
$ | 0.03 | $ | (0.05 | ) | $ | (0.75 | ) | $ | (0.28 | ) | $ | 0.08 | $ | 0.09 | $ | 0.00 | $ | (0.56 | ) | ||||||||||||
Weighted
average shares outstanding – basic
|
9,701 | 9,659 | 9,651 | 9,650 | 9,634 | 9,562 | 9,499 | 8,498 | ||||||||||||||||||||||||
Weighted
average shares outstanding – diluted
|
10,763 | 9,659 | 9,651 | 9,650 | 9,865 | 9,797 | 9,499 | 8,498 |
1.
|
Continued
to improve mix of jobs (i.e. increase in higher paying installation work
orders versus non or limited revenue producing service calls) which
improves gross margins in its Home Service provider (HSP) segment by
maintaining DirecTV exclusivity in its core markets.
|
2.
|
Reduce
operating expenses by reducing inventory losses, reducing training costs
through decreased technician turnover, managing professional fees,
insurance and other general and administrative
expenses.
|
3.
|
Evaluate
factors such as anticipated usage and inventory turnover to maintain
optimal inventory levels.
|
4.
|
Obtain
senior debt financing with extended terms to refinance the Company’s note
payable to DirecTECH Holding Company, Inc., which matures on January 1,
2013.
|
5.
|
Expand
call center support with sales of call center services to both existing
and future system operators and to buyers of the Company’s video
subscribers.
|
6.
|
Solicit
additional equity investment in the Company by issuing either preferred or
common stock.
|
Total
|
1
Year or Less
|
2-3
Years
|
Over
3
Years
|
|||||||||||||
Operating
leases - buildings
|
$
|
4,631
|
$
|
1,775
|
$
|
2,257
|
$
|
599
|
||||||||
Related
party debt – short term
|
1,414
|
1,414
|
-
|
-
|
||||||||||||
Long-term
debt
|
7,524
|
1,046
|
6,421
|
57
|
||||||||||||
Long-term
debt, related party
|
37,433
|
2,582
|
4,995
|
29,856
|
||||||||||||
Capital
leases
|
1,092
|
563
|
524
|
5
|
||||||||||||
Totals
|
$
|
52,094
|
$
|
7,380
|
$
|
14,197
|
$
|
30,517
|
Name of Director and/or
Executive Officer
|
|
Age
|
|
Position
|
|
Director
Since
|
Steven M.
Bell
|
50
|
General
Counsel & Chief Financial Officer, Multiband
Corporation
|
1994
|
|||
Frank
Bennett
|
53
|
President,
Artesian Management, Inc.
|
2002
|
|||
Jonathan
Dodge
|
58
|
Senior
Partner, Brunberg, Blatt and Company
|
1997
|
|||
Eugene
Harris
|
45
|
Managing
Member, Step Change Advisors, LLC.
|
2004
|
|||
James
L. Mandel
|
52
|
Chief
Executive Officer, Multiband Corporation
|
1998
|
|||
Donald
Miller
|
69
|
Chairman,
Multiband Corporation
|
2001
|
|||
Henry
Block
|
52
|
Vice
President of Marketing, Multiband Corporation
|
-
|
|||
Dave
Ekman
|
48
|
Chief
Information Officer, Multiband Corporation
|
-
|
|||
Kent
Whitney
|
50
|
Chief
Operating Officer, Multiband Corporation
|
-
|
·
|
recommends
to our Board of Directors the independent registered public accounting
firm 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
accounting firm 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.
|
Item
11.
|
Executive
and Director Compensation
|
Name and principal
position
|
Year
|
Salary
|
Bonus
|
Stock
awards
|
(1)
Option
awards
|
Non-equity
incentive plan
compensation
|
Change in
pension value
and nonqualified
deferred
compensation
earnings
|
All other
Compensation
|
Total
|
|||||||||||||||||||||||||
James
Mandel
Chief
Executive Officer
|
2009
|
$
|
395
|
$
|
230
|
$
|
-
|
$
|
125
|
$
|
-
|
$
|
-
|
$
|
12
|
$
|
762
|
|||||||||||||||||
Steven
Bell
President
and Chief Financial Officer
|
2009
|
311
|
100
|
-
|
68
|
-
|
-
|
12
|
491
|
|||||||||||||||||||||||||
Henry
Block
Vice
President of Marketing
|
2009
|
338
|
-
|
-
|
-
|
-
|
-
|
-
|
338
|
|||||||||||||||||||||||||
Dave
Ekman
Chief
Information Officer
|
2009
|
158
|
13
|
-
|
-
|
-
|
-
|
5
|
176
|
|||||||||||||||||||||||||
Kent
Whitney
Chief
Operating Officer
|
2009
|
136
|
25
|
-
|
-
|
-
|
-
|
-
|
161
|
(1)
|
The
amounts in this column are calculated based on fair value and equal the
financial statement compensation expense as reported in our 2009
consolidated statement of operations for the fiscal
year.
|
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
|
$
|
60
|
$
|
-
|
$
|
18
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
78
|
||||||||||||||
J Dodge
|
59
|
-
|
18
|
-
|
-
|
1
|
78
|
|||||||||||||||||||||
E Harris
|
57
|
-
|
18
|
-
|
-
|
1
|
76
|
|||||||||||||||||||||
D Miller
|
71
|
-
|
18
|
-
|
-
|
1
|
90
|
(1)
|
The
amounts in this column are calculated based on fair value and equal the
financial statement compensation expense as reported in our 2009
consolidated statement of operations for the fiscal year. Total
board of directors options outstanding at December 31, 2009 are
244,400.
|
(2)
|
Represents
payment of expenses incurred in conjunction with attending board
meetings.
|
Estimated
Future Payouts Under Equity
Incentive
Plan Awards
|
All
Other Stock
|
All
Other Option
|
Exercise
or base price
|
Grant
Date
Fair
Value of
Stock
and
Option
|
||||||||||||||||||||||||||
Name
|
Grant
Date
|
Threshold
(#)
|
Target
(#)
|
Maximum
(#)
|
Awards
(#)
|
Awards
(#)
|
of
award
($/sh)
|
Awards
($)
|
||||||||||||||||||||||
Steven
M. Bell
|
1/2/09
|
(1) | 75,000 | 75,000 | 75,000 | - | - | $ | 1.25 | $ | 68 | |||||||||||||||||||
James
L. Mandel
|
1/2/09
|
(1) | 138,500 | 138,500 | 138,500 | - | - | 1.25 | 125 |
(1)
|
The
exercise price of these stock options is $1.25 with a grant date fair
value of $.9027 per share based on the Black-Scholes option pricing
model.
|
Number
of
Securities
Underlying
Options
Granted
|
Percent
of
Total
Options
Granted
to
Employees
in Fiscal Year
|
Exercise
or
Base
Price
|
Expiration
|
Potential
Realizable Value at
Assumed
Annual Rates of Stock
Price
Appreciation for Option
Term (1)
|
|||||||||||||||||
Name
|
(#)
|
(%)
|
($/Share)
|
Date
|
5%
|
10%
|
|||||||||||||||
James
L. Mandel
|
138,500 | 64.9 | $ | 1.25 |
1/2/2016
|
$ | 70 | $ | 164 | ||||||||||||
Steven
M. Bell
|
75,000 | 35.1 | $ | 1.25 |
1/2/2016
|
$ | 38 | $ | 89 |
(1)
|
The
“potential realizable value” shown represents the potential gains based on
annual compound stock price appreciation of 5% and 10% from the date of
grant through the full option terms, net of exercise price, but before
taxes associated with exercise. The amounts represent certain
assumed rates of appreciation only, based on the Securities and Exchange
Commission rules. Actual gains, if any, on stock option
exercises are dependent on the future performance of the common stock,
overall market conditions and the option holders, continued employment
through the vesting period. The amounts reflected in this table
may not necessarily be achieved and do not reflect the Company’s estimate
of future stock price growth.
|
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
|
(1)
|
-
|
-
|
$
|
22.00
|
1/31/2011
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||||||||
100
|
(2)
|
-
|
-
|
7.50
|
8/28/2011
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
10,000
|
(3)
|
-
|
-
|
5.50
|
1/8/2013
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
5,000
|
(4)
|
-
|
-
|
9.45
|
4/23/2014
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
10,000
|
(5)
|
-
|
-
|
7.25
|
6/18/2014
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
80,000
|
(6)
|
-
|
-
|
7.35
|
1/16/2015
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
75,000
|
(7)
|
-
|
75,000
|
1.25
|
1/2/2016
|
||||||||||||||||||||||||||||
David
Ekman
|
100
|
(8)
|
-
|
-
|
7.50
|
8/28/2011
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
40,000
|
(9)
|
-
|
-
|
6.75
|
4/27/2015
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
James
L. Mandel
|
100
|
(10)
|
-
|
-
|
7.50
|
8/28/2011
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
60,000
|
(11)
|
-
|
-
|
7.50
|
1/8/2013
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
20,000
|
(12)
|
-
|
-
|
7.25
|
6/18/2014
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
120,000
|
(13)
|
-
|
-
|
7.35
|
1/6/2015
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
138,500
|
(14)
|
-
|
138,500
|
1.25
|
1/2/2016
|
(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 and is fully
vested.
|
(7)
|
The
stock option was granted January 2, 2009 and is subject to the continued
service of the executive officer, the option shall vest with respect to
1/4 on the first anniversary of the grant, 1/4 on the second anniversary
of the grant, 1/4 on the third anniversary of the grant, and the remainder
on the fourth anniversary of the grant.
|
(8)
|
The
stock option was granted August 28, 2001 and is fully
vested.
|
(9)
|
The
stock option was granted April 27, 2005 and is fully
vested.
|
(10)
|
The
stock option was granted August 28, 2001 and is fully
vested.
|
(11)
|
The
stock option was granted January 8, 2003 and is fully
vested.
|
(12)
|
The
stock option was granted June 18, 2004 and is fully
vested.
|
(13)
|
The
stock option was granted January 6, 2005 and is fully
vested.
|
(14)
|
The
stock option was granted January 2, 2009 and is subject to the continued
service of the executive officer, the option shall vest with respect to
1/4 on the first anniversary of the grant, 1/4 on the second anniversary
of the grant, 1/4 on the third anniversary of the grant, and the remainder
on the fourth anniversary of the
grant.
|
THE
COMPENSATION COMMITTEE
|
|||
Eugene
Harris, Chairman
Jonathan
Dodge
Donald
Miller
|
Number of Shares1
Beneficially Owned
|
Percent of
Common Shares
Outstanding
|
|||||||
Steven
Bell
9449
Science Center Drive
New
Hope, MN 55428
|
244,063
|
2
|
2.49
|
%
|
||||
Frank
Bennett
301
Carlson Parkway – Suite 120
Minnetonka,
Minnesota 55305
|
272,741
|
3
|
2.78
|
%
|
||||
Jonathan
Dodge
715
Florida Avenue South – Suite 402
Golden
Valley, MN 55426
|
81,100
|
4
|
*
|
|||||
David
Ekman
200
44 th
Street SW
Fargo,
ND 58103
|
403,917
|
5
|
4.12
|
%
|
||||
Eugene
Harris
7773
Forsyth Blvd
Clayton,
MO 63105
|
141,290
|
6
|
1.44
|
%
|
||||
James
L. Mandel
9449
Science Center Drive
New
Hope, MN 55428
|
341,203
|
7
|
3.48
|
%
|
||||
Donald
Miller
1924
Cocoplum Way
Naples,
FL 34105
|
362,021
|
8
|
3.69
|
%
|
||||
Henry
Block
2185
E. Remus Road,
Mount
Pleasant, MI 48622
|
-
|
*
|
||||||
Kent
Whitney
9449
Science Center Drive
New
Hope, MN 55428
|
95,500
|
*
|
||||||
Special
Situations Fund II QP, LP
527
Madison Avenue
New
York, NY 10022
|
584,936
|
5.97
|
%
|
|||||
DirecTECH
Holding Company, Inc.
33
West Second Street, Suite 504
Maysville,
KY 41056-1166
|
1,506,438
|
15.36
|
%
|
|||||
All
Directors and executive officers as a group (nine persons)
|
1,941,835
|
19.81
|
%
|
2009
|
2008
|
|||||||
Audit
Fees
|
$
|
368
|
$
|
309
|
||||
Audit-Related
Fees
|
72
|
(1)
|
14
|
(2)
|
||||
Tax
Fees
|
18
|
26
|
||||||
Total
|
$
|
458
|
$
|
349
|
(1)
|
Fees
related to accounting required for the acquisition of DirecTECH operating
entities.
|
(2)
|
Fees
related to accounting required for the acquisition of
NC.
|
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)
|
|
10.20
|
Supplemental
Agreement and Plan of Share Exchange (18)
|
|
10.21
|
Stock
Purchase Agreement (19)
|
|
10.22
|
First
Amendment to Stock Purchase Agreement (20)
|
|
10.23
|
Employment
Agreements of James Mandel, Steven Bell and J. Basil Mattingly
(21)
|
|
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 Baker Tilly Virchow Krause, 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
1350 of Sarbanes-Oxley Act of 2002 – Steven Bell
(17)
|
MULTIBAND
CORPORATION.
Registrant
|
|||
Date:
March 31, 2010
|
By:
|
/s/
James L. Mandel
|
|
James
L. Mandel
Chief
Executive Officer
|
Date:
March 31, 2010
|
By:
|
/s/
Steven M. Bell
|
|
Steven
M. Bell
Chief
Financial 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 Comprehensive Income (Loss)
|
F-6 | |||
Consolidated
Statements of Stockholders' Equity
|
F-7 | |||
Consolidated
Statements of Cash Flows
|
F-16 | |||
Notes
to Consolidated Financial Statements
|
F-18 | |||
Supplemental
Information
|
||||
F-46 | ||||
Valuation
and Qualifying Accounts
|
F-47 |
2009
|
2008
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$
|
2,240
|
$
|
4,346
|
||||
Securities
available for sale
|
7
|
46
|
||||||
Accounts
receivable, net
|
14,336
|
3,437
|
||||||
Other
receivable – related party
|
518
|
7,666
|
||||||
Inventories
|
8,561
|
1,903
|
||||||
Prepaid
expenses and other
|
549
|
1,273
|
||||||
Current
portion of notes receivable
|
6
|
61
|
||||||
Total
Current Assets
|
26,217
|
18,732
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
8,546
|
2,033
|
||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
38,067
|
1,095
|
||||||
Intangible
assets, net
|
22,677
|
3,668
|
||||||
Other
receivable – related party – long term
|
1,011
|
-
|
||||||
Notes
receivable – long-term, net of current portion
|
25
|
39
|
||||||
Other
assets
|
2,988
|
476
|
||||||
Total
Other Assets
|
64,768
|
5,278
|
||||||
TOTAL
ASSETS
|
$
|
99,531
|
$
|
26,043
|
2009
|
2008
|
||||||
CURRENT
LIABILITIES
|
|||||||
Mandatory
redeemable preferred stock, 0 and 15,000 Class F preferred
shares
|
$
|
-
|
$
|
150
|
|||
Line
of credit
|
49
|
-
|
|||||
Short
term debt
|
66
|
-
|
|||||
Related
parties debt – short term
|
1,345
|
100
|
|||||
Current
portion of long-term debt
|
228
|
1,517
|
|||||
Current
portion of capital lease obligations
|
489
|
311
|
|||||
Accounts
payable
|
28,008
|
8,274
|
|||||
Accrued
liabilities
|
22,026
|
4,435
|
|||||
Deferred
service obligations and revenue
|
2,602
|
1,488
|
|||||
Total
Current Liabilities
|
54,813
|
16,275
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Accrued
liabilities – long term
|
4,415
|
-
|
|||||
Long-term
debt, net of current portion and original issue discount
|
4,853
|
73
|
|||||
Related
parties debt - long-term, net of current portion and original issue
discount
|
29,856
|
265
|
|||||
Capital
lease obligations, net of current portion
|
491
|
317
|
|||||
Total
Liabilities
|
94,428
|
16,930
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Cumulative
convertible preferred stock, no par value:
|
|||||||
8%
Class A (14,171 shares issued and outstanding, $148,796 liquidation
preference)
|
213
|
213
|
|||||
10%
Class B (1,370 and 2,570 shares issued and outstanding, $14,385 and
$26,985 liquidation preference)
|
14
|
26
|
|||||
10%
Class C (112,880 and 114,080 shares issued and outstanding, $1,128,800 and
$1,140,800 liquidation preference)
|
1,465
|
1,482
|
|||||
10%
Class F (150,000 shares issued and outstanding, $1,500,000 liquidation
preference)
|
1,500
|
1,500
|
|||||
8%
Class G (11,595 shares issued and outstanding, $115,950 liquidation
preference)
|
48
|
48
|
|||||
6%
Class H (2.0 shares issued and outstanding, $200,000 liquidation
preference)
|
-
|
-
|
|||||
8%
Class J (100 and 0 shares issued and outstanding, $10,000,000 and $0
liquidation preference)
|
10,000
|
-
|
|||||
15%
Class E cumulative preferred stock, no par value, (220,000 and 0 shares
issued and outstanding, $2,200,000 and $0 liquidation
preference)
|
2,200
|
-
|
|||||
Common
stock, no par value (9,722,924 and 9,642,374 shares issued and
outstanding)
|
38,054
|
37,687
|
|||||
Stock
subscriptions receivable
|
(26
|
)
|
(84
|
)
|
|||
Options
and warrants
|
46,572
|
46,038
|
|||||
Accumulated
other comprehensive income – unrealized gain on securities available for
sale
|
7
|
46
|
|||||
Accumulated
deficit
|
(94,944
|
)
|
(81,314
|
)
|
|||
Total
Stockholders' Equity
|
5,103
|
5,642
|
|||||
Noncontrolling
interest in subsidiaries
|
-
|
3,471
|
|||||
Total
Equity
|
5,103
|
9,113
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
99,531
|
$
|
26,043
|
2009
|
2008
|
2007
|
||||||||||
REVENUES
|
$ | 268,994 | $ | 42,986 | $ | 15,086 | ||||||
COSTS
AND EXPENSES
|
||||||||||||
Cost
of products and services (exclusive of depreciation and amortization shown
separately below)
|
207,533 | 28,426 | 8,340 | |||||||||
Selling,
general and administrative
|
57,778 | 10,500 | 8,888 | |||||||||
Depreciation
and amortization
|
10,906 | 3,025 | 3,624 | |||||||||
Impairment
of assets
|
- | 132 | - | |||||||||
Total
costs and expenses
|
276,217 | 42,083 | 20,852 | |||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(7,223 | ) | 903 | (5,766 | ) | |||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Interest
expense
|
(4,104 | ) | (657 | ) | (504 | ) | ||||||
Interest
income
|
19 | 58 | 31 | |||||||||
Management
consulting income
|
- | 2,366 | - | |||||||||
Other
income (expense)
|
337 | 59 | 151 | |||||||||
Total
other income (expense)
|
(3,748 | ) | 1,826 | (322 | ) | |||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES AND NONCONTROLLING INTEREST IN
SUBSIDIARIES
|
(10,971 | ) | 2,729 | (6,088 | ) | |||||||
PROVISION
FOR INCOME TAXES
|
406 | 1,132 | - | |||||||||
NET
INCOME (LOSS)
|
(11,377 | ) | 1,597 | (6,088 | ) | |||||||
LESS:
NET INCOME (LOSS) ATTRIBUTABLE TO THE NONCONTROLLING INTEREST IN
SUBSIDIARIES
|
(1,727 | ) | 652 | - | ||||||||
NET
INCOME (LOSS) ATTRIBUTABLE TO MULTIBAND CORPORATION AND
SUBSIDIARIES
|
(9,650 | ) | 945 | (6,088 | ) | |||||||
Preferred
stock dividends
|
370 | 4,088 | 2,301 | |||||||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | (10,020 | ) | $ | (3,143 | ) | $ | (8,389 | ) | |||
LOSS
PER COMMON SHARE – BASIC AND DILUTED
|
$ | (1.04 | ) | $ | (0.34 | ) | $ | (1.16 | ) | |||
Weighted
average common shares outstanding – basic and diluted
|
9,665,316 | 9,302,570 | 7,237,473 |
2009
|
2008
|
2007
|
||||||||||
NET
INCOME (LOSS)
|
$ | (11,377 | ) | $ | 1,597 | $ | (6,088 | ) | ||||
OTHER
COMPREHENSIVE INCOME (LOSS), NET OF TAX:
|
||||||||||||
Unrealized
gains (losses) on securities:
|
||||||||||||
Unrealized
holding gains (losses) arising during period
|
(39 | ) | 46 | - | ||||||||
COMPREHENSIVE
INCOME (LOSS) BEFORE
NONCONTROLLING INTEREST IN SUBSIDIARIES
|
(11,416 | ) | 1,643 | (6,088 | ) | |||||||
COMPREHENSIVE
INCOME (LOSS) ATTRIBUTABLE
TO THE NONCONTROLLING INTEREST IN SUBSIDIARIES
|
(1,727 | ) | 652 | - | ||||||||
COMPREHENSIVE
INCOME (LOSS) ATTRIBUTABLE
TO MULTIBAND CORPORATION AND SUBSIDIARIES
|
$ | (9,689 | ) | $ | 991 | $ | (6,088 | ) |
8%
Class A
|
10%
Class B
|
10%
Class C
|
15
% Class E
|
10%
Class F
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||
BALANCES,
December 31, 2006
|
26,658
|
$ |
401
|
7,470
|
$ | 50 |
124,130
|
$ | 1,593 | - | $ | - |
150,000
|
$ |
1,500
|
||||||||||||||||||||
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
|
)
|
(3,700
|
)
|
(37
|
)
|
(3,880
|
)
|
(39
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
(10
|
)
|
-
|
25
|
-
|
(6
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
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
|
$
|
372
|
3,770
|
$
|
38
|
120,250
|
$
|
1,548
|
-
|
$
|
-
|
150,000
|
$
|
1,500
|
8%
Class A
|
10%
Class B
|
10%
Class C
|
15%
Class E
|
10%
Class F
|
|||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||||||||||||
Acquisition
of assets – Multiband NC Incorporated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Acquisition
of assets – US Install
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Cancellation
of note receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Redemption
of preferred stock
|
(10,557
|
)
|
(106
|
)
|
(1,200
|
)
|
(12
|
)
|
(6,170
|
)
|
(61
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
(53
|
)
|
-
|
-
|
-
|
(5
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||||||||||||||||
Cash
received
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Other
comprehensive income – unrealized gains on securities available for
sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
BALANCES,
December 31, 2008
|
14,171
|
$
|
213
|
2,570
|
$
|
26
|
114,080
|
$
|
1,482
|
-
|
$
|
-
|
150,000
|
$
|
1,500
|
8%
Class A
|
10%
Class B
|
10%
Class C
|
15%
Class E
|
10%
Class F
|
|||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||
Stock
issued:
|
|||||||||||||||||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
70,000
|
$
|
700
|
-
|
$
|
-
|
||||||||||||||||||||||||
Acquisition
of 29% of – Multiband NC Incorporated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Acquisition
of assets – US Install
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Purchase
of 20% of outstanding stock of DirecTECH operating entities via issuance
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Reduction
of related party debt with exchange for preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
150,000
|
1,500
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Repurchase
of common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Cancellation
of note receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
(1,200
|
)
|
(12
|
)
|
(1,200
|
)
|
(12
|
)
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
-
|
-
|
(5
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Stock
subscriptions receivable:
|
|||||||||||||||||||||||||||||||||||||||
Cash
received
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Warrants
issued for long term financing
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Warrants
issued for interest expense related to warrants re-priced
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Other
comprehensive income – unrealized losses on securities available for
sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
BALANCES,
December 31, 2009
|
14,171
|
$
|
213
|
1,370
|
$
|
14
|
112,880
|
$
|
1,465
|
220,000
|
$
|
$
|
2,200
|
150,000
|
$
|
1,500
|
8%
Class G
|
6%
Class H
|
%
Class I
|
8%
Class J
|
Common
Stock
|
||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||||||
BALANCES,
December 31, 2006
|
38,195 | $ | 161 | 2 | $ | - | 57,500 | $ | - | - | $ | - | 7,033,632 | $ | 26,873 | |||||||||||||||||||||||||
Stock
issued:
|
||||||||||||||||||||||||||||||||||||||||
Cash
|
- | - | - | - | - | - | - | - | - | (24 | ) | |||||||||||||||||||||||||||||
Conversion
of accrued interest
|
- | - | - | - | - | - | - | - | 3,536 | 18 | ||||||||||||||||||||||||||||||
Conversion
of preferred stock
|
(11,600 | ) | (116 | ) | - | - | (18,000 | ) | - | - | - | 254,500 | 1,823 | |||||||||||||||||||||||||||
Conversion
of dividends payable
|
- | - | - | - | - | - | - | - | 88,223 | 637 | ||||||||||||||||||||||||||||||
In
lieu of cash for services
|
- | - | - | - | - | - | - | - | 42,000 | 164 | ||||||||||||||||||||||||||||||
In
lieu of cash for equipment
|
- | - | - | - | - | - | - | - | 30,000 | 84 | ||||||||||||||||||||||||||||||
Redemption
of preferred stock
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Intrinsic
value of convertible feature
|
- | 66 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
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 | 2 | $ | - | 39,500 | $ | - | - | $ | - | 7,451,891 | $ | 29,575 |
8%
Class G
|
6%
Class H
|
%
Class I
|
8%
Class J
|
Common
Stock
|
||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||
Stock
issued:
|
||||||||||||||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$ |
-
|
-
|
$
|
(30
|
)
|
||||||||||||||||||||
Acquisition
of assets – Multiband NC Incorporated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,490,000
|
3,854
|
||||||||||||||||||||||||||
Acquisition
of assets – US Install
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,880
|
101
|
||||||||||||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,500
|
19
|
||||||||||||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
800
|
4
|
||||||||||||||||||||||||||
Conversion
of preferred stock
|
(15,000
|
)
|
(150
|
)
|
-
|
-
|
(39,500
|
)
|
-
|
-
|
-
|
545,417
|
3,895
|
|||||||||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,386
|
179
|
||||||||||||||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,500
|
23
|
||||||||||||||||||||||||||
Cancellation
of note receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,000
|
)
|
(61
|
)
|
||||||||||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
128
|
||||||||||||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||||||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Warrants
issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Other
comprehensive income – unrealized gains on securities available for
sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
BALANCES,
December 31, 2008
|
11,595
|
$
|
48
|
2
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
9,642,374
|
$
|
37,687
|
8%
Class G
|
6%
Class H
|
%
Class I
|
8%
Class J
|
Common
Stock
|
||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||||||||||
Stock
issued:
|
||||||||||||||||||||||||||||||||||||
Cash
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$ |
-
|
-
|
$
|
-
|
|||||||||||||||||||||
Acquisition
of 29% of – Multiband NC Incorporated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Acquisition
of 80% of – Multiband EC,NE, SC, MBMDU,
DV, and Security
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Purchase
of 20% of outstanding stock of DirecTECH operating entities via issuance
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
10,000
|
-
|
-
|
||||||||||||||||||||||||||
Reduction
of related party debt with exchange for preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
103,333
|
210
|
||||||||||||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
800
|
5
|
||||||||||||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
1,667
|
8
|
|||||||||||||||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,750
|
264
|
||||||||||||||||||||||||||
Repurchase
of common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(60,000
|
)
|
(120
|
)
|
||||||||||||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Cancellation
of note receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||||||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Interest
earned
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Increase
in reserve
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Warrants
issued for long term financing
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Warrants
issued for interest expense related to warrants re-priced
|
||||||||||||||||||||||||||||||||||||
Options
expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Other
comprehensive income – unrealized losses on securities available for
sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
BALANCES,
December 31, 2009
|
11,595
|
$
|
48
|
2
|
$
|
-
|
-
|
$
|
-
|
100
|
$
|
10,000
|
9,722,924
|
$
|
38,054
|
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
Accumulated
Deficit
|
Noncontrolling
Interest
|
Total
|
|||||||||||||||||||
BALANCES,
December 31, 2006
|
$ | (230 | ) | $ | 45,093 | $ | - | $ | (69,782 | ) | $ | - | $ | 5,659 | ||||||||||
Stock
issued:
|
||||||||||||||||||||||||
Cash
|
- | - | - | - | - | (24 | ) | |||||||||||||||||
Conversion
of accrued interest
|
- | - | - | - | - | 18 | ||||||||||||||||||
Conversion
of preferred stock
|
- | - | - | (1,707 | ) | - | - | |||||||||||||||||
Conversion
of dividends payable
|
- | - | - | - | - | 637 | ||||||||||||||||||
In
lieu of cash for services
|
- | - | - | - | - | 164 | ||||||||||||||||||
In
lieu of cash for equipment
|
- | - | - | - | - | 84 | ||||||||||||||||||
Redemption
of preferred stock
|
- | - | - | - | - | (95 | ) | |||||||||||||||||
Intrinsic
value of convertible feature
|
- | - | - | (75 | ) | - | - | |||||||||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||||||||||
Cash
payments
|
- | - | - | - | - | - | ||||||||||||||||||
Interest
collected
|
1 | - | - | - | - | 1 | ||||||||||||||||||
Interest
earned
|
(2 | ) | - | - | - | - | (2 | ) | ||||||||||||||||
Increase
in reserve
|
60 | - | - | - | - | 60 | ||||||||||||||||||
Warrants
issued for services
|
- | 68 | - | - | - | 68 | ||||||||||||||||||
Options
expense
|
- | 711 | - | - | - | 711 | ||||||||||||||||||
Preferred
stock dividends
|
- | - | - | (519 | ) | - | (519 | ) | ||||||||||||||||
Net
loss
|
- | - | - | (6,088 | ) | - | (6,088 | ) | ||||||||||||||||
BALANCES,
December 31, 2007
|
$ | (171 | ) | $ | 45,872 | $ | - | $ | (78,171 | ) | $ | - | $ | 674 |
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
Accumulated
Deficit
|
Noncontrolling
Interest
|
Total
|
|||||||||||||||||||||
Stock
issued:
|
||||||||||||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(30
|
)
|
|||||||||||||
Acquisition
of assets – Multiband NC Incorporated
|
-
|
-
|
-
|
-
|
2,819
|
6,673
|
||||||||||||||||||||
Acquisition
of assets – US Install
|
-
|
-
|
-
|
-
|
-
|
101
|
||||||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
19
|
||||||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
4
|
||||||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
(3,745
|
)
|
-
|
-
|
|||||||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
179
|
||||||||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
23
|
||||||||||||||||||||
Cancellation
of note receivable
|
61
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
128
|
||||||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
(179
|
)
|
|||||||||||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
(29
|
)
|
-
|
-
|
|||||||||||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Interest
collected
|
3
|
-
|
-
|
-
|
-
|
3
|
||||||||||||||||||||
Interest
earned
|
(2
|
)
|
-
|
-
|
-
|
-
|
(2
|
)
|
||||||||||||||||||
Increase
in reserve
|
25
|
-
|
-
|
-
|
-
|
25
|
||||||||||||||||||||
Warrants
issued for services
|
-
|
1
|
-
|
-
|
-
|
1
|
||||||||||||||||||||
Options
expense
|
-
|
165
|
-
|
-
|
-
|
165
|
||||||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
(314
|
)
|
-
|
(314
|
)
|
||||||||||||||||||
Other
comprehensive income – unrealized gains on securities available for
sale
|
-
|
-
|
46
|
-
|
-
|
46
|
||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
945
|
652
|
1,597
|
||||||||||||||||||||
BALANCES,
December 31, 2008
|
$
|
(84
|
)
|
$
|
46,038
|
$
|
46
|
$
|
(81,314
|
)
|
$
|
3.471
|
$
|
9,113
|
Stock
Subscriptions
Receivable
|
Options
and
Warrants
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
Accumulated
Deficit
|
Noncontrolling
Interest
|
Total
|
|||||||||||||||||
Stock
issued:
|
||||||||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
700
|
||||||||||
Acquisition
of 29% of Multiband NC Incorporated
|
-
|
-
|
-
|
394
|
(2,054
|
)
|
(1,660
|
)
|
||||||||||||||
Acquisition
of 80% of – Multiband EC,NE, SC, MBMDU,
DV, and Security
|
-
|
-
|
-
|
-
|
6,306
|
6,306
|
||||||||||||||||
Purchase
of 20% of outstanding stock of DirecTECH operating entities via issuance
of preferred stock
|
-
|
-
|
-
|
(4,004
|
)
|
(5,996)
|
-
|
|||||||||||||||
Reduction
of related party debt with exchange for preferred stock
|
-
|
-
|
-
|
-
|
-
|
1,500
|
||||||||||||||||
Conversion
of notes payable
|
-
|
-
|
-
|
-
|
-
|
210
|
||||||||||||||||
Conversion
of accrued interest
|
-
|
-
|
-
|
-
|
-
|
5
|
||||||||||||||||
Conversion
of preferred stock
|
-
|
-
|
-
|
(8
|
)
|
-
|
-
|
|||||||||||||||
Conversion
of dividends payable
|
-
|
-
|
-
|
-
|
-
|
264
|
||||||||||||||||
Repurchase
of common stock
|
-
|
-
|
-
|
-
|
-
|
(120
|
)
|
|||||||||||||||
Restricted
stock issued
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Cancellation
of note receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
In
lieu of cash for future services rendered
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
(24
|
)
|
|||||||||||||||
Intrinsic
value of convertible feature
|
-
|
-
|
-
|
5
|
|
-
|
-
|
|||||||||||||||
Stock
subscriptions receivable:
|
||||||||||||||||||||||
Cash
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Interest
collected
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||
Interest
earned
|
(2
|
)
|
-
|
-
|
-
|
-
|
(2
|
)
|
||||||||||||||
Increase
in reserve
|
60
|
-
|
-
|
-
|
-
|
60
|
||||||||||||||||
Warrants
issued for long term financing
|
-
|
347
|
-
|
-
|
-
|
347
|
||||||||||||||||
Warrants
issued for interest expense related to warrants re-priced
|
-
|
30
|
-
|
-
|
-
|
30
|
||||||||||||||||
Options
expense
|
-
|
157
|
-
|
-
|
-
|
157
|
||||||||||||||||
Preferred
stock dividends
|
-
|
-
|
-
|
(367
|
)
|
-
|
(367
|
)
|
||||||||||||||
Other
comprehensive income – unrealized losses on securities available for
sale
|
-
|
-
|
(39
|
)
|
-
|
-
|
(39
|
)
|
||||||||||||||
Net
loss
|
-
|
-
|
-
|
(9,650
|
)
|
(1,727
|
)
|
(11,377
|
)
|
|||||||||||||
BALANCES,
December 31, 2009
|
$
|
(26
|
)
|
$
|
46,572
|
$
|
7
|
$
|
(94,944
|
)
|
$
|
-
|
$
|
5,103
|
2009
|
2008
|
2007
|
||||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
income (loss)
|
$
|
(11,377
|
)
|
$
|
1,597
|
$
|
(6,088
|
)
|
||||
Adjustments
to reconcile net income (loss) to cash flows from operating
activities:
|
||||||||||||
Depreciation
and amortization
|
10,906
|
3,025
|
3,639
|
|||||||||
Amortization
of debt issuance costs
|
36
|
-
|
-
|
|||||||||
Amortization
of original issue discount
|
58
|
-
|
30
|
|||||||||
Amortization
of imputed interest discount
|
35
|
282
|
-
|
|||||||||
Gain
on debt extinguishment
|
-
|
(30
|
)
|
(131
|
)
|
|||||||
Loss
on forgiveness of notes receivable
|
61
|
-
|
-
|
|||||||||
Impairment
of goodwill, intangibles and property and equipment
|
-
|
132
|
-
|
|||||||||
Loss
(gain) on sale of property and equipment
|
(86
|
)
|
77
|
192
|
||||||||
Change
in allowance for doubtful accounts receivable
|
748
|
(15
|
)
|
(154
|
)
|
|||||||
Change
in reserve for stock subscriptions and interest receivable
|
58
|
22
|
60
|
|||||||||
Management
consulting income from DirecTECH
|
-
|
(1,946
|
)
|
-
|
||||||||
Warrants
issued for services or modified as interest expense
|
30
|
2
|
68
|
|||||||||
Stock
issued for future services
|
-
|
47
|
164
|
|||||||||
Common
stock issued for expenses
|
87
|
-
|
-
|
|||||||||
Compensation
expense of restricted stock awards
|
-
|
24
|
-
|
|||||||||
Stock
based compensation expense
|
157
|
165
|
711
|
|||||||||
Reduction
in interest receivable by increase in note receivable
|
-
|
(2
|
)
|
-
|
||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(6,966
|
)
|
777
|
615
|
||||||||
Other
receivable – related party
|
47
|
(2,365
|
)
|
-
|
||||||||
Inventories
|
7,472
|
456
|
208
|
|||||||||
Prepaid
expenses and other
|
1,462
|
(520
|
)
|
82
|
||||||||
Other
assets
|
24
|
(420
|
)
|
(82
|
)
|
|||||||
Accounts
payable and accrued liabilities
|
(7,551
|
)
|
212
|
27
|
||||||||
Accrued
income taxes
|
(151
|
)
|
499
|
-
|
||||||||
Customer
deposits
|
-
|
-
|
(1
|
)
|
||||||||
Liabilities
of discontinued operations
|
-
|
-
|
(125
|
)
|
||||||||
Deferred
service obligations and revenue
|
1,026
|
1,284
|
(606
|
)
|
||||||||
Net
cash flows from operating activities
|
(3,924
|
)
|
3,303
|
(1,391
|
)
|
|||||||
INVESTING
ACTIVITIES
|
||||||||||||
Purchases
of property and equipment
|
(2,937
|
)
|
(171
|
)
|
(384
|
)
|
||||||
Checks
issued in excess of bank balance with the purchase of 80% of outstanding
stock of DirecTECH operating entities
|
(369
|
)
|
-
|
-
|
||||||||
Cash
acquired via purchase of Multiband NC Incorporated
|
-
|
4,044
|
-
|
|||||||||
Cash
collected on other receivables – related party acquired via the purchase
of Multiband NC Incorporated
|
-
|
2,815
|
-
|
|||||||||
Purchase
of US Install
|
-
|
(101
|
)
|
-
|
||||||||
Purchases
of intangible assets
|
(191
|
)
|
-
|
-
|
||||||||
Issuance
of other receivable-related party
|
-
|
(5,844
|
)
|
-
|
||||||||
Proceeds
from sale of property and equipment
|
8
|
-
|
-
|
|||||||||
Proceeds
from sale of intangible assets and related equipment
|
-
|
40
|
2,651
|
|||||||||
Collections
on notes receivable
|
37
|
7
|
10
|
|||||||||
Net
cash flows from investing activities
|
(3,452
|
)
|
790
|
2,277
|
2009
|
2008
|
2007
|
||||||||||
FINANCING
ACTIVITIES
|
||||||||||||
Checks
issued in excess of cash in bank
|
-
|
-
|
(319
|
)
|
||||||||
Net
repayments on line of credit
|
4
|
-
|
-
|
|||||||||
Payments
for debt issuance costs
|
(144
|
)
|
-
|
-
|
||||||||
Payments
on long-term debt
|
(2,733
|
)
|
(146
|
)
|
(139
|
)
|
||||||
Payments
on related parties debt
|
(1,455
|
)
|
-
|
-
|
||||||||
Payments
on capital lease obligations
|
(477
|
)
|
(213
|
)
|
(251
|
)
|
||||||
Payments
on note payable to stockholder
|
-
|
-
|
(25
|
)
|
||||||||
Payment
on mandatory redeemable preferred stock
|
(150
|
)
|
(70
|
)
|
(60
|
)
|
||||||
Payments
for stock issuance costs
|
-
|
(30
|
)
|
(24
|
)
|
|||||||
Net
borrowings from short-term debt
|
(93
|
)
|
-
|
-
|
||||||||
Proceeds
from related parties debt
|
3,700
|
-
|
-
|
|||||||||
Proceeds
from issuance of long-term debt
|
6,100
|
100
|
-
|
|||||||||
Proceeds
from issuance of preferred stock
|
700
|
-
|
-
|
|||||||||
Payments
received on stock subscriptions and interest receivables
|
-
|
3
|
-
|
|||||||||
Redemption
of common stock
|
(60
|
)
|
-
|
-
|
||||||||
Redemption
of preferred stock
|
(24
|
)
|
(179
|
)
|
(95
|
)
|
||||||
Preferred
stock dividends
|
(98
|
)
|
(156
|
)
|
(50
|
)
|
||||||
Net
cash flows from financing activities
|
5,270
|
(691
|
)
|
(963
|
)
|
|||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(2,106
|
)
|
3,402
|
(77
|
)
|
|||||||
CASH
AND CASH EQUIVALENTS - Beginning of Year
|
4,346
|
944
|
1,021
|
|||||||||
CASH
AND CASH EQUIVALENTS - END OF YEAR
|
$
|
2,240
|
$
|
4,346
|
$
|
944
|
1.
|
Continued
to improve mix of jobs (i.e. increase in higher paying installation work
orders versus non or limited revenue producing service calls) which
improves gross margins in its Home Service provider (HSP) segment by
maintaining DirecTV exclusivity in its core markets.
|
2.
|
Reduce
operating expenses by reducing inventory losses, reducing training costs
through decreased technician turnover, managing professional fees,
insurance and other general and administrative
expenses.
|
3.
|
Evaluate
factors such as anticipated usage and inventory turnover to maintain
optimal inventory levels.
|
4.
|
Obtain
senior debt financing with extended terms to refinance the Company’s note
payable to DirecTECH Holding Company, Inc., which matures on January 1,
2013.
|
5.
|
Expand
call center support with sales of call center services to both existing
and future system operators and to buyers of the Company’s video
subscribers.
|
6.
|
Solicit
additional equity investment in the Company by issuing either preferred or
common stock.
|
|
·
|
installation
and service of DirecTV video programming for residents of single family
homes
|
|
·
|
installation
of home security systems and internet
services
|
|
1.
|
from
voice, video and data communications products which are sold and
installed
|
|
2.
|
direct
billing of user charges to multiple dwelling units, through the activation
of, enhancement of, and residual fees on video programming services
provided to residents of multiple dwelling
units
|
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Gross
Carrying
|
Accumulated
|
Gross
Carrying
|
Accumulated
|
|||||||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
|||||||||||||
Intangible
assets subject to amortization
|
||||||||||||||||
Right
of entry contracts
|
$
|
2,577
|
$
|
1,228
|
$
|
801
|
$
|
526
|
||||||||
Contracts
with DirecTV
|
36,902
|
15,574
|
11,502
|
8,060
|
||||||||||||
Customer
contracts
|
102
|
102
|
102
|
86
|
||||||||||||
Total
|
39,581
|
16,904
|
12,405
|
8,672
|
||||||||||||
Impairment
of intangibles
|
-
|
-
|
-
|
65
|
||||||||||||
Total
including impairment
|
$
|
39,581
|
$
|
16,904
|
$
|
12,405
|
$
|
8,737
|
2009
|
2008
|
2007
|
||||||||||
Risk-free
interest rate
|
1.43%
|
3.02%
|
4.56%
|
|||||||||
Expected
life of options granted
|
5
years
|
6.5
years
|
10
years
|
|||||||||
Expected
volatility range
|
95%
|
94%
|
242%
|
|||||||||
Expected
dividend yield
|
0%
|
0%
|
0%
|
Cash
paid
|
$ | 500 | ||
Short-term
debt
|
500 | |||
Promissory
note
|
39,400 | |||
Total
consideration
|
40,400 | |||
Less
consideration for 29% of NC (recorded separately as an equity
transaction)
|
(1,660 | ) | ||
Consideration
for 80% of outstanding stock of EC, NE, SC, MBMDU, DV, and
Security
|
$ | 38,740 | ||
Assets
|
$ | 33,444 | ||
Intangible
assets
|
27,634 | |||
Goodwill
|
36,972 | |||
Accounts
payable and accrued liabilities
|
(53,004 | ) | ||
Noncontrolling
interest
|
(6,306 | ) | ||
$ | 38,740 |
2008
Consolidated
as
reported
|
2008
Pro
Forma Disclosed
|
|||||||
Year
ended December 31, 2008
|
||||||||
Revenues
|
$
|
42,986
|
$
|
234,645
|
||||
Income
(loss) from operations
|
903
|
(3,994
|
)
|
|||||
Net
income
|
945
|
(7,275
|
)
|
|||||
Preferred
stock dividends
|
4,088
|
4,088
|
||||||
Loss
attributable to common shareholders
|
$
|
(3,143
|
)
|
$
|
(11,363
|
)
|
||
Loss
attributable to common shareholders per common share –
basic and diluted
|
$
|
(0.34
|
)
|
$
|
(1.21
|
)
|
||
Weighted
average shares outstanding – basic and diluted
|
9,303
|
9,429
|
Condensed
Balance
Sheet
March
1, 2008
|
||||
Cash
|
$
|
4,044
|
||
Accounts
receivable
|
2,627
|
|||
Inventory
|
2,209
|
|||
Other
current assets
|
2,827
|
|||
Property
and equipment, net
|
74
|
|||
Other
assets
|
421
|
|||
Total
assets
|
$
|
12,202
|
||
Accounts
payable and accrued liabilities
|
$
|
6,432
|
||
Other
liabilities
|
18
|
|||
Total
liabilities
|
6,450
|
|||
Stockholders’
equity
|
5,752
|
|||
Total
liabilities and Stockholders’
equity
|
$
|
12,202
|
Intangible
assets
|
$
|
103
|
||
Goodwill
|
100
|
|||
Total
assets acquired
|
203
|
2009
|
2008
|
|||||||
Beginning
balance
|
$
|
46
|
$
|
-
|
||||
Initial
investment
|
-
|
122
|
||||||
Current
period unrealized loss
|
(39
|
)
|
(76
|
)
|
||||
Ending
balance
|
$
|
7
|
$
|
46
|
2009
|
2008
|
|||||||
Cost
|
$
|
-
|
$
|
-
|
||||
Unrealized
gain
|
$
|
7
|
$
|
46
|
||||
Fair
value at period end
|
$
|
7
|
$
|
46
|
2009
|
2008
|
|||||||
DirecTV
– serialized
|
$
|
2,948
|
$
|
814
|
||||
DirecTV
– nonserialized
|
3,455
|
670
|
||||||
Other
|
2,158
|
419
|
||||||
Total
|
$
|
8,561
|
$
|
1,903
|
2009
|
2008
|
|||||||
Leasehold
improvements
|
$
|
1,074
|
$
|
771
|
||||
Office
equipment and furniture
|
7,242
|
4,956
|
||||||
Subscriber
related equipment
|
10,714
|
2,855
|
||||||
Property
and equipment under capital lease obligations
|
1,566
|
811
|
||||||
Total
property and equipment
|
20,596
|
9,393
|
||||||
Less
accumulated depreciation and amortization
|
(11,321
|
)
|
(7,016
|
)
|
||||
Less
accumulated depreciation and amortization of capital
leases
|
(729
|
)
|
(344
|
)
|
||||
Total
property and equipment, net
|
$
|
8,546
|
$
|
2,033
|
2009
|
2008
|
|||||||
Notes
receivable – Satellite Systems, variable monthly principal payments based
on revenue generated plus interest of 7%, written off in
2009.
|
-
|
61
|
||||||
31
|
39
|
|||||||
Total
notes receivable
|
31
|
100
|
||||||
Less:
current portion
|
(6
|
)
|
(61
|
)
|
||||
Long-term
portion of notes receivable
|
$
|
25
|
$
|
39
|
2009
|
2008
|
|||||||
Payroll
and related taxes
|
$
|
6,971
|
$
|
1,354
|
||||
Accrued
legal settlements, fees and contingencies (see Note 17)
|
5,684
|
960
|
||||||
Accrued
preferred stock dividends
|
626
|
622
|
||||||
Accrued
liability – vendor chargeback
|
40
|
-
|
||||||
Accrued
contract labor
|
2,002
|
-
|
||||||
Accrued
income taxes
|
296
|
499
|
||||||
Other
– short term
|
6,407
|
1,000
|
||||||
Accrued
liabilities – short term
|
22,026
|
4,435
|
||||||
Accrued
– long term related to legal settlement payable in 24 equal installments
and multi-year insurance premium obligations
|
4,415
|
-
|
||||||
Total
accrued liabilities
|
$
|
26,441
|
$
|
4,435
|
2009
|
2008
|
|||||||
Debenture
payable - Convergent Capital Partners, II, L.P., see terms in note below,
net of original issue discount of $289.
|
$
|
4,711
|
$
|
-
|
||||
Debenture
payable - Convergent Capital Partners I, L.P., this note was paid May
2009.
|
-
|
1,400
|
||||||
Note
payable – Johanson Berenson LLP, unsecured, monthly installments of $34
including interest of 5%, due July 2010.
|
232
|
-
|
||||||
Notes
payable – group of accredited institutional investors. 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 (see
Note below).
|
50
|
67
|
||||||
Note
payable – Lexstar Tower One, LP, monthly installments of $3 including
interest at 4%, due August 2010, secured by leasehold
improvement.
|
21
|
53
|
||||||
Note
payable – DeLage Landen Financial Services, monthly installments of $2
including interest at 10.4%, due July 2010, secured by software
licenses.
|
12
|
31
|
||||||
Note
payable – CIT Technology Financing Services, Inc., monthly installments of
$2 including interest at 16.6%, due June 2010, secured by software
licenses.
|
9
|
-
|
||||||
46
|
39
|
|||||||
Total
long-term debt, net of original issue discount of $289 and
$0
|
5,081
|
1,590
|
||||||
Less:
current portion and original issue discount of $96
|
(228
|
)
|
(1,517
|
)
|
||||
Long-term
debt, net of current portion
|
$
|
4,853
|
$
|
73
|
2009
|
2008
|
|||||||
Note
payable – DirecTECH Holding Company, Inc., due on demand beginning April
2009, 0% interest, unsecured.
|
$
|
500
|
$
|
-
|
||||
Note
payable – Bas Mattingly, due June 2010, including interest at 4%,
unsecured.
|
745
|
-
|
||||||
Note
payable – Bas Mattingly, due April 2010, including interest at 7%,
unsecured.
|
100
|
100
|
||||||
Related
parties debt – short term
|
1,345
|
100
|
||||||
Loan
payable – DTHC payment due date January 2013, including interest at
8.25%. This note is due in full on January 1, 2013. No
principal payments are required until January 1, 2013. Secured
by all of the issued and outstanding stock of the DTHC operating
entities.
|
29,856
|
-
|
||||||
Note
payable – DirecTECH Holding Company, Inc., net of imputed interest of $0
and $35 at December 31, 2009 and 2008. The balance of this note
payable was added to the note payable issued for the purchase of 80% of
the DirecTECH operating subsidiaries (see Note 2).
|
-
|
265
|
||||||
Related
parties debt
|
$
|
31,201
|
$
|
365
|
2010
|
$
|
563
|
||
2011
|
379
|
|||
2012
|
145
|
|||
2013
|
4
|
|||
2014
|
1
|
|||
Less:
amounts representing interest
|
(112
|
)
|
||
Present
value of future minimum lease payments
|
980
|
|||
Less:
current portion
|
(489
|
)
|
||
Capital
lease obligations, net of current portion
|
$
|
491
|
NOTE
11 - Stockholders' Equity
|
·
|
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 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,
|
·
|
100,000
shares of Class I cumulative convertible preferred stock (this class is
inactive) and
|
·
|
100
shares of Class J cumulative convertible preferred
stock
|
Options
|
Weighted-Average
Exercise Price
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
|||||||||||||||||||
Outstanding,
January 1
|
663,032
|
659,832
|
613,331
|
$
|
7.05
|
$
|
7.15
|
$
|
7.55
|
|||||||||||||||
Granted
|
293,500
|
41,500
|
57,600
|
1.25
|
1.87
|
2.75
|
||||||||||||||||||
Cancelled
|
(48,015
|
)
|
(8,300
|
)
|
(11,099
|
)
|
19.35
|
3.82
|
5.66
|
|||||||||||||||
Expired
|
-
|
(30,000
|
)
|
-
|
-
|
3.00
|
-
|
|||||||||||||||||
Outstanding,
December 31
|
908,517
|
663,032
|
659,832
|
$
|
4.97
|
$
|
7.05
|
$
|
7.15
|
Outstanding
|
Exercisable
|
||||||||||||||||||||||||||
Weighted
- Average
|
Weighted-
|
||||||||||||||||||||||||||
Range of Exercise Prices
|
Options
|
Exercise
Price
|
Remaining
Contractual
Life-Years
|
Options
|
Average
Exercise
Price
|
||||||||||||||||||||||
$
|
0.96
|
to
|
$
|
3.85
|
385,300
|
$
|
1.52
|
4.52
|
152,768
|
$
|
1.85
|
||||||||||||||||
$
|
4.25
|
to
|
$
|
6.90
|
158,580
|
6.13
|
4.79
|
158,580
|
6.13
|
||||||||||||||||||
$
|
7.00
|
to
|
$
|
8.60
|
343,670
|
7.37
|
4.54
|
343,670
|
7.37
|
||||||||||||||||||
$
|
9.25
|
to
|
$
|
14.38
|
7,100
|
10.32
|
3.57
|
7,100
|
10.32
|
||||||||||||||||||
$
|
21.57
|
to
|
$
|
33.75
|
13,867
|
25.81
|
0.48
|
13,867
|
25.81
|
||||||||||||||||||
$
|
0.96
|
to
|
$
|
33.75
|
908,517
|
$
|
4.97
|
4.51
|
675,985
|
$
|
6.24
|
Outstanding
|
Weighted
- Average Exercise Price
|
|||||||||||||||||||||||
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
|||||||||||||||||||
Outstanding,
January 1
|
1,485,833
|
3,088,873
|
3,488,329
|
$
|
7.25
|
$
|
7.64
|
$
|
8.05
|
|||||||||||||||
Granted
|
212,574
|
2,920
|
24,202
|
3.00
|
2.20
|
2.96
|
||||||||||||||||||
Exercised
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Forfeited
|
(30,134
|
)
|
(1,605,960
|
)
|
(423,658
|
)
|
5.52
|
7.85
|
10.62
|
|||||||||||||||
Outstanding,
December 31
|
1,668,273
|
1,485,833
|
3,088,873
|
$
|
6.56
|
$
|
7.25
|
$
|
7.64
|
Weighted - Average
|
||||||||||||||||||
Range
of Exercise
Prices
|
Warrants
|
Remaining
contractual
life
|
Exercise
prices
|
|||||||||||||||
$
|
2.06
|
to
|
$
|
5.50
|
447,294
|
2.54
|
$
|
3.43
|
||||||||||
$
|
6.25
|
to
|
$
|
6.50
|
722,981
|
0.38
|
6.05
|
|||||||||||
$
|
7.00
|
to
|
$
|
8.25
|
67,273
|
0.54
|
7.60
|
|||||||||||
$
|
10.00
|
to
|
$
|
11.25
|
430,725
|
0.75
|
10.35
|
|||||||||||
$
|
2.06
|
to
|
$
|
11.25
|
1,668,273
|
1.03
|
$
|
6.56
|
2009
|
2008
|
2007
|
||||||||||
Issuance
of debenture payable
|
212,574
|
-
|
-
|
|||||||||
Services
rendered
|
-
|
2,920
|
24,202
|
|||||||||
212,574
|
2,920
|
24,202
|
2009
|
2008
|
2007
|
||||||||||
Risk-free
interest rate
|
2.00%
|
1.12%
|
4.58%
|
|||||||||
Expected
life
|
4
years
|
3
years
|
3
years
|
|||||||||
Expected
volatility
|
95%
|
95%
|
244%
|
|||||||||
Expected
dividend rate
|
0%
|
0%
|
0%
|
2009
|
2008
|
|||||||
Noncontrolling
interest in subsidiaries, beginning balance
|
$ | 3,471 | $ | - | ||||
Purchase
of 51% of NC
|
- | 2,819 | ||||||
Purchase
of 80% of NE, SC, EC, MBMDU, DV & Security
|
6,306 | - | ||||||
Purchase
of 29% of NC from noncontrolling interest
|
(2,054 | ) | - | |||||
Net
income(loss) attributable to the noncontrolling interest in
subsidiaries
|
(1,727 | ) | 652 | |||||
Purchase
remaining 20% of NC, NE, SC, EC MBMDU, DV & Security from
noncontrolling interest
|
(5,996 | ) | - | |||||
Noncontrolling
interest (previously minority interest) in subsidiaries, ending
balance
|
$ | - | $ | 3,471 |
Year
ended December 31, 2009
|
MBCorp
|
MDU
|
HSP
|
Total
|
||||||||||||
Revenues
|
$
|
-
|
$
|
25,187
|
$
|
243,807
|
$
|
268,994
|
||||||||
Income
(loss) from operations
|
(3,788
|
)
|
(1,038
|
)
|
(2,397
|
)
|
(7,223
|
)
|
||||||||
Identifiable
assets
|
2,510
|
12,547
|
84,474
|
99,531
|
||||||||||||
Depreciation
and amortization
|
417
|
4,066
|
6,423
|
10,906
|
||||||||||||
Capital
expenditures
|
270
|
2,611
|
56
|
2,937
|
Year
ended December 31, 2008
|
MBCorp
|
MDU
|
HSP
|
Total
|
||||||||||||
Revenues
|
$
|
-
|
$
|
19,290
|
$
|
23,696
|
$
|
42,986
|
||||||||
Income
(loss) from operations
|
(2,943
|
)
|
1,511
|
2,335
|
903
|
|||||||||||
Identifiable
assets
|
5,567
|
7,471
|
13,005
|
26,043
|
||||||||||||
Depreciation
and amortization
|
698
|
2,295
|
32
|
3,025
|
||||||||||||
Capital
expenditures
|
60
|
87
|
24
|
171
|
Year
ended December 31, 2007
|
MBCorp
|
MDU
|
HSP
|
Total
|
||||||||||||
Revenues
|
$
|
-
|
$
|
15,086
|
$
|
-
|
$
|
15,086
|
||||||||
Income
(loss) from operations
|
(4,321
|
)
|
(1,445
|
)
|
-
|
(5,766
|
)
|
|||||||||
Identifiable
assets
|
1,272
|
7,621
|
-
|
8,893
|
||||||||||||
Depreciation
and amortization
|
239
|
3,385
|
-
|
3,624
|
||||||||||||
Capital
expenditures
|
5
|
379
|
-
|
384
|
2009
Income tax expense
|
Federal
|
State
|
Total
|
|||||||||
Current
|
$
|
-
|
$
|
406
|
$
|
406
|
||||||
Deferred
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
-
|
$
|
406
|
$
|
406
|
2008
Income tax expense
|
Federal
|
State
|
Total
|
|||||||||
Current
|
$
|
952
|
$
|
180
|
$
|
1,132
|
||||||
Deferred
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
952
|
$
|
180
|
$
|
1,132
|
2009
|
2008
|
|||||||
Deferred
income tax assets:
|
||||||||
Net
operating loss carryforwards and tax credits
|
$
|
26,487
|
$
|
17,510
|
||||
Stock-based
compensation / compensation accruals
|
1,159
|
649
|
||||||
Accrued
liabilities/reserves
|
3,969
|
594
|
||||||
31,615
|
18,753
|
|||||||
Less
valuation allowance
|
(23,070
|
)
|
(17,173
|
)
|
||||
8,545
|
1,580
|
|||||||
Deferred
income tax liabilities:
|
||||||||
Prepaid
Expenses
|
(5)
|
-
|
||||||
Amortization
of intangibles and goodwill, including impairment
|
(8,436)
|
(1,376
|
)
|
|||||
Depreciation
|
(104
|
)
|
(204
|
)
|
||||
Net
deferred income tax assets
|
$
|
-
|
$
|
-
|
2009
|
2008
|
2007
|
||||||||||
Federal
statutory tax provision(benefit) rate
|
(34.0
|
)%
|
34.0
|
%
|
(34.0
|
)%
|
||||||
State
tax, net of federal benefit
|
(2.3
|
)
|
6.0
|
(6.0
|
)
|
|||||||
Change
in valuation allowance
|
40.0
|
2.0
|
40.0
|
|||||||||
Effective
tax rate
|
3.7
|
%
|
42.0
|
%
|
0.0
|
%
|
Year
of Expiration
|
Federal
Net
Operating
Loss
|
State
Net
Operating Loss
|
||||||
2018
|
-
|
1,303
|
||||||
2019
|
1,397
|
2,723
|
||||||
2020
|
4,839
|
1,629
|
||||||
2021
|
4,726
|
4,003
|
||||||
2022
|
4,353
|
3,737
|
||||||
2023
|
4,224
|
4,311
|
||||||
2024
|
6,052
|
3,202
|
||||||
2025
|
7,181
|
4,589
|
||||||
2026
|
5,249
|
3,061
|
||||||
2027
|
21,319
|
13,019
|
||||||
2028
|
9,256
|
3,708
|
||||||
2029
|
368
|
5,878
|
||||||
$
|
68,964
|
$
|
51,163
|
2009
|
2008
|
2007
|
||||||||||
Cash
paid for interest, net of amortization of OID and interest
discount
|
$
|
1,924
|
$
|
347
|
$
|
474
|
||||||
Cash
paid for federal and state income taxes
|
761
|
681
|
-
|
|||||||||
Non-cash
investing and financing transactions:
|
||||||||||||
Reduction
of related party debt with exchange for preferred
stock
|
1,500
|
-
|
-
|
|||||||||
Reduction
of accounts payable from sale of intangible assets and
equipment
|
446
|
-
|
-
|
|||||||||
Reduction
in related party debt by other receivable – related party for
legal settlement
|
3,904
|
1,946
|
-
|
|||||||||
Reduction
of related party debt by other receivable related party for insurance
payments made on behalf of Directech
|
96
|
-
|
-
|
|||||||||
Reduction
of stock subscription receivable via cancellation of common
stock
|
-
|
61
|
-
|
|||||||||
Reduction
of other receivable-related party with increase in fixed
assets
|
-
|
543
|
-
|
|||||||||
Purchase
of 51% of Michigan Microtech, Incorporated via issuance of notes payable
and common stock, net of discount for imputed interest
|
-
|
5,783
|
-
|
|||||||||
Purchase
of property and equipment via increase in capital lease
obligations
|
-
|
341
|
-
|
|||||||||
Purchase
of US Install via issuance of common stock
|
-
|
102
|
-
|
|||||||||
Acquisition
of securities available for sale upon expiration of contingent
rights
|
-
|
122
|
-
|
|||||||||
Intrinsic
value of preferred dividends
|
5
|
58
|
-
|
|||||||||
Conversion
of Class H preferred into common stock
|
8
|
-
|
-
|
|||||||||
Purchase
of 29% of outstanding stock of NC (formerly MMT) with issuance of short
and long-term notes payable
|
1,660
|
-
|
-
|
|||||||||
Interest
paid with the issuance of common stock
|
4
|
-
|
-
|
|||||||||
Increase
in prepaid expense via debt issued
|
17
|
-
|
-
|
|||||||||
Increase
in short term debt via offset to accounts payable
|
159
|
-
|
-
|
|||||||||
Purchase
80% of outstanding stock of DirecTECH operating entities via payment to
escrow in 2008
|
500
|
-
|
-
|
|||||||||
Note
payable issued for prepaid lease
|
-
|
-
|
44
|
|||||||||
Common
stock valued at $84, issued in lieu of cash for equipment, net of
reduction in accounts payable of $20
|
-
|
-
|
64
|
|||||||||
Conversion
of notes payable and accrued interest to common and preferred
stock
|
-
|
23
|
18
|
|||||||||
Conversion
of preferred stock to common stock
|
-
|
3,895
|
1,822
|
|||||||||
Capital
lease obligations related to property and equipment
|
622
|
-
|
-
|
|||||||||
Warrants
issued for long term financing
|
347
|
-
|
-
|
|||||||||
Conversion
of preferred stock dividends into common stock
|
264
|
179
|
637
|
|||||||||
Reduction
of notes payable via reduction of related party receivable in connection
with the purchase of 80% of outstanding stock of DirecTECH operating
entities
|
5,844
|
-
|
-
|
|||||||||
Purchase
80% of outstanding stock of DirecTECH operating entities via issuance of
short and long term notes payable
|
38,240
|
-
|
-
|
|||||||||
Reduction
of notes payable, net of imputed interest in connection with the sale of
intangible assets and related equipment
|
-
|
-
|
532
|
|||||||||
Common
stock issued for services to be rendered, recorded as a prepaid
asset
|
-
|
128
|
-
|
|||||||||
Purchase
of remaining 20% of outstanding stock of DirecTECH operating entities via
issuance of Class J preferred shares
|
10,000
|
-
|
-
|
|||||||||
Payment
of debt with issuance of common stock
|
106
|
-
|
-
|
|||||||||
Payment
of accrued expenses with the issuance of common stock
|
87
|
-
|
-
|
|||||||||
Conversion
of debt into common stock
|
17
|
-
|
-
|
|||||||||
Conversion
of accounts payable into debt
|
394
|
-
|
-
|
Year
|
Amount
|
|||
2010
|
$
|
1,775
|
||
2011
|
1,312
|
|||
2012
|
945
|
|||
2013
|
407
|
|||
2014
|
73
|
|||
Thereafter
|
119
|
|||
$
|
4,631
|
Multiband
Corporation
(as
filed)
|
Less:
DTHC
Related
(unaudited)
|
Proforma
(unaudited)
|
||||||||||
Accounts
receivable, net
|
$
|
3,437
|
$
|
(772
|
)
|
$
|
2,665
|
|||||
Other
receivable – related party
|
7,666
|
(7,666
|
)
|
-
|
||||||||
Prepaid
expenses and other
|
1,273
|
(518
|
)
|
755
|
||||||||
Accounts
payable
|
8,274
|
(1,127
|
)
|
7,147
|
||||||||
Revenues
|
42,986
|
(3,333
|
)
|
39,653
|
||||||||
Cost
of products and services (exclusive of depreciation and amortization shown
separately below)
|
28,426
|
(2,895
|
)
|
25,531
|
||||||||
Selling,
general and administrative
|
10,500
|
750
|
11,250
|
|||||||||
Management
consulting income
|
2,366
|
(2,366
|
)
|
-
|
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:
|
||||||||||||||||
2009
|
$
|
60
|
$
|
750
|
$
|
-
|
$
|
810
|
||||||||
2008
|
75
|
-
|
15
|
(A)
|
60
|
|||||||||||
2007
|
229
|
-
|
154
|
(A)
|
75
|
|||||||||||
Stock
subscriptions and interest receivable
|
||||||||||||||||
2009
|
186
|
60
|
23
|
(A)
|
223
|
|||||||||||
2008
|
161
|
60
|
35
|
(A)
|
186
|
|||||||||||
2007
|
101
|
60
|
-
|
161
|
(A)
|
Write-off
uncollectible receivables
|