þ | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Oklahoma | 731473361 | |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
incorporation or organization) |
-2-
SEPTEMBER 30, | DECEMBER 31, | |||||||
2006 | 2005 | |||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash |
$ | 11,148 | $ | 14,974 | ||||
Accounts receivable, net |
91,740 | 122,616 | ||||||
Prepaid expenses and other current assets |
122,242 | 108,631 | ||||||
Total current assets |
225,130 | 246,221 | ||||||
PROPERTY AND EQUIPMENT, net |
734,538 | 888,957 | ||||||
INTANGIBLE ASSETS, net |
49,785 | 75,874 | ||||||
OTHER ASSETS |
18,282 | 18,282 | ||||||
TOTAL |
$ | 1,027,735 | $ | 1,229,334 | ||||
LIABILITIES AND STOCKHOLDERS DEFICIT |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts
payable trade |
$ | 170,686 | $ | 160,998 | ||||
Accounts
payable related party |
255,817 | 218,982 | ||||||
Accrued and other current liabilities |
806,066 | 709,999 | ||||||
Accrued
interest related party |
176,132 | 152,197 | ||||||
Notes payable, current portion |
606,235 | 594,804 | ||||||
Notes
payable related party |
320,000 | 320,000 | ||||||
Deferred revenue |
117,033 | 120,784 | ||||||
Total current liabilities |
2,451,969 | 2,277,764 | ||||||
NOTES PAYABLE, less current portion |
10,670 | 90,912 | ||||||
OTHER LIABILITIES |
95,902 | 80,827 | ||||||
STOCKHOLDERS DEFICIT |
||||||||
Common stock $.00001 par value; authorized, 10,000,000
shares; issued and outstanding, 6,670,878 and 6,652,878 shares in
2006 and 2005, respectively |
68 | 66 | ||||||
Common stock issuable, 70,257 shares in 2006 and 2005 |
57,596 | 57,596 | ||||||
Additional paid-in capital |
8,346,142 | 8,328,004 | ||||||
Accumulated deficit |
(9,934,612 | ) | (9,605,835 | ) | ||||
Total stockholders deficit |
(1,530,806 | ) | (1,220,169 | ) | ||||
TOTAL |
$ | 1,027,735 | $ | 1,229,334 | ||||
-3-
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
REVENUES |
||||||||||||||||
Access service revenues |
$ | 194,865 | $ | 213,654 | $ | 578,477 | $ | 666,301 | ||||||||
Co-location and other revenues |
277,755 | 354,063 | 743,092 | 1,104,072 | ||||||||||||
Total revenues |
472,620 | 567,717 | 1,321,569 | 1,770,373 | ||||||||||||
OPERATING COSTS AND EXPENSES |
||||||||||||||||
Cost of access service revenues |
64,301 | 72,608 | 185,703 | 211,020 | ||||||||||||
Cost of co-location and other revenues |
63,677 | 45,889 | 178,661 | 133,247 | ||||||||||||
Selling, general and administrative expenses |
292,135 | 333,288 | 989,221 | 981,313 | ||||||||||||
Depreciation and amortization |
74,884 | 106,289 | 234,724 | 317,173 | ||||||||||||
Total operating costs and expenses |
494,997 | 558,074 | 1,588,309 | 1,642,753 | ||||||||||||
INCOME (LOSS) FROM OPERATIONS |
(22,377 | ) | 9,643 | (266,740 | ) | 127,620 | ||||||||||
GAIN ON DEBT FORGIVENESS |
18,470 | 1,212 | 18,470 | 1,212 | ||||||||||||
GAIN ON BAD DEBT RECOVERY, net |
| | | 17,500 | ||||||||||||
INTEREST EXPENSE |
(26,749 | ) | (26,523 | ) | (80,507 | ) | (90,760 | ) | ||||||||
INCOME (LOSS) before income taxes |
(30,656 | ) | (15,668 | ) | (328,777 | ) | 55,572 | |||||||||
Income tax expense (benefit) |
| | | | ||||||||||||
NET INCOME (LOSS) |
$ | (30,656 | ) | $ | (15,668 | ) | $ | (328,777 | ) | $ | 55,572 | |||||
Net income
(loss) per share basic |
$ | (.01 | ) | $ | | $ | (.05 | ) | $ | .01 | ||||||
Net income
(loss) per share assuming dilution |
$ | (.01 | ) | $ | | $ | (.05 | ) | $ | .01 | ||||||
Weighted
average shares outstanding basic |
6,741,135 | 6,723,135 | 6,740,934 | 6,723,135 | ||||||||||||
Weighted
average shares outstanding assuming dilution |
6,741,135 | 6,723,135 | 6,740,934 | 8,276,638 | ||||||||||||
-4-
Common | ||||||||||||||||||||||||
Common stock | Stock | Additional | Accumulated | |||||||||||||||||||||
Shares | Amount | Issuable | paid-in capital | Deficit | Total | |||||||||||||||||||
Balance at January 1, 2006 |
6,652,878 | $ | 66 | $ | 57,596 | $ | 8,328,004 | $ | (9,605,835 | ) | $ | (1,220,169 | ) | |||||||||||
Warrant exercise |
18,000 | 2 | | 178 | | 180 | ||||||||||||||||||
Warrant extension granted in settlement of
liabilities |
| | | 17,960 | | 17,960 | ||||||||||||||||||
Net loss |
| | | | (328,777 | ) | (328,777 | ) | ||||||||||||||||
Balance at September 30, 2006 |
6,670,878 | $ | 68 | $ | 57,596 | $ | 8,346,142 | $ | (9,934,612 | ) | $ | (1,530,806 | ) | |||||||||||
-5-
Nine Months Ended | ||||||||
September 30, | September 30, | |||||||
2006 | 2005 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
Net income (loss) |
$ | (328,777 | ) | $ | 55,572 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating
activities |
||||||||
Depreciation and amortization |
234,724 | 317,173 | ||||||
Gain on debt forgiveness |
(18,470 | ) | (1,212 | ) | ||||
Gain on bad debt recovery |
| (17,500 | ) | |||||
Provision for uncollectible accounts receivable |
25,577 | 21,383 | ||||||
Net (increase) decrease in
|
||||||||
Accounts receivable |
5,299 | (13,690 | ) | |||||
Prepaid expenses and other current assets |
(13,611 | ) | (94,889 | ) | ||||
Net increase (decrease) in
|
||||||||
Accounts
payable trade |
28,158 | (9,901 | ) | |||||
Accounts
payable related party |
54,795 | 54,795 | ||||||
Accrued and other liabilities |
111,141 | 17,942 | ||||||
Accrued
interest related party |
23,935 | 23,935 | ||||||
Deferred revenue |
(3,751 | ) | (1,917 | ) | ||||
Net cash provided by operating activities |
119,020 | 351,691 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Purchases of property and equipment |
(44,338 | ) | (96,750 | ) | ||||
Acquisition of assets |
(9,877 | ) | (56,848 | ) | ||||
Net cash used in investing activities |
(54,215 | ) | (153,598 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Principal payments on borrowings under notes payable |
(68,811 | ) | (147,659 | ) | ||||
Principal payments on note payable to related party |
| (16,289 | ) | |||||
Principal payments on capital lease obligations |
| (31,586 | ) | |||||
Proceeds from exercise of warrants |
180 | | ||||||
Net cash used in financing activities |
(68,631 | ) | (195,534 | ) | ||||
NET (DECREASE) INCREASE IN CASH |
(3,826 | ) | 2,559 | |||||
Cash at beginning of period |
14,974 | 12,226 | ||||||
Cash at end of period |
$ | 11,148 | $ | 14,785 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
||||||||
Cash paid for interest |
$ | 15,308 | $ | 29,996 | ||||
Warrant extension granted in settlement of liabilities |
17,960 | |
-6-
1. | UNAUDITED INTERIM FINANCIAL STATEMENTS | |
The unaudited condensed consolidated financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. The accompanying unaudited condensed consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements of the Company and notes thereto for the year ended December 31, 2005. | ||
The information furnished reflects, in the opinion of management, all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results of the interim periods presented. Operating results of the interim period are not necessarily indicative of the amounts that will be reported for the year ending December 31, 2006. Certain reclassifications have been made to prior period balances to conform with the presentation for the current period. | ||
2. | MANAGEMENTS PLANS | |
At September 30, 2006, current liabilities exceed current assets by $2,226,839. The Company does not have a line of credit or credit facility to serve as an additional source of liquidity. Historically the Company has relied on shareholder loans as an additional source of funds. The Company is in default on various loans and lease agreements (see Note 9. Notes Payable and Note 14. Related Party Transactions). These factors raise substantial doubts about the Companys ability to continue as a going concern. | ||
The ability of the Company to continue as a going concern is dependent upon continued operations of the Company that in turn is dependent upon the Companys ability to meet its financing requirements on a continuing basis, to maintain present financing, to achieve the objectives of its business plan and to succeed in its future operations. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence. | ||
The Companys business plan includes, among other things, expansion of its Internet access services through mergers and acquisitions and the development of its web hosting, co-location, and traditional telephone services. Execution of the Companys business plan will require significant capital to fund capital expenditures, working capital needs and debt service. Current cash balances will not be sufficient to fund the Companys current business plan beyond the next few months. As a consequence, the Company is currently focusing on revenue enhancement and cost cutting opportunities as well as working to sell non-core assets and to extend vendor payment terms. The Company continues to seek additional convertible debt or equity financing as well as the placement of a credit facility to fund the Companys liquidity. There can be no assurance that the Company will be able to raise additional capital on satisfactory terms or at all. |
-7-
3. | USE OF ESTIMATES | |
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures; accordingly, actual results could differ from those estimates. | ||
4. | INCOME (LOSS) PER SHARE | |
Income (loss) per share basic is calculated by dividing net income (loss) by the weighted average number of shares of stock outstanding during the period, including shares issuable without additional consideration. Income (loss) per share assuming dilution is calculated by dividing net income (loss) by the weighted average number of shares outstanding during the period adjusted for the effect of dilutive potential shares calculated using the treasury stock method. |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Numerator: |
||||||||||||||||
Net income (loss) |
$ | (30,656 | ) | $ | (15,668 | ) | $ | (328,777 | ) | $ | 55,572 | |||||
Denominator: |
||||||||||||||||
Weighted
average shares outstanding basic |
6,741,135 | 6,723,135 | 6,740,934 | 6,723,135 | ||||||||||||
Effect of dilutive stock options |
| | | 661,020 | ||||||||||||
Effect of dilutive warrants |
| | | 892,483 | ||||||||||||
Weighted
average shares outstanding
assuming dilution |
6,741,135 | 6,723,135 | 6,740,934 | 8,276,638 | ||||||||||||
Net income
(loss) per share basic |
$ | (.01 | ) | $ | | $ | (.05 | ) | $ | .01 | ||||||
Net income (loss) per share assuming dilution |
$ | (.01 | ) | $ | | $ | (.05 | ) | $ | .01 | ||||||
Basic and diluted loss per share were the same for the three and nine months ended September 30, 2006 and for the three months ended September 30, 2005 because there was a net loss for each period. | ||
Stock options exercisable for the purchase of 1,235,921 common stock shares at exercise prices ranging from $0.08 to $3.00 per share were outstanding for the nine months ended September 30, 2005, but were not included in the calculation of income (loss) per share assuming dilution because the options were not dilutive. | ||
Warrants exercisable for the purchase of 1,023,248 common stock shares at exercise prices ranging from $0.08 to $2.00 per share were outstanding for the nine months ended September 30, 2005, but were not included in the calculation of income (loss) per share assuming dilution because the warrants were not dilutive. | ||
Convertible promissory notes convertible into 1,003,659 common stock shares at a conversion price of $1.00 per share were outstanding for the nine months ended September 30, 2005, but were not included in the calculation of income (loss) per share assuming dilution because the convertible notes were not dilutive. | ||
5. | ACCOUNTS RECEIVABLE | |
Accounts receivable consist of the following: |
-8-
September 30, 2006 | December 31, 2005 | |||||||
Accounts receivable |
$ | 226,486 | $ | 231,785 | ||||
Less allowance for doubtful accounts |
(134,746 | ) | (109,169 | ) | ||||
$ | 91,740 | $ | 122,616 | |||||
6. | PROPERTY AND EQUIPMENT | |
Property and equipment consist of the following: |
September 30, 2006 | December 31, 2005 | |||||||
Computers and equipment |
$ | 1,315,672 | $ | 1,296,856 | ||||
Leasehold improvements |
962,861 | 940,032 | ||||||
Software |
56,512 | 56,512 | ||||||
Furniture and fixtures |
21,846 | 19,153 | ||||||
2,356,891 | 2,312,553 | |||||||
Less accumulated depreciation |
(1,622,353 | ) | (1,423,596 | ) | ||||
$ | 734,538 | $ | 888,957 | |||||
Depreciation expense for the three months ended September 30, 2006 and 2005 was $66,185 and $66,771 respectively. Depreciation expense for the nine months ended September 30, 2006 and 2005 was $198,758 and $201,074, respectively. | ||
7. | INTANGIBLE ASSETS | |
Intangible assets consist primarily of acquired customer bases and covenants not to compete and are carried net of accumulated amortization. Upon initial application of SFAS 142 as of January 1, 2002, the Company reassessed useful lives and began amortizing these intangible assets over their estimated useful lives and in direct relation to any decreases in the acquired customer bases to which they relate. Management believes that such amortization reflects the pattern in which the economic benefits of the intangible asset are consumed or otherwise used. | ||
Amortization expense for the three months ended September 30, 2006 and 2005 relating to intangible assets was $8,699 and $39,518, respectively. Amortization expense for the nine months ended September 30, 2006 and 2005 relating to intangible assets was $35,966 and $116,099, respectively. | ||
8. | ACCRUED AND OTHER CURRENT LIABILITIES | |
Accrued and other current liabilities consist of the following: |
September 30, 2006 | December 31, 2005 | |||||||
Accrued interest |
$ | 280,567 | $ | 237,165 | ||||
Accrued deferred compensation |
422,343 | 353,917 | ||||||
Accrued other liabilities |
103,156 | 118,917 | ||||||
$ | 806,066 | $ | 709,999 | |||||
-9-
9. | NOTES PAYABLE | |
Notes payable consist of the following: |
September 30, | December 31, | |||||||
2006 | 2005 | |||||||
Note payable to a bank, payable in
monthly installments of $8,768, including
interest of 9.5%, maturing September 2008;
collateralized by property and equipment,
accounts receivable and Company common
stock owned by the founder and CEO of the
Company; guaranteed by the founder and CEO
of the Company; partially guaranteed by the
Small Business Administration |
$ | 101,269 | $ | 170,080 | ||||
Interim loan, from a related party,
interest at 10%, requires payments equal to
50% of the net proceeds received by the
Company from its private placement of
convertible promissory notes, matured
December 2001; unsecured (1) |
320,000 | 320,000 | ||||||
Convertible promissory notes; interest at
12.5% of face amount, payable quarterly;
these notes are unsecured and are matured
at September 30, 2006 (convertible into
approximately 1,003,659 shares at September
30, 2006 and December 31, 2005) (2) |
510,636 | 510,636 | ||||||
Other notes payable |
5,000 | 5,000 | ||||||
936,905 | 1,005,716 | |||||||
Less current portion |
926,235 | 914,804 | ||||||
$ | 10,670 | $ | 90,912 | |||||
(1) | This loan and accrued interest of $176,132 was past due on September 30, 2006; the Company has not made payment or negotiated an extension of the loan and the lender has not made any demands. | |
(2) | During 2000 and 2001, the Company issued 11% convertible promissory notes or converted other notes payable or accounts payable to convertible promissory notes in an amount totaling $2,257,624. The terms of the Notes are 36 months with limited prepayment provisions. Each of the Notes may be converted by the holder at any time at $1.00 per common stock share and by the Company upon registration and when the closing price of the Companys common stock has been at or above $3.00 per share for three consecutive trading days. Additionally, the Notes are accompanied by warrants exercisable for the purchase of the number of shares of Company common stock equal to the number obtained by dividing 25% of the face amount of the Notes purchased by $1.00. These warrants are exercisable at any time during the five years following issuance at an exercise price of $.01 per share. Under the terms of the Notes, the Company was required to register the common stock underlying both the Notes and the detached warrants by filing a registration statement with the Securities and Exchange Commission within 45 days following the Final Expiration Date of the Offering (March 31, 2001). On May 31, 2001, the Company exchanged 2,064,528 shares of its common stock and warrants (exercisable for the purchase of 436,748 shares of common stock at $2.00 per share) for convertible promissory notes in the principal amount of $1,746,988 (recorded at $1,283,893) plus accrued interest of $123,414. The |
-10-
warrants expired on May 31, 2006. This exchange was accounted for as an induced debt conversion and a debt conversion expense of $370,308 was recorded. |
Pursuant to the provisions of the convertible promissory notes, the conversion price was reduced from $1.00 per share on January 15, 2001 to $.49 per share on December 31, 2003 for failure to register under the Securities Act of 1933, as amended, the common stock underlying the convertible promissory notes and underlying warrants on February 15, 2001. Reductions in conversion price were recognized at the date of reduction by an increase to additional paid-in capital and an increase in the discount on the convertible promissory notes. Furthermore, the interest rate was increased to 12.5% per annum from 11% per annum because the registration statement was not filed before March 1, 2001. At September 30, 2006, the outstanding principal and interest of the convertible promissory notes was $788,888. | ||
On January 1, 2002, the Company recorded 11,815 shares of common stock issuable in payment of $11,815 accrued interest on a portion of the Companys convertible promissory notes. | ||
In November and December 2003 and March 2004, $455,000, $50,000 and $5,636, respectively, of these convertible promissory notes matured. The Company has not made payment or negotiated an extension of these notes, and the lenders have not made any demands. The Company is currently developing a plan to satisfy these notes subject to the approval of each individual note holder. | ||
10. | COMMON STOCK OPTIONS AND WARRANTS | |
The following table summarizes the Companys employee stock option activity for the three and nine months ended September 30, 2006: |
Three Months | Weighted | Nine Months | Weighted | |||||||||||||
Ended | Average | Ended | Average | |||||||||||||
September 30, | Exercise Price | September 30, | Exercise Price | |||||||||||||
2006 | 2006 | |||||||||||||||
Options outstanding, beginning and end of the
period |
3,083,034 | $ | .43 | 3,083,034 | $ | .43 | ||||||||||
In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment. SFAS 123(R) replaces SFAS No. 123, Accounting for Stock-Based Compensation, and supersedes Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees. The Company adopted SFAS 123(R) on January 1, 2006 using the modified prospective method as described in the standard. Under the modified prospective method, the Company is required to record compensation cost for new and modified awards over the related vesting period of such awards prospectively and record compensation cost prospectively for the unvested portion at time of adoption, of previously issued and outstanding awards over the remaining vesting period of such awards. As of January 1, 2006, the Company had no unvested outstanding awards and as a result, the adoption of SFAS123(R) had no impact on the Companys consolidated financial statements or consolidated results of operations. | ||
The Company used the modified prospective method at the date of adoption and therefore results for the three and nine months ended September 30, 2005 have not been restated. Had compensation expense for employee stock options granted under our stock option plans been determined based on fair value at the grant date consistent with SFAS No. 123, our net income and earnings per share for the three and nine months ended September 30, 2005 would have been the pro forma amounts indicated below and were estimated using the Black-Scholes option pricing model with the following weighted average assumptions: |
-11-
Risk free interest rate |
4.5 | % | ||
Expected volatility |
122.5 | % | ||
Dividend yield |
0.0 | % | ||
Weighted average expected life |
5 years |
Three Months Ended | Nine Months Ended | |||||||
September 30, 2005 | September 30, 2005 | |||||||
Net income (loss) |
||||||||
As reported |
$ | (15,668 | ) | $ | 55,572 | |||
Pro forma |
$ | (39,783 | ) | $ | 31,457 | |||
Basic income (loss) per share |
||||||||
As reported |
$ | | $ | .01 | ||||
Pro forma |
$ | (.01 | ) | $ | | |||
Diluted income (loss) per share |
||||||||
As reported |
$ | | $ | .01 | ||||
Pro forma |
$ | (.01 | ) | $ | |
The following table summarizes the Companys common stock purchase warrant and non-employee stock option activity for the three and nine months ended September 30, 2006: |
Three Months | Weighted | Nine Months | Weighted | |||||||||||||
Ended | Average | Ended | Average | |||||||||||||
September 30, | Exercise Price | September 30, | Exercise Price | |||||||||||||
2006 | 2006 | |||||||||||||||
Warrants and
non-employee stock
options
outstanding,
beginning of the
period |
774,000 | $ | .39 | 1,479,306 | $ | .82 | ||||||||||
Warrants and
non-employee stock
options exercised
during the period |
| | (18,000 | ) | .01 | |||||||||||
Warrants and
non-employee stock
options expired
during the period |
| 1.47 | (687,306 | ) | 1.33 | |||||||||||
Warrants and
non-employee stock
options
outstanding, end of
the period |
774,000 | $ | .39 | 774,000 | $ | .39 | ||||||||||
11. | RECENTLY ISSUED ACCOUNTING STANDARDS | |
In February 2006, the FASB issued Statement No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS No. 155), which amends FASB Statements No. 133 and 140. This Statement permits fair value re-measurement for any hybrid financial instrument containing an embedded derivative that would otherwise require bifurcation, and broadens a Qualified Special Purpose Entitys (QSPE) permitted holdings to include passive derivative financial instruments that pertain to other derivative financial instruments. This Statement is effective for all financial instruments acquired, issued or subject to a re-measurement event occurring after the beginning of an entitys first fiscal year beginning after September 15, 2006. This Statement has no current applicability to the Companys financial statements. Management plans to adopt this Statement on January 1, 2007 and it is anticipated that the initial adoption of this Statement will not have a material impact on the Companys financial position, results of operations, or cash flows. | ||
In June 2006, the FASB issued Interpretation 48, Accounting for Uncertainty in Income Taxes (FIN 48), an interpretation of FASB Statement No. 109, Accounting for Income Taxes. FIN 48 |
-12-
clarifies the accounting and reporting for income taxes where interpretation of the law is uncertain. FIN 48 prescribes a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of income tax uncertainties with respect to positions taken or expected to be taken in income tax returns. FIN 48 is effective for fiscal years beginning after December 15, 2006. This Statement has no current applicability to the Companys financial statements. Management plans to adopt this Statement on January 1, 2007 and it is anticipated that the initial adoption of FIN 48 will not have a material impact on the Companys financial position, results of operations, or cash flows. | ||
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted. Management is assessing the impact of the adoption of this Statement. | ||
In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans (SFAS No. 158), an amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires (a) recognition of the funded status (measured as the difference between the fair value of the plan assets and the benefit obligation) of a benefit plan as an asset or liability in the employers statement of financial position, (b) measurement of the funded status as of the employers fiscal year-end with limited exceptions, and (c) recognition of changes in the funded status in the year in which the changes occur through comprehensive income. The requirement to recognize the funded status of a benefit plan and the disclosure requirements are effective as of the end of the fiscal year ending after December 15, 2006. The requirement to measure the plan assets and benefit obligations as of the date of the employers fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. This Statement has no current applicability to the Companys financial statements. Management plans to adopt this Statement on December 31, 2006 and it is anticipated the adoption of SFAS No. 158 will not have a material impact to the Companys financial position, results of operations, or cash flows. | ||
In September 2006, the Securities Exchange Commission issued Staff Accounting Bulletin No. 108 (SAB No. 108). SAB No. 108 addresses how the effects of prior year uncorrected misstatements should be considered when quantifying misstatements in current year financial statements. SAB No. 108 requires companies to quantify misstatements using a balance sheet and income statement approach and to evaluate whether either approach results in quantifying an error that is material in light of relevant quantitative and qualitative factors. When the effect of initial adoption is material, companies will record the effect as a cumulative effect adjustment to beginning of year retained earnings and disclose the nature and amount of each individual error being corrected in the cumulative adjustment. SAB No. 108 will be effective beginning January 1, 2007 and it is anticipated that the initial adoption of SAB No. 108 will not have a material impact on the Companys financial position, results of operations, or cash flows. | ||
12. | SIGNIFICANT CUSTOMER | |
During the nine months ended September 30, 2005, the Company had one customer that comprised approximately 27% of total revenues. The customers service contract expired on December 31, |
-13-
2005 without renewal or extension. Consequently, the Company experienced a loss of this revenue commencing in 2006 without a corresponding reduction in expenses. | ||
13. | RELATED PARTY TRANSACTIONS | |
The Company is in default on an operating lease for certain equipment which is leased from one of its significant shareholders who also holds a $320,000 interim loan that is also in default (see Note 9. Notes Payable, above). The original lease was dated November 21, 2001 and required 12 monthly rental payments of $6,088 with a fair market purchase option at the end of the 12-month lease. Upon default on the lease, the Company has continued leasing the equipment on a month-to-month basis at the same monthly rate as the original lease. The Company has been unable to make the month-to-month payments. In January 2006, the Company agreed to extend the expiration date on 425,000 common stock purchase warrants for the lessor in return for a credit of $17,960 on the operating lease. At September 30, 2006 the unpaid lease payments totaled $255,817. The lessor has not made any demands for payment or threatened to terminate the month-to-month lease arrangement. | ||
14. | CONTINGENCIES | |
During September 2005, the Company received a back billing from AT&T (formerly SBC) of approximately $230,000. Since then, the Company has received a number of additional back billings from AT&T that total in excess of $5,800,000. The Company believes AT&T has no basis for these charges, is currently reviewing these billings with its attorneys and plans to vigorously dispute the charges. Therefore, the Company has not recorded any expense or liability related to these billings. | ||
As a telecommunications company, the Company is affected by regulatory proceedings in the ordinary course of its business at the state and federal levels. These include proceedings before both the Federal Communications Commission and the Oklahoma Corporation Commission (OCC). For example, the Company along with many other telecommunications companies in Oklahoma is currently a party to one or more proceedings before the OCC relating to the terms of its interconnection agreement with AT&T (formerly SBC Communications) and an anticipated successor to this interconnection agreement. These proceedings were initiated due to the unreasonable changes that AT&T was proposing be incorporated in the successor interconnection agreement. During April 2006 the OCC ruled in favor of the Company. However, AT&T has asked for an appeal of this ruling. Therefore, the regulatory proceeding concerning the terms of the interconnection agreement with AT&T, which is based upon their standard interconnection agreement, and the anticipated successor thereto is ongoing and is expected to conclude during 2006. The Company is unable to accurately predict the outcome of this regulatory proceeding at this time but an unfavorable outcome could have a material adverse effect on the Companys business, financial condition or results of operations. |
-14-
-15-
-16-
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2006 | September 30, 2005 | September 30, 2006 | September 30, 2005 | |||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Access service revenues |
$ | 194,865 | 41.2 | % | $ | 213,654 | 37.6 | % | $ | 578,477 | 43.8 | % | $ | 666,301 | 37.6 | % | ||||||||||||||||
Co-location and other revenues |
277,755 | 58.8 | 354,063 | 62.4 | 743,092 | 56.2 | 1,104,072 | 62.4 | ||||||||||||||||||||||||
Total revenues |
472,620 | 100.0 | 567,717 | 100.0 | 1,321,569 | 100.0 | 1,770,373 | 100.0 | ||||||||||||||||||||||||
Cost of access service revenues |
64,301 | 13.6 | 72,608 | 12.8 | 185,703 | 14.1 | 211,020 | 11.9 | ||||||||||||||||||||||||
Cost of co-location and other
revenues |
63,677 | 13.5 | 45,889 | 8.1 | 178,661 | 13.5 | 133,247 | 7.5 | ||||||||||||||||||||||||
Selling, general and
administrative
expenses |
292,135 | 61.8 | 333,288 | 58.7 | 989,221 | 74.8 | 981,313 | 55.5 | ||||||||||||||||||||||||
Depreciation and amortization |
74,884 | 15.8 | 106,289 | 18.7 | 234,724 | 17.8 | 317,173 | 17.9 | ||||||||||||||||||||||||
Total operating costs and
expenses |
494,997 | 104.7 | 558,074 | 98.3 | 1,588,309 | 120.2 | 1,642,753 | 92.8 | ||||||||||||||||||||||||
Income (loss) from operations |
(22,377 | ) | (4.7 | ) | 9,643 | 1.7 | (266,740 | ) | (20.2 | ) | 127,620 | 7.2 | ||||||||||||||||||||
Gain on debt forgiveness |
18,470 | 3.9 | 1,212 | .2 | 18,470 | 1.4 | 1,212 | .1 | ||||||||||||||||||||||||
Gain on bad debt recovery, net |
| | | | | | 17,500 | .9 | ||||||||||||||||||||||||
Interest expense |
(26,749 | ) | (5.7 | ) | (26,523 | ) | (4.7 | ) | (80,507 | ) | (6.1 | ) | (90,760 | ) | (5.1 | ) | ||||||||||||||||
Net income (loss) before income
taxes |
(30,656 | ) | (6.5 | ) | (15,668 | ) | (2.8 | ) | (328,777 | ) | (24.9 | ) | 55,572 | 3.1 | ||||||||||||||||||
Income tax expense (benefit) |
| | | | | | | | ||||||||||||||||||||||||
Net income (loss) |
$ | (30,656 | ) | (6.5 | )% | $ | (15,668 | ) | (2.8 | )% | $ | (328,777 | ) | (24.9 | )% | $ | 55,572 | 3.1 | % | |||||||||||||
-17-
-18-
-19-
-20-
For the Periods Ended September 30, | ||||||||
2006 | 2005 | |||||||
Net cash flows provided by operations |
$ | 119,020 | $ | 351,691 | ||||
Net cash flows used in investing activities |
(54,215 | ) | (153,598 | ) | ||||
Net cash flows used in financing activities |
(68,631 | ) | (195,534 | ) |
o | mergers and acquisitions and | ||
o | further development of operations support systems and other automated back office systems |
-21-
-22-
-23-
-24-
-25-
(a) | The following exhibits are either filed as part of or are incorporated by reference in this Report: |
-26-
Exhibit | ||||
Number | Exhibit | |||
3.1
|
Certificate of Incorporation, as amended (filed as Exhibit 2.1 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference). | # | ||
3.2
|
Bylaws (filed as Exhibit 2.2 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference) | # | ||
4.1
|
Specimen Certificate of Registrants Common Stock (filed as Exhibit 4.1 to the Companys Form 10-KSB for the fiscal year ended December 31, 1999, and incorporated herein by reference). | # | ||
4.2
|
Certificate of Correction to the Amended Certificate of Incorporation and the Ninth Section of the Certificate of Incorporation (filed as Exhibit 2.1 to Registrants Registration Statement on form 10-SB, file number 000-27031 and incorporated by reference). | # | ||
4.3
|
Certificate of Correction to Articles II and V of Registrants Bylaws (filed as Exhibit 2.1 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference). | # | ||
4.4
|
Form of Warrant Agreement for Interim Financing in the amount of $505,000 (filed as Exhibit 4.1 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.5
|
Form of Warrant Certificate for Florida Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.2 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.6
|
Form of Promissory Note for Florida Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.3 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.7
|
Form of Warrant Certificate for Georgia Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.4 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.8
|
Form of Promissory Note for Georgia Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.5 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.9
|
Form of Warrant Certificate for Illinois Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.6 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.10
|
Form of Promissory Note for Illinois Investors for Interim Financing in the amount of $505,000 (filed as Exhibit 4.7 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.11
|
Form of Warrant Agreement for Interim Financing in the amount of $500,000 (filed as Exhibit 4.8 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.12
|
Form of Warrant Certificate for Interim Financing in the amount of $500,000 (filed as Exhibit 4.9 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
4.13
|
Form of Promissory Note for Interim Financing in the amount of $500,000 (filed as Exhibit 4.10 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # |
-27-
Exhibit | ||||
Number | Exhibit | |||
4.14
|
Form of Convertible Promissory Note for September 29, 2000, private placement
(filed as Exhibit 4.13 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000 and incorporated herein by reference). |
# | ||
4.15
|
Form of Warrant Agreement for September 29, 2000, private placement (filed as Exhibit 4.13 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000 and incorporated herein by reference). | # | ||
4.16
|
Form of 2001 Exchange Warrant Agreement (filed as Exhibit 4.16 to Registrants Form 10-QSB for the quarter ended June 30, 2001 and incorporated herein by reference) | # | ||
4.17
|
Form of 2001 Exchange Warrant Certificate (filed as Exhibit 4.17 to Registrants Form 10-QSB for the quarter ended June 30, 2001 and incorporated herein by reference) | # | ||
10.1
|
Financial Advisory Services Agreement between the Company and National Securities Corporation, dated September 17, 1999 (filed as Exhibit 10.1 to Registrants Form 10-KSB for the fiscal year ended December 31, 1999, and incorporated herein by reference). | # | ||
10.2
|
Lease Agreement between the Company and BOK Plaza Associates, LLC, dated December 2, 1999 (filed as Exhibit 10.2 to Registrants Form 10-KSB for the fiscal year ended December 31, 1999, and incorporated herein by reference). | # | ||
10.3
|
Interconnection agreement between Registrant and Southwestern Bell dated March 19, 1999 (filed as Exhibit 6.1 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference). | # | ||
10.4
|
Stock Purchase Agreement between the Company and Animus Communications, Inc. (filed as Exhibit 6.2 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference). | # | ||
10.5
|
Registrar Accreditation Agreement effective February 8, 2000, by and between Internet Corporation for Assigned Names and Numbers and FullWeb, Inc. d/b/a FullNic f/k/a Animus Communications, Inc. (filed as Exhibit 10.1 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended March 31, 2000 and incorporated herein by reference). | # | ||
10.6
|
Master License Agreement For KMC Telecom V, Inc., dated June 20, 2000, by and between FullNet Communications, Inc. and KMC Telecom V, Inc. (filed as Exhibit 10.1 to the Registrants Quarterly Report on Form 10-QSB for the Quarter ended June 30, 2000 and incorporated herein by reference). | # | ||
10.7
|
Domain Registrar Project Completion Agreement, dated May 10, 2000, by and between FullNet Communications, Inc., FullWeb, Inc. d/b/a FullNic and Think Capital (filed as Exhibit 10.2 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended June 30, 2000 and incorporated herein by reference). | # | ||
10.8
|
Amendment to Financial Advisory Services Agreement between Registrant and National Securities Corporation, dated April 21, 2000 (filed as Exhibit 10.3 to Registrants Quarterly Report on Form 10-QSB for the Quarter ended June 30, 2000 and incorporated herein by reference). | # | ||
10.9
|
Asset Purchase Agreement dated June 2, 2000, by and between FullNet of Nowata and FullNet Communications, Inc. (filed as Exhibit 99.1 to Registrants Form 8-K filed on June 20, 2000 and incorporated herein by reference). | # | ||
10.10
|
Asset Purchase Agreement dated February 4, 2000, by and between FullNet of Bartlesville and FullNet Communications, Inc. (filed as Exhibit 2.1 to Registrants Form 8-K filed on February 18, 2000 and incorporated herein by reference). | # |
-28-
Exhibit | ||||
Number | Exhibit | |||
10.11
|
Agreement and Plan of Merger Among FullNet Communications, Inc., FullNet, Inc. and Harvest Communications, Inc. dated February 29, 2000 (filed as Exhibit 2.1 to Registrants Form 8-K filed on March 10, 2000 and incorporated herein by reference). | # | ||
10.12
|
Asset Purchase Agreement dated January 25, 2000, by and between FullNet of Tahlequah, and FullNet Communications, Inc. (filed as Exhibit 2.1 to Registrants Form 8-K filed on February 9, 2000 and incorporated herein by reference). | # | ||
10.13
|
Promissory Note dated August 2, 2000, issued to Timothy J. Kilkenny (filed as
Exhibit 10.13 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). |
# | ||
10.14
|
Warrant Agreement dated August 2, 2000, issued to Timothy J. Kilkenny (filed as Exhibit 10.14 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.15
|
Warrant Certificate dated August 2, 2000 issued to Timothy J. Kilkenny (filed as Exhibit 10.15 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.16
|
Stock Option Agreement dated December 8, 2000, issued to Timothy J. Kilkenny (filed as Exhibit 10.16 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.17
|
Warrant Agreement dated November 9, 2000, issued to Roger P. Baresel (filed as Exhibit 10.17 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.18
|
Warrant Agreement dated December 29, 2000, issued to Roger P. Baresel (filed as Exhibit 10.18 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.19
|
Stock Option Agreement dated February 29, 2000, issued to Wallace L Walcher (filed as Exhibit 10.19 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.20
|
Stock Option Agreement dated February 17, 1999, issued to Timothy J. Kilkenny (filed as Exhibit 3.1 to Registrants Registration Statement on Form 10-SB, file number 000-27031 and incorporated herein by reference). | # | ||
10.21
|
Stock Option Agreement dated October 19, 1999, issued to Wesdon C. Peacock (filed as Exhibit 10.21 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.22
|
Stock Option Agreement dated April 14, 2000, issued to Jason C. Ayers (filed as Exhibit 10.22 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.23
|
Stock Option Agreement dated May 1, 2000, issued to B. Don Turner (filed as Exhibit 10.23 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.24
|
Form of Stock Option Agreement dated December 8, 2000, issued to Jason C. Ayers, Wesdon C. Peacock, B. Don Turner and Wallace L. Walcher (filed as Exhibit 10.24 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.25
|
Warrant Certificate Dated November 9, 2000, issued to Roger P. Baresel (filed as Exhibit 10.25 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.26
|
Warrant Certificate Dated November 9, 2000, issued to Roger P. Baresel (filed as Exhibit 10.26 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.27
|
Warrant Certificate Dated December 29, 2000, issued to Roger P. Baresel (filed as Exhibit 10.27 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.28
|
Stock Option Agreement dated October 13, 2000, issued to Roger P. Baresel (filed as Exhibit 10.28 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.29
|
Stock Option Agreement dated October 12, 1999, issued to Travis Lane (filed as Exhibit 10.29 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # |
-29-
Exhibit | ||||
Number | Exhibit | |||
10.30
|
Promissory Note dated January 5, 2001, issued to Generation Capital Associates
(filed as Exhibit 10.30 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). |
# | ||
10.31
|
Placement Agency Agreement dated November 8, 2000 between FullNet Communications, Inc. and National Securities Corporation (filed as Exhibit 10.31 to Registrants Form 10-KSB for the fiscal year ended December 31, 2000). | # | ||
10.32
|
Promissory Note dated January 25, 2000, issued to Fullnet of Tahlequah, Inc. | # | ||
10.33
|
Promissory Note dated February 7, 2000, issued to David Looper | # | ||
10.34
|
Promissory Note dated February 29, 2000, issued to Wallace L. Walcher | # | ||
10.35
|
Promissory Note dated June 2, 2000, issued to Lary Smith | # | ||
10.36
|
Promissory Note dated June 15, 2001, issued to higganbotham.com L.L.C. | # | ||
10.37
|
Promissory Note dated November 19, 2001, issued to Northeast Rural Services | # | ||
10.38
|
Promissory Note dated November 19, 2001, issued to Northeast Rural Services | # | ||
10.39
|
Form of Convertible Promissory Note dated September 6, 2002 | # | ||
10.40
|
Employment Agreement with Timothy J. Kilkenny dated July 31, 2002 | # | ||
10.41
|
Employment Agreement with Roger P. Baresel dated July 31, 2002 | # | ||
10.42
|
Letter from Grant Thornton LLP to the Securities and Exchange Commission dated January 30, 2003 | # | ||
10.43
|
Form 8-K dated January 30, 2003 reporting the change in certifying accountant | # | ||
10.44
|
Form 8-K dated September 20, 2005 reporting the change in certifying accountant | # | ||
22.1
|
Subsidiaries of the Registrant | # | ||
31.1
|
Certification pursuant to Rules 13a-14(a) and 15d-14(a) of Timothy J. Kilkenny | * | ||
31.2
|
Certification pursuant to Rules 13a-14(a) and 15d-14(a) of Roger P. Baresel | * | ||
32.1
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Timothy J. Kilkenny | * | ||
32.2
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Roger P. Baresel | * |
# | Incorporated by reference. | |
* | Filed herewith. |
-30-
Date: November 14, 2006
|
By: | /s/ TIMOTHY J. KILKENNY
|
||||
Timothy J. Kilkenny Chief Executive Officer |
||||||
Date: November 14, 2006
|
By: | /s/ ROGER P. BARESEL
|
||||
Roger P. Baresel President and Chief Financial and Accounting Officer |
-31-