Delaware
|
11-2203988
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
|
|
Unaudited
|
|
|
|
||
|
|
March
31,
|
|
December
31,
|
|
||
|
|
2008
|
|
2007
|
|||
Assets
|
|||||||
Current
assets:
|
|
|
|||||
Cash
and cash equivalents
|
$
|
315
|
$
|
494
|
|||
Accounts
receivable - trade,
less
allowance for doubtful accounts of $25 in 2008 and $50 in
2007
|
5,462
|
5,098
|
|||||
Inventories
|
7,098
|
6,411
|
|||||
Prepaid
expenses and other current assets
|
503
|
203
|
|||||
Total
current assets
|
13,378
|
12,206
|
|||||
|
|||||||
Property,
plant and equipment, net
|
1,645
|
1,678
|
|||||
Goodwill
|
2,961
|
2,961
|
|||||
Other
assets
|
54
|
54
|
|||||
Total
assets
|
$
|
18,038
|
$
|
16,899
|
|||
|
|||||||
Liabilities
and Stockholders’ Deficit
|
|||||||
Current
liabilities:
|
|||||||
Senior
debt
|
$
|
24,373
|
$
|
24,373
|
|||
Subordinated
notes
|
6,144
|
6,144
|
|||||
6%
Convertible subordinated debentures
|
385
|
385
|
|||||
Accounts
payable
|
6,289
|
5,523
|
|||||
Accrued
expenses and other
|
2,855
|
2,447
|
|||||
Other
accrued interest payable
|
8,436
|
7,847
|
|||||
Total
current liabilities
|
48,482
|
46,719
|
|||||
|
|||||||
Deferred
compensation and other long term liabilities
|
704
|
707
|
|||||
Total
liabilities
|
49,186
|
47,426
|
|||||
|
|||||||
Commitments
and contingencies
|
|||||||
|
|||||||
Stockholders’
deficit:
|
|||||||
Preferred
stock, no par value; authorized 1,000,000 shares, none
issued
|
-
|
-
|
|||||
Common
stock, par value $.01; authorized 20,000,000 shares, issued 10,084,557
shares in 2008 and 2007
|
101
|
101
|
|||||
Additional
paid-in capital
|
76,125
|
76,125
|
|||||
Accumulated
deficit
|
(100,994
|
)
|
(100,457
|
)
|
|||
Accumulated
other comprehensive loss:
|
|||||||
Foreign
currency translation adjustment
|
(4,442
|
)
|
(4,358
|
)
|
|||
|
(29,210
|
)
|
(28,589
|
)
|
|||
Treasury
stock, at cost, 30,940 shares
|
(1,938
|
)
|
(1,938
|
)
|
|||
Total
stockholders’ deficit
|
(31,148
|
)
|
(30,527
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
18,038
|
$
|
16,899
|
Three
Months Ended
|
|
||||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2008
|
|
2007
|
|||
Sales
|
$
|
6,545
|
$
|
8,202
|
|||
Cost
of sales
|
4,708
|
5,582
|
|||||
Gross
profit
|
1,837
|
2,620
|
|||||
Selling,
general and administrative expenses
|
1,342
|
1,581
|
|||||
Research
and development expenses
|
424
|
373
|
|||||
Total
expenses
|
1,766
|
1,954
|
|||||
Operating
income
|
71
|
666
|
|||||
Interest
expense, net
|
(591
|
)
|
(440
|
)
|
|||
Other
income (expense), net
|
8
|
(1
|
)
|
||||
Income
(loss) from continuing operations before income taxes
|
(512
|
)
|
225
|
||||
Income
tax expense
|
(25
|
)
|
(26
|
)
|
|||
Income
(loss) from continuing operations
|
(537
|
)
|
199
|
||||
Discontinued
operations:
|
|||||||
Loss
from discontinued operations (net of taxes of zero)
|
--
|
(34
|
)
|
||||
Net
income (loss)
|
$
|
(537
|
)
|
$
|
165
|
||
Other
comprehensive loss:
|
|||||||
Foreign
currency translation adjustments
|
(84
|
)
|
(73
|
)
|
|||
Comprehensive
income (loss)
|
$
|
(621
|
)
|
$
|
92
|
||
Basic
income (loss) per share of common stock
|
$
|
(0.05
|
)
|
$
|
0.02
|
||
Weighted
average shares outstanding
|
10,054
|
10,054
|
|||||
Diluted
income (loss) per share of common stock
|
$
|
(0.05
|
)
|
$
|
0.02
|
||
Weighted
average shares outstanding
|
10,054
|
10,054
|
Three
Months Ended
|
|
||||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2008
|
|
2007
|
|||
Cash
flows from operating activities of continuing operations:
|
|||||||
Net
income (loss)
|
$
|
(537
|
)
|
$
|
165
|
||
Loss
from discontinued operations
|
--
|
34
|
|||||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
(used
in) operating activities of continuing operations:
|
|||||||
Depreciation
and amortization
|
79
|
71
|
|||||
Inventory
reserves
|
(177
|
)
|
-
|
||||
Allowance
for bad debt
|
(25
|
)
|
-
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(333
|
)
|
(1,738
|
)
|
|||
Inventories
|
(514
|
)
|
(1,661
|
)
|
|||
Prepaid
expenses and other current assets
|
(265
|
)
|
(23
|
)
|
|||
Other
assets
|
(2
|
)
|
(9
|
)
|
|||
Accounts
payable, accrued expenses and other liabilities
|
1,657
|
1,769
|
|||||
Net
cash used in by continuing operations
|
(117
|
)
|
(1,392
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Capital
expenditures, net
|
(22
|
)
|
(144
|
)
|
|||
Net
cash used in investing activities
|
(22
|
)
|
(144
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Increase
in debt
|
--
|
191
|
|||||
Repayments
of senior debt
|
--
|
(150
|
)
|
||||
Net
cash provided by financing activities
|
--
|
41
|
|||||
Effect
of exchange rate changes on cash
|
(40
|
)
|
(43
|
)
|
|||
Decrease
in cash and cash equivalents
|
(179
|
)
|
(1,538
|
)
|
|||
Cash
and cash equivalents - beginning of the year
|
494
|
2,102
|
|||||
Cash
and cash equivalents - end of the period
|
$
|
315
|
$
|
564
|
|||
Supplemental
cash flow disclosure:
|
|||||||
Cash
paid for interest expense
|
$
|
--
|
$
|
24
|
|||
Cash
paid for income taxes
|
$
|
2
|
$
|
--
|
|||
Schedule
of noncash transactions:
|
|||||||
Acquisition
of leased equipment
|
$
|
34
|
$
|
--
|
Note 1: |
Management’s
Responsibility For Interim Financial Statements Including All
Adjustments
Necessary For Fair
Presentation
|
March
31, 2008
|
|
December
31, 2007
|
|||||
Parts
and components
|
$
|
4,075,000
|
$
|
3,669,000
|
|||
Work-in-process
|
892,000
|
858,000
|
|||||
Finished
goods
|
2,131,000
|
1,884,000
|
|||||
$
|
7,098,000
|
$
|
6,411,000
|
|
|
Three
Months Ended
|
|
||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2008
|
|
2007
|
|||
Sales:
|
|||||||
Line
|
$
|
5,392,000
|
$
|
6,814,000
|
|||
Signal
|
1,153,000
|
1,388,000
|
|||||
Total
of Continuing Operations
|
$
|
6,545,000
|
$
|
8,202,000
|
|||
Segment
profit from operations:
|
|||||||
Line
|
$
|
447,000
|
$
|
1,062,000
|
|||
Signal
|
241,000
|
418,000
|
|||||
Total
of Continuing Operations
|
$
|
688,000
|
$
|
1,480,000
|
|||
The
following table reconciles segment totals to consolidated
totals:
|
|||||||
Operating
income:
|
|||||||
Total
segment income
|
|||||||
for
reportable segments
|
$
|
688,000
|
$
|
1,480,000
|
|||
Corporate
and unallocated
|
(617,000
|
)
|
(814,000
|
)
|
|||
Consolidated
total operating income
|
$
|
71,000
|
$
|
666,000
|
|
•
|
|
Level
1—Valuations based on quoted prices in active markets for identical
assets
or liabilities that we have the ability to access. Valuation adjustments
and block discounts are not applied to Level 1 instruments. Since
valuations are based on quoted prices that are readily and regularly
available in an active market, valuation of these products does not
entail
a significant degree of judgment.
|
|
•
|
|
Level
2—Valuations based on quoted prices in markets that are not active
or for
which significant inputs are observable (e.g. interest rates, yield
curves, prepayment speeds, default rates, loss severities, etc.)
or can be
corroborated by observable market
data.
|
|
•
|
|
Level
3—Valuations based on inputs that are unobservable and significant
to the
overall fair value measurements. The unobservable inputs reflect
our own
assumptions about assumptions that market participants might
use.
|
Three
Months Ended March 31,
|
|
||||||
|
|
2008
|
|
2007
|
|||
Revenues
|
$
|
--
|
$
|
72,000
|
|||
Loss
from discontinued operations
|
--
|
(34,000
|
)
|
· |
The
Company’s board of directors approved a one-for-11.11 reverse split of the
Company’s
common
stock, subject to stockholder
approval.
|
· |
The
holder of the senior debt agreed to exchange the principal of the
Old Note
in excess of $10,000,000 for 70% of the Company’s common stock. Any unpaid
interest on the $10,000,000 principal amount accrued through June
30,
2008, which is estimated at $1,250,000, will be added to
principal.
|
· |
The
Company will issue a modified promissory note in favor of the senior
debt
holder for the remaining $11,250,000 principal amount of the Old
Note to
provide for payments of interest of $351,156 on September 30, 2008
and
December 31, 2008 and thereafter at 12½% per annum on the outstanding
principal amount, payable quarterly in arrears, and payments of principal
in twelve quarterly installments each in the amount of $250,000,
with the
first payment of principal becoming due on December 31, 2008, followed
by
13 quarterly installments of principal each in the amount of $500,000,
with a final payment of $1,750,000 becoming due on March 31, 2015.
If the
accrued interest to the closing date is an amount other than $1,250,000,
the final payment will be adjusted accordingly. The Old Note, as
reduced
and modified pursuant to this Agreement, is referred to as the “Amended
Note.”
|
· |
The
maturity date of the New Note will be extended from September 1,
2008 to
September 1, 2010 on the same terms. Principal and interest payments
shall
be payable on the first day of each calendar month commencing on
August 1,
2008 in the amount equal to the amount by which the excess of the
average
cash balance of the Company exceeds $250,000, exclusive of the proceeds
of
the New Note, for the three full Business Weeks ending immediately
prior
to such Payment Date. Interest shall accrue and be payable on the
outstanding principal balance of the New Note at an amount equal
to the
six-month rate of LIBOR. Any interest due on a Payment Date which
remains
unpaid shall be added to principal and shall bear interest at the
same
rate as provided in the New Note.
|
· |
Until
completion of the debt restructuring, the senior debt holder shall
have
the right to designate two members to the Company’s board of
directors, each of whom shall be an independent director as defined
by the
rule of the Nasdaq Stock Market.
|
· |
The
debt restructuring is subject to stockholder approval of the reverse
split
and the debt restructuring and the approval by the holders of the
Company’s subordinated notes in the principal amount of $6,144,000,
together with interest, which was $7,131,000 at March 31, 2008, for
notes
in the principal amount of $1,750,000 and 14% of the Company’s outstanding
common stock, after giving effect to the reverse split. These notes
bear
interest at 10% per annum, are amortized based on a 25-year amortization
schedule and mature 7½ years after issuance. We have obtained the
agreement of more than 95% of the holders of the subordinated
notes to these terms.
|
· |
The
debt restructuring is also subject to agreements of other creditors
accepting reduced amounts for money due to them. These creditors
have
agreed to the reductions.
|
· |
The
agreement also provides that the Company will offer the holders of
its
debentures in the principal amount of $385,000 the right to exchange
their
debentures for their proportionate share of notes in the aggregate
principal amount of $100,000 plus 1% of the Company’s common stock after
giving effect to the reverse split.
|
· |
The
Company has agreed to issue to its key employees 6% of the Company’s
common stock, after giving effect to the reverse split.
|
|
|
|
Three
Months Ended
|
|
|||
|
|
|
March
31,
|
|
|||
|
|
|
2008
|
|
|
2007
|
|
Sales
|
100
|
%
|
100
|
%
|
|||
Cost
of sales
|
72
|
%
|
68
|
%
|
|||
Gross
profit
|
28
|
%
|
32
|
%
|
|||
Selling,
general and administrative expenses
|
21
|
%
|
19
|
%
|
|||
Research
and development expenses
|
6
|
%
|
5
|
%
|
|||
Operating
income
|
1
|
%
|
8
|
%
|
|||
Interest
expense - net
|
(9
|
%)
|
(6
|
%)
|
|||
Income
(loss) from continuing operations
|
(8
|
%)
|
2
|
%
|
|||
Net
(loss) income
|
(8
|
%)
|
2
|
%
|
Three
Months Ended March 31,
|
|
|
|
||||||||||
|
|
2008
|
|
|
|
2007
|
|||||||
Line
|
$
|
5,392,000
|
82
|
%
|
$
|
6,814,000
|
83
|
%
|
|||||
Signal
|
1,153,000
|
18
|
%
|
1,388,000
|
17
|
%
|
|||||||
$
|
6,545,000
|
100
|
%
|
$
|
8,202,000
|
100
|
%
|
· |
Our
board of directors approved a one-for-11.11 reverse split of our
common
stock, subject to stockholder
approval.
|
· |
Cheyne
agreed to exchange the principal of the Old Note in excess of $10,000,000
for 70% of our common stock. Any unpaid interest on the $10,000,000
principal amount accrued through June 30, 2008, which is estimated
at
$1,250,000, will be added to
principal.
|
· |
The
Company will issue a modified promissory note in favor of the senior
debt
holder for the remaining $11,250,000 principal amount of the Old
Note to
provide for payments of interest of $351,156 on September 30, 2008
and
December 31, 2008 and thereafter at 12½% per annum on the outstanding
principal amount, payable quarterly in arrears, and payments of principal
in twelve quarterly installments each in the amount of $250,000,
with the
first payment of principal becoming due on December 31, 2008, followed
by
13 quarterly installments of principal each in the amount of $500,000,
with a final payment of $1,750,000 becoming due on March 31, 2015.
If the
accrued interest to the closing date is an amount other than $1,250,000,
the final payment will be adjusted accordingly. The Old Note, as
reduced
and modified pursuant to this Agreement, is referred to as the “Amended
Note.”
|
· |
The
maturity date of the New Note will be extended from September 1,
2008 to
September 1, 2010 on the same terms. Principal and interest payments
shall
be payable on the first day of each calendar month commencing on
August 1,
2008 in the amount equal to the amount by which the excess of our
average
cash balance exceeds $250,000, exclusive of the proceeds of the New
Note,
for the three full business weeks ending immediately prior to such
payment
date. Interest shall accrue and be payable on the outstanding principal
balance of the New Note at an amount equal to the six-month rate
of LIBOR.
Any interest due on a payment date which remains unpaid shall be
added to
principal and shall bear interest at the same rate as provided in
the New
Note.
|
· |
Until
completion of the debt restructuring, Cheyne shall have the right
to
designate two members to our board of directors, each of whom shall
be an independent director as defined by the rule of the Nasdaq Stock
Market.
|
· |
The
debt restructuring is subject to stockholder approval of the reverse
split
and the debt restructuring and the approval by the holders of our
subordinated notes in the principal amount of $6,144,000, together
with
interest, which was $7,131,000 at March 31, 2008, for notes in the
principal amount of $1,750,000 and 14% of our outstanding common
stock,
after giving effect to the reverse split. These notes bear interest
at 10%
per annum, are amortized based on a 25-year amortization schedule
and
mature 7½ years after issuance. We have obtained the agreement of more
than 95% of the holders of the subordinated notes to these
terms.
|
· |
The
debt restructuring is also subject to agreements of other creditors
accepting reduced amounts for money due to them. These creditors
have
agreed to the reductions.
|
· |
The
agreement also provides that we will offer the holders of our debentures
in the principal amount of $385,000 the right to exchange their debentures
for their proportionate share of notes in the aggregate principal
amount
of $100,000 plus 1% of the Company’s common stock after giving effect to
the reverse split.
|
· |
We
have agreed to issue to our key employees 6% of the Company’s common
stock, after giving effect to the reverse split.
|
· |
Our
board of directors approved a one-for-11.11 reverse split of our
common
stock, subject to stockholder
approval.
|
· |
Cheyne
agreed to exchange the principal of the Old Note in excess of $10,000,000
for 70% of our common stock. Any unpaid interest on the $10,000,000
principal amount accrued through June 30, 2008, which is estimated
at
$1,250,000, will be added to
principal.
|
· |
The
Company will issue a modified promissory note in favor of the senior
debt
holder for the remaining $11,250,000 principal amount of the Old
Note to
provide for payments of interest of $351,156 on September 30, 2008
and
December 31, 2008 and thereafter at 12½% per annum on the outstanding
principal amount, payable quarterly in arrears, and payments of principal
in twelve quarterly installments each in the amount of $250,000,
with the
first payment of principal becoming due on December 31, 2008, followed
by
13 quarterly installments of principal each in the amount of $500,000,
with a final payment of $1,750,000 becoming due on March 31, 2015.
If the
accrued interest to the closing date is an amount other than $1,250,000,
the final payment will be adjusted accordingly.
|
· |
The
maturity date of the New Note will be extended from September 1,
2008 to
September 1, 2010 on the same terms. Principal and interest payments
shall
be payable on the first day of each calendar month commencing on
August 1,
2008 in the amount equal to the amount by which the excess of our
average
cash balance exceeds $250,000, exclusive of the proceeds of the New
Note,
for the three full business weeks ending immediately prior to such
payment
date. Interest shall accrue and be payable on the outstanding principal
balance of the New Note at an amount equal to the six-month rate
of LIBOR.
Any interest due on a payment date which remains unpaid shall be
added to
principal and shall bear interest at the same rate as provided in
the New
Note.
|
· |
Until
completion of the debt restructuring, Cheyne shall have the right
to
designate two members to our board of directors, each of whom shall
be an independent director as defined by the rule of the Nasdaq Stock
Market.
|
· |
The
debt restructuring is subject to stockholder approval of the reverse
split
and the debt restructuring and the approval by the holders of our
subordinated notes in the principal amount of $6,144,000, together
with
interest, which was $7,131,000 at March 31, 2008, for notes in the
principal amount of $1,750,000 and 14% of our outstanding common
stock,
after giving effect to the reverse split. These notes bear interest
at 10%
per annum, are amortized based on a 25-year amortization schedule,
and
mature 7½ years after issuance. We have obtained the agreement of more
than 95% of the holders of the subordinated notes to the terms
of the debt restructuring.
|
· |
The
debt restructuring is also subject to agreements of other creditors
accepting reduced amounts for money due to them. These creditors
have
agreed to the reductions.
|
· |
The
agreement also provides that we will offer the holders of our debentures
in the principal amount of $385,000 the right to exchange their debentures
for their proportionate share of notes in the aggregate principal
amount
of $100,000 plus 1% of the Company’s common stock after giving effect to
the reverse split. The agreement permits us to make payments on the
new
notes being issued, but not on the outstanding
debentures.
|
· |
We
have agreed to issue to our key employees 6% of the Company’s common
stock, after giving effect to the reverse
split.
|
· |
For
services relating to the restructuring plan, we are paying Advicorp,
PLC a
fee of $200,000, payable without interest in twenty five equal monthly
installments of $8,000 which are due from January 2009 until January
2011.
In addition, we will issue to Advicorp five-year warrants to purchase
2%
of the common stock,
after giving effect to the issuances in connection with the debt
restructuring (including shares reserved for issuance to management),
at
an exercise price equal to the average closing price of our common
stock
on the five trading days commencing with the first trading day which
follows the 30th day after the effective date of the reverse
split.
Mr. Marco Elser, a director, is chief executive officer of
Advicorp.
|
10.1
|
Agreement
dated May 8, 2008 between the Company and Cheyne Special Situation
Fund
L.P.
|
10.2
|
Form
of agreement between the Company and the holders of the Company’s
subordinated notes.
|
31.1
|
Certificate
of Chief Executive Officer and Chief Financial Officer pursuant to
Section
302 of the Sarbanes-Oxley Act of 2002.
|
32.1 |
Certificate
of Chief Executive Officer and Chief Financial Officer pursuant to
Section
906 of the Sarbanes-Oxley Act of
2002.
|
PORTA SYSTEMS CORP. | |
Dated:
May 13, 2008
|
By
/s/ Edward B. Kornfeld
Edward
B. Kornfeld
Chief
Executive Officer
and
Chief Financial Officer
|