UNITED STATES

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10–KSB/A-1

(Mark One)

ý

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Fiscal Year Ended December 31, 2001

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File No. 0-230 17

 

CHOICETEL COMMUNICATIONS, INC.

(Name of small business issuer in its charter)

 

Minnesota

 

41-1649949

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

15500 Wayzata Blvd. #1029 Wayzata, MN 55391

(Address of principal executive offices)

 

 

 

Issuer’s telephone number:

(952) 249-1801

 

Securities registered pursuant to Section 12(b) of the Act: None

 

Securities registered pursuant to Section 12(g) of the Act:

 

Title of each class:

 

Name of each exchange on which registered:

Common Stock, $.01 par value

 

The NASDAQ SmallCap Market

Redeemable Warrant

 

The NASDAQ SmallCap Market

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ý  No o

 

Check if there is no disclosure of delinquent filers in response to Item 405 of Regulation S-B is not contained in this form, and no disclosure will be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-KSB or any amendment to this Form 10-KSB. o

 

The revenues for ChoiceTel Communications, Inc. for the fiscal year ended December 31, 2001 were $3,807,325.

 

The aggregate market value of the voting and non-voting common equity held by non–affiliates as of March 15, 2002, based on the closing sale price of the Common Stock on such date as reported on the NASDAQ SmallCap Market, was $2,233,543.

 

On March 15, 2002, the Company had outstanding 3,035,735 shares of Common Stock, par value $.01 per share.

 

DOCUMENTS INCORPORATED BY REFERENCE

 

Portions of the Registrant’s Form SB-2, Registration Number 333-29969, are incorporated by reference into Part II of this Form 10-KSB.

 

Transitional Small Business Disclosure Format (Check one):   Yes o;   No ý

 


 

This amendment #1 corrects inadvertent errors contained in previous filings, which came to light in the preparation of the Company's registration statement on Form S-4 to be filed on or about April 24, 2002.

 

This filing corrects certain market price information and share ownership data. In addition, there is one change to the financial statements, at Note 7, to include a warrant granted to an investor in a former subsidiary for 150,000 shares.

 

PART II

 

ITEM 5.     MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

 

The Company’s Common Stock and Redeemable Warrants have been quoted on the NASDAQ SmallCap Market under the symbol “PHON” and “PHONW”, respectively, since November 10, 1997 . The following table sets forth, for the periods indicated, the range of high and low prices for the Company’s Common Stock and Redeemable Warrants as reported on the NASDAQ SmallCap Market.

 

 

 

Common Stock

 

Redeemable Warrants

 

 

 

High

 

Low

 

High

 

Low

 

2000:

 

 

 

 

 

 

 

 

 

First Quarter

 

$

8.00

 

$

2.25

 

$

2.00

 

$

0.06

 

Second Quarter

 

$

5.88

 

$

2.50

 

$

1.00

 

$

0.25

 

Third Quarter

 

$

3.75

 

$

2.13

 

$

0.38

 

$

0.19

 

Fourth Quarter

 

$

3.06

 

$

1.19

 

$

0.25

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2001:

 

 

 

 

 

 

 

 

 

First Quarter

 

$

1.75

 

$

1.00

 

$

0.09

 

$

0.03

 

Second Quarter

 

$

1.45

 

$

1.00

 

$

0.10

 

$

0.01

 

Third Quarter

 

$

1.09

 

$

0.75

 

$

0.25

 

$

0.01

 

Fourth Quarter

 

$

1.25

 

$

0.75

 

$

0.09

 

$

0.02

 

 

As of  February 15, 2002 there were approximately 386 shareholders of the Company’s Common Stock.

 

 

1



 

 

ITEM 7.     FINANCIAL STATEMENTS

 

The following financial information of the Company is included as follows:

 

 

Page

Report of Independent Auditors

F-1

Consolidated Financial Statements:

 

Consolidated Balance Sheets for Years Ended December 31, 2001 and 2000

F-2

Consolidated Statements of Operations for Years Ended December 31, 2001 and 2000

F-3

Consolidated Statements of Shareholders’ Equity for Years Ended December 31, 2001 and 2000

F-4

Consolidated Statements of Cash Flows for Years Ended December 31, 2001 And 2000

F-5

Notes to Consolidated Financial Statements

F-7

 

 

2



 

PART III

 

 

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

 

The following table sets forth information as of December 31, 2001, regarding the beneficial ownership of shares of Common Stock of the Company by each director and executive officer of the Company, by all directors and executive officers of the Company as a group, and by each shareholder known by the Company to own beneficially more than five percent (5%) of the outstanding shares of the Company’s Common Stock. Unless otherwise noted, each person or group identified possesses sole voting and investment power with respect to such shares.

 

Name and Address of Beneficial Owner

 

Number of Shares
Beneficially Owned (1)

 

Percent of
Outstanding Shares (2)

 

Andrew Redleaf (3)
3033 Excelsior Blvd.
Minneapolis, Minn.  55416

 

445,063

 

14.7

%

 

 

 

 

 

 

Perkins Capital Management (3)
730 East Lake Street
Wayzata, Minn.  55391

 

292,936

 

9.6

%

 

 

 

 

 

 

Melvin Graf (4)
2601 Abbey Hill Dr.
Minnetonka, Minn. 55305

 

213,334

 

7.0

%

 

 

 

 

 

 

Directors, nominees and executive officers:

 

 

 

 

 

 

 

 

 

 

 

Gary S. Kohler (5)(6)(9)

 

918,460

 

30.3

%

Jeffrey R. Paletz

 

342,358

 

11.3

%

Jack S. Kohler (6)

 

260,800

 

8.6

%

Robert A. Hegstrom (7)

 

176,341

 

5.5

%

Michael Wigley (7)(8)(9)

 

417,091

 

13.0

%

All directors, nominees and executive officers as a group (5 persons)

 

1,819,725

 

53.9

%

 


(1)     Each person has sole voting power and sole dispositive power with respect to all outstanding shares, except as otherwise noted or disclosed by the beneficial owners in the Schedule 13G filing described at footnote 3 below.

 

(2)     Based on 3,035,735 shares outstanding at December 31, 2001. Each figure showing the percentage of outstanding shares owned beneficially has been calculated by treating as outstanding and owned the shares which could be purchased by the indicated person(s) within 60 days upon the exercise of existing stock options or warrants.

 

(3)               Reflects information included on either Schedules 13D or 13G filed with the Securities and Exchange Commission.

 

(4)               Includes 13,334 shares held by Miriam Graf.  Mr. Graf disclaims beneficial ownership of such shares.

 

(5)               Includes 40,000 shares held by Gary S. Kohler as custodian for the benefit of his children.  Mr. Kohler disclaims beneficial ownership of such shares.

 

(6)               Includes 200,000 shares currently owned by Gary S. Kohler, who has granted Jack S. Kohler an option to purchase such shares.

 

(7)               Includes options to acquire 166,341 shares from the Company.

 

(8)               Includes 95,325 shares currently owned by Gary S. Kohler, who has granted Michael Wigley an option to purchase such shares.

 

(9)               Includes 4,100 shares held by Mike Wigley’s three children.  Mr. Wigley disclaims beneficial ownership of such shares.

 

(10)         Includes warrants to purchase 5,000 shares from the Company.

 

 

3


 


 

Section 16(a) Beneficial Ownership Reporting Compliance

 

Section 16(a) of the Securities Exchange Act of 1934, as amended, requires the Company’s officers, directors, and persons who own more than ten percent of a registered class of the Company’s equity securities to file certain reports regarding ownership of, and transactions in, the Company’s securities with the Securities and Exchange Commission (the “SEC”).  These officers, and directors and stockholders are also required by SEC rules to furnish the Company with copies of all Section 16(a) reports that are filed with the SEC.  Based solely on a review of copies of such forms received by the Company, the Company believes that for the year ended December 31, 2001, all Section 16(a) reports required to be filed by the Company’s executive officers, directors and 10% stockholders were filed on a timely basis, except a Form 4 filed by Jeff Paletz on June 14, 2001 which was due no later than June 10, 2001.

 

 

4



 

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

ChoiceTel Communications, Inc.

 

 

 

Date: April 23, 2002

 

By /s/

Gary S. Kohler

 

 

 

Gary S. Kohler

 

Chairman of the Board of Directors

 

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

 

Signature

 

Title

 

Date

 

 

 

 

 

/s/

Gary S. Kohler

 

Director

 

April 23, 2002

 

Gary S. Kohler

 

 

 

 

 

 

 

 

 

/s/

Jeffrey R. Paletz

 

President and Director

 

April 23, 2002

 

Jeffrey R. Paletz

 

 

 

 

 

 

 

 

 

/s/

Jack S. Kohler

 

Vice President and Chief Financial Officer

 

April 23, 2002

 

Jack S. Kohler

 

 

 

 

 

 

 

 

 

/s/

Robert A. Hegstrom

 

Director

 

April 23, 2002

 

Robert A. Hegstrom

 

 

 

 

 

 

 

 

 

/s/

Michael Wigley

 

Director

 

April 23, 2002

 

Michael Wigley

 

 

 

 

 

 

5



 

 

INDEPENDENT AUDITORS’ REPORT

 

 

Board of Directors

ChoiceTel Communications, Inc.

Minneapolis, Minnesota

 

 

We have audited the accompanying consolidated balance sheets of ChoiceTel Communications, Inc. and Subsidiary as of December 31, 2001 and 2000, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years then ended.  These financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of ChoiceTel Communications, Inc. and Subsidiary as of December 31, 2001 and 2000, and the consolidated results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

 

As disclosed in the outstanding warrants table of Note 7 to the financial statements, an omission resulting in the understatement of previously reported warrants outstanding as of December 31, 2001 and 2000, was discovered by management of the Company subsequent to March 14, 2002.  Accordingly, an adjustment has been made to Note 7 to include the corrected warrant information.

 

 

 

/s/ Schechter Dokken Kanter Andrews & Selcer Ltd.

 

 

 

Minneapolis, Minnesota

March 14, 2002, except for the last paragraph of Note 7 for which the date is April 22, 2002

 

F-1



 

 

 

 

 

CONSOLIDATED

 

CHOICETEL COMMUNICATIONS, INC.

 

 

BALANCE SHEETS

 

AND SUBSIDIARY

 

 

 

DECEMBER 31

 

 

 

 

 

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

751,059

 

$

580,926

 

Investments

 

2,454,084

 

2,203,306

 

Receivables

 

278,066

 

521,072

 

Prepaid and other assets

 

325,354

 

228,054

 

Deferred taxes

 

493,000

 

1,873,000

 

 

 

 

 

 

 

Total current assets

 

4,301,563

 

5,406,358

 

 

 

 

 

 

 

Property and equipment, net

 

1,843,101

 

2,307,683

 

Other assets

 

67,292

 

30,591

 

 

 

 

 

 

 

 

 

$

6,211,956

 

$

7,744,632

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

15,468

 

$

1,788,235

 

Accrued expenses

 

241,920

 

588,888

 

 

 

 

 

 

 

Total current liabilities

 

257,388

 

2,377,123

 

 

 

 

 

 

 

Shareholders’ equity

 

5,954,568

 

5,367,509

 

 

 

 

 

 

 

 

 

$

6,211,956

 

$

7,744,632

 

 

 

 

 

 

See notes to consolidated financial statements.

 

 

 

F-2



 

 

 

 

 

CONSOLIDATED

 

CHOICETEL COMMUNICATIONS, INC.

 

STATEMENTS OF OPERATIONS

 

AND SUBSIDIARY

 

YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Service revenue

 

$

3,807,325

 

$

4,408,542

 

Cost of service

 

1,416,455

 

1,883,101

 

 

 

 

 

 

 

Gross margin

 

2,390,870

 

2,525,441

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

2,177,647

 

4,004,614

 

Loss from impairment and sale of assets

 

 

 

3,776,783

 

Amortization and write-off of goodwill

 

 

 

1,061,735

 

Adjustment of accrued sales tax liability

 

 

 

(508,876

)

Deferred loss

 

 

 

66,280

 

 

 

 

 

 

 

Total operating expenses

 

2,177,647

 

8,400,536

 

 

 

 

 

 

 

Operating income (loss)

 

213,223

 

(5,875,095

)

 

 

 

 

 

 

Other income

 

 

 

 

 

Gain on sale of subsidiary, net

 

1,893,515

 

 

 

Investment income

 

250,778

 

203,306

 

Interest income, net

 

15,327

 

107,807

 

 

 

 

 

 

 

 

 

2,159,620

 

311,113

 

 

 

 

 

 

 

Income (loss) before income taxes

 

2,372,843

 

(5,563,982

)

 

 

 

 

 

 

Provision for income tax (benefit)

 

1,368,734

 

(1,751,000

)

 

 

 

 

 

 

Income (loss) before minority interest

 

1,004,109

 

(3,812,982

)

 

 

 

 

 

 

Minority interest

 

 

 

791,654

 

 

 

 

 

 

 

Net income (loss)

 

$

1,004,109

 

$

(3,021,328

)

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

Net income (loss), basic and diluted

 

$

.31

 

$

(0.93

)

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

Basic

 

3,220,728

 

3,245,016

 

 

 

 

 

 

 

Diluted

 

3,235,985

 

3,245,016

 

 

 

 

 

 

See notes to consolidated financial statements.

 

F-3



 

CONSOLIDATED STATEMENTS

 

OF SHAREHOLDERS’ EQUITY

 

CHOICETEL COMMUNICATIONS, INC.

 

 

 

 

 

YEARS ENDED

 

AND SUBSIDIARY

 

 

 

 

 

DECEMBER 31, 2001 AND 2000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,000,000 shares authorized, $.01 par

 

 

 

 

 

 

 

 

 

Shares

 

Amount

 

Additional

paid-in

capital

 

Accumulated

deficit

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2000

 

2,926,906

 

$

29,269

 

$

6,181,621

 

$

(36,019

)

$

6,174,871

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of minority shares of subsidiary

 

 

 

 

 

135,000

 

 

 

135,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock options for services

 

 

 

 

 

38,000

 

 

 

38,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

618,793

 

6,188

 

2,285,741

 

 

 

2,291,929

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common stock

 

(137,618

)

(1,376

)

(249,587

)

 

 

(250,963

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

(3,021,328

)

(3,021,328

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2000

 

3,408,081

 

34,081

 

8,390,775

 

(3,057,347

)

5,367,509

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock in connection with sale of subsidiary

 

20,000

 

200

 

19,800

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock

 

100

 

1

 

124

 

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common stock

 

(392,386

)

(3,924

)

(433,251

)

 

 

(437,175

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

1,004,109

 

1,004,109

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2001

 

3,035,795

 

$

30,358

 

$

7,977,448

 

$

(2,053,238

)

$

5,954,568

 

 

 

 

See notes to consolidated financial statements.

 

F-4



 

 

 

 

CONSOLIDATED

 

CHOICETEL COMMUNICATIONS, INC.

 

STATEMENTS OF CASH FLOWS

 

AND SUBSIDIARY

 

YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

1,004,109

 

$

(3,021,328

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Deferred taxes

 

1,380,000

 

(1,571,000

)

Depreciation

 

277,286

 

392,055

 

Amortization and goodwill write-off, net

 

18,299

 

770,542

 

Stock based compensation issued

 

 

 

38,000

 

Stock issued in connection with sale of subsidiary

 

20,000

 

 

 

Minority interest loss

 

 

 

(791,654

)

(Gain) loss on disposals, net

 

(1,893,515

)

1,449,336

 

Impairment loss

 

 

 

2,744,184

 

Increase in value of investments

 

(250,778

)

(203,306

)

Changes in operating assets and liabilities:

 

 

 

 

 

Coin in phone

 

 

 

98,455

 

Income tax receivable

 

 

 

(180,000

)

Receivables

 

242,870

 

942,634

 

Prepaid expenses

 

(97,300

)

(33,745

)

Accounts payable

 

(78,162

)

1,723,548

 

Accrued expenses

 

(43,959

)

(1,758,870

)

Income tax payable

 

 

 

(221,000

)

 

 

 

 

 

 

Net cash provided by operating activities

 

578,850

 

377,851

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of:

 

 

 

 

 

Site contracts

 

(55,000

)

 

 

Equipment

 

(40,681

)

(3,836,481

)

Short-term investments

 

 

 

(2,000,000

)

Proceeds from sale of equipment and rental contracts

 

19,514

 

2,071,200

 

Proceeds from sale of Advants

 

500

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

(75,667

)

(3,765,281

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of:

 

 

 

 

 

Common stock in subsidiary

 

 

 

225,000

 

Common stock

 

125

 

2,106,308

 

Proceeds of note payable

 

104,000

 

 

 

Repurchase of common stock

 

(437,175

)

(250,963

)

Principal payments on long-term debt

 

 

 

(387,475

)

Payment in notes payable

 

 

 

(47,858

)

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(333,050

)

1,645,012

 

 

See notes to consolidated financial statements.

 

F-5



 

 

 

 

 

 

CONSOLIDATED

 

CHOICETEL COMMUNICATIONS, INC.

 

STATEMENTS OF CASH FLOWS

 

AND SUBSIDIARY

 

YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

$

170,133

 

$

(1,742,418

)

 

 

 

 

 

 

Cash and cash equivalents, beginning

 

580,926

 

2,323,344

 

 

 

 

 

 

 

Cash and cash equivalents, ending

 

751,059

 

$

580,926

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid for interest

 

 

 

$

4,584

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

Note payable settled partially by prepaid expenses

 

 

 

$

302,142

 

 

 

 

 

 

 

Common stock issued in non-cash transactions

 

$

20,000

 

$

185,621

 

 

 

 

 

 

 

The gain on disposal of subsidiary includes the elimination of the following items:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,694,605

 

 

 

Accrued expenses

 

303,009

 

 

 

Sale of equipment

 

(219,986

)

 

 

Issuance of notes payable

 

104,000

 

 

 

Receivables and other

 

11,387

 

 

 

 

 

 

 

 

 

 

 

$

1,893,015

 

 

 

 

 

 

See notes to consolidated financial statements.

 

F-6



 

 

NOTES TO CONSOLIDATED

 

FINANCIAL STATEMENTS

CHOICETEL COMMUNICATIONS, INC.

YEARS ENDED

AND SUBSIDIARY

DECEMBER 31, 2001 AND 2000

 

1.

 

Nature of business and discontinued operations:

 

 

Nature of business:

 

 

ChoiceTel Communications, Inc. and Subsidiary (the Company) includes a formerly 80% owned subsidiary, Advants, Inc.

(formerly Public Internet Access Holdings Corporation).  The Company’s primary business is providing pay phone related

service in Puerto Rico. ChoiceTel Communications, Inc. increased its ownership interest in Advants, Inc. (Advants) from 60%

to 80% during 2000 mainly by providing a significant investment in Advants common stock.  Advants was in the business of

providing public internet access through kiosks located in perceived high traffic areas such as gas stations and supermarkets.

Advants had minimal revenue and incurred large expenses for hardware and software in development.  Advants’ total

liabilities exceed total assets by approximately $1.7 million as of December 31, 2000.  Advants was sold in May 2001.

 

 

 

Discontinued operations:

 

 

The Company decided to discontinue its pay phone operations in December 1999 (measurement date).  The Company had

estimated it would realize an overall gain on the disposal of discontinued operations. In 1999, the Company sold all of its

phones in two territories in separate transactions totaling approximately $6,400,000. In March 2000, the Company sold its

operations in the Eastern United States for approximately $2,000,000.

 

 

 

During 2001 the Company unsuccessfully sought buyers for its Puerto Rican operations. Consequently, the Company has

reclassified items reported in 2000 as components of discontinued operations as continuing since the attempted disposal period

had spanned multiple periods. There is no change in the Company’s total reported earnings from 2000 as a result of this

change and the Company continues to make efforts to sell the operations.

 

 

 

2.

 

Summary of significant accounting policies:

 

 

Principles of consolidation:

 

 

The consolidated financial statements for 2001 and 2000 include the accounts of ChoiceTel Communications, Inc., and its 80%

owned subsidiary, Advants.  All material intercompany balances have been eliminated. The Company sold its investment in

Advants in May 2001.

 

 

 

Concentration of credit risk:

 

 

The Company maintains its cash in bank deposit accounts at financial institutions where balances, at times, may exceed federally

insured limits.  It is management’s opinion that the risk of loss is minimal.

 

 

 

The Company has an investment with Whitebox Statistical Arbitrage Fund, LP, a fund with a stated objective of providing

superior short-term risk adjusted returns through the use of a statistical arbitrage trading strategy. This investment is neither

guaranteed nor insured. Consequently, the entire investment is subject to market risk.

 

 

 

Property and equipment and depreciation methods:

 

 

Property and equipment is recorded at cost. Depreciation is being provided by the straight-line method over the estimated useful

lives generally between 5 and 10 years.

 

 

 

F-7



 

Impairment of assets:

 

 

During 2000 the Company determined that substantially all of the assets of Advants and related goodwill had become

impaired, as defined by Statement of Financial Accounting Standards No. 121 (SFAS No. 121) Accounting for Impairment

of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of.  The impaired assets included public access Internet

kiosks, related equipment and capitalized software development costs. Pursuant to the requirements of SFAS No. 121, the

Company had recorded an impairment loss on these assets.

 

 

 

Income taxes:

 

 

Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently

due plus deferred taxes.  Deferred taxes are recognized from differences between the tax basis of assets and liabilities and

their reported amounts in the financial statements.  The deferred tax assets and liabilities represent the future tax expense of

those differences.

 

 

 

For 2001, the Company will file a consolidated tax return that includes Advants from January 1 through May 8, 2001. For tax

purposes, the Company has made an election that will enable the Company to carry forward substantially all of the net

operating losses incurred by Advants from its inception through May 8, 2001.

 

 

 

For 2000, the Company filed a consolidated tax return that includes Advants for the period August 1, 2000 through December

31, 2000.

 

 

 

Stock-based compensation:

 

 

The Company accounts for its stock options in accordance with the provisions of Accounting Principles Board Opinion No. 25

(APB No. 25), Accounting for Stock Issued to Employees, and related interpretations.  As such, compensation expense is

recorded on the date of grant only if the current market price of the underlying stock exceeded the exercise price. The

Company has also adopted SFAS No. 123, Accounting for Stock-Based Compensation, which permits entities to recognize

the expense over the vesting period of the fair value of all stock-based awards on the date of grant.

 

 

 

Alternatively, SFAS No. 123 allows entities to continue to apply the provisions of APB No. 25 and provide proforma net

income disclosures for employee stock option grants as if the fair-value based method defined in SFAS No. 123 had been

applied.  The Company has elected to continue to apply the provisions of APB No. 25 and provide the proforma disclosure

provisions of SFAS No. 123.

 

 

 

Earnings per share:

 

 

The Company adopted SFAS No. 128, Earnings per Share.  Basic earnings per common share are based on the weighted

average number of common shares outstanding in each year.  Diluted earnings per common share assume that outstanding

common shares were increased by shares issuable upon exercise of stock options and warrants for which market price

exceeds exercise price, less shares which could have been purchased by the Company with related proceeds.  This

calculation added 15,257 and zero shares to the diluted weighted average shares outstanding for 2001 and 2000,

respectively.

 

 

F-8



 

Earnings per share (continued):

 

 

Stock options and warrants for 1,085,282 shares for December 31, 2000, were not used in the calculation of diluted earnings

per share because they were antidilutive.

 

 

 

Cash equivalents:

 

 

The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents.

 

 

 

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, the actual amounts

could differ from those estimates. Any adjustments applied to estimated amounts are recognized in the year in which such

adjustments are determined.  Estimates that are susceptible to significant change are contingencies, asset impairment, and

deferred taxes.

 

 

 

3.

 

Related party transactions:

 

 

During 2000, the Company invested $2,000,000 in Whitebox Arbitrage Fund, LP.  A holder of more than 10% of the

Company’s common stock is the President of Whitebox Advisors, Inc., which is the general partner of Whitebox Arbitrage

Fund, LP.  The value of the investment at December 31, 2001 is $2,454,084. The investment was redeemed by the Company

on January 1, 2002 for cash of the same amount.

 

 

 

4.

 

Write-off of goodwill and asset impairments:

 

 

During the fourth quarter of 2000, management determined that the Company’s efforts to penetrate the public access Internet

kiosk business were not going to generate a cash flow sufficient to support the cost of the related assets.  Consequently, the

Company wrote-off goodwill generated in 2000 of approximately $1,062,000.

 

 

 

Additionally, in the fourth quarter of 2000, the Company recorded asset impairments of $2,744,184.  These asset impairments

were required to reduce the carrying value of the Company’s Internet kiosks, related equipment and related capitalized

software development costs.  The reported values of the profitable assets were determined from an analysis of projected

undiscounted cash flows, which were no longer deemed adequate to support the value of the goodwill or of the assets.

Reported values of most of the assets were based upon salvage values net of costs required for disposal.  These write-downs

relate to substantially all of the assets of Advants and related goodwill generated by common stock purchases of Advants by

ChoiceTel Communications, Inc.

 

 

 

5.

 

Property and equipment:

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Office equipment

 

$

97,868

 

$

129,603

 

Telephones and equipment

 

2,335,739

 

2,346,048

 

Kiosks

 

 

 

154,500

 

Accumulated depreciation

 

(590,506

)

(372,468

)

 

 

1,843,101

 

2,257,683

 

In process software

 

 

 

50,000

 

 

 

 

 

 

 

 

 

$

1,843,101

 

$

2,307,683

 

 

 

F-9



 

6.

 

Commitments and contingencies:

 

 

Commitments:

Phone locations:

The Company rents phone locations from merchants and property owners under varying lease terms, usually ten years,

generally cancelable by the Company upon 30 days notice.

 

Consulting agreement:

The Company paid a director/shareholder $28,800 for certain consulting services in each year 2001 and 2000.

 

Leases:

The Company leases its corporate  offices and its Puerto Rico offices under a lease which became month-to-month in 2002.

Rent expense was $44,132 and $121,878 for the years ended December 31, 2001 and 2000, respectively.

 

Contingencies:

Sales tax:

During 2000, the Company reached a settlement with the Minnesota Department of Revenue covering all sales tax liabilities

during the period the Company operated pay phones in the State of Minnesota.  As a result of the settlement the Company

recognized a $509,000 gain.

 

Lawsuits:

The Company has been named in several lawsuits for unpaid bills of Advants, as well as for claims of promissory estoppel and

other matters.  The Company intends to defend these lawsuits and believes that the likelihood of an unfavorable outcome is

remote. Further, the Company does not believe that any loss pursuant to these claims will have a material effect on the

financial statements. Consequently, no provision has been made in the financial statements.

 

The Company was unable to reconcile outstanding invoice balances during the period of March 1998 to May 2000 because

line rates were in dispute with PRTC. At December 31, 2000 the Company had accrued a $250,000 liability which was

believed to be adequate to cover any losses resulting from resolution of this matter. During 2001, the matter was resolved

with a credit of $325,000 issued to the Company by PRTC which the Company is using to offset future phone bills.  The

unused credit approximates $177,000 at December 31, 2001 and is included in prepaid expenses.

 

In 2000, the Company entered into an agreement to settle certain other claims by issuing 46,560 shares of common stock and a

$175,000 payment.

 

 

 

7.

 

Stock options and warrants:

 

 

 

On April 11, 1997, the Company’s Board of Directors adopted the 1997 Long-Term Incentive and Stock Option Plan (the Plan).  The Plan provides for the issuance of incentive stock options and non-qualified stock options to key employees and directors of the Company.  The total number of shares of common stock authorized and reserved for issuance under the Plan is 350,000 shares.  The exercise price for each incentive stock option granted under the Plan may not be less than the fair market value of the common stock on the date of the grant, except in the case of incentive stock options.  In this case the optionee owns greater than 10% of the total combined voting power of all classes of capital stock of the Company, in which the exercise price may not be less than 110% of the fair market value of the common stock on the date of the grant.

 

 

 

F-10



 

The exercise price for each non-qualified option may not be less than 85% of the fair market value of the common stock on the date of grant. Unless otherwise determined by the Board, incentive options granted under the Plan have a maximum duration of 10 years, non-qualified options and awards have a maximum duration of 15  years.  Vesting is based on such terms and conditions as the Board shall determine.

 

The proforma effects of options issued to employees are as follows:

 

 

 

 

As reported

 

Proforma

 

2001:

 

 

 

 

 

Net income

 

$

1,004,109

 

$

973,252

 

 

 

 

 

 

 

Income per share, primary and diluted.

 

$

.31

 

$

.30

 

 

 

 

 

 

 

2000:

 

 

 

 

 

Net loss

 

$

(3,021,328

)

$

(3,025,968

)

 

 

 

 

 

 

Loss per share

 

$

(.93

)

$

(.93

)

 

Assumptions used to estimate the fair value of options issued to employees using the Black Scholes model are as follows:

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Estimated:

 

 

 

 

 

Risk free interest rate

 

3.00

%

5.13

%

Life

 

1 year

 

4 years

 

Volatility

 

98.64

%

0.00

%

Dividends

 

0.00

%

0.00

%

 

 

Information with respect to options outstanding as of December 31 is summarized as follows:

 

 

 

2001

 

2000

 

 

 

Shares

 

Weighted average

exercise price

 

Shares

 

Weighted average

exercise price

 

 

 

 

 

 

 

 

 

 

 

Outstanding at beginning of year

 

345,824

 

$

3.02

 

252,666

 

$

3.21

 

Granted

 

142,858

 

0.92

 

123,158

 

3.18

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited

 

(90,000

)

2.36

 

(30,000

)

5.75

 

 

 

 

 

 

 

 

 

 

 

Outstanding at end of year

 

398,682

 

$

2.29

 

345,824

 

$

3.02

 

 

 

 

 

 

 

 

 

 

 

Range of exercise prices of options outstanding at December 31

 

$

0.92 - $5.00

 

 

 

$

2.25 - $5.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Options exercisable at year end

 

398,682

 

 

 

342,491

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average remaining life

 

3.0 years

 

 

 

2.4 years

 

 

 

 

 

 

F-11



 

Independent Auditors' Report

Notes to Consolidated Financial Statements

CHOICETEL COMMUNICATIONS, INC. AND SUBSIDIARY

YEARS ENDED DECEMBER 31, 2001 AND 2000

 

At December 31, the Company has the following outstanding warrants:

 

 

 

 

 

 

 

Weighted average

 

 

 

2001

 

2000

 

exercise price

 

 

 

 

 

 

 

 

 

Issued as part of units in public offering

 

800,000

 

800,000

 

$

9.50

 

 

 

 

 

 

 

 

 

Granted to underwriter in public offering

 

160,000

 

160,000

 

8.95

 

 

 

 

 

 

 

 

 

Granted to underwriter in private offering

 

629,457

 

629,457

 

4.95

 

 

 

 

 

 

 

 

 

Granted to investor in former subsidiary(a)

 

150,000

 

150,000

 

5.00

 

 

 

 

 

 

 

 

 

Granted to investment relations company

 

50,000

 

100,000

 

7.00

 

 

 

 

 

 

 

 

 

Outstanding at year end

 

1,789,457

 

1,839,457

 

 

 

 

 

 

 

 

 

 

 

Warrants exercisable at year end

 

1,789,457

 

1,839,457

 

$

7.44

 

 

 

 

 

 

 

 

 

Weighted average remaining life

 

2.2 years

 

3.4 years

 

 

 

 


(a)     As restated to reflect previous omission of this warrant.

 

F-12



 

 

8.

 

Income taxes:

 

 

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Provisions (benefits) calculated at statutory rates:

 

 

 

 

 

Deferred:

 

 

 

 

 

Federal

 

$

910,000

 

$

(1,925,000

)

State

 

160,000

 

(339,000

)

 

 

 

 

 

 

 

 

1,070,000

 

(2,264,000

)

 

 

 

 

 

 

Valuation allowance

 

299,000

 

513,000

 

 

 

 

 

 

 

 

 

$

1,369,000

 

$

(1,751,000

)

 

The deferred tax asset and deferred tax liability consist of the following at December 31:

 

 

 

2001

 

2000

 

 

 

 

 

 

 

Deferred tax asset (liability):

 

 

 

 

 

Net operating loss carryforward

 

$

1,705,000

 

$

981,000

 

PRTC settlement

 

 

 

100,000

 

Depreciation

 

(401,000

)

(230,000

)

Amortization

 

34,000

 

425,000

 

Accrued expenses

 

20,000

 

25,000

 

Impairment loss

 

 

 

1,138,000

 

 

 

1,358,000

 

2,439,000

 

Valuation allowance

 

865,000

 

566,000

 

 

 

 

 

 

 

 

 

$

493,000

 

$

1,873,000

 

 

The Company has available loss carryforwards of $4,265,000 that expire beginning in 2020.

 

Utilization of the deferred tax asset of $493,000 disclosed above is dependent on future taxable profits in excess of profits arising from existing taxable temporary differences.  Assets have been recognized based on management’s estimate of projected future taxable income prior to the anticipated transaction discussed in Footnote 10 below.  The 2001 valuation considers the ability of Sontra Medical to utilize the net operating loss carryforwards after its merger with the Company.

 

9.

 

Financial instruments:

 

 

The Company’s financial instruments recorded on the balance sheet include cash, investments, accounts receivable and accounts payable. Because of their short maturity, the carrying amount of cash, investments, accounts receivable and accounts payable approximates fair value.

 

10.

 

Subsequent events:

 

 

On February 28, 2002, the Company announced that it had entered into an Agreement Plan of Reorganization (the “Merger Agreement”), dated as of February 27, 2002, with Sontra Medical, Inc., a Delaware development stage medical technology corporation. Pursuant to the Merger Agreement, the Company’s recently incorporated, wholly-owned subsidiary, CC Merger Corp., a Delaware corporation, will merge with and into Sontra Medical. Sontra Medical will be the surviving corporation and become a wholly-owned subsidiary of ChoiceTel. On the closing date of the Merger, the outstanding shares of Sontra Medical’s stock will be converted into the right to receive newly-issued shares of ChoiceTel common stock based on an exchange ratio of 0.2347 shares of ChoiceTel common stock for each share of Sontra Medical stock.

 

 

F-13



 

 

The exchange ratio is subject to adjustment in certain circumstances as set forth in the Merger Agreement. After completion of the transaction, the shareholders of Sontra Medical will own approximately 71% of ChoiceTel and ChoiceTel shareholders will own approximately 29% of ChoiceTel. Outstanding rights to purchase stock of Sontra Medical will also be converted into the rights to purchase ChoiceTel common stock at the same exchange ratio.

 

The transaction, which is anticipated to be tax-free to the shareholders of both companies, and which will be accounted for as a reverse merger, is expected to close late in the second fiscal quarter, subject to regulatory approvals, approval by the shareholders of both companies, and customary closing conditions. The holders of approximately 60% of ChoiceTel’s outstanding shares of common stock have agreed to vote their shares in favor of the Merger, and the holders of approximately 85% of Sontra Medical’s outstanding shares of capital stock have agreed to vote their shares in favor of the Merger.

 

 

 

 

F-14