Delaware
|
58-2028246
|
(State
of
|
(I.R.S.
Employer
|
incorporation)
|
Identification
No.)
|
2200
Norcross Parkway, Suite 255
|
|
Norcross,
Georgia
|
30071
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Outstanding
at
|
||||
Class
of Securities
|
November
10, 2006
|
|||
Common
Stock, $.001 Par Value
|
4,715,811
|
Page
|
||||
PART
I.
|
FINANCIAL INFORMATION | |||
Item
1.
|
Financial
Statements (Unaudited):
|
|||
Condensed
Consolidated Balance Sheet as of
|
||||
September
30, 2006
|
3
|
|||
Condensed
Consolidated Statements of Operations for the
|
||||
Three
and Nine Months Ended September 30, 2006 and 2005
|
4
|
|||
Condensed
Consolidated Statements of Cash Flows for the
|
||||
Nine
Months Ended September 30, 2006 and 2005
|
5
|
|||
Notes
to Condensed Consolidated Financial Statements
|
6
|
|||
Item
2.
|
Management's
Discussion and Analysis
|
|||
Or
Plan of Operation
|
12
|
|||
Item
3.
|
Controls
and Procedures
|
16
|
||
PART
II.
|
OTHER INFORMATION | |||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
17
|
||
Item
6.
|
Exhibits
|
17
|
SIMTROL,
INC. AND SUBSIDIARIES
|
|||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
|||||
(UNAUDITED)
|
September
30,
|
||||
2006
|
||||
ASSETS
|
||||
Current assets: | ||||
Cash
|
$
|
5,557
|
||
Accounts
receivable, net
|
16,131
|
|||
Prepaid
expenses
and other assets
|
15,550
|
|||
Total
current assets
|
37,238
|
|||
Property
and equipment, net
|
14,269
|
|||
Total
assets
|
$
|
51,507
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||
Current
Liabilities:
|
||||
Accounts
payable
|
$
|
175,337
|
||
Accrued
expenses
|
30,395
|
|||
Dividend
payable on default of convertible preferred stock
|
1,171,863
|
|||
Notes
payable
|
183,171
|
|||
Total
current liabilities
|
1,560,766
|
|||
Commitments
and contingencies
|
||||
Stockholders'
deficiency:
|
||||
Preferred
stock, $.00025 par value; 800,000 shares authorized:
Series
A Convertible Preferred Stock, 450,000 designated; 384,666 issued
and
outstanding, liquidation value $1,153,998
|
96
|
|||
Common
stock, authorized 40,000,000 shares of
|
||||
$.001
par value; 4,715,811 issued and outstanding
|
4,715
|
|||
Additional
paid-in capital
|
63,565,423
|
|||
Accumulated
deficit
|
(65,079,493
|
)
|
||
Total
stockholders' deficiency
|
(1,509,259
|
)
|
||
Total
liabilities and stockholders’ deficiency
|
$
|
51,507
|
||
See
notes to condensed consolidated financial
statements.
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
September
30,
|
September
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues:
|
|||||||||||||
Software
licenses
|
$
|
17,821
|
$
|
13,760
|
$
|
70,011
|
$
|
63,520
|
|||||
Service
|
2,159
|
6,662
|
25,033
|
45,569
|
|||||||||
Total
revenues
|
19,980
|
20,422
|
95,044
|
109,089
|
|||||||||
Cost
of revenues
|
|||||||||||||
Software
licenses
|
-
|
453
|
-
|
1,037
|
|||||||||
Service
|
-
|
-
|
1,867
|
3,738
|
|||||||||
Total
cost of revenues
|
-
|
453
|
1,867
|
4,775
|
|||||||||
Gross
profit
|
19,980
|
19,969
|
93,177
|
104,314
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general, and administrative
|
237,294
|
222,947
|
1,169,492
|
700,392
|
|||||||||
Research
and development
|
91,928
|
143,125
|
334,369
|
396,307
|
|||||||||
Total
operating expenses
|
329,222
|
366,072
|
1,503,861
|
1,096,699
|
|||||||||
Loss
from operations
|
(309,242
|
)
|
(346,103
|
)
|
(1,410,684
|
)
|
(992,385
|
)
|
|||||
Other
income/(expenses):
|
|||||||||||||
Other
income/(expense)
|
(2,275
|
)
|
2,294
|
(2,576
|
)
|
3,021
|
|||||||
Sale
of intellectual property
|
-
|
-
|
250,000
|
-
|
|||||||||
Total
other (income)/expenses
|
(2,275
|
)
|
2,294
|
247,424
|
3,021
|
||||||||
Net
loss
|
(311,517
|
)
|
(343,809
|
)
|
(1,163,260
|
)
|
(989,364
|
)
|
|||||
Deemed
preferred dividend
|
-
|
119,940
|
-
|
624,918
|
|||||||||
Dividend
on covenant default of convertible preferred stock
|
233,047
|
-
|
800,613
|
-
|
|||||||||
Net
loss attributable to common stockholders
|
$
|
(544,564
|
)
|
$
|
(463,749
|
)
|
$
|
(1,963,873
|
)
|
$
|
(1,614,282
|
)
|
|
Net
loss per common share, basic and diluted
|
$
|
(0.12
|
)
|
$
|
(0.12
|
)
|
$
|
(0.47
|
)
|
$
|
(0.43
|
)
|
|
Weighted
average shares outstanding, basic and diluted
|
4,680,203
|
3,733,292
|
4,201,211
|
3,725,753
|
SIMTROL,
INC. AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(UNAUDITED)
|
Nine
Months Ended
|
|||||||
September
30,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
cash used in operating activities
|
$
|
(962,194
|
)
|
$
|
(944,709
|
)
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of equipment
|
-
|
(9,850
|
)
|
||||
Deposit
returned from cancelled offering
|
(12,000
|
)
|
-
|
||||
Net
cash used in investing activities
|
(12,000
|
)
|
(9,850
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from sale of intellectual property
|
250,000
|
-
|
|||||
Net
proceeds from stock option exercises
|
250,000
|
-
|
|||||
Proceeds
from notes payable issuance
|
219,000
|
-
|
|||||
Repayment
of note payable
|
(37,000
|
)
|
-
|
||||
Net
proceeds from stock issuances
|
-
|
1,162,396
|
|||||
Net
cash provided by financing activities
|
682,000
|
1,162,396
|
|||||
Increase/(decrease)
in cash
|
(292,194
|
)
|
207,837
|
||||
Cash,
beginning of the period
|
297,751
|
414,051
|
|||||
Cash,
end of the period
|
$
|
5,557
|
$
|
621,888
|
|||
Supplemental
schedule of non-cash investing and financing activities:
|
|||||||
Issuance
of stock warrants
|
$
|
-
|
$
|
498,731
|
|||
Issuance
of stock options to board members and employees
|
$
|
355,516
|
$
|
-
|
|||
Beneficial
conversion feature of preferred stock
|
$
|
-
|
$
|
624,918
|
|||
Issuance
of common stock to board members
|
$
|
31,700
|
$
|
19,800
|
|||
Common
stock issued for investor relations performed
|
$
|
-
|
$
|
7,900
|
|||
Dividend
payable on covenant default of convertible preferred stock
|
$
|
800,613
|
$
|
-
|
September
30, 2006
|
September
30, 2005
|
||||||
Options
|
1,736,475
|
710,875
|
|||||
Warrants
|
4,937,737
|
4,937,880
|
|||||
Convertible
preferred stock
|
1,538,664
|
1,800,000 | |||||
Total
|
8,212,876
|
7,448,755
|
Three
Months Ended September,
|
Nine
Months Ended September 30,
|
||||||
|
2005
|
2005
|
|||||
|
|||||||
Net
loss
|
($343,809
|
)
|
($989,364
|
)
|
|||
|
|||||||
Add:
stock-based employee compensation expense determined
under the intrinsic value method
|
-
|
-
|
|||||
Less:
stock-based employee compensation expense determined
under fair value-based methods for all awards
|
(40,193
|
)
|
(121,077
|
)
|
|||
|
|||||||
Pro
forma net loss
|
($384,002
|
)
|
($1,110,441
|
)
|
|||
|
|||||||
Net
loss per share as reported-basic and diluted
|
($0.09
|
)
|
($0.27
|
)
|
|||
Pro
forma net loss per share- basic and diluted
|
($0.10
|
)
|
($0.30
|
)
|
Assumptions
|
2006
|
2005
|
|||||
|
|
|
|||||
Risk-free
rate
|
5.21
|
%
|
4.75
|
%
|
|||
Annual
rate of dividends
|
0
|
0
|
|||||
Volatility
|
90-92
|
%
|
77-109
|
%
|
|||
Average
life
|
2.9
years
|
5
years
|
Weighted-
Average
|
Weighted-Average
Remaining
|
Aggregate
|
|||||||||||
Options
|
Shares
|
Exercise
Price
|
Term
|
Intrinsic
Value
|
|||||||||
Outstanding
January 1, 2006
|
1,075,775
|
$
|
2.46
|
||||||||||
Granted
|
1,475,000
|
$
|
0.41
|
||||||||||
Exercised
|
(625,000
|
)
|
$
|
0.40
|
|||||||||
Terminated
|
(189,300
|
)
|
$
|
2.53
|
|||||||||
Outstanding
at September 30, 2006
|
1,736,475
|
$
|
1.46
|
6.3
|
$
|
2,237,420
|
|||||||
Exercisable
at September 30, 2006
|
1,187,645
|
$
|
1.75
|
5.3
|
$
|
1,920,470
|
Nonvested
Shares
|
Shares
|
Weighted-Average
Grant-Date Fair Value
|
|||||
Outstanding
at January 1, 2006
|
702,427
|
$
|
0.74
|
||||
Granted
|
135,000
|
$
|
0.35
|
||||
Vested
|
(157,347
|
)
|
$
|
0.65
|
|||
Forfeited
|
(131,250
|
)
|
$
|
0.78
|
|||
Outstanding
at September 30, 2006
|
548,830
|
$
|
0.59
|
·
|
beginning
the quarter ending December 31, 2005 and for every subsequent quarter
the
Series A Preferred Stock is outstanding, if the Company’s net working
capital (defined as current assets less current liabilities) is less
than
twenty five per cent (25%) of the total amount of gross proceeds
raised in
the Offering (defined as a “Quarterly Default”), then for each Quarterly
Default, the Holders of the Series A Preferred Stock will receive
additional shares of Series A Preferred Stock equal to 25% of the
number
of shares of Series A Preferred Stock held by the Holder at the time
of
the Quarterly Default. If
a Quarterly Default occurs and the Company has an insufficient number
of
authorized shares of Preferred Stock to issue the shares of Series
A
Preferred Stock required by this Section 8(b), then the Company shall
hold
a shareholder meeting within forty-five (45) days of such Quarterly
Default to vote upon an increase in the number of shares of Preferred
Stock equal to four (4) times the number of originally issued shares
of
Series A Preferred Stock. In the event such proposal is not approved
at
such shareholder meeting, the Company shall issue to Holders of Series
A
Preferred Stock shares of common stock equivalent to shares of common
stock associated with the Series A Preferred Stock on an as converted
basis that such Holder would have been due at the time of such Quarterly
Default, subject to the Conversion Price at the time of the Quarterly
Default. The
net working capital will be tested on a quarterly basis, based on
the
Company’s most recent Form 10-QSB or Form 10-KSB or other appropriate
filing. At September 30, 2006, the Company failed to meet the net
working
capital test and a Quarterly Default will exist upon the filing of
this
Form 10-QSB. As a result, the Company estimates the holders of the
Series
A Preferred Stock as of September 30, 2006 will receive an additional
23,177 shares of Series A Preferred Stock and 684,115 shares of common
stock assuming that the number of authorized preferred shares remains
at
800,000; therefore, the Company recorded a dividend payable on the
covenant default of convertible preferred stock of $233,047 as of
September 30, 2006.
|
·
|
Revenue
recognition.
Our revenue recognition policy is significant because our revenue
is a key
component of our results of operations. In addition, our revenue
recognition determines the timing of certain expenses. We follow
very
specific and detailed guidelines in measuring revenue; however, certain
judgments affect the application of our revenue policy. Revenue results
are difficult to predict, and any shortfall in revenue or delay in
recognizing revenue could cause our operating results to vary
significantly from quarter to quarter and could result in future
operating
losses. Revenue consists of the sale of software control devices,
videoconferencing systems and related maintenance contracts on these
systems. We sold two different products during the presented periods:
our
PC-based software products ONGOER and OnGuard, and our older proprietary
hardware and software product, Omega. Revenue on the sale of hardware
is
recognized upon shipment. We recognize revenue from ONGOER software
sales
upon shipment as we sell the product to audiovisual integrators.
Revenue
on Omega maintenance contracts is recognized over the term of the
related
contract.
|
·
|
Capitalized
software research and development costs.
Our policy on capitalized software costs determines the timing of
our
recognition of certain development costs. In addition, this policy
determines whether the cost is classified as development expense
or is
capitalized. Software development costs incurred after technological
feasibility has been established are capitalized and amortized, commencing
with product release, using the greater of the income forecast method
or
on a straight-line basis over the useful life of the product. Management
is required to use professional judgment in determining whether
development costs meet the criteria for immediate expense or
capitalization.
|
·
|
Impairment
of Assets/Investments.
We record impairment losses on assets and investments when events
and
circumstances indicate that the assets might be impaired and the
undiscounted cash flows estimated to be generated by those assets
are less
than the carrying amount of those items. Our cash flow estimates
are based
on historical results adjusted to reflect our best estimate of
future
market and operating conditions. The net carrying value of assets
not
recoverable is reduced to fair value. Our estimates of fair value
represent our best estimate based on industry trends and reference
to
market rates and transactions.
|
Exhibit No. | Description | |
3.1*
|
Certificate
of Incorporation as amended through April 22, 2005 (SB-2, Exhibit
3.1)
|
|
3.2*
|
Amended
Bylaws of the Company as presently in use (S-18 No. 1, Exhibit
3.2)
|
|
10.1
|
Consulting
Agreement with Triton Business Development Services
|
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Exchange Act Rule
13a-14(a).
|
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Exchange Act Rule
13a-14(a).
|
|
32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|
SIMTROL,
INC.
|
||
|
|
|
Date: November 14, 2006 | /s/ Richard W. Egan | |
Chief
Executive Officer
|
||
(Principal
executive officer)
|
/s/
Stephen N. Samp
|
||
Chief
Financial Officer
|
||
(Principal
financial and accounting officer)
|
Exhibit No. | Description | |
10.1
|
Consulting
Agreement with Triton Business Development Services
|
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Exchange Act Rule
13a-14(a).
|
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Exchange Act Rule
13a-14(a).
|
|
32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002.
|