Delaware
(State
or Other Jurisdiction of
Incorporation
or Organization) |
22-3726792
(I.R.S.
Employer Identification Number) |
1
Industrial Way West, Eatontown, New Jersey
(Address
Of Principal Executive Offices) |
07724
(Zip
Code) |
Item |
Description |
Page |
PART
I |
||
Item
1. |
Business |
1 |
Item
2. |
Properties |
7 |
Item
3. |
Legal
Proceedings |
7 |
Item
4. |
Submission
of Matters to a Vote of Securities Holders |
7 |
PART
II |
||
Item
5. |
Market
for the Registrant's Common Equity, Related Shareholder Matters and Issuer
Purchases of Equity Securities |
8 |
Item
6. |
Selected
Financial Data |
9 |
Item
7. |
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations |
9 |
Item
7A. |
Quantitative
and Qualitative Disclosure About Market Risk |
17 |
Item
8. |
Financial
Statements and Supplementary Data |
17 |
Item
9. |
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure |
17 |
Item
9A. |
Controls
and Procedures |
17 |
PART
III |
||
Item
10. |
Directors
and Executive Officers of the Registrant |
17 |
Item
11. |
Executive
Compensation |
18 |
Item
12. |
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters |
18 |
Item
13. |
Certain
Relationships and Related Transactions |
18 |
Item
14. |
Principal
Accountant Fees and Services |
18 |
PART
IV |
||
Item
15. |
Exhibits,
Financial Statement Schedules, and Reports on Form 8-K |
18 |
1 | Information courtesy of Frost and Sullivan. |
1 | Information courtesy of Frost and Sullivan. |
· |
We
are a development stage company, and have only been in business for a
short time. In addition, many aspects of our business plan rest on beliefs
formed by our management and have not necessarily been supported by
independent sources. As a result, there is a limited basis of evaluation
of the Company. |
· |
We
have incurred substantial losses and expect losses for the foreseeable
future. Accordingly, we may not be able to achieve profitability, and even
if we do become profitable, we may not be able to sustain profitability.
|
· |
We
expect our future operating results to vary significantly quarter to
quarter, and increase the likelihood that we may fail to meet the
expectations of securities analysts and investors at any given time.
|
· |
We
may not be able to enter into agreements with collaborators and strategic
partners and, if we do enter into agreements with collaborators and
strategic partners, we or our collaborators and strategic partners may
fail to perform under such agreements. |
· |
We
may be unable to continue to complete prototype development and
engineering of commercially viable hydrogen generation systems and, if
not, may not be able to build our business as anticipated.
|
· |
Failure
to meet milestones and performance goals with potential customers could
delay or impede commercialization of our technology and potential
purchasers of our systems may decline to purchase them or choose to
purchase alternate technologies. |
· |
Our
hydrogen generation systems may only be commercially viable as a component
of other companies’ products and these companies may choose not to include
our systems in their products. |
· |
Any
perceived problem while conducting demonstrations of our technology could
hurt our reputation and the reputation of our products, which would impede
the development of our business. |
· |
Some
of the raw materials that the hydrogen generation systems use are
expensive and are not manufactured in large quantities and sell at high
margin. Therefore, the energy produced by our systems may cost more than
energy provided through conventional and alternative systems. Accordingly,
our systems may be less attractive to potential users.
|
· |
If
we cannot develop and demonstrate lower cost processes for the manufacture
of sodium borohydride, our commercialization plans may be hindered.
|
· |
If
we don’t raise additional capital into 2006, we won’t be able to fulfill
our business plan and the development of our business will be adversely
affected. |
· |
A
substantial number of shares of our common stock have been, and are
expected in the near future to be, registered for resale in connection
with the issuance of common stock to private investors and the issuance of
our common stock after conversion of outstanding debentures and exercise
of outstanding warrants. Resale of a significant number of shares into the
public markets could depress the trading price of our common stock and
make it more difficult for our stockholders to sell equity securities in
the future. |
· |
Our
debentures are subject to a number of restrictive covenants, including a
requirement that our common stock remain listed on a National Exchange. If
we are unable to maintain a listing on either the NASDAQ National Market
or NASDAQ SmallCap Market, the debentures may be called by the holders.
Furthermore, if the NASDAQ National Market or SmallCap listing is not
maintained, our stockholders might find it more difficult to liquidate
their investment. |
· |
We
may be required to issue more shares of common stock to the holders of the
debentures and the warrants as a result of the anti-dilution provisions of
the debentures and the warrants. In addition, subject to the satisfaction
of numerous conditions, we have the right to force conversion of the
unsecured debentures at a discount to current market prices. Sales of
substantial amounts of common stock could reduce the market price for our
common stock and make it more difficult for our stockholders to sell their
shares. |
· |
Failure
to comply with certain financial conditions under the terms of the
unsecured convertible debentures could result in an event of default under
the unsecured convertible debentures. |
· |
We
do not intend to pay any dividends on our common
stock. |
· |
We
will need future capital to complete our product development and
commercialization plans. If we are able to raise additional capital, it
may dilute the ownership of our stockholders or restrict our ability to
run our business. |
· |
We
may be subject to litigation if our common stock price is volatile, which
may result in substantial costs and a diversion of our management's
attention and resources and could have a negative effect on our business
and results of operations. |
· |
We
are heavily dependent on companies or governmental agencies that would
include our hydrogen generation systems in their products and to develop
the infrastructure required to use of our technologies in certain
applications or markets. |
· |
We
are dependent on government contracts which is important to the
implementation of our commercialization
plans. |
· |
Failure
to meet cost or performance goals with potential customers could delay or
impede commercialization of our technology.
|
· |
Any
accidents involving our products or the raw materials used in our products
could impair their market acceptance. |
· |
We
will continue to face intense competition from alternative power
technologies and may be unable to compete successfully.
|
· |
We
depend on our intellectual property and may not be able to protect the
rights to that intellectual property. Our failure to protect this
intellectual property could adversely affect our future growth and
success. |
· |
Our
future plans could be adversely affected if we are unable to attract or
retain key personnel. |
· |
A
mass market for fuel cells, hydrogen generation systems or batteries may
never develop or may take longer to develop than we anticipate.
|
· |
Changes
in environmental policies could result in automobile manufacturers
abandoning their interest in fuel cell powered vehicles. This may lessen
the market for our products and harm the development of our business.
|
· |
Since
zero emission vehicle requirements can be met without using fuel cells,
automobile manufacturers may use other technologies to meet regulatory
requirements. |
Common
Stock Price |
|||||||
High |
Low |
||||||
Fiscal
Year Ending December 31, 2004 |
|||||||
Fourth
quarter |
$ |
1.39 |
$ |
0.81 |
|||
Third
quarter |
$ |
1.90 |
$ |
1.21 |
|||
Second
quarter |
$ |
2.65 |
$ |
1.71 |
|||
First
quarter |
$ |
3.00 |
$ |
1.77 |
|||
Fiscal
Year Ending December 31, 2003 |
|||||||
Fourth
quarter |
$ |
3.40 |
$ |
2.31 |
|||
Third
quarter |
$ |
3.95 |
$ |
1.62 |
|||
Second
quarter |
$ |
2.08 |
$ |
1.50 |
|||
First
quarter |
$ |
2.50 |
$ |
1.53 |
|||
Twelve |
Twelve |
Twelve |
Twelve |
Twelve |
|
||||||||||||||
Months Ended |
Months Ended |
Months Ended |
Months Ended |
Months Ended |
Cumulative Amounts |
||||||||||||||
Dec.
31, 2004 |
Dec.
31, 2003 |
Dec.
31, 2002 |
Dec.
31, 2001 |
Dec.
31, 2000 |
From
Inception |
||||||||||||||
Statement of Operations Data: | |||||||||||||||||||
Revenue |
$ |
198,474 |
$ |
466,859 |
$ |
719,392 |
$ |
— |
$ |
— |
$ |
1,384,725 |
|||||||
Cost
of revenue |
198,474 |
409,449 |
690,059 |
— |
— |
1,297,982 |
|||||||||||||
Gross
margin |
— |
57,410 |
29,333 |
— |
— |
86,743 |
|||||||||||||
Product
development and marketing |
3,396,469 |
5,294,419 |
5,788,315 |
5,513,172 |
— |
19,992,375 |
|||||||||||||
General
and administrative |
4,262,066 |
3,835,873 |
4,052,943 |
4,726,543 |
3,173,393 |
20,215,771 |
|||||||||||||
Restructuring
expense |
— |
— |
104,982 |
— |
— |
104,982 |
|||||||||||||
Non-cash
charges |
796,286 |
2,164,634 |
4,148,251 |
7,341,461 |
10,785,381 |
25,236,013 |
|||||||||||||
Depreciation
and amortization |
516,172 |
681,358 |
710,975 |
473,031 |
256,820 |
2,695,363 |
|||||||||||||
Research
and development |
474,609 |
1,020,102 |
1,515,376 |
2,624,823 |
2,131,684 |
8,586,722 |
|||||||||||||
Total
operating expenses |
9,445,602 |
12,996,386 |
16,320,842 |
20,679,030 |
16,347,278 |
76,831,226 |
|||||||||||||
Loss
from operations |
(9,445,602 |
) |
(12,938,976 |
) |
(16,291,509 |
) |
(20,679,030 |
) |
(16,347,278 |
) |
(76,744,483 |
) | |||||||
Interest
income (expense), net |
(1,770,102 |
) |
(2,897,077 |
) |
300,299 |
1,226,701 |
678,194 |
(2,451,174 |
) | ||||||||||
Equity
in losses of affiliate |
— |
(488,364 |
) |
(367,714 |
) |
— |
— |
(856,078 |
) | ||||||||||
Loss
before income taxes |
(11,215,704 |
) |
(16,324,417 |
) |
(16,358,924 |
) |
(19,452,329 |
) |
(15,669,084 |
) |
(80,051,735 |
) | |||||||
Benefit
from income taxes |
410,726 |
221,480 |
234,963 |
— |
— |
867,169 |
|||||||||||||
Net
loss |
(10,804,978 |
) |
(16,102,937 |
) |
(16,123,961 |
) |
(19,452,329 |
) |
(15,669,084 |
) |
(79,184,566 |
) | |||||||
Preferred
stock amortization |
— |
— |
— |
— |
2,150,881 |
2,150,881 |
|||||||||||||
Net
loss applicable to common stockholders |
$ |
(10,804,978 |
) |
$ |
(16,102,937 |
) |
$ |
(16,123,961 |
) |
$ |
(19,452,329 |
) |
$ |
(17,819,965 |
) |
$ |
(81,335,447 |
) | |
Loss
per share — basic and diluted |
$ |
(.29 |
) |
$ |
(.51 |
) |
$ |
(.58 |
) |
$ |
(.71 |
) |
$ |
(.69 |
) |
$ |
(2.83 |
) | |
December
31, |
December
31, |
||||||
2004 |
2003 |
||||||
Balance
Sheet Data: |
|||||||
Total assets | $ | 13,305,998 | $ | 10,984,672 | |||
Secured
debentures (long term) |
$ |
— |
$ |
2,399,988 |
|||
Refundable
grant obligation |
$ |
177,174 |
$ |
187,266 |
|||
Capital
lease obligation |
$ |
2,669 |
$ |
31,909 |
2005 |
$ |
278,632 |
||
2006 |
31,789 |
|||
2007 |
7,947 |
|||
Total |
$ |
318,368 |
||
2004 |
2003 |
||||||
Beneficial
conversion feature (BCF) |
$ |
0.5 |
$ |
1.4 |
|||
Amortization
of debt discount |
0.8 |
0.9 |
|||||
Amortization
of debt issue costs |
0.4
|
0.6
|
|||||
Other
interest, net |
0.1
|
0.0
|
|||||
Total
Interest Expense |
$ |
1.8 |
$ |
2.9 |
|||
Beneficial
conversion feature (BCF) |
$ |
1.4 |
||
Amortization
of debt discount |
0.9 |
|||
Amortization
of debt issue costs |
0.6
|
|||
Total
Interest Expense |
$ |
2.9 |
||
Payment
due in fiscal years |
|||||||||||||||||||
Contractual Obligations |
Total |
2005 |
2006 |
2007 |
2008 |
2009 |
|||||||||||||
Operating
lease - Facility |
$ |
1,896,880 |
$ |
484,310 |
$ |
484,310 |
$ |
484,310 |
$ |
443,950 |
$ |
¾ |
|||||||
Refundable
grant obligation |
205,940 |
28,766 |
¾ |
¾ |
¾ |
177,174 |
|||||||||||||
Capital
lease obligations |
39,705 |
37,036 |
2,669 |
¾ |
¾ |
¾ |
|||||||||||||
Convertible
secured debentures |
2,399,988 |
2,399,988 |
¾ |
¾ |
¾ |
¾ |
|||||||||||||
Convertible
unsecured debentures |
5,137,335 |
5,137,335 |
¾ |
¾ |
¾ |
¾ |
|||||||||||||
Accrued
severance |
318,368 |
318,368 |
¾ |
¾ |
¾ |
¾ |
|||||||||||||
Total |
$ |
9,998,216 |
$ |
8,405,803 |
$ |
486,979 |
$ |
484,310 |
$ |
443,950 |
$ |
177,174 |
|||||||
|
1. |
A
“modified prospective” method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements of
SFAS 123R for all share-based payments granted after the effective date
and (b) based on the requirements of Statement 123 for all awards
granted to employees prior to the effective date of SFAS 123R that remain
unvested on the effective date, or | ||
| ||||
|
2. |
A
“modified retrospective” method which includes the requirements of the
modified prospective method described above, but also permits entities to
restate based on the amounts previously recognized under SFAS 123 for
purposes of pro forma disclosures either (a) all prior periods
presented or (b) prior interim periods of the year of
adoption. |
Exhibit
No. |
|
Description |
2.1† |
— |
Certificate
of Conversion of Millennium Cell LLC to Millennium Cell Inc. (incorporated
by reference to the Registration Statement filed on Form S-1, Registration
No. 333-37896) |
3.1† |
— |
Certificate
of Incorporation of Millennium Cell Inc. (incorporated by reference to the
Registration Statement filed on Form S-1, Registration No.
333-37896) |
3.2† |
— |
By-Laws
of Millennium Cell Inc. (incorporated by reference to the Registration
Statement filed on Form S-1, Registration No.
333-37896) |
3.3† |
— |
Certificate
of Amendment to Certificate of Incorporation of Millennium Cell Inc.
(incorporated by reference to the Registration Statement filed on Form
S-1, Registration No. 333-37896) |
3.4† |
— |
Certificate
Eliminating Reference to the Series A Convertible Preferred Stock from the
Certificate of Incorporation of Millennium Cell Inc. (incorporated by
reference to Exhibit 3.4 to the Quarterly Report on Form 10-Q filed on May
13, 2002) |
Exhibit No. | Description | |
3.5† |
— |
Certificate
of Amendment of Certificate of Incorporation of Millennium Cell Inc.
(incorporated by reference to Exhibit 3.5 to the Quarterly Report on Form
10-Q filed on May 13, 2002) |
4.1† |
— |
Specimen
stock certificate representing the Registrant's Common Stock (incorporated
by reference to the Registration Statement filed on Form S-1, Registration
No. 333-37896) |
4.2† |
— |
First
Warrant to Purchase 224,014 shares of Common stock dated June 19, 2002
(incorporated by reference to Exhibit 4.5 to the Current Report on Form
8-K filed on June 26, 2002) |
4.3† |
— |
First
Warrant to Purchase 44,803 shares of Common Stock dated June 19, 2002
(incorporated by reference to Exhibit 4.6 to the Current Report on Form
8-K filed on June 26, 2002) |
4.4.1† |
— |
Closing
Warrant No. 1 to purchase 73,599 shares of Common Stock dated October 31,
2002 (incorporated by reference to Exhibit 4.7.1 to the Annual Report on
Form 10-K filed on March 17, 2003) |
4.5.2† |
— |
Closing
Warrant No. 2 to purchase 73,599 shares of Common Stock dated October 31,
2002 (incorporated by reference to Exhibit 4.7.2 to the Annual Report on
Form 10-K filed on March 17, 2003) |
4.6† |
— |
First
Warrant to purchase 242,678 shares of Common Stock dated December 26, 2002
(incorporated by reference to Exhibit 4.8 to the Annual Report on Form
10-K filed on March 17, 2003) |
4.7† |
— |
Second
Warrant to purchase 589,376 shares of Common Stock dated January 30, 2003
(incorporated by reference to Exhibit 4.9 to the Annual Report on Form
10-K filed on March 17, 2003) |
4.8† |
— |
Secured
Convertible Debenture issued to Ballard Power Systems, Inc. (incorporated
by reference to Exhibit 4.13 to the Quarterly Report on Form 10-Q filed on
November 14, 2002) |
4.9† |
— |
Letter
Amendment to Unsecured Convertible Debenture and Secured Convertible
Debenture dated April 22, 2003 (incorporated by reference to Exhibit No.
4.10.3 to Registration Statement No. 333-105582 on Form S-3 filed on May
27, 2003) |
4.10† |
— |
Unsecured
Convertible Debenture No. 1 in aggregate principal amount of $6 million
dated February 17, 2004 (incorporated by reference to Exhibit 4.1 on Form
8-K filed on September 30, 2004) |
4.11† |
— |
Unsecured
Convertible Debenture No. 2 in aggregate principal amount of $4 million
dated September 30, 2004 (incorporated by reference to Exhibit 4.1 on Form
8-K filed on September 30, 2004) |
10.1† |
— |
Agreement
for Recoverable Grant Award, dated as of April 1999, by and between State
of New Jersey Commission on Science and Technology and Millennium Cell LLC
(incorporated by reference to Exhibit the Registration Statement filed on
Form S-1, Registration No. 333-37896) |
10.2† |
— |
Amended
and Restated Millennium Cell Inc. 2000 Stock Option Plan, Amended
effective December 1, 2001 (incorporated by reference to Exhibit 10.6 to
the Annual Report on Form 10-K filed on March 25, 2002) |
10.3† |
— |
Securities
Purchase Agreement dated as of June 19, 2002 between the Company and the
Purchasers (incorporated by reference to Exhibit 4.3 to the Current Report
on Form 8-K filed on June 26, 2002) |
10.4† |
— |
Registration
Rights Agreement dated as of June 19, 2002 between the Company and the
Purchasers (incorporated by reference to Exhibit 4.4 to the Current Report
on Form 8-K filed on June 26, 2002) |
10.5† |
— |
Securities
Purchase Agreement dated as of October 31, 2002 among the Company and the
Purchasers named therein (incorporated by reference to Exhibit 10.16 to
Registration Statement No. 333-101061 on Form S-3 filed on November 7,
2002) |
10.6† |
— |
Registration
Rights Agreement dated as of October 31, 2002 among the Company and the
Purchasers named therein (incorporated by reference to Exhibit 10.17 to
Registration Statement No. 333-101061 on Form S-3 filed on November 7,
2002) |
10.7† |
— |
Securities
Purchase Agreement dated as of November 8, 2002 Company and Ballard Power
Systems, Inc. (incorporated by reference to Exhibit 10.19 to the Quarterly
Report on Form 10-Q filed on November 14, 2002) |
10.8† |
— |
Registration
Rights Agreement dated as of November 8, 2002 between the Company and
Ballard Power Systems, Inc. (incorporated by reference to Exhibit 10.20 to
the Quarterly Report on Form 10-Q filed on November 14,
2002) |
10.9† |
— |
Continuing
Letter of Credit Agreement dated January 30, 2003 between the Company and
Wachovia Bank, National Association (incorporated by reference to Exhibit
10.21 to Registration Statement No. 333-103104 on Form S-3 filed February
11, 2003) |
10.10† |
— |
Security
Agreement dated January 30, 2003 between the Company and Wachovia Bank,
National Association (incorporated by reference to Exhibit 10.22 to the
Registration Statement No. 333-103104 on Form S-3 filed on February 11,
2003) |
Exhibit No. | Description | |
10.11† |
— |
Letter
of Credit securing $8.5 million Secured Convertible Debentures
(incorporated by reference to Exhibit 10.23 to the Registration Statement
No. 333-103104 on Form S-3 filed on February 11, 2003) |
10.12† |
— |
Continuing
Letter of Credit Agreement dated November 8, 2002 between the Company and
Wachovia Bank, National Association relating
to the Secured Convertible Debentures issued to Ballard Power Systems,
Inc. (incorporated
by reference to Exhibit 10.26 to the Annual Report on Form 10-K filed on
March 17, 2003) |
10.13† |
— |
Security
Agreement dated November 8, 2002 between the Company and Wachovia Bank,
National Association relating to the Secured Convertible Debentures issued
to Ballard Power Systems, Inc. (incorporated by reference to Exhibit 10.27
to the Annual Report on Form 10-K filed on March 17,
2003) |
10.14† |
— |
Letter
of Credit securing $2.4 million Secured Convertible Debentures issued for
the benefit of Ballard Power Systems, Inc. (incorporated by reference to
Exhibit 10.28 to the Annual Report on Form 10-K filed on March 17,
2003) |
10.15† |
— |
Change-in-Control
Agreement between the Company and Adam P. Briggs dated as of January 1,
2003 and Schedule of Other Change-in-Control Agreements. (incorporated by
reference to Exhibit 10.29 to the Annual Report on Form 10-K filed on
March 17, 2003) |
10.16† |
— |
Securities
Purchase Agreement dated as of January 16, 2004 between the Company and
the purchaser named therein. (incorporated by reference to Exhibit 10.24
to Registration Statement No. 333-112519 on Form S-3 filed on February 5,
2004) |
10.17† |
— |
Registration
Rights Agreement dated as of January 16, 2004 between the Company and the
purchaser named therein. (incorporated by reference to Exhibit 10.25 to
Registration Statement No. 333-112519 on Form S-3 filed on February 5,
2004) |
10.18† |
— |
Employment
Agreement, dated as of July 20, 2004, by and between Millennium Cell Inc.
and H. David Ramm. (incorporated by reference to Exhibit 10.1 on Form 8-K
filed on July 28, 2004) |
10.19† |
— |
Restricted
Stock Grant Agreement, dated as of July 20, 2004, by and between
Millennium Cell Inc. and H. David Ramm. (incorporated by reference to
Exhibit 10.2 on Form 8-K filed on July 28, 2004) |
10.20† |
— |
Agreement,
dated as of July 20, 2004, by and between Millennium Cell Inc. and DKRW
Energy LLC. (incorporated by reference to Exhibit 10.3 on Form 8-K filed
on July 28, 2004) |
23.1* |
— |
Consent of Independent Registered Public Accounting Firm. |
31.1* |
— |
Certification
of Interim Chief Executive Officer Pursuant to Section 302 of
Sarbanes-Oxley Act of 2002. |
31.2* |
— |
Certification of Acting Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002. |
32.1* |
— |
Certification
of Chief Executive Officer and Acting Chief Executive Officer Pursuant to
Section 906 of Sarbanes-Oxley Act of
2002. |
Date Filed or | ||||
Furnished |
Item No. |
Description | ||
October 14, 2004 |
Item 3.01 |
Millennium
Cell Inc. (the “Company”) received notification from The Nasdaq Stock
Market (“Nasdaq”) that it no longer met the listing requirements for
listing on the Nasdaq National Market.* | ||
December 17, 2004 |
Item 9.01 |
Millennium
Cell Inc. (the “Company”) received notification from The Nasdaq Stock
Market (“Nasdaq”) that Nasdaq had approved the Company’s application to
transfer the listing of the Company’s shares of common stock from the
Nasdaq National Market to the Nasdaq SmallCap
Market.* |
MILLENNIUM CELL INC. | ||
|
|
|
Date: March 21, 2005 | By: | /s/ H. DAVID RAMM |
| ||
H. David Ramm President, Chief Executive Officer | ||
Signature |
Title |
Date | ||
/s/ H. DAVID RAMM | Interim President, Chief Executive Officer, and Director |
March
21, 2005 | ||
H. David Ramm | ||||
/s/ JOHN D. GIOLLI | Vice-President, Finance and Acting Chief Financial Officer |
March 21, 2005 | ||
John D. Giolli | ||||
/s/ G. CHRIS ANDERSEN | Director |
March 21, 2005 | ||
G.
Chris Andersen |
||||
/s/ KENNETH R. BAKER | Director |
March 21, 2005 | ||
Kenneth
R. Baker |
||||
/s/ ALEXANDER MACLACHLAN | Director |
March 21, 2005 | ||
Alexander
MacLachlan |
||||
/s/ PETER A. MCGUIGAN | Director |
March 21, 2005 | ||
Peter
A. McGuigan |
||||
/s/ ZOLTAN MERSZEI | Director |
March 21, 2005 | ||
Zoltan
Merszei |
||||
/s/ JAMES L. RAWLINGS | Director |
March 21, 2005 | ||
James
L. Rawlings |
||||
/s/ RICHARD L. SANDOR | Director |
March 21, 2005 | ||
Richard
L. Sandor |
||||
/s/ JOHN R. WALLACE | Director |
March 21, 2005 | ||
John
R. Wallace |
Page | |
Report
of Independent Auditors |
F-2 |
Balance
Sheet as of December 31, 2004 and 2003 |
F-3 |
Statement
of Operations for the fiscal years ended December 31, 2004, 2003 and
2002 |
F-4 |
Statement
of Stockholders' Equity for the period from January 1, 2001 to December
31, 2004 |
F-5 |
Statement
of Cash Flows for the fiscal years ended December 31, 2004, 2003 and
2002 |
F-6 |
Notes
to Financial Statements |
F-7 |
December
31, |
December
31, |
||||||
Assets |
2004 |
2003 |
|||||
Current
assets: |
|||||||
Cash
and cash equivalents |
$ |
8,217,840 |
$ |
6,004,173 |
|||
Accounts
receivable- Trade |
73,474 |
41,244 |
|||||
Accounts
receivable - Other |
372,776 |
— |
|||||
Prepaid
expenses |
261,467 |
265,459 |
|||||
Deferred
financing costs |
97,366 |
22,663 |
|||||
Total
current assets |
9,022,923 |
6,333,539 |
|||||
Property
and equipment, net |
663,576 |
1,009,514 |
|||||
Patents
and licenses, net |
538,802 |
597,564 |
|||||
Restricted
cash |
3,035,021 |
2,998,379 |
|||||
Security
deposits |
45,676 |
45,676 |
|||||
$ |
13,305,998 |
$ |
10,984,672 |
||||
Liabilities
and stockholders' equity |
|||||||
Current
liabilities: |
|||||||
Accounts
payable |
$ |
282,586 |
$ |
272,143 |
|||
Accrued
expenses |
593,698 |
389,464 |
|||||
Accrued
separation costs |
318,368 |
— |
|||||
Short-term
portion of capital lease obligation |
37,036 |
37,036 |
|||||
Short-term
portion of refundable grant obligation |
28,766 |
18,675 |
|||||
Deferred
compensation |
65,037 |
32,315 |
|||||
Convertible
secured debentures |
2,399,988 |
— |
|||||
Convertible
unsecured debentures |
5,137,335 |
684,791 |
|||||
Deferred
income |
85,000
|
— |
|||||
Total
current liabilities |
8,947,814 |
1,434,424 |
|||||
Convertible
unsecured debentures |
— |
— |
|||||
Convertible
secured debentures |
— |
2,399,988 |
|||||
Refundable
grant obligation |
177,174 |
187,266 |
|||||
Capital
lease obligation |
2,669 |
31,909 |
|||||
Commitments
and contingencies |
|||||||
Stockholders'
equity: |
|||||||
Preferred
stock, $.001 par value; 5,000,000 authorized shares, none issued and
outstanding |
— |
— |
|||||
Common
stock, $.001 par value; authorized 70,000,000 shares and 39,113,963 and
35,029,052 shares issued and outstanding as of December 31, 2004 and 2003,
respectively |
39,114 |
35,029 |
|||||
Additional
paid-in capital |
85,663,479 |
77,784,952 |
|||||
Deferred
compensation |
(188,805 |
) |
(358,427 |
) | |||
Deficit
accumulated during development stage |
(81,335,447 |
) |
(70,530,469 |
) | |||
Total
stockholders' equity |
4,178,341 |
6,931,085 |
|||||
$ |
13,305,998 |
$ |
10,984,672 |
||||
Twelve
Months |
Twelve
Months |
Twelve
Months |
Cumulative |
||||||||||
Ended |
Ended |
Ended |
Amounts |
||||||||||
December
31,
2004 |
December
31,
2003 |
December
31,
2002 |
From
Inception |
||||||||||
Revenue |
$ |
198,474 |
$ |
466,859 |
$ |
719,392 |
$ |
1,384,725 |
|||||
Cost
of revenue |
198,474 |
409,449 |
690,059 |
1,297,982 |
|||||||||
Gross
margin |
— |
57,410 |
29,333 |
86,743 |
|||||||||
Product
development and marketing |
3,396,469 |
5,294,419 |
5,788,315 |
19,992,375 |
|||||||||
General
and administrative |
4,262,066 |
3,835,873 |
4,052,943 |
20,215,771 |
|||||||||
Restructuring
expense |
— |
— |
104,982 |
104,982 |
|||||||||
Non-cash
charges |
796,286 |
2,164,634 |
4,148,251 |
25,236,013 |
|||||||||
Depreciation
and amortization |
516,172 |
681,358 |
710,975 |
2,695,363 |
|||||||||
Research
and development |
474,609 |
1,020,102 |
1,515,376 |
8,586,722 |
|||||||||
Total
operating expenses |
9,445,602
|
12,996,386
|
16,320,842
|
76,831,226 |
|||||||||
Loss
from operations |
(9,445,602 |
) |
(12,938,976 |
) |
(16,291,509 |
) |
(76,744,483 |
) | |||||
Interest
income (expense), net |
(1,770,102 |
) |
(2,897,077 |
) |
300,299 |
(2,451,174 |
) | ||||||
Equity
in losses of affiliates |
— |
(488,364 |
) |
(367,714 |
) |
(856,078 |
) | ||||||
Loss
before income taxes |
(11,215,704 |
) |
(16,324,417 |
) |
(16,358,924 |
) |
(80,051,735 |
) | |||||
Benefit
from income taxes |
410,726 |
221,480 |
234,963 |
867,169 |
|||||||||
Net
loss |
(10,804,978 |
) |
(16,102,937 |
) |
(16,123,961 |
) |
(79,184,566 |
) | |||||
Preferred
stock amortization |
— |
— |
— |
2,150,881 |
|||||||||
Net
loss applicable to common stockholders |
$ |
(10,804,978 |
) |
$ |
(16,102,937 |
) |
$ |
(16,123,961 |
) |
$ |
(81,335,447 |
) | |
Loss
per share — basic and diluted |
$ |
(.29 |
) |
$ |
(.51 |
) |
$ |
(.58 |
) |
$ |
(2.83 |
) | |
Weighted
— average number of shares outstanding |
37,226,377 |
31,564,345 |
28,022,872 |
28,751,356 |
|||||||||
Additional |
Total |
||||||||||||||||||
Common Stock |
Paid-in |
Deferred |
Accumulated |
Stockholder's |
|||||||||||||||
Shares |
Amount |
Capital |
Compensation |
Deficit |
Equity |
||||||||||||||
Balance
at December 31, 2001 |
27,292,077 |
27,292 |
54,140,914 |
— |
(38,303,571 |
) |
15,864,635 |
||||||||||||
Issuance
of common stock in private placement transactions |
1,664,058 |
1,664 |
2,959,615 |
— |
— |
2,961,279 |
|||||||||||||
Fair
value of warrants issued with unsecured debentures |
— |
— |
491,983 |
— |
— |
491,983 |
|||||||||||||
Issuance
of common stock from exercise
of options |
28,000 |
28 |
81,172 |
— |
— |
81,200 |
|||||||||||||
Issuance
of common stock for 401(k) |
43,356 |
43 |
82,332 |
— |
— |
82,375 |
|||||||||||||
Non-cash
compensation charges for issuance of stock options |
— |
— |
3,923,251 |
— |
— |
3,923,251 |
|||||||||||||
Net
loss |
— |
— |
— |
— |
(16,123,961 |
) |
(16,123,961 |
) | |||||||||||
Balance
at December 31, 2002 |
29,027,491 |
29,027 |
61,679,267 |
— |
(54,427,532 |
) |
7,280,762 |
||||||||||||
Issuance
of common stock in private placement transactions |
5,468,001 |
5,468 |
11,294,533 |
— |
— |
11,300,001 |
|||||||||||||
Beneficial
conversion feature on private placement transactions |
— |
— |
1,356,825 |
— |
— |
1,356,825 |
|||||||||||||
Fair
value of warrants issued with secured debentures |
— |
— |
471,923 |
— |
— |
471,923 |
|||||||||||||
Issuance
of common stock from exercise
of options |
50,000 |
50 |
144,950 |
— |
— |
145,000 |
|||||||||||||
Issuance
of restricted stock in conjunction with tender offer |
197,599 |
198 |
395,000 |
(395,198 |
) |
— |
— |
||||||||||||
Common
stock under deferred compensation plan |
— |
— |
— |
(32,315 |
) |
— |
(32,315 |
) | |||||||||||
Amortization
of deferred compensation for restricted stock |
— |
— |
— |
69,086 |
— |
69,086 |
|||||||||||||
Issuance
of common stock to Board of Directors |
201,289 |
201 |
404,354 |
— |
— |
404,555 |
|||||||||||||
Issuance
of common stock for 401(k) |
84,672 |
85 |
143,139 |
— |
— |
143,224 |
|||||||||||||
Non-cash
compensation charges for issuance of stock options |
— |
— |
1,894,961 |
— |
— |
1,894,961 |
|||||||||||||
Net
loss |
— |
— |
— |
— |
(16,102,937 |
) |
(16,102,937 |
) | |||||||||||
Balance
at December 31, 2003 |
35,029,052 |
$ |
35,029 |
$ |
77,784,952 |
$ |
(358,427 |
) |
$ |
(70,530,469 |
) |
$ |
6,931,085 |
||||||
Issuance
of common stock in private placement transactions |
3,162,034 |
3,162 |
5,296,839 |
— |
— |
5,300,001 |
|||||||||||||
Beneficial
conversion feature on private placement transactions |
— |
— |
497,757 |
— |
— |
497,757 |
|||||||||||||
Issuance
of stock for deferred financing costs |
377,846 |
378 |
813,445 |
813,823 |
|||||||||||||||
Issuance
of common stock from exercise
of options |
115,532 |
115 |
345,208 |
— |
— |
345,323 |
|||||||||||||
Common
stock under deferred compensation plan |
— |
— |
(27,216 |
) |
169,622 |
— |
142,406 |
||||||||||||
Issuance
of stock for interest payments |
90,671 |
91 |
142,426 |
— |
— |
142,517 |
|||||||||||||
Issuance
of common stock to Board of Directors |
126,817 |
127 |
226,751 |
— |
— |
226,878 |
|||||||||||||
Issuance
of stock for merit program |
51,800 |
52 |
130,996 |
— |
— |
131,048 |
|||||||||||||
Issuance
of stock for executive compensation |
100,000 |
100 |
199,900 |
— |
— |
200,000 |
|||||||||||||
Issuance
of common stock for 401(k) |
60,211 |
60 |
103,712 |
— |
— |
103,772 |
|||||||||||||
Non-cash
compensation charges for issuance of stock options |
— |
— |
148,709 |
— |
— |
148,709 |
|||||||||||||
Net
loss |
— |
— |
— |
— |
(10,804,978 |
) |
(10,804,978 |
) | |||||||||||
Balance
at December 31, 2004 |
39,113,963 |
$ |
39,114 |
$ |
85,663,479 |
$ |
(188,805 |
) |
$ |
(81,335,447 |
) |
$ |
4,178,341 |
||||||
Twelve
Months
Ended
December 31,
2004 |
Twelve
Months
Ended
December 31,
2003 |
Twelve
Months
Ended December
31,
2002 |
Cumulative Amounts
From
Inception |
||||||||||
Operating
activities |
|||||||||||||
Net
loss |
$ |
(10,804,978 |
) |
$ |
(16,102,937 |
) |
$ |
(16,123,961 |
) |
$ |
(79,184,566 |
) | |
Adjustments
to reconcile net loss to net cash used in operating
activities |
|||||||||||||
Depreciation
and amortization |
516,172 |
681,358 |
710,975 |
2,695,363 |
|||||||||
Amortization
of discount on unsecured debentures |
773,623 |
926,832 |
21,865 |
1,722,320 |
|||||||||
Amortization
of deferred financing costs |
367,932 |
582,054 |
14,590 |
964,576 |
|||||||||
Non-cash
interest charges |
142,517 |
— |
— |
142,517 |
|||||||||
Beneficial
conversion feature on PIPE financing |
497,757 |
1,356,825 |
— |
1,854,582 |
|||||||||
Losses
on investment in affiliate |
— |
488,364 |
367,714 |
856,078 |
|||||||||
Non-cash
charges |
796,286 |
2,164,634 |
4,148,251 |
25,236,013 |
|||||||||
Changes
in operating assets and liabilities: |
|||||||||||||
Accounts
receivable |
(405,006 |
) |
192,771 |
(105,015 |
) |
(446,250 |
) | ||||||
Prepaid
expenses and other assets |
3,993 |
72,130 |
14,609 |
(307,142 |
) | ||||||||
Accounts
payable and accrued expenses |
754,842 |
(218,856 |
) |
(308,796 |
) |
1,846,018 |
|||||||
Deferred
income |
85,000 |
— |
(129,000 |
) |
2,484,988 |
||||||||
Net
cash used in operating activities |
(7,271,862 |
) |
(9,856,825 |
) |
(11,388,768 |
) |
(42,135,503 |
) | |||||
Investing
Activities |
|||||||||||||
Purchase
of property and equipment |
(97,585 |
) |
(7,409 |
) |
(999,939 |
) |
(2,885,446 |
) | |||||
Patent
registration costs |
(46,057 |
) |
(77,591 |
) |
(120,099 |
) |
(708,281 |
) | |||||
Investment
in affiliate |
(320,952 |
) |
(535,126 |
) |
(856,078 |
) | |||||||
Increase
in restricted cash |
(36,642 |
) |
(35,329 |
) |
(2,374,078 |
) |
(3,035,021 |
) | |||||
Redemption
of held-to-maturity investments, net |
— |
— |
11,067,175 |
— |
|||||||||
Net
cash (used in) provided by investing activities |
(180,284 |
) |
(441,281 |
) |
7,037,933 |
(7,484,826 |
) | ||||||
Financing
activities |
|||||||||||||
Proceeds
from sale of common stock |
345,324 |
145,000 |
81,200 |
35,485,174 |
|||||||||
Underwriting
and other expenses of initial
public offering |
—
|
— |
— |
(3,669,613 |
) | ||||||||
Proceeds
from issuance of secured debentures |
—
|
8,500,000 |
— |
8,500,000 |
|||||||||
Proceeds
from issuance of unsecured debentures |
9,428,806 |
— |
3,500,000 |
12,928,806 |
|||||||||
Proceeds
from equity private placement |
—
|
—
|
2,736,279 |
2,736,279 |
|||||||||
Deferred
financing costs |
(79,077 |
) |
(291,027 |
) |
(328,280 |
) |
(698,384 |
) | |||||
Capital
lease obligation payments |
(29,240 |
) |
(17,239 |
) |
— |
(46,479 |
) | ||||||
Proceeds
from capital contribution |
— |
— |
— |
500,000 |
|||||||||
Payment
of note payable |
— |
— |
— |
(250,000 |
) | ||||||||
Proceeds
from grant, net |
— |
(21,582 |
) |
— |
205,940 |
||||||||
Proceeds
from sale of preferred stock |
— |
— |
— |
2,146,446 |
|||||||||
Net
cash provided by financing activities |
9,665,813 |
8,315,152 |
5,989,199 |
57,838,168 |
|||||||||
Net
increase (decrease) in cash and cash equivalents |
2,213,667 |
(1,982,954 |
) |
1,638,364 |
8,217,840 |
||||||||
Cash
and cash equivalents, beginning of period |
6,004,173 |
7,987,127 |
6,348,763 |
— |
|||||||||
Cash
and cash equivalents, end of period |
$ |
8,217,840 |
$ |
6,004,173 |
$ |
7,987,127 |
$ |
8,217,840 |
Estimated |
||||
Asset Classification |
Useful
Life |
|||
Machinery
and equipment |
3
years |
|||
Furniture
and fixtures |
3
years |
|||
Leasehold
improvements |
7
years |
|||
Year
Ended December 31, |
||||||||||
2004 |
2003 |
2002 |
||||||||
Net
loss attributable to common stockholders - As reported |
$ |
(10,804,978 |
) |
$ |
(16,102,937 |
) |
$ |
(16,123,961 |
) | |
Plus:
Stock-based compensation expense included in reported net
loss |
796,286 |
2,164,634 |
4,148,251 |
|||||||
Less:
Total stock-based compensation expense determined using the fair value
method |
(1,576,863 |
) |
(6,125,215 |
) |
(6,907,045 |
) | ||||
Net
loss attributable to common stockholders - Pro forma |
$ |
(11,585,555 |
) |
$ |
(20,063,518 |
) |
$ |
(18,882,755 |
) | |
Net
loss per share attributable to common stockholders - As reported
|
$ |
(0.29 |
) |
$ |
(0.51 |
) |
$ |
(0.58 |
) | |
Net
loss per share attributable to common stockholders - Pro
forma |
$ |
(0.31 |
) |
$ |
(0.64 |
) |
$ |
(0.67 |
) |
Year
Ended December 31, |
||||||||||
2004 |
2003 |
2002 |
||||||||
Expected
dividend yield |
— |
— |
— |
|||||||
Expected
stock price volatility |
.57 |
.69 |
.69 |
|||||||
Risk-free
interest rate |
3.48 |
% |
3.68 |
% |
3.68 |
% | ||||
Expected
option term |
5
years |
5
years |
5
years |
|||||||
|
1. |
A
“modified prospective” method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements of
SFAS 123R for all share-based payments granted after the effective date
and (b) based on the requirements of Statement 123 for all awards
granted to employees prior to the effective date of SFAS 123R that remain
unvested on the effective date, or | ||
| ||||
|
2. |
A
“modified retrospective” method which includes the requirements of the
modified prospective method described above, but also permits entities to
restate based on the amounts previously recognized under SFAS 123 for
purposes of pro forma disclosures either (a) all prior periods
presented or (b) prior interim periods of the year of
adoption. |
Year
Ended December 31, |
||||||||||
2004 |
2003 |
2002 |
||||||||
Current
benefit: |
||||||||||
Federal |
$ |
— |
$ |
— |
$ |
— |
||||
State |
(410,726 |
) |
(221,480 |
) |
(234,963 |
) | ||||
Deferred
provision: |
||||||||||
Federal |
— |
— |
— |
|||||||
State |
— |
— |
— |
|||||||
Total |
$ |
(410,726 |
) |
$ |
(221,480 |
) |
$ |
(234,963 |
) | |
Year
Ended December 31, |
|||||||
2004 |
2003 |
||||||
Stock
based compensation |
$ |
8,757,000 |
$ |
8,457,000 |
|||
Net
operating loss carryforwards |
18,946,000 |
15,907,000 |
|||||
Research
and development credits |
1,490,000 |
920,000 |
|||||
Depreciation
and amortization |
382,000 |
396,000 |
|||||
Deferred
revenue |
34,000 |
827,000 |
|||||
Other |
— |
200,000 |
|||||
Valuation
reserve |
(29,609,000 |
) |
(26,707,000 |
) | |||
Net
deferred tax asset |
— |
— |
|||||
Year
Ended December 31, |
|||||||||||||||||||
2004 |
% |
2003 |
% |
2002 |
% | ||||||||||||||
Tax
at U.S. statutory rate |
$ |
(3,925,000 |
) |
35.0 |
$ |
(5,636,000 |
) |
35.0 |
$ |
(5,643,000 |
) |
35.0 |
|||||||
State
tax (benefit), net of federal tax effect |
(647,000 |
) |
5.8 |
(942,000 |
) |
5.8 |
(943,000 |
) |
5.8 |
||||||||||
Research
and experimentation tax credit |
(130,000 |
) |
1.2 |
(193,000 |
) |
1.2 |
(248,000 |
) |
1.5 |
||||||||||
Interest
expense |
655,000 |
(6.1 |
) |
-- |
-- |
-- |
-- |
||||||||||||
Other |
(4,726 |
) |
0.0 |
94,000 |
(0.5 |
) |
113,000 |
(0.7 |
) | ||||||||||
Valuation
allowance |
3,641,000 |
(32.2 |
) |
6,455,520 |
(40.1 |
) |
6,486,037 |
(40.2 |
) | ||||||||||
Provision
(benefit) for income taxes |
$ |
(410,726 |
) |
3.7 |
$ |
(221,480 |
) |
1.4 |
(234,963 |
) |
1.4 |
||||||||
2004 |
2003 |
||||||
Machinery
and equipment |
$ |
1,329,655 |
$ |
1,232,070 |
|||
Furniture
and fixtures |
402,125 |
402,125 |
|||||
Leasehold
improvements |
1,290,078 |
1,290,078 |
|||||
3,021,858 |
2,924,273 |
||||||
Accumulated
depreciation |
(2,358,282 |
) |
(1,914,759 |
) | |||
Property
and equipment, net |
$ |
663,576 |
$ |
1,009,514 |
|||
2004 |
2003 |
||||||
Patent
and license costs |
$ |
816,211 |
$ |
812,224 |
|||
Accumulated
amortization |
(277,409 |
) |
(214,660 |
) | |||
$ |
538,802 |
$ |
597,564 |
||||
2005 |
$ |
484,310 |
||
2006 |
484,310 |
|||
2007 |
484,310 |
|||
2008 |
443,950 |
|||
Total |
$ |
1,896,880 |
Weighted |
|||||||
Number
Of |
Average |
||||||
Options |
Exercise
Price |
||||||
And
Warrants |
Per
Share |
||||||
Balance
at December 31, 2001 |
4,766,720 |
5.09 |
|||||
Granted
at fair value |
5,000 |
5.16 |
|||||
Forfeited
or terminated |
(397,891 |
) |
5.57 |
||||
Exercised |
(28,000 |
) |
2.90 |
||||
Balance
at December 31, 2002 |
4,345,829 |
$ |
5.06 |
||||
Granted
at fair value |
1,122,840 |
2.30 |
|||||
Forfeited
or terminated |
(996,093 |
) |
7.46 |
||||
Exercised |
(50,000 |
) |
2.90 |
||||
Balance
at December 31, 2003 |
4,422,576 |
$ |
3.84 |
||||
Granted
at fair value |
642,038 |
2.33 |
|||||
Forfeited
or terminated |
(931,891 |
) |
3.61 |
||||
Exercised |
(115,532 |
) |
2.98 |
||||
Balance
at December 31, 2004 |
4,017,191 |
$ |
3.79 |
||||
Remaining |
||||||||||||||||
Weighted |
Weighted |
Weighted |
||||||||||||||
Options |
Average |
Average |
Options |
Average |
||||||||||||
Exercise
Price Range |
Outstanding |
Exercise
Price |
Life
(Years) |
Exercisable |
Exercise
Price |
|||||||||||
$0.01
- $ 2.00 |
55,867 |
$ |
1.98 |
10.00 |
5,867 |
$ |
1.80 |
|||||||||
$2.01
- $ 2.90 |
3,146,924 |
2.69 |
3.41 |
2,555,391 |
2.76 |
|||||||||||
$2.91
- $
9.58 |
381,536 |
5.60 |
.72 |
354,469 |
5.69 |
|||||||||||
$10.00
-
$19.63 |
432,864 |
10.39 |
7.00 |
432,864 |
10.57 |
|||||||||||
4,017,191 |
$ |
3.79 |
3.55 |
3,348,591 |
$ |
3.83 |
||||||||||
Fiscal
Year Quarters |
| |||||||||||||||
|
|
First |
|
Second |
|
Third |
|
Fourth |
|
Total |
||||||
(in
000's, except per share amounts) |
||||||||||||||||
Fiscal
Year ended December 31, 2004 |
||||||||||||||||
Revenue |
$ |
25 |
$ |
90 |
$ |
10 |
$ |
73 |
$ |
198 |
||||||
Cost
of revenue |
25 |
90 |
10 |
73 |
198 |
|||||||||||
Gross
margin |
— |
— |
— |
— |
— |
|||||||||||
Product
development & marketing |
1003 |
773 |
904 |
717 |
3,396 |
|||||||||||
General
and administrative |
1,611 |
630 |
783 |
1,238 |
4,262 |
|||||||||||
Non-cash
charges |
322 |
270 |
126 |
78 |
796 |
|||||||||||
Depreciation
and amortization |
142 |
150 |
128 |
95 |
516 |
|||||||||||
Research
and development |
(10 |
) |
101 |
28 |
356 |
475 |
||||||||||
Total
operating expenses |
3,068 |
1,923 |
1,969 |
2,484 |
9,445 |
|||||||||||
Loss
from operations |
(3,068 |
) |
(1,923 |
) |
(1,969 |
) |
(2,484 |
) |
(9,445 |
) | ||||||
Interest
income (expense) |
(314 |
) |
(987 |
) |
(365 |
) |
(103 |
) |
(1,770 |
) | ||||||
Equity
in losses of affiliates |
— |
— |
— |
— |
— |
|||||||||||
Loss
before income taxes |
(3,382 |
) |
(2,911 |
) |
(2,335 |
) |
(2,587 |
) |
(11,215 |
) | ||||||
Benefit
from income taxes |
— |
— |
— |
411 |
411 |
|||||||||||
Net
loss |
(3,382 |
) |
(2,911 |
) |
(2,335 |
) |
(2,176 |
) |
(10,804 |
) | ||||||
Loss
per share — basic and diluted |
$ |
(.10 |
) |
$ |
(.08 |
) |
$ |
(.06 |
) |
$ |
(.06 |
) |
$ |
(.29 |
) | |
Weighted
— average number of shares outstanding |
35,399 |
36,986 |
37,701 |
38,804 |
37,226 |
|||||||||||
|
First |
Second |
Third |
Fourth |
Total |
|||||||||||
(in
000's, except per share amounts) |
||||||||||||||||
Fiscal
Year ended December 31, 2003 |
||||||||||||||||
Revenue |
$ |
55 |
$ |
238 |
$ |
103 |
$ |
71 |
$ |
467 |
||||||
Cost
of revenue |
55 |
190 |
93 |
70 |
409 |
|||||||||||
Gross
margin |
— |
48 |
10 |
— |
57 |
|||||||||||
Product
development & marketing |
1,231 |
1,291 |
1,497 |
1,275 |
5,294 |
|||||||||||
General
and administrative |
1,070 |
1,034 |
737 |
995 |
3,836 |
|||||||||||
Non-cash
charges |
1,095 |
852 |
419 |
(201 |
) |
2,165 |
||||||||||
Depreciation
and amortization |
175 |
166 |
153 |
186 |
681 |
|||||||||||
Research
and development |
305 |
271 |
222 |
222 |
1,020 |
|||||||||||
Total
operating expenses |
3,878 |
3,614 |
3,027 |
2,476 |
12,996 |
|||||||||||
Loss
from operations |
(3,878 |
) |
(3,567 |
) |
(3,017 |
) |
(2,476 |
) |
(12,939 |
) | ||||||
Interest
income (expense) (2) |
(516 |
) |
(338 |
) |
(1,464 |
) |
(579 |
) |
(2,897 |
) | ||||||
Equity
in losses of affiliates |
(294 |
) |
(194 |
) |
— |
— |
(488 |
) | ||||||||
Loss
before income taxes |
(4,688 |
) |
(4,099 |
) |
(4,481 |
) |
(3,055 |
) |
(16,324 |
) | ||||||
Benefit
from income taxes |
— |
— |
— |
221 |
221 |
|||||||||||
Net
loss |
(4,688 |
) |
(4,099 |
) |
(4,481 |
) |
(2,834 |
) |
(16,103 |
) | ||||||
Loss
per share — basic and diluted |
$ |
(.16 |
) |
$ |
(.13 |
) |
$ |
(.14 |
) |
$ |
(.08 |
) |
$ |
(.51 |
) | |
Weighted
— average number of shares outstanding |
29,402 |
30,452 |
31,945 |
34,555 |
31,564 |
|||||||||||
(1) |
Some
columns and rows may not foot or cross-foot due to rounding.
|
(2) |
In
the fourth quarter of 2003, the Company determined that non-cash interest
expense was overstated by $.01 per share in the first and third quarters
of 2003 and $.02 per share in the second quarter of 2003. Accordingly,
non-cash interest expense was cumulatively adjusted in the fourth quarter.
Management believes the impact to each of the quarters was not
material. |
F-19 |