Delaware
|
88-0292161
|
|
(State
or other jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
Common
Stock Par Value $.00001 per share
|
|
Title
of each class
|
Name
of exchange on which registered
|
PART
I
|
||
Item
1. Description of Business
|
4
|
|
Item
2. Description of Property
|
13
|
|
Item
3. Legal Proceedings
|
13
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
15
|
|
PART
II
|
||
Item
5. Market for Common Equity and Related Stockholder
Matters
|
16
|
|
Item
6. Management's Discussion and Analysis or Plan of
Operation
|
18
|
|
Item
7. Financial Statements and Supplementary Data
|
24
|
|
Item
8. Changes In and Disagreements With Accountants on Accounting
and
Financial Disclosure
|
83
|
|
Item
8a. Controls and Procedures
|
83
|
|
Item
8b. Other Information
|
84
|
|
PART
III
|
||
Item
9. Directors and Executive Officers, Promoters and Control Persons
|
85
|
|
Item
10. Executive Compensation
|
88
|
|
Item
11. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
92
|
|
Item
12. Certain Relationships and Related Transactions
|
92
|
|
92
|
||
Item
14. Exhibits and Financial Statement Schedules
|
92
|
Year
ended December 31, 2005
|
||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
Previously
reported
|
$
|
81,143,838
|
$
|
80,730,141
|
$
|
(31,953,395
|
)
|
$
|
(0.43
|
)
|
$
|
9,907,550
|
||||
Restatement
Adjustments, net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
—
|
(0.00
|
)
|
|||||||
2004
Purchase accounting
|
—
|
—
|
—
|
(0.00
|
)
|
(2,778,000
|
)
|
|||||||||
Purchase
accounting
|
—
|
—
|
(7,129,550
|
)
|
(0.00
|
)
|
(7,129,550
|
)
|
||||||||
Net
restatements
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
(7,129,550
|
)
|
(0.09
|
)
|
(9,907,550
|
)
|
||||
As
restated
|
$
|
10,144,780
|
$
|
9,731,083
|
$
|
(39,082,945
|
)
|
$
|
(0.52
|
)
|
$
|
—
|
Year
ended December 31, 2004
|
||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
Previously
reported
|
$
|
28,996,213
|
$
|
29,187,414
|
$
|
(13,166,869
|
)
|
$
|
(0.02
|
)
|
$
|
2,778,000
|
||||
Restatement
Adjustments, net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
—
|
(0.00
|
)
|
|||||||
Purchase
accounting
|
—
|
—
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||||||
|
||||||||||||||||
Net
restatements
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||
As
restated
|
$
|
11,309,376
|
$
|
11,500,577
|
$
|
(15,944,869
|
)
|
$
|
(0.02
|
)
|
$
|
—
|
·
|
International
trademark application under the Madrid Protocol for
MagicMoney;
|
·
|
International
trademark application under the Madrid Protocol for
GlobeTel;
|
·
|
Trademark
of GlobeTel in Canada;
|
·
|
Trademark
of MagicMoney in Canada;
|
·
|
Trademark
of GlobeTel in Mexico;
|
·
|
Trademark
of MagicMoney in Mexico;
|
·
|
Trademark
of GlobeTel in Guatemala;
|
·
|
Trademark
of MagicMoney in Guatemala;
|
·
|
Trademark
of MagicMoney in Brazil;
|
·
|
Trademark
of GlobeTel in Brazil; and
|
·
|
Trademark
of GlobeTel in Philippines.
|
Przemyslaw
Kostro
|
62,047,431
|
|||
Timothy
Huff
|
62,019,756
|
|||
Laina
Raveendran Greene
|
62,182,817
|
|||
Leigh
Coleman
|
62,126,151
|
|||
Mitchell
A. Siegel
|
62,043,609
|
|||
Kyle
McMahan
|
62,217,392
|
|||
Ratify
the Company's appointment of Dohan and Company, CPAs, PA as independent
auditors of the Company for the fiscal year ending December 31,
2005
|
61,865,684
|
|||
Increase
the number of authorized common shares from 100,000,000 (One Hundred
Million) to 150,000,000 (One Hundred Fifty Million)
|
58,335,831
|
|||
Proposal
to approve the 2004 Employee Stock Option Plan
|
8,164,899
(1
|
)
|
CALENDAR
2003
|
HIGH
|
LOW
|
||
Quarter
Ended March 31
|
$0.6600
($0.0440 pre-split)
|
$0.3000
($0.0200 pre-split)
|
||
Quarter
Ended June 30
|
$0.4350
($0.0290 pre-split)
|
$0.2265
($0.0151 pre-split)
|
||
Quarter
Ended September 30
|
$0.6000
($0.0400 pre-split)
|
$0.2850
($0.0190 pre-split)
|
||
Quarter
Ended December 31
|
$1.9650
($0.1310 pre-split)
|
$0.3750
($0.0250 pre-split)
|
||
CALENDAR
2004
|
||||
Quarter
Ended March 31
|
$2.9400
($0.1960 pre-split)
|
$0.7500
($0.0500 pre-split)
|
||
Quarter
Ended June 30
|
$1.9500
($0.1300 pre-split)
|
$1.2000
($0.0800 pre-split)
|
||
Quarter
Ended September 30
|
$1.9200
($0.1280 pre-split)
|
$1.0500
($0.0700 pre-split)
|
||
Quarter
Ended December 31
|
$2.1000
($0.1400 pre-split)
|
$0.1500
($0.0100 pre-split)
|
||
CALENDAR
2005
|
||||
Quarter
Ended March 31
|
$5.5500
($0.3700 pre-split)
|
$0.4500
($0.0300 pre-split)
|
||
Quarter
Ended June 30
|
$4.0500
|
$2.2500
($0.1500 pre-split)
|
||
Quarter
Ended September 30
|
$2.8800
|
$1.1400
|
||
Quarter
Ended December 31
|
$4.3400
|
$1.2500
|
Page
|
||||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
||||
CONSOLIDATED
FINANCIAL STATEMENTS
|
25
|
|||
Consolidated
Balance Sheets
|
26
|
|||
Consolidated
Statements of Operations
|
27
|
|||
Consolidated
Statements of Cash Flows
|
28
|
|||
Consolidated
Statements of Stockholders' Equity
|
30
|
|||
Notes
to Consolidated Financial Statements
|
35
|
Dohan
and Company
|
7700
North Kendall Drive, 200
|
|
Certified
Public Accountants
|
Miami,
Florida 33156-7564
|
|
A
Professional Association
|
Telephone:
(305) 274-1366
|
|
Facsimile:
(305) 274-1368
|
||
E-mail:
info@uscpa.com
|
||
Internet:
www.uscpa.com
|
/s/
Dohan & Company, CPAs
|
DEC.
31, 2005
|
|
DEC.
31, 2004
|
|
||||
|
|
(restated)
|
|
(restated)
|
|||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
1,228,180
|
$
|
601,559
|
|||
Restricted
cash
|
1,122,000
|
—
|
|||||
Accounts
receivable, less allowance for doubtful
|
|||||||
accounts
of $409,100 and $1,505,731
|
371,618
|
1,740,883
|
|||||
Loans
to employees
|
46,068
|
6,885
|
|||||
Prepaid
expenses
|
184,434
|
58,900
|
|||||
Prepaid
expenses - related party, ISG Jet, LLC
|
185,960
|
—
|
|||||
Inventory
|
67,525
|
63,976
|
|||||
Deposits
on equipment purchase
|
124,993
|
88,994
|
|||||
Deferred
tax asset, less valuation allowance of
|
|||||||
$9,828,700
and $5,163,407
|
—
|
—
|
|||||
TOTAL
CURRENT ASSETS
|
3,330,778
|
2,561,197
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
7,028,422
|
445,756
|
|||||
OTHER
ASSETS
|
|||||||
Investment
in unconsolidated foreign subsidiary -
|
|||||||
Consolidated
Global Investments, Ltd.
|
—
|
352,300
|
|||||
Deposits
|
52,322
|
50,712
|
|||||
Prepaid
expenses
|
—
|
8,012
|
|||||
TOTAL
OTHER ASSETS
|
52,322
|
411,024
|
|||||
TOTAL
ASSETS
|
$
|
10,411,522
|
$
|
3,417,977
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
COMMITMENTS
AND CONTINGENCIES (NOTES 6, 7, 17, AND 18)
|
—
|
—
|
|||||
LIABILITIES
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
907,208
|
$
|
456,248
|
|||
Current
portion of long-term debt
|
—
|
2,846
|
|||||
Due
to related party - Carrier Services, Inc.
|
901,606
|
—
|
|||||
Due
to former employee payable in GTE stock
|
237,600
|
—
|
|||||
Due
to related party payable in GTE Stock -
|
|||||||
Hotzone
Wireless, Inc. - short-term portion
|
2,451,834
|
—
|
|||||
Accrued
officers' and directors' compensation
|
97,382
|
198,333
|
|||||
Accrued
expenses and other liabilities
|
545,636
|
93,436
|
|||||
Deferred
revenues
|
—
|
46,319
|
|||||
Related
party payables
|
57,500
|
117,500
|
|||||
TOTAL
CURRENT LIABILITIES
|
5,198,766
|
914,682
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Due
to related party payable in GTE Stock -
|
|||||||
Hotzone
Wireless, Inc.
|
4,708,167
|
—
|
|||||
Capital
lease obligations
|
—
|
4,718
|
|||||
TOTAL
LONG-TERM LIABILITIES
|
4,708,167
|
4,718
|
|||||
TOTAL
LIABILITIES
|
$
|
9,906,933
|
$
|
919,400
|
|||
STOCKHOLDERS'
EQUITY
|
|||||||
Series
A Preferred stock, $.001 par value, 10,000,000 shares
authorized;
|
|||||||
0
and 96,500 shares issued and outstanding:
|
—
|
97
|
|||||
Additional
paid-in capital - Series A Preferred stock
|
—
|
697,403
|
|||||
Series
B Preferred stock, $.001 par value, 35,000 shares
authorized;
|
|||||||
0
and 35,000 shares issued and outstanding:
|
—
|
35
|
|||||
Additional
paid-in capital - Series B Preferred stock
|
—
|
14,849,965
|
|||||
Series
C Preferred stock, $.001 par value, 5,000 shares
authorized;
|
|||||||
500
and 750 shares issued and outstanding:
|
—
|
1
|
|||||
Additional
paid-in capital - Series C Preferred stock
|
—
|
749,999
|
|||||
Series
D Preferred stock, $.001 par value, 5,000 shares
authorized;
|
|||||||
1,000
shares issued and outstanding:
|
1
|
1
|
|||||
Additional
paid-in capital - Series D Preferred stock
|
999,999
|
999,999
|
|||||
Common
stock, $.00001 par value, 150,000,000 shares authorized;
|
|||||||
98,192,101
and 63,389,976 shares issued and outstanding
|
982
|
9,508
|
|||||
Additional
paid-in capital
|
81,570,082
|
39,880,605
|
|||||
Stock
subscriptions receivable:
|
|||||||
Series
B Preferred Stock
|
—
|
(11,500,000
|
)
|
||||
Series
D Preferred Stock
|
(500,000
|
)
|
(750,000
|
)
|
|||
Common
Stock
|
(44,494
|
)
|
—
|
||||
Accumulated
deficit
|
(81,521,980
|
)
|
(42,439,036
|
)
|
|||
TOTAL
STOCKHOLDERS' EQUITY
|
504,589
|
2,498,577
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
10,411,522
|
$
|
3,417,977
|
See
accompanying notes.
|
2005
|
|
2004
|
|
2003
|
|
|||||
|
|
(restated)
|
|
(restated)
|
||||||
REVENUES
EARNED
|
$
|
10,144,780
|
$
|
11,309,376
|
$
|
11,351,939
|
||||
COST
OF REVENUES EARNED
|
9,731,083
|
11,500,577
|
8,840,872
|
|||||||
GROSS
MARGIN(LOSS)
|
413,697
|
(191,201
|
)
|
2,511,067
|
||||||
EXPENSES
|
||||||||||
Payroll
and related taxes
|
3,118,676
|
1,248,562
|
283,408
|
|||||||
Consulting
and professional fees
|
6,200,054
|
2,206,237
|
718,987
|
|||||||
Officers'
and directors' compensation
|
12,082,809
|
6,520,206
|
595,000
|
|||||||
Bad
debts
|
1,373,458
|
1,141,534
|
1,409,994
|
|||||||
Investment
banking and financing fees
|
788,985
|
172,106
|
223,886
|
|||||||
Investor
and public relations
|
550,460
|
117,856
|
121,656
|
|||||||
Commissions
expense - related party Carrier Services, Inc.
|
848,880
|
404,747
|
—
|
|||||||
Research
and development
|
9,494,223
|
3,038,085
|
—
|
|||||||
Other
operating expenses
|
826,101
|
156,011
|
92,715
|
|||||||
Telephone
and communications
|
200,129
|
75,390
|
69,169
|
|||||||
Travel
and related expenses
|
882,557
|
240,862
|
95,213
|
|||||||
Rents
|
480,995
|
126,424
|
48,607
|
|||||||
Insurance
and employee benefits
|
672,700
|
126,644
|
102,383
|
|||||||
Depreciation
and amortization
|
236,018
|
53,586
|
44,370
|
|||||||
TOTAL
EXPENSES
|
37,756,045
|
15,628,250
|
3,805,388
|
|||||||
LOSS
BEFORE OTHER INCOME (EXPENSE) AND INCOME TAXES
|
(37,342,348
|
)
|
(15,819,451
|
)
|
(1,294,321
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||||
Net
gains on settlement of liabilities
|
—
|
268,397
|
26,274
|
|||||||
Loss
on disposition of property and equipment
|
—
|
(56,804
|
)
|
(42,301
|
)
|
|||||
Loss
on settlement
|
(1,256,873
|
)
|
—
|
—
|
||||||
Loss
on disposition of unconsolidated foreign subsidiary - CGI
|
(352,300
|
)
|
—
|
—
|
||||||
Loss
on equipment deposit
|
—
|
(149,558
|
)
|
—
|
||||||
Loss
on discontinued operations
|
—
|
—
|
55,842
|
|||||||
Loss
on write-off of receivables and non-readily marketable
securities
|
—
|
—
|
(4,834,878
|
)
|
||||||
Interest
income
|
44,368
|
2,067
|
—
|
|||||||
Interest
expense
|
(175,792
|
)
|
(189,520
|
)
|
(113,142
|
)
|
||||
NET
OTHER EXPENSE
|
(1,740,597
|
)
|
(125,418
|
)
|
(4,908,205
|
)
|
||||
LOSS
BEFORE INCOME TAXES
|
(39,082,945
|
)
|
(15,944,869
|
)
|
(6,202,526
|
)
|
||||
INCOME
TAXES
|
||||||||||
Provision
for income taxes
|
—
|
—
|
—
|
|||||||
Tax
benefit from utilization of net operating loss
carryforward
|
—
|
—
|
—
|
|||||||
TOTAL
INCOME TAXES
|
—
|
—
|
—
|
|||||||
NET
LOSS
|
($39,082,945
|
)
|
($15,944,869
|
)
|
($
6,202,526
|
)
|
||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
||||||||||
BASIC
|
75,072,487
|
49,892,551
|
41,854,325
|
|||||||
DILUTED
|
75,072,487
|
49,892,551
|
41,854,325
|
|||||||
NET
LOSS PER SHARE
|
||||||||||
BASIC
|
($
0.52
|
)
|
($
0.32
|
)
|
($
0.15
|
)
|
||||
DILUTED
|
($
0.52
|
)
|
($
0.32
|
)
|
($
0.15
|
)
|
2005
|
|
2004
|
|
2003
|
|
|||||
|
|
(restated)
|
|
(restated)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||
Net
income (loss)
|
($39,082,945
|
)
|
($15,944,869
|
)
|
($
6,202,526
|
)
|
||||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||||||||
Depreciation
and amortization
|
331,543
|
170,021
|
227,200
|
|||||||
Gain
on settlement of liabilities
|
—
|
(85,337
|
)
|
26,274
|
||||||
Gain
on discontinued operations
|
—
|
—
|
55,842
|
|||||||
Loss
on settlement
|
1,256,873
|
—
|
—
|
|||||||
Loss
on disposition of unconsolidated foreign subsidiary - CGI
|
352,300
|
—
|
—
|
|||||||
Loss
on disposition of fixed assets
|
—
|
56,804
|
42,301
|
|||||||
Loss
on write-off of receivables and non-readily marketable
securities
|
—
|
—
|
4,834,878
|
|||||||
Bad
debt expense
|
1,373,458
|
1,141,534
|
1,409,994
|
|||||||
Research
and development expense
|
7,129,550
|
2,778,000
|
—
|
|||||||
Common
stock exchanged for services
|
4,930,573
|
1,558,707
|
604,510
|
|||||||
Common
stock exchanged for severence pay
|
177,397
|
—
|
—
|
|||||||
Options
exchanged for services
|
10,499,842
|
5,828,833
|
—
|
|||||||
(Increase)
decrease in assets:
|
||||||||||
Accounts
receivable
|
(4,193
|
)
|
—
|
—
|
||||||
Restricted
cash
|
(1,122,000
|
)
|
211,010
|
(2,755,602
|
)
|
|||||
Loans
to employees
|
(39,183
|
)
|
—
|
—
|
||||||
Prepaid
expenses
|
(117,522
|
)
|
(66,912
|
)
|
—
|
|||||
Prepaid
expenses - related party, ISG Jets, LLC
|
(185,960
|
)
|
—
|
—
|
||||||
Inventory
|
(3,549
|
)
|
(63,976
|
)
|
—
|
|||||
Other
current assets
|
—
|
—
|
—
|
|||||||
Deposits
on equipment purchases
|
(1,610
|
)
|
(28,092
|
)
|
74,486
|
|||||
Deposits
and prepaid expenses
|
—
|
71,000
|
(71,000
|
)
|
||||||
Increase
(decrease) in liabilities:
|
||||||||||
Accounts
payable
|
451,141
|
(309,867
|
)
|
1,111,960
|
||||||
Accounts
payable, to be satified with non-readily marketable
securities
|
—
|
—
|
(974,951
|
)
|
||||||
Due
to former employee with GTE stock
|
237,600
|
—
|
||||||||
Due
to related party - Carrier Services and company principal
|
901,606
|
—
|
||||||||
Accrued
officers' salaries and bonuses
|
(100,951
|
)
|
198,333
|
—
|
||||||
Accrued
expenses and other liabilities
|
452,200
|
29,054
|
426,460
|
|||||||
Deferred
revenues
|
(46,319
|
)
|
14,791
|
(46,106
|
)
|
|||||
Deferred
revenues - related party
|
—
|
(27,023
|
)
|
(152,822
|
)
|
|||||
NET
CASH USED BY OPERATING ACTIVITIES
|
(12,610,149
|
)
|
(4,467,989
|
)
|
(1,389,102
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||
Acquisition
of property and equipment
|
(2,021,559
|
)
|
(204,206
|
)
|
(305,101
|
)
|
||||
Acquisition
of Hotzone assets
|
(27,000
|
)
|
—
|
—
|
||||||
Advances
to related party - Sanswire European joint venture
|
—
|
—
|
—
|
|||||||
Deposit
on equipment
|
(36,000
|
)
|
(145,479
|
)
|
(302,300
|
)
|
||||
Loans
to employees
|
—
|
(6,885
|
)
|
—
|
||||||
NET
CASH USED BY INVESTING ACTIVITIES
|
(2,084,559
|
)
|
(356,570
|
)
|
(607,401
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||
Sale
of preferred stock - Series A
|
—
|
1,057,500
|
717,140
|
|||||||
Sale
of preferred stock - Series B
|
250,000
|
2,850,000
|
—
|
|||||||
Sale
of preferred stock - Series C
|
250,000
|
1,000,000
|
—
|
|||||||
Sale
of preferred stock - Series D
|
—
|
250,000
|
—
|
|||||||
Sale
of common stock
|
6,903,931
|
—
|
500,000
|
|||||||
Sale
of common stock - exercises of options
|
48,412
|
—
|
—
|
|||||||
Proceeds
from unconsolidated foreign subsidiary - CGI
|
1,568,524
|
—
|
—
|
|||||||
Proceeds
from capital lease financing
|
—
|
9,554
|
—
|
|||||||
Payments
on capital lease financing
|
(4,718
|
)
|
(2,229
|
)
|
(29,674
|
)
|
||||
Proceeds
from notes and loans payable
|
6,368,026
|
375,000
|
784,259
|
|||||||
Payments
on notes and loans payable
|
(2,846
|
)
|
(398,701
|
)
|
—
|
|||||
Proceeds
from related party payables
|
—
|
60,000
|
144,194
|
|||||||
Payments
on related party payables
|
(60,000
|
)
|
—
|
(96,053
|
)
|
|||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
15,321,329
|
5,201,124
|
2,019,866
|
|||||||
NET
INCREASE IN CASH AND EQUIVALENTS
|
626,621
|
376,565
|
23,363
|
|||||||
CASH
AND EQUIVALENTS - BEGINNING
|
601,559
|
224,994
|
201,631
|
|||||||
CASH
AND EQUIVALENTS - ENDING
|
$
|
1,228,180
|
$
|
601,559
|
$
|
224,994
|
SUPPLEMENTAL
DISCLOSURES
|
2005
|
2004
|
2003
|
|||||||
|
(restated)
|
(restated)
|
||||||||
Cash
paid during the period for:
|
||||||||||
Interest
|
$
|
730
|
$
|
11,071
|
$
|
95,736
|
||||
Income
taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
In
addition to amounts reflected above, common stock was issued
for:
|
||||||||||
Options
issued for services
|
$
|
10,499,842
|
$
|
5,828,833
|
$
|
10,000
|
||||
Options
issued for settlement of obligations
|
$
|
1,256,873
|
$
|
—
|
$
|
2,447,732
|
||||
Shares
issued for services
|
$
|
4,930,573
|
$
|
1,546,568
|
$
|
—
|
||||
Shares
issued for broker's fees (66,667 shares, recorded at par)
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Shares
issued for research and development
|
$
|
7,073,640
|
$
|
2,778,000
|
$
|
—
|
||||
Shares
issued for assets
|
$
|
55,910
|
$
|
32,000
|
$
|
—
|
||||
Conversion
of Series A preferred stock to common stock
|
$
|
697,500
|
$
|
1,452,140
|
$
|
—
|
||||
Conversion
of Series B preferred stock to common stock
|
$
|
8,435,200
|
$
|
—
|
$
|
—
|
||||
Conversion
of Series C preferred stock to common stock
|
$
|
750,000
|
$
|
250,000
|
$
|
—
|
||||
Conversion
of notes payable to common stock
|
$
|
6,368,026
|
$
|
—
|
$
|
—
|
||||
In
addition to amounts reflected above, preferred stock was issued
for:
|
||||||||||
Series
A preferred stock issued for broker's fees (7,167 shares,
|
||||||||||
Series
A preferred stock issued for broker's fees (7,167 shares, recorded
at
par)
|
$
|
—
|
$
|
—
|
$
|
—
|
||||
Series
B preferred stock issued for broker's fees
|
$
|
—
|
$
|
150,000
|
$
|
—
|
||||
Series
B preferred stock issued for settlement of debt
|
$
|
—
|
$
|
500,000
|
$
|
—
|
||||
Series
B preferred stock issued for equipment
|
$
|
4,835,200
|
$
|
—
|
$
|
—
|
||||
|
||||||||||
NON-CASH
FINANCING ACTIVITIES:
|
||||||||||
On
July 28, 2004, $1,000,000 of Series D preferred stock was issued.
A stock
subscription receivable of $500,00 was outstanding as of December
31,
2005
|
COMMON
STOCK
|
|||||||||||||
ADDITIONAL
|
STOCK
|
||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
Balance,
Dec. 31, 2002
|
40,354,686
|
404
|
24,450,106
|
—
|
|||||||||
Shares
issued for services
|
1,583,236
|
16
|
568,494
|
—
|
|||||||||
Options
issued for services
|
—
|
—
|
10,000
|
—
|
|||||||||
Shares
issued for severance pay
|
80,000
|
1
|
35,999
|
—
|
|||||||||
Shares
issued for extinguishment of debt
|
2,986,133
|
29
|
1,431,055
|
—
|
|||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
1,016,468
|
—
|
|||||||||
Shares
issued for cash
|
1,338,688
|
13
|
499,987
|
—
|
|||||||||
Shares
issued for loan collateral
|
333,333
|
3
|
(3
|
)
|
—
|
||||||||
Shares
returned for loan collateral
|
(3,127,778
|
)
|
(31
|
)
|
31
|
—
|
|||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2003
|
43,548,298
|
435
|
28,012,137
|
—
|
|||||||||
Shares
issued for options exercised
|
3,963,186
|
39
|
(39
|
)
|
—
|
||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
1,333,333
|
13
|
(13
|
)
|
—
|
||||||||
Shares
issued for services
|
1,750,977
|
18
|
1,546,550
|
—
|
|||||||||
Shares
issued for Sanswire assets
|
21,333
|
1
|
31,999
|
—
|
|||||||||
Shares
issued for research and development
|
1,845,333
|
19
|
2,767,981
|
—
|
|||||||||
Shares
issued for Stratodyne assets
|
133,333
|
1
|
(1
|
)
|
—
|
||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred
|
—
|
||||||||||||
Series
A shares
|
10,642,667
|
107
|
1,452,033
|
—
|
|||||||||
Preferred
Series B shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series C shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversions of Preferred Series C shares
|
151,515
|
2
|
249,998
|
—
|
|||||||||
Preferred
Series D shares issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
145,313
|
—
|
|||||||||
Options
issued for services, per 2004
|
|||||||||||||
Stock
Option Plan
|
—
|
—
|
1,191,937
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
4,491,583
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2004 (restated)
|
63,389,976
|
634
|
39,889,479
|
—
|
|||||||||
Shares
issued for options exercised
|
1,785,490
|
18
|
92,888
|
(44,494
|
)
|
||||||||
Shares
issued for services
|
2,232,215
|
22
|
4,930,729
|
—
|
|||||||||
Shares
issued for convertible note payable and accrued interest
|
4,269,876
|
43
|
6,367,983
|
—
|
|||||||||
Shares
issued for cash
|
3,177,916
|
32
|
6,903,901
|
—
|
|||||||||
Shares
issued for brokers fees
|
66,667
|
1
|
(1
|
)
|
—
|
||||||||
Shares
issued for severance pay
|
106,977
|
1
|
177,396
|
—
|
|||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
1,568,524
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
8,911,651
|
89
|
697,411
|
—
|
|||||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series B shares
|
12,931,334
|
129
|
8,435,070
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series C shares
|
1,320,000
|
13
|
749,987
|
—
|
|||||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
85,575
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
55,000
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
10,359,267
|
—
|
|||||||||
Options
issued for settlement of obligations
|
—
|
—
|
1,256,873
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
|
|||||||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
98,192,102
|
982
|
81,570,082
|
(44,494
|
)
|
SERIES
A
|
|||||||||||||
ADDITIONAL
|
STOCK
|
||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
Balance,
Dec. 31, 2002
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Shares
returned for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
72,000
|
72
|
1,092,068
|
(375,000
|
)
|
||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2003
|
72,000
|
72
|
1,092,068
|
(375,000
|
)
|
||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Sanswire assets
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for research and development
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Stratodyne assets
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
70,500
|
71
|
1,057,429
|
375,000
|
|||||||||
Preferred
Series A shares issued for broker's fees
|
107,500
|
107
|
(107
|
)
|
—
|
||||||||
Shares
issued for conversion of Preferred Series A shares
|
(153,500
|
)
|
(153
|
)
|
(1,451,987
|
)
|
—
|
||||||
Preferred
Series B shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series C shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversions of Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series D shares issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per 2004 Stock Option Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2004 (restated)
|
96,500
|
97
|
697,403
|
—
|
|||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for convertible note payable and accrued interest
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for brokers fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
(96,500
|
)
|
(97
|
)
|
(697,403
|
)
|
—
|
||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series B shares
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for settlement of obligations
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
—
|
—
|
—
|
—
|
SERIES
B
|
|||||||||||||
ADDITIONAL
|
STOCK
|
||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
Balance,
Dec. 31, 2002
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Shares
returned for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2003
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Sanswire assets
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for research and development
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Stratodyne assets
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for cash and stock subscriptions
receivable
|
35,000
|
35
|
14,999,965
|
(12,150,000
|
)
|
||||||||
Preferred
Series B shares issued for extinguishment of debt
|
—
|
—
|
—
|
500,000
|
|||||||||
Preferred
Series B shares issued for broker's fees
|
—
|
—
|
(150,000
|
)
|
150,000
|
||||||||
Preferred
Series C shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversions of Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series D shares issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per 2004 Stock Option Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2004 (restated)
|
35,000
|
35
|
14,849,965
|
(11,500,000
|
)
|
||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for convertible note payable and accrued interest
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for brokers fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
5,085,200
|
|||||||||
Shares
issued for conversion of Preferred Series B shares
|
(35,000
|
)
|
(35
|
)
|
(14,849,965
|
)
|
6,414,800
|
||||||
Shares
issued for conversion of Preferred Series C shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for settlement of obligations
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
—
|
—
|
—
|
—
|
SERIES
C
|
|||||||||||||
ADDITIONAL
|
STOCK
|
||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
|||||||||
Balance,
Dec. 31, 2002
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Shares
returned for loan collateral
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2003
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Sanswire assets
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for Stratodyne assets
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series A shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B shares issued for broker's fees
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series C shares issued for cash and stock subscriptions
receivable
|
1,000
|
1
|
999,999
|
—
|
|||||||||
Shares
issued for conversions of Preferred Series C shares
|
(250
|
)
|
—
|
(250,000
|
)
|
—
|
|||||||
Preferred
Series D shares issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per 2004 Stock Option Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
Balance,
Dec. 31, 2004 (restated)
|
750
|
1
|
749,999
|
—
|
|||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for convertible note payable and accrued interest
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for brokers fees
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
|||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
|||||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series B shares
|
—
|
—
|
—
|
—
|
|||||||||
Shares
issued for conversion of Preferred Series C shares
|
(750
|
)
|
(1
|
)
|
(749,999
|
)
|
—
|
||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
|||||||||
Options
issued for settlement of obligations
|
—
|
—
|
—
|
—
|
|||||||||
Net
loss
|
—
|
—
|
—
|
—
|
|||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
—
|
—
|
—
|
—
|
SERIES
D
|
|||||||||||||||||||
ADDITIONAL
|
STOCK
|
TOTAL
|
|||||||||||||||||
PAID-IN
|
SUBSCRIPTIONS
|
ACCUMULATED
|
SHAREHOLDERS'
|
||||||||||||||||
Description
|
SHARES
|
AMOUNT
|
CAPITAL
|
RECEIVABLE
|
DEFECIT
|
EQUITY
|
|||||||||||||
Balance,
Dec. 31, 2002
|
—
|
—
|
—
|
—
|
(20,291,641
|
)
|
4,158,869
|
||||||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
—
|
568,510
|
|||||||||||||
Options
issued for services
|
—
|
—
|
—
|
—
|
—
|
10,000
|
|||||||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
—
|
36,000
|
|||||||||||||
Shares
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
—
|
1,431,084
|
|||||||||||||
Options
issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
—
|
1,016,468
|
|||||||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
—
|
500,000
|
|||||||||||||
Shares
issued for loan collateral
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
returned for loan collateral
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
—
|
717,140
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
(6,202,526
|
)
|
(6,202,526
|
)
|
|||||||||||
Balance,
Dec. 31, 2003
|
—
|
—
|
—
|
—
|
(26,494,167
|
)
|
2,235,545
|
||||||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
issued to / for unconsolidated foreign subsidiary
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
—
|
1,546,568
|
|||||||||||||
Shares
issued for Sanswire assets
|
—
|
—
|
—
|
—
|
—
|
32,000
|
|||||||||||||
Shares
issued for research and development
|
—
|
—
|
—
|
—
|
—
|
2,768,000
|
|||||||||||||
Shares
issued for Stratodyne assets
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series A shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
—
|
1,432,500
|
|||||||||||||
Preferred
Series A shares issued for broker's fees
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series B shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
—
|
2,850,000
|
|||||||||||||
Preferred
Series B shares issued for extinguishment of debt
|
—
|
—
|
—
|
—
|
—
|
500,000
|
|||||||||||||
Preferred
Series B shares issued for broker's fees
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series C shares issued for cash and stock subscriptions
receivable
|
—
|
—
|
—
|
—
|
—
|
1,000,000
|
|||||||||||||
Shares
issued for conversions of Preferred Series C shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series D shares issued for cash
|
1,000
|
1
|
999,999
|
(750,000
|
)
|
—
|
250,000
|
||||||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
—
|
145,313
|
|||||||||||||
Options
issued for services, per 2004 Stock Option Plan
|
—
|
—
|
—
|
—
|
—
|
1,191,937
|
|||||||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
—
|
4,491,583
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
(15,944,869
|
)
|
(15,944,869
|
)
|
|||||||||||
Balance,
Dec. 31, 2004 (restated)
|
1,000
|
1
|
999,999
|
(750,000
|
)
|
(42,439,036
|
)
|
2,498,577
|
|||||||||||
Shares
issued for options exercised
|
—
|
—
|
—
|
—
|
—
|
48,412
|
|||||||||||||
Shares
issued for services
|
—
|
—
|
—
|
—
|
—
|
4,930,751
|
|||||||||||||
Shares
issued for convertible note payable and accrued interest
|
—
|
—
|
—
|
—
|
—
|
6,368,026
|
|||||||||||||
Shares
issued for cash
|
—
|
—
|
—
|
—
|
—
|
6,903,932
|
|||||||||||||
Shares
issued for brokers fees
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
issued for severance pay
|
—
|
—
|
—
|
—
|
—
|
177,397
|
|||||||||||||
Conversion
of amount due to unconsolidated subsidiary to equity per buy-back
agreement
|
—
|
—
|
—
|
—
|
—
|
1,568,524
|
|||||||||||||
Shares
issued for conversion of Preferred Series A shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series B stock subscriptions receivable paid for with cash and
equipment
|
—
|
—
|
—
|
—
|
—
|
5,085,200
|
|||||||||||||
Shares
issued for conversion of Preferred Series B shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Shares
issued for conversion of Preferred Series C shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Preferred
Series D stock subscriptions receivable paid for with cash
|
—
|
—
|
—
|
250,000
|
—
|
250,000
|
|||||||||||||
Options
issued for Board member stipends
|
—
|
—
|
—
|
—
|
—
|
85,575
|
|||||||||||||
Options
issued for executive compensation
|
—
|
—
|
—
|
—
|
—
|
55,000
|
|||||||||||||
Options
issued for services, per Executives % Stock Option Grant
Plan
|
—
|
—
|
—
|
—
|
—
|
10,359,267
|
|||||||||||||
Options
issued for settlement of obligations
|
—
|
—
|
—
|
—
|
—
|
1,256,873
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
(39,082,945
|
)
|
(39,082,944
|
)
|
|||||||||||
BALANCE,
DEC. 31, 2005 (restated)
|
1,000
|
1
|
999,999
|
(500,000
|
)
|
(81,521,980
|
)
|
504,589
|
Income
(Numerator)
|
Shares
(Denominator)
|
Per-Share
Amount
|
||||||||
Basic
Net Loss per Share:
|
||||||||||
Income
(loss) available to common
stockholders
|
$
|
(39,082,945
|
)
|
74,072,487
|
$
|
(.52
|
)
|
|||
Effect
of Dilutive Convertible Preferred
Stock and Options
|
—
|
—
|
—
|
|||||||
Diluted
Net Income (loss) per Share:
|
||||||||||
Income
(loss) available to common stockholders
plus, assumed Conversions
and exercises
|
$
|
(39,082,945
|
)
|
74,072,487
|
$
|
(.52
|
)
|
2005
|
2004
|
||||||
Net
loss for the year - as reported
|
$
|
(39,082,945
|
)
|
$
|
(15,944,869
|
)
|
|
Add:
Total stock-based compensation expense included in Net loss, as reported
determined under APB 25, net of related tax effects
|
10,499,842
|
5,828,833
|
|||||
Deduct:
Total stock-based compensation expense determined under fair value
based
method for all awards, net of related tax effects
|
(14,429,334
|
)
|
(5,323,319
|
)
|
|||
Net
loss for the year - pro forma
|
$
|
(43,012,437
|
)
|
$
|
(15,439,355
|
)
|
2005
|
2004
|
2003
|
||||||||
Expected
dividend yield
|
—
|
—
|
—
|
|||||||
Expected
stock price volatility
|
50
|
%
|
300
|
%
|
150
|
%
|
||||
Risk-free
interest rate
|
5.0
|
%
|
2.0
|
%
|
2.0
|
%
|
||||
Expected
life of options
|
2
years
|
2
years
|
3
years
|
|||||||
Block
discount applied
|
—
|
—
|
—
|
Year
ended December 31, 2005
|
||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
|
||||||||||||||||
Previously
reported
|
$
|
81,143,838
|
$
|
80,730,141
|
$
|
(31,953,395
|
)
|
$
|
(0.426
|
)
|
$
|
9,907,550
|
||||
Restatement
Adjustments, net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
—
|
(0.00
|
)
|
|||||||
2004
Purchase accounting
|
—
|
—
|
—
|
(0.00
|
)
|
(2,778,000
|
)
|
|||||||||
Purchase
accounting
|
—
|
—
|
(7,129,550
|
)
|
(0.00
|
)
|
(7,129,550
|
)
|
||||||||
|
||||||||||||||||
Net
restatements
|
$
|
(70,999,058
|
)
|
$
|
(70,999,058
|
)
|
(7,129,550
|
)
|
(0.00
|
)
|
(9,907,550
|
)
|
||||
|
||||||||||||||||
As
restated
|
$
|
10,144,780
|
$
|
9,731,083
|
$
|
(39,082,945
|
)
|
$
|
(0.52
|
)
|
$
|
—
|
Year
ended December 31, 2004
|
||||||||||||||||
|
Revenue
|
Cost
of Sales
|
Net
Loss
|
Loss
per
Share
|
Intangible
Assets
|
|||||||||||
|
||||||||||||||||
Previously
reported
|
$
|
28,996,213
|
$
|
29,187,414
|
$
|
(13,166,869
|
)
|
$
|
(0.02
|
)
|
$
|
2,778,000
|
||||
Restatement
Adjustments, net:
|
||||||||||||||||
Net
Revenue Adjustment
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
—
|
(0.00
|
)
|
|||||||
Purchase
accounting
|
—
|
—
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||||||
|
||||||||||||||||
Net
restatements
|
$
|
(17,686,837
|
)
|
$
|
(17,686,837
|
)
|
(2,778,000
|
)
|
(0.00
|
)
|
(2,778,000
|
)
|
||||
|
||||||||||||||||
As
restated
|
$
|
11,309,376
|
$
|
11,500,577
|
$
|
(15,944,869
|
)
|
$
|
(0.02
|
)
|
$
|
—
|
PROPERTY
AND EQUIPMENT CONSISTED OF THE FOLLOWING:
|
2005
|
2004
|
|||||
Telecommunications
equipment
|
$
|
1,356,966
|
$
|
566,226
|
|||
Assets
not yet placed in service
|
5,267,526
|
-
0 -
|
|||||
Computer
and related equipment
|
468,916
|
143,802
|
|||||
Office
furniture and fixtures
|
531,972
|
5,730
|
|||||
TOTAL
PROPERTY AND EQUIPMENT
|
7,625,380
|
715,758
|
|||||
Accumulated
depreciation
|
(596,958
|
)
|
(270,002
|
)
|
|||
Property
and equipment, net book value
|
$
|
7,028,422
|
$
|
445,756
|
2005
|
2004
|
||||||
Interest
|
3,105
|
3,436
|
|||||
Payroll
Liabilities
|
238,243
|
-0-
|
|||||
Rent
|
22,467
|
-0-
|
|||||
Professional
Fees
|
281,821
|
90,000
|
|||||
ACCRUED
EXPENSES AND OTHER LIABILITIES
|
545.636
|
93,436
|
2006
|
$
|
515,022
|
||
2007
|
415,520
|
|||
2008
|
427,486
|
|||
2009
|
377,454
|
|||
2010
and thereafter
|
276,969
|
|||
$
|
2,012,451
|
2004
|
Current
Period
Changes
|
2005
|
||||||||
Deferred
tax assets:
|
||||||||||
Accrued
officers’ compensation
|
$
|
29,750
|
$
|
1,171,384
|
$
|
1,201,134
|
||||
Allowance
for doubtful accounts
|
225,860
|
(164,495
|
)
|
61,365
|
||||||
Consulting
services elected as
start-up costs under IRC Sec. 195 (b)
|
425,629
|
844,499
|
1,270,128
|
|||||||
Reincorporation
expenses amortized under IRC Sec. 248
|
25,975
|
25,975
|
||||||||
Accumulated
depreciation
|
(240,023
|
)
|
193,743
|
(46,280
|
)
|
|||||
Net
operating loss carryforwards
|
4,478,552
|
4,539,781
|
9,018,333
|
|||||||
4,945,743
|
6,584,912
|
11,530,655
|
||||||||
Valuation
allowance
|
(4,945,743
|
)
|
(6,584,912
|
)
|
(11,530,655
|
)
|
||||
Net
deferred tax asset
|
$
|
—
|
$
|
—
|
$
|
—
|
2005
|
2004
|
||||||
Income
tax benefit computed at federal statutory
rate
|
$
|
(3,136,496
|
)
|
$
|
(1,975,030
|
)
|
|
Accrued
salaries
|
1,201,134
|
29,750
|
|||||
Allowance
for doubtful accounts
|
61,365
|
169,042
|
|||||
Depreciation
|
(10,269
|
)
|
(4,497
|
)
|
|||
Losses
not benefited
|
1,884,266
|
1,780,735
|
|||||
$ |
—
|
$
|
—
|
Date
Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
|||||||||
March
14, 2003
|
2,200,000
|
Consulting
services
|
$
|
22,000
|
Consultant
|
||||||||
March
14, 2003
|
1,800,000
|
Investment
banking
|
18,000
|
Consultant
|
|||||||||
May
7, 2003
|
1,100,000
|
Consulting
services
|
11,550
|
Consultant
|
|||||||||
May
7, 2003
|
900,000
|
Investment
banking
|
9,450
|
Consultant
|
|||||||||
May
22, 2003
|
2,500,000
|
Loan
Collateral
|
—
|
Note
Holder
|
|||||||||
May
22, 2003
|
2,500,000
|
Loan
Collateral
|
—
|
Note
Holder
|
|||||||||
May
22, 2003
|
15,000,000
|
Conversion
of debt
|
239,206
|
Investor
|
|||||||||
May
29, 2003
|
4,000,000
|
Satisfaction
of debt
|
55,000
|
Shareholder
/Former
Director
|
|||||||||
July
18, 2003
|
200,000
|
Severance
pay
|
6,000
|
Employee
|
|||||||||
July
18, 2003
|
500,000
|
Severance
pay
|
15,000
|
Employee
|
|||||||||
July
18, 2003
|
500,000
|
Severance
pay
|
15,000
|
Employee
|
|||||||||
July
18, 2003
|
450,000
|
Legal
services
|
13,500
|
Legal
counsel/ former corporate secretary
|
|||||||||
July
18, 2003
|
800,000
|
Consulting
services
|
24,000
|
Consultant/Employee
|
|||||||||
July
18, 2003
|
12,844,000
|
Conversion
of debt
|
256,880
|
Investor
|
|||||||||
August
5, 2003
|
20,080,321
|
Sale
of stock
|
500,000
|
Investor/Consultant
|
|||||||||
August
5, 2003
|
—
|
Marketing
services
|
100,402
|
Investor
|
|||||||||
August
8, 2003
|
3,400,000
|
Consulting
services
|
102,000
|
Consultant
|
|||||||||
August
28, 2003
|
(42,916,666
|
)
|
Return
of shares issued
|
—
|
Note
|
||||||||
August
28, 2003
|
—
|
Conversion
of debt
|
125,000
|
Investor
|
|||||||||
August
28, 2003
|
—
|
Conversion
of debt
|
250,000
|
Investor
/ consultant
|
|||||||||
August
28, 2003
|
—
|
Conversion
of debt
|
125,000
|
Investor
|
|||||||||
August
28, 2003
|
—
|
Conversion
of debt
|
250,000
|
Investor
|
|||||||||
September
3, 2003
|
944,444
|
Consulting
services
|
11,806
|
Consultant
|
|||||||||
September
3, 2003
|
900,000
|
Consulting
services
|
11,250
|
Consultant
|
|||||||||
September
3, 2003
|
1,100,000
|
Consulting
services
|
13,750
|
Consultant
|
|||||||||
September
3, 2003
|
3,847,222
|
Consulting
services
|
49,090
|
Consultant
|
|||||||||
September
29, 2003
|
656,687
|
Consulting
services
|
8,211
|
Consultant
|
|||||||||
October
9, 2003
|
4,281,333
|
Additional
shares due For
Conversion of debt
|
—
|
Investor
|
|||||||||
October
9, 2003
|
3,650,000
|
Consulting
services
|
73,000
|
Consultant/employe
|
|||||||||
October
9, 2003
|
2,000,000
|
Officer's
salary
|
40,000
|
Chief
Financial Officer
|
|||||||||
December
31, 2003
|
7,500,000
|
Officer's
salary
|
112,500
|
Chief
Executive Officer
|
|||||||||
December
31, 2003
|
1,166,667
|
Officer's
salary
|
17,500
|
Chief
Financial Officer
|
|||||||||
December
31, 2003
|
(4,000,000
|
)
|
Return
of shares issued for
loan collateral
|
—
|
Note
Holder
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
||||||||||
January
15, 2004
|
4,500,000
|
Exercised
Stock Options
|
$
|
—
|
Chief
Executive Officer /Director
|
||||||||
January
15, 2004
|
5,166,666
|
Exercised
Stock Options
|
—
|
Chief
Financial Officer
|
|||||||||
January
15, 2004
|
2,000,000
|
Exercised
Stock Options
|
—
|
Director/Former
President
|
|||||||||
January
15, 2004
|
9,000,000
|
Exercised
Stock Options
|
—
|
Chief
Operating Officer/ Director
|
|||||||||
January
15, 2004
|
1,000,000
|
Exercised
Stock Options
|
—
|
President/Director
/Former Consultant
|
|||||||||
January
15, 2004
|
2,666,667
|
Exercised
Stock Options
|
—
|
Vendor
|
|||||||||
February
3, 2004
|
3,202,180
|
Exercised
Stock Options
|
—
|
Chief
Executive Officer/Director
|
|||||||||
February
3, 2004
|
1,243,847
|
Exercised
Stock Options
|
—
|
Chief
Financial Officer
|
|||||||||
February
3, 2004
|
2,003,106
|
Exercised
Stock Options
|
—
|
Chief
Operating Officer/Director
|
|||||||||
February
3, 2004
|
6,410,513
|
Exercised
Stock Options
|
—
|
Employee
|
|||||||||
February
3, 2004
|
1,458,333
|
Exercised
Stock Options
|
—
|
Accountant
|
|||||||||
February
4, 2004
|
20,796,483
|
Exercised
Stock Options
|
—
|
Director/Former
President
|
|||||||||
February
4, 2004
|
16,500,000
|
Investment
in Unconsolidated Foreign Subsidiary
|
—
|
Investee
|
|||||||||
February
5, 2004
|
3,500,000
|
Investment
in Unconsolidated Foreign Subsidiary
|
—
|
Creditor
of
|
|||||||||
February
17, 2004
|
9,100,000
|
Consulting
Services
|
425,000
|
Director
(COB)/ Former Consultant
|
|||||||||
May
11, 2004
|
108,333
|
Marketing
Services
|
6,500
|
Consultant
|
|||||||||
May
12, 2004
|
28,000,000
|
Sanswire
Assets Acquisition
|
2,800,000
|
Shareholders
of Selling Corporation
|
|||||||||
May
25, 2004
|
1,352,528
|
Investment
Banking Fees
|
67,626
|
Investment
Banker
|
|||||||||
May
25, 2004
|
676,264
|
Investment
Banking Fees
|
33,813
|
Investment
Banker
|
|||||||||
May
25, 2004
|
1,352,528
|
Investment
Banking Fees
|
67,626
|
Investment
Banker
|
|||||||||
July
29, 2004
|
1,500,000
|
Compensation
|
144,000
|
Employee
|
|||||||||
July
29, 2004
|
500,000
|
Compensation
|
48,000
|
Employee
|
|||||||||
July
29, 2004
|
500,000
|
Compensation
|
48,000
|
Employee
|
|||||||||
August
12, 2004
|
2,000,000
|
Consulting
Services
|
192,000
|
President/Former
Consultant (as Nominee)
|
|||||||||
August
12, 2004
|
2,000,000
|
Consulting
Services
|
192,000
|
Chief
Technology Officer / Former Consultant (as Nominee)
|
|||||||||
August
12, 2004
|
175,000
|
Compensation
|
7,000 |
Employee
|
|||||||||
Sept.
28, 2004
|
2,000,000
|
Stratodyne
Assets Acquisition
|
—
|
Shareholder
of Corporation Selling
|
|||||||||
November
4, 2004
|
7,800,000
|
Convert
Pfd. Ser. A (received as broker fee).
|
—
|
Preferred
Series-A Shareholder/ Investment Banker
|
|||||||||
November
4, 2004
|
5,200,000
|
Convert
Pfd. Ser. A
|
—
|
Preferred
Series-A Shareholders
|
|||||||||
November
17, 2004
|
26,000,000
|
Convert
Pfd. Ser. A
|
—
|
Preferred
Series-A Shareholder/ Investment Banker
|
|||||||||
November
17, 2004
|
20,800,000
|
Convert
Pfd. Ser. A
|
—
|
Preferred
Series-A Shareholders
|
|||||||||
November
17, 2004
|
10,920,000
|
Convert
Pfd. Ser. A
|
157,500
|
Preferred
Series-A Shareholders
|
|||||||||
November
18, 2004
|
1,560,000
|
Convert
Pfd. Ser. A
|
22,500
|
Preferred
Series-A Shareholders
|
|||||||||
November
19, 2004
|
9,360,000
|
Convert
Pfd. Ser. A
|
135,000
|
Preferred
Series- A Shareholders
|
|||||||||
November
23, 2004
|
7,800,000
|
Convert
Pfd. Ser. A
|
112,500
|
Preferred
Series- A Shareholders
|
|||||||||
November
24, 2004
|
1,560,000
|
Convert
Pfd. Ser. A
|
22,500
|
Preferred
Series-A Shareholders
|
|||||||||
November
30, 2004
|
9,360,000
|
Convert
Pfd. Ser. A
|
135,000
|
Preferred
Series-A Shareholders
|
|||||||||
December
1, 2004
|
31,200,000
|
Convert
Pfd. Ser. A
|
450,000
|
Preferred
Series-A Shareholders
|
|||||||||
December
3, 2004
|
1,560,000
|
Convert
Pfd. Ser. A
|
22,500
|
Preferred
Series-A Shareholders
|
|||||||||
December
8, 2004
|
6,240,000
|
Convert
Pfd. Ser. A
|
90,000
|
Preferred
Series-A Shareholders
|
|||||||||
December
10, 2004
|
12,480,000
|
Convert
Pfd. Ser. A
|
180,000
|
Preferred
Series-A Shareholders
|
|||||||||
December
28, 2004
|
6,240,000
|
Convert
Pfd. Ser. A
|
90,000
|
Preferred
Series-A Shareholders
|
|||||||||
December
30, 2004
|
1,560,000
|
Convert
Pfd. Ser. A
|
22,500
|
Preferred
Series-A Shareholders
|
|||||||||
December
31, 2004
|
(28,000,000
|
)
|
Return
of shares originally issued for Sanswire and Stratodyne
Assets
|
(2,800,000
|
)
|
Shareholders
of Selling Corporations
|
|||||||
December
31, 2004
|
26,000,000
|
Reissuance
of shares For Sanswire Assets
|
2,600,000
|
Shareholders
of Selling Corporation
|
|||||||||
December
31, 2004
|
2,000,000
|
Reissuance
of shares for Stratodyne Assets
|
200,000
|
Shareholder
of Selling Corporation
|
|||||||||
December
31, 2004
|
3,000,000
|
Consulting
Services
|
135,000
|
Consultant
|
|||||||||
December
31, 2004
|
3,000,000
|
Consulting
Services
|
135,000
|
Consultant
|
|||||||||
500,000
|
Consulting
Services
|
22,500
|
Consultant
|
||||||||||
December
31, 2004
|
500,000
|
Consulting
Services
|
22,500
|
Consultant
|
DATE
ISSUED
|
SHARES
|
CONSIDERATION
|
VALUATION
|
RELATIONSHIP
|
|||||||||
2/9/2005
|
208,000
|
Converted
Preferred
Series
A
|
$
|
36,000
|
Preferred
Series-A Shareholders
|
||||||||
2/14/2005
|
520,000
|
Converted
Preferred
Series
A
|
$
|
90,000
|
Preferred
Series-A Shareholders
|
||||||||
2/18/2005
|
84,500
|
Converted
Preferred Series A Received as Broker Fee
|
*
|
Broker
/ Preferred Series-A Shareholders
|
2/24/2005
|
251,421
|
Converted
Notes Payable and Accrued Interest
|
$
|
301,706
|
Convertible
Note Holder
|
||||||||
2/24/2005
|
471,415
|
Converted
Notes Payable and Accrued Interest
|
$
|
565,698
|
Convertible
Note Holder
|
||||||||
2/24/2005
|
157,138
|
Converted
Notes Payable and Accrued Interest
|
$
|
188,566
|
Convertible
Note Holder
|
||||||||
2/24/2005
|
33,333
|
Broker
Fee
|
*
|
Broker
/ Preferred Series-A Shareholders
|
|||||||||
2/24/2005
|
625,000
|
Convert
Note Payable and Accrued Interest
|
$
|
750,000
|
Convertible
Note Holder
|
||||||||
2/25/2005
|
1,575,833
|
Converted
Preferred Series A Received as Broker Fee
|
*
|
Broker
/ Preferred Series-A Shareholders
|
|||||||||
2/25/2005
|
33,333
|
Broker
Fee
|
*
|
Broker
/ Convertible Note Holder
|
|||||||||
3/3/2005
|
1,040,000
|
Converted
Preferred Series A
|
180,000
|
Preferred
Series-A Shareholders
|
|||||||||
3/3/2005
|
33,333
|
Exercised
Warrants
|
61,325
|
Broker
/ Convertible Note Holder
|
|||||||||
3/3/2005
|
260,417
|
Exercised
Warrants
|
429,688
|
Convertible
Note Holder turned Stockholder
|
|||||||||
3/3/2005
|
86,806
|
Exercised
Warrants
|
143,229
|
Convertible
Note Holder turned Stockholder
|
|||||||||
3/3/2005
|
138,889
|
Exercised
Warrants
|
229,165
|
Convertible
Note Holder turned Stockholder
|
|||||||||
3/6/2005
|
80,555
|
Exercised
Warrants
|
132,916
|
Convertible
Note Holder turned Stockholder
|
|||||||||
3/7/2005
|
485,333
|
Converted
Preferred Series A Received as Broker Fee
|
*
|
Preferred
Series-A Shareholders
|
|||||||||
3/7/2005
|
-
|
Converted
Preferred Series A Additional Proceeds
|
$
|
9,000
|
Preferred
Series-A Shareholders
|
||||||||
3/7/2005
|
66,667
|
Exercised
Warrants
|
$
|
110,000
|
Convertible
Note Holder turned Stockholder
|
||||||||
3/10/2005
|
66,667
|
Exercised
Warrants
|
$
|
110,000
|
Convertible
Note Holder turned Stockholder
|
||||||||
3/11/2005
|
80,000
|
Consulting
Services
|
$
|
358,200
|
Consultant
/ Legal Counsel
|
||||||||
3/11/2005
|
80,000
|
Consulting
Services
|
$
|
358,200
|
Former
Consultant / Current Executive Vice President
|
||||||||
3/11/2005
|
200,000
|
Costs
of Sales
|
$
|
450,000
|
Vendor
|
||||||||
3/14/2005
|
66,667
|
Exercised
Warrants
|
$
|
110,000
|
Convertible
Note Holder turned Stockholder
|
||||||||
3/14/2005
|
500,000
|
Exercised
Stock Options
|
*
|
CEO
|
|||||||||
3/14/2005
|
280,216
|
Exercised
Stock Options
|
*
|
CFO
|
|||||||||
3/21/2005
|
369,022
|
Exercised
Stock Options
|
*
|
COO
|
|||||||||
3/21/2005
|
172,065
|
Exercised
Stock Options
|
*
|
Former
Director
|
|||||||||
3/21/2005
|
100,000
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
37,832
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
10,378
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
8,211
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
7,738
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
6,388
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
8,097
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
1,363
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
945
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
1,052
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/22/2005
|
310
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
3/28/2005
|
211,734
|
Exercised
Stock Options
|
*
|
Employee
|
4/6/2005
|
-
|
Exercise
Warrants - Additional Proceeds
|
$
|
1,347,500
|
Convertible
Note Holder turned Stockholder
|
||||||||
4/12/2005
|
33,333
|
Exercise
Warrants
|
$
|
61,325
|
Convertible
Note Holder turned Stockholder
|
||||||||
4/15/2005
|
8,892
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
4/15/2005
|
8,527
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
4/15/2005
|
8,715
|
Exercised
Stock Options
|
*
|
Director
|
|||||||||
4/15/2005
|
5,790
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
4/15/2005
|
6,151
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
4/27/2005
|
12,897
|
Exercised
Stock Options
|
*
|
Senior
Vice President
|
|||||||||
5/4/2005
|
174,790
|
Additional
Shares Issued Per Anti-dilutive Agreement
|
*
|
Convertible
Note Holder turned Stockholder
|
|||||||||
5/6/2005
|
291,317
|
Additional
Shares Issued Per Anti-dilutive Agreement
|
*
|
Convertible
Note Holder turned Stockholder
|
|||||||||
5/12/2005
|
103,950
|
Stock
for Cash
|
$
|
300,000
|
Investors
|
||||||||
5/12/2005
|
346,500
|
Stock
for Cash
|
$
|
1,000,000
|
Investors
|
||||||||
5/12/2005
|
86,667
|
Stock
for Cash
|
$
|
250,120
|
Investors
|
||||||||
5/12/2005
|
86,667
|
Stock
for Cash
|
$
|
250,120
|
Investors
|
||||||||
5/12/2005
|
17,325
|
Stock
for Cash
|
$
|
50,000
|
Investors
|
||||||||
5/12/2005
|
86,625
|
Stock
for Cash
|
$
|
250,000
|
Investors
|
||||||||
5/12/2005
|
6,930
|
Stock
for Cash
|
$
|
20,000
|
Investors
|
||||||||
5/12/2005
|
27,720
|
Stock
for Cash
|
$
|
80,000
|
Investors
|
||||||||
5/12/2005
|
3,333
|
Stock
for Cash
|
$
|
9,620
|
Investors
|
||||||||
5/12/2005
|
3,333
|
Stock
for Cash
|
$
|
9,620
|
Investors
|
||||||||
5/12/2005
|
34,650
|
Stock
for Cash
|
$
|
100,000
|
Investors
|
||||||||
5/12/2005
|
13,333
|
Stock
for Cash
|
$
|
38,480
|
Investors
|
||||||||
5/17/2005
|
650,000
|
Converted
Preferred Series A
|
$
|
112,500
|
Preferred
Series-A Shareholders
|
||||||||
5/27/2005
|
86,625
|
Stock
for Cash
|
$
|
250,000
|
Investors
|
||||||||
5/27/2005
|
250,000
|
Consulting
Services
|
$
|
905,000
|
Former
Consultant - Corporation owned by current Executive Vice
President
|
||||||||
6/8/2005
|
350,000
|
Consulting
Services
|
$
|
969,500
|
Consultant
/ Legal Counsel
|
||||||||
6/13/2005
|
22,500
|
Shares
received as Converted Preferred Series A
|
*
|
Broker/Preferred
Series-A Shareholders
|
|||||||||
6/13/2005
|
2,444,167
|
Converted
Preferred Series A Received as Broker Fee
|
*
|
Broker/Preferred
Series-A Shareholders
|
|||||||||
6/14/2005
|
4,353
|
Exercised
Stock Options
|
*
|
Employee
|
|||||||||
6/27/2005
|
33,334
|
Sales
Commissions
|
$
|
100,000
|
Affiliate
|
||||||||
6/30/2005
|
170,000
|
Legal
Services
|
$
|
493,000
|
Consultant
/ Legal Counsel
|
||||||||
7/5/2005
|
14,815
|
Exercised
Stock Options
|
*
|
Consultant
|
|||||||||
7/5/2005
|
8,334
|
Employment
Signing Bonus
|
$
|
25,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
1,000
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
7/5/2005
|
334
|
Services
- Performance Bonus
|
$
|
1,000
|
Employee
of Sanswire
|
||||||||
8/5/2005
|
20,001
|
Sales
Commissions
|
$
|
37,402
|
Affiliate
/ Vendor
|
||||||||
8/5/2005
|
13,333
|
Sales
Commissions
|
$
|
24,933
|
Affiliate
/ Vendor
|
||||||||
9/6/2005
|
38,730
|
Equipment
Purchase
|
$
|
58,206
|
Affiliate
/ Vendor
|
||||||||
9/8/2005
|
100,000
|
Conversion
of Preferred Series C to Common Stock
|
$
|
150,000
|
Relation
to Investment Banker / Consultant
|
||||||||
9/8/2005
|
720,000
|
Conversion
of Preferred Series C to Common Stock
|
$
|
1,080,000
|
Investment
Banker / Consultant
|
||||||||
9/8/2005
|
3,166
|
Services
- Performance Bonus
|
$
|
4,750
|
Employee
of Sanswire
|
||||||||
9/8/2005
|
133,334
|
Employment
Signing Bonus
|
$
|
200,000
|
Employee
|
||||||||
9/13/2005
|
98,983
|
Employment
Severance Agreement
|
$
|
177,400
|
Former
Employee
|
||||||||
9/27/2005
|
185,185
|
Board
Member Referral Fee
|
$
|
275,926
|
Consultant
Board Member
|
||||||||
9/30/2005
|
1,881,317
|
Converted
Preferred Series A
|
$
|
270,000
|
Preferred
Series-A Shareholders
|
||||||||
9/30/2005
|
36,667
|
Officer
Salary Adjustment
|
$
|
55,000
|
Former
President / Director
|
||||||||
9/30/2005
|
33,611
|
Officer
Salary Adjustment
|
$
|
50,000
|
Former
President / Director
|
||||||||
9/30/2005
|
12,500
|
Director
Fees
|
$
|
18,750
|
Former
President / Director
|
||||||||
10/7/2005
|
350,000
|
Consulting
Services
|
$
|
458,500
|
Corporation
owned by Former Consultant / Ccurrent Executive Vice
President
|
||||||||
11/2/2005
|
28,201
|
Exercised
Stock Options
|
$
|
53,300
|
Employee
|
||||||||
11/17/2005
|
500,000
|
Conversion
of Preferred Series C
|
$
|
250,000
|
Chief
Operating Officer
|
||||||||
11/28/2005
|
9,333
|
Exercised
Warrants
|
$
|
15,399
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
2,333
|
Exercised
Warrants
|
$
|
3,849
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
60,638
|
Exercised
Warrants
|
$
|
100,053
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
4,851
|
Exercised
Warrants
|
$
|
8,004
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
72,765
|
Exercised
Warrants
|
$
|
120,062
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
2,333
|
Exercised
Warrants
|
$
|
3,849
|
Stockholder
/ Warrant Holder
|
||||||||
11/28/2005
|
69,545
|
Exercised
Warrants
|
$
|
114,751
|
Stockholder
/ Warrant Holder
|
11/29/2005
|
72,766
|
Exercised
Warrants
|
$
|
120,064
|
Stockholder
/ Warrant Holder
|
||||||||
11/30/2005
|
19,404
|
Exercised
Warrants
|
$
|
32,017
|
Stockholder
/ Warrant Holder
|
||||||||
12/1/2005
|
242,550
|
Exercised
Warrants
|
$
|
400,208
|
Stockholder
/ Warrant Holder
|
||||||||
12/2/2005
|
24,255
|
Exercised
Warrants
|
$
|
40,021
|
Stockholder
/ Warrant Holder
|
||||||||
12/2/2005
|
60,667
|
Exercised
Warrants
|
$
|
100,101
|
Stockholder
/ Warrant Holder
|
||||||||
12/5/2005
|
60,667
|
Exercised
Warrants
|
$
|
100,101
|
Stockholder
/ Warrant Holder
|
||||||||
12/8/2005
|
1,857,350
|
Conversion
of Note Payable and Accrued Interest
|
$
|
3,064,628
|
Convertible
Note Holder turned Stockholder
|
||||||||
12/8/2005
|
306,860
|
Conversion
of Note Payable and Accrued Interest
|
$
|
506,319
|
Convertible
Note Holder turned Stockholder
|
||||||||
12/16/2005
|
100,000
|
Exercised
Warrants
|
$
|
250,000
|
Stockholder
/ Warrant Holder
|
||||||||
12/19/2005
|
100,000
|
Exercised
Warrants
|
$
|
250,000
|
Stockholder
/ Warrant Holder
|
||||||||
12/21/2005
|
72,727
|
Exercised
Warrants
|
$
|
181,818
|
Stockholder
/ Warrant Holder
|
||||||||
12/22/2005
|
81,168
|
Travel
Services
|
$
|
125,000
|
Corporation
owned by Former Consultant / Ccurrent Executive Vice
President
|
||||||||
12/27/2005
|
291,961
|
Conversion
of Note Payable and Accrued Interest
|
$
|
481,736
|
Convertible
Note Holder turned Stockholder
|
||||||||
12/27/2005
|
21,429
|
Officer
Salary
|
$
|
60,000
|
Chief
Executive Officer / Director
|
||||||||
12/27/2005
|
19,643
|
Officer
Salary
|
$
|
55,000
|
Chief
Financial Officer
|
||||||||
12/27/2005
|
9,821
|
Officer
Salary
|
$
|
27,500
|
Corp.
Secretary / Director
|
||||||||
12/27/2005
|
19,643
|
Officer
Salary
|
$
|
55,000
|
Chief
Operating Officer
|
||||||||
12/27/2005
|
19,643
|
Officer
Salary
|
$
|
55,000
|
Chief
Technology Officer
|
||||||||
12/27/2005
|
19,643
|
Officer
Salary
|
$
|
55,000
|
Former
Chief Operating Officer / Director
|
||||||||
12/27/2005
|
9,821
|
Officer
Salary
|
$
|
27,500
|
Senior
Vice-President of Finance
|
||||||||
12/31/2005
|
12,931,334
|
Conversion
of Preferred Series B
|
$
|
8,435,200
|
Preferred
Stockholder
|
||||||||
12/31/2005
|
308,712
|
Conversion
of Note Payable and Accrued Interest
|
$
|
509,375
|
Convertible
Note Holder turned Stockholder
|
Date
Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
||||
September
26, 2003
|
2,206,667
|
Satisfaction
of debt
|
33,100
|
Former
President
|
||||
September
26, 2003
|
17,600,000
|
Accrued
salary
|
264,200
|
Former
President
|
||||
September
26, 2003
|
8,944,467
|
Accrued
salary
|
134,167
|
Chief
Executive Officer
|
||||
September
26, 2003
|
7,444,467
|
Accrued
salary
|
111,667
|
Chief
Operating Officer
|
||||
September
26, 2003
|
7,444,467
|
Accrued
salary
|
111,667
|
Chief
Financial Officer
|
||||
September
26, 2003
|
4,111,133
|
Accrued
salary
|
61,667
|
Controller
|
||||
December
18, 2003
|
6,666,667
|
Officer
salary
|
100,000
|
Former
President
|
||||
December
18, 2003
|
5,333,333
|
Officer
salary
|
80,000
|
Chief
Operating Officer
|
||||
December
18, 2003
|
3,333,333
|
Salary
|
50,000
|
Former
Controller
|
||||
December
18, 2003
|
1,000,000
|
Officer
salary
|
15,000
|
President
|
||||
December
18, 2003
|
1,666,667
|
Accounting
services
|
25,000
|
Accountants
|
||||
December
18, 2003
|
2,666,667
|
Network
services
|
40,000
|
Vendor
|
Date
Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
Chief
Executive
Officer/Director
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
Director
(COB)/
Former
Consultant
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
Chief
Operating Officer/Director
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
Director/Former
President
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
President
Director/ Former Consultant
|
||||
December
31, 2004
|
479,778
|
Accrued
Board Member Stipends
|
18,750
|
Director/Former
President of Subsidiary
|
||||
December
31, 2004
|
479,778
|
Accrued
Board
Member
Stipends
|
18,750
|
Director
|
||||
December
31, 2004
|
359,833
|
Accrued
Board
Member
Stipends
|
14,065
|
Chief
Financial Officer
|
||||
December
31, 2004
|
4,444,444
|
Bonus
|
200,000
|
Chief
Executive Officer/Director
|
||||
December
31, 2004
|
3,888,889
|
Bonus
|
175,000
|
Chief
Financial Officer
|
||||
December
31, 2004
|
3,888,889
|
Bonus
|
175,000
|
Chief
Operating Officer/Director
|
||||
December
31, 2004
|
694,444
|
Bonus
|
31,250
|
Chief
Technology Officer/Former Consultant
|
||||
December
31, 2004
|
833,333
|
Bonus
|
37,500
|
Senior
Vice- President
|
||||
December
31, 2004
|
2,777,778
|
Bonus
|
125,000
|
President/Director/
Former Consultant
|
||||
December
31, 2004
|
1,444,444
|
Bonus
|
65,000
|
Employee
|
||||
December
31, 2004
|
2,444,444
|
Bonus
|
110,000
|
Employee
|
||||
December
31, 2004
|
670,556
|
Bonus
|
30,175
|
Employee
|
||||
December
31, 2004
|
530,556
|
Bonus
|
23,875
|
Employee
|
||||
December
31, 2004
|
500,000
|
Bonus
|
22,500
|
Employee
|
||||
December
31, 2004
|
412,720
|
Bonus
|
18,572
|
Employee
|
||||
December
31, 2004
|
523,144
|
Bonus
|
23,541
|
Employee
|
||||
December
31, 2004
|
88,040
|
Bonus
|
3,962
|
Employee
|
||||
December
31, 2004
|
281,250
|
Bonus
|
12,656
|
Employee
|
||||
December
31, 2004
|
61,040
|
Bonus
|
2,747
|
Employee
|
||||
December
31, 2004
|
68,000
|
Bonus
|
3,060
|
Employee
|
||||
December
31, 2004
|
20,000
|
Bonus
|
900
|
Employee
|
||||
December
31, 2004
|
550,922
|
Bonus
|
24,791
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
83,333
|
Bonus
|
3,750
|
Former
Employee of
Subsidiary
|
||||
December
31, 2004
|
374,078
|
Bonus
|
16,834
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
574,533
|
Bonus
|
25,854
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
397,456
|
Bonus
|
17,886
|
Former
Employee of
Subsidiary
|
||||
December
31, 2004
|
277,778
|
Bonus
|
12,500
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
133,333
|
Bonus
|
6,000
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
116,667
|
Bonus
|
5,250
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
185,189
|
Bonus
|
8,334
|
Employee
of Subsidiary
|
||||
December
31, 2004
|
222,222
|
Amount
owed
for
services
|
10,000
|
Accountant
|
||||
December
31, 2004
|
31,519,878
|
Officer
Stock Option
Grant
|
1,418,394
|
Chief
Executive Officer /Director
|
||||
December
31, 2004
|
21,013,252
|
Officer
Stock Option
Grant
|
945,596
|
Chief
Operating Officer /Director
|
||||
December
31, 2004
|
15,759,939
|
Officer
Stock Option
Grant
|
709,197
|
Chief
Financial Officer
|
||||
December
31, 2004
|
10,506,626
|
Officer
Stock Option
Grant
|
472,798
|
Director
/Former
President
|
||||
December
31, 2004
|
10,506,626
|
Officer
Stock Option
Grant
|
472,798
|
President
/ Director /
Former
Consultant
|
||||
December
31, 2004
|
10,506,626
|
Officer
Stock Option
Grant
|
472,798
|
Chief
Technology Officer/ Former
Consultant
|
Date
Issued
|
Shares
|
Consideration
|
Valuation
|
Relationship
|
|||||||||
|
|||||||||||||
9/27/2005
|
81,481
|
Additional stock options per |
$
|
55,000
|
Former President / Director settlement agreement | ||||||||
9/27/2005
|
1,542,176
|
Settlement Agreement |
$
|
1,256,873
|
Consultant / Affiliate or Former President | ||||||||
12/9/2005
|
37,500
|
Director Bonus |
$
|
55,875
|
Former Director | ||||||||
12/9/2005
|
30,000
|
Director Severance |
$
|
29,700
|
Former Director | ||||||||
12/31/2005
|
2,945,763
|
Officer Stock Option Grant |
$
|
1,988,390
|
Chief Executive Officer/ Director | ||||||||
12/31/2005
|
1,963,842
|
Officer Stock Option Grant |
$
|
1,325,593
|
Chief Operating Officer / Director | ||||||||
12/31/2005
|
1,472,882
|
Officer Stock Option Grant |
$
|
994,195
|
Chief Financial Officer | ||||||||
12/31/2005
|
490,961
|
Officer Stock Option Grant |
$
|
331,398
|
Director / Former President | ||||||||
12/31/2005
|
981,921
|
Officer Stock Option Grant |
$
|
662,797
|
Chief Technology Officer / Former Consultant | ||||||||
12/31/2005
|
981,921
|
Officer Stock Option Grant |
$
|
662,797
|
Chief Operating Officer | ||||||||
12/31/2005
|
2,454,803
|
Officer Stock Option Grant |
$
|
4,394,097
|
Director |
2005
|
TELECOM
|
SANSWIRE
|
UNALLOCATED
|
TOTALS
|
|||||||||
|
|||||||||||||
Revenues
Earned
|
$
|
10,136,168
|
—
|
$
|
8,644
|
$
|
10,144,812
|
||||||
Cost
of Revenue Earned
|
9,722,749
|
—
|
8,335
|
9,731,084
|
|||||||||
GROSS
MARGIN (LOSS)
|
413,388
|
—
|
309
|
413,697
|
|||||||||
Expenses
|
2,355,398
|
4,300,866
|
23,970,231
|
30,626,495
|
|||||||||
Loss
Before Other Income (Expense) and Income Taxes
|
(1,942,010
|
)
|
(4,300,866
|
)
|
(23,969,922
|
)
|
(30,212,798
|
)
|
|||||
Other
Income (Expense)
|
(1,740,594
|
)
|
—
|
(3
|
)
|
(1,740,597
|
)
|
||||||
Loss
Before Income Taxes
|
(3,682,604
|
)
|
(4,300,866
|
)
|
(23,969,925
|
)
|
(31,953,395
|
)
|
|||||
Income
Taxes
|
—
|
—
|
—
|
—
|
|||||||||
NET
LOSS
|
($3,682,604
|
)
|
($
4,300,866
|
)
|
($23,969,925
|
)
|
($31,953,395
|
)
|
2004
|
TELECOM
|
SANSWIRE
|
UNALLOCATED
|
TOTALS
|
|||||||||
|
|||||||||||||
Revenues
Earned
|
$
|
11,309,376
|
—
|
—
|
$
|
11,309,376
|
|||||||
Cost
of Revenue Earned
|
11,500,577
|
—
|
—
|
11,500,577
|
|||||||||
GROSS
MARGIN (LOSS)
|
(191,201
|
)
|
—
|
—
|
(191,201
|
)
|
|||||||
Expenses
|
901,076
|
746,827
|
11,202,347
|
12,850,250
|
|||||||||
Loss
Before Other Income (Expense) and Income Tax
|
(1,092,277
|
)
|
(746,827
|
)
|
(11,202,347
|
)
|
(13,041,451
|
)
|
|||||
Other
Income (Expenses)
|
(379,511
|
)
|
254,093
|
(125,418
|
)
|
||||||||
Loss
Before Income Taxes
|
(1,471,788
|
)
|
(746,827
|
)
|
(10,948,254
|
)
|
(13,166,869
|
)
|
|||||
Income
Taxes
|
—
|
—
|
—
|
—
|
|||||||||
NET
LOSS
|
($
1,471,788
|
)
|
($
746,827
|
)
|
($10,948,254
|
)
|
($13,166,869
|
)
|
Name
|
|
Age
|
|
Position
with Company
|
|
|
|
|
|
Jonathan
Leinwand
|
|
37
|
|
Chief
Executive Officer, Director
|
Przemyslaw
Kostro
|
45
|
Chairman
of the Board
|
(During
2005)
|
Name
|
|
Age
|
Position
with Company
|
||
|
|
|
|
||
Timothy
Huff (a)
|
|
40
|
Chief
Executive Officer and Director
|
||
Przemyslaw
Kostro
|
|
42
|
Chairman
|
||
Jerrold
Hinton (b)
|
|
63
|
Director
|
||
Leigh
Coleman (c)
|
|
56
|
Director,
President
|
||
Mitchell
Siegel (d)
|
|
58
|
Director
|
||
Thomas
Y. Jimenez (e)
|
|
46
|
Chief
Financial Officer
|
||
Michael
Molen (f)
|
|
48
|
Director
|
||
Kyle
McMahan
(g)
|
47
|
Director
|
(a)
|
Resigned
as Director and CEO October 7,
2006.
|
(b)
|
Resigned
as Director February 8, 2005.
|
|||||
(c)
|
Resigned
as an officer and Director August 18, 2005.
|
|||||
(d)
|
Retired
as a Director June 21, 2006.
|
|||||
(e)
|
Retired
as Chief Financial Officer on April 17, 2006.
|
|||||
(f)
|
Declined
to stand for re-election and term ended August 11,
2005.
|
|||||
(g)
|
Declined
to stand for re-election as director and term ended on June 21,
2006.
|
Name
& Principal Position
|
Year
|
|
Salary
($)
|
|
Bonus
($)
|
|
Stock
Awards
($)
|
|
Option
Awards ($)
|
|
Non-Equity
Incentive Plan Compensation ($)
|
|
Change
in Pension Value and Non-Qualified Deferred Compensation Earnings
($)
|
|
All
Other Compensation ($)
|
|
Total
($)
|
|||||||||||
Timothy
M. Huff, CEO
|
2005
|
200,000
|
(a)
|
0
|
0
|
2,288,390
|
(b,e)
|
0
|
0
|
50,000
|
(d)
|
2,538,390
|
||||||||||||||||
Timothy
M. Huff, CEO
|
2004
|
200,000
|
(a)
|
0
|
0
|
1,618,394
|
(b,e)
|
0
|
0
|
18,750
|
(d)
|
1,837,144
|
||||||||||||||||
Timothy
M. Huff, CEO
|
2003
|
175,000
|
(a)
|
0
|
112,500
|
0
|
0
|
0
|
134,167
|
(f)
|
421,667
|
|||||||||||||||||
Mitchell
A. Siegel, COO
|
2005
|
120,000
|
(a)
|
0
|
0
|
3,988,093
|
(b,e)
|
0
|
0
|
55,000
|
(d)
|
4,163,093
|
||||||||||||||||
Mitchell
A. Siegel, COO
|
2004
|
175,000
|
(a)
|
0
|
0
|
1,120,596
|
(b,e)
|
0
|
0
|
18,750
|
(d)
|
1,314,346
|
||||||||||||||||
Mitchell
A. Siegel, COO
|
2003
|
150,000
|
(a)
|
0
|
0
|
0
|
0
|
0
|
191,667
|
(f)
|
341,167
|
|||||||||||||||||
Thomas
Y. Jimenez, CFO
|
2005
|
120,000
|
(a)
|
0
|
0
|
1,256,695
|
(b,e)
|
0
|
0
|
55,000
|
(d)
|
1,431,695
|
||||||||||||||||
Thomas
Y. Jimenez, CFO
|
2004
|
175,000
|
(a)
|
0
|
0
|
884,197
|
(b,e)
|
0
|
0
|
14,063
|
(d)
|
1,073,260
|
||||||||||||||||
Thomas
Y. Jimenez, CFO
|
2003
|
150,000
|
(a)
|
0
|
57,500
|
0
|
0
|
0
|
111,667
|
(f)
|
318,667
|
|||||||||||||||||
Stephen
King, Sr. VP
|
2005
|
47,682
|
(a)
|
0
|
0
|
143,338
|
(b)
|
0
|
0
|
12,500
|
(d)
|
203,520
|
||||||||||||||||
Lawrence
E. Lynch, COO
|
2005
|
120,000
|
(a)
|
0
|
0
|
881,547
|
(b,e)
|
0
|
0
|
55,000
|
1,056,547
|
|||||||||||||||||
Lawrence
E. Lynch, Sr. VP Since August 2004
|
2004
|
37,500
|
(a)
|
0
|
0
|
37,500
|
(b)
|
0
|
0
|
0
|
75,000
|
|||||||||||||||||
Joseph
Seroussi, CTO
|
2005
|
120,000
|
(a)
|
0
|
0
|
881,547
|
(b,e)
|
0
|
0
|
55,000
|
1,056,547
|
|||||||||||||||||
Joseph
Seroussi, CTO Since Novemeber 2004
|
2004
|
25,000
|
(a)
|
0
|
192,000
|
504,048
|
(b,e)
|
0
|
0
|
0
|
721,048
|
|||||||||||||||||
Jerrold
R. Hinton, Director/Former President
|
2005
|
0
|
0
|
0
|
331,398
|
(e)
|
0
|
0
|
100,000
|
(d)
|
431,398
|
|||||||||||||||||
Jerrold
R. Hinton, Director/Former President
|
2004
|
0
|
0
|
192,000
|
472,798
|
(e)
|
0
|
0
|
18,750
|
(d)
|
683,548
|
|||||||||||||||||
Jerrold
R. Hinton
Director/Former
President
|
2003
|
100,000
|
(a)
|
0
|
0
|
0
|
0
|
0
|
0
|
100,000
|
||||||||||||||||||
Leigh
A. Coleman
|
2005
|
49,220
|
(a)
|
0
|
0
|
72,417
|
(b)
|
0
|
0
|
0
|
121,637
|
|||||||||||||||||
Leigh
A. Coleman President Since June 2004
|
2004
|
70,780
|
(a)
|
0
|
0
|
597,798
|
(b,e)
|
0
|
0
|
50,031
|
(d)
|
718,609
|
||||||||||||||||
Jonathan
Leinwand, Secretary
|
2005
|
95,262
|
0
|
0
|
142,188
|
(e)
|
18,750
|
(d)
|
256,200
|
|||||||||||||||||||
Vivian
Manevich, CAO Through Dec. 2002
|
2005
|
0
|
(c)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Vivian
Manevich, CAO Through Dec. 2002
|
2004
|
0
|
(c)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Vivian
Manevich, CAO Through Dec. 2002
|
2003
|
0
|
(c)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
NAME
|
POSITION
|
SHARES
EXERCISE
(POST-SPLIT)
|
VALUATION
|
|||||||
HUFF,
TIMOTHY
|
Chief Executive Officer/ Director |
500,000
|
$
|
900,000
|
||||||
COLEMAN,
LEIGH A
|
Former President |
211,734
|
$
|
381,121
|
||||||
JIMENEZ,
THOMAS Y
|
Chief Financial Officer |
280,216
|
$
|
504,389
|
||||||
SIEGEL,
MITCHELL A
|
Senior VP/Director |
369,022
|
$
|
664,240
|
||||||
LYNCH,
LAWRENCE E
|
Chief Operating Officer |
12,897
|
$
|
29,020
|
||||||
SEROUSSI,
JOSEPH
|
Chief Technical Officer |
172,065
|
$
|
309,717
|
||||||
HINTON,
JERROLD
|
Former President/ Former Director |
100,000
|
$
|
180,000
|
||||||
MOLEN,
MICHAEL
|
Former Director |
8,715
|
$
|
15,687
|
||||||
TOTAL
- OFFICERS & DIRECTORS
|
1,654,649
|
2,984,174
|
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
That
Have Not
Vested
(#)
|
Market
Value
of
Shares
or
Units
of
Stock
That Have Not Vested ($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares, Units or Other Rights That Have Not Vested (#)
|
Equity
Incentive
Plan
Awards:
Market
or Payout
Value
of Unearned
Shares,
Units or
Other
Rights
That
Have Not Vested ($)
|
|||||||||||||||||||
Timothy
Huff
|
1,782,964
|
0.675
|
December 31, 2006 | |||||||||||||||||||||||||
1,647,442
|
0.675
|
December 31, 2007 | ||||||||||||||||||||||||||
116,527
|
0.675
|
April 1, 2007 | ||||||||||||||||||||||||||
Thomas
Jimenez
|
633,842
|
0.675
|
December 31, 2006 | |||||||||||||||||||||||||
877,810
|
0.675
|
December 31, 2007 | ||||||||||||||||||||||||||
Jerrold
Hinton
|
1,577,367
|
0.675
|
December 31, 2006 | |||||||||||||||||||||||||
569,416
|
0.675
|
December 31, 2007 | ||||||||||||||||||||||||||
Mitchell
Siegel
|
851,853
|
0.675
|
December 31, 2006 | |||||||||||||||||||||||||
1,093,113
|
0.675
|
December 31, 2007 | ||||||||||||||||||||||||||
Leigh
Coleman
|
133,333
|
0.675
|
December 31, 2006 | |||||||||||||||||||||||||
574,438
|
0.675
|
December 31, 2007 |
DIRECTOR
COMPENSATION
|
||||||||||||||||||||||
Name
|
Fees
Earned or Paid in Cash
($)
|
Stock
Awards ($)
|
Option
Awards ($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred Compensation Earnings
($)
|
All
Other
Compensation ($)
|
Total
($)
|
|||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(f)
|
(g)
|
(j)
|
||||||||||||||||
Sir
Christopher Meyer, Chairman (2005)
|
25,000
|
25,000
|
||||||||||||||||||||
J.
Randolph Dumas, Vice Chairman (2005)
|
62,500
|
4,397,097
|
6,250
|
4,465,847
|
||||||||||||||||||
Przemyslaw
L. Kostro, Former Chairman (2005)
|
18,750
|
18,750
|
||||||||||||||||||||
Przemyslaw
L. Kostro, Chairman (2004)
|
443,750
|
443,750
|
||||||||||||||||||||
Przemyslaw
L. Kostro, Chairman (2003)
|
0
|
|||||||||||||||||||||
Laina
Green (2005)
|
—
|
85,575
|
19,000
|
—
|
—
|
104,575
|
||||||||||||||||
Michael
Molen (2005)
|
—
|
—
|
18,520
|
—
|
—
|
18,520
|
||||||||||||||||
Michael
Molen (2004)
|
—
|
—
|
18,750
|
—
|
—
|
18,750
|
||||||||||||||||
Kyle
McMahan
(2005)
|
—
|
—
|
25,000
|
—
|
—
|
25,000
|
||||||||||||||||
Kyle
McMahan
(2004)
|
—
|
—
|
18,750
|
—
|
—
|
18,750
|
Title
of Class
|
Name
& Address of
Beneficial
Ownership
|
|
Amount
and
Beneficial
|
|
Nature
of
Ownership
|
|
Percentage
of
Class (1)
|
||
Common
Stock
|
Przemyslaw
L. Kostro Chairman
101
NE 3rd
Ave, Suite 1500, Fort Lauderdale, Florida 33301
|
9,211,385
|
Shares
|
7.25
|
% | ||||
Common
Stock
|
Jonathan
Leinwand, CEO Since October 2007 and Director Since August
2005
101
NE 3rd
Ave, Suite 1500, Fort Lauderdale, Florida 33301
|
1,420,000
|
Shares
|
1.1
|
% | ||||
Total
of all Officers and Directors as a Group
|
10,631,385
|
9.35
|
% |
EXHIBIT
NO.
|
DESCRIPTION | |
3.1
|
Articles
of Incorporation (filed as Exhibits 3.1, 3.2 and 3.3 to the Company's
Registration Statement on Form 10-SB and incorporated herein by
reference)
|
|
3.2
|
Bylaws
(filed as Exhibit 3.4 to the Company's Registration Statement on
Form
10-SB and incorporated Herein by reference)
|
|
Material
Contracts-Consulting Agreements and Employment Agreements (filed
as
Exhibits to Registration 10.1 Statements on Form S-8 and post-effective
amendments thereto and incorporated herein by
reference)
|
||
10.1
|
Asset
Purchase Agreement between the Company and Sanswire, Inc.(incorporated
by
reference)
|
|
10.2
|
Asset
Purchase Agreement between the Company and Stratodyne,Inc. (incorporated
by reference)
|
|
10.3
|
Subscriptions
Agreements between the Company and Preferred Series A,B,C, and D
shareholders (incorporated by reference)
|
|
31.1
|
Certification
of Chief Executive Officer, Principal Financial Officer and Principal
Accounting Officer required by Rule 13a-14(a)/15d-14(a)
|
|
32.1
|
Certification
of Chief Executive Officer, Principal Financial Officer and Principal
Accounting Officer Pursuant to 18 U.S.C. Section 1350, As Adopted
Pursuant
to Section 906 of the Sarbanes-Oxley Act of
2002.
|
GLOBETEL
COMMUNICATIONS CORP.
|
||
|
|
|
By: | /s/ Jonathan Leinwand | |
Name:
Jonathan
Leinwand,
Title:
Chief
Executive Officer (Principal Executive Officer)
|
||
Dated:
December
4, 2007
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/
Jonathan Leinwand
Jonathan
Leinwand
|
Chief
Executive Officer, Principal Financial
Officer
and Director
|
December
4, 2007
|
||
/s/
Przemyslaw
Kostro
Przemyslaw
Kostro
|
Chairman
of the Board
|
December
4, 2007
|