Colorado
|
(3670)
|
84-1463284
|
||
(State
or jurisdiction of
|
(Primary
Standard Industrial
|
(I.R.S.
Employer
|
||
incorporation
or organization)
|
Classification
Code Number)
|
Identification
No.)
|
Index
|
|
|
Part
I
|
||
Item
1.
|
Business
|
5
|
External
Power Supplies
|
5
|
|
CUI
– Subsidiary
|
5
|
|
Digital
POL Modules
|
6
|
|
Digital
Power Patent License Agreement with Power One, Inc.
|
6
|
|
Philanthropic
Philosophy
|
6
|
|
ISO
9001:2000 Accreditation
|
6
|
|
Comex
– Subsidiary
|
6
|
|
CUI-GAS
- Subsidiary
|
6
|
|
Defense
Advanced Research Projects Agency
|
7
|
|
WayCool
|
7
|
|
Employees
|
8
|
|
Intellectual
Property
|
8
|
|
Item
1A.
|
Risk
Factors
|
9
|
Item
1B.
|
Unresolved
Staff Comments
|
9
|
Item
2.
|
Properties
|
9
|
Item
3.
|
Legal
Proceedings
|
10
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
10
|
Part
II
|
||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters and Issuer
|
|
Purchases
of Equity Securities
|
10
|
|
Small
Business Issuer Purchases of Equity Securities
|
10
|
|
Recent
Sales of Unregistered Securities
|
14
|
|
Shares
Eligible for Sale
|
17
|
|
Item
6.
|
Selected
Financial Data
|
17
|
Item
7.
|
Management's
Discussion and Analysis of Financial Condition
|
|
and
Results of Operations
|
18
|
|
Critical
Accounting Policies
|
19
|
|
Liquidity
and Capital Resources
|
19
|
|
Results
of Operations
|
22
|
|
Item
7A.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
25
|
Item
8.
|
Financial
Statements and Supplementary Data
|
25
|
Item
9.
|
Changes
In and Disagreements with Accountants on Accounting
|
|
and
Financial Disclosure
|
25
|
|
Item
9A.
|
Controls
and Procedures
|
25
|
Item
9A(T)
|
Controls
and Procedures
|
25
|
Item
9B
|
Other
Information
|
26
|
Part
III
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
26
|
Business
Experience of Executive Officers and Directors
|
27
|
|
Shareholder
Communication
|
29
|
|
Reports
to Shareholders
|
30
|
|
Section
16(a) of the Exchange Act Compliance
|
30
|
|
Our
Corporate Governance Practices
|
30
|
|
Code
of Ethics
|
31
|
|
Audit
Committee
|
32
|
|
Audit
Committee Report
|
32
|
|
Nominating
Committee
|
32
|
|
Item
11.
|
Executive
Compensation
|
33
|
Compensation
Discussion and Analysis
|
33
|
|
Compensation
Philosophy
|
34
|
|
Compensation
Setting Process
|
35
|
|
Elements
of Executive Compensation
|
37
|
|
2009
Equity Incentive Plan (Executive)
|
Summary
Compensation Table
|
38
|
|
Outstanding
Equity Awards at Fiscal Year-End
|
40
|
|
Director
Compensation
|
41
|
|
Employment
Agreements
|
42
|
|
Compensation
Committee Report
|
42
|
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
|
and
Related Stockholder Matters
|
43
|
|
Equity
Incentive Plans
|
45
|
|
Item
13.
|
Certain
Relationships, Related Transactions and Director
|
46
|
Independence
|
46
|
|
Item
14.
|
Principal
Accounting Fees and Services
|
48
|
Part
IV
|
||
Item
15.
|
Exhibits,
Financial Statement Schedules
|
48
|
Exhibits
|
48
|
|
Signatures
|
49
|
|
Certifications
|
50
|
|
·
|
Enhanced
performance: Beyond other high performance air-only CPU
coolers
|
|
·
|
Upgradeability:
Supporting current dual core and future quad core
CPUs
|
|
·
|
Less
noise: Quieter than today's air-based
coolers
|
|
·
|
Compactness: Hybrid
liquid-air cooling in a smaller form
factor
|
|
·
|
Enhanced
thermal transfer: Improved results through WayCool Carbon technology in
direct contact with WayCool Mesh and the
CPU
|
|
·
|
On
or about July 23, 2001, the Company entered into a Contract and License
Agreement (hereafter the “License Agreement”) with the inventor of the
Company’s technology
that underlies the WayCool technology which agreement guaranteed the
inventor a minimum royalty of $50,000 the first year, $100,000 the second
year and $250,000 each year
thereafter.
|
|
·
|
On
January 10, 2005 and February 16, 2005, the inventor/owner of the
technology patent conveyed ownership of the WayCool and WayFast patents to
CH Capital, a related party of the Company, for value
received. CH Capital is a California general partnership
controlled by Bradley J. Hallock, currently a shareholder, Corporate
Secretary and William Clough, currently a shareholder, President/CEO and
director.
|
|
·
|
On
February 16, 2005, in consideration for the payment of two hundred
thousand dollars ($200,000), CH Capital conveyed the technology patent
rights to the Company.
|
|
·
|
On
March 24, 2006, CH Capital assigned to the Company all right, title and
interest to the WayCool patent in consideration for eight hundred thousand
dollars ($800,000) and a three year warrant to purchase 7,040,485 common
shares at a per share price of $0.20. The $800,000 amount
represents reimbursement for the time and money CH Capital spent acquiring
and developing the WayCool technology. This assignment has been
recorded and is a matter of record with the United States Patent and
Trademark Office. The Company now owns all right, title and
interest of the WayCool patent.
|
|
·
|
On
May 2, 2008, CH Capital assigned to the Company all right, title and
interest in the WayFast patent. WayFast is a next
generation developmental application of
WayCool.
|
|
·
|
August
26, 2002 Patent Cooperation Treaty applications were filed relating to the
basic mesh design.
|
|
·
|
November
10, 2005 Patent Cooperation Treaty applications were filed relating to the
cooling system incorporating heat transfer meshes
design.
|
|
·
|
February
10, 2006 Patent Cooperation Treaty applications were filed relating to the
aerodynamic LED sign system design.
|
|
·
|
In
the months of June, July, September, October and November 2006 Provisional
patent applications were filed relating to various modifications and
enhancements for the WayCool, self contained liquid cooling apparatus and
other mesh liquid product
designs.
|
|
·
|
September
12, 2006 a utility patent was issued relating to electronic
assembly/system with reduced cost, mass and volume and increased
efficiency and power density, the technology that underlies WayCool that
contains over 50 separate claims.
|
|
·
|
September
and October 2007 utility patent applications were filed relating to
self-contained fluid cooling device and circuit board with fluid
containing Heatspreader-ground plate and
methods.
|
|
·
|
November
21, 2006 a utility patent was issued relating to the Living Window LED
assembly with vented circuit board.
|
|
·
|
A
utility patent was issued December 5, 2006 relating to our basic mesh
architecture design and methods. This basic architecture is the
basic principle for the WayCool product
line.
|
|
·
|
A
divisional patent was issued January 1, 2008, relating to the Living
Window LED assembly with vented circuit
board.
|
|
·
|
A
utility patent was issued May 22, 2007 relating to the WayCool Thermal
Management Technology.
|
|
·
|
August
5, 2008 a utility patent was issued relating to the RediAlert aerodynamic
light display panel.
|
|
·
|
August
25, 2009 a divisional patent was issued relating to our basic mesh
architecture design and methods.
|
|
·
|
October
6, 2009 a utility patent was issued relating to the method of
communicating with circuitry associated with woven mesh
elements.
|
Year
|
Quarter
|
High Bid
|
Low Bid
|
|||||||
2008
|
First
Quarter
|
.330 | .210 | |||||||
Second
Quarter
|
.480 | .170 | ||||||||
Third
Quarter
|
.420 | .310 | ||||||||
Fourth
Quarter
|
.410 | .220 | ||||||||
2009
|
First
Quarter
|
.340 | .160 | |||||||
Second
Quarter
|
.380 | .160 | ||||||||
Third
Quarter
|
.250 | .160 | ||||||||
Fourth
Quarter
|
.250 | .070 |
|
i.
|
6,040,485
to our CEO and Senior Vice President as partial consideration for
conveyance of the WayCool technology to the company. These
warrants may be exercised any time before July 5, 2011 at a price of $0.20
per share.
|
|
ii.
|
1,512,135
to three investors as bonus shares in consideration for promissory notes
made in 2006. Two of these warrants representing 1,210,000
shares may be exercised at any time before June 9, 2011 at a price of
$0.20 per share and the third warrant representing 302,135 shares to an
investor as bonus shares in consideration for two promissory
notes. These warrants may be exercised at any time before
August 14, 2012 at a price of $0.01 per
share.
|
iii.
|
50,000
to a consultant for services performed in 2007. They may be
exercised at any time before May 17, 2010 at a price of $0.25 per
share.
|
iv.
|
6,000,000
shares of our common stock underlie warrants issued as consideration for
letter of credit guarantees. The warrants may be exercised at
any time within three years from the date of issuance at a price of $0.01
per share and vest: fifty percent at the May 15, 2008 date of issuance,
twenty five percent at the one year anniversary and twenty five percent at
the two year anniversary. Should the underlying debt be
satisfied or all, or any portion, of the letter of credit released prior
to any vesting, then any remaining warrant shares shall not
vest.
|
|
·
|
Equity
Compensation Plan Approved by Security
Holders
|
Common Stock Issued
During 2007:
|
Common Stock Issued
During
2008
|
Common Stock Issued
During 2009
|
Purchase
price
|
$ | 103,589 | ||
Cash
|
116,152 | |||
Accounts
receivable, trade
|
1,154,278 | |||
Other
receivables
|
203,604 | |||
Inventory
|
1,043,688 | |||
Other
current assets
|
17,450 | |||
Property
& equipment, net
|
302,518 | |||
Deposits
and other assets
|
78,102 | |||
Technology
rights
|
34,278 | |||
Investments
- long term
|
102,541 | |||
Goodwill
|
473,692 | |||
Liabilities
assumed
|
(3,380,314 | ) | ||
Noncontrolling
interest
|
(42,400 | ) | ||
$ | 103,589 |
Purchase
price
|
$ | 37,500,000 | ||
Cash
|
183,531 | |||
Accounts
receivable, trade
|
2,206,176 | |||
Accounts
receivable, other
|
1,159,851 | |||
Inventory
|
2,654,325 | |||
Other
current assets
|
115,666 | |||
Property
& equipment, net
|
1,340,313 | |||
Deposits
and other assets
|
50,297 | |||
Technology
rights
|
51,222 | |||
Equity
investment in affiliate
|
122,119 | |||
Goodwill
|
23,544,300 | |||
Goodwill
trademark and tradename CUI
|
4,892,856 | |||
Goodwill
trademark and tradename V-Infinity
|
1,373,828 | |||
Goodwill
patent pending technology
|
761,962 | |||
Goodwill
customer list/base
|
2,103,237 | |||
Liabilities
assumed
|
(3,059,683 | ) | ||
$ | 37,500,000 |
Name
|
Age
|
Position
|
||
Colton
Melby*
|
50
|
Director,
Chairman
|
||
William
J. Clough, Esq.
|
56
|
President/Chief
Executive Officer, Director and General Counsel
|
||
Thomas
A. Price*
|
65
|
Director
|
||
Matthew
McKenzie
|
29
|
Director,
Chief Operating Officer
|
||
Sean
P. Rooney*
|
46
|
Director
|
||
Corey
Lambrecht*
|
39
|
Director
|
||
Daniel
N. Ford
|
|
30
|
|
Chief
Financial Officer
|
*
|
Independent
in accordance with applicable rules promulgated by the Securities and
Exchange Commission and within the meaning of
Rule 4200(a) (15) of the Nasdaq Stock
Market.
|
|
1.
|
Reviewed
and discussed with management the audited financial statements included in
the Company’s Annual Report and Form
10-K;
|
|
2.
|
Discussed
with Webb & Company, P.A. the Company’s independent auditors, the
matters required to be discussed by statement of Auditing Standards No.
61, as amended, as adopted by the Public Company Accounting Oversight
Board;
|
|
3.
|
Received
the written disclosures and letter from Webb & Company, P.A. as
required by Independence Standards Board Standard No. 1;
and
|
|
4.
|
Discussed
with Webb & Company, P.A. its
independence.
|
|
·
|
Annually
review the Company’s philosophy regarding executive
compensation.
|
|
·
|
Periodically
review market and industry data to assess the Company’s competitive
position, and to retain any compensation consultant to be used to assist
in the evaluation of directors’ and executive officers’
compensation.
|
|
·
|
Establish
and approve the Company goals and objectives, and associated measurement
metrics relevant to compensation of the Company’s executive
officers.
|
|
·
|
Establish
and approve incentive levels and targets relevant to compensation of the
executive officers.
|
|
·
|
Annually
review and make recommendations to the Board to approve, for all principal
executives and officers, the base and incentive compensation, taking into
consideration the judgment and recommendation of the Chief Executive
Officer for the compensation of the principal executives and
officers.
|
|
·
|
Separately
review, determine and approve the Chief Executive Officer’s applicable
compensation levels based on the Committee’s evaluation of the Chief
Executive Officer’s performance in light of the Company’s and the
individual goals and objectives.
|
|
·
|
Periodically
review and make recommendations to the Board with respect to the
compensation of directors, including board and committee retainers,
meeting fees, equity-based compensation and such other forms of
compensation as the Compensation Committee may consider
appropriate.
|
|
·
|
Administer
and annually review the Company’s incentive compensation plans and
equity-based plans.
|
|
·
|
Review
and make recommendations to the Board regarding any executive employment
agreements, any proposed severance arrangements or change in control and
similar agreements/provisions, and any amendments, supplements or waivers
to the foregoing agreements, and any perquisites, special or supplemental
benefits.
|
|
·
|
Review
and discuss with management, the Compensation Disclosure and Analysis
(CD&A), and determine the Committee’s recommendation for the
CD&A’s inclusion in the Company’s annual report filed on Form 10-K
with the SEC.
|
|
·
|
Minutes
and materials from the previous
meeting(s);
|
|
·
|
Reports
on year-to-date Company and Partnership financial performance versus
budget;
|
|
·
|
Reports
on progress and levels of performance of individual and Company
performance objectives;
|
|
·
|
Reports
on the Company’s financial and stock performance versus a peer group of
companies;
|
|
·
|
Reports
from the Committee’s compensation consultant regarding market and industry
data relevant to executive officer
compensation;
|
|
·
|
Reports
and executive compensation summary worksheets, which sets forth for each
executive officer: current total compensation and incentive compensation
target percentages, current equity ownership holdings and general partner
ownership interest, and current and projected value of each and all such
compensation elements, including distributions and dividends there from,
over a five year period.
|
|
·
|
Assisting
in establishing business performance goals and
objectives;
|
|
·
|
Evaluating
employee and company performance;
|
|
·
|
CEO
recommending compensation levels and awards for executive
officers;
|
|
·
|
Implementing
the Board approved compensation plans;
and
|
|
·
|
Assistance
in preparing agenda and materials for the Committee
meetings.
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-
sation
($)
|
Change in
Pension
Value and
Nonquali-
fied
Deferred
Compensa-
tion
Earnings
($)
|
All
Other
Compen
sation
($)
|
Total
($)
|
|||||||||||||||||||||||||
William
J. Clough CEO / President/ Counsel/Director (1)
|
2009
|
240,000 | - | - | - | - | - | 23,948 | 263,948 | |||||||||||||||||||||||||
2008
|
216,154 | 302,250 | (2) | - | - | - | - | 17,866 | 536,270 | |||||||||||||||||||||||||
Daniel
N. Ford, CFO (3)
|
2009
|
120,000 | - | - | - | - | - | 24,249 | 144,249 | |||||||||||||||||||||||||
2008
|
73,750 | 60,000 | (4) | - | - | - | - | 15,554 | 149,304 | |||||||||||||||||||||||||
Matthew
McKenzie,
Director/
COO/ President of CUI (5)
|
2009
|
120,000 | - | - | - | - | - | 17,298 | 137,298 | |||||||||||||||||||||||||
2008
|
73,750 | 60,000 | (6) | - | - | - | - | 9,934 | 143,684 | |||||||||||||||||||||||||
Clifford
Melby, Former COO (7)
|
2009
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
2008
|
67,500 | - | - | - | - | - | - | 67,500 |
|
1.
|
Mr.
Clough joined the Company on September 1, 2005. Effective
September 13, 2007, Mr. Clough was appointed CEO/President of Waytronx and
Chief Executive Officer of CUI, Inc., a wholly owned subsidiary of the
Company.
|
|
2.
|
Mr.
Clough is employed under a three year employment contract with the
company, which provides, in part, for an annual salary of $240,000 and
bonus provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows the Gross Revenue equal to
or in excess of fifteen percent (15%), but less than thirty percent (30%)
of the immediate preceding calendar year, Mr. Clough shall be entitled to
receive a cash bonus in an amount equal to twenty-five percent (25%) of
his prior year base salary in addition to any other compensation to which
he may be entitled; provided, however, that he shall be entitled to the
bonus only if he has been employed during that entire calendar
year. In substitution of the bonus percentages described in the
prior sentence, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to fifty percent (50%) of his prior year base
salary. Additionally, Mr. Clough was awarded a $240,000 bonus
by the Board of Directors during 2008 in relation to his facilitation of
the CUI, Inc. acquisition. $300,000 of Mr. Clough’s bonuses
were accrued as of December 31, 2008 and are being paid over an eighteen
month period that began in January
2009.
|
|
3.
|
Mr.
Ford joined the Company May 15, 2008 as Chief Financial Officer of
Waytronx and CUI, Inc., a wholly owned subsidiary of the
Company.
|
|
4.
|
Mr.
Ford is employed under a three year employment contract with the company,
which provides, in part, for an annual salary of $120,000 and bonus
provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows a Net Profit and the Gross
Revenue equal to or that exceeds fifteen percent (15%), but less than
thirty percent (30%), of the immediate preceding calendar year, he shall
be entitled to receive a cash bonus in an amount equal to fifty percent
(50%) of his prior year base salary in addition to any other compensation
to which he may be entitled; provided, however, that he shall be entitled
to the bonus only if he has been employed by the Company during that
entire calendar year. In substitution of the bonus percentages
described above, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to 100% of his prior year base salary. Mr.
Ford’s $60,000 bonus was accrued as of December 31, 2008 and is being paid
over an eighteen month period that began in January
2009.
|
|
5.
|
Mr.
McKenzie joined the Company May 15, 2008 as Chief Operating Officer of
Waytronx and President and Chief Operating Officer of CUI, Inc., a wholly
owned subsidiary of the Company.
|
|
6.
|
Mr.
McKenzie is employed under a three year employment contract with the
company, which provides, in part, for an annual salary of $120,000 and
bonus provisions for each calendar year, beginning with 2008, in which the
Waytronx yearend Statement of Operations shows a Net Profit and the Gross
Revenue equal to or that exceeds fifteen percent (15%), but less than
thirty percent (30%), of the immediate preceding calendar year, he shall
be entitled to receive a cash bonus in an amount equal to fifty percent
(50%) of his prior year base salary in addition to any other compensation
to which he may be entitled; provided, however, that he shall be entitled
to the bonus only if he has been employed by the Company during that
entire calendar year. In substitution of the bonus percentages
described above, he shall be entitled to receive, in any year in which
annual Gross Revenue exceeds by 30% of the prior calendar year gross
revenue, a sum equal to 100% of his prior year base salary. Mr.
McKenzie’s $60,000 bonus was accrued as of December 31, 2008 and is being
paid over an eighteen month period that began in January
2009.
|
|
7.
|
Mr.
Melby was the COO until May 15,
2008.
|
Name
|
Number
of
Securities
Underlying
Unexercised
Options
Exercisable
(#)
|
Number
of
Securities
Underlying
Unexercised
Options
Unexercisable
(#)
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Options
(#)
|
Option
Exercise
Price
($)
|
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
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested
(#)
|
Equity
Incentive
Plan
Awards:
Market or
Payout
Value of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested (1)
($)
|
||||||||||||||||||||||||
William
J. Clough (2)
|
- | - | 1,115,303 | 0.25 |
01/01/19
|
- | - | - | - | ||||||||||||||||||||||||
Matthew
M. McKenzie (3)
|
- | - | 453,009 | 0.25 |
01/01/19
|
- | - | - | - | ||||||||||||||||||||||||
Daniel
N. Ford (4)
|
- | - | 377,949 | 0.25 |
01/01/19
|
- | - | - | - |
|
1.
|
Calculated
using the closing market price ($0.10) as of December 31,
2009.
|
|
2.
|
Effective
January 1, 2009, Mr. Clough received a fully vested bonus option to
purchase 1,115,303 common shares, within ten years from date of issuance,
at a price of $0.25 per share.
|
|
3.
|
Effective
January 1, 2009, Mr. McKenzie received a fully vested bonus option to
purchase 453,009 common shares, within ten years from date of issuance, at
a price of $0.25 per share.
|
|
4.
|
Effective
January 1, 2009, Mr. Ford received a fully vested bonus option to purchase
377,949 common shares, within ten years from date of issuance, at a price
of $0.25 per share.
|
|
·
|
Cash
Retainer - $20,000 annually for non-employee members, $30,000 annually for
the non-employee chairperson
|
|
·
|
Initial,
one time only, option to purchase 144,000 common shares at a price of
$0.25 per share. The option vests over four years, 25% after
the first year, thereafter equally each month for the balance of the four
year term.
|
|
·
|
Annual
Option to purchase 99,000 common shares at a price of $0.25 per
share. The option vests in full after one
year.
|
|
·
|
Meeting
fee: none.
|
|
·
|
Non-employee
member - $3,000 annually
|
|
·
|
Non-employee
chairperson - $5,500 annually
|
|
·
|
Non-employee
member - $2,000 annually
|
|
·
|
Non-employee
chairperson - $4,500 annually
|
Director
|
Total
Underlying
Common
Shares 1
|
Exercise
Price per
Share
|
Option Term
from 01/01/09
Grant Date
|
Vesting
|
Total
Underlying
Common
Vested at
01/01/2010
|
Total
Underlying
Common
Vesting at
01/01/2011
|
Total
Underlying
Common
Vesting at
01/01/2012
|
Total
Underlying
Common
Vesting at
01/01/2013
|
Fees
Earned or
Paid in
Cash6
|
|||||||||||||||||||||
Colton
Melby, Chmn.
|
144,000 | 0.25 |
10
years
|
4
years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | 32,000 | ||||||||||||||||||||
Colton
Melby, Chmn.
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - | ||||||||||||||||||||
William
J. Clough
|
144,000 | 0.25 |
10
years
|
4 years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | - | ||||||||||||||||||||
William
J. Clough
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - | ||||||||||||||||||||
Matthew
McKenzie
|
144,000 | 0.25 |
10
years
|
4 years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | - | ||||||||||||||||||||
Matthew
McKenzie
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - | ||||||||||||||||||||
Thomas
A. Price
|
144,000 | 0.25 |
10
years
|
4 years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | 23,000 | ||||||||||||||||||||
Thomas
A. Price
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - | ||||||||||||||||||||
Sean
P. Rooney
|
144,000 | 0.25 |
10
years
|
4 years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | 25,500 | ||||||||||||||||||||
Sean
P. Rooney
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - | ||||||||||||||||||||
Corey
Lambrecht
|
144,000 | 0.25 |
10
years
|
4 years
|
2
|
36,000 | 72,000 | 108,000 | 144,000 | 24,500 | ||||||||||||||||||||
Corey
Lambrecht
|
99,000 | 0.25 |
10
years
|
1 year
|
3
|
99,000 | 99,000 | 99,000 | 99,000 | - |
(1)
|
Effective
January 1, 2009, each director received an option to purchase 144,000
common shares within ten years from date of issuance that vests over four
years, 25% after the first year and in equal monthly installments over the
balance of the four year term. Additionally, effective January
1, 2009, each director received an option to purchase 99,000 common shares
at a price of $0.25 per share that vests one year after issuance; this
issuance will recur annually.
|
(2)
|
Vests
over four years, 25% after the first year and in equal monthly
installments over the balance of the four year
term.
|
(3)
|
Options
fully vest after one year.
|
(4)
|
Effective
January 1, 2009, each director receives an annual cash retainer of
$20,000, no meeting fee; Audit Committee members receive $3,000 annually,
Audit Committee Chair receives $5,500 annually, Compensation Committee
members receive $2,000 annually, Compensation Committee Chair receives
$4,500 annually.
|
|
·
|
Chief
Executive Officer and General
Counsel
|
|
·
|
President/Chief
Operating Officer of CUI, Inc., a wholly owned subsidiary of Waytronx,
Inc. and Chief Operating Officer of Waytronx,
Inc.
|
|
·
|
Chief
Financial Officer of Waytronx, Inc. and CUI, Inc., a wholly owned
subsidiary of Waytronx, Inc.
|
|
·
|
Chief
Technical Officer
|
|
·
|
Senior
Vice President
|
Common Stock
|
Series A
Convertible
|
Series C
Convertible
|
||||||||||||||||||||||||||
Preferred Stock
|
Preferred Stock
|
|||||||||||||||||||||||||||
Name and Address of
Beneficial Owner
|
Number
|
Percent
of Class
(2)
|
Number
|
Percent
of Class
(3)
|
Number
|
Percent
of Class
|
Percent of
All Voting
Securities
(4)
|
|||||||||||||||||||||
Colton Melby
(5)
|
8,742,744 | 5.13 | % | - | * | - | * | 5.13 | % | |||||||||||||||||||
William
J. Clough (6)
|
5,678,288 | 3.25 | % | - | * | - | * | 3.25 | % | |||||||||||||||||||
Thomas
A. Price (7)
|
5,016,000 | 2.94 | % | - | * | - | * | 2.94 | % | |||||||||||||||||||
Sean
P. Rooney (8)
|
290,877 | * | - | * | - | * | * | |||||||||||||||||||||
Corey
Lambrechy (9)
|
141,000 | * | - | * | - | * | * | |||||||||||||||||||||
Matthew
M McKenzie (10)
|
1,301,080 | * | - | * | - | * | * | |||||||||||||||||||||
Daniel
N. Ford (11)
|
1,792,090 | 1.04 | % | - | * | - | * | 1.04 | % | |||||||||||||||||||
Bradley
J. Hallock (12)
|
9,055,639 | 5.26 | % | - | * | - | * | 5.26 | % | |||||||||||||||||||
Walter/Whitney
Miles (13)
|
10,000,000 | 5.89 | % | - | * | - | * | 5.89 | % | |||||||||||||||||||
Kjell
Qvale (14)
|
18,302,135 | 10.27 | % | - | * | - | * | 10.27 | % | |||||||||||||||||||
James
McKenzie (15)
|
62,929,300 | 27.04 | % | - | * | - | * | 27.03 | % | |||||||||||||||||||
Jerry
Ostrin
|
- | * | 45,000 | 89.03 | % | - | * | * | ||||||||||||||||||||
Barry
Lezak
|
- | * | 3,043 | 6.02 | % | - | * | * | ||||||||||||||||||||
Officers,
Directors, Executives as Group
|
22,962,079 | 12.66 | % | - | * | - | * | 12.65 | % |
(1)
|
Except
s otherwise indicated, the address of each beneficial owner is c/o
Waytronx, Inc., 20050 SW 112th Avenue, Tualatin, Oregon
97062.
|
(2)
|
(2)
Calculated on the basis of 169,837,626 shares of common stock issued and
outstanding at December 31, 2009 except that shares of common stock
underlying options and warrants exercisable within 60 days of the date
hereof are deemed to be outstanding for purposes of calculating the
beneficial ownership of securities of the holder of such options or
warrants. This calculation excludes shares of common stock
issuable upon the conversion of Series A Preferred
Stock.
|
(3)
|
Calculated
on the basis of 50,543 shares of Series A Preferred Stock issued and
outstanding at December 31, 2009.
|
(4)
|
Calculated
on the basis of an aggregate of 169,837,626 shares of common stock with
one vote per share and 50,543 shares of Series A Preferred Stock with one
vote per share issued and outstanding at December 31, 2009; shares of
common stock underlying convertible debt, options and warrants do not have
voting privileges.
|
(5)
|
Colton
Melby's securities are held in the name of a partnership in which he owns
a controlling interest. Mr. Melby's common stock includes an
vested option to purchase 141,000 common shares and 300,000 vested
shares underlying a warrant for 400,000 shares of common stock issued as
consideration for a letter of credit guarantee which warrant vests: fifty
percent at the May 15, 2008 date of issuance, twenty five percent at the
one year anniversary and twenty five percent at the two year
anniversary. Should the underlying debt be satisfied or all, or
any portion, of the letter of credit be released prior to any vesting,
then any remaining warrant shares shall not vest. Mr. Melby is
Chairman of the Board of
Directors.
|
(6)
|
Mr.
Clough's common stock includes 3,640,485 common shares he has the right to
purchase pursuant to a warrant and 1,256,303 vested options to
purchase common shares. Mr. Clough is a Director and
CEO/President of Waytronx, Inc. and CEO of CUI,
Inc.
|
(7)
|
Mr.
Price's shares include an vested option to purchase 141,000 common
shares and 525,000 vested shares underlying a warrant for 700,000
shares of common stock issued as consideration for a letter of credit
guarantee which warrant vests: fifty percent at the May 15, 2008 date of
issuance, twenty five percent at the one year anniversary and twenty five
percent at the two year anniversary. Should the underlying debt
be satisfied or all, or any portion, of the letter of credit be released
prior to any vesting, then any remaining warrant shares shall not
vest. Mr. Price is a
Director.
|
(8)
|
Mr.
Rooney’s shares include vested options to purchase 141,000 common
shares. Mr. Rooney is a
Director.
|
(9)
|
Mr.
Lambrecht’s shares include vested options to purchase 141,000 common
shares. Mr. Lambrecht is a
Director.
|
(10)
|
Mr.
McKenzie's common stock ownership is through his ownership of an interest
in a convertible promissory note that he may convert to common stock after
May 15, 2009 representing 707,071 common shares and vested options to
purchase 594,009 common shares. Mr. McKenzie is a Director and
is President and COO of CUI, Inc.
|
(11)
|
Mr.
Ford's common stock ownership is through his ownership of an interest in a
convertible promissory note that he may convert to common stock after May
15, 2009 representing 1,414,141 common shares and vested options to
purchase 377,949 common shares. Mr. Ford is CFO of Waytronx,
Inc. and CUI, Inc.
|
(12)
|
Mr.
Hallock's common stock includes 2,100,000 common shares he has the right
to purchase pursuant to a warrant, 271,099 shares he has the right to
purchase pursuant to vested options and 73,500 shares owned by his IRA
account. Mr. Hallock is Executive Vice President of Waytronx,
Inc.
|
(13)
|
Mr.
and Mrs. Miles' 10,000,000 common stock ownership is comprised of direct
entitlement shares (8,750,000 shares) and related party management
(1,250,000 shares) held by their four sons: Jeffrey, Joseph, Matthew and
Scott, 312,500 shares each.
|
(14)
|
All
common stock is owned by Kjell H. Qvale Survivors Trust. Mr.
Qvale's common stock includes 5,000,000 shares he has the right to
purchase pursuant to a convertible promissory note, 302,135 shares
underlying two warrants and 3,000,000 vested warrants underlying a
warrant for 4,000,000 common shares issued as consideration for a letter
of credit guarantee which warrant vests: fifty percent at the May 15, 2008
date of issuance, twenty five percent at the one year anniversary and
twenty five percent at the two year anniversary. Should the
underlying debt be satisfied or all, or any portion, of the letter of
credit be released prior to any vesting, then any remaining warrant shares
shall not vest.
|
(15)
|
James
McKenzie’s common stock includes 62,929,300 shares related to his
ownership in the $4,900,000 convertible note (convertible at $0.07 per
share) related to the CUI, Inc.
acquisition.
|
Plan Category
|
Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights
|
Weighter-average
exercise price of
outstanding
options, warrants
and rights
|
Number of securities
remaining available for
future issuances under
equity compensation plans
(excluding securities
reflected in column (a))
|
|||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Equity
compensation plans approved by security holders
|
1,305,000 | $ | 0.19 | 1,595,704 | ||||||||
Equity
compensation plans not approved by security holders
|
6,358,273 | $ | 0.16 | 191,727 | ||||||||
Total
|
7,663,273 | $ | 0.17 | 1,787,431 |
|
·
|
$6,000,000
cash loan from Commerce Bank of Oregon, term of 3 years, interest only,
prime rate less 0.50%, secured by Letters of
Credit.
|
|
·
|
$14,000,000
promissory note to CUI shareholders, payable monthly over three years at
$30,000 per month including 1.7% annual simple interest with a balloon
payment at the thirty sixth monthly payment, no prepayment penalty, annual
success fee of 2.3% payable within three years, right of first refusal to
the note payees relating to any private capital raising transactions of
Waytronx during the term of the
note.
|
|
·
|
$17,500,000
convertible promissory note plus 1.7% annual simple interest and 2.3%
annual success fee, permitting payees to convert any unpaid principal,
interest and success fee to Waytronx common stock at a per share price of
$0.25 and at the end of the three year term giving to Waytronx the
singular, discretionary right to convert any unpaid principal, interest
and success fee to Waytronx common stock at a per share price of
$0.25. This note also provides a right of first refusal to the
note payees relating to any private capital raising transactions of
Waytronx during the term of the note. In May 2009, Waytronx and the
debt holder of the $17,500,000 convertible promissory note, IED, Inc.,
agreed to amend the convertible promissory note related to the acquisition
of CUI, Inc. by reducing the conversion rate from $0.25 to $0.07 per share
to reflect the stock price for the ten day trailing average preceding
April 24, 2009, the date of the agreement. The agreement
specifically retains the total maximum convertible shares at 70,000,000 as
stated in the original Note. This amendment effectively reduced the
Note principal from $17,500,000 to $4,900,000. As a result, the
Company recognized an extraordinary gain on the extinguishment of this
debt of $11,808,513 and a reduction in the related discount of debt of
$791,487. As of December 31, 2009, there is a discount on debt
related to this note of $2,773,555 and a net long term balance of this
note is $2,126,445.
|
|
·
|
Appointment
by note payees of three members to Board of Directors for so long as there
remains an unpaid balance on the above described promissory
notes.
|
Exhibit No.
|
Description
|
||
3.11
|
Amended
Articles of Incorporation of the Company.
|
||
3.21
|
Bylaws
of the Company.
|
||
3.32
|
Articles
of Amendment to Articles of Incorporation - Certificate of Designations,
Preferences, Limitations and Relative Rights of the Series A Preferred
Stock, filed July 25, 2002.
|
||
3.42
|
Articles
of Amendment to Articles of Incorporation-Terms of Series A Convertible
Preferred Stock, filed November 13, 2003.
|
||
3.52
|
Articles
of Amendment to Articles of Incorporation increasing the authorized common
shares from 15,000,000 to 150,000,000, filed December 23,
2003.
|
||
3.62
|
Articles
of Amendment to Articles of Incorporation - Certificate of Designations of
the Series B Convertible Preferred Stock, filed April 1,
2004.
|
||
3.73
|
Articles
of Amendment to Articles of Incorporation showing corporate name change to
Onscreen Technologies, Inc., filed June 30, 2004
|
||
3.84
|
Articles
of Amendment to Articles of Incorporation showing corporate name change to
Waytronx, Inc., filed January 7, 2008
|
||
3.98
|
Articles
of Amendment to Articles of Incorporation increasing the authorized common
shares from 200,000,000 to 325,000,000, filed September 17,
2009.
|
||
4.19
|
Form
of common stock purchase warrant template.
|
||
5.110
|
Opinion
and consent of Johnson, Pope, Bokor, Ruppel & Burns, LLP, filed
herewith.
|
||
10.22
|
Contract
and License Agreement between the Registrant and John Popovich, dated July
23, 2001.
|
||
10.32
|
Agreement
by and among the Registrant, John Popovich and Fusion Three, LLC, dated
January 14, 2004.
|
||
10.42
|
Letter
Agreement between the Registrant and John Popovich, dated January 15,
2004.
|
||
10.52
|
Master
Settlement and Release Agreement by and among the Registrant, Fusion
Three, LLC, Ryan Family Partners, LLC and Capital Management Group, Inc.,
dated February 3, 2004.
|
||
10.62
|
First
Amendment to Contract and License Agreement, dated February 3,
2004.
|
||
10.175
|
Assignment,
dated February 16, 2005, of WayCool technology patents ownership from
inventor to CH Capital
|
||
10.185
|
Assignment,
dated February 16, 2005, of WayCool technology patents ownership from CH
Capital to
Company.
|
10.225
|
Promissory
Note dated March 25, 2005 evidencing $1,500,000 unsecured short term
loan.
|
10.236
|
Waytronx,
Inc. 2005 Equity Incentive Plan and Equity Ownership Agreement
template.
|
10.257
|
Employment
Agreement between the Registrant and William J. Clough, Esq. dated
November 21, 2005.
|
10.26
|
A
Form 8-K was filed with the Commission on May 1, 2009 reporting the
amendment to a promissory note.
|
10.27
|
A
Form 8-K was filed with the Commission on July 6, 2009 reporting the
acquisition of a privately held Japanese electronics/distribution
conglomerate.
|
10.288
|
Waytronx,
Inc. 2008 Equity Incentive Plan.
|
13.310
|
Annual
Report on Form 10-K for the fiscal year ended December 31, 2009 filed
herewith
|
14.16
|
Waytronx,
Inc. Code of Ethics for Principal Executive and Financial Officers and
Waytronx, Inc. Code of Ethics and Business Conduct Statement of General
Policy.
|
21.110
|
List
of all subsidiaries, state of incorporation and name under which the
subsidiary does business.
|
22.5
|
Proxy
Statement and Notice of 2009 Annual Shareholder Meeting filed August 10,
2009.
|
23.410
|
Consent
of Webb & Company, P. A., Independent Registered Public Accounting
Firm for incorporation by reference of their report into Form 10-K filed
herewith.
|
|
1
|
Incorporated
by reference to our Registration Statement on Form SB-2/A filed with the
Commission on October 26, 2001.
|
|
2
|
Incorporated
by reference to our Form 10-KSB filed with the Commission on April 14,
2004.
|
|
3
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on
March 31, 2005.
|
|
4
|
Incorporated
by reference to our Registration Statement on Form S-8 filed March 12,
2008.
|
|
5
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on May
4, 2005.
|
|
6
|
Incorporated
by reference to our Proxy Statement and Notice of 2005 Annual Shareholder
Meeting filed with the Commission October 7,
2005.
|
|
7
|
Incorporated
by reference to our Report on Form 10-KSB filed with the Commission on
February 24, 2006.
|
|
8
|
Incorporated
by reference to the Proxy Statement and Notice of 2008 Annual Shareholder
Meeting filed with the Commission July 3,
2008.
|
|
9
|
Incorporated
by reference to the Form S-3 filed with the Commission on August 17,
2009
|
10
|
Filed
herewith.
|
(a)
|
A
report on Form 8-K filed on May 1, 2009 announcing the negotiated
reduction of a promissory note principle from $17,500,000 to
$4,900,000.
|
(b)
|
A
report on Form 8-K filed July 6, 2009 announcing the acquisition of Comex
Instruments, Ltd. and 49% of Comex Electronics,
Ltd.
|
Name
|
Title
|
Date
|
||
/s/ William J. Clough
|
CEO/President/Director
|
March
31, 2010
|
||
William J. Clough
|
||||
/s/ Daniel N. Ford
|
CFO/
Principal
|
March
31, 2010
|
||
Daniel N. Ford
|
Accounting
Officer
|
|||
/s/ Sean P. Rooney
|
Audit
Committee
|
March
31, 2010
|
||
Sean P. Rooney
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated
Balance Sheets
|
F-3
|
|
Consolidated
Statement of Operations and Comprehensive Loss
|
F-4
|
|
Consolidated
Statement of Changes in Stockholders’ Equity
|
F-5
– F-6
|
|
Consolidated
Statement of Cash Flows
|
F-7
– F-8
|
|
Notes
to Financial Statements
|
F-9
|
2009
|
2008
|
|||||||
Assets:
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 496,135 | $ | 599,200 | ||||
Trade
accounts receivable, net of allowance of $135,000 and $135,000,
respectively
|
4,673,382 | 2,762,416 | ||||||
Other
accounts receivable
|
88,425 | 110,952 | ||||||
Other
accounts receivable, related party
|
188,790 | 194,984 | ||||||
Inventories,
net of allowance of $100,000 and $100,000, respectively
|
3,661,994 | 4,077,367 | ||||||
Prepaid
expenses and other
|
375,085 | 186,520 | ||||||
Total
current assets
|
9,483,811 | 7,931,439 | ||||||
Property
and equipment, net
|
1,402,528 | 1,245,203 | ||||||
Other
assets:
|
||||||||
Investment
- equity method
|
79,075 | 120,499 | ||||||
Investments
- long term
|
102,560 | - | ||||||
Technology
rights, net
|
4,077,646 | 4,134,202 | ||||||
Patent
costs, net
|
428,370 | 558,269 | ||||||
Other
intangible assets, net
|
46,294 | 27,878 | ||||||
Deposits
and other
|
113,350 | 40,411 | ||||||
Notes
receivable, net
|
79,451 | 182,025 | ||||||
Debt
offering costs, net
|
937,130 | 1,618,678 | ||||||
Goodwill,
net
|
22,056,092 | 32,281,148 | ||||||
Total
other assets
|
27,919,968 | 38,963,110 | ||||||
Total
assets
|
$ | 38,806,307 | $ | 48,139,752 | ||||
Liabilities
and stockholders' equity:
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 2,028,201 | $ | 1,106,114 | ||||
Preferred
stock dividends payable
|
5,054 | 5,054 | ||||||
Demand
notes payable
|
2,523,152 | 1,373,993 | ||||||
Accrued
expenses
|
2,564,403 | 1,912,592 | ||||||
Accrued
compensation
|
235,137 | 770,625 | ||||||
Unearned
revenue
|
84,438 | - | ||||||
Notes
payable, current portion due
|
1,003,793 | 49,200 | ||||||
Notes
payable, related party, current portion due
|
170,852 | 1,197,865 | ||||||
Convertible
notes payable, current portion due
|
300,000 | 350,000 | ||||||
Convertible
notes payable, related party, current portion due
|
- | 1,000,000 | ||||||
Total
current liabilities
|
8,915,030 | 7,765,443 | ||||||
Long
term notes payable, net of current portion due of $71,573 and $49,200,
respectively
|
7,624,948 | 6,095,740 | ||||||
Long
term notes payable, related party, net of current portion due of $170,852
and $197,865 and discounts of $369,516 and $638,255,
respectively
|
13,171,624 | 13,022,465 | ||||||
Long
term convertible notes payable, related party, net of discounts of
$2,773,555 and $5,711,395, respectively
|
3,126,445 | 11,788,605 | ||||||
Total
liabilities
|
32,838,047 | 38,672,253 | ||||||
Commitments
and contingencies
|
- | - | ||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, par value $0.001; 10,000,000 shares authorized
|
- | - | ||||||
Convertible
Series A preferred stock, 5,000,000 shares authorized, 50,543 shares
issued and outstanding liquidation preference of $50,543 at December 31,
2009 and December 31, 2008, respectively
|
51 | 51 | ||||||
Convertible
Series B preferred stock, 30,000 shares authorized, and no shares
outstanding at December 31, 2009 and December 31, 2008,
respectively
|
- | - | ||||||
Common
stock, par value $0.001; 325,000,000 and 325,000,000 shares authorized and
169,837,626 and 166,208,406 shares issued and outstanding at December 31,
2009 and December 31, 2008, respectively
|
169,838 | 166,208 | ||||||
Additional
paid-in capital
|
60,541,742 | 59,849,326 | ||||||
Accumulated
deficit
|
(54,746,787 | ) | (50,548,086 | ) | ||||
Accumulated
other comprehensive income (loss)
|
(28,193 | ) | - | |||||
Total
stockholders' equity
|
5,936,651 | 9,467,499 | ||||||
Noncontrolling
interest
|
31,609 | - | ||||||
Total
liabilities and stockholders' equity
|
$ | 38,806,307 | $ | 48,139,752 |
2009
|
2008
|
|||||||
Revenues:
|
||||||||
Product
Sales
|
$ | 28,748,017 | $ | 19,433,636 | ||||
Revenue
from freight
|
103,733 | 122,299 | ||||||
Total
revenue
|
28,851,750 | 19,555,935 | ||||||
Cost
of revenues
|
18,191,840 | 11,874,250 | ||||||
Gross
profit (loss)
|
10,659,910 | 7,681,685 | ||||||
Operating
expenses
|
||||||||
Selling,
general and administrative
|
10,839,425 | 7,615,737 | ||||||
Research
and development
|
56,042 | 513,671 | ||||||
Bad
debt
|
144,834 | 148,573 | ||||||
Impairment
|
10,834,980 | 247,617 | ||||||
Total
operating expenses
|
21,875,281 | 8,525,598 | ||||||
Loss from
operations
|
(11,215,371 | ) | (843,913 | ) | ||||
Other
income (expense)
|
||||||||
Other
income
|
194,065 | 177,362 | ||||||
Other
expense
|
(331,757 | ) | (289,094 | ) | ||||
Derivative
income
|
- | 2,831,688 | ||||||
Investment
income (loss)
|
(41,424 | ) | (1,620 | ) | ||||
Gain
on debt extinguishments
|
11,834,055 | - | ||||||
Interest
expense - intrinsic value of convertible debt, amortization of debt
offering costs and amortization of debt discount
|
(3,096,641 | ) | (2,342,374 | ) | ||||
Interest
expense
|
(1,552,419 | ) | (1,362,416 | ) | ||||
Total
other income (expense), net
|
7,005,879 | (986,454 | ) | |||||
Income
(loss) before income taxes
|
(4,209,492 | ) | (1,830,367 | ) | ||||
Provision
for income taxes
|
- | - | ||||||
Consolidated
Net profit (loss)
|
(4,209,492 | ) | (1,830,367 | ) | ||||
Less: Net
profit (loss) - noncontrolling interest
|
(10,791 | ) | - | |||||
Net
profit (loss) - attributable to Waytronx Inc.
|
(4,198,701 | ) | (1,830,367 | ) | ||||
Other
comprehensive profit (loss)
|
||||||||
Foreign
currency translation adjustment
|
$ | (28,193 | ) | $ | - | |||
Comprehensive
profit (loss)
|
$ | (4,226,894 | ) | $ | (1,830,367 | ) | ||
Basic
and diluted profit (loss) per common share
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Diluted
profit (loss) per common share available to common
stockholders
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Basic
weighted average common and common equivalents shares outstanding
outstanding
|
168,531,862 | 161,888,206 |
Series A Preferred Stock and
|
Common Stock and
|
|||||||||||||||||||||||
Series B Preferred Stock
|
Preferred Stock Issuable
|
Common Stock Issuable
|
||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||||||||
Balance,
December 31, 2007
|
- | $ | - | 75,543 | $ | 76 | 156,780,626 | $ | 156,780 | |||||||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Reclassification
of warrant liability, net
|
- | - | - | - | - | - | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash
and accrued compensation
|
- | - | - | - | 3,353,090 | 3,353 | ||||||||||||||||||
Common
stock issued for services and compensation
|
- | - | - | - | 1,289,000 | 1,289 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
- | - | - | - | 2,708,132 | 2,708 | ||||||||||||||||||
Issuance
of common stock
|
- | - | - | - | 1,977,558 | 1,978 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with financing
guarantees
|
||||||||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
- | - | (25,000 | ) | (25 | ) | 100,000 | 100 | ||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
- | - | - | - | - | - | ||||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2008
|
- | $ | - | 50,543 | 51 | 166,208,406 | $ | 166,208 | ||||||||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
||||||||||||||||||||||||
Warrants
and options granted for service and compensation
|
||||||||||||||||||||||||
Reclassification
of warrant liability, net
|
||||||||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
1,129,220 | 1,130 | ||||||||||||||||||||||
Common
stock issued for services and compensation
|
2,500,000 | 2,500 | ||||||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
||||||||||||||||||||||||
Issuance
of common stock
|
||||||||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
||||||||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
||||||||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
||||||||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
||||||||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
||||||||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
||||||||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
||||||||||||||||||||||||
Series
B Preferred Stock converted to common stock
|
||||||||||||||||||||||||
Amortization
of deferred compensation
|
||||||||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
||||||||||||||||||||||||
Less
Non-controlling interest
|
||||||||||||||||||||||||
Unrealized
losses on marketable securities
|
||||||||||||||||||||||||
Accumulated
foreign currency translation adjustment
|
||||||||||||||||||||||||
Balance,
December 31, 2009
|
- | - | 50,543 | 51 | 169,837,626 | 169,838 |
(continued)
|
Total
|
|||||||||||||||||||||||
Additional
|
Subscription
|
Accumulated
|
Noncontrolling
|
Accumulated Other
|
Stockholders'
|
|||||||||||||||||||
Paid-in capital
|
Receivable
|
Deficit
|
Interest
|
Comprehensive Loss
|
Equity
|
|||||||||||||||||||
Balance,
December 31, 2007
|
$ | 50,832,165 | $ | (200,000 | ) | $ | (48,717,719 | ) | $ | - | $ | - | $ | 2,071,302 | ||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | - | - | - | - | - | ||||||||||||||||||
Warrants
and options granted for service and compensation
|
233,292 | - | - | - | - | 233,292 | ||||||||||||||||||
Reclassification
of warrant liability, net
|
5,164,603 | - | - | - | - | 5,164,603 | ||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
216,962 | - | - | - | - | 220,315 | ||||||||||||||||||
Common
stock issued for services and compensation
|
307,841 | - | - | - | - | 309,130 | ||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
549,325 | - | - | - | - | 552,033 | ||||||||||||||||||
Issuance
of common stock
|
318,514 | 200,000 | - | - | - | 520,492 | ||||||||||||||||||
Beneficial
conversion value and value of warrants issued with financing
guarantees
|
2,044,646 | 2,044,646 | ||||||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
182,053 | - | - | - | - | 182,053 | ||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock dividends reversal
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | - | - | - | - | - | ||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
(75 | ) | - | - | - | - | - | |||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | - | - | - | - | - | ||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | - | - | ||||||||||||||||||
Net
loss for the year ended December 31, 2008
|
- | - | (1,830,367 | ) | - | - | (1,830,367 | ) | ||||||||||||||||
Unrealized
losses on marketable securities
|
- | - | - | - | - | - | ||||||||||||||||||
Comprehensive
loss
|
- | - | - | - | - | - | ||||||||||||||||||
Balance,
December 31, 2008
|
$ | 59,849,326 | $ | - | $ | (50,548,086 | ) | $ | - | $ | - | $ | 9,467,499 | |||||||||||
Reclassification
to equity of accrued compensation payable in stock
|
- | |||||||||||||||||||||||
Warrants
and options granted for service and compensation
|
138,067 | 138,067 | ||||||||||||||||||||||
Reclassification
of warrant liability, net
|
- | |||||||||||||||||||||||
Common
stock issued for options and warrants exercised in exchange for cash and
accrued compensation
|
21,849 | 22,979 | ||||||||||||||||||||||
Common
stock issued for services and compensation
|
532,500 | 535,000 | ||||||||||||||||||||||
Common
stock issued in conjunction with the conversion of debt
|
- | |||||||||||||||||||||||
Issuance
of common stock
|
- | |||||||||||||||||||||||
Beneficial
conversion value and value of warrants issued with convertible
debt
|
- | |||||||||||||||||||||||
Series
A Preferred Stock dividends, $0.10 per share
|
- | |||||||||||||||||||||||
Series
A Preferred Stock dividends conversion to common stock
|
- | |||||||||||||||||||||||
Noncontrolling
interest subsequent to acquisition of Comex Electronics
Ltd.
|
31,609 | 31,609 | ||||||||||||||||||||||
Series
A Preferred Stock issued for services of employee
|
- | |||||||||||||||||||||||
Series
B Preferred Stock issued for services of employee
|
- | |||||||||||||||||||||||
Series
A Preferred Stock converted to common stock
|
- | |||||||||||||||||||||||
Series
B Preferred Stock converted to common stock
|
- | |||||||||||||||||||||||
Amortization
of deferred compensation
|
- | |||||||||||||||||||||||
Net
loss for the year ended December 31, 2009
|
(4,198,701 | ) | (4,198,701 | ) | ||||||||||||||||||||
Less
Non-controlling interest
|
- | |||||||||||||||||||||||
Unrealized
losses on marketable securities
|
- | |||||||||||||||||||||||
Accumulated
foreign currency translation adjustment
|
(28,193 | ) | (28,193 | ) | ||||||||||||||||||||
Balance,
December 31, 2009
|
60,541,742 | - | (54,746,787 | ) | 31,609 | (28,193 | ) | 5,968,260 |
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (4,198,701 | ) | $ | (1,830,367 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Stock,
warrants, options and notes issued for compensation and
services
|
686,237 | 740,785 | ||||||
Change
in fair value of warrant liability
|
- | (2,831,688 | ) | |||||
Non-cash
interest expense, including amortization of beneficial conversion value,
warrant related debt discounts and intrinsic value of convertible debt and
amortization of debt discount and amortization of debt offering
costs
|
3,096,641 | 2,153,577 | ||||||
Non-cash
loss on equity method investment
|
41,424 | 1,620 | ||||||
Bad
debt expense
|
144,834 | 148,573 | ||||||
Amortization
of technology rights
|
238,998 | 238,513 | ||||||
Amortization
of patent costs
|
18,443 | 28,837 | ||||||
Amortization
of website development
|
14,311 | 14,311 | ||||||
Loss
on disposal of assets
|
- | 4,165 | ||||||
Net
loss - noncontrolling interest
|
(10,791 | ) | - | |||||
Impairment
of goodwill
|
10,698,169 | - | ||||||
Impairment
of patents
|
136,811 | 247,617 | ||||||
Extraordinary
gain on extinguishment of debt
|
(11,834,055 | ) | - | |||||
Depreciation
|
413,117 | 240,507 | ||||||
Amortization
|
578 | 1,538 | ||||||
(Increase)
decrease in assets:
|
||||||||
Trade
accounts receivable
|
(901,522 | ) | (717,265 | ) | ||||
Other
accounts receivable
|
22,527 | 964,867 | ||||||
Other
accounts receivable, related party
|
6,194 | - | ||||||
Notes
receivable
|
(275,000 | ) | (182,025 | ) | ||||
Inventory
|
1,459,061 | (1,334,692 | ) | |||||
Prepaid
expenses and other current assets
|
(110,853 | ) | (50,694 | ) | ||||
Deposits
and other assets
|
5,163 | 26,408 | ||||||
Investments
- long term
|
(19 | ) | - | |||||
Increase
(decrease) in liabilities:
|
||||||||
Accounts
payable
|
616,772 | (549,743 | ) | |||||
Accrued
expenses
|
566,369 | 1,789,859 | ||||||
Accrued
compensation
|
(535,488 | ) | 594,904 | |||||
Deferred
revenues
|
84,438 | (13,080 | ) | |||||
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
383,658 | (313,473 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
received from merger, net
|
- | (5,816,468 | ) | |||||
Cash
received from acquisition, net of cash paid
|
12,563 | - | ||||||
Investment
in technology rights and development
|
(182,955 | ) | - | |||||
Investment
in patents
|
(25,355 | ) | (88,672 | ) | ||||
Proceeds
from Notes Receivable
|
317,313 | - | ||||||
Proceeds
from sale of discontinued product line
|
- | 393,497 | ||||||
Purchase
of property and equipment
|
(265,858 | ) | (128,922 | ) | ||||
NET
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
|
(144,292 | ) | (5,640,565 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from demand notes payable
|
777,772 | 1,044,628 | ||||||
Proceeds
from notes and loans payable
|
284,373 | 6,600,000 | ||||||
Proceeds
from notes and loans payable, related party
|
- | 100,000 | ||||||
Payments
on notes and loans payable
|
(1,139,595 | ) | (1,470,116 | ) | ||||
Payments
on notes and loans payable, related party
|
(246,596 | ) | (364,673 | ) | ||||
Proceeds
from sales of common stock and exercise of warrants and options, net of
offering costs
|
9,808 | 600,760 | ||||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
(314,238 | ) | 6,510,599 | |||||
EFFECT
OF EXCHANGE RATE CHANGES ON CASH
|
(28,193 | ) | - | |||||
Cash
and cash equivalents at beginning of year
|
599,200 | 42,639 | ||||||
Cash
and cash equivalents at end of period
|
496,135 | 599,200 | ||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
$ | (103,065 | ) | $ | 556,561 |
For
the year ended December 31,
|
||||||||
2009
(Consolidated)
|
2008
(Consolidated)
|
|||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Income
taxes paid
|
$ | - | $ | - | ||||
Interest
paid
|
$ | 899,569 | $ | 331,695 | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Conversion
of Series A convertible preferred stock to common stock
|
$ | - | $ | 25 | ||||
Discount
on debt for intrinsic value of notes payable
|
$ | 2,415,093 | $ | 1,861,241 | ||||
Notes
Payable issued for purchase of CUI, Inc.
|
$ | - | $ | 31,500,000 | ||||
Issuance
of warrants for patents
|
$ | - | $ | 91,190 | ||||
Conversion
of debt to common stock
|
$ | - | $ | 550,000 | ||||
Amortization
of debt offering costs
|
$ | 681,548 | $ | 425,968 | ||||
Common
stock issued for consulting services and compensation and accrued
liabilities payable in common stock
|
$ | 548,170 | $ | 408,179 | ||||
Reclassification
of Derivative liability to Equity
|
$ | - | $ | 10,841,928 |
1.
|
NATURE
OF OPERATIONS AND BASIS OF
PRESENTATION
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Estimated
Useful Life
|
|
Furniture
and equipment
|
3 to 7 years
|
Software
|
3 to 5 years
|
2009
|
2008
|
|||||||
Technology
rights
|
$ | 5,126,406 | $ | 4,943,965 | ||||
Accumulated
amortization
|
(1,048,760 | ) | (809,763 | ) | ||||
Net
|
$ | 4,077,646 | $ | 4,134,202 | ||||
Patent
costs
|
$ | 464,350 | $ | 584,344 | ||||
Accumulated
amortization
|
(35,980 | ) | (26,075 | ) | ||||
Net
|
$ | 428,370 | $ | 558,269 | ||||
Debt
offering costs
|
$ | 2,044,646 | $ | 2,044,646 | ||||
Accumulated
amortization
|
(1,107,516 | ) | (425,968 | ) | ||||
Net
|
$ | 937,130 | $ | 1,618,678 | ||||
Goodwill
|
$ | 22,058,208 | $ | 32,282,686 | ||||
Accumulated
amortization
|
(2,116 | ) | (1,538 | ) | ||||
Net
|
$ | 22,056,092 | $ | 32,281,148 | ||||
Other
intangible assets
|
$ | 107,724 | $ | 72,933 | ||||
Accumulated
amortization
|
(61,430 | ) | (45,055 | ) | ||||
Net
|
$ | 46,294 | $ | 27,878 |
2009
|
2008
|
|||||||
Current
assets
|
$ | 5,660,329 | $ | 7,363,289 | ||||
Non-current
assets
|
934,900 | 750,102 | ||||||
Total
Assets
|
$ | 6,595,229 | $ | 8,113,391 | ||||
Current
liabilities
|
$ | 4,130,172 | $ | 5,324,614 | ||||
Non-current
liabilities
|
1,661,271 | 1,144,221 | ||||||
Stockholders'
equity
|
803,786 | 1,644,556 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 6,595,229 | $ | 8,113,391 | ||||
Revenues
|
$ | 8,340,256 | $ | 8,606,050 | ||||
Operating
Loss
|
(379,286 | ) | (37,125 | ) | ||||
Net
Loss
|
(395,644 | ) | (101,008 | ) | ||||
Company
share of Net Loss at 10.47% (since acquisition)
|
(41,424 | ) | (1,620 | ) | ||||
Equity
investment in affiliate
|
$ | 79,075 | $ | 120,499 |
2009
|
2008
|
|||||||
Convertible
preferred stock
|
252,715 | 252,715 | ||||||
Warrants
and options
|
18,307,893 | 23,093,373 | ||||||
Convertible
debt
|
76,200,000 | 76,400,000 | ||||||
94,760,608 | 99,746,088 |
External
Power
|
Internal
Power
|
Industrial
Controls
|
Comex
/
CUI
Japan
|
Other
|
Totals
|
|||||||||||||||||||
Revenues
from external customers
|
$ | 15,466,992 | $ | 6,695,220 | $ | 2,976,799 | $ | 2,575,902 | $ | 1,136,837 | $ | 28,851,750 | ||||||||||||
Intersegment
revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Derivative
income
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Interest
revenues
|
$ | - | $ | - | $ | - | $ | 31 | $ | 17,981 | $ | 18,012 | ||||||||||||
Equity
in losses of unconsolidated affiliate
|
$ | - | $ | - | $ | - | $ | - | $ | (41,424 | ) | $ | (41,424 | ) | ||||||||||
Interest
expense - intrinsic value of convertible debt and amortization of debt
discount
|
$ | - | $ | - | $ | - | $ | - | $ | 3,096,641 | $ | 3,096,641 | ||||||||||||
Interest
expense
|
$ | - | $ | - | $ | - | $ | 31,815 | $ | 1,520,604 | $ | 1,552,419 | ||||||||||||
Depreciation
and amortization
|
$ | - | $ | - | $ | - | $ | 16,815 | $ | 668,632 | $ | 685,447 | ||||||||||||
Segment
profit (loss)
|
$ | 3,883,478 | $ | 1,023,816 | $ | 178,870 | $ | (26,316 | ) | $ | (9,269,340 | ) | $ | (4,209,492 | ) | |||||||||
Other
significant non-cash items:
|
||||||||||||||||||||||||
Stock,
warrants and notes issued for compensation and services
|
$ | - | $ | - | $ | - | $ | - | $ | 686,237 | $ | 686,237 | ||||||||||||
Impairment
of goodwill
|
$ | - | $ | - | $ | - | $ | - | $ | 10,698,169 | $ | 10,698,169 | ||||||||||||
Impairment
of patents
|
$ | - | $ | - | $ | - | $ | - | $ | 136,811 | $ | 136,811 | ||||||||||||
Gain
on debt extinguishments
|
$ | - | $ | - | $ | - | $ | - | $ | 11,834,055 | $ | 11,834,055 | ||||||||||||
Segment
assets
|
$ | - | $ | - | $ | - | $ | 3,672,366 | $ | 35,133,941 | $ | 38,806,307 | ||||||||||||
Foreign
currency translation adjustments
|
$ | - | $ | - | $ | - | $ | (28,193 | ) | $ | - | $ | (28,193 | ) | ||||||||||
Acquisition
of Comex Electronics and CUI Japan
|
$ | - | $ | - | $ | - | $ | - | $ | 103,589 | $ | 103,589 | ||||||||||||
Expenditures
for segment assets
|
$ | - | $ | - | $ | - | $ | 25,403 | $ | 448,765 | $ | 474,168 |
External
Power
|
Internal
Power
|
Industrial
Controls
|
Other
|
Totals
|
||||||||||||||||
Revenues
from external customers
|
$ | 11,973,552 | $ | 4,594,882 | $ | 2,171,699 | $ | 815,802 | $ | 19,555,935 | ||||||||||
Intersegment
revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Derivative
income
|
$ | - | $ | - | $ | - | $ | 2,831,688 | $ | 2,831,688 | ||||||||||
Interest
revenues
|
$ | - | $ | - | $ | - | $ | 20,119 | $ | 20,119 | ||||||||||
Equity
in losses of unconsolidated affiliate
|
$ | - | $ | - | $ | - | $ | (1,620 | ) | $ | (1,620 | ) | ||||||||
Interest
expense - intrinsic value of convertible
debt and amortization of
debt discount
|
$ | - | $ | - | $ | - | $ | 1,916,406 | $ | 1,916,406 | ||||||||||
Interest
expense
|
$ | - | $ | - | $ | - | $ | 1,362,416 | $ | 1,362,416 | ||||||||||
Depreciation
and amortization
|
$ | - | $ | - | $ | - | $ | 523,706 | $ | 523,706 | ||||||||||
Segment
profit (loss)
|
$ | 3,239,790 | $ | 559,380 | $ | 181,480 | $ | (5,322,492 | ) | $ | (1,341,842 | ) | ||||||||
Other
significant non-cash items:
|
||||||||||||||||||||
Stock,
warrants and notes issued for
compensation and services
|
$ | - | $ | - | $ | - | $ | 678,228 | $ | 678,228 | ||||||||||
Segment
assets
|
$ | - | $ | - | $ | - | $ | 46,521,074 | $ | 46,521,074 | ||||||||||
Acquisition
of CUI, Inc.
|
$ | - | $ | - | $ | - | $ | 37,500,000 | $ | 37,500,000 | ||||||||||
Expenditures
for segment assets
|
$ | - | $ | - | $ | - | $ | 217,594 | $ | 217,594 |
3.
|
ACQUISITION
|
Purchase
price
|
$ | 37,500,000 | ||
Cash
|
183,531 | |||
Accounts
receivable, trade
|
2,206,176 | |||
Accounts
receivable, other
|
1,159,851 | |||
Inventory
|
2,654,325 | |||
Other
current assets
|
115,666 | |||
Property
& equipment, net
|
1,340,313 | |||
Deposits
and other assets
|
50,297 | |||
Technology
rights
|
51,222 | |||
Equity
investment in affiliate
|
122,119 | |||
Goodwill
|
23,544,300 | |||
Goodwill
trademark and tradename CUI
|
4,892,856 | |||
Goodwill
trademark and tradename V-Infinity
|
1,373,828 | |||
Goodwill
patent pending technology
|
761,962 | |||
Goodwill
customer list/base
|
2,103,237 | |||
Liabilities
assumed
|
(3,059,683 | ) | ||
$ | 37,500,000 |
Purchase
price
|
$ | 103,589 | ||
Cash
|
116,152 | |||
Accounts
receivable, trade
|
1,154,278 | |||
Other
receivables
|
203,604 | |||
Inventory
|
1,043,688 | |||
Other
current assets
|
17,450 | |||
Property
& equipment, net
|
302,518 | |||
Deposits
and other assets
|
78,102 | |||
Technology
rights
|
34,278 | |||
Investments
- long term
|
102,541 | |||
Goodwill
|
473,692 | |||
Liabilities
assumed
|
(3,380,314 | ) | ||
Noncontrolling
interest
|
(42,400 | ) | ||
$ | 103,589 |
2009
|
2008
|
|||||||
Gross
revenue
|
$ | 30,354,596 | $ | 32,866,123 | ||||
Total
expenses
|
35,134,466 | 34,029,710 | ||||||
Net
profit (loss) before taxes
|
$ | (4,779,870 | ) | $ | (1,163,587 | ) | ||
Less: Net
profit (loss) - noncontrolling interest
|
$ | (287,629 | ) | $ | 61,158 | |||
Net
profit (loss) - attributable to Waytronx Inc. before
taxes
|
$ | (4,492,241 | ) | $ | (1,224,745 | ) | ||
Earnings
(loss) per share
|
$ | (0.03 | ) | $ | (0.01 | ) |
4.
|
PROPERTY
AND EQUIPMENT, NET
|
2009
|
2008
|
|||||||
Building
|
$ | 390,008 | $ | - | ||||
Equipment
|
1,888,711 | 1,451,099 | ||||||
Computer
software
|
738,540 | 873,861 | ||||||
3,017,259 | 2,324,960 | |||||||
Less
accumulated depreciation
|
(1,614,731 | ) | (1,079,757 | ) | ||||
$ | 1,402,528 | $ | 1,245,203 |
|
Depreciation
expense for the years ended December 31, 2009 and 2008 was $413,117 and
$240,507, respectively.
|
5.
|
TECHNOLOGY
RIGHTS AND LICENSE AND ROYALTY
AGREEMENTS
|
|
Upon
the acquisition of CUI Inc., the Company obtained $51,222 in technology
rights related to a proprietary internal power supply produce
line.
|
|
The
Company capitalized $182,441 of technology rights related to encoding and
power technologies acquired during the year ended
2009.
|
|
The
technology rights are amortized over the twenty-year estimated life of the
technology, and at December 31, 2009 and 2008 were as
follows:
|
2009
|
2008
|
|||||||
Technology
rights
|
$ | 5,126,406 | $ | 4,943,965 | ||||
Accumulated
amortization
|
(1,048,760 | ) | (809,763 | ) | ||||
Net
|
$ | 4,077,646 | $ | 4,134,202 |
6.
|
NOTES
PAYABLE, CONVERTIBLE NOTES PAYABLE AND CONVERTIBLE NOTES PAYABLE, RELATED
PARTIES
|
Original
Principal
|
Notes
Converted
|
Notes Repaid
|
Notes Amended
|
Balance
12/31/2009
|
||||||||||||||||
Balance
at 12/31/2008
|
$ | 18,850,000 | $ | - | $ | (50,000 | ) | $ | (12,600,000 | ) | $ | 6,200,000 | ||||||||
New
notes in 2009
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 18,850,000 | $ | - | $ | (50,000 | ) | $ | (12,600,000 | ) | $ | 6,200,000 |
Warrant Value
|
Amortization
|
Warrant Value
Amended
|
Warrant Value
Discount
12/31/2009
|
|||||||||||||
Balance
at 12/31/2008
|
$ | 5,711,395 | $ | (2,146,353 | ) | $ | (791,487 | ) | $ | 2,773,555 | ||||||
New
notes in 2009
|
- | - | - | - | ||||||||||||
Total
|
$ | 5,711,395 | $ | (2,146,353 | ) | $ | (791,487 | ) | $ | 2,773,555 | ||||||
Unamortized
discount at 12/31/2009
|
$ | (2,773,555 | ) | |||||||||||||
Convertible
notes payable, net at 12/31/2009
|
$ | 3,426,445 |
2010
|
2011
|
2012
|
2013
|
2014
|
Later Years
|
|||||||||||||||||||
Notes
Payable Maturities:
|
$ | 3,997,024 | $ | 26,181,570 | $ | 192,247 | $ | 154,228 | $ | 140,281 | $ | 398,535 |
7.
|
WORKING
CAPITAL LINE OF CREDIT
|
8.
|
COMMITMENTS
AND CONTINGENCIES
|
2010
|
2011
|
2012
|
2013
|
2014
|
Later Years
|
|||||||||||||||||||
Operating
Leases:
|
$ | 613,935 | $ | 550,375 | $ | 483,000 | $ | 484,000 | $ | 486,000 | $ | 813,000 |
9.
|
STOCKHOLDERS’
EQUITY
|
|
5,000,000
shares of preferred stock were designated as new Series A Convertible
Preferred Stock (“Series A”). The Series A is convertible to
common shares on a four-for-one basis, is due dividends at $0.10 per share
as authorized by the Board, has a liquidation value of $1.00 per share and
has equivalent voting rights as common shares on a share for share
basis. Once the Series A shares have been issued, they cannot
be reissued.
|
|
During
2007, the Company converted 15,000 shares of the Company’s Series A
convertible preferred stock into 75,000 shares of the Company’s common
stock at the request of certain Series A convertible preferred stock
holders.
|
|
During
2008, there were no shares of Series A convertible preferred stock
issued. Also during 2008, 100,000 shares of common stock were
issued relating to the conversion of 25,000 shares of Series A convertible
preferred stock.
|
|
During
2009, there were no shares of Series A convertible preferred stock
issued.
|
|
On
February 3, 2004, the board of directors designated 30,000 shares of
preferred stock as Series B Convertible Preferred Stock (“Series
B”). The Series B is convertible to common shares on a one
thousand-for-one ratio, is due dividends at $1 per share payable quarterly
as authorized by the Board, and the dividends are
cumulative. Series B has a liquidation value of $240 per share
and has voting rights of one thousand votes per Series B
share. Once the Series B shares have been issued, they cannot
be reissued.
|
|
During
2009 and 2008, there were no shares of Series B convertible preferred
stock issued and no shares were outstanding. All other
unregistered issuances of Series B Convertible Preferred Stock are
described in the 10-KSB filing for the year-ended
2007.
|
|
The
Company authorized for issuance 10,000 shares of preferred stock,
designated as Series C Preferred Stock (“Series C”), as the result of a
negotiated investment plan with a specific investment
group. Ownership of the stock is limited to this investment
group. The owners and holders of the Series C Preferred Stock
have the rights to appoint three board seats, and have the right to
exchange any Common Shares they own into shares of Series C at any time,
up to the number of Series C shares authorized, at a one-for-one
ratio.
|
|
There
is a restriction on the common stock dividends as any cumulative preferred
stock dividends are required to be paid prior to any common stock
dividends being paid. Also, retained earnings would be
restricted upon an involuntary liquidation by the cumulative unpaid
preferred dividends to the preferred stockholders and for the $1 per share
Series A and $240 per share Series B liquidation
preferences.
|
|
During
2008, 95,238 shares of common stock were issued to an employee in
accordance with his employment agreement. These shares were
valued at $25,000 using a thirty-day average price at December 31, 2007,
in accordance with the agreement.
|
2009
|
2008
|
|||||||||||||||
Number of
Warrants
|
Weighted
Average
Exercise
Price
|
Number of
Warrants
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Balance
at beginning of period
|
20,823,373 | $ | 0.13 | 17,058,373 | $ | 0.16 | ||||||||||
Granted
|
- | $ | - | 6,390,000 | $ | 0.01 | ||||||||||
Exercised
|
(980,769 | ) | $ | 0.01 | (2,550,000 | ) | $ | 0.04 | ||||||||
Forfeited
(expired)
|
(6,239,984 | ) | $ | 0.20 | (75,000 | ) | $ | 0.25 | ||||||||
Balance
at end of period
|
13,602,620 | $ | 0.11 | 20,823,373 | $ | 0.13 | ||||||||||
Warrants
exercisable at end of period
|
12,102,620 | $ | 0.12 | 17,823,373 | $ | 0.15 | ||||||||||
Weighted
average fair value of warrants granted during the period
|
$ | - | $ | 0.33 |
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||
Range of
Exercise Price
|
Number
Outstanding at
December 31,
2009
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise Price
|
Number
Exercisable at
December 31,
2009
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$
|
0.01
|
6,302,135 |
0.66
Years
|
$ | 0.01 | 4,802,135 | $ | 0.01 | ||||||||||
0.20
|
7,250,485 |
0.67
Years
|
0.20 | 7,250,485 | 0.20 | |||||||||||||
0.25
|
50,000 |
0.00Years
|
0.25 | 50,000 | 0.25 | |||||||||||||
13,602,620 | 12,102,620 |
Range of
Exercise Price
|
Number
Outstanding at
December 31,
2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise Price
|
Number
Exercisable at
December 31,
2008
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$
|
0.01
|
7,644,887 |
0.77
Years
|
$ | 0.01 | 4,644,887 | $ | 0.01 | ||||||||||
0.20
|
12,950,485 |
0.28
Years
|
0.20 | 12,950,485 | 0.20 | |||||||||||||
0.25
|
98,001 |
0.00
Years
|
0.25 | 98,001 | 0.25 | |||||||||||||
0.33
|
30,000 |
0.00
Years
|
0.33 | 30,000 | 0.33 | |||||||||||||
0.61
|
100,000 |
0.00
Years
|
0.61 | 100,000 | 0.61 | |||||||||||||
20,823,373 | 17,823,373 |
2009
|
2008
|
|||||||||||||||
Number of
Warrants
and Options
|
Weighted
Average
Exercise
Price
|
Number of
Warrants
and Options
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Balance
at beginning of period
|
5,270,000 | 0.13 | 4,531,000 | $ | 0.13 | |||||||||||
Exercised
|
- | $ | - | (116,000 | ) | $ | 0.01 | |||||||||
Expired
|
(1,900,000 | ) | $ | 0.24 | (165,000 | ) | $ | 0.73 | ||||||||
Forfeited
|
(80,000 | ) | $ | 0.19 | - | $ | - | |||||||||
Granted
|
4,373,273 | $ | 0.24 | 1,020,000 | $ | 0.19 | ||||||||||
Balance
at end of period
|
7,663,273 | $ | 0.17 | 5,270,000 | $ | 0.13 | ||||||||||
Exercised
|
6,205,273 | $ | 0.15 | 5,270,000 | $ | 0.13 |
|
As
of December 31, 2009, there were 1,458,000 non-vested warrants and options
issued to employees and directors. There were no non-vested
warrants and options issued to employees and directors as of December 31,
2008 or 2007.
|
|
The
weighted average fair value of warrants and options granted during the
periods are as follows:
|
2009
|
2008
|
|||||||
Exercise
price lower than the market price
|
$ | - | $ | - | ||||
Exercise
price equaled the market price
|
$ | - | $ | 0.19 | ||||
Exercise
price exceeded the market price
|
$ | 0.19 | $ | 0.19 | ||||
Exercise
price exceeded the market price
|
$ | 0.25 | N/A |
Warrants and Options Outstanding December 31, 2009
|
Warrants and Options
Exercisable December 31,
2009
|
|||||||||||||||||
Range of
Exercise
Price
|
Number
Outstanding at
December 31,
2009
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable at
December 31,
2009
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$
|
0.01
|
2,350,000 |
0.05 Years
|
$ | 0.01 | 2,350,000 | $ | 0.01 | ||||||||||
0.19
|
1,305,000 |
1.96 Years
|
0.19 | 1,305,000 | 0.19 | |||||||||||||
0.25
|
4,008,273 |
6.17 Years
|
0.25 | 2,550,273 | 0.25 | |||||||||||||
7,663,273 |
8.18 Years
|
$ | 0.17 | 6,205,273 | $ | 0.15 |
Warrants and Options Outstanding December 31, 2008
|
Warrants and Options
Exercisable December 31,
2008
|
|||||||||||||||||
Range of
Exercise
Price
|
Number
Outstanding at
December 31,
2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable at
December 31,
2008
|
Weighted
Average
Exercise
Price
|
|||||||||||||
$
|
0.01
|
2,350,000 |
0.65 Years
|
$ | 0.01 | 2,350,000 | $ | 0.01 | ||||||||||
0.19
|
1,020,000 |
5.84 Years
|
0.19 | 1,020,000 | 0.19 | |||||||||||||
0.20
- 0.25
|
1,900,000 |
0.06 Years
|
0.24 | 1,900,000 | 0.24 | |||||||||||||
5,270,000 |
6.55 Years
|
$ | 0.13 | 5,270,000 | $ | 0.13 |
10.
|
RELATED
PARTY TRANSACTIONS
|
11.
|
INCOME
(LOSS) PER COMMON SHARE
|
2009
|
2008
|
|||||||
Convertible
preferred stock
|
252,715 | 252,715 | ||||||
Warrants
and options
|
18,307,893 | 23,093,373 | ||||||
Convertible
debt
|
76,200,000 | 76,400,000 | ||||||
94,760,608 | 99,746,088 |
2009
|
2008
|
|||||||
Net
profit (loss) for the period attributable to Waytronx Inc.
|
$ | (4,198,701 | ) | $ | (1,830,367 | ) | ||
Weighted
average number of shares outstanding
|
168,531,862 | 161,888,206 | ||||||
Weighted
average number of common and common equivalent
shares
|
168,531,862 | 161,888,206 | ||||||
Basic
earnings (loss) per share
|
$ | (0.02 | ) | $ | (0.01 | ) |
|
2009
|
2008
|
||||||
Net profit (loss) for the period attributable to Waytronx Inc.
|
$ | (4,198,701 | ) | $ | (1,830,367 | ) | ||
Add: Adjustment for interest and discount
|
||||||||
amortization on 4% convertible notes
|
— | — | ||||||
12% convertible notes and discount amortization
|
— | — | ||||||
Adjusted net profit (loss)
|
$ | (4,198,701 | ) | $ | (1,830,367 | ) | ||
Weighted average number of shares outstanding
|
168,531,862 | 161,888,206 | ||||||
Add: Weighted average shares assumed to be issued
|
||||||||
upon conversion of 4% convertible notes as of
|
— | |||||||
the date of issuance
|
— | — | ||||||
Warrants and options as of beginning of period
|
— | — | ||||||
Warrants and options as of date of issue
|
— | — | ||||||
12% convertible notes as of beginning of period
|
— | — | ||||||
12% convertible notes as of date of issue
|
— | — | ||||||
Weighted average number of common and common equivalent shares
|
168,531,862 | 161,888,206 | ||||||
Diluted earnings (loss) per share
|
$ | (0.02 | ) | $ | (0.01 | ) |
12.
|
INCOME
TAXES
|
2009
|
2008
|
|||||||
Computed
“expected” tax benefit
|
$ | (1,431,000 | ) | $ | (622,000 | ) | ||
State
tax benefit, net of federal effect
|
(184,000 | ) | $ | (80,000 | ) | |||
Change
in valuation allowance
|
4,932,000 | $ | 963,000 | |||||
Equity
instruments for services
|
( 3,317,000 | ) | $ | (261,000 | ) | |||
$ | - | $ | - |
2009
|
2008
|
|||||||
Deferred
tax liability
|
||||||||
Intangible
assets
|
$ | 4,102,000 | $ | - | ||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryforwards
|
$ | (13,180,000 | ) | $ | ( 13,190,000 | ) | ||
Warrants
issued to employees
|
(609,000 | ) | (605,000 | ) | ||||
Accrued
expenses payable with common stock
|
— | 86,000 | ||||||
Impairment
of assets
|
— | (241,000 | ) | |||||
Other
|
90,000 | 65,000 | ||||||
Valuation
allowance
|
13,699,000 | 13,885,000 | ||||||
Net
deferred tax assets
|
$ | - | $ | - |
13.
|
CONCENTRATIONS
|
14.
|
STOCK-BASED
EMPLOYEE COMPENSATION
|
# of Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contract
Life
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding
at December 31, 2007
|
4,531,000 | $ | 0.13 | 3.13 | $ | 16,165 | ||||||||||
Exercised
|
(116,000 | ) | $ | 0.01 | ||||||||||||
Expired
|
(165,000 | ) | $ | 0.73 | ||||||||||||
Forfeited
|
- | $ | - | |||||||||||||
Granted
|
1,020,000 | $ | 0.19 | 9.11 | ||||||||||||
Outstanding
at December 31, 2008
|
5,270,000 | $ | 0.13 | 6.55 | $ | 2,350 | ||||||||||
Exercised
|
- | $ | - | |||||||||||||
Expired
|
(1,900,000 | ) | $ | 0.24 | ||||||||||||
Forfeited
|
(80,000 | ) | $ | 0.19 | ||||||||||||
Granted
|
4,373,273 | $ | 0.24 | 9.11 | ||||||||||||
Outstanding
at December 31, 2009
|
7,663,273 | $ | 0.17 | 8.18 | $ | 1,880 | ||||||||||
Outstanding
exercisable at December 31, 2009
|
6,205,273 | $ | 0.15 | 7.91 | $ | 1,880 |
|
The
weighted average fair value of warrants and options granted during the
periods are as follows:
|
2009
|
2008
|
|||||||
Exercise
price lower than the market price
|
$ | - | $ | - | ||||
Exercise
price equaled the market price
|
$ | - | $ | 0.19 | ||||
Exercise
price exceeded the market price
|
$ | 0.19 | $ | 0.19 | ||||
Exercise
price exceeded the market price
|
$ | 0.25 | N/A |
15.
|
DERIVATIVE
LIABILITY
|
At issuance
|
At September 15,
2008
|
|||||
Market
price:
|
$0.35 | $0.23 | ||||
Exercise
price:
|
$0.01 - $0.75 | $0.01 - $0.75 | ||||
Term:
|
0 - 3 years
|
0 - 3 years
|
||||
Volatility:
|
57% | 75% | ||||
Risk-free
interest rate
|
1.83% - 2.9% | 0.36% - 2.01% | ||||
Number
of shares attributable to options, warrants and convertible
notes
|
30,270,093 | 31,173,373 |
16.
|
SUBSEQUENT
EVENTS
|