X
|
Annual
report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
For
the fiscal year ended December 31, 2005.
|
Transition
report pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
For
the transition period from
to .
|
Michigan
|
38-2191935
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
49113
Wixom Tech Drive, Wixom, Michigan
|
48393
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Registrant's
telephone number, including
area code:
|
(248)
471-2660
|
Large
accelerated filer ¨
|
|
Accelerated
filer ¨
|
|
Non-accelerated
filer þ
|
2004
|
2005
|
||||||||||||||||||||||||
Mar
31
|
Jun
30
|
Sept
30
|
Dec
31
|
Mar
31
|
Jun
30
|
Sept
30
|
Dec
31
|
||||||||||||||||||
High
|
$
|
2.45
|
$
|
2.55
|
$
|
2.00
|
$
|
2.54
|
$
|
2.43
|
$
|
2.06
|
$
|
2.10
|
$
|
2.00
|
|||||||||
Low
|
0.34
|
1.45
|
0.83
|
1.01
|
1.30
|
1.16
|
1.32
|
1.35
|
|||||||||||||||||
Year
ended December 31
|
|||||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||||||||||
(in
thousands, except per share data)
|
|||||||||||||||||||
Net
revenues
|
$
|
686
|
$
|
1,542
|
$
|
641
|
$
|
1,579
|
$
|
2,633
|
|||||||||
Gross
margin
|
68
|
212
|
37
|
402
|
(2,763
|
)(a)
|
|
||||||||||||
Net
loss
|
(2,679
|
)
|
(2,459
|
)
|
(1,937
|
)
|
(2,203
|
)
|
(8,135
|
)
|
|||||||||
Basic
and diluted loss per share
|
(0.11
|
)
|
(0.18
|
)
|
(0.21
|
)
|
(0.23
|
)
|
(0.89
|
)
|
|||||||||
Weighted
average shares outstanding
|
24,531
|
13,435
|
9,430
|
9,430
|
9,198
|
||||||||||||||
At
December 31
|
||||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||||
(in
thousands)
|
||||||||||||||||||
Working
capital (deficit)
|
$
|
2,577
|
$
|
(1,804
|
)
|
$
|
(2,892
|
)
|
$
|
(2,006
|
)
|
$
|
(1,472
|
)
|
||||
Total
assets
|
3,227
|
872
|
667
|
1,308
|
1,964
|
|||||||||||||
Long-term
debt,
|
||||||||||||||||||
net
of current portion and OID
|
378
|
2,355
|
1,425
|
962
|
337
|
|||||||||||||
Stockholders'
equity (deficit)
|
2,384
|
(3,967
|
)
|
(3,922
|
)
|
(2,303
|
)
|
(672
|
)
|
(a) |
In
2001, Management made a change in estimate that resulted in a $1.9
million
charge to direct costs of sales to write down inventory and capitalized
software to estimated net realizable values. The amount of the charge
applicable to inventory was $540,000 with the remaining $1.3 million
applicable to capitalized software.
|
Year
ended December 31
|
||||||||||
2005
|
2004
|
2003
|
||||||||
Net
revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||
Direct
cost of sales (a)
|
90.1
|
86.3
|
94.2
|
|||||||
Gross
margin
|
9.9
|
13.7
|
5.8
|
|||||||
Other
costs and expenses:
|
||||||||||
Marketing
|
77.1
|
16.9
|
34.8
|
|||||||
General
and administrative
|
182.4
|
77.5
|
125.1
|
|||||||
Engineering
and development
|
139.9
|
58.9
|
103.4
|
|||||||
Total
other costs and expenses
|
399.4
|
153.3
|
263.3
|
|||||||
Loss
from operations
|
(389.5
|
)
|
(139.6
|
)
|
(257.5
|
)
|
||||
Loss
on sales of assets
|
-
|
-
|
(1.1
|
)
|
||||||
Other
income
|
8.5
|
8.4
|
13.6
|
|||||||
Interest
income
|
11.4
|
-
|
-
|
|||||||
Interest
expense
|
(20.8
|
)
|
(28.3
|
)
|
(57.7
|
)
|
||||
Foreign
currency translation gain (loss)
|
(0.1
|
)
|
0.1
|
0.3
|
||||||
Loss
from operations before income taxes
|
(390.5
|
)
|
(159.4
|
)
|
(302.4
|
)
|
||||
Benefit
for income taxes
|
-
|
-
|
-
|
|||||||
Net
loss
|
(390.5
|
)%
|
(159.4
|
)%
|
(302.4
|
)%
|
||||
(a) |
Direct
cost of sales includes capitalized software amortization as a percentage
of sales of 19.0%, 11.1%, and 30.2% in 2005, 2004 and 2003,
respectively.
|
Quarter
Ended
|
|||||||||||||||||||||||||
2005
|
2004
|
||||||||||||||||||||||||
Dec
31
|
Sep
30
|
Jun
30
|
Mar
31
|
Dec
31
|
Sep
30
|
Jun
30
|
Mar
31
|
||||||||||||||||||
(in
thousands except per share data)
|
|||||||||||||||||||||||||
Net
revenues
|
$
|
141
|
$
|
14
|
$
|
8
|
$
|
523
|
$
|
748
|
$
|
624
|
$
|
77
|
$
|
93
|
|||||||||
Gross
margin
|
(69
|
)
|
(56
|
)
|
(72
|
)
|
265
|
190
|
121
|
(70
|
)
|
(29
|
)
|
||||||||||||
Net
loss
|
(708
|
)
|
(780
|
)
|
(737
|
)
|
(454
|
)
|
(505
|
)
|
(549
|
)
|
(776
|
)
|
(629
|
)
|
|||||||||
Basic
and diluted loss
|
|||||||||||||||||||||||||
per
share:
|
|||||||||||||||||||||||||
Net
loss*
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
$
|
(0.04
|
)
|
Sale
of Series A Convertible Preferred Stock
|
$
|
7,000
|
||
Class
1 and Class 2 warrants exercised
|
1,865
|
|||
Class
1 Notes paid (principal and interest)
|
(1,289
|
)
|
||
Class
2 Notes paid (principal and interest)
|
(1,823
|
)
|
||
Class
3 accrued interest paid
|
(106
|
)
|
||
Note
and accrued interest due Maxco, Inc.
|
(111
|
)
|
||
Michigan
Single Business Tax liability
|
(78
|
)
|
||
Fees
to raise capital
|
(637
|
)
|
||
Legal
and other fees
|
(100
|
)
|
||
Remaining
net cash proceeds
|
$
|
4,721
|
· |
preparation
of income tax returns, and tax advice in preparing for and in connection
therewith;
|
· |
review
of 2005 preferred stock offering document and related assistance
with
correspondence to SEC;
|
· |
review
of quarterly financial statements.
|
(a)(1)
and (2)
|
The
response to this portion of ITEM 15 is submitted as a separate
section of
this report.
|
(3)
|
Listing
of exhibits.
|
Exhibit
Number
|
Description
of Document
|
3.1
|
Articles
of Incorporation, as amended (filed as Exhibit 3.1 to the registrant's
Form 10-K for the year ended December 31, 1995, SEC file 0-12728,
and
incorporated herein by reference).
|
3.2
|
Bylaws
of the Registrant, as amended (filed as Exhibit 3.2 to the registrant's
Form 10-K for the year ended December 31, 1994, SEC file 0-12728,
and
incorporated herein by reference).
|
4.1
|
Note
and Warrant Purchase Agreement (filed as Exhibit 4.1 to the registrants
Form 8-K dated July 15, 1997, SEC file 0-12728, and incorporated
herein by
reference).
|
4.3
|
Form
of Integral Vision, Inc. Common Stock Purchase Warrant Certificate
(filed
as Exhibit 4.3 to registrants Form 8-K dated July 15, 1997, SEC
file
0-12728, and incorporated herein by reference).
|
4.4
|
Note
and Warrant Purchase Agreement dated March 29, 2001 including
Form of
Integral Vision, Inc. 15% Senior Subordinated Secured Note and
Integral
Vision, Inc. Common Stock Purchase Warrant Certificate (filed
as Exhibit
4.4 to registrant’s Form 10-K for the year ended December 31, 2000, SEC
file 0-12728, and incorporated herein by reference).
|
4.5
|
Form
of amended Note and Warrant Purchase Agreement including Form
of Integral
Vision, Inc. 10% Secured Note and Integral Vision, Inc. Common
Stock
Purchase Warrant Certificate (filed as Exhibit 4.5 to registrant’s Form
10-Q for the quarter ended June 30, 2001, SEC file 0-12728, and
incorporated herein by reference).
|
4.6
|
Form
of Second Amended Note and Warrant Purchase Agreement including
Form of
Integral Vision, Inc. Class 2 Note and Integral Vision, Inc.
Class 2
Common Stock Purchase Warrant Certificate (filed as Exhibit 4.6
to
registrant’s Form 10-Q for the quarter ended March 31, 2002, SEC file
0-12728, and incorporated herein by reference).
|
4.7
|
Consent
to Modifications dated March 17, 2003 modifying the terms of
the Second
Amended Note and Warrant Purchase Agreement (filed as Exhibit
4.7 to
registrant’s Form 10-K for the year ended December 31, 2002, SEC file
0-12728, and incorporated herein by reference).
|
4.8
|
Form
of Fourth Amended Note and Warrant Purchase Agreement including
Form of
Integral Vision, Inc. Class 3 Note (filed as Exhibit 4.8 to registrant’s
Form 10-K for the year ended December 31, 2003, SEC file 0-12728,
and
incorporated herein by reference).
|
10.1
|
Incentive
Stock Option Plan of the Registrant as amended (filed as Exhibit
10.4 to
the registrant's Form S-1 Registration Statement effective July
2, 1985,
SEC File 2-98085, and incorporated herein by reference).
|
10.2
|
Second
Incentive Stock Option Plan (filed as Exhibit 10.2 to the registrant's
Form 10-K for the year ended December 31, 1992, SEC File 0-12728,
and
incorporated herein by reference).
|
10.3
|
Non-qualified
Stock Option Plan (filed as Exhibit 10.3 to the registrant's
Form 10-K for
the year ended December 31, 1992, SEC File 0-12728, and incorporated
herein by reference).
|
10.4
|
Amendment
to Integral Vision, Inc. Incentive Stock Option Plan dated May
10, 1993
(filed as Exhibit 10.3 to the registrant's Form 10-K for the
year ended
December 31, 1993, SEC File 0-12728, and incorporated herein
by
reference).
|
10.5
|
Integral
Vision, Inc. Employee Stock Option Plan (filed as Exhibit 10.5
to the
registrant's Form 10-Q for the quarter ended September 30, 1995,
SEC file
0-12728, and incorporated herein by reference).
|
10.6
|
Form
of Confidentiality and Non-Compete Agreement Between the Registrant
and
its Employees (filed as Exhibit 10.4 to the registrant's Form
10-K for the
year ended December 31, 1992, SEC File 0-12728, and incorporated
herein by
reference).
|
10.7
|
Integral
Vision, Inc. 1999 Employee Stock Option Plan (filed as exhibit
10.5 to the
registrant’s Form 10-Q for the quarter ended June 30, 1999 and
incorporated herein by reference).
|
Exhibit Number |
Description
of Document
|
10.8*
|
Patent
License Agreement dated October 4, 1995 by and between Integral
Vision,
Inc. and Square D Company (filed as Exhibit 10.24 to the registrant's
Form
10-Q for the quarter ended September 30, 1995, SEC File 0-12728,
and
incorporated herein by reference).
|
10.9
|
Asset
Sale Purchase Agreement between the registrant and n.v. DIMACO,
s.a.
(filed as exhibit 10.12 to the registrant’s Form 10-Q for the quarter
ended September 30, 2001 and incorporated herein by
reference).
|
10.10
|
Asset
Sale Purchase Agreement between the registrant and DaTARIUS Technologies,
Inc. (filed as exhibit 10.13 to the registrant’s Form 10-Q for the quarter
ended September 30, 2002 and incorporated herein by
reference).
|
10.11
|
Integral
Vision, Inc. 2004 Employee Stock Option Plan (filed as exhibit
10.11 to
the registrant’s Form 10-Q for the quarter ended June 30, 2004 and
incorporated herein by reference).
|
16
|
Letter
regarding change in certifying accountant (filed as Exhibit 16
to
registrant’s Form 10-K for the year ended December 31, 2002, SEC file
0-12728, and incorporated herein by reference).
|
21
|
Subsidiary
of the registrant.
|
23.1
|
Consent
of Rehmann Robson, independent registered public accounting
firm.
|
31.1
|
Certification
of Chief Executive Officer of periodic report pursuant to Rule
13a-15(e)
or Rule 15d-15(e).
|
31.2
|
Certification
of Chief Financial Officer of periodic report pursuant to Rule
13a-15(e)
or Rule 15d-15(e).
|
32.1
|
Certification
by Chief Executive Officer of Periodic Report Pursuant to 18
U.S.C.
Section 1350.
|
32.2
|
Certification
by Chief Financial Officer of Periodic Report Pursuant to 18
U.S.C.
Section 1350.
|
(b)
|
Exhibits
- The response to this portion of ITEM 15 is submitted as a separate
section of this report.
|
(c)
|
Financial
statement schedules - The response to this portion of ITEM 15
is submitted
as a separate section of this
report.
|
INTEGRAL VISION, INC. | ||
|
|
|
Date: March 31, 2006 | By: | /S/ CHARLES J. DRAKE |
Charles J. Drake, Chairman of the Board and Chief Executive Officer |
Date: March 31, 2006 | By: | /S/ MARK R. DOEDE |
Mark R. Doede, President, Chief Operating Officer and Chief Financial Officer |
/S/ CHARLES J. DRAKE | Chairman of the Board, Chief | ||
Charles J. Drake | Executive Officer, and Director | ||
/S/ MAX A. COON | Vice Chairman, Secretary and Director | ||
Max A. Coon | |||
/S/ VINCENT SHUNKSY | Treasurer and Director | ||
Vincent Shunsky | |||
/S/ WILLIAM B. WALLACE | Director | ||
William B. Wallace | |||
/S/ SAMUEL O. MALLORY | Director | ||
Samuel O. Mallory | |||
(a) (1) |
The
following consolidated financial statements of Integral Vision,
Inc. and
subsidiary are included in ITEM 8:
|
(2) |
The
following Consolidated Financial Statement schedule of Integral
Vision,
Inc. and subsidiary is submitted
herewith:
|
December
31
|
|||||||
2005
|
2004
|
||||||
(in
thousands)
|
|||||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
2,501
|
$
|
191
|
|||
Accounts
receivable, less allowance of $0 ($2,000 in 2004)
|
77
|
45
|
|||||
Inventories
|
362
|
401
|
|||||
Other
current assets
|
102
|
43
|
|||||
Total
current assets
|
3,042
|
680
|
|||||
Property
and equipment
|
|||||||
Leasehold
improvements
|
43
|
43
|
|||||
Building
improvements
|
2
|
-
|
|||||
Production
and engineering equipment
|
187
|
134
|
|||||
Furniture
and fixtures
|
80
|
62
|
|||||
Vehicles
|
18
|
18
|
|||||
Computer
equipment
|
166
|
135
|
|||||
496
|
392
|
||||||
Less
accumulated depreciation
|
382
|
371
|
|||||
Net
property and equipment
|
114
|
21
|
|||||
Other
assets
|
|||||||
Capitalized
computer software development costs, less accumulated
amortization
|
|||||||
of
$930,000 ($7,666,000 in 2004)
|
38
|
151
|
|||||
Patents,
less accumulated amortization of $506,000 ($457,000 in 2004)
|
33
|
20
|
|||||
71
|
171
|
||||||
$
|
3,227
|
$
|
872
|
||||
Liabilities
and Stockholders' Equity (Deficit)
|
|||||||
Current
liabilities
|
|||||||
Notes
payable
|
$
|
-
|
$
|
1,313
|
|||
Accounts
payable
|
48
|
221
|
|||||
Accrued
compensation and related costs
|
294
|
283
|
|||||
Accrued
state income taxes
|
-
|
95
|
|||||
Accrued
interest
|
15
|
345
|
|||||
Other
accrued liabilities
|
108
|
227
|
|||||
Total
current liabilities
|
465
|
2,484
|
|||||
Long-term debt, less original issue discount - | 378 | 2,355 | |||||
Total
liabilities
|
843
|
4,839
|
|||||
Stockholders'
equity (deficit)
|
|||||||
Preferred
stock, 400,000 shares authorized; none issued
|
-
|
-
|
|||||
Common
stock, without par value, stated value $.20 per share; 41,000,000
shares
authorized; 29,491,409 shares issued and outstanding (14,877,638
in
2004)
|
5,898
|
2,976
|
|||||
Additional
paid-in capital
|
39,126
|
33,018
|
|||||
Accumulated
deficit
|
(42,640
|
)
|
(39,961
|
)
|
|||
Total
stockholders' equity (deficit)
|
2,384
|
(3,967
|
)
|
||||
$
|
3,227
|
$
|
872
|
||||
Year
ended December 31
|
||||||||||
|
2005
|
2004
|
2003
|
|||||||
|
(in
thousands, except per share data)
|
|||||||||
Net
revenues
|
$
|
686
|
$
|
1,542
|
$
|
641
|
||||
Costs
of revenues:
|
||||||||||
Direct
costs of revenues
|
488
|
1,115
|
341
|
|||||||
Depreciation
and amortization
|
130
|
215
|
263
|
|||||||
Total
costs of revenues
|
618
|
1,330
|
604
|
|||||||
Gross
margin
|
68
|
212
|
37
|
|||||||
Other
costs and expenses:
|
||||||||||
Marketing
|
529
|
261
|
223
|
|||||||
General
and administrative
|
1,251
|
1,195
|
802
|
|||||||
Engineering
and development
|
960
|
909
|
663
|
|||||||
Total
other costs and expenses
|
2,740
|
2,365
|
1,688
|
|||||||
Operating
loss
|
(2,672
|
)
|
(2,153
|
)
|
(1,651
|
)
|
||||
Loss
on sale of assets
|
-
|
-
|
(7
|
)
|
||||||
Other
income
|
59
|
129
|
89
|
|||||||
Interest
income
|
78
|
-
|
-
|
|||||||
Interest
expense
|
(143
|
)
|
(436
|
)
|
(370
|
)
|
||||
Foreign
currency translation (loss) gain
|
(1
|
)
|
1
|
2
|
||||||
Loss
from operations before income taxes
|
(2,679
|
)
|
(2,459
|
)
|
(1,937
|
)
|
||||
Benefit
for income taxes
|
-
|
-
|
-
|
|||||||
Net
loss
|
$
|
(2,679
|
)
|
$
|
(2,459
|
)
|
$
|
(1,937
|
)
|
|
Basic
and diluted loss per share:
|
||||||||||
Net
loss
|
$
|
(0.11
|
)
|
$
|
(0.18
|
)
|
$
|
(0.21
|
)
|
|
Weighted
average number of shares of common stock and common stock equivalents
outstanding
|
24,531
|
13,435
|
9,430
|
|||||||
Number
of Common Shares Outstanding
|
Common
Stock
|
Preferred
Stock
|
Additional
Paid-In
Capital
|
Accumulated
Deficit
|
Total
|
||||||||||||||
|
(in
thousands, except number of common shares
outstanding)
|
||||||||||||||||||
Balances
at January 1, 2003
|
9,429,901
|
$
|
1,886
|
$
|
-
|
$
|
31,376
|
$
|
(35,565
|
)
|
$
|
(2,303
|
)
|
||||||
Net
loss for the year
|
(1,937
|
)
|
(1,937
|
)
|
|||||||||||||||
Issuance
of warrants
|
318
|
318
|
|||||||||||||||||
Balances
at December 31, 2003
|
9,429,901
|
1,886
|
-
|
31,694
|
(37,502
|
)
|
(3,922
|
)
|
|||||||||||
Net
loss for the year
|
(2,459
|
)
|
(2,459
|
)
|
|||||||||||||||
Warrants
exercised and notes converted into shares of common stock
|
4,000,737
|
800
|
82
|
882
|
|||||||||||||||
Stock
options exercised
|
224,000
|
45
|
(17
|
)
|
28
|
||||||||||||||
Restricted
shares issued
|
1,223,000
|
245
|
1,259
|
1,504
|
|||||||||||||||
Balances
at December 31, 2004
|
14,877,638
|
$
|
2,976
|
$
|
-
|
$
|
33,018
|
$
|
(39,961
|
)
|
$
|
(3,967
|
)
|
||||||
Net
loss for the year
|
(2,679
|
)
|
(2,679
|
)
|
|||||||||||||||
Warrants
exercised
|
6,195,014
|
1,239
|
503
|
1,742
|
|||||||||||||||
Class
3 notes converted into shares of common stock
|
1,269,757
|
254
|
724
|
978
|
|||||||||||||||
Shares
issued
|
117,000
|
23
|
7,000
|
(718
|
)
|
6,305
|
|||||||||||||
Series
A Preferred Stock converted into shares of common stock
|
7,000,000
|
1,400
|
(7,000
|
)
|
5,600
|
-
|
|||||||||||||
Common
stock options exercised
|
32,000
|
6
|
(1
|
)
|
5
|
||||||||||||||
Balances
at December 31, 2005
|
29,491,409
|
$
|
5,898
|
$
|
-
|
$
|
39,126
|
$
|
(42,640
|
)
|
$
|
2,384
|
Year
Ended December 31
|
||||||||||
|
2005
|
2004
|
2003
|
|||||||
|
(in
thousands)
|
|||||||||
Operating
Activities
|
||||||||||
Net
loss
|
$
|
(2,679
|
)
|
$
|
(2,459
|
)
|
$
|
(1,937
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||
Depreciation
|
11
|
21
|
32
|
|||||||
Amortization
|
147
|
276
|
333
|
|||||||
Net
loss on disposal of assets
|
-
|
-
|
7
|
|||||||
Changes
in operating assets and liabilities:
|
||||||||||
Accounts
receivable
|
(32
|
)
|
(31
|
)
|
139
|
|||||
Inventories
|
39
|
(233
|
)
|
160
|
||||||
Other
current assets
|
(59
|
)
|
5
|
33
|
||||||
Accounts
payable and other current liabilities
|
(193
|
)
|
229
|
(292
|
)
|
|||||
Net
cash used in operating activities
|
(2,766
|
)
|
(2,192
|
)
|
(1,525
|
)
|
||||
Investing
Activities
|
||||||||||
Purchase
of property and equipment
|
(104
|
)
|
(15
|
)
|
(7
|
)
|
||||
Other
|
(31
|
)
|
(2
|
)
|
(4
|
)
|
||||
Net
cash used in investing activities
|
(135
|
)
|
(17
|
)
|
(11
|
)
|
||||
Financing
Activities
|
||||||||||
Issuance
of preferred stock
|
6,235
|
-
|
-
|
|||||||
Proceeds
from exercise of warrants
|
1,865
|
-
|
-
|
|||||||
Proceeds
from sale of Class 2 Notes
|
435
|
775
|
920
|
|||||||
Repayments
on Class 1 Notes
|
(1,289
|
)
|
-
|
-
|
||||||
Repayments
on Class 2 Notes
|
(1,823
|
)
|
(290
|
)
|
(254
|
)
|
||||
Repayments
on Class 3 Notes
|
(106
|
)
|
-
|
-
|
||||||
Repayments
on short term notes
|
(111
|
)
|
-
|
(70
|
)
|
|||||
Proceeds
from sale of Class 3 Notes
|
-
|
478
|
-
|
|||||||
Repayments
on long term notes
|
-
|
(137
|
)
|
-
|
||||||
Issuance
of restricted common stock
|
-
|
1,504
|
-
|
|||||||
Proceeds
from sales of debentures, net of discount
|
-
|
-
|
583
|
|||||||
Proceeds
from sales of warrants in connection with Class 1 Notes
|
-
|
-
|
318
|
|||||||
Proceeds
from exercise of stock options
|
5
|
28
|
-
|
|||||||
Net
cash provided by financing activities
|
5,211
|
2,358
|
1,497
|
|||||||
Increase
(decrease) in cash
|
2,310
|
149
|
(39
|
)
|
||||||
Cash
at beginning of year
|
191
|
42
|
81
|
|||||||
Cash
at end of year
|
$
|
2,501
|
$
|
191
|
$
|
42
|
|
2005
|
2004
|
|||||
|
(in
thousands)
|
||||||
Raw
materials
|
$
|
251
|
$
|
149
|
|||
Work
in process
|
55
|
183
|
|||||
Finished
goods
|
56
|
69
|
|||||
|
$
|
362
|
$
|
401
|
Sale
of Series A Convertible Preferred Stock
|
$
|
7,000
|
||
Class
1 and Class 2 warrants exercised
|
1,865
|
|||
Class
1 Notes paid (principal and interest)
|
(1,289
|
)
|
||
Class
2 Notes paid (principal and interest)
|
(1,823
|
)
|
||
Class
3 accrued interest paid
|
(106
|
)
|
||
Note
and accrued interest due Maxco, Inc.
|
(111
|
)
|
||
Michigan
Single Business Tax liability
|
(78
|
)
|
||
Fees
to raise capital
|
(637
|
)
|
||
Legal
and other fees
|
(100
|
)
|
||
Remaining
net cash proceeds
|
$
|
4,721
|
2005
|
2004
|
||||||
(in
thousands)
|
|||||||
Long
Term Debt:
|
|||||||
Class
3 Notes
|
$
|
378
|
$
|
1,355
|
|||
Face
value Class 1 Notes
|
-
|
1,140
|
|||||
Less
Original Issue Discount (OID)
|
-
|
(140
|
)
|
||||
Net
Long Term Debt
|
$
|
378
|
$
|
2,355
|
|||
Short
Term Debt:
|
|||||||
Class
2 Notes
|
$
|
-
|
$
|
1,207
|
|||
Other
Short Term Debt
|
-
|
106
|
|||||
Total
Short Term Debt
|
$
|
-
|
$
|
1,313
|
|
2005
|
2004
|
|||||
|
(in
thousands)
|
||||||
Deferred
tax liabilities:
|
|||||||
Deductible
software development costs, net of amortization
|
$
|
13
|
$
|
51
|
|||
Total
deferred tax liabilities
|
13
|
51
|
|||||
Deferred
tax assets:
|
|||||||
Net
operating loss carryforwards
|
14,309
|
13,382
|
|||||
Credit
carryforwards
|
331
|
331
|
|||||
Inventory
reserve
|
72
|
130
|
|||||
Other
|
126
|
118
|
|||||
Total
deferred tax assets
|
14,838
|
13,961
|
|||||
Valuation
allowance for deferred tax assets
|
14,825
|
13,910
|
|||||
Net
deferred tax assets
|
13
|
51
|
|||||
Net
deferred taxes
|
$
|
-
|
$
|
-
|
|
2005
|
2004
|
2003
|
|||||||
|
(in
thousands)
|
|||||||||
Consolidated
net income (loss)
|
$
|
(2,679
|
)
|
$
|
(2,459
|
)
|
$
|
(1,937
|
)
|
|
Foreign
net income (loss)
|
-
|
-
|
3,928
|
|||||||
U.S.
net income (loss)
|
$
|
(2,679
|
)
|
$
|
(2,459
|
)
|
$
|
(5,865
|
)
|
|
Tax
provision (benefit) at U.S. statutory rates
|
$
|
(911
|
)
|
$
|
(836
|
)
|
$
|
(1,995
|
)
|
|
Change
in valuation allowance
|
904
|
826
|
1,977
|
|||||||
Nondeductible
expenses
|
7
|
10
|
18
|
|||||||
Other
|
- |
-
|
-
|
|||||||
|
$ |
-
|
$
|
-
|
$
|
-
|
|
2005
|
2004
|
2003
|
|||||||
(in
thousands, except per share data)
|
||||||||||
Numerator
for basic and diluted loss per share - loss available to common
stockholders
|
||||||||||
Net
loss
|
$
|
(2,679
|
)
|
$
|
(2,459
|
)
|
$
|
(1,937
|
)
|
|
*there
was no effect of dilutive securities, see below
|
||||||||||
Denominator
for basic and diluted loss per share - weighted average
shares
|
24,531
|
13,435
|
9,430
|
|||||||
*there
was no effect of dilutive securities, see below
|
||||||||||
Basic
and diluted loss per share:
|
||||||||||
Net
loss
|
$
|
(0.11
|
)
|
$
|
(0.18
|
)
|
$
|
(0.21
|
)
|
May
|
August
|
||||||||||||
2005
|
2004
|
2004
|
2003
|
||||||||||
Expected
stock price volatility
|
1.256
|
1.330
|
1.308
|
1.172
|
|||||||||
Risk
free interest rate
|
2.0
|
%
|
2.0
|
%
|
2.0
|
%
|
2.0
|
%
|
|||||
Expected
life of options in years
|
7.0
|
7.0
|
7.0
|
7.0
|
2005
|
2004
|
2003
|
||||||||
(in
thousands, except per share data)
|
||||||||||
Pro
forma net loss
|
$
|
(2,929
|
)
|
$
|
(2,659
|
)
|
$
|
(1,960
|
)
|
|
Pro
forma loss per share:
|
||||||||||
Basic
and Diluted
|
$
|
(0.12
|
)
|
$
|
(0.20
|
)
|
$
|
(0.21
|
)
|
|
2004
Plan
|
1999
Plan
|
1995
Plan
|
|||||||
|
(in
thousands)
|
|||||||||
Options
outstanding
|
384
|
355
|
375
|
|||||||
Options
exercisable
|
224
|
355
|
375
|
|||||||
Options
granted during:
|
||||||||||
2005
|
160
|
0
|
0
|
|||||||
2004
|
224
|
0
|
0
|
|||||||
2003
|
0
|
158
|
22
|
|||||||
2002
|
0
|
202
|
98
|
|||||||
2001
|
0
|
120
|
215
|
|||||||
2000
|
0
|
0
|
0
|
|||||||
1999
|
0
|
400
|
206
|
|||||||
1998
|
0
|
0
|
0
|
|||||||
1997
|
0
|
0
|
267
|
|||||||
1996
|
0
|
0
|
132
|
|||||||
Options
available for grant
|
616
|
3
|
0
|
|
2005
|
2004
|
2003
|
|||
|
Shares
|
Weighted
Average Exercise Price
|
Shares
|
Weighted
Average Exercise Price
|
Shares
|
Weighted
Average Exercise Price
|
|
(number
of shares in thousands)
|
|||||
Outstanding
at beginning of year
|
991
|
$0.92
|
1,005
|
$0.73
|
1,038
|
$1.15
|
Granted
|
160
|
1.40
|
224
|
1.41
|
180
|
0.15
|
Exercised
|
(32)
|
0.17
|
(224)
|
0.12
|
0
|
0.00
|
Canceled
|
(5)
|
8.50
|
(14)
|
7.75
|
(213)
|
2.31
|
Outstanding
at end of year
|
|
|
|
|
|
|
($.10
to $6.25 per share)
|
1,114
|
0.97
|
991
|
0.92
|
1,005
|
0.73
|
Exercisable
($.10 to $6.25 per share)
|
954
|
$0.90
|
767
|
$0.77
|
825
|
$0.85
|
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted
Average Remaining Life
|
Number
Exercisable
|
|
(number
of shares in thousands)
|
||
$.10
to $1.71
|
1,062
|
6.9
|
902
|
$4.88
to $6.25
|
52
|
1.1
|
52
|
$.10
to $6.25
|
1,114
|
7.1
|
954
|
Weighted
Average Exercise Price
|
Number
Outstanding
|
Weighted
Average Remaining Life
|
Number
Exercisable
|
||||||||||
(number
of shares in thousands)
|
|||||||||||||
Warrants
|
$
|
1.60
|
3,500
|
4.3
|
3,500
|
||||||||
Class
3 Notes
|
$
|
1.00
|
378
|
2.3
|
378
|
||||||||
1995
Employee Stock Option Plan
|
$
|
1.21
|
375
|
4.5
|
375
|
||||||||
1999
Employee Stock Option Plan
|
$
|
0.27
|
355
|
6.3
|
355
|
||||||||
2004
Employee Stock Option Plan
|
$
|
1.40
|
384
|
8.9
|
224
|
||||||||
|
$
|
1.41
|
4,992
|
4.6
|
4,832
|
||||||||
|
Year
Ended December 31
|
|||||||||
|
2005
|
2004
|
2003
|
|||||||
|
(in
thousands)
|
|||||||||
Net
revenues by geographic area:
|
||||||||||
North
America
|
$
|
650
|
$
|
243
|
$
|
556
|
||||
Europe
|
17
|
1,230
|
5
|
|||||||
Asia
|
19
|
69
|
80
|
|||||||
|
$
|
686
|
$
|
1,542
|
$
|
641
|
||||
Column
A
|
Column
B
|
Column
C
|
Column
D
|
Column
E
|
|||||||||||||||
|
|
Additions
|
|
|
|
||||||||||||||
Description
|
Balance
at Beginning of Period
|
Charged
to Costs and Expenses
|
Charged
to Other Accounts-Describe
|
Deductions
- Describe
|
Balance
at End of Period
|
||||||||||||||
Year
ended December 31, 2005:
|
|||||||||||||||||||
Accounts
receivable allowance
|
$
|
2
|
$
|
2
|
(2
|
)
|
$
|
-
|
|||||||||||
Inventory
obsolescence reserve
|
354
|
2
|
259
|
(1
|
)
|
97
|
|||||||||||||
Deferred
tax valuation allowance
|
13,910
|
915
|
14,825
|
||||||||||||||||
|
$
|
14,266
|
$
|
917
|
$
|
-
|
$
|
261
|
|
$
|
14,922
|
||||||||
Year
ended December 31, 2004:
|
|||||||||||||||||||
Accounts
receivable allowance
|
$
|
166
|
$
|
2
|
$
|
166
|
(2
|
)
|
$
|
2
|
|||||||||
Inventory
obsolescence reserve
|
671
|
56
|
373
|
(1
|
)
|
354
|
|||||||||||||
Deferred
tax valuation allowance
|
13,095
|
815
|
13,910
|
||||||||||||||||
|
$
|
13,932
|
$
|
873
|
$
|
-
|
$
|
539
|
|
$
|
14,266
|
||||||||
Year
ended December 31, 2003:
|
|||||||||||||||||||
Accounts
receivable allowance
|
$
|
170
|
$
|
5
|
$
|
9
|
(2
|
)
|
$
|
166
|
|||||||||
Inventory
obsolescence reserve
|
561
|
110
|
671
|
||||||||||||||||
Deferred
tax valuation allowance
|
11,118
|
1,977
|
13,095
|
||||||||||||||||
|
$
|
11,849
|
$
|
2,092
|
$
|
-
|
$
|
9
|
|
$
|
13,932
|
||||||||
Exhibit
Number
|
Exhibit
Index Description
|
21
|
Subsidiary
of the Registrant.
|
23.1
|
Consent
of Rehmann Robson, independent registered public accounting
firm.
|
31.1
|
Certification
of Chief Executive Officer of periodic report pursuant to Rule 13a-15(e)
or Rule 15d-15(e).
|
31.2
|
Certification
of Chief Financial Officer of periodic report pursuant to Rule 13a-15(e)
or Rule 15d-15(e).
|
32.1
|
Certification
by Chief Executive Officer of Periodic Report Pursuant to 18 U.S.C.
Section 1350.
|
32.2
|
Certification
by Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C.
Section 1350.
|