Michigan
|
3823
|
38-2191935
|
||
(State
or other jurisdiction of
|
(Primary
Standard Industrial
|
(I.R.S.
Employer
|
||
incorporation
or organization)
|
Classification
Code No.)
|
Identification
No.)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Title of Each Class
|
|
Proposed Maximum
|
Proposed Maximum
|
|
||||||||||
of Securities to be
|
Amount to
|
Offering Price Per
|
Aggregate Offering
|
Amount of
|
||||||||||
Registered
|
be Registered (1)
|
Unit (2)
|
Price (2)
|
Registration Fee
|
||||||||||
Common
Stock (3)
|
20,812,450
shares
|
$ | 0.195 | $ | 4,058,427.75 | $ | 226.46 | (4) |
|
(1)
|
Includes an indeterminable number
of additional shares of common stock, pursuant to Rule 416 under the
Securities Act, that may be issued to prevent dilution resulting from
stock splits, stock dividends or similar
transactions.
|
|
(2)
|
The proposed maximum offering
price per share was estimated solely for the purpose of calculating the
registration fee pursuant to Rule 457(c) under the Securities Act. The
calculation is based upon the average of the bid and asked prices per
share of $0.195 on December 12, 2008, as quoted on the OTC Bulletin
Board.
|
|
(3)
|
This Registration Statement
covers the disposition by certain warrant holders and note holders of up
to 20,812,450 shares of common stock issuable upon exercise of their
warrants, which have a per share exercise price of $0.001 or $0.25, and
issuable upon conversion of their notes, which have a per share conversion
price of $0.25.
|
|
(4)
|
Previously
paid.
|
SUMMARY PROSPECTUS
|
1
|
RISK FACTORS
|
3
|
CAUTIONARY STATEMENT ABOUT FORWARD-LOOKING
INFORMATION
|
10
|
USE OF PROCEEDS
|
11
|
SELLING SHAREHOLDERS
|
11
|
PLAN OF DISTRIBUTION
|
26
|
INTEREST OF NAMED EXPERTS AND
COUNSEL
|
28
|
INFORMATION WITH RESPECT TO THE
REGISTRANT
|
28
|
Common
stock covered hereby
|
20,812,450 shares.
|
|
Terms
of the offering
|
The
selling shareholders may, from time to time, sell, transfer or otherwise
dispose of any or all of the shares of common stock covered hereby or
interests in such shares of common stock on any stock exchange, market or
trading facility on which the shares are traded or in private
transactions. These dispositions may be at fixed prices, at
prevailing market prices at the time of sale, at prices related to the
prevailing market price, at varying prices determined at the time of sale,
or at negotiated prices. See “Plan of Distribution”.
|
|
Use
of proceeds
|
We
will not receive any proceeds from the disposition of the common stock or
interests therein by the selling shareholders. We may, however, receive up
to $380,600.50 in connection with the exercise of the warrants which are
exercisable for common stock. Any such proceeds we receive will be used
for working capital purposes and reduction of our outstanding
debt. Please see the section of this prospectus entitled “Use
of Proceeds” for more information.
|
|
OTC
Bulletin Board symbol for our common stock
|
INVI
|
Statement of Operations Data
|
Year Ended December 31,
|
|||||||
2009
|
2008
|
|||||||
Net
Revenue
|
$ | 1,754 | $ | 1,027 | ||||
Gross
Margin
|
883 | 437 | ||||||
Operating
Loss
|
(1,926 | ) | (2,981 | ) | ||||
Net
Loss
|
(2,761 | ) | (10,733 | ) |
Balance Sheet Data
|
Dec. 31,
|
Dec. 31,
|
||||||
2009
|
2008
|
|||||||
Current
Assets
|
$ | 366 | $ | 808 | ||||
Total
Assets
|
617 | 1,037 | ||||||
Current
Liabilities
|
||||||||
Notes
payable-current
|
7,377 | 1,786 | ||||||
Other
current liabilities
|
1,616 | 1,008 | ||||||
Deferred
revenue for product sales
|
72 | 656 | ||||||
Total
current liabilities
|
9,065 | 3,450 | ||||||
Long
Term Debt
|
0 | 3,671 | ||||||
Total
liabilities
|
9,065 | 7,121 | ||||||
Stockholders’
Deficit
|
||||||||
Preferred
stock, 400,000 shares authorized; none issued
|
0 | 0 | ||||||
Common
stock, without par value, stated value $.20 per share; 90,000,000 shares
authorized; 30,866,409 shares issued and outstanding (29,566,409 in
2008)
|
6,173 | 5,913 | ||||||
Additional
paid-in capital
|
47,528 | 47,391 | ||||||
Accumulated
deficit
|
(62,149 | ) | (59,388 | ) | ||||
Total
stockholders’ deficit
|
(8,448 | ) | (6,084 | ) |
|
•
|
E-Paper;
|
|
•
|
Micro
ElectroMechanical Systems (MEMS);
and
|
|
•
|
Organic
Light Emitting Diode (OLED).
|
|
•
|
failure
of our technology;
|
|
•
|
failure
of technology of third parties; and
|
|
•
|
our
failure to design, maintain and service our products
properly.
|
|
•
|
patents;
|
|
•
|
trade
secrets;
|
|
•
|
procedures
related to confidentiality;
|
|
•
|
contractual
provisions;
|
|
•
|
unpatented
proprietary know-how; and
|
|
•
|
continuing
technological innovation.
|
|
•
|
our
CEO, Charles J. Drake;
|
|
•
|
our
President, Mark R. Doede;
|
|
•
|
our
Chief Technical Officer, Andrew Blowers;
and
|
|
•
|
our
product development and engineering
staff.
|
|
•
|
expanded
customer services and support;
|
|
•
|
increased
personnel throughout the Company;
|
|
•
|
expanded
operational and financial systems;
and
|
|
•
|
implementation
of additional control procedures.
|
|
•
|
continue
to improve our operations;
|
|
•
|
improve
our financial and management information systems;
and
|
|
•
|
train,
motivate and manage our employees.
|
|
•
|
absence
of meaningful earnings;
|
|
•
|
relatively
thin trading market for our common stock, which causes trades of small
blocks of stock to have a significant impact on our stock
price;
|
|
•
|
announcements
by us or our competitors of new products, significant contracts,
acquisitions or strategic
relationships;
|
|
•
|
general
volatility in recent years of the stock markets, especially the markets
for technology-related stocks; and
|
|
•
|
investor
sentiment regarding equity markets generally, including public
perception
of corporate ethics and governance and the accuracy and transparency
of financial reporting.
|
|
•
|
our
ability to develop commercially viable
products;
|
|
•
|
our
ability to control costs;
|
|
•
|
the
development of viable markets for our
products;
|
|
•
|
development
of our sales force;
|
|
•
|
successful
adoption of our products and
services;
|
|
•
|
managerial
execution;
|
|
•
|
employee
retention;
|
|
•
|
our
ability to protect our intellectual
property;
|
|
•
|
competition;
|
|
•
|
release
of new and upgraded products and services by us or our
competitors;
|
|
•
|
changes
within our industries;
|
|
•
|
our
possible future need for additional
capital;
|
|
•
|
changes
in accounting policies or
practices;
|
|
•
|
legal
and regulatory issues; and
|
|
•
|
general
economic conditions.
|
Name
of Shareholder
|
Number of
Shares
Owned
Prior to
Offering (1)
|
Number of
Shares Being
Offered
|
Number of
Shares
Owned
After Offering
(2)
|
Percentage of
Shares Owned
After
Offering (2)
|
||||||||||||
Special
Situations Technology Fund, L.P. (3)
|
309,325 | 204,325 | 105,000 | * | ||||||||||||
Special
Situations Technology Fund II, L.P. (3)
|
1,900,135 | 1,255,135 | 645,000 | 1.1 | % | |||||||||||
Special
Situations Cayman Fund, L.P. (3)
|
1,031,081 | 681,081 | 350,000 |
|
% | |||||||||||
Special
Situations Private Equity Fund, L.P. (3)
|
2,209,459 | 1,459,459 | 750,000 | 1.3 | % | |||||||||||
Bonanza
Master Fund Ltd. (4)
|
7,995,600 | 3,000,000 | 4,995,600 | 8.8 | % | |||||||||||
SRB
Greenway Opportunity Fund, L.P. (5) (6)
|
111,598 | 42,600 | 68,998 | * | ||||||||||||
SRB
Greenway Opportunity Fund (QP), L.P. (5) (6)
|
630,902 | 332,400 | 298,502 | * |
Name of Shareholder
|
Number of
Shares
Owned
Prior to
Offering (1)
|
Number of
Shares Being
Offered
|
Number of
Shares
Owned
After Offering
(2)
|
Percentage of
Shares Owned
After
Offering (2)
|
||||||||||||
Kircher
Family Trust dtd 03/24/04 (7)
|
49,500 | 25,000 | 24,500 | * | ||||||||||||
John
N. Hunter, Industrial Boxboard Corporation Profit Sharing Plan and Trust
(8)
|
19,283,310 | 5,930,615 | 13,352,695 | 23.64 | % | |||||||||||
John
R. Kiely, III (9)
|
2,975,441 | 156,281 | 2,819,160 | 4.99 | % | |||||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22, 2007
(9)
|
3,983,522 | 2,626,405 | 1,357,117 | 2.40 | % | |||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (9)
|
5,543,389 | 2,454,170 | 3,089,219 | 5.47 | % | |||||||||||
Maria
P. Kiely, IRA (10)
|
219,081 | 56,500 | 162,581 | * | ||||||||||||
Michael
H. Kiely (11)
|
7,121,344 | 1,281,952 | 5,839,392 | 10.34 | % | |||||||||||
Michael
H. Kiely, IRA (11)
|
260,876 | 56,500 | 204,376 | * | ||||||||||||
Max
Coon (12)
|
1,541,037 | 503,452 | 1,037,585 | 1.84 | % | |||||||||||
Charlevoix
Drive Properties LLC (13)
|
1,337,737 | 746,575 | 591,162 | 1.05 | % |
|
*
|
Less than
1%.
|
(1)
|
Assumes
the exercise and conversion in full of the warrants and convertible notes
relating to the shares of common stock to which this prospectus relates
and the waiver of any disclaimers of beneficial ownership of any shares of
our common stock as provided for in the warrants and convertible
notes.
|
(2)
|
Assumes
the sale of all of the shares of common stock offered by each selling
shareholder. The selling shareholders may sell all, some or none of their
shares in this offering. See “Plan of
Distribution.”
|
(3)
|
AWM
Investment Company, Inc. (“AWM”) is the general partner of and investment
adviser to the Special Situations Cayman Fund, L.P. and the investment
adviser to the Special Situations Technology Fund, L.P., the Special
Situations Technology Fund II, L.P. and the Special Situations Private
Equity Fund, L.P. Austin W. Marxe and David M. Greenhouse are
the principal owners of AWM. Through their control of AWM,
Messrs. Marxe and Greenhouse share voting and investment control over the
portfolio securities of each of the funds listed
above.
|
(4)
|
Bernay
Box is the managing partner of Bonanza Master Fund Ltd and possesses sole
voting and dispositive power over the shares
offered.
|
(5)
|
The
shares being offered are pursuant to warrants originally issued to SRB
Greenway Capital, L.P.,
SRB Greenway Offshore Operating Fund, L.P. and SRB Greenway Capital
(QP), L.P. The warrants issued to SRB Greenway Capital L.P.
were transferred to SRB Greenway Opportunity Fund, L.P. The
warrants issued to SRB Greenway Offshore Operating Fund, L.P. and SRB Greenway Capital
(QP), L.P. were transferred to SRB Greenway Opportunity Fund (QP),
L.P.
|
(6)
|
BC
Advisors, LLC (“BCA”) is the general partner of SRB Management, L.P. (“SRB
Management”). SRB Management is the general partner of SRB
Greenway Opportunity Fund, L.P. and SRB Greenway Opportunity Fund (QP),
L.P. Steven R. Becker is the sole principal of BCA. Through his
control of BCA, Mr. Becker possesses sole voting and investment control
over the portfolio securities of each of the funds listed
above.
|
(7)
|
Stephen
C. Kircher possesses sole voting and dispositive powers over the shares
offered.
|
(8)
|
John
N. Hunter and his wife J.A. Hunter are the sole trustees of the Industrial
Boxboard Corporation Profit Sharing Plan and Trust and possess sole voting
and dispositive power over the shares
offered.
|
(9)
|
John
R. Kiely, III is the sole trustee for the John R. Kiely, III Trust dated
May 22, 2007 and the John R. and Margaret Lee Kiely Revocable Trust and
possesses sole voting and dispositive power over the shares offered by the
trusts and those held in his
name.
|
(10)
|
Maria
Kiely possesses sole voting and dispositive power over the shares
offered.
|
(11)
|
Michael
H. Kiely possesses sole voting and dispositive power over the shares
offered.
|
(12)
|
Mr.
Coon is a Director, Secretary and Vice Chairman of our Board of Directors,
and is the Principal Member of Charlevoix Drive Properties,
LLC. Mr. Coon possesses sole voting and dispositive power over
the shares offered.
|
(13)
|
The
shares being offered are pursuant to a note and warrant originally issued
to Maxco, Inc., a company in which Max Coon is the President and Chairman
of the Board of Directors. The note and warrant were
transferred to Charlevoix Drive Properties LLC. Charlevoix
Drive Properties LLC is a company for which Max Coon is the Principal
Member. We anticipate that Mr. Coon will have authority
regarding the voting and dispositive powers over the shares
offered.
|
Payments
to placement agents or finders
|
$ | 0 | ||||||
Payments
under Securities Purchase Agreement dated April 12,
2005
|
||||||||
Liquidated
damages for failure to deliver legend free
certificates
|
* | |||||||
Reimbursement
of legal expenses
|
* | |||||||
Indemnification
of selling shareholders
|
* | |||||||
Legal
fees of Bonanza Master Fund
|
$ | 20,000 | ||||||
Payments
under Waiver and Amendment Agreement dated September 15,
2008
|
$ | 0 | ||||||
Payments
under Registration Rights Agreement dated September 15,
2008
|
||||||||
Liquidated
damages for registration default (1)
|
$ | 42,636 | ||||||
Indemnification
of selling shareholders
|
* | |||||||
Registration
expenses
|
* | |||||||
Payments
under Warrants dated September 15, 2008
|
||||||||
Failure
to deliver warrants on a timely basis
|
* | |||||||
Payments
under the 5th Amended and Restated Note and Warrant Purchase Agreement
dated March 12, 2008 (2)
|
||||||||
Total
interest payments on Class 3 notes (3)
|
$ | 850,108 | ||||||
Interest
payments on Class 3 notes 9/15/2008 through 12/31/2008
|
$ | 147,006 | ||||||
Interest
payments on Class 3 Notes for 2009
|
$ | 288,805 | ||||||
Interest
payments on Class 3 notes for 2010
|
$ | 414,297 | ||||||
Total
interest payments on Class 2 notes (4)
|
$ | 580,043 | ||||||
Warrants
earned by Class 2 notes (5)
|
$ | 199,360 | ||||||
Default
interest payments on Class 3 notes included in total
above
|
$ | 42,331 | ||||||
Default
interest payments on Class 2 notes included in total
above
|
$ | 28,904 | ||||||
Remedies
upon default
|
* | |||||||
Registration
expenses
|
* | |||||||
Indemnification
to selling shareholders
|
* | |||||||
Payment
to Noteholders’ for their due diligence expenses
|
$ | 30,000 | ||||||
Agent
for Noteholders
|
* | |||||||
TOTAL
|
$ | 1,726,424 |
Market Price
per Share of
Common Stock
on Closing
Date
|
Conversion
Price of
Convertible
Notes (1)
|
Total Shares
Underlying
Convertible
Notes (1)
|
Combined
Market Price of
Shares
Underlying
Convertible
Notes
|
Combined
Conversion
Price of Shares
Underlying
Convertible
Notes
|
Total Possible
Discount to
Market Price
|
|||||||||||||||||||
John
N. Hunter, Industrial Boxboard Corporation Profit Sharing Plan and
Trust
|
$ | 0.43 | $ | 0.25 | 5,237,484 | $ | 2,252,118 | $ | 1,309,371 | $ | 942,747 | |||||||||||||
John
R. Kiely, III
|
$ | 0.43 | $ | 0.25 | - | - | - | - | ||||||||||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 0.43 | $ | 0.25 | 2,434,672 | 1,046,909 | 608,668 | 438,241 | ||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust
|
$ | 0.43 | $ | 0.25 | 2,206,392 | 948,749 | 551,598 | 397,151 | ||||||||||||||||
Maria
P. Kiely, IRA
|
$ | 0.43 | $ | 0.25 | 56,500 | 24,295 | 14,125 | 10,170 | ||||||||||||||||
Michael
H. Kiely
|
$ | 0.43 | $ | 0.25 | 1,281,952 | 551,239 | 320,488 | 230,751 | ||||||||||||||||
Michael
H. Kiely, IRA
|
$ | 0.43 | $ | 0.25 | 56,500 | 24,295 | 14,125 | 10,170 | ||||||||||||||||
Max
Coon
|
$ | 0.43 | $ | 0.25 | 503,452 | 216,484 | 125,863 | 90,621 | ||||||||||||||||
Charlevoix
Drive Properties LLC
|
$ | 0.43 | $ | 0.25 | 541,096 | 232,671 | 135,274 | 97,397 | ||||||||||||||||
12,318,048 | $ | 5,296,760 | $ | 3,079,512 | $ | 2,217,248 |
Total
possible profit the selling shareholders could realize as a result of the
conversion discount for
the
securities underlying the warrants.
|
||||||||||||||||||||||||
Market Price
per Share of
Common Stock
on Closing
Date
|
Exercise Price
of Warrants (1)
|
Total Shares
Underlying
Warrants (1)
|
Combined
Market Price of
Shares
Underlying
Warrants
|
Combined
Exercise Price
of Shares
Underlying
Warrants
|
Total Possible
Discount to
Market Price
|
|||||||||||||||||||
Special
Situations Technology Fund, L.P.
|
$ | 0.43 | $ | 0.001 | 204,325 | $ | 87,860 | $ | 204 | $ | 87,655 | |||||||||||||
Special
Situations Technology Fund II, L.P.
|
$ | 0.43 | $ | 0.001 | 1,255,135 | 539,708 | 1,255 | 538,453 | ||||||||||||||||
Special
Situations Cayman Fund, L.P.
|
$ | 0.43 | $ | 0.001 | 681,081 | 292,865 | 681 | 292,184 | ||||||||||||||||
Special
Situations Private Equity Fund, L.P.
|
$ | 0.43 | $ | 0.001 | 1,459,459 | 627,567 | 1,459 | 626,108 | ||||||||||||||||
Bonanza
Master Fund Ltd.
|
$ | 0.43 | $ | 0.001 | 3,000,000 | 1,290,000 | 3,000 | 1,287,000 | ||||||||||||||||
SRB
Greenway Capital, L.P.
|
$ | 0.43 | $ | 0.001 | 42,600 | 18,318 | 43 | 18,275 | ||||||||||||||||
SRB
Greenway Offshore Operating Fund, L.P.
|
$ | 0.43 | $ | 0.001 | 27,250 | 11,718 | 27 | 11,690 | ||||||||||||||||
SRB
Greenway Capital (QP), L.P.
|
$ | 0.43 | $ | 0.001 | 305,150 | 131,215 | 305 | 130,909 | ||||||||||||||||
Kircher
Family Trust dtd 03/24/04
|
$ | 0.43 | $ | 0.001 | 25,000 | 10,750 | 25 | 10,725 | ||||||||||||||||
John
N. Hunter, Industrial Boxboard Corporation Profit Sharing Plan and
Trust
|
$ | 0.43 | $ | 0.25 | 693,131 | 298,046 | 173,283 | 124,764 | ||||||||||||||||
John
R. Kiely, III
|
$ | 0.23 | $ | 0.25 | 156,281 | 35,945 | 39,070 | (3,126 | ) | |||||||||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 0.16 | $ | 0.25 | 191,733 | 30,677 | 47,933 | (17,256 | ) | |||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust
|
$ | 0.23 | $ | 0.25 | 67,730 | 15,578 | 16,933 | (1,355 | ) | |||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust
|
$ | 0.16 | $ | 0.25 | 180,048 | 28,808 | 45,012 | (16,204 | ) | |||||||||||||||
Charlevoix
Drive Properties LLC
|
$ | 0.43 | $ | 0.25 | 205,479 | 88,356 | 51,370 | 36,986 | ||||||||||||||||
8,494,402 | $ | 3,507,410 | $ | 1,184,920 | $ | 3,126,809 |
Gross
Proceeds from the sale of convertible notes
|
$ | 3,079,512 | ||
Payments
made or required to be made to selling shareholders and their affiliates
(1)
|
$ | 1,726,424 | ||
Resulting
Net Proceeds from the sale of convertible notes
|
$ | 1,353,088 | ||
Total
possible discount to market price of stock registered
hereunder
|
$ | 5,344,057 |
Date of
Transaction
|
Number of
Shares of
Common
Stock
Outstanding
Prior to
Transaction
|
Number of
Shares of
Common
Stock
Outstanding
Prior to
Transaction
Held by
Others (1)
|
Number of
Shares of
Common
Stock
Issued or
Issuable in
Transaction
|
Percentage
of Total
Outstanding
and Issued
Common
Shares Held
by Others
Issued in
Transaction
|
Market
Price per
Share
Immediately
Prior to
Transaction
|
Current
Market
Price per
Share
|
||||||||||||||||||||
Maxco,
Inc. (2)
|
10/10/1996
|
8,852,401 | 5,648,057 | 33,000 | 0.6 | % | 6.62 | 0.026 | ||||||||||||||||||
Maxco,
Inc. (2)(6)
|
7/15/1997
|
8,852,401 | 5,355,181 | 150,000 | 2.8 | % | 5.27 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
7/15/1997
|
8,852,401 | 5,355,181 | 50,000 | 0.9 | % | 5.27 | 0.026 | ||||||||||||||||||
Maxco,
Inc. (2)(6)
|
3/29/2001
|
9,029,901 | 6,210,177 | 240,000 | 3.9 | % | 0.25 | 0.026 | ||||||||||||||||||
John
N. Hunter, IRA (3)(6)
|
7/18/2001
|
9,029,901 | 6,210,177 | 150,000 | 2.4 | % | 0.15 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Corporation (3)(6)
|
7/18/2001
|
9,029,901 | 6,210,177 | 150,000 | 2.4 | % | 0.15 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
7/18/2001
|
9,029,901 | 6,210,177 | 150,000 | 2.4 | % | 0.15 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
7/18/2001
|
9,029,901 | 6,210,177 | 150,000 | 2.4 | % | 0.15 | 0.026 | ||||||||||||||||||
Max
Coon (2)(5)(6)
|
8/15/2001
|
9,029,901 | 6,136,877 | 150,000 | 2.4 | % | 0.28 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
1/24/2002
|
9,429,901 | 6,126,877 | 300,000 | 4.9 | % | 0.25 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
2/4/2002
|
9,429,901 | 6,126,877 | 75,000 | 1.2 | % | 0.24 | 0.026 | ||||||||||||||||||
Max
Coon (6)
|
4/15/2002
|
9,429,901 | 6,126,877 | 120,000 | 2.0 | % | 0.24 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
5/13/2002
|
9,429,901 | 6,126,877 | 50,000 | 0.8 | % | 0.41 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
12/11/2002
|
9,429,901 | 6,119,956 | 74,100 | 1.2 | % | 0.10 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
12/13/2002
|
9,429,901 | 6,119,956 | 42,603 | 0.7 | % | 0.09 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
12/13/2002
|
9,429,901 | 6,119,956 | 22,740 | 0.4 | % | 0.09 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
2/27/2003
|
9,429,901 | 6,088,256 | 600,000 | 9.9 | % | 0.17 | 0.026 | ||||||||||||||||||
Michael
Kiely (6)
|
5/6/2003
|
9,429,901 | 6,088,531 | 100,000 | 1.6 | % | 0.15 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
7/7/2003
|
9,429,901 | 6,088,256 | 7,479 | 0.1 | % | 0.17 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
7/15/2003
|
9,429,901 | 6,088,256 | 600,000 | 9.9 | % | 0.31 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
7/15/2003
|
9,429,901 | 6,088,256 | 300,000 | 4.9 | % | 0.31 | 0.026 |
John
R. Kiely, III (4)(6)
|
7/30/2003
|
9,429,901 | 6,088,256 | 120,000 | 2.0 | % | 0.30 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
7/30/2003
|
9,429,901 | 6,088,256 | 280,000 | 4.6 | % | 0.30 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3(6))
|
8/28/2003
|
9,429,901 | 6,088,256 | 480,000 | 7.9 | % | 0.23 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
9/29/2003
|
9,429,901 | 6,088,256 | 785,000 | 12.9 | % | 0.25 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
9/29/2003
|
9,429,901 | 6,088,256 | 225,000 | 3.7 | % | 0.25 | 0.026 | ||||||||||||||||||
Michael
Kiely (7)
|
3/15/2004
|
11,898,901 | 5,849,631 | 75,609 | 1.3 | % | 1.65 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(8)
|
3/15/2004
|
11,898,901 | 5,849,631 | 600,000 | 10.3 | % | 1.65 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(8)
|
3/15/2004
|
12,778,901 | 6,729,631 | 280,000 | 4.2 | % | 1.65 | 0.026 | ||||||||||||||||||
Maria
Kiely IRA (7)
|
4/12/2004
|
13,223,901 | 7,042,631 | 45,934 | 0.7 | % | 2.50 | 0.026 | ||||||||||||||||||
Michael
Kiely IRA (7)
|
4/12/2004
|
13,223,901 | 7,042,631 | 45,934 | 0.7 | % | 2.50 | 0.026 | ||||||||||||||||||
Michael
Kiely & Yung Kwang (7)
|
4/14/2004
|
13,223,901 | 7,042,631 | 20,325 | 0.3 | % | 2.50 | 0.026 | ||||||||||||||||||
Michael
Kiely & Inmay (7)
|
4/14/2004
|
13,223,901 | 7,042,631 | 20,325 | 0.3 | % | 2.29 | 0.026 | ||||||||||||||||||
Michael
Kiely & Kotun (7)
|
4/14/2004
|
13,223,901 | 7,042,631 | 20,325 | 0.3 | % | 2.29 | 0.026 | ||||||||||||||||||
Michael
Kiely (7)
|
4/16/2004
|
13,223,901 | 7,042,631 | 17,886 | 0.3 | % | 2.26 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 112,352 | 1.6 | % | 2.20 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Corporation (3)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 33,846 | 0.5 | % | 2.20 | 0.026 | ||||||||||||||||||
John
N. Hunter, IRA (3)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 33,846 | 0.5 | % | 2.20 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 88,427 | 1.2 | % | 2.20 | 0.026 | ||||||||||||||||||
Michael
Kiely (7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 2,213 | 0.0 | % | 2.20 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 73,638 | 1.0 | % | 2.20 | 0.026 | ||||||||||||||||||
Maxco,
Inc. (2)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 127,578 | 1.8 | % | 2.20 | 0.026 | ||||||||||||||||||
Max
Coon (2)(5)(7)
|
5/6/2004
|
13,258,901 | 7,092,631 | 56,388 | 0.8 | % | 2.20 | 0.026 | ||||||||||||||||||
Max
Coon (2)(5)(8)
|
6/22/2004
|
14,081,901 | 7,905,631 | 330,737 | 4.2 | % | 1.75 | 0.026 | ||||||||||||||||||
Max
Coon (2)(5)(7)
|
6/22/2004
|
14,081,901 | 7,905,631 | 2,416 | 0.0 | % | 1.75 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(6)
|
12/1/2004
|
14,877,638 | 8,313.215 | 10,397 | 0.1 | % | 1.45 | 0.026 | ||||||||||||||||||
Bonanza
Master Fund LTD. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 1,250,000 | 15.0 | % | 1.63 | 0.026 | ||||||||||||||||||
Kircher
Family Trust (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 25,000 | 0.3 | % | 1.63 | 0.026 | ||||||||||||||||||
Special
Situations Technology Fund II, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 645,000 | 7.8 | % | 1.63 | 0.026 | ||||||||||||||||||
Special
Situations Technology Fund, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 105,000 | 1.3 | % | 1.63 | 0.026 | ||||||||||||||||||
Special
Situations Cayman Fund, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 350,000 | 4.2 | % | 1.63 | 0.026 | ||||||||||||||||||
Special
Situations Private Equity Fund, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 750,000 | 9.0 | % | 1.63 | 0.026 | ||||||||||||||||||
SRB
Greenway Capital, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 42,600 | 0.5 | % | 1.63 | 0.026 |
SRB
Greenway Offshore Operating Fund, L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 27,250 | 0.3 | % | 1.63 | 0.026 | ||||||||||||||||||
SRB
Greenway Capital (QP), L.P. (6)
|
4/12/2005
|
14,877,638 | 8,313.215 | 305,150 | 3.7 | % | 1.63 | 0.026 | ||||||||||||||||||
Maxco,
Inc. (2)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 127,578 | 1.3 | % | 1.63 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Profit Sharing (3)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 2,292,272 | 22.8 | % | 1.63 | 0.026 | ||||||||||||||||||
Industrial
Boxboard Corporation (3)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 183,846 | 1.8 | % | 1.63 | 0.026 | ||||||||||||||||||
John
N. Hunter, IRA (3)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 183,846 | 1.8 | % | 1.63 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 1,594,888 | 15.9 | % | 1.63 | 0.026 | ||||||||||||||||||
Michael
Kiely (8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 102,213 | 1.0 | % | 1.63 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(8)
|
4/13/2005
|
22,084,076 | 10,043,317 | 991,693 | 9.9 | % | 1.63 | 0.026 | ||||||||||||||||||
Maxco,
Inc.
|
4/20/2005
|
22,084,076 | 9,808,803 | 42,000 | 0.4 | % | 1.65 | 0.026 | ||||||||||||||||||
Bonanza
Master Fund LTD. (9)
|
5/27/2005
|
22,459,409 | 10,135,472 | 2,500,000 | 24.7 | % | 1.48 | 0.026 | ||||||||||||||||||
Kircher
Family Trust (10)
|
5/27/2005
|
22,459,409 | 10,135,472 | 50,000 | 0.5 | % | 1.48 | 0.026 | ||||||||||||||||||
SRB
Greenway Capital, L.P. (11)
|
5/27/2005
|
22,459,409 | 10,135,472 | 85,200 | 0.8 | % | 1.48 | 0.026 | ||||||||||||||||||
SRB
Greenway Offshore Operating Fund, L.P. (13)
|
5/27/2005
|
22,459,409 | 10,135,472 | 54,500 | 0.5 | % | 1.48 | 0.026 | ||||||||||||||||||
SRB
Greenway Capital (QP), L.P. (12)
|
5/27/2005
|
22,459,409 | 10,135,472 | 610,300 | 6.0 | % | 1.48 | 0.026 | ||||||||||||||||||
Special
Situations Technology Fund II, L.P. (17)
|
5/27/2005
|
22,459,409 | 10,135,472 | 1,290,000 | 12.7 | % | 1.48 | 0.026 | ||||||||||||||||||
Special
Situations Technology Fund, L.P. (16)
|
5/27/2005
|
22,459,409 | 10,135,472 | 210,000 | 2.1 | % | 1.48 | 0.026 | ||||||||||||||||||
Special
Situations Cayman Fund, L.P. (14)
|
5/27/2005
|
22,459,409 | 10,135,472 | 700,000 | 6.9 | % | 1.48 | 0.026 | ||||||||||||||||||
Special
Situations Private Equity Fund, L.P. (15)
|
5/27/2005
|
22,459,409 | 10,135,472 | 1,500,000 | 14.8 | % | 1.48 | 0.026 | ||||||||||||||||||
John
R. Kiely, III (4)(6)
|
7/30/2007
|
29,566,409 | 10,154,346 | 156,281 | 1.5 | % | 0.49 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
7/30/2007
|
29,566,409 | 10,154,346 | 67,730 | 0.7 | % | 0.49 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22, 2007
(4)(6)
|
1/2/2008
|
29,566,409 | 10,127,346 | 191,733 | 1.9 | % | 0.07 | 0.026 | ||||||||||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust (4)(6)
|
1/2/2008
|
29,566,409 | 10,127,346 | 180,048 | 1.8 | % | 0.07 | 0.026 | ||||||||||||||||||
Michael
Kiely (7)
|
1/8/2008
|
29,566,409 | 10,127,346 | 796,755 | 7.9 | % | 0.09 | 0.026 |
Number
of shares outstanding prior to the convertible note transaction held by
persons other than the selling shareholders, affiliates of the company,
and affiliates of the selling shareholders
|
11,148,489 | |||
Number
of shares registered for resale by the selling shareholders or affiliates
of the selling shareholders in prior registration
statements
|
19,322,412 | |||
Number
of shares registered for resale by the selling shareholders or affiliates
of the selling shareholders that continue to be held by the selling
shareholders or affiliates of the selling shareholders
|
16,636,576 | |||
Number
of shares that have been sold in registered resale transactions by the
selling shareholders or affiliates of the selling shareholders (Includes
1985 Maxco secondary offering of 881,250 shares)
|
1,950,992 | |||
Number
of shares registered for resale on behalf of the selling shareholders or
affiliates of the selling shareholders in the current
transaction
|
20,812,450 |
Selling Shareholder - Warrants
|
Issue
Date
|
Exercise
Price
|
Shares
|
|||||||||||
Special
Situations Technology Fund, L.P.
|
9/15/2008
|
$ | 0.001 | 204,325 | ||||||||||
Special
Situations Technology Fund II, L.P.
|
9/15/2008
|
$ | 0.001 | 1,255,135 | ||||||||||
Special
Situations Cayman Fund, L.P.
|
9/15/2008
|
$ | 0.001 | 681,081 | ||||||||||
Special
Situations Private Equity Fund, L.P.
|
9/15/2008
|
$ | 0.001 | 1,459,459 | ||||||||||
Bonanza
Master Fund Ltd.
|
9/15/2008
|
$ | 0.001 | 3,000,000 | ||||||||||
SRB
Greenway Opportunity Fund, L.P.
|
9/15/2008
|
$ | 0.001 | 42,600 | ||||||||||
SRB
Greenway Opportunity Fund, (QP) L.P.
|
9/15/2008
|
$ | 0.001 | 27,250 | ||||||||||
SRB
Greenway Opportunity Fund (QP), L.P.
|
9/15/2008
|
$ | 0.001 | 305,150 | ||||||||||
Kircher
Family Trust dtd 03/24/04
|
9/15/2008
|
$ | 0.001 | 25,000 | ||||||||||
John
N. Hunter, Industrial Boxboard Corporation Profit Sharing Plan and
Trust
|
9/15/2008
|
$ | 0.25 | 693,131 | ||||||||||
John
R. Kiely, III
|
7/30/2007
|
$ | 0.25 | 156,281 | ||||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
1/2/2008
|
$ | 0.25 | 191,733 | ||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely Revocable
Trust
|
7/30/2007
|
$ | 0.25 | 67,730 | ||||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely Revocable
Trust
|
1/2/2008
|
$ | 0.25 | 180,048 | ||||||||||
Charlevoix
Drive Properties LLC
|
9/15/2008
|
$ | 0.25 | 205,479 | ||||||||||
Total
Shares - Warrants
|
8,494,402 |
Selling
Shareholders - Convertible
Notes
|
Issue
Date
|
Conversion
Price
|
Shares
|
Value
|
||||||||||
John
N. Hunter, Industrial Boxboard Corporation Profit Sharing Plan and
Trust
|
9/15/2008
|
$ | 0.25 | 5,237,484 | $ | 1,309,371 | ||||||||
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
9/15/2008
|
$ | 0.25 | 2,434,672 | $ | 608,668 | ||||||||
John
R. Kiely, III, Trustee, John R. and Margaret Lee Kiely
Revocable Trust
|
9/15/2008
|
$ | 0.25 | 2,206,392 | $ | 551,598 | ||||||||
Maria
P. Kiely, IRA
|
4/12/2004
|
$ | 0.25 | 56,500 | $ | 14,125 | ||||||||
Michael
H. Kiely
|
3/15/2004
|
$ | 0.25 | 93,000 | $ | 23,250 | ||||||||
Michael
H. Kiely
|
4/16/2004
|
$ | 0.25 | 22,000 | $ | 5,500 | ||||||||
Michael
H. Kiely
|
9/15/2008
|
$ | 0.25 | 1,166,952 | $ | 291,738 | ||||||||
Michael
H. Kiely, IRA
|
4/12/2004
|
$ | 0.25 | 56,500 | $ | 14,125 | ||||||||
Max
Coon
|
9/15/2008
|
$ | 0.25 | 503,452 | $ | 125,863 | ||||||||
Charlevoix
Drive Properties LLC
|
9/15/2008
|
$ | 0.25 | 541,096 | $ | 135,274 | ||||||||
Total
Shares – Conversion Notes
|
12,318,048 | |||||||||||||
Total
Shares
|
20,812,450 |
2008
|
2009
|
2010
|
||||||||||||||||||||||||||||||||||
Dec
31
|
Mar
31
|
June
30
|
Sept
30
|
Dec
31
|
Mar
31
|
June
30
|
Sept
30
|
Dec
31
|
||||||||||||||||||||||||||||
High
|
$ | 0.54 | $ | 0.18 | $ | 0.18 | $ | 0.15 | $ | 0.09 | $ | 0.07 | $ | 0.07 | $ | 0.13 | $ | 0.08 | ||||||||||||||||||
Low
|
0.12 | 0.10 | 0.06 | 0.05 | 0.04 | 0.04 | 0.02 | 0.04 | 0.03 |
Equity Compensation Plan Information
|
||||||||||
Plan Category
|
Number of
securities to be
issued upon
exercise of
outstanding
options, warrants,
and rights
|
Weighted-average
exercise price of
outstanding
options, warrants,
and rights
|
Number of securities
remaining available for
future issuance under equity
compensation plans
(excluding securities
reflected in column (a))
|
|||||||
(a)
|
(b)
|
c
|
||||||||
Equity
compensation plans approved by security holders
|
6,260,000
|
$
|
0.06
|
6,572,000
|
/S/
Rehmann Robson,
P.C.
|
December 31
|
||||||||
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
|
$ | 28 | $ | 144 | ||||
Accounts
receivable
|
50 | 208 | ||||||
Inventories
|
190 | 325 | ||||||
Other
current assets
|
98 | 131 | ||||||
Total
current assets
|
366 | 808 | ||||||
Property
and equipment
|
||||||||
Building
improvements
|
4 | 4 | ||||||
Production
and engineering equipment
|
354 | 234 | ||||||
Furniture
and fixtures
|
80 | 80 | ||||||
Computer
equipment
|
193 | 191 | ||||||
Marketing/demonstration
equipment
|
139 | 139 | ||||||
770 | 648 | |||||||
Less
accumulated depreciation
|
580 | 491 | ||||||
Net
property and equipment
|
190 | 157 | ||||||
Other
assets - net of accumulated amortization of $1,559,000 for 2009 and
$1,512,000 for 2008
|
61 | 72 | ||||||
61 | 72 | |||||||
Total
assets
|
$ | 617 | $ | 1,037 | ||||
Liabilities
and Stockholders' Deficit
|
||||||||
Current
liabilities
|
||||||||
Notes
payable
|
$ | 2,086 | $ | 469 | ||||
Notes
payable to related parties and directors (See Note D)
|
$ | 5,291 | $ | 1,317 | ||||
Accounts
payable
|
114 | 141 | ||||||
Customer
deposits
|
249 | - | ||||||
Accrued
compensation and related costs
|
276 | 283 | ||||||
Accrued
interest
|
160 | 88 | ||||||
Accrued
interest related parties and directors (See Note D)
|
614 | 358 | ||||||
Accrued
product warranty
|
108 | 84 | ||||||
Other
accrued liabilities
|
95 | 54 | ||||||
Deferred
revenue
|
72 | 656 | ||||||
Total
current liabilities
|
9,065 | 3,450 | ||||||
Long-term
debt
|
||||||||
Notes
payable
|
- | 940 | ||||||
Notes
payable related parties and directors (See Note D)
|
- | 2,731 | ||||||
Total
liabilities
|
9,065 | 7,121 | ||||||
Stockholders'
deficit
|
||||||||
Preferred
stock, 400,000 shares authorized; none issued
|
- | - | ||||||
Common
stock, without par value, stated value $.20 per share; 90,000,000 shares
authorized; 30,866,409 shares issued and outstanding (29,566,409 in
2008)
|
6,173 | 5,913 | ||||||
Additional
paid-in capital
|
47,528 | 47,391 | ||||||
Accumulated
deficit
|
(62,149 | ) | (59,388 | ) | ||||
Total
stockholders' deficit
|
(8,448 | ) | (6,084 | ) | ||||
Total
liabilities and stockholders' deficit
|
$ | 617 | $ | 1,037 |
Year Ended December 31,
|
||||||||
2009
|
2008
|
|||||||
(In thousands, except per share data)
|
||||||||
Revenues:
|
||||||||
Net
product sales
|
$ | 1,754 | $ | 1,002 | ||||
Net
revenue from product development agreements
|
- | 25 | ||||||
Total
net revenues (See Note B)
|
1,754 | 1,027 | ||||||
Costs
of sales:
|
||||||||
Costs
of sales for products
|
850 | 573 | ||||||
Depreciation
and amortization
|
21 | 17 | ||||||
Total
costs of sales
|
871 | 590 | ||||||
Gross
margin
|
883 | 437 | ||||||
Other
costs and expenses:
|
||||||||
Marketing
|
487 | 673 | ||||||
General
and administrative - net
|
1,383 | 1,713 | ||||||
Engineering
and development - net
|
939 | 1,032 | ||||||
Total
other costs and expenses
|
2,809 | 3,418 | ||||||
Operating
loss
|
(1,926 | ) | (2,981 | ) | ||||
Other
(expense) income
|
(3 | ) | 29 | |||||
Interest
expense
|
(228 | ) | (130 | |||||
Interest
expense related parties and directors (See Note D)
|
(586 | ) | (791 | ) | ||||
Extinguishment
loss from modification and exchange of debt instruments (See Note
C)
|
(10 | ) | (602 | ) | ||||
Extinguishment
loss from modification and exchange of debt instruments for related
parties (See Notes C and D)
|
(8 | ) | (2,042 | ) | ||||
Modification
and issuance of warrants to PIPE Equity Investors (see Note
C)
|
- | (314 | ) | |||||
Modification
and issuance of warrants to PIPE Equity Investors for related parties (see
Notes C and D)
|
- | (3,903 | ) | |||||
Foreign
currency translation gain
|
- | 1 | ||||||
Loss
from operations before income taxes
|
(2,761 | ) | (10,733 | ) | ||||
Income
taxes
|
- | - | ||||||
Net
loss
|
$ | (2,761 | ) | $ | (10,733 | ) | ||
Basic
and diluted loss per share
|
$ | (0.09 | ) | $ | (0.36 | ) | ||
Weighted
average number of shares outstanding of common stock and common
stock equivalents, where applicable
|
30,268 | 29,566 |
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, 2008
|
29,566,409 | $ | 5,913 | $ | - | $ | 39,407 | $ | (48,655 | ) | $ | (3,335 | ) | |||||||||||
Net
loss for the year
|
(10,733 | ) | (10,733 | ) | ||||||||||||||||||||
Issuance
of warrants for settlement of interest on Class 2 Notes (See Note C
)
|
243 | 243 | ||||||||||||||||||||||
Modification
and issuance of warrants to PIPE Equity Investors (See Note I
)
|
4,217 | 4,217 | ||||||||||||||||||||||
Extinguishment
loss from modification and exchange of debt instruments (See Note
C)
|
2,644 | 2,644 | ||||||||||||||||||||||
Modification
of warrants previously issued in settlement of interest (See Note
C)
|
230 | 230 | ||||||||||||||||||||||
Issuance
of restricted stock
|
207 | 207 | ||||||||||||||||||||||
Share-based
compensation
|
443 | 443 | ||||||||||||||||||||||
Balances
at December 31, 2008
|
29,566,409 | $ | 5,913 | $ | - | $ | 47,391 | $ | (59,388 | ) | $ | (6,084 | ) | |||||||||||
Net
loss for the year
|
(2,761 | ) | (2,761 | ) | ||||||||||||||||||||
Vested
Stock Grants
|
1,300,000 | 260 | - | (260 | ) | - | - | |||||||||||||||||
Issuance
of warrants for settlement of interest on Class 2 Notes (See Note C
)
|
- | - | - | 86 | - | 86 | ||||||||||||||||||
Extinguishment
loss from exchange of debt instruments (See Note
C)
|
- | - | - | 18 | - | 18 | ||||||||||||||||||
Share-based
compensation
|
- | - | - | 293 | - | 293 | ||||||||||||||||||
Balances
at December 31, 2009
|
30,866,409 | $ | 6,173 | $ | - | $ | 47,528 | $ | (62,149 | ) | $ | (8,448 | ) |
Year Ended December 31
|
||||||||
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Cash
Flows From Operating Activities:
|
||||||||
Net
loss
|
$ | (2,761 | ) | $ | (10,733 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
89 | 61 | ||||||
Amortization
|
47 | 19 | ||||||
Provision
for losses on inventory obsolence
|
- | 71 | ||||||
Warrants
issued in settlement of interest
|
12 | - | ||||||
Warrants
issued in settlement of interest to related parties
(1)
|
74 | 243 | ||||||
Non-cash
interest related to warrant modification
|
- | 70 | ||||||
Non-cash
interest related to warrant modification for related parties
(1)
|
- | 160 | ||||||
Share-based
compensation
|
293 | 443 | ||||||
Issuance
of restricted stock
|
- | 207 | ||||||
Issuance
of Class 3 Notes in settlement of interest
|
184 | 19 | ||||||
Issuance
of Class 3 Notes in settlement of interest to related parties
(1)
|
128 | 138 | ||||||
Issuance
of Class 2 Notes in settlement of interest to related parties
(1)
|
14 | - | ||||||
Modification
and issuance of warrants to PIPE Equity Investors (See Notes
I)
|
- | 314 | ||||||
Modification
and issuance of warrants to PIPE Equity Investors to related
parties (See Notes D and I)
|
- | 3,903 | ||||||
Extinguishment
loss from modification and exchange of debt instruments (See Notes
C)
|
10 | 602 | ||||||
Extinguishment
loss from modification and exchange of debt instruments for related
parties (See Notes C and D)
|
8 | 2,042 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
158 | (133 | ) | |||||
Inventories
|
22 | (131 | ) | |||||
Other
current assets
|
33 | (34 | ) | |||||
Accounts
payable and other current liabilities
|
359 | 317 | ||||||
Customer
deposits
|
249 | - | ||||||
Deferred
revenue
|
(584 | ) | 656 | |||||
Net
cash used in operating activities
|
(1,665 | ) | (1,766 | ) | ||||
Cash
Flows From Investing Activities:
|
||||||||
Purchase
of property and equipment
|
(9 | ) | (3 | ) | ||||
Additional
patent expenditures
|
(36 | ) | (8 | ) | ||||
Net
cash used in investing activities
|
(45 | ) | (11 | ) | ||||
Cash
Flows From Financing Activities:
|
||||||||
Proceeds
from sale of Class 2 Notes
|
250 | 537 | ||||||
Proceeds
from sale of Class 2 Notes to related parties (1)
|
1,075 | 1,514 | ||||||
Payment
of Class 2 Note
|
(60 | ) | - | |||||
Payment
of Class 2 Note to related parties (1)
|
(100 | ) | (88 | ) | ||||
Proceeds
from sale of Class 3 Notes
|
429 | - | ||||||
Payment
of Class 3 Note
|
- | (5 | ) | |||||
Debt
financing fees
|
- | (48 | ) | |||||
Net
cash provided by financing activities
|
1,594 | 1,910 | ||||||
(Decrease)
Increase in cash
|
(116 | ) | 133 | |||||
Cash
at beginning of year
|
144 | 11 | ||||||
Cash
at end of year
|
$ | 28 | $ | 144 | ||||
Supplemental
cash flows information:
|
||||||||
Interest
paid
|
$ | 40 | $ | 32 |
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Raw
materials
|
$ | 85 | $ | 187 | ||||
Work
in process
|
69 | 27 | ||||||
Finished
goods
|
36 | 111 | ||||||
$ | 190 | $ | 325 |
Notes Issued
for Cash
|
Class 3 Notes
Issued for
Class 2 Note
Payment
|
Cash
Redemption
|
Notes Issued
for Interest
Payment
|
Class 2 Note
Balance
|
Warrants
Issued for
Interest
|
|||||||||||||||||||
Balance
January 1, 2009
|
$ | - | $ | - | $ | - | $ | - | $ | 1,786,000 | $ | - | ||||||||||||
Quarter
Ended March 31, 2009
|
780,000 | (110,000 | ) | - | - | 670,000 | 7,807 | |||||||||||||||||
Quarter
Ended June 30, 2009
|
125,000 | - | (100,000 | ) | 14,112 | 39,112 | 34,543 | |||||||||||||||||
Quarter
Ended September 30, 2009
|
270,000 | - | (55,000 | ) | - | 215,000 | 19,519 | |||||||||||||||||
Quarter
Ended December 31, 2009
|
150,000 | - | (5,000 | ) | - | 145,000 | 24,730 | |||||||||||||||||
Balance
December 31, 2009
|
$ | 1,325,000 | $ | (110,000 | ) | $ | (160,000 | ) | $ | 14,112 | $ | 2,855,112 | $ | 86,599 |
Notes
Issued For
Cash
|
Exchange of
Class 2 Note
and Related
Interest
|
Cash
Redemption
|
Notes Issued
For Interest
|
Class 3 Note
Balance
|
||||||||||||||||
Balance
January 1, 2009
|
$ | - | $ | - | $ | - | $ | - | $ | 3,671,644 | ||||||||||
Quarter
Ended March 31, 2009
|
90,000 | 110,000 | - | 160,022 | 360,022 | |||||||||||||||
Quarter
Ended June 30, 2009
|
19,000 | - | - | - | 19,000 | |||||||||||||||
Quarter
Ended September 30, 2009
|
170,000 | - | - | 151,659 | 321,659 | |||||||||||||||
Quarter
Ended December 31, 2009
|
150,000 | - | - | - | 150,000 | |||||||||||||||
Balance
December 31, 2009
|
$ | 429,000 | $ | 110,000 | $ | - | $ | 311,681 | $ | 4,522,325 |
|
a)
|
The
holders of Class 2 Notes earning 10% interest and warrants elected to
receive the additional 2% interest and cease accruing warrants effective
January 2, 2008, and requested that all outstanding earned warrants be
issued as of that date. This resulted in the issuance of
898,610 warrants with a conversion price of $0.25 per share with a value
of $243,163 determined using the Black-Scholes option-pricing
model. See Note I – Share Based Compensation for information on
the re-pricing of previously issued warrants associated with
debt.
|
|
b)
|
The
holders of the Class 2 Notes issued prior to December 2, 2007 (i)
exchanged $1,477,000 of their outstanding Class 2 Notes and associated
accrued interest of $90,800 for Class 3 Notes due July 1, 2010 and
convertible into common stock at $0.25 per share; (ii) amended the
maturity date on $718,500 of their outstanding Class 2 Notes to July 1,
2009; and (iii) amended the maturity date on the remaining $718,500 of
their outstanding Class 2 Notes to October 1, 2009. This
resulted in the issuance of $1,567,800 of Class 3 Notes. The
exchange of the Class 2 Notes for the Class 3 Notes with a right to
convert immediately at $0.25 per share, which was less than the fair
market value of the stock on the date of exchange, resulted in a
beneficial conversion feature of $1,128,817. This was reflected
in the Statements of Operations as “Extinguishment loss from modification
and exchange of debt
instruments”.
|
|
c)
|
The
holders of $1,803,000 of Class 2 Notes issued after December 2, 2007
exchanged their outstanding Notes and associated accrued interest of
$66,846 for Class 3 Notes due July 1, 2010. The exchange of the
Class 2 Notes for the Class 3 Notes with a right to convert immediately at
$0.25 per share, which was less than the fair market value of the stock on
the date of exchange, resulted in a beneficial conversion feature of
$1,346,289. This was reflected in the Statements of Operations as
“Extinguishment loss from modification and exchange of debt
instruments”.
|
|
d)
|
The
holders $139,000 of Class 3 Notes issued in 2004 exchanged their Class 3
Notes for Class 2 Notes earning 12% interest. $69,500 of these
notes were due July 1, 2009 and $69,500 were due October 1,
2009.
|
|
e)
|
The
holders of $234,000 of Class 3 Notes issued in 2004 amended their terms to
be the same as the newly issued Class 3 Notes. The change in
the strike price to $0.25 with a right to convert immediately resulted in
a beneficial conversion feature of $168,480. This was reflected in the
Statements of Operations as “Extinguishment loss from modification and
exchange of debt instruments”. These notes are now due July 1,
2010.
|
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Short
Term Notes Payable:
|
||||||||
Class
2 Notes
|
$ | 2,855 | $ | 1,786 | ||||
Class
3 Notes
|
4,522 | - | ||||||
Net
Short Term Notes Payable
|
$ | 7,377 | $ | 1,786 | ||||
Long
Term Notes Payable:
|
||||||||
Class
2 Notes
|
$ | - | $ | - | ||||
Class
3 Notes
|
- | 3,671 | ||||||
Total
Long Term Notes Payable
|
$ | - | $ | 3,671 |
Greater than 5% shareholder
|
Director
|
|||||||||||||||
John Hunter
|
John R. Kiely, III.
|
Max A. Coon
|
Total
|
|||||||||||||
Outstanding
balance as of December 31, 2009
|
||||||||||||||||
Class
2 Notes
|
$ | 1,656,112 | $ | 525,000 | $ | 125,000 | ||||||||||
Class
3 Notes
|
$ | 1,430,061 | $ | 1,268,504 | $ | 286,118 | ||||||||||
Total
|
$ | 3,086,173 | $ | 1,793,504 | $ | 411,118 | $ | 5,290,795 | ||||||||
Amount
of principal paid during year
|
||||||||||||||||
2009
|
$ | - | $ | 100,000 | $ | - | ||||||||||
2008
|
$ | 88,000 | $ | - | $ | - | ||||||||||
Amount
of interest paid during year
|
||||||||||||||||
Cash
2009
|
$ | - | $ | 395 | $ | - | ||||||||||
Notes
issued in payment of interest 2009
|
$ | 134,802 | $ | 108,238 | $ | 24,981 | ||||||||||
Value
of warrants issued 2009
|
$ | 58,404 | $ | 13,221 | $ | 3,148 | ||||||||||
Total
2009
|
$ | 193,206 | $ | 121,854 | $ | 28,129 | $ | 343,189 | ||||||||
Cash
2008
|
$ | 567 | $ | - | $ | - | ||||||||||
Notes
issued in payment of interest 2008
|
$ | 66,370 | $ | 60,267 | $ | 11,137 | ||||||||||
Value
of warrants issued 2008
|
$ | 187,561 | $ | 778 | $ | 55,602 | ||||||||||
Total
2008
|
$ | 254,498 | $ | 61,045 | $ | 66,739 | $ | 382,282 | ||||||||
Accrued
interest at December 31
|
||||||||||||||||
Cash
2009
|
$ | 294,460 | $ | 205,117 | $ | 51,360 | ||||||||||
Value
of warrants accrued not issued 2009
|
$ | 56,690 | $ | 5,029 | $ | 1,197 | ||||||||||
Total
2009
|
$ | 351,150 | $ | 210,146 | $ | 52,557 | $ | 613,853 | ||||||||
Cash
2008
|
$ | 167,822 | $ | 151,333 | $ | 39,033 | ||||||||||
Value
of warrants accrued not issued 2008
|
$ | - | $ | - | $ | - | ||||||||||
Total
2008
|
$ | 167,822 | $ | 151,333 | $ | 39,033 | $ | 358,188 |
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Deferred
tax liabilities:
|
||||||||
Tax
depreciation
|
$ | 16 | $ | 21 | ||||
Total
deferred tax liabilities
|
16 | 21 | ||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryforwards
|
18,085 | 17,318 | ||||||
Credit
carryforwards
|
331 | 331 | ||||||
Inventory
reserve
|
(51 | ) | 51 | |||||
Accrued
vacation
|
18 | 21 | ||||||
Warranty
reserve
|
37 | 29 | ||||||
Accrued
interest
|
263 | 152 | ||||||
Deferred
revenue
|
24 | 223 | ||||||
Stock
compensation expense
|
411 | 221 | ||||||
Warrants
issued to PIPE investors
|
1,434 | 1,434 | ||||||
Other
|
4 | 4 | ||||||
Total
deferred tax assets
|
20,556 | 19,784 | ||||||
Valuation
allowance for deferred tax assets
|
20,540 | 19,763 | ||||||
Net
deferred tax assets
|
16 | 21 | ||||||
Net
deferred taxes
|
$ | - | $ | - |
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Net
income (loss)
|
$ | (2,761 | ) | $ | (10,733 | ) | ||
Foreign
net income (loss)
|
- | - | ||||||
U.S.
net income (loss)
|
$ | (2,761 | ) | $ | (10,733 | ) | ||
Tax
provision (benefit) at U.S. statutory rates
|
$ | (939 | ) | $ | (3,649 | ) ) | ||
Change
in valuation allowance
|
777 | 2,993 | ||||||
Extinguishment
loss from exchange of debt
|
6 | 898 | ||||||
Stock
compensation expense
|
100 | (221 | ) ) | |||||
Other
|
56 | (21 | ) ) | |||||
$ | - | $ | - |
2009
|
2008
|
|||||||
(in thousands, except per share data)
|
||||||||
Numerator
for basic and diluted loss per share - loss available to common
stockholders
|
||||||||
Net
loss
|
$ | (2,761 | ) | $ | (10,733 | ) | ||
*there
was no effect of dilutive securities, see below
|
||||||||
Denominator
for basic and diluted loss per share - weighted average
shares
|
30,268 | ) | 29,566 | |||||
*there
was no effect of dilutive securities, see below
|
||||||||
Basic
and diluted loss per share:
|
||||||||
Net
loss
|
$ | (0.09 | ) | $ | (0.36 | ) |
Year Ended December 31
|
||||
2008
|
||||
Expected
Life (in years)
|
5.0 | |||
Expected
volatility
|
198.6 | % | ||
Risk-free
interest rate
|
2.8 | % | ||
Expected
dividend yield
|
0 | % | ||
Expected
forfeiture rate
|
0 | % |
2009
|
2008
|
|||||||||||||||
Shares
|
Weighted
Average
Exercise Price
|
Shares
|
Weighted
Average
Exercise Price
|
|||||||||||||
(number of shares in thousands)
|
||||||||||||||||
Outstanding
at January 1
|
3,795 | $ | 0.23 | 1,496 | $ | 0.71 | ||||||||||
Granted
|
0 | 0.00 | 3,496 | 0.24 | ||||||||||||
Exercised
|
0 | 0.00 | 0 | 0.00 | ||||||||||||
Expired
|
(10 | ) | 0.26 | (1,197 | ) | 0.75 | ||||||||||
Outstanding
at December 31 ($.10 to $0.30 per share)
|
3,785 | $ | 0.23 | 3,795 | $ | 0.23 | ||||||||||
Exercisable
($.10 to $.30 per share)
|
3,195 | $ | 0.23 | 1,299 | $ | 0.27 |
2009
|
2008
|
|||||||||||||||
Shares
|
Weighted
Average Grant-
Date Fair Value
|
Shares
|
Weighted
Average Grant-
Date Fair Value
|
|||||||||||||
Nonvested
at January 1
|
2,496,000 | $ | 0.27 | 650,000 | $ | 0.42 | ||||||||||
Granted
|
0 | 0.00 | 3,496,000 | 0.24 | ||||||||||||
Cancellations
|
(10,000 | ) | 0.26 | (650,000 | ) | 0.73 | ||||||||||
Vested
|
(1,896,000 | ) | 0.20 | (1,000,000 | ) | 0.30 | ||||||||||
Nonvested
at December 31
|
590,000 | $ | 0.25 | 2,496,000 | $ | 0.27 |
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Marketing
|
$ | 33 | $ | 85 | ||||
Engineering
and Development
|
49 | 163 | ||||||
General
and Administrative
|
211 | 402 | ||||||
Total
share-based compensation expense
|
$ | 293 | $ | 650 |
2009
|
2008
|
|||||||||||||||||||||||||
Range of
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Life
|
Number
Exercisable
|
Number
Outstanding
|
Weighted
Average
Remaining
Life
|
Number
Exercisable
|
||||||||||||||||||||
(number of shares in thousands)
|
(number of shares in thousands)
|
|||||||||||||||||||||||||
$ | 0.10 to $0.30 | 3,785 | 7.9 | 3,195 | 3,795 | 8.9 | 1,299 |
|
a)
|
The
strike price on 3,500,000 outstanding and immediately exercisable warrants
was changed from $1.60 to $0.001 resulting in a value of $1,273,392 as
determined using the Black-Scholes option-pricing model. This
is reflected in the Statement of Operations for 2008 as “Modification and
issuance of warrants to PIPE Equity
Investors.”
|
|
b)
|
7,000,000
new and immediately exercisable warrants were issued with a strike price
of $0.001 resulting in a value of $2,943,283 as determined using the
Black-Scholes option-pricing model. This is reflected in the
Statement of Operations for 2008 as “Modification and issuance
of warrants to PIPE Equity
Investors.”
|
|
c)
|
The
strike price on 1,209,542 outstanding and immediately exercisable warrants
issued to the Note Holders was reduced from $1.00 to $0.25 resulting in a
value of $229,048 which was determined using the Black-Scholes
option-pricing model. This is reflected as “Interest Expense”
in the Statement of Operations for
2008.
|
2009
|
2008
|
|||||||||||||||||||||||||||||||
Weighted
Average
Exercise
Price
|
Number
Outstanding
|
Weighted
Average
Remaining
Life
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
Number
Outstanding
|
Weighted
Average
Remaining
Life
|
Number
Exercisable
|
|||||||||||||||||||||||||
(number of shares in thousands)
|
(number of shares in thousands)
|
|||||||||||||||||||||||||||||||
PIPE
Warrants
|
$ | 0.001 | 10,500 | 2.57 | 10,500 | $ | 0.001 | 10,500 | 3.57 | 10,500 | ||||||||||||||||||||||
Class
2 Note Warrants
|
$ | 0.190 | 4,616 | 3.06 | 4,616 | $ | 0.250 | 2,090 | 2.82 | 2,090 | ||||||||||||||||||||||
Class
3 Convertible Notes
|
$ | 0.220 | 20,358 | 0.50 | 20,358 | $ | 0.250 | 14,687 | 1.50 | 14,687 | ||||||||||||||||||||||
1995
Employee Stock Option Plan
|
$ | 0.170 | 184 | 1.96 | 184 | $ | 0.170 | 184 | 2.95 | 184 | ||||||||||||||||||||||
1999
Employee Stock Option Plan
|
$ | 0.170 | 290 | 6.19 | 290 | $ | 0.170 | 290 | 7.19 | 115 | ||||||||||||||||||||||
2004
Employee Stock Option Plan
|
$ | 0.250 | 983 | 8.13 | 517 | $ | 0.250 | 993 | 9.13 | - | ||||||||||||||||||||||
2008
Equity Compensation Plan
|
$ | 0.240 | 2,328 | 8.55 | 2,204 | $ | 0.240 | 2,328 | 9.54 | 1,000 | ||||||||||||||||||||||
$ | 0.159 | 39,259 | 2.07 | 38,669 | $ | 0.164 | 31,072 | 3.20 | 28,576 |
Amount
|
Amount
|
|||||||
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Balance
as of January 1
|
$ | 84 | $ | 82 | ||||
Charges
to expense
|
30 | 9 | ||||||
Utilization/payment
|
(6 | ) | (7 | ) | ||||
Balance
as of December 31
|
$ | 108 | $ | 84 |
Year Ended December 31
|
||||||||
2009
|
2008
|
|||||||
(in thousands)
|
||||||||
Net
revenues by geographic area:
|
||||||||
North
America
|
$ | 64 | $ | 527 | ||||
Europe
|
17 | 500 | ||||||
Asia
|
1,673 | - | ||||||
$ | 1,754 | $ | 1,027 |
September
30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
(in
thousands)
|
||||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
|
$
|
98
|
$
|
28
|
||||
Accounts
receivable
|
156
|
50
|
||||||
Inventories
|
147
|
190
|
||||||
Other
|
105
|
98
|
||||||
Total
current assets
|
506
|
366
|
||||||
Property
and equipment:
|
||||||||
Building
Improvements
|
4
|
4
|
||||||
Production
and engineering equipment
|
357
|
354
|
||||||
Furniture
and fixtures
|
80
|
80
|
||||||
Computer
equipment
|
202
|
193
|
||||||
Marketing/demonstration
equipment
|
139
|
139
|
||||||
782
|
770
|
|||||||
Less
accumulated depreciation
|
(647
|
) |
(580
|
) | ||||
Net
property and equipment
|
135
|
190
|
||||||
Other assets - net of
accumulated amortization of $1,579,000 ($1,559,000 for
2009)
|
46
|
61
|
||||||
$
|
687
|
$
|
617
|
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
(in
thousands)
|
||||||||
Liabilities
and Stockholders' Deficit:
|
||||||||
Current
liabilities:
|
||||||||
Notes
Payable (See Note C)
|
||||||||
Others
|
$
|
2,727
|
$
|
2,086
|
||||
Related
parties
|
5,243
|
4,880
|
||||||
Directors
and Officers
|
423
|
411
|
||||||
Accounts
payable
|
178
|
114
|
||||||
Accrued
compensation and related costs
|
285
|
276
|
||||||
Accrued
sales commissions
|
48
|
-
|
||||||
Accrued
interest (See Note C)
|
1,158
|
774
|
||||||
Accrued
product warranty
|
132
|
108
|
||||||
Accrued
professional fees
|
103
|
95
|
||||||
Other
accrued liabilities
|
12
|
-
|
||||||
Customer
deposits
|
197
|
249
|
||||||
Deferred
revenue for product sales
|
-
|
72
|
||||||
Total
current liabilities
|
10,506
|
9,065
|
||||||
Long-term
debt
|
-
|
-
|
||||||
Total
liabilities
|
10,506
|
9,065
|
||||||
Stockholders'
deficit:
|
||||||||
Preferred
stock, 400,000 shares authorized; none issued
|
-
|
-
|
||||||
Common
stock, without par value, (See Note B) 90,000,000 shares authorized;
35,675,409 shares issued and outstanding (30,866,409 in
2009)
|
54,018
|
53,701
|
||||||
Accumulated
deficit
|
(63,837
|
) |
(62,149
|
) | ||||
Total
stockholders’ deficit
|
(9,819
|
) |
(8,448
|
) | ||||
$
|
687
|
$
|
617
|
Three Months Ended September 30,
|
||||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
(In thousands, except per share data)
|
||||||||
Revenue:
|
||||||||
Net
product sales
|
$
|
743
|
$
|
234
|
||||
Costs
of sales:
|
||||||||
Costs
of sales for products
|
279
|
130
|
||||||
Depreciation
and amortization
|
5
|
5
|
||||||
Total
costs of sales
|
284
|
135
|
||||||
Gross
margin
|
459
|
99
|
||||||
Other
costs and expenses:
|
||||||||
Marketing
|
87
|
110
|
||||||
General
and administrative
|
296
|
340
|
||||||
Engineering
and development
|
199
|
185
|
||||||
Total
other costs and expenses
|
582
|
635
|
||||||
Operating
loss
|
(123
|
) |
(536
|
) | ||||
Other
income (loss)
|
(1
|
) |
(2
|
) | ||||
Interest
expense (See Note C)
|
(307
|
) |
(215
|
) | ||||
Net
loss
|
$
|
(431
|
) |
$
|
(753
|
) | ||
Basic
and diluted loss per share:
|
||||||||
Net
loss
|
$
|
(0.01
|
) |
$
|
(0.03
|
) | ||
Weighted
average number of shares of common stock and common stock
equivalents, where applicable
|
35,675
|
30,066
|
Nine
Months Ended September 30,
|
||||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
(In
thousands, except per share data)
|
||||||||
Revenue:
|
||||||||
Net
product sales
|
$
|
1,513
|
$
|
1,479
|
||||
Costs
of sales:
|
||||||||
Costs
of sales for products
|
571
|
667
|
||||||
Depreciation
and amortization
|
13
|
12
|
||||||
Total
costs of sales
|
584
|
679
|
||||||
Gross
margin
|
929
|
800
|
||||||
Other
costs and expenses:
|
||||||||
Marketing
|
322
|
375
|
||||||
General
and administrative
|
959
|
1,133
|
||||||
Engineering
and development
|
611
|
724
|
||||||
Total
other costs and expenses
|
1,892
|
2,232
|
||||||
Operating
loss
|
(963
|
) |
(1,432
|
) | ||||
Other
income (loss)
|
1
|
(20
|
) | |||||
Interest
expense (See Note C)
|
(726
|
) |
(583
|
) | ||||
Net
loss
|
$
|
(1,688
|
) |
$
|
(2,035
|
) | ||
Basic
and diluted loss per share:
|
||||||||
Net
loss
|
$
|
(0.05
|
) |
$
|
(0.07
|
) | ||
Weighted
average number of shares of common stock and common stock
equivalents, where applicable
|
33,898
|
30,066
|
Common Stock
|
||||||||||||||||
Number of
Shares
Outstanding
|
Amount
|
Accumulated
Deficit
|
Total
|
|||||||||||||
(in thousands, except number of common shares outstanding)
|
||||||||||||||||
Balance
at January 1, 2010
|
30,866,409
|
$
|
53,701
|
$
|
(62,149
|
) |
$
|
(8,448
|
) | |||||||
Exercise
of warrants
|
3,467,000
|
2
|
2
|
|||||||||||||
Issuance
of warrants for settlement of interest on Class 2 Notes (see Note
C)
|
-
|
138
|
-
|
138
|
||||||||||||
Net
loss for the period
|
(1,688
|
) |
(1,688
|
) | ||||||||||||
Share-based
compensation
|
1,342,000
|
177
|
-
|
177
|
||||||||||||
Balance
at September 30, 2010
|
35,675,409
|
$
|
54,018
|
$
|
(63,837
|
) |
$
|
(9,819
|
) |
Nine Months Ended September 30,
|
||||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
(in thousands)
|
||||||||
Cash
Flows From Operating Activities
|
||||||||
Net
loss
|
$
|
(1,688
|
) |
$
|
(2,035
|
) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
67
|
67
|
||||||
Amortization
|
20
|
35
|
||||||
Loss
on sale of equipment
|
(2
|
) |
-
|
|||||
Warrants
issued in settlement of interest (See Note C)
|
138
|
62
|
||||||
Share-based
compensation
|
177
|
281
|
||||||
Issuance
of Class 3 Notes in settlement of interest (See Note
C)
|
176
|
312
|
||||||
Issuance
of Class 2 Notes in settlement of interest See (Note
C)
|
-
|
14
|
||||||
Extinguishment
loss from exchange of debt instruments
|
-
|
18
|
||||||
Changes
in operating assets and liabilities which provided (used)
cash:
|
||||||||
Accounts
receivable
|
(106
|
) |
106
|
|||||
Inventories
|
43
|
(63
|
) | |||||
Prepaid
and other
|
(7
|
) |
25
|
|||||
Accounts
payable and other current liabilities
|
549
|
128
|
||||||
Customer
Deposits
|
(52
|
) |
36
|
|||||
Deferred
revenue
|
(72
|
) |
(406
|
) | ||||
Net
cash used in Operating Activities
|
(757
|
) |
(1,420
|
) | ||||
Cash
Flows Provided By (Used In) Investing Activities
|
||||||||
Sale
of equipment
|
2
|
-
|
||||||
Purchase
of equipment
|
(12
|
) |
-
|
|||||
Additional
Patents
|
(5
|
) |
(25
|
) | ||||
Net
cash used in Investing Activities
|
(15
|
) |
(25
|
) | ||||
Cash
Flows Provided By (Used In) Financing Activities
|
||||||||
Proceeds
from sale of Class 2 Notes
|
806
|
1,175
|
||||||
Payment
of Class 2 Notes
|
(51
|
) |
(155
|
) | ||||
Proceeds
from sale of Class 3 Notes
|
85
|
279
|
||||||
Proceeds
from sale of notes payable- officers
|
-
|
19
|
||||||
Proceeds
from exercise of stock warrants
|
2
|
-
|
||||||
Net
Cash Provided By Financing Activities
|
842
|
1,318
|
||||||
Increase
(Decrease) in Cash
|
70
|
(127
|
) | |||||
Cash
at Beginning of Period
|
28
|
144
|
||||||
Cash
at End of Period
|
$
|
98
|
$
|
17
|
||||
Supplemental
cash flows disclosure:
|
||||||||
Interest
paid (See Notes B & C)
|
$
|
18
|
$
|
37
|
30-Sep-10
|
31-Dec-09
|
|||||||
(in thousands)
|
||||||||
Raw
materials
|
$ | 147 | $ | 85 | ||||
Work
in process
|
- | 69 | ||||||
Finished
goods
|
- | 36 | ||||||
$ | 147 | $ | 190 |
Short
Term Debt:
|
Note
Balance
12/31/2009
|
Cash
Sale
|
Cash
Payment
|
Class
3
Notes
Issued
for
Interest
Payment
|
Exchange
Class
2
Notes
for
Class
3
Notes
|
Balance
9/30/2010
|
||||||||||||||||||
Others
- Class 2 Notes
|
$ | 549,000 | $ | 555,600 | $ | - | $ | - | $ | (170,000 | ) | $ | 934,600 | |||||||||||
Others
- Class 3 Notes
|
1,537,640 | 85,000 |
-
|
50,819 | 170,000 | 1,843,459 | ||||||||||||||||||
2,086,640 | 640,600 | - | 50,819 | - | 2,778,059 | |||||||||||||||||||
Related
Parties - Class 2 Notes (1)
|
2,181,112 | 250,000 | (50,950 | ) | - | - | 2,380,162 | |||||||||||||||||
Related
Parties - Class 3 Notes (1)
|
2,698,565 |
-
|
-
|
113,446 |
-
|
2,812,011 | ||||||||||||||||||
4,879,677 | 250,000 | (50,950 | ) | 113,446 |
-
|
5,192,173 | ||||||||||||||||||
Dircetors
and Officers - Class 2 Notes
(2)
|
125,000 | - | - | - | - | 125,000 | ||||||||||||||||||
Dircetors
and Officers - Class 3 Notes (2)
|
286,118 |
-
|
- | 12,043 |
-
|
298,161 | ||||||||||||||||||
411,118 |
-
|
- | 12,043 | - | 423,161 | |||||||||||||||||||
Total
Short Term Debt
|
$ | 7,377,435 | $ | 890,600 | $ | (50,950 | ) | $ | 176,308 | $ | - | $ | 8,393,393 |
(1)
|
Shareholders
that beneficially own more than five percent of the outstanding shares of
common stock of the Company.
|
(2)
|
Notes
held by Max A. Coon, a director of the
Company.
|
2010
|
2009
|
|||||||||||||||||||||||
Interest
Expense
|
9/30
Interest
|
Interest
Expense
|
12/31
Interest
|
|||||||||||||||||||||
Note Holders
|
3 Months
|
9 Months
|
Accrued
|
3 Months
|
9 Months
|
Accrued
|
||||||||||||||||||
Directors
and Officers (2)
|
$ | 14,886 | $ | 33,643 | $ | 71,751 | $ | 10,772 | $ | 29,391 | $ | 52,558 | ||||||||||||
Related
Parties (1)
|
203,438 | 471,211 | 797,371 | 152,700 | 387,814 | 561,296 | ||||||||||||||||||
Others
|
89,118 | 210,639 | 287,900 | 46,585 | 139,926 | 160,170 | ||||||||||||||||||
Totals
|
$ | 307,442 | $ | 715,493 | $ | 1,157,022 | $ | 210,057 | $ | 557,131 | $ | 774,024 |
(1)
|
Shareholders
that beneficially own more than five percent of the outstanding shares of
common stock of the Company.
|
(2)
|
Notes
held by Max A. Coon, a director of the
Company.
|
3
Months
|
9
Months
|
September
30, 2010
|
December
31, 2009
|
|||||||||||||||||||||||||||||
Issued
|
Issued
|
Earned
Not Issued
|
Earned
Not Issued
|
|||||||||||||||||||||||||||||
Note
Holders
|
Number
|
Value
|
Number
|
Value
|
Number
|
Value
|
Number
|
Value
|
||||||||||||||||||||||||
Directors
and Officers (2)
|
- | $ | - | 275,685 | $ | 2,408 | 54,794 | $ | 1,127 | 68,493 | $ | 1,197 | ||||||||||||||||||||
Related
Parties (1)
|
7,245,086 | 90,038 | 9,900,051 | 113,750 | 1,295,459 | 40,677 | 3,530,228 | 61,719 | ||||||||||||||||||||||||
Others
|
1,201,659 | 14,898 | 1,971,372 | 21,621 | 303,097 | 4,966 | 516,167 | 9,024 | ||||||||||||||||||||||||
Totals
|
8,446,745 | $ | 104,936 | 12,147,108 | $ | 137,779 | 1,653,350 | $ | 46,770 | 4,114,888 | $ | 71,940 |
(1)
|
Shareholders
that beneficially own more than five percent of the outstanding shares of
common stock of the Company.
|
(2)
|
Notes
held by Max A. Coon, a director of the
Company.
|
Three
Months Ended Sptember 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||
Numerator
for basic and diluted loss per share – loss available to common
stockholders
|
||||||||||||||||
Net
loss
|
$ | (431 | ) | $ | (753 | ) | $ | (1,688 | ) | $ | (2,035 | ) | ||||
*there
was no effect of dilutive securities—see below
|
||||||||||||||||
Denominator
for basic and diluted loss per share – weighted average
shares
|
35,675 | 30,066 | 33,898 | 30,066 | ||||||||||||
*there
was no effect of dilutive securities—see below
|
||||||||||||||||
BASIC
AND DILUTED LOSS PER SHARE:
|
||||||||||||||||
Net
loss
|
$ | (0.01 | ) | $ | (0.03 | ) | $ | (0.05 | ) | $ | (0.07 | ) |
September 30,
|
||||||||
2010
|
2009
|
|||||||
(in thousands)
|
||||||||
Expected
Life (in years)
|
5.0 | 5.0 | ||||||
Expected
volatility
|
92.3 | % | 85.1 | % | ||||
Risk-free
interest rate
|
2.4 | % | 2.7 | % | ||||
Expected
dividend yield
|
0 | % | 0 | % | ||||
Expected
forfeiture rate
|
0 | % | 0 | % |
2010
|
2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Shares
|
Exercise
Price
|
Shares
|
Exercise
Price
|
|||||||||||||
(number
of shares in thousands)
|
||||||||||||||||
Outstanding
at January 1
|
3,785 | $ | 0.23 | 3,795 | $ | 0.23 | ||||||||||
Granted
|
5,776 | 0.06 | 0 | 0.00 | ||||||||||||
Exercised
|
0 | 0.00 | 0 | 0.00 | ||||||||||||
Expired
or cancelled
|
(3,301 | ) | 0.24 | 0 | 0.00 | |||||||||||
Outstanding
at September 30 ($0.037 to $0.30 per share)
|
6,260 | $ | 0.06 | 3,795 | $ | 0.23 | ||||||||||
Exercisable
($0.037 to $0.30 per share)
|
6,196 | $ | 0.06 | 3,065 | $ | 0.23 |
2010
|
2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Average
Grant-
|
Average
Grant-
|
|||||||||||||||
Date
Fair
|
Date
Fair
|
|||||||||||||||
Shares
|
Value
|
Shares
|
Value
|
|||||||||||||
Nonvested
at
|
||||||||||||||||
January
1
|
590,000 | $ | 0.25 | 2,996,000 | $ | 0.27 | ||||||||||
Granted
|
5,776,000 | 0.06 | 0 | 0.00 | ||||||||||||
Exchanged
|
(590,000 | ) | 0.25 | 0 | 0.00 | |||||||||||
Vested
|
(5,712,000 | ) | 0.06 | (2,406,000 | ) | 0.22 | ||||||||||
Nonvested
at
|
||||||||||||||||
September
30
|
64,000 | $ | 0.04 | 590,000 | $ | 0.25 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Marketing
|
$ | 1 | $ | 6 | $ | 22 | $ | 30 | ||||||||
Engineering
and Development
|
2 | 6 | 42 | 43 | ||||||||||||
General
and Administrative
|
2 | 60 | 113 | 208 | ||||||||||||
Total
share-based compensation expense
|
$ | 5 | $ | 72 | $ | 177 | $ | 281 |
2010
|
2009
|
|||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
Range
of
|
Average
|
Average
|
||||||||||||||||||||||
Exercise
|
Number
|
Remaining
|
Number
|
Number
|
Remaining
|
Number
|
||||||||||||||||||
Prices
|
Outstanding
|
Life
|
Exercisable
|
Outstanding
|
Life
|
Exercisable
|
||||||||||||||||||
(number
of shares in thousands)
|
(number
of shares in thousands)
|
|||||||||||||||||||||||
$0.037
to $0.068
|
5,776 | 9.5 | 5,712 | 0 | 0 | 0 | ||||||||||||||||||
$0.10
to $0.30
|
484 | 3.9 | 484 | 3,795 | 8 | 3,065 |
2010
|
2009
|
|||||||||||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||||||||||
Exercise
|
Number
|
Remaining
|
Number
|
Exercise
|
Number
|
Remaining
|
Number
|
|||||||||||||||||||||||||
Price
|
Outstanding
|
Life
|
Exercisable
|
Price
|
Outstanding
|
Life
|
Exercisable
|
|||||||||||||||||||||||||
(number
of shares in thousands)
|
(number
of shares in thousands)
|
|||||||||||||||||||||||||||||||
Warrants
|
$ | 0.001 | 7,000 | 2.96 | 7,000 | $ | 0.001 | 10,500 | 2.82 | 10,500 | ||||||||||||||||||||||
Class
2 Note Warrants
|
$ | 0.16 | 16,826 | 3.35 | 16,826 | $ | 0.21 | 3,514 | 3.09 | 3,514 | ||||||||||||||||||||||
Class
3 Convertible Notes
|
$ | 0.21 | 23,233 | 0.02 | 23,233 | $ | 0.23 | 19,358 | 0.75 | 19,358 | ||||||||||||||||||||||
1995
Employee Stock
|
||||||||||||||||||||||||||||||||
Option
Plan
|
$ | 0.17 | 184 | 1.21 | 184 | $ | 0.17 | 184 | 2.21 | 184 | ||||||||||||||||||||||
1999
Employee Stock
|
||||||||||||||||||||||||||||||||
Option
Plan
|
$ | 0.17 | 290 | 5.44 | 290 | $ | 0.17 | 290 | 6.44 | 290 | ||||||||||||||||||||||
2004
Employee Stock
|
||||||||||||||||||||||||||||||||
Option
Plan
|
$ | 0.07 | 1,000 | 9.51 | 1,000 | $ | 0.25 | 993 | 8.38 | 527 | ||||||||||||||||||||||
2008
Equity
|
||||||||||||||||||||||||||||||||
Compensation
Plan
|
$ | 0.05 | 4,786 | 9.46 | 4,722 | $ | 0.24 | 2,328 | 8.80 | 2,064 | ||||||||||||||||||||||
$ | 0.15 | 53,319 | 2.52 | 53,255 | $ | 0.16 | 37,167 | 2.32 | 36,437 |
Amount
|
Amount
|
|||||||
2010
|
2009
|
|||||||
(in
thousands)
|
||||||||
Balance
as of January 1
|
$ | 108 | $ | 84 | ||||
Charges
/(credits) to expense
|
28 | 24 | ||||||
Utilization/payment
|
(3 | ) | - | |||||
Balance
as of March 31
|
$ | 133 | $ | 108 | ||||
Charges
/(credits) to expense
|
(26 | ) | 6 | |||||
Utilization/payment
|
(1 | ) | - | |||||
Balance
as of June 30
|
$ | 106 | $ | 114 | ||||
Charges
/(credits) to expense
|
26 | 12 | ||||||
Utilization/payment
|
- | - | ||||||
Balance
as of September 30
|
$ | 132 | $ | 126 |
Present Position with the
|
|
Served as
|
||||||
Name
|
Company
|
Age
|
Director Since
|
|||||
Charles
J. Drake
|
Chairman
of the Board
|
70
|
1978
|
|||||
and
Chief Executive Officer
|
||||||||
of
Integral Vision, Inc.
|
||||||||
Max
A. Coon
|
Secretary
and
|
76
|
1978
|
|||||
Vice
Chairman of the
|
||||||||
Board
of Integral Vision, Inc.;
|
||||||||
Vincent
Shunsky
|
Treasurer
and Director
|
61
|
1978
|
|||||
of
Integral Vision, Inc.;
|
||||||||
William
B. Wallace
|
Director
of Integral Vision, Inc.
|
66
|
1990
|
|||||
Mark
R. Doede
|
President,
Chief Operating Officer,
|
52
|
2009
|
|||||
and
Chief Financial Officer
|
||||||||
of
Integral Vision, Inc.
|
Present Position with the
|
|||||||
Company and Principal
|
Served as
|
||||||
Name
|
Occupation
|
Age
|
Officer Since
|
||||
Charles
J. Drake
|
Chairman
of the Board
|
70
|
1978
|
||||
and
Chief Executive Officer
|
|||||||
of
Integral Vision, Inc.
|
|||||||
Mark
R. Doede
|
President,
Chief Operating
|
52
|
1989
|
||||
Officer
and Chief Financial
|
|||||||
Officer
of Integral Vision, Inc.
|
|||||||
Jeffery
Becker
|
Senior
Vice President
|
49
|
2007
|
||||
of
Integral Vision, Inc.
|
|
||||||
Andrew
Blowers
|
Chief
Technical Officer
|
42
|
2002
|
||||
of
Integral Vision, Inc.
|
|||||||
Paul
M. Zink
|
Vice
President of Applications
|
44
|
2007
|
||||
Engineering
of Integral Vision, Inc.
|
-
|
Support
the achievement of desired Company
performance.
|
-
|
Provide
compensation that will attract and retain superior talent and reward
performance.
|
|
-
|
Align
the executive officers’ interests with the success of the Company by
placing a portion of pay at risk, with payout dependent upon corporate
performance, and through the granting of equity
incentives.
|
Stock
|
All Other
|
|||||||||||||||||||||||||
Awards
|
Options1
|
Compensation
|
||||||||||||||||||||||||
Name
and Principal Position
|
Year
|
Salary ($)
|
Bonus
($)
|
($)
|
($)
|
($)
|
Total
|
|||||||||||||||||||
Charles
J. Drake
|
2009
|
160,000 | 80,000 | 15,410 | 3 | 255,410 | ||||||||||||||||||||
Chief
Executive Officer
|
2008
|
160,000 | 80,000 | 300,000 | 168,216 | 18,113 | 3 | 726,329 | ||||||||||||||||||
Mark
R. Doede
|
2009
|
120,000 | 36,000 | 18,560 | 13,265 | 4 | 187,825 | |||||||||||||||||||
President
& Chief Operating Officer
|
2008
|
120,000 | 36,000 | 55,200 | 40,453 | 15,592 | 4 | 267,245 | ||||||||||||||||||
Jeffery
J. Becker
|
2009
|
117,439 | 2 | 12,000 | 10,865 | 5 | 140,306 | |||||||||||||||||||
Senior
Vice President
|
2008
|
104,665 | 2 | 12,000 | 85,531 | 10,384 | 5 | 212,582 | ||||||||||||||||||
Andrew
Blowers
|
2009
|
117,000 | 33,000 | 10,869 | 6 | 160,869 | ||||||||||||||||||||
Chief
Technical Officer
|
2008
|
117,000 | 33,000 | 97,306 | 10,388 | 6 | 257,694 | |||||||||||||||||||
Paul
M . Zink
|
2009
|
117,000 | - | 9,725 | 7 | 126,725 | ||||||||||||||||||||
Vice
President of Applications
|
2008
|
117,000 | - | 65,380 | 11,453 | 7 | 193,833 |
1
|
These
amounts reflect the aggregate grant date fair value, assuming no risk of
forfeiture, of awards granted during 2008. These amounts have been
calculated in accordance with Accounting Standards Codification topic 718,
“Stock
Compensation” as issued by the Financial Accounting Standards Board. The
Company uses the Black-Scholes option-pricing model to estimate the fair
value of stock options granted. The Company determines the fair value of
stock awards using the closing stock price on the date of grant. The
assumptions used in the valuation of stock-based awards are discussed in
Note I to the Financial Statements as presented in our Annual
Report on Form 10-KA for the year ended December 31,
2009. The dollar amounts listed includes an aggregate of
$46,582 from the re-pricing of options in February of
2008.
|
Grants of Plan Based Awards during Fiscal Year 2009
|
||||||||||||||||||||||
Estimated
|
Option
|
|||||||||||||||||||||
Future Payout
|
Stock
|
Exercise Price
|
Grant Date Fair
|
|||||||||||||||||||
Name
|
Grant Date
|
Target (#)
|
Stock Award
|
Options
|
($)
|
Value ($)
|
||||||||||||||||
Mark
R. Doede
|
1/1/20091
|
116,000 | 2 | - | - | - | 18,560 |
Option Awards
|
Stock Awards
|
||||||||||||||||||||
Number of Securities
|
|||||||||||||||||||||
Underlying Unexercised Options
|
Equity Incentive Plan
|
||||||||||||||||||||
at FY-End (#)
|
Awards
|
||||||||||||||||||||
|
Market
|
||||||||||||||||||||
|
Option
|
value of
|
Number of
|
||||||||||||||||||
|
Exercise Price
|
Option Expiration
|
unearned
|
unearned
|
|||||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
($)
|
Date
|
shares ($) 6
|
shares (#)
|
|||||||||||||||
Charles
J. Drake
|
500,000 | 0.17 |
5/15/2018
|
37,000 | 7 | 1,000,000 | |||||||||||||||
500,000 | 0.30 |
9/16/2018
|
|||||||||||||||||||
Mark
R. Doede
|
50,000 | 0.14 |
8/1/2011
|
11,100 | 7 | 300,000 | |||||||||||||||
50,000 | 0.24 |
3/12/2012
|
|||||||||||||||||||
40,000 | 0.15 |
5/7/2013
|
|||||||||||||||||||
33,000 | 0.13 |
1/20/2018
|
|||||||||||||||||||
117,500 | 117,500 | 0.26 | 4 |
2/14/2018
|
|||||||||||||||||
50,000 | 50,000 | 0.15 | 3 |
4/3/2018
|
|||||||||||||||||
116,000 | 0.17 |
5/15/2018
|
|||||||||||||||||||
Jeffery
J. Becker
|
33,000 | 0.13 |
1/20/2018
|
||||||||||||||||||
65,000 | 65,000 | 0.26 | 1 |
2/14/2018
|
|||||||||||||||||
57,000 | 0.22 |
4/30/2018
|
|||||||||||||||||||
90,000 | 0.17 |
5/15/2018
|
|||||||||||||||||||
232,000 | 25,000 | 0.30 |
9/16/2018
|
||||||||||||||||||
Andrew
Blowers
|
30,000 | 0.14 |
8/1/2011
|
||||||||||||||||||
40,000 | 0.15 |
5/7/2013
|
|||||||||||||||||||
33,000 | 0.13 |
1/20/2018
|
|||||||||||||||||||
150,000 | 150,000 | 0.26 | 2 |
2/14/2018
|
|||||||||||||||||
7,500 | 7,500 | 0.15 | 3 |
4/3/2018
|
|||||||||||||||||
40,000 | 0.22 |
4/30/2018
|
|||||||||||||||||||
142,000 | 0.17 |
5/15/2018
|
|||||||||||||||||||
208,000 | 35,000 | 0.30 |
9/16/2018
|
||||||||||||||||||
Paul
M. Zink
|
25,000 | 0.15 |
5/7/2013
|
||||||||||||||||||
30,000 | 0.13 |
1/20/2018
|
|||||||||||||||||||
77,500 | 77,500 | 0.26 | 5 |
2/14/2018
|
|||||||||||||||||
4,000 | 4,000 | 0.15 | 3 |
4/3/2018
|
|||||||||||||||||
82,000 | 0.17 |
5/15/2018
|
|||||||||||||||||||
200,000 | 0.30 |
9/16/2018
|
Fees
|
||||
Name
|
Earned
($)
|
|||
Vincent
Shunsky
|
7,200 | |||
William
Wallace
|
11,400 |
Austin
W. Marxe
|
Common
Stock
|
5,450,000 | 13.88 | % | ||||||
David
M. Geenhouse (1)
|
||||||||||
153
East 53rd Street, 55th Floor
|
||||||||||
New
York, NY 10022
|
||||||||||
Bonanza
Master Fund, LTD (2)
|
Common
Stock
|
4,970,600 | 13.93 | % | ||||||
300
Crescent Court, Suite 1740
|
||||||||||
Dallas,
TX 75201
|
||||||||||
J.
N. Hunter (3)
|
Common
Stock
|
8,725,579 | 20.97 | % | ||||||
Industrial
Boxboard Corporation
|
||||||||||
2249
Davis Court
|
||||||||||
Hayward,
CA 94545
|
||||||||||
John
R. Kiely, III (4)
|
Common
Stock
|
9,142,170 | 22.13 | % | ||||||
17817
Davis Road
|
||||||||||
Dundee,
MI 48131
|
||||||||||
Charles
J. Drake (5)
|
Common
Stock
|
6,645,709 | 17.31 | % | ||||||
Max
A. Coon (6)
|
Common
Stock
|
1,727,173 | 4.74 | % | ||||||
Mark
R. Doede (7)
|
Common
Stock
|
1,443,255 | 3.92 | % | ||||||
Jeffery
B. Becker (8)
|
Common
Stock
|
883,742 | 2.42 | % | ||||||
Andrew
Blowers (9)
|
Common
Stock
|
1,261,111 | 3.42 | % | ||||||
Paul
M. Zink (10)
|
Common
Stock
|
765,053 | 2.10 | % | ||||||
Vincent
Shunsky (11)
|
Common
Stock
|
24,253 | * | |||||||
William
B. Wallace
|
Common
Stock
|
0 | * | |||||||
All
Directors and Officers as a Group (8
|
||||||||||
persons)
(12)
|
Common
Stock
|
12,750,296 | 30.19 | % |
*
|
Beneficial
ownership does not exceed
1%.
|
(1)
|
Austin
W. Marxe and David M. Greenhouse are the principal owners of AWM, SSTA and
MG. AWM is the general partner of and investment adviser to the Special
Situations Cayman Fund, L.P. SSTA is the general partner of and investment
adviser to the Special Situations Technology Fund, L.P. and the Special
Situations Technology Fund II, L.P. MG is the general partner of and
investment adviser to the Special Situations Private Equity Fund, L.P.
Through their control of AWM, SSTA and MG, Messrs. Marxe and
Greenhouse share voting and investment control over the portfolio
securities of each of the funds listed below. The total beneficial
ownership of Messrs. Marxe and Greenhouse
includes:
|
|
(i)
|
105,000
shares of common stock and warrants for the purchase of 204,325 shares
which expire on September 15, 2013, held by Special Situations Technology
Fund, L.P.;
|
|
(ii)
|
645,000
shares of common stock and warrants for the purchase of 1,255,135 shares
which expire on September 15, 2013 held by Special Situations Technology
Fund II, L.P.;
|
|
(iii)
|
350,000
shares of commons stock and warrants for the purchase of 681,081 shares
which expire on September 15, 2013 held by Special Situations Cayman Fund,
L.P.; and
|
|
(iv)
|
750,000
shares of common stock and warrants for the purchase of 1,459,459 shares
which expire on September 15, 2013 held by Special Situations Private
Equity Fund, L.P.
|
(2)
|
The
total beneficial ownership includes 4,970,600 shares of common stock
currently held but does not include warrants for the purchase of 3,000,000
shares which expire on September 15, 2013 and are subject to a 4.99%
blocker clause.
|
(3)
|
The
total beneficial ownership J.N. Hunter
includes:
|
|
(i)
|
263,846
shares of common stock held directly by J.N. Hunter in the J.N. Hunter
IRA;
|
|
(ii)
|
187,846
shares held by the Industrial Boxboard Company, of which Mr. Hunter
and his spouse are the sole general
partners;
|
(iii)
|
2,343,272
shares held by the Industrial Boxboard Corporation Profit Sharing Plan and
Trust, of which Mr. Hunter and his spouse are the sole
trustees;
|
(iv)
|
5,237,484
shares issuable upon the conversion of convertible notes held by the
Industrial Boxboard Corporation Profit Sharing Plan and Trust which
matured on September 1, 2010;
and
|
(v)
|
693,131
shares issuable upon the exercise of warrants held by the Industrial
Boxboard Corporation Profit Sharing Plan and Trust which expire September
15.2012;
|
Shares
|
Issued
|
Expire
|
Type and Price
|
Blocker %
|
||||||
432,567
|
1/8/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
4.90 | ||||||
372,033
|
7/1/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
4.90 | ||||||
400,707
|
1/1/10
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
4.90 | ||||||
115,068
|
2/24/09
|
2/24/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
28,767
|
2/24/09
|
2/24/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
57,535
|
4/10/09
|
4/10/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
14,384
|
4/10/09
|
4/10/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
285,252
|
4/10/09
|
4/10/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
22,603
|
6/4/09
|
6/4/13
|
Warrant
@ $0.15 per share
|
9.90 | ||||||
28,767
|
7/3/09
|
7/3/13
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
65,753
|
7/28/09
|
7/28/13
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
45,205
|
8/28/09
|
8/28/13
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
349,518
|
7/3/09
|
7/3/13
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
376,705
|
10/8/09
|
10/8/13
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
699,041
|
2/1/10
|
2/1/14
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
551.469
|
3/23/10
|
3/23/14
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
154,110
|
7/23/10
|
7/23/14
|
Warrant
@ $0.15 per share
|
4.90 | ||||||
6,558,247
|
8/17/10
|
8/17/14
|
Warrant
@ $0.15 per share
|
4.90 |
(5)
|
The
total beneficial ownership for John R. Kiely, III
includes:
|
|
(i)
|
2,211,988
shares of common stock held
directly;
|
|
(ii)
|
156,281
shares of common stock issuable upon the exercise of warrants which expire
July 30, 2011 and are held
directly;
|
|
(iii)
|
2,622,032
shares of common stock issuable upon the conversion of convertible notes
which matured on September 1, 2010 and are held by John R. Kiely, III in
his personal living trust;
|
|
(iv)
|
191,733
shares of common stock issuable upon the exercise of warrants which expire
January 2, 2012 and are held by John R. Kiely, III in his personal living
trust;
|
|
(v)
|
1,291,693
shares held by John R. and Margaret Lee Kiely Revocable Trust, of which
John R. Kiely, III is the sole
trustee;
|
|
(vi)
|
2,410,465
shares issuable upon the conversion of convertible notes held by the John
R. and Margaret Lee Kiely Revocable Trust, which matured on September 1,
2010;
|
|
(vii)
|
67,730
shares and 180,048 shares of common stock issuable upon the exercise of
warrants which expire July 30, 2011 and January 2,
2012, respectively, and are held by the John R. and Margaret
Lee Kiely Revocable Trust;
and
|
|
(viii)
|
10,200
shares held by Michael H. Kiely Trust, of which John R. Kiely is the
co-trustee.;
|
Shares
|
Issued
|
Expire
|
Type and Price
|
Held By
|
Blocker %
|
|||||||
158,027
|
7/1/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
170,207
|
1/1/10
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
184,467
|
7/3/09
|
7/3/13
|
Warrant
@ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
198,817
|
10/8/09
|
10/8/13
|
Warrant
@ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
368,938
|
2/1/10
|
2/1/14
|
Warrant
@ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
291,054
|
3/23/10
|
3/23/14
|
Warrant
@ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
221,943
|
8/17/10
|
8/17/14
|
Warrant
@ $0.15 per share
|
Revocable
Trust
|
4.90 | |||||||
172,127
|
7/1/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
185,393
|
1/1/10
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
246,575
|
2/18/10
|
2/18/14
|
Warrant
@ $0.15 per share
|
Joint
Trust
|
4.90 | |||||||
62,815
|
8/17/10
|
8/17/14
|
Warrant
@ $0.15 per share
|
Joint
Trust
|
4.90 | |||||||
243,836
|
8/17/10
|
8/17/14
|
Warrant
@ $0.15 per share
|
Joint
Trust
|
4.90 | |||||||
22,808
|
8/23/10
|
8/23/14
|
Warrant
@ $0.15 per share
|
Joint
Trust
|
4.90 | |||||||
20.938
|
8/23/10
|
8/23/14
|
Warrant
@ $0.15 per share
|
Joint
Trust
|
4.90 | |||||||
139,161
|
7/3/09
|
7/3/13
|
Warrant
@ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
149,985
|
10/8/09
|
10/8/13
|
Warrant
@ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
278,322
|
2/1/10
|
2/1/14
|
Warrant
@ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
219,565
|
3/23/10
|
3/23/14
|
Warrant
@ $0.15 per share
|
Personal
Trust
|
4.90 | |||||||
25,204
|
8/17/10
|
8/17/14
|
Warrant
@ $0.15 per share
|
Personal
Trust
|
4.90 |
(6)
|
The
total beneficial ownership for Mr. Drake
includes:
|
(i)
|
4,787,803
shares of common stock currently held;
and
|
(ii)
|
1,857,906
options to purchase common stock which are immediately
exercisable.
|
(7)
|
The
total beneficial ownership for Mr. Coon
includes:
|
|
(i)
|
929,072
shares of common stock held
directly;
|
|
(ii)
|
34,467
shares of common stock issuable upon the conversion of convertible notes
which matured on September 1, 2010 and are held directly by Max
A. Coon;
|
|
(ii)
|
17,059
shares held by Max A. Coon IRA;
|
|
(iii)
|
541,096
shares of common stock issuable upon the conversion of convertible notes
which matured on September 1, 2010 and are held by Charlevoix Drive
Properties, LLC of which Mr. Coon is a
member;
|
(iv)
|
205,479
shares of common stock issuable upon the exercise of warrants which expire
September 15, 2012 and are held by Charlevoix Drive Properties, LLC of
which Mr. Coon is a member;
|
Shares
|
Issued
|
Expire
|
Type and Price
|
Held By
|
Blocker %
|
|||||||
503,452
|
1/2/08
|
9/1/10
|
Convertible
Note @ $0.25 per share
|
Max
Coon
|
4.90 | |||||||
19,860
|
1/8/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Max
Coon
|
4.90 | |||||||
37,127
|
1/1/10
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Max
Coon
|
4.90 | |||||||
72,147
|
1/8/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
40,067
|
7/1/09
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
43,160
|
1/1/10
|
9/1/10
|
Convertible
Note @ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
77,055
|
7/3/09
|
7/3/13
|
Warrant
@ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
83,048
|
10/8/09
|
10/8/13
|
Warrant
@ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
154,110
|
2/1/10
|
2/1/14
|
Warrant
@ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 | |||||||
121,575
|
3/23/10
|
3/23/14
|
Warrant
@ $0.15 per share
|
Charlevoix
Drive Properties
|
4.90 |
(8)
|
The
total beneficial ownership for Mr. Doede
includes;
|
(i)
|
341,500
shares of common stock currently held;
and
|
(ii)
|
1,101,755
options to purchase common stock which are immediately
exercisable.
|
(9)
|
The
total beneficial ownership for Mr. Becker
includes:
|
(i)
|
24,200
shares of common stock currently held;
and
|
(ii)
|
859,542
options to purchase common stock which are immediately
exercisable;
|
(10)
|
The
total beneficial ownership for Mr. Blowers
includes:
|
(i)
|
55,050
shares of common stock currently held;
and
|
(ii)
|
1,206,061
options to purchase common stock which are immediately
exercisable;
|
(11)
|
The
total beneficial ownership for Mr. Zink
includes:
|
(i)
|
15,800
shares of common stock currently held;
and
|
(ii)
|
749,253
options to purchase common stock which are immediately
exercisable.
|
(12)
|
The
total beneficial ownership includes 22,253 shares of common stock held
directly by Vincent Shunsky and 2,000 shares held by Mr. Shunsky’s
IRA.
|
(13)
|
The
total beneficial ownership includes 6,192,737 shares of common stock
currently held by our officers and directors; options to purchase
5,774,517 shares held by five officers which they are eligible to exercise
immediately; and 781,042 shares of common stock issuable on the conversion
or exercise of convertible notes and warrants held by Max Coon and
Charlevoix Properties, LLC as detailed in note 7 above. Total
beneficial ownership does not include options to purchase 64,000 shares
held by one officer which he is eligible to exercise January 1, 2011 or
1,151,601 shares of common stock issuable on the conversion or exercise of
convertible notes and warrants held by Max Coon and Charlevoix Drive
Properties, LLC as detailed in note 7
above.
|
Greater
than 5% shareholder
|
Director
|
|||||||||||||||
John Hunter
|
John R. Kiely, III.
|
Max A. Coon
|
Total
|
|||||||||||||
Outstanding
balance as of December 31, 2008
|
||||||||||||||||
Class
2 Notes
|
$ | 667,000 | $ | 525,000 | $ | 125,000 | ||||||||||
Class
3 Notes
|
$ | 1,309,371 | $ | 1,160,266 | $ | 261,137 | ||||||||||
Total
|
$ | 1,976,371 | $ | 1,685,266 | $ | 386,137 | $ | 4,047,774 | ||||||||
Largest
aggregate amount of principle outstanding during period
|
||||||||||||||||
2009
|
$ | 3,086,173 | $ | 1,893,504 | $ | 411,118 | ||||||||||
2008
|
$ | 1,976,371 | $ | 1,685,266 | $ | 386,137 | ||||||||||
Aggregate
amount of transactions (See "Related Party Transaction Detail" table
below)
|
||||||||||||||||
2009
|
$ | 1,109,802 | $ | 108,238 | $ | 24,981 | ||||||||||
2008
|
$ | 792,371 | $ | 635,266 | $ | 136,137 | ||||||||||
Outstanding
balance as of 12/31/2009
|
||||||||||||||||
Class
2 Notes
|
$ | 1,656,112 | $ | 525,000 | $ | 125,000 | ||||||||||
Class
3 Notes
|
$ | 1,430,061 | $ | 1,268,504 | $ | 286,118 | ||||||||||
Total
|
$ | 3,086,173 | $ | 1,793,504 | $ | 411,118 | $ | 5,290,795 | ||||||||
Outstanding
balance as of 11/22/2010
|
||||||||||||||||
Class
2
|
$ | 1,781,112 | $ | 710,945 | $ | 125,000 | ||||||||||
Class
3
|
$ | 1,490,167 | $ | 1,321,844 | $ | 298,161 | ||||||||||
Total
|
$ | 3,271,279 | $ | 2,032,789 | $ | 423,161 | $ | 5,727,229 | ||||||||
Amount
of principal paid during year
|
||||||||||||||||
2009
|
$ | - | $ | 100,000 | $ | - | ||||||||||
2008
|
$ | 88,000 | $ | - | $ | - | ||||||||||
Amount
of interest paid during year
|
||||||||||||||||
Cash
2009
|
$ | - | $ | 395 | $ | - | ||||||||||
Notes
issued in payment of interest
|
$ | 134,802 | $ | 108,238 | $ | 24,981 | ||||||||||
Value
of warrants issued 2009
|
$ | 58,404 | $ | 13,221 | $ | 3,148 | ||||||||||
Total
2009
|
$ | 193,206 | $ | 121,854 | $ | 28,129 | $ | 343,189 | ||||||||
Cash
2008
|
$ | 567 | $ | - | $ | - | ||||||||||
Notes
issued in payment of interest
|
$ | 66,370 | $ | 60,267 | $ | 11,137 | ||||||||||
Value
of warrants issued 2008
|
$ | 187,561 | $ | 778 | $ | 55,602 | ||||||||||
Total
2008
|
$ | 254,498 | $ | 61,045 | $ | 66,739 | $ | 382,282 | ||||||||
Accrued
interest at December 31
|
||||||||||||||||
Cash
2009
|
$ | 294,460 | $ | 205,117 | $ | 51,360 | ||||||||||
Value
of warrants accrued not issued
|
$ | 56,690 | $ | 5,029 | $ | 1,197 | ||||||||||
Total
2009
|
$ | 351,150 | $ | 210,146 | $ | 52,557 | $ | 613,853 | ||||||||
Cash
2008
|
$ | 167,822 | $ | 151,333 | $ | 39,033 | ||||||||||
Value
of warrants accrued not issued
|
$ | - | $ | - | $ | - | ||||||||||
Total
2008
|
$ | 167,822 | $ | 151,333 | $ | 39,033 | $ | 358,188 |
Related Party
Transaction Detail
for 2009
|
Class 2 Note
|
Classs 3 Note
|
Date issued
|
Date due
|
Interest
rate
|
Warrant
accrual rate
(5)
|
|||||||||||||||
J.N.
Hunter (1)
|
64,885 |
01/08/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
J.N.
Hunter
|
280,000 |
01/23/09
|
02/27/09
|
12%
|
N/A
|
||||||||||||||||
J.N.
Hunter (2)
|
(280,000 | ) |
02/24/09
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
J.N.
Hunter
|
280,000 |
02/24/09
|
06/15/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter
|
100,000 |
02/24/09
|
06/15/09
|
12%
|
N/A
|
||||||||||||||||
J.N.
Hunter
|
70,000 |
02/24/09
|
06/15/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter
|
130,000 |
03/03/09
|
06/15/09
|
12%
|
N/A
|
||||||||||||||||
J.N.
Hunter (2)
|
(680,000 | ) |
04/10/09
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
J.N.
Hunter (3)
|
694,112 |
04/10/09
|
12/31/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter
|
55,000 |
06/04/09
|
12/31/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter
|
70,000 |
06/24/09
|
12/31/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter (1)
|
55,805 |
07/01/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
J.N.
Hunter
|
160,000 |
07/27/09
|
12/31/09
|
10%
|
5
|
||||||||||||||||
J.N.
Hunter
|
110,000 |
08/25/09
|
12/31/09
|
10%
|
5
|
||||||||||||||||
Total
net transactions
|
$ | 989,112 | $ | 120,690 |
|
|
|||||||||||||||
John
R. Kiely, III (1)
|
30,611 |
01/08/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
John
R. Kiely, III (1)
|
28,104 |
01/08/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
John
R. Kiely, III
|
100,000 |
03/25/09
|
04/16/09
|
12%
|
N/A
|
||||||||||||||||
John
R, Kiely, III (4)
|
(100,000 | ) |
04/03/09
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
John
R. Kiely, III (1)
|
25,819 |
07/01/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
John
R. Kiely, III (1)
|
23,704 |
07/01/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
Total
net transactions
|
$ | - | $ | 108,238 | |||||||||||||||||
Max
A. Coon (1)
|
2,979 |
01/08/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
Max
A. Coon (1)
|
10,822 |
01/08/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
Max
A. Coon (1)
|
5,170 |
07/01/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
Max
A. Coon (1)
|
6,010 |
07/01/09
|
07/01/10
|
12%
|
N/A
|
||||||||||||||||
Total
net transactions
|
$ | 0 | $ | 24,981 | |||||||||||||||||
Total
net
|
$ | 989,112 | $ | 253,909 |
(1)
|
Issued
to pay interest due.
|
(2)
|
Principal
paid with new note.
|
(3)
|
Includes
$14,112 of interest paid.
|
(4)
|
Principal
paid with cash.
|
(5)
|
Expressed
as warranants/$/year. Note holder can elect to receive no warrants and
earn an additional 2%
interest.
|
Related
Party
|
Warrant
|
||||||||||||||||||||
Transaction Detail
|
Interest
|
accrual
rate
|
|||||||||||||||||||
for
2009
|
Class
2 Note
|
Classs
3 Note
|
Date
|
Date
due
|
rate
|
(8)
|
|||||||||||||||
J.N.
Hunter
|
$ | 125,000 | $ | - |
01/22/08
|
02/15/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | 100,000 | $ | - |
03/26/08
|
04/30/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | 100,000 | $ | - |
04/24/08
|
05/31/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | 100,000 | $ | - |
05/23/08
|
06/30/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | 100,000 | $ | - |
06/27/08
|
07/31/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | 114,000 | $ | - |
08/26/08
|
09/30/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter (1)
|
$ | (13,000 | ) | $ | - |
09/08/08
|
n/a |
n/a
|
n/a | ||||||||||||
J.N.
Hunter (2)
|
$ | - | $ | 1,309,371 |
09/15/08
|
07/01/10
|
8%
|
n/a | |||||||||||||
J.N.
Hunter (3)
|
$ | (1,243,000 | ) | $ | - |
09/15/08
|
n/a |
n/a
|
n/a | ||||||||||||
J.N.
Hunter
|
$ | 75,000 | $ | - |
10/28/08
|
11/30/08
|
12%
|
None
|
|||||||||||||
J.N.
Hunter
|
$ | (75,000 | ) | $ | - |
11/19/08
|
n/a |
n/a
|
n/a | ||||||||||||
J.N.
Hunter
|
$ | 100,000 | $ | - |
12/17/08
|
01/23/09
|
12%
|
None
|
|||||||||||||
Total
net
|
|||||||||||||||||||||
transactions
|
$ | (517,000 | ) | $ | 1,309,371 | ||||||||||||||||
John
R. Kiely, III
|
$ | 175,000 | $ | - |
01/23/08
|
02/15/08
|
12%
|
None
|
|||||||||||||
John
R. Kiely, III
|
$ | 100,000 | $ | - |
03/26/08
|
04/30/08
|
12%
|
None
|
|||||||||||||
John
R. Kiely, III
|
$ | 100,000 | $ | - |
04/29/08
|
05/31/08
|
12%
|
None
|
|||||||||||||
John
R. Kiely, III
|
$ | 100,000 | $ | - |
05/22/08
|
06/30/08
|
12%
|
None
|
|||||||||||||
John
R. Kiely, III
|
$ | 50,000 | $ | - |
06/19/08
|
07/31/08
|
12%
|
None
|
|||||||||||||
John
R. Kiely, III
|
$ | 50,000 | $ | - |
06/23/08
|
07/31/08
|
12%
|
None
|
|||||||||||||
John R. Kiely, III (4)
|
$ | - | $ | 608,668 |
09/15/08
|
07/01/10
|
8%
|
n/a | |||||||||||||
John
R. Kiely, III (3)
|
$ | (575,750 | ) | $ | - |
09/15/08
|
n/a |
n/a
|
n/a | ||||||||||||
John
R. Kiely, III (5)
|
$ | - | $ | 551,598 |
09/15/08
|
07/01/10
|
8%
|
n/a | |||||||||||||
John
R. Kiely, III (3)
|
$ | (524,250 | ) | $ | - |
09/15/08
|
n/a |
n/a
|
n/a | ||||||||||||
Total
net
|
|
||||||||||||||||||||
transactions
|
$ | (525,000 | ) | $ | 1,160,266 | ||||||||||||||||
Max
A. Coon
|
$ | 125,000 | $ | - |
08/25/08
|
09/30/08
|
12%
|
None
|
|||||||||||||
Max
A. Coon (6)
|
$ | - | $ | 135,274 |
09/15/08
|
07/01/10
|
8%
|
n/a | |||||||||||||
Max
A. Coon (3)
|
$ | (125,000 | ) | $ | - |
09/15/08
|
n/a |
n/a
|
n/a | ||||||||||||
Max
A. Coon (7)
|
$ | - | $ | 125,863 |
09/15/08
|
07/01/10
|
8%
|
n/a | |||||||||||||
Max
A. Coon (3)
|
$ | (125,000 | ) | $ | - |
09/15/08
|
n/a |
n/a
|
n/a | ||||||||||||
Total
net
|
|||||||||||||||||||||
transactions
|
$ | (125,000 | ) | $ | 261,137 | ||||||||||||||||
Total
net
|
|||||||||||||||||||||
transactions
at
|
|||||||||||||||||||||
December
31, 2008
|
$ | (1,167,000 | ) | $ | 2,730,774 |
(1)
|
Principal
paid with cash.
|
(2)
|
Includes
$66,370 of interest.
|
(3)
|
Principal
paid with new note.
|
(4)
|
Includes
$32,918 of interest.
|
(5)
|
Includes
$27,348 of interest.
|
(6)
|
Includes
$10,274 of interest.
|
(7)
|
Includes
$863 of interest.
|
(8)
|
Expressed
as warranants/$/year. Note holders elected to receive no warrants and earn
an additional 2% interest.
|
Expense
|
Amount
|
|||
SEC
registration fee
|
$
|
226.46
|
||
Printing
expenses
|
$
|
|||
Legal
fees and expenses
|
$
|
|||
Accounting
fees and expenses
|
$
|
|||
Miscellaneous
|
$
|
|||
Total
|
$
|
Date
|
Title
|
Amount
|
Name
of Purchaser
|
Aggregate
Offering
Price
|
||||||||
January
2, 2008 (1)
|
Warrant
|
21,232 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
191,733 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
180,048 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
29,384 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
123,150 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
10,616 |
The
Klonoff Company, Inc.
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
12,822 |
Edward
J. Carney, Trustee of The Carney Trust, Dated March 22,
1994
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
693,131 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
January
2, 2008 (1)
|
Warrant
|
205,479 |
Maxco,
Inc.
|
|||||||||
March
30, 2008 (2)
|
Class
3 Note
|
40,000 |
Inmay
Kiely
|
$ | 20,000.00 | |||||||
September
15, 2008 (3)
|
Warrant
|
3,000,000 |
Bonanza
Master Fund, Ltd.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
25,000 |
Kircher
Family Trust
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
42,600 |
SRB
Greenway Opportunity Fund, L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
305,150 |
SRB
Greenway Opportunity Fund (QP), L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
27,250 |
SRB
Greenway Opportunity Fund (QP), L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
681,081 |
Special
Situations Cayman Fund, L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
1,459,459 |
Special
Situations Private Equity Fund, L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
204,325 |
Special
Situations Technology Fund, L.P.
|
|||||||||
September
15, 2008 (3)
|
Warrant
|
1,255,135 |
Special
Situations Technology Fund II, L.P.
|
|||||||||
September
15, 2008 (4)
|
Class
2 Note
|
None
|
Michael
H. Kiely
|
$ | 57,500.00 | |||||||
September
15, 2008 (4)
|
Class
2 Note
|
None
|
Maria
P. Kiely IRA
|
$ | 28,250.00 | |||||||
September
15, 2008 (4)
|
Class
2 Note
|
None
|
Michael
H. Kiely IRA
|
$ | 28,250.00 | |||||||
September
15, 2008 (4)
|
Class
2 Note
|
None
|
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
$ | 15,000.00 | |||||||
September
15, 2008 (4)
|
Class
2 Note
|
None
|
Robert
W. Collis
|
$ | 10,000.00 | |||||||
September
15, 2008 (5)
|
Class
3 Note amended
|
186,000 |
Michael
H. Kiely
|
$ | 46,500.00 | |||||||
September
15, 2008 (5)
|
Class
3 Note amended
|
60,000 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
$ | 15,000.00 | |||||||
September
15, 2008 (5)
|
Class
3 Note amended
|
40,000 |
Robert
W. Collis
|
$ | 10,000.00 | |||||||
September
15, 2008 (6)
|
Class
3 Note amended
|
40,000 |
Yung
Kwang Kiely
|
$ | 25,000.00 | |||||||
September
15, 2008 (6)
|
Class
3 Note amended
|
40,000 |
Inmay
Kiely
|
$ | 20,000.00 | |||||||
September
15, 2008 (6)
|
Class
3 Note amended
|
40,000 |
Kotun
C. Kiely
|
$ | 25,000.00 | |||||||
September
15, 2008 (7)
|
Class
3 Note amended
|
113,000 |
Maria
P. Kiely IRA
|
$ | 28,250.00 | |||||||
September
15, 2008 (7)
|
Class
3 Note amended
|
44,000 |
Michael
H.. Kiely
|
$ | 11,000.00 |
September
15, 2008 (7)
|
Class
3 Note amended
|
113,000 |
Michael
H. Kiely IRA
|
$ | 28,250.00 | |||||||
September
15, 2008 (7)
|
Class
3 Note amended
|
50,000 |
Ricardo
L. Larrabure
|
$ | 12,500.00 | |||||||
September
15, 2008 (7)
|
Class
3 Note amended
|
50,000 |
Garrett
H. Larrabure
|
$ | 12,500.00 | |||||||
September
15, 2008
|
Class
3 Note
|
5,237,484 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 1,309,371.00 | |||||||
September
15, 2008
|
Class
3 Note
|
2,434,672 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 608,668.00 | |||||||
September
15, 2008
|
Class
3 Note
|
2,206,392 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
$ | 551,598.00 | |||||||
September
15, 2008
|
Class
3 Note
|
212,524 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
$ | 53,131.00 | |||||||
September
15, 2008
|
Class
3 Note
|
53,480 |
P.
Robert Klonoff
|
$ | 13,370.00 | |||||||
September
15, 2008
|
Class
3 Note
|
161,576 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 40,394.00 | |||||||
September
15, 2008
|
Class
3 Note
|
541,096 |
Maxco,
Inc.
|
$ | 135,274.00 | |||||||
September
15, 2008
|
Class
3 Note
|
203,220 |
Max
Andrew Coon
|
$ | 50,805.00 | |||||||
September
15, 2008
|
Class
3 Note
|
503,452 |
Max
A. Coon
|
$ | 125,863.00 | |||||||
September
15, 2008
|
Class
3 Note
|
613,348 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
$ | 153,337.00 | |||||||
September
15, 2008
|
Class
3 Note
|
1,166,952 |
Michael
H. Kiely
|
$ | 291,738.00 | |||||||
September
15, 2008
|
Class
3 Note
|
10,000 |
P.
Robert Klonoff
|
$ | 2,500.00 | |||||||
September
15, 2008
|
Class
3 Note
|
406,376 |
Edward
J. Carney, Trustee of The Carney Trust, Dated March 22,
1994
|
$ | 101,594.00 | |||||||
December
17, 2008 (8)(11)
|
Class
2 Note
|
None
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 100,000.00 | |||||||
December
31, 2008 (9)
|
Class
2 Note
|
None
|
Michael
H. Kiely
|
$ | 110,000.00 | |||||||
January
8, 2009
|
Class
3 Note
|
432,567 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 64,885.00 | |||||||
January
8, 2009
|
Class
3 Note
|
204,073 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
$ | 30,611.00 | |||||||
January
8, 2009
|
Class
3 Note
|
187,360 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 28,104.00 | |||||||
January
8, 2009
|
Class
3 Note
|
61,493 |
Michael
H. Kiely
|
$ | 9,224.00 | |||||||
January
8, 2009
|
Class
3 Note
|
31,533 |
Edward
J. Carney, Trustee of The Carney Trust, Dated March 22,
1994
|
$ | 4,730.00 | |||||||
January
8, 2009
|
Class
3 Note
|
21,540 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 3,231.00 |
January
8, 2009
|
Class
3 Note
|
18,780 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
$ | 2,817.00 | |||||||
January
8, 2009
|
Class
3 Note
|
7,520 |
P.
Robert Klonoff
|
$ | 1,128.00 | |||||||
January
8, 2009
|
Class
3 Note
|
8,013 |
Max
Andrew Coon
|
$ | 1,202.00 | |||||||
January
8, 2009
|
Class
3 Note
|
19,860 |
Max
A. Coon IRA
|
$ | 2,979.00 | |||||||
January
8, 2009
|
Class
3 Note
|
72,147 |
Maxco,
Inc.
|
$ | 10,822.00 | |||||||
January
8, 2009
|
Class
3 Note
|
735,260 |
Michael
H. Kiely
|
$ | 110,289.00 | |||||||
January
23, 2009 (8)
|
Class
2 Note
|
None
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 280,000.00 | |||||||
February
24, 2009 (11)
|
Class
2 Note
|
143,835 |
(10)
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 350,000.00 | ||||||
February
24, 2009 (11)
|
Class
2 Note
|
None
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 100,000.00 | |||||||
February
26, 2009
|
Class
2 Note
|
41,096 | (10) |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 100,000.00 | ||||||
March
3, 2009 (11)
|
Class
2 Note
|
None
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 130,000.00 | |||||||
March
25, 2009
|
Class
2 Note
|
None
|
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
$ | 100,000.00 | |||||||
March
26, 2009
|
Class
3 Note
|
333,333 |
Michael
H. Kiely
|
$ | 50,000.00 | |||||||
March
31, 2009
|
Class
3 Note
|
266,267 |
Michael
H. Kiely
|
$ | 40,000.00 | |||||||
April
10, 2009
|
Class
2 Note
|
285,252 | (10) |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 694,112.00 | ||||||
April
10, 2009 (1)
|
Warrant
|
57,535 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
April
10, 2009 (1)
|
Warrant
|
14,834 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
April
17, 2009
|
Class
3 Note
|
126,667 |
Michael
H. Kiely
|
$ | 19,000.00 | |||||||
June
4, 2009
|
Class
2 Note
|
22,603 | (10) |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 55,000.00 | ||||||
June
23, 2009
|
Class
2 Note
|
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 70,000.00 | ||||||||
July
1, 2009
|
Class
3 Note
|
28,740 |
Edward
J. Carney, Trustee of The Carney Trust, Dated March 22,
1994
|
$ | 4,311.00 | |||||||
July
1, 2009
|
Class
3 Note
|
34,467 |
Max
A. Coon, IRA
|
$ | 5,170.00 |
July
1, 2009
|
Class
3 Note
|
13,920 |
Max
Andrew Coon
|
$ | 2,088.00 | |||||||
July
1, 2009
|
Class
3 Note
|
372,033 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 55,805.00 | |||||||
July
1, 2009
|
Class
3 Note
|
172,126 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 25,819.00 | |||||||
July
1, 2009
|
Class
3 Note
|
158,027 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
$ | 23,704.00 | |||||||
July
1, 2009
|
Class
3 Note
|
159,907 |
Michael
H. Kiely
|
$ | 23,986.00 | |||||||
July
1, 2009
|
Class
3 Note
|
4,640 |
P.
Robert Klonoff
|
$ | 696.00 | |||||||
July
1, 2009
|
Class
3 Note
|
15,167 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
$ | 2,275.00 | |||||||
July
1, 2009
|
Class
3 Note
|
40,067 |
Maxco,
Inc.
|
$ | 6,010.00 | |||||||
July
1, 2009
|
Class
3 Note
|
11,967 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan
W.
|
$ | 1,795.00 | |||||||
July
3, 2009
|
Warrant
|
28,767 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
July
3, 2009
|
Warrant
|
41,096 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan
W.
|
|||||||||
July
3, 2009
|
Warrant
|
349,518 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
July
3, 2009
|
Warrant
|
98,631 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
July
3, 2009
|
Warrant
|
139,161 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
July
3, 2009
|
Warrant
|
184,467 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
|||||||||
July
3, 2009
|
Warrant
|
17,414 |
Michael
H, Kiely, IRA
|
|||||||||
July
3, 2009
|
Warrant
|
17,414 |
Maria
P. Kiely, IRA
|
|||||||||
July
3, 2009
|
Warrant
|
35,445 |
Michael
H. Kiely
|
|||||||||
July
3, 2009
|
Warrant
|
15,410 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
|||||||||
July
3, 2009
|
Warrant
|
7,705 |
The
Klonoff Company
|
|||||||||
July
3, 2009
|
Warrant
|
77,055 |
Maxco,
Inc.
|
|||||||||
July
3, 2009
|
Warrant
|
23,116 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan
W.
|
|||||||||
July
28, 2009
|
Class
2 Note
|
65,753 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 160,000.00 | |||||||
August
28, 2009
|
Class
2 Note
|
45,205 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 110,000.00 | |||||||
September
17, 2009
|
Class
3 Note
|
786,667 |
Michael
H. Kiely
|
$ | 118,000.00 | |||||||
September
17, 2009
|
Class
3 Note
|
86,667 |
Inmay
P. Kiely
|
$ | 13,000.00 | |||||||
September
17, 2009
|
Class
3 Note
|
86,667 |
Kotun
C. Uruga
|
$ | 13,000.00 | |||||||
September
17, 2009
|
Class
3 Note
|
86,667 |
Yung
Kwang J. Kiely
|
$ | 13,000.00 | |||||||
September
17, 2009
|
Class
3 Note
|
86,667 |
P.
Robert Klonoff
|
$ | 13,000.00 |
October
8, 2009
|
Warrant
|
376,705 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
October
8, 2009
|
Warrant
|
106,301 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
October
8, 2009
|
Warrant
|
149,985 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
October
8, 2009
|
Warrant
|
198,817 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
|||||||||
October
8, 2009
|
Warrant
|
18,769 |
Michael
H, Kiely, IRA
|
|||||||||
October
8, 2009
|
Warrant
|
18,769 |
Maria
P. Kiely, IRA
|
|||||||||
October
8, 2009
|
Warrant
|
38,202 |
Michael
H. Kiely
|
|||||||||
October
8, 2009
|
Warrant
|
16,610 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
|||||||||
October
8, 2009
|
Warrant
|
8,305 |
The
Klonoff Company
|
|||||||||
October
8, 2009
|
Warrant
|
83,048 |
Maxco,
Inc.
|
|||||||||
October
8, 2009
|
Warrant
|
24,914 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan
W.
|
|||||||||
October
23, 2009
|
Class
2 Note
|
45,205 | (10) |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 110,000.00 | ||||||
November
17, 2009
|
Class
2 Note
|
16,438 | (10) |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 40,000.00 | ||||||
December
2, 2009
|
Class
3 Note
|
1,000,000 |
Michael
H,. Kiely
|
$ | 150,000.00 | |||||||
January
1, 2010
|
Class
3 Note
|
30,960 |
Edward
J. Carney, Trustee of The Carney Trust, Dated March 22,
1994
|
$ | 4,644.00 | |||||||
January
1, 2010
|
Class
3 Note
|
37,127 |
Max
A. Coon, IRA
|
$ | 5,569.00 | |||||||
January
1, 2010
|
Class
3 Note
|
14,987 |
Max
Andrew Coon
|
$ | 2,248.00 | |||||||
January
1, 2010
|
Class
3 Note
|
43,160 |
Maxco,
Inc.
|
$ | 6,474.00 | |||||||
January
1, 2010
|
Class
3 Note
|
400,706 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 60,106.00 | |||||||
January
1, 2010
|
Class
3 Note
|
185,393 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 27,809.00 | |||||||
January
1, 2010
|
Class
3 Note
|
170,206 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
$ | 25,531.00 | |||||||
January
1, 2010
|
Class
3 Note
|
7,593 |
Michael
H, Kiely, IRA
|
$ | 1,139.00 | |||||||
January
1, 2010
|
Class
3 Note
|
7,593 |
Maria
P. Kiely, IRA
|
$ | 1,139.00 | |||||||
January
1, 2010
|
Class
3 Note
|
233,000 |
Michael
H. Kiely
|
$ | 34,950.00 | |||||||
January
1, 2010
|
Class
3 Note
|
16,340 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
$ | 2,451.00 | |||||||
January
1, 2010
|
Class
3 Note
|
7,980 |
P.
Robert Klonoff
|
$ | 1,197.00 | |||||||
January
1, 2010
|
Class
3 Note
|
12,887 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
$ | 1,933.00 |
January
11, 2009
|
Class
2 Note
|
Michael
H. Kiely
|
$ | 170,000.00 | ||||||||
February
1, 2010
|
Class
3 Note
|
1,140,786 |
Michael
H. Kiely
|
$ | 171,118.00 | |||||||
February
1, 2010
|
Warrant
|
154,110 |
Maxco,
Inc.
|
|||||||||
February
1, 2010
|
Warrant
|
699,041 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
February
1, 2010
|
Warrant
|
197,260 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
February
1, 2010
|
Warrant
|
368,938 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
|||||||||
February
1, 2010
|
Warrant
|
278,322 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
February
1, 2010
|
Warrant
|
34,829 |
Michael
H, Kiely, IRA
|
|||||||||
February
1, 2010
|
Warrant
|
34,829 |
Maria
P. Kiely, IRA
|
|||||||||
February
1, 2010
|
Warrant
|
70,890 |
Michael
H. Kiely
|
|||||||||
February
1, 2010
|
Warrant
|
30,822 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
|||||||||
February
1, 2010
|
Warrant
|
15,411 |
The
Klonoff Company
|
|||||||||
February
1, 2010
|
Warrant
|
46,233 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
|||||||||
February
18, 2010
|
Class
2 Note
|
246,575 | (10) |
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 200,000.00 | ||||||
March
23, 2010
|
Warrant
|
121,575 |
Maxco,
Inc.
|
|||||||||
March
23, 2010
|
Warrant
|
551,469 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
March
23, 2010
|
Warrant
|
155,616 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
March
23, 2010
|
Warrant
|
291,054 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
|||||||||
March
23, 2010
|
Warrant
|
219,565 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
March
23, 2010
|
Warrant
|
27,476 |
Michael
H, Kiely, IRA
|
|||||||||
March
23, 2010
|
Warrant
|
27,476 |
Maria
P. Kiely, IRA
|
|||||||||
March
23, 2010
|
Warrant
|
55,925 |
Michael
H. Kiely
|
|||||||||
March
23, 2010
|
Warrant
|
24,316 |
P.
Robert Klonoff and Susan J. Klonoff, as Community
Property
|
|||||||||
March
23, 2010
|
Warrant
|
12,158 |
The
Klonoff Company
|
|||||||||
March
23, 2010
|
Warrant
|
36,473 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
|||||||||
July
23, 2010
|
Class
2 Note
|
154,110 | (10) |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
$ | 125,000.00 | ||||||
August
17, 2010
|
Warrant
|
62,815 |
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
|||||||||
August
17, 2010
|
Warrant
|
6,558,247 |
J.N.
Hunter and J.A. Hunter, Trustees, Industrial Boxboard Corporation Profit
Sharing Plan and Trust
|
|||||||||
August
17, 2010
|
Warrant
|
25,204 |
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
|||||||||
August
17, 2010
|
Warrant
|
221,943 |
John
R. Kiely, III, Trustee, John R. & Margaret Lee Kiely Revocable
Trust
|
August
17, 2010
|
Warrant
|
959,931 |
Susan
W. Pillsbury 1998 Revocable Trust, dtd 03-13-1998, Susan W. Pillsbury,
Trustee
|
|||||||||
August
17, 2010
|
Warrant
|
69,973 |
Dale
Renee Kehoe Trustee, Dale Renee Kehoe Trust
|
|||||||||
August
17, 2010
|
Warrant
|
1,096 |
The
Klonoff Company
|
|||||||||
August
17, 2010
|
Warrant
|
85,069 |
Michael
H. Kiely
|
|||||||||
August
17, 2010
|
Warrant
|
41,795 |
Michael
H, Kiely, IRA
|
|||||||||
August
17, 2010
|
Warrant
|
41,795 |
Maria
P. Kiely, IRA
|
|||||||||
August
17, 2010
|
Warrant
|
243,836 |
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
|||||||||
August
23, 2010
|
Class
2 Note
|
20,938 | (10) |
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 50,950.00 | ||||||
August
23, 2010
|
Class
2 Note
|
22,808 | (10) |
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 55,500.00 | ||||||
September
27, 2010
|
Class
2 Note
|
None
|
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 86,000.00 | |||||||
September
28, 2010
|
Class
2 Note
|
None
|
John
R. Kiely, III, Trustee, John R. Kiely, III Trust dated May 22,
2007
|
$ | 39,000.00 | |||||||
September
28, 2010
|
Class
2 Note
|
None
|
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 79,150.00 | |||||||
October
1, 2010
|
Class
2 Note
|
41,096 | (10) |
Yung
Kwang J. Kiely
|
$ | 50,000.00 | ||||||
October
12, 2010
|
Class
2 Note
|
36,986 | (10) |
Jerry
DeMartini
|
$ | 30,000.00 | ||||||
October
26, 2010
|
Class
2 Note
|
None
|
Michael
H. Kiely
|
$ | 15,000.00 | |||||||
October
26, 2010
|
Class
2 Note
|
None
|
The
Klonoff Company
|
$ | 40,000.00 | |||||||
October
26, 2010
|
Class
2 Note
|
None
|
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 111,784.00 | |||||||
December
1, 2010
|
Class
2 Note
|
None
|
P.
Robert Klonoff
|
$ | 20,000.00 | |||||||
December
17, 2010
|
Class
2 Note
|
None
|
Michael
Hughes Kiely Family Trust Dated November 3, 1986
|
$ | 125,000.00 |
|
*
|
There
are no Principle Underwriters, Underwriting Discounts or Commissions, or
Non-cash Consideration applicable to any of the sales listed
above. All of the sales listed above are exempt from
registration pursuant to Section 4(2) and Regulation D of the Securities
Act as all of the purchasers were accredited
investors.
|
|
(1)
|
Warrant
issued for shares earned to date on various Class 2
notes.
|
|
(2)
|
Paid
$5,000 in principleal. New balance is
$20,000.
|
|
(3)
|
Warrants
issued with waiver and amendment agreement at
$0.001.
|
|
(4)
|
No
warrants, 50% due 7/1/09, balance due 10/1/09. Pays 50% of
Class 3 Notes 3 and 13.
|
|
(5)
|
Terms
changed and 50% of note principleal paid with Class 2
Note. Conversion price changed from $1 to $0.25 per
antidilution clause.
|
|
(6)
|
Terms
changed. Conversion price changed from $1 to $0.25 per
antidilution clause. Michael H. Kiely removed as joint owner of
note.
|
|
(7)
|
Terms
changed. Conversion price changed from $1 to $0.25 per
antidilution clause.
|
|
(8)
|
The
note did not have any stock or warrants attached but did include the right
to exchange for a note convertible into our common stock. This
note was paid with a new Class 2 Note issued February 24,
2009.
|
(9)
|
The
note did not have any stock or warrants attached but included the right to
exchange for a note convertible into our stock. On January 8,
2009, this note and accrued interest were exchanged for a Class 3 Note as
listed in the above table.
|
|
|
(10)
|
Pursuant
to the terms of the 5th
Amended and Restated Note and Warrant Purchase Agreement as modified
January 28, 2009, the Class 2 Note holder elected to receive a Class 2
warrant that entitles the holder to purchase five (5) shares of our Common
Stock for each $1 in value of such Holder’s Class 2 Note multiplied by a
fraction, the numerator of which is the number of days such Class 2 Note
is outstanding and the denominator of which is 365, at a price determined
at the time of the issuance of such Class 2 Note. During the first 30
days, warrants are irrevocably issued on the date of the
note. The number of the warrants that were issued is included
in the above table.
|
|
(11)
|
The
note was paid by the issuance of a new note April 10, 2009. The
new note also included $14,112 of accrued interest due on the notes being
paid.
|
1
|
N/A
|
|
2
|
N/A
|
|
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
|
By-Laws
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).
|
|
3.3
|
Certificate
of Designation effective April 11, 2005 and amendment to the By-Laws of
the Registrant effective March 23, 2005 (filed as Exhibit 4(b) to the
registrant’s Form 8-K dated April 14, 2005, SEC file 0-12728, and
incorporated herein by reference).
|
|
3.4
|
Certificate
of Amendment of Restated Articles of Incorporation, filed with the
Secretary of State of the State of Michigan on May 27, 2005 (filed as
Exhibit 3.4 to the registrant’s Registration Statement on Form SB-2 filed
on June 9, 2005, SEC File No. 333-125669, and incorporated herein by
reference).
|
|
3.5
|
Certificate
of Amendment of Restated Articles of Incorporation, filed with the
Secretary of State of the State of Michigan on April 19, 2007 (filed as
Exhibit 3.5 to the registrant’s Registration Statement on Form S-1 filed
on April 18, 2008, SEC file No. 333-125669, and incorporated herein by
reference).
|
|
3.6
|
Certificate
of Amendment of Restated Articles of Incorporation, filed with the
Secretary of State of the State of Michigan on May 28, 2008 (filed as
Exhibit 3.6 to the registrant’s Form 10-Q for the quarter ended June 30,
2008, SEC file No. 0-12728, and incorporated herein by
reference).
|
|
3.7
|
Certificate
of Amendment of Restated Articles of Incorporation, filed with the
Secretary of State of the State of Michigan on May 21, 2009 (filed as
Exhibit 3.7 to the registrant’s Form 10-Q for the quarter ended September
30, 2009, SEC file No. 000-12728, and incorporated herein by
reference).
|
|
4.1
|
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).
|
|
4.2
|
Securities
Purchase Agreement, Effective April 12, 2005 (filed as Exhibit 4.(A) to
registrant’s Form 8-K filed April 14, 2005, SEC file 0-12728, and
incorporated herein by reference).
|
|
4.3
|
Form
of Consent to Modifications dated November 14, 2006 modifying the terms of
the Fourth Amended Note and Warrant Purchase Agreement including Form of
Integral Vision, Inc. Class 2 Warrant (filed as Exhibit 4.9 to
registrant’s Form 10-Q for the quarter ended September 30, 2006, SEC file
0-12728, and incorporated herein by
reference).
|
4.4
|
Form
of Consent to Modifications dated August 13, 2007 modifying the terms of
the Fourth Amended Note and Warrant Purchase Agreement (filed as Exhibit
4.4 to registrant’s Form 10-QSB for the quarter ended June 30, 2007, SEC
file 0-12728, and incorporated herein by reference).
|
|
4.5
|
Form
of Consent to Modifications dated October 10, 2007 modifying the terms of
the Fourth Amended Note and Warrant Purchase Agreement (filed as Exhibit
4.6 to registrant’s Form 10-QSB for the quarter ended September 30, 2007,
SEC file 0-12728, and incorporated herein by
reference).
|
|
4.6
|
Form
of Consent to Modifications dated January 18, 2008 modifying the terms of
the Fourth Amended Note and Warrant Purchase Agreement (filed as Exhibit
4.6 to registrant’s Form 10-K for the year ended December 31, 2007, SEC
file 0-12728, and incorporated herein by reference).
|
|
4.7
|
Form
of Amended Collateral Assignment of Proprietary Rights dated March 5, 2008
(filed as Exhibit 4.7 to registrant’s Form 10-K for the year ended
December 31, 2007, SEC file 0-12728, and incorporated herein by
reference).
|
|
4.8
|
Form
of Amended Security Agreement dated March 6, 2008 (filed as Exhibit 4.8 to
registrant’s Form 10-K for the year ended December 31, 2007, SEC file
0-12728, and incorporated herein by reference).
|
|
4.9
|
Form
of Consent to Amend and Replace Agreements dated March 12, 2008 (filed as
Exhibit 4.9 to registrant’s Form 10-K for the year ended December 31,
2007, SEC file 0-12728, and incorporated herein by
reference).
|
|
4.10
|
Form
of Fifth Amended and Restated Note and Warrant Purchase Agreement (filed
as Exhibit 4.10 to registrant’s Form 10-K for the year ended December 31,
2007, SEC file 0-12728, and incorporated herein by
reference).
|
|
4.11
|
Waiver
and Amendment Agreement, effective September 15, 2008, and the
Registration Rights Agreement and common stock Warrants, made a part
thereof, among the respective parties thereto (filed as Exhibit 4.1 to
registrant’s Form 8-K filed September 18, 2008, SEC file 0-12728, and
incorporated herein by reference).
|
|
4.12
|
Exchange
Agreements, effective September 15, 2008, among the respective parties
thereto (filed as Exhibit 4.3 to the registrant’s Form 8-K filed September
15, 2008, SEC file 0-12728, and incorporated herein by
reference).
|
|
4.13
|
Form
of Consent to Amend and Replace Agreements dated June 10, 2009 (filed as
Exhibit 4.13 to the registrant’s Form 10-Q for the quarter ended September
30, 2009, SEC file 000-12728, and incorporated herein by
reference).
|
|
4.14
|
Form
of Consent to Amend and Replace Agreements dated June 24, 2009 (filed as
Exhibit 4.13 to the registrant’s Form 10-Q for the quarter ended September
30, 2009, SEC file 000-12728, and incorporated herein by
reference).
|
|
4.15
|
Form
of Consent to Amend and Replace Agreements dated September 16, 2009 (filed
as Exhibit 4.13 to the registrant’s Form 10-Q for the quarter ended
September 30, 2009, SEC file 000-12728, and incorporated herein by
reference).
|
|
4.16
|
Form
of Consent to Modifications dated April 19, 2010, modifying the terms of
the Fifth Amended Note and Warrant Purchase Agreement (filed as Exhibit
4.16 to the registrant’s Form 10-Q for the quarter ended March 30, 2010,
SEC file 000-12728, and incorporated herein by
reference).
|
|
4.17
|
Form
of Amendment Agreement dated April 22, 1010, modifying the terms of
certain warrants issued pursuant to the Waiver and Amendment Agreement
(filed as Exhibit 4.17 to the registrant’s Form 10-Q for the quarter ended
March 30, 2010, SEC file 000-12728, and incorporated herein by
reference).
|
|
5
|
Opinion of Honigman Miller Schwartz and Cohn
LLP.
|
|
8
|
N/A
|
|
9
|
N/A
|
|
10.1
|
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).
|
10.2
|
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).
|
|
10.3
|
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).
|
|
10.4
|
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).
|
|
10.5
|
Integral
Vision, Inc. 2008 Equity Incentive Plan (filed as exhibit 10.5 to the
registrant’s Form 10-KSB for the year ended December 31, 2008 and
incorporated herein by reference).
|
|
10.6
|
Amendment
and Restatement of Integral Vision, Inc. 2008 Equity Incentive Plan (filed
as Exhibit 10.6 to the registrant’s Schedule 14A filed March 26, 2009, SEC
file 000-12728, and incorporated herein by reference).
|
|
10.7
|
Form
of Amendment and Restatement of Integral Vision, Inc. 2008 Equity
Incentive Plan. (filed as Exhibit 10.7 to the registrant’s Form 10-Q for
the quarter ended March 30, 2010, SEC file 000-12728, and incorporated
herein by reference).
|
|
11
|
N/A
|
|
12
|
N/A
|
|
15
|
N/A
|
|
16
|
N/A
|
|
21
|
N/A
|
|
23.1
|
Consent
of Honigman Miller Schwartz and Cohn LLP (included in Exhibit
5).
|
|
23.2
|
Consent
of Rehmann Robson, independent registered public accounting
firm.
|
|
24
|
Power
of Attorney (filed as part of registrant’s Form SB-2 filed June 9, 2005,
SEC file 333-125669, and incorporated herein by
reference).
|
|
25
|
N/A
|
|
26
|
N/A
|
|
99
|
N/A
|
INTEGRAL
VISION, INC.
|
||
By:
|
/S/ Mark
R. Doede
|
|
Mark
R. Doede
President
|
Signatures
|
Title
|
|
Chairman
of the Board, Chief
|
||
/S/ Charles J. Drake
|
Executive
Officer and a Director
|
|
Charles
J. Drake
|
(Principal
Executive Officer)
|
|
President,
Chief Operating Officer ,
|
||
/S/ Mark R. Doede
|
Chief
Financial Officer, and a Director
|
|
Mark
R. Doede
|
(Principal
Financial Officer and
|
|
Principal
Accounting Officer)
|
||
/S/ Max A. Coon
|
Director
|
|
Max
A. Coon
|
||
/S/ Vincent Shunsky
|
Director
|
|
Vincent
Shunsky
|
||
/S/ William B. Wallace
|
Director
|
|
William
B. Wallace
|