Minnesota
|
0-22166
|
41-1439182
|
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(I.R.S.
Employer Identification Number)
|
2350
Helen Street
North
St. Paul, Minnesota
|
55109
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
£ |
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR
230.425)
|
£ |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
£ |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR
240.14d-2(b))
|
£ |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR
240.13e-4(c))
|
1. |
The
pro forma condensed balance sheet includes adjustments reflecting
the sale
of assets (primarily accounts receivable and inventories) to and
the
assumption of liabilities by WEB Technology as of September 30, 2006
pursuant to the Asset Purchase Agreement and an estimated loss of
$3.5
million associated with the disposal of such net assets. The pro
forma
condensed balance sheet also includes adjustments reflecting the
accrual
of $0.3 million of severance charges and estimated professional fees
directly attributable to the transaction.
|
2. |
The
pro forma statements of operations include adjustments which
reflect the elimination of revenues and costs associated with the
discontinued operations. Nonrecurring charges, including the estimated
loss on the disposal of such net assets, severance charges and
professional fees are not included in the pro forma statements of
operations. Such charges will be recorded in our quarter ended December
31, 2006.
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
1)
|
Pro
Forma
|
|||||||||||
Current
Assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
7,106
|
$
|
-
|
$
|
7,106
|
|||||||
Accounts
receivable, net
|
3,403
|
(339
|
)
|
(1B)
|
|
3,064
|
|||||||
Notes
receivable - current
|
-
|
188
|
(1A)
|
|
188
|
||||||||
Inventories
|
11,332
|
(3,562
|
)
|
(1B)
|
|
7,770
|
|||||||
Other
current assets
|
270
|
-
|
270
|
||||||||||
Total
current assets
|
22,111
|
(3,713
|
)
|
18,398
|
|||||||||
Property
and equipment, net
|
258
|
(45
|
)
|
(1B)
|
|
213
|
|||||||
|
|||||||||||||
Notes
receivable
|
-
|
334
|
(1A)
|
|
334
|
||||||||
Identifiable
intangible assets, net
|
171
|
(167
|
)
|
(1B)
|
|
4
|
|||||||
Other
assets
|
78
|
-
|
78
|
||||||||||
Total
assets
|
$
|
22,618
|
$
|
(3,591
|
)
|
$
|
19,027
|
Current
liabilities:
|
|||||||||||||
Current
portion of long-term debt
|
$
|
37
|
$
|
-
|
$
|
37
|
|||||||
Trade
accounts payable
|
864
|
(37
|
)
|
(1C)
|
|
827
|
|||||||
Accrued
compensation
|
876
|
(213
|
)
|
(1C)
|
|
663
|
|||||||
Accrued
severance
|
-
|
300
|
(1D)
|
|
300
|
||||||||
Other
accrued liabilities
|
1,167
|
163
|
(1C)
|
|
1,330
|
||||||||
Total
current liabilities
|
2,944
|
213
|
3,157
|
||||||||||
Long-term
debt, less current portion
|
70
|
-
|
70
|
||||||||||
Shareholders'
equity:
|
|||||||||||||
Common
stock
|
10
|
-
|
10
|
||||||||||
Additional
paid-in capital
|
61,658
|
-
|
61,658
|
||||||||||
Accumulated
deficit
|
(42,064
|
)
|
(3,804
|
)
|
(1E)
|
|
(45,868
|
)
|
|||||
Total
shareholders' equity
|
19,604
|
(3,804
|
)
|
15,800
|
|||||||||
Total
liabilities and shareholders' equity
|
$
|
22,618
|
$
|
(3,591
|
)
|
$
|
19,027
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
2)
|
Pro
Forma
|
|||||||||||
Net
sales
|
$
|
25,394
|
$
|
(2,283
|
)
|
(2A)
|
|
$
|
23,111
|
||||
Cost
of goods sold
|
12,938
|
(1,361
|
)
|
(2A)
|
|
11,577
|
|||||||
Gross
profit
|
12,456
|
(922
|
)
|
11,534
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
6,302
|
(1,377
|
)
|
(
2A)
|
|
4,925
|
|||||||
Research
and development
|
3,219
|
(688
|
)
|
(2A)
|
|
2,531
|
|||||||
Total
operating expenses
|
9,521
|
(2,065
|
)
|
7,456
|
|||||||||
Operating
income
|
2,935
|
1,143
|
4,078
|
||||||||||
Interest
income (expense), net
|
145
|
-
|
145
|
||||||||||
Income
before income taxes
|
3,080
|
1,143
|
4,223
|
||||||||||
Income
tax expense
|
(35
|
)
|
-
|
(35
|
)
|
||||||||
Income
from continuing operations
|
3,045
|
1,143
|
4,188
|
||||||||||
Loss
from discontinued operations
|
-
|
(1,143
|
)
|
(2A)
|
|
(1,143
|
)
|
||||||
Net
income
|
$
|
3,045
|
$
|
-
|
$
|
3,045
|
|||||||
Basic
income (loss) per share:
|
|||||||||||||
Continuing
operations
|
$
|
0.31
|
$
|
0.42
|
|||||||||
Discontinued
operations
|
-
|
(0.11
|
)
|
||||||||||
Net
income
|
$
|
0.31
|
$
|
0.31
|
|||||||||
Diluted
income (loss) per share:
|
|||||||||||||
Continuing
operations
|
$
|
0.29
|
$ |
0.40
|
|||||||||
Discontinued
operations
|
-
|
(0.11
|
)
|
||||||||||
Net
income
|
$
|
0.29
|
$
|
0.29
|
|||||||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
9,964
|
9,964
|
|||||||||||
Diluted
|
10,559
|
10,559
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
2)
|
Pro
Forma
|
|||||||||||
Net
sales
|
$
|
10,811
|
$
|
(2,970
|
)
|
(2A)
|
|
$
|
7,841
|
||||
Cost
of goods sold
|
5,417
|
(1,572
|
)
|
(2A)
|
|
3,845
|
|||||||
Gross
profit
|
5,394
|
(1,398
|
)
|
|
3,996
|
||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
5,192
|
(1,812
|
)
|
(
2A)
|
|
3,380
|
|||||||
Research
and development
|
2,236
|
(695
|
)
|
(2A)
|
|
1,541
|
|||||||
Total
operating expenses
|
7,428
|
(2,507
|
)
|
4,921
|
|||||||||
Operating
loss
|
(2,034
|
)
|
1,109
|
(925
|
)
|
||||||||
Interest
income (expense), net
|
101
|
-
|
101
|
||||||||||
Loss
before income taxes
|
(1,933
|
)
|
1,109
|
(824
|
)
|
||||||||
Income
tax expense
|
-
|
-
|
-
|
||||||||||
Loss
from continuing operations
|
(1,933
|
)
|
1,109
|
(824
|
)
|
||||||||
Loss
from discontinued operations
|
-
|
(1,109
|
)
|
(2A)
|
|
(1,109
|
)
|
||||||
Net
loss
|
$
|
(1,933
|
)
|
$
|
-
|
$
|
(1,933
|
)
|
|||||
Loss
per share - basic and diluted:
|
|||||||||||||
Continuing
operations
|
$
|
(0.20
|
)
|
$
|
(0.09
|
)
|
|||||||
Discontinued
operations
|
-
|
(0.12
|
)
|
||||||||||
Net
loss
|
$
|
(0.20
|
)
|
$
|
(0.20
|
)
|
|||||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
9,631
|
9,631
|
|||||||||||
Diluted
|
9,631
|
9,631
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
2)
|
Pro
Forma
|
|||||||||||
Net
sales
|
$
|
16,407
|
$
|
(3,423
|
)
|
(2A)
|
|
$
|
12,984
|
||||
Cost
of goods sold
|
8,316
|
(1,874
|
)
|
(2A)
|
|
6,442
|
|||||||
Gross
profit
|
8,091
|
(1,549
|
)
|
6,542
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
7,058
|
(2,325
|
)
|
(2A)
|
|
4,733
|
|||||||
Research
and development
|
3,125
|
(902
|
)
|
(2A)
|
|
2,223
|
|||||||
Total
operating expenses
|
10,183
|
(3,227
|
)
|
6,956
|
|||||||||
Operating
loss
|
(2,092
|
)
|
1,678
|
(414
|
)
|
||||||||
Interest
income (expense), net
|
141
|
-
|
141
|
||||||||||
Loss
before income taxes
|
(1,951
|
)
|
1,678
|
(273
|
)
|
||||||||
Income
tax benefit
|
30
|
-
|
30
|
||||||||||
Loss
from continuing operations
|
(1,921
|
)
|
1,678
|
(243
|
)
|
||||||||
Loss
from discontinued operations
|
-
|
(1,678
|
)
|
(2A)
|
|
(1,678
|
)
|
||||||
Net
loss
|
$
|
(1,921
|
)
|
$
|
-
|
$
|
(1,921
|
)
|
|||||
Loss
per share - basic and diluted:
|
|||||||||||||
Continuing
operations
|
$
|
(0.20
|
)
|
$
|
(0.03
|
)
|
|||||||
Discontinued
operations
|
-
|
(0.17
|
)
|
||||||||||
Net
loss
|
$
|
(0.20
|
)
|
$
|
(0.20
|
)
|
|||||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
9,634
|
9,634
|
|||||||||||
Diluted
|
9,634
|
9,634
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
2)
|
Pro
Forma
|
|||||||||||
Net
sales
|
$
|
27,789
|
$
|
(5,030
|
)
|
(2A)
|
|
$
|
22,759
|
||||
Cost
of goods sold
|
12,000
|
(2,653
|
)
|
(2A)
|
|
9,347
|
|||||||
Gross
profit
|
15,789
|
(2,377
|
)
|
13,412
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
8,728
|
(2,695
|
)
|
(
2A)
|
|
6,033
|
|||||||
Research
and development
|
3,593
|
(1,029
|
)
|
(2A)
|
|
2,564
|
|||||||
Total
operating expenses
|
12,321
|
(3,724
|
)
|
|
8,597
|
||||||||
Operating
income
|
3,468
|
1,347
|
4,815
|
||||||||||
Interest
income (expense), net
|
(13
|
)
|
|
|
|
(13
|
)
|
||||||
Income
before income taxes
|
3,455
|
1,347
|
4,802
|
||||||||||
Income
tax expense
|
(52
|
)
|
-
|
(52
|
)
|
||||||||
Income
from continuing operations
|
3,403
|
1,347
|
4,750
|
||||||||||
Loss
from discontinued operations
|
-
|
(1,347
|
)
|
(2A)
|
|
(1,347
|
)
|
||||||
Net
income
|
$
|
3,403
|
$
|
-
|
$
|
3,403
|
|||||||
Basic
income (loss) per share:
|
|||||||||||||
Continuing
operations
|
$
|
0.35
|
$
|
0.50
|
|||||||||
Discontinued
operations
|
-
|
(0.14
|
)
|
||||||||||
Net
income
|
$
|
0.35
|
$
|
0.35
|
|||||||||
Diluted
income (loss) per share:
|
|||||||||||||
Continuing
operations
|
$
|
0.34
|
$
|
0.47
|
|||||||||
Discontinued
operations
|
-
|
(0.13
|
)
|
||||||||||
Net
income
|
$
|
0.34
|
$
|
0.34
|
|||||||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
9,589
|
9,589
|
|||||||||||
Diluted
|
10,113
|
10,113
|
As
Historically Reported
|
Pro
Forma Adjustments
(Note
2)
|
Pro
Forma
|
|||||||||||
Net
sales
|
$
|
14,089
|
$
|
(4,021
|
)
|
(2A)
|
|
$
|
10,068
|
||||
Cost
of goods sold
|
6,649
|
(1,965
|
)
|
(2A)
|
|
4,684
|
|||||||
Gross
profit
|
7,440
|
(2,056
|
)
|
5,384
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administrative
|
6,399
|
(2,278
|
)
|
(2A)
|
|
4,121
|
|||||||
Research
and development
|
2,641
|
(946
|
)
|
(2A)
|
|
1,695
|
|||||||
Total
operating expenses
|
9,040
|
(3,224
|
)
|
5,816
|
|||||||||
Operating
loss
|
(1,600
|
)
|
1,168
|
(432
|
)
|
||||||||
Interest
income (expense), net
|
41
|
-
|
|
|
41
|
||||||||
Loss
before income taxes
|
(1,559
|
)
|
1,168
|
(391
|
)
|
||||||||
Income
tax benefit
|
-
|
-
|
-
|
||||||||||
Loss
from continuing operations
|
(1,559
|
)
|
1,168
|
(391
|
)
|
||||||||
Loss
from discontinued operations
|
-
|
(1,168
|
)
|
(2A)
|
|
(1,168
|
)
|
||||||
Net
loss
|
$
|
(1,559
|
)
|
$
|
-
|
$
|
(1,559
|
)
|
|||||
Loss
per share - basic and diluted:
|
|||||||||||||
Continuing
operations
|
$
|
(0.16
|
)
|
$
|
(0.04
|
)
|
|||||||
Discontinued
operations
|
-
|
(0.12
|
)
|
||||||||||
Net
loss
|
$
|
(0.16
|
)
|
$
|
(0.16
|
)
|
|||||||
Weighted
average common shares outstanding:
|
|||||||||||||
Basic
|
9,477
|
9,477
|
|||||||||||
Diluted
|
9,477
|
9,477
|
(A) |
Proceeds
received from WEB Technology in the form of a note receivable with
a
principal amount of $522,000, payable over two years plus interest
of
5%:
|
Note
receivable - current portion
|
$
|
188
|
||
Note
receivable - long term portion
|
|
334
|
||
Total
|
$
|
522
|
(B) |
Assets
transferred to WEB Technology pursuant to the Asset Purchase
Agreement:
|
Accounts
receivable
|
$
|
(339
|
)
|
|
Inventories
|
(3,562
|
)
|
||
Property
and equipment
|
(45
|
)
|
||
Identifiable
intangible assets
|
(167
|
)
|
||
Total
|
$
|
(4,113
|
)
|
(C) |
Liabilities
assumed by WEB Technology pursuant to the Asset Purchase
Agreement:
|
Accounts
payable
|
$
|
(37
|
)
|
|
Accrued
compensation
|
(213
|
)
|
||
Other
accrued liabilities
|
(147
|
)
|
||
Total
|
$
|
(397
|
)
|
Other
accrued liabilities
|
$
|
280
|
Other
accrued liabilities
|
$
|
30
|
(D) |
Estimated
severance charges attributable directly to the
transaction:
|
Accrued
severance
|
$
|
300
|
(E) |
Adjustments
to shareholders’ equity:
|
Estimated
loss on the sale of net assets reflected in Notes 1(A), 1(B) and
1(C)
above
|
$
|
(3,474
|
)
|
|
Estimated
severance charges and professional fees reflected in Notes 1(C) and
1(D) above
|
(330
|
)
|
||
Total
|
$
|
(3,804
|
)
|
(A) |
Elimination
of revenues and costs associated with the sold product lines and
operations:
|
Nine
Months
Ended
Sept. 30,
|
Year
Ended December 31,
|
|||||||||||||||
2006
|
2005
|
2005
|
2004
|
2003
|
||||||||||||
Net
Revenues
|
$
|
2,283
|
$
|
2,970
|
$
|
3,423
|
$
|
5,030
|
$
|
4,021
|
||||||
Cost
of Goods Sold
|
(1,361
|
)
|
(1,572
|
)
|
(1,874
|
)
|
(2,653
|
)
|
(1,965
|
)
|
||||||
Selling,
general and administrative
|
(1,377
|
)
|
(1,812
|
)
|
(2,325
|
)
|
(2,695
|
)
|
(2,278
|
)
|
||||||
Research
and Development
|
(688
|
)
|
(695
|
)
|
(902
|
)
|
(1,029
|
)
|
(946
|
)
|
||||||
Loss
from discontinued operations
|
$
|
(1,143
|
)
|
$
|
(1,109
|
)
|
$
|
(1,678
|
)
|
$
|
(1,347
|
)
|
$
|
(1,168
|
)
|
Exhibit
No.
|
Description
|
10.1
10.2
|
Asset
Purchase Agreement by and among Aetrium Incorporated, Aetrium Corporation,
Aetrium-WEB Technology LLP and WEB Technology, Inc. dated December
28,
2006
Memorandum
from Doug Hemer to Keith Williams dated December 28,
2006
|
Exhibit
No.
|
Description
|
Method
of Filing
|
10.1
10.2
|
Asset
Purchase Agreement by and among Aetrium Incorporated, Aetrium Corporation,
Aetrium-WEB Technology LLP and WEB Technology, Inc. dated December
28,
2006
Memorandum
from Doug Hemer to Keith Williams dated December 28, 2006
|
Filed
herewith
Filed
herewith
|
ARTICLE
I SALE AND PURCHASE OF ASSETS
|
1
|
1.1
Transfer
of Assets
|
1
|
1.2
Excluded
Assets
|
3
|
1.3
Assumed
Liabilities of Buyer
|
3
|
1.4
Liabilities
Not Assumed
|
4
|
1.5
Assignments
Requiring Consents
|
4
|
1.6
Purchase
Price
|
5
|
1.7
Allocation
of Purchase Price
|
5
|
ARTICLE
II CLOSING
|
6
|
2.1
Closing
|
6
|
2.2
Deliveries
of Seller
|
6
|
2.3
Deliveries
of Buyer
|
6
|
ARTICLE
III REPRESENTATIONS AND WARRANTIES OF SELLER
|
7
|
3.1
Corporate
Organization
|
7
|
3.2
Authorization
|
7
|
3.3
Non-Contravention
|
7
|
3.4
Consents
and Approvals
|
7
|
3.5
Title
to Assets
|
7
|
ARTICLE
IV REPRESENTATIONS AND WARRANTIES OF BUYER
|
8
|
4.1
Buyer's
Organization
|
8
|
4.2
Due
Authorization, Execution and Delivery; Effect of Agreement
|
8
|
4.3
Non
Contravention
|
8
|
4.4
Consents
|
8
|
4.5
Financial
Statements
|
8
|
ARTICLE
V COVENANTS
|
9
|
5.1
Cooperation
and Assignments
|
9
|
5.2
Further
Assurances
|
9
|
5.3
Accounts
Receivable and Accounts Payable
|
9
|
5.4
Continuation
Payments
|
9
|
5.5
Customer
Support
|
10
|
5.6
"AS
IS" Sale
|
10
|
5.7
Cooperation
|
10
|
5.8
License
|
11
|
5.9
Security
Deposit
|
11
|
ARTICLE
VI CONDITIONS TO BUYER'S OBLIGATIONS
|
11
|
6.1
Representations,
Warranties and Covenants of Seller
|
11
|
6.2
No
Prohibition
|
11
|
6.3
Further
Action
|
11
|
6.4
Deliveries
|
11
|
ARTICLE
VII CONDITIONS TO SELLER'S OBLIGATIONS
|
12
|
7.1
Representations,
Warranties and Covenants of Buyer
|
12
|
7.2
No
Prohibition
|
12
|
7.3
Further
Action
|
12
|
7.4
Deliveries
|
12
|
ARTICLE
VIII MISCELLANEOUS
|
12
|
8.1
Entire
Agreement
|
12
|
8.2
Successors
and Assigns
|
12
|
8.3
Counterparts
|
13
|
8.4
Headings
|
13
|
8.5
Modifications
and Waivers
|
13
|
8.6
Broker's
Fees
|
13
|
8.7
Expenses
|
13
|
8.8
Notices
|
13
|
8.9
Arbitration
|
14
|
8.10
Governing
Law; Consent to Jurisdiction
|
15
|
8.11
Public
Announcements
|
15
|
8.12
Severability
|
15
|
8.13
No
Third Party Beneficiaries
|
15
|
8.14
Rule
of Construction
|
15
|
Accounts
Receivable
|
2
|
Allocation
Schedule
|
5
|
Assets
|
1
|
Assumed
Liabilities
|
3
|
Authorit(y)(ies)
|
7
|
Business
|
1
|
Business
Balance Sheet
|
2
|
Buyer
|
1
|
Buyer
Balance Sheet
|
8
|
Closing
|
6
|
Closing
Date
|
6
|
Consent(s)
|
7
|
Encumbrances
|
7
|
Excluded
Assets
|
3
|
Facility
Lease
|
4
|
General
Partner
|
7
|
Interests
|
4
|
Inventory
|
2
|
Laws
|
7
|
Liabilities
|
9
|
Note
|
5
|
Product
Lines
|
1
|
Purchase
Price
|
5
|
Seller
|
1
|
Technology
Rights
|
2
|
Date:
|
December
28, 2006
|
To:
|
Keith
Williams
|
Cc:
|
Joe
Levesque
|
From:
|
Doug
Hemer
|
Subj:
|
Severance
Benefits
|
1. |
We
will pay you one year’s salary ($150,000) over two years in equal payments
on our regular payroll days commencing the first payroll day in January
2007.
|
2. |
We
will continue to fund the employer portion of your medical, dental
and
life insurance coverages for two years, or until you are in another
group
plan. While you are on COBRA, we will deduct our standard employee
premium
share from your severance payments under (1) above. After COBRA we
will
add to the severance payments under (1) above the amount of our standard
COBRA premium less our standard employee premium share. For dental,
we
will work with you to subsidize whatever dental insurance works best
for
you.
|
3. |
We
are amending your outstanding options to be exercisable through December
31, 2007 (except that your options granted May 2, 2002 will expire
on May
2, 2007).
|