Delaware
|
58-2342021
|
|
(State
or other jurisdiction of
|
(I.R.S.
employer
|
|
incorporation
or organization)
|
identification
no.)
|
|
420
Lexington Avenue, Suite 518
|
||
New
York, New York 10170
|
10170
|
|
(Address
of principal executive offices)
|
(Zip
code)
|
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
|
Common
Stock, par value $0.01 per share
|
American
Stock Exchange
|
|
Redeemable
Common Stock Purchase Warrants
|
American
Stock Exchange
|
Title
of each Class
|
Number
of Shares
Outstanding
|
|
Common
Stock, $0.01 par value
|
26,869,211
|
|
Redeemable
Common Stock Purchase Warrants
|
7,281,838
|
Page
|
||
3
|
||
14
|
||
14
|
||
14
|
||
15
|
||
17
|
||
18
|
||
34
|
||
34
|
||
34
|
||
34
|
||
36
|
||
36
|
||
36
|
||
36
|
||
36
|
||
36
|
||
Index to Consolidated Financial Statements |
F-1
|
· |
Capitalize
upon the growth in VoIP, a market that Insight Research Corporation
expects to grow from $82 billion in 2005 to nearly $197 billion by
2007
and expand our international penetration of VoIP applications to
consumers
and corporations;
|
· |
Deliver
a customized VoIP service designed to meet the needs of the emerging
markets and communities of interest
worldwide;
|
· |
Expand
into the free service market space with the introduction of a new
service
offering;
|
· |
Establish
our company as an “early mover” in target
markets;
|
· |
Continue
to expand the number of partnerships globally to facilitate the
distribution of our VoIP services;
and
|
· |
Acquire
additional communications licenses through existing and new strategic
relationships.
|
· |
VoIP
:
Our VoIP carrier and VoIP retail services, combined, have accounted
for
the majority of our revenues in 2005 and 2004. Our retail VoIP service
enables customers, typically for a lower cost than traditional telephony,
to place voice calls anywhere in the world using their personal computer,
Internet protocol phone or regular telephone when accompanied by
a
hardware device. VoIP services utilize the Internet as opposed to
circuit
switching (traditional telephony technology), thereby offering cost
savings to customers. These services are primarily offered under
our
retail brand efonica directly to consumers, corporations, distribution
partners, carriers or Internet Service Providers around the world.
In
select cases, we will also provide co-branded and private label solutions.
Our services can be used through the PC, an IP phone or a regular
phone
when connected to an adapter, and are offered to customers located
in
Asia, the Middle East, Africa, and Latin America, and we are currently
expanding into the Caribbean. In the second quarter of 2006, we expect
to
roll out a free VoIP service designed to meet the needs of the free
service segment of the market, as well as other advanced
services.
|
· |
Internet
Access and Managed Private Networks
:
We
offer Internet access and managed private networks on a limited basis.
We
look to create partnerships with Internet Service Providers to bundle
VoIP
with Internet access, as well as offer these services to corporations
and
carriers. We offer peering with multiple tier-one Internet backbone
providers utilizing an intelligent routing capability. This ensures
efficiency, speed and reliability. The tier-one providers we utilize
own
or control a national network that trades traffic with other national
providers. This traffic trading is referred to as “peering”. A tier-one
provider can carry its own Internet traffic across the country and
hand it
off at any one of the public or private hand-off locations known
as
“peering points,” metropolitan access points or national access points. In
regions where we do not own network facilities, we utilize other
carriers’
facilities. We offer managed end-to-end networks that typically connect
multi-national corporations in emerging markets with locations in
other
countries. We also market this service to software developers, call
centers, and telemarketing facilities, all of which rely on high
quality,
reliable service. In markets where we do not have network facilities
deployed, we utilize other carriers’ networks, allowing us to provide an
integrated global network that can connect a customer to virtually
anywhere in the world. We also offer services on a private label
basis as
a subcontractor for other communication carriers that are seeking
Internet
access in, or network connectivity to, countries that they do not
otherwise service.
|
· |
Co-location
:
We
offer facility co-location services to other communication service
providers, enabling them to co-locate their equipment within our
facility,
or lease a portion of our equipment. Often, we provide wholesale
services
to the parties who co-locate with
us.
|
· |
Market
Customized VoIP Calling Plans to Consumers, Corporations and
Enterprises
|
· |
Establish
Local Partners for In-Country Distribution and
Support
|
· |
Deploy
Proprietary Directed SIP Peer-to-Peer Technology to Provide Free
VoIP
Calling Between Customers
|
· |
Deploy
a Carrier Grade Network
Infrastructure
|
· |
Develop
International Interconnections to
Carriers
|
· |
Exploit
Communication Patterns Among and Between Our
Markets
|
· |
Provide
Equipment Customized to Meet Needs of Customers in the Emerging Markets
and Communities of
Interest
|
· |
Direct
Sales and Regional Management
—We
have a direct sales force that sells our products and services to
corporations and carriers. We also have regional sales management
that
focuses on Latin America, Asia, Africa, the Middle East and the Caribbean.
The regional executives manage and grow existing revenue streams
from
partners and defined strategic accounts, identify and develop new
partnerships, develop strategies for market penetration, identify
new
market opportunities, and coordinate internal support
activities.
|
· |
Agents
—
We
use independent sales agents to sell our services. Our sales agents
are
compensated on a commission-based structure. We typically control
the
product, pricing, branding, technical and secondary level customer
support, billing and collections.
|
· |
Partnerships
—We
seek to develop partnership arrangements in each of our markets with
companies that are able to distribute and support our services. These
partners can be ISPs, retail store chains, carriers, cable operators
and
other distribution companies. In addition to local distribution and
support, our partners may provide or arrange for last mile connectivity
required for the delivery of local Internet access and private networks.
We also focus on the development of global partnerships that have
multi-country distribution
capabilities.
|
· |
Strategic
Ventures
—We
enter into agreements with other companies to market and distribute
each
other’s products and services to the customer and prospect base of the
other. The providing party usually will support and bill its own
products.
Depending on the strategic venture, we may pay or receive a commission,
share revenue and/or profits with each
other.
|
· |
A
full suite of services that complement our VoIP service offerings
as
opposed to a single offering;
|
· |
The
ability to offer prepaid, monthly recurring service plans and free
service
to customers using broadband or dial-up Internet
access;
|
· |
Our
focus on emerging markets in Latin America, Asia, the Middle East,
Africa,
and the Caribbean;
|
· |
Customers
will be able to make calls between any combination of computers,
Internet
connected telephones, wireless devices, and other SIP-enabled
hardware;
|
· |
An
international partnership and distribution model which provides for
faster
service deployment, reduced capital requirements and cost-efficient
service delivery;
|
· |
Recently
acquired Directed SIP Peer-to-Peer technology that allows us to expand
our
existing suite of paid service offerings and incorporate a free call
service to accommodate that growing market segment;
and,
|
· |
A
strategy of using local partners to enable us to access new markets,
secure or obtain communication licenses, enhance distribution and
provide
local customer support.
|
1. |
Fusion
Telecommunications International
|
2. |
FTI
|
3. |
Diamond
/ Block Logo
|
4. |
Diamond
Logo
|
5. |
Fusion
|
6. |
Fusion
Telecom
|
7. |
efonica
(logo)
|
8. |
Efonica
|
1. |
Fusion
Tel
|
2. |
Fusion
(logo)
|
3. |
HEAR
THE DIFFERENCE
|
Location
|
Lease
expiration
|
Annual
Rent
|
Purpose
|
Approx.
sq. ft
|
|||||||||
420
Lexington Avenue, Suite 1718-22
New
York, New York 10170
|
October
2015
|
$
|
428,000(1
|
)
|
Lease
of principal
executive
offices
|
9,000
|
|||||||
75
Broad Street
New
York, New York 10007
|
March
2010
|
$
|
615,000
(2
|
)
|
Lease
of network
facilities
|
15,000
|
|||||||
1475
W. Cypress Creek Road
Suite
204
Fort
Lauderdale, Florida 33309
|
May
2014
|
$
|
164,000
(3
|
)
|
Lease
of network
facilities
and office space
|
13,100
|
|||||||
Premises
GO2- GO3
Building
No. 9
Dubai
Internet City
Dubai,
United Arab Emirates
|
December
2006
|
$
|
42,000
|
Lease
of office space
|
1,300
|
||||||||
Kingston,
Jamaica
30-36
Knutsford Boulevard
Kingston
5, Jamaica
|
May
2010
|
$
|
31,000
(4
|
)
|
Lease
of office space
|
5,600
|
|||||||
(1) |
This
lease is subject to gradual increase to $509,000 from years 2007
to
2015.
|
(2) |
This
lease is subject to gradual increase to $673,000 from years 2007
to
2010.
|
(3) |
This
lease is subject to gradual increase to $215,000 from years 2007
to
2014.
|
(4)
|
This
lease is subject to increase from May 2006 by 10% more than the change
in
the CPI, or the previous lease year provided that no increase shall
exceed
12.5% of the previous years’ rent or fall below 5% of the previous years’
rent.
|
Year
Ended December 31, 2005
|
High
|
Low
|
|||||
First
Quarter
|
$
|
7.70
|
$
|
4.90
|
|||
Second
Quarter
|
$
|
5.11
|
$
|
4.05
|
|||
Third
Quarter
|
$
|
4.70
|
$
|
3.51
|
|||
Fourth
Quarter
|
$
|
3.70
|
$
|
2.30
|
Year
Ended December
31,
2005
|
High
|
Low
|
|||||
First
Quarter
|
$
|
1.42
|
$
|
0.85
|
|||
Second
Quarter
|
$
|
0.95
|
$
|
0.45
|
|||
Third
Quarter
|
$
|
0.64
|
$
|
0.40
|
|||
Fourth
Quarter
|
$
|
0.53
|
$
|
0.23
|
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
|
|||||||
Equity
compensation plans approved by
security
holders
|
2,042,799
|
$
|
4.05
|
638,058
|
||||||
Equity
compensation plans not approved by
security
holders
|
—
|
—
|
—
|
|||||||
Total
|
2,042,799
|
$
|
4.05
|
638,058
|
Years
Ended December 31,
|
||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
Revenues
|
$
|
49,364,542
|
$
|
49,557,973
|
$
|
32,018,471
|
$
|
25,537,163
|
$
|
28,142,302
|
||||||
Operating
expenses:
|
||||||||||||||||
Cost
of revenues
|
45,048,917
|
42,927,994
|
27,855,508
|
23,638,447
|
23,139,984
|
|||||||||||
Depreciation
and amortization
|
1,510,172
|
1,804,184
|
1,981,805
|
2,361,495
|
1,948,823
|
|||||||||||
Loss
on impairment
|
—
|
—
|
375,000
|
467,765
|
2,825,149
|
|||||||||||
Selling,
general and administrative
expenses
|
11,939,001
|
9,804,405
|
8,575,807
|
9,626,160
|
10,085,468
|
|||||||||||
Total
Operating Expenses
|
58,498,090
|
54,536,583
|
38,788,120
|
36,093,867
|
37,999,424
|
|||||||||||
Operating
loss
|
(9,133,548
|
)
|
(4,978,610
|
)
|
(6,769,649
|
)
|
(10,556,704
|
)
|
(9,857,122
|
)
|
||||||
Other
income (expense):
|
||||||||||||||||
Interest
income (expense), net
|
39,360
|
(2,228,060
|
)
|
(846,896
|
)
|
(1,058,345
|
)
|
(543,754
|
)
|
|||||||
Gain
(loss) on settlements of debt
|
(75,927
|
)
|
2,174,530
|
3,918,295
|
1,812,092
|
—
|
||||||||||
Gain
(loss) from investment in Estel
|
(541,876
|
)
|
(519,728
|
)
|
(746,792
|
)
|
326,367
|
(1,711,352
|
)
|
|||||||
Other
|
(195,346
|
)
|
(15,965
|
)
|
(97,766
|
)
|
98,626
|
—
|
||||||||
Minority
interests
|
175,353
|
(7,654
|
)
|
157,617
|
19,440
|
—
|
||||||||||
Total
other income (expense)
|
(598,436
|
)
|
(596,877
|
)
|
2,384,458
|
1,198,180
|
(2,255,106
|
)
|
||||||||
Loss
from continuing operations
|
(9,731,984
|
)
|
(5,575,487
|
)
|
(4,385,191
|
)
|
(9,358,524
|
)
|
(12,112,288
|
)
|
||||||
Discontinued
operations:
|
||||||||||||||||
Income
(loss) from discontinued operations
|
336,910
|
545,215
|
208,620
|
—
|
(7,029,511
|
)
|
||||||||||
Net
loss
|
$
|
(9,395,074
|
)
|
$
|
(5,030,272
|
)
|
$
|
(4,176,571
|
)
|
$
|
(9,358,524
|
)
|
$
|
(19,141,739
|
)
|
Losses applicable to common stockholders: | ||||||||||||||||
Loss
from continuing operations
|
$
|
(9,731,984
|
)
|
$
|
(5,575,487
|
)
|
$
|
(4,385,191
|
)
|
$
|
(9,358,524
|
)
|
$
|
(12,112,228
|
)
|
|
Preferred
stock dividends
|
—
|
(385,918
|
)
|
(635,254
|
)
|
(642,552
|
)
|
—
|
||||||||
Net
loss applicable to common
stockholders
from continuing operations:
|
(9,731,984
|
)
|
(5,961,405
|
)
|
(5,020,445
|
)
|
(10,001,076
|
)
|
(12,112,228
|
)
|
||||||
Income
(loss) from discontinued operations
|
336,910
|
545,215
|
208,620
|
—
|
(7,029,511
|
)
|
||||||||||
Net
loss applicable to common stockholders
|
$
|
(9,395,074
|
)
|
$
|
(5,416,190
|
)
|
$
|
(4,811,825
|
)
|
$
|
(10,001,076
|
)
|
$
|
(19,141,739
|
)
|
|
Years
Ended December 31,
|
||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
Operating
data:
|
||||||||||||||||
Capital
expenditures
|
$
|
(1,877,252
|
)
|
$
|
(627,219
|
)
|
$
|
(582,149
|
)
|
$
|
(427,057
|
)
|
$
|
(346,452
|
)
|
|
Summary
Cash Flow Data:
|
||||||||||||||||
Net
cash used in operating activities
|
(7,980,651
|
)
|
|
(4,874,834
|
)
|
|
(4,884,543
|
)
|
|
(4,265,500
|
)
|
|
(9,424,534
|
)
|
||
Net
cash used in investing activities
|
(2,396,445
|
)
|
(250,460
|
)
|
(744,071
|
)
|
(983,453
|
)
|
(830,843
|
)
|
||||||
Net
cash provided by financing activities
|
20,798,874
|
6,288,375
|
8,097,832
|
5,985,380
|
10,084,405
|
|||||||||||
Balance
Sheet Data (at period end):
|
||||||||||||||||
Cash
|
$
|
14,790,504
|
$
|
4,368,726
|
$
|
3,205,645
|
$
|
736,427
|
$
|
—
|
||||||
Restricted
cash
|
—
|
380,276
|
736,626
|
1,051,182
|
784,000
|
|||||||||||
Property
and equipment
|
12,459,595
|
11,022,330
|
10,078,806
|
10,623,109
|
11,715,389
|
|||||||||||
Property
and equipment, net
|
4,516,271
|
3,271,474
|
3,743,293
|
5,649,787
|
8,281,089
|
|||||||||||
Total
assets
|
34,385,779
|
13,662,117
|
11,681,625
|
10,992,016
|
12,624,810
|
|||||||||||
Total
debt
|
1,577,615
|
5,687,631
|
4,644,904
|
9,151,925
|
11,729,653
|
|||||||||||
Redeemable
preferred stock
|
—
|
9,716,026
|
3,466,538
|
—
|
—
|
|||||||||||
Total
stockholders’ equity (deficit)
|
17,721,641
|
(13,290,029
|
)
|
(9,866,927
|
)
|
(14,867,407
|
)
|
(11,581,006
|
)
|
|
Years
Ended December 31,
|
|||||||||
|
2005
|
2004
|
2003
|
|||||||
Revenues
|
$
|
49,364,542
|
$
|
49,557,973
|
$
|
32,018,471
|
||||
Operating
expenses:
|
||||||||||
Cost
of revenues
|
45,048,917
|
42,927,994
|
27,855,508
|
|||||||
Depreciation
and amortization
|
1,510,172
|
1,804,184
|
1,981,805
|
|||||||
Loss
on impairment
|
—
|
—
|
375,000
|
|||||||
Selling,
general and administrative
|
11,939,001
|
9,804,405
|
8,575,807
|
|||||||
Operating
loss
|
(9,133,548
|
)
|
(4,978,610
|
)
|
(6,769,649
|
)
|
||||
Other
income (expense):
|
||||||||||
Interest
income (expense), net
|
39,360
|
(2,228,060
|
)
|
(846,896
|
)
|
|||||
Gain
(loss) on settlements of debt
|
(75,927
|
)
|
2,174,530
|
3,918,295
|
||||||
Loss
from investment in Estel
|
(541,876
|
)
|
(519,728
|
)
|
(746,792
|
)
|
||||
Other
|
(195,346
|
)
|
(15,965
|
)
|
(97,766
|
)
|
||||
Minority
interests
|
175,353
|
(7,654
|
)
|
157,617
|
||||||
Total other income (expense)
|
(598,436
|
)
|
(596,877
|
)
|
2,384,458
|
|||||
Loss
from continuing operations
|
(9,731,984
|
)
|
(5,575,487
|
)
|
(4,385,191
|
)
|
||||
Gain
from discontinued operations
|
336,910
|
545,215
|
208,620
|
|||||||
Net
loss
|
$
|
(9,395,074
|
)
|
$
|
(5,030,272
|
)
|
$
|
(4,176,571
|
)
|
|
|
Years
Ended December 31,
|
|||||||||
|
2005
|
2004
|
2003
|
|||||||
Revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||
Operating
expenses:
|
||||||||||
Cost
of revenues
|
91.3
|
%
|
86.6
|
%
|
87.0
|
%
|
||||
Depreciation
and amortization
|
3.1
|
%
|
3.6
|
%
|
6.2
|
%
|
||||
Loss
on impairment
|
0.0
|
%
|
0.0
|
%
|
1.2
|
%
|
||||
Selling,
general and administrative
|
24.2
|
%
|
19.8
|
%
|
26.8
|
%
|
||||
Operating
loss
|
(18.6
|
)%
|
(10.0
|
)%
|
(21.1
|
)%
|
||||
|
||||||||||
Other
income (expense):
|
||||||||||
Interest
expense, net
|
0.1
|
%
|
(4.5
|
)%
|
(2.6
|
)%
|
||||
Gain
(loss) on settlement of debt
|
(0.2
|
)%
|
4.4
|
%
|
12.2
|
%
|
||||
Loss
on equity investment
|
(1.1
|
)%
|
(1.0
|
)%
|
(2.3
|
)%
|
||||
Other
|
(0.4
|
)%
|
0.0
|
%
|
0.3
|
%
|
||||
Minority
interests
|
0.4
|
%
|
0.0
|
%
|
0.5
|
%
|
||||
Total
other income (expense)
|
(1.2
|
)%
|
(1.2
|
)%
|
7.4
|
%
|
||||
Loss
from continuing operations
|
(19.8
|
)%
|
(11.3
|
)%
|
(13.7
|
)%
|
||||
Gain
from discontinued operations
|
0.7
|
%
|
1.1
|
%
|
0.7
|
%
|
||||
Net
loss
|
(19.1
|
)%
|
(10.2
|
)%
|
(13.0
|
)%
|
||||
· |
Capital
Fund-Raising
—
In February 2005, we closed on our initial public offering of securities
of 3,600,000 shares of common stock at a price of $6.45 per share
and
3,600,000 redeemable common stock purchase warrants at $.05 per warrant.
Net proceeds of the offering were approximately $20.4 million. On
March
30, 2005, our underwriters exercised their over-allotment option
and
purchased an additional 480,000 shares of common stock and 540,000
purchase warrants. We received an additional $2.9 million in net
proceeds
from the closing on the over-allotment
option.
|
· |
Debt
Reduction
—
Upon completion of our IPO we repaid approximately $1.5 million in
outstanding debt. In addition, $2.5 million of convertible debt was
converted into 651,515 shares of common stock. During May 2005, we
repaid
an additional $0.2 million of debt.
|
· |
Conversion
of Series C Preferred Stock
—
The $10.0 million liability related to the 109,962 shares of
outstanding Series C Preferred Stock was converted into equity (3,141,838
shares of common stock).
|
· |
VoIP
to Consumers and Corporations Revenue Growth
—
Revenue in our retail VoIP to consumers and corporations segment
grew
20.7% during 2005 over 2004. This segment’s revenue is expected to
increase significantly once our new VoIP products and services are
rolled
out.
|
· |
Purchase
of a Jamaica Entity
—
In January 2005, we concluded the purchase of a 51.0% interest in
Convergent Technologies, which has international and domestic license
agreements with the Jamaican
government.
|
· |
Purchase
of Efonica
—
In February 2005, we acquired the remaining 49.8% interest in our
Efonica
joint venture.
|
· |
Turkey
Purchase Agreement
—
In May 2005, we closed on the stock purchase agreement with an entity
in
Turkey to acquire 75% of the shares from the existing shareholders.
This
subsidiary will enable us to provide VoIP services under our Efonica
brand
and other Internet services to corporations and consumers in
Turkey.
|
· |
Manufacturing
and Distribution Agreement
—
In August 2005, we signed an agreement to partner with a leading
manufacturer of VoIP and communication technology hardware devices.
This
partnership will focus on the development and manufacturing of a
complete
line of branded VoIP hardware devices that will enable consumers
and
corporations to access our service suite from anywhere in the world.
The
manufacturer has also agreed to work with us on the distribution
of our
efonica VoIP services plans, and plans to market its VoIP hardware
devices
pre-configured or set-up with our efonica service in a revenue sharing
arrangement.
|
· |
iFreedom
—
On
November 14, 2005, we entered into an agreement to acquire the
assets of
iFreedom Communications International Holdings Limited (“iFreedom”), and a
number of its subsidiaries, an entity that markets monthly recurring
international VoIP service plans geared to meet the needs of consumers
and
businesses in the emerging markets. The agreement provided for
a purchase
price of $500,000 in cash, and 1,100,000 shares of stock, of which
750,000
shares were to be held in escrow and were subject to a performance
based
earn out. Under the terms of the agreement, we would have acquired
iFreedom’s customer base as well as operations in Hong Kong, the
Philippines, Malaysia, the United Kingdom, and the United States.
As
certain closing conditions have not yet been met by iFreedom, the
parties
have been working in good faith to renegotiate the terms and conditions
of
the transaction and have reached a proposed resolution. Fusion
now plans
to acquire iFreedom's operations in Malaysia and the Philippines.
In
addition, Fusion would hire certain of iFreedom’s employees and
potentially acquire certain other assets. The purchase price is
expected
to be $500,000 in cash, which may go towards satisfying certain
liabilities iFreedom owes to Fusion as described below, and 750,000
shares
of common stock, of which 350,000 shares would be held in escrow
subject
to a performance based earn out. We anticipate executing a formal
agreement documenting this new understanding, although there can
be no
assurance that such an agreement will be signed, what parties will
be
included, or that the above stated terms will be
included.
|
· |
Revenue
Growth
—
Revenue grew 54.8% in 2004 over
2003.
|
· |
Reduced
SG&A
—
As a percentage of revenue, SG&A decreased from 26.8% in 2003 to 19.8%
in 2004.
|
· |
Purchase
of Veraz Softswitch
—
In April of 2004, we invested in excess of $0.8 million in a Veraz
Softswitch, which became operational in July 2004.
|
· |
Payable
& Debt Reduction
—
We further reduced our payables by negotiating in excess of $2.0
million
in reductions of outstanding vendor obligations through settlements.
In
addition, the Company converted $0.6 million of debt to Series C
Convertible Preferred Stock and converted $0.1 million of outstanding
vendor obligations to common stock.
|
· |
Capital
Fund-Raising
—
We raised $4.6 million to complete the second tranche of a Series
C
Convertible Preferred Stock offering that had been initiated in November
of 2003. Additionally, we raised $1.3 million from a common stock
offering
that was initiated in 2003.
|
· |
Revenue
Growth
—
Revenue grew $6.5 million, or 25.4%, from the prior year, excluding
discontinued operations.
|
· |
Successful
Bid of Government Contracts
—
We were awarded a subcontractor bid to be the provider for Internet
access
for seventeen U.S. Embassies and Consulates located in Asia and the
Middle
East, and we also were awarded a bid to supply a private network
for the
U.S. Department of Defense in the Persian
Gulf.
|
· |
Addition
of San Jose Point of Presence
—
In November of 2003, we added network equipment and a point of presence
in
San Jose, California, to support service to
Asia.
|
· |
Reduced
SG&A
—
We reduced SG&A by $1.1 million, or 10.9%, from the prior year, while
total revenues increased 25.4%.
|
· |
Debt
Reduction
—
We further reduced debt by negotiating $3.9 million in reduction
of
outstanding vendor obligations through settlements. We also converted
$3.2
million in debt to preferred and common
stock.
|
· |
Capital
Fund-Raising
—
In November 2003, we initiated a Convertible Preferred Stock offering,
with the first of the two stock closings occurring in December 2003.
In
the first closing, we raised $2.5 million. We also raised $3.0 million
from common stock purchases in 2003 initiated with the private placement
from 2002, and we raised an additional $3.8 million from common stock
purchases in 2003 associated with an equity offering initiated in
2003.
|
|
Year
Ended
|
Year
Ended
|
Year
ended
|
|||||||
|
December
31,
|
December
31,
|
December
31,
|
|||||||
|
2005
|
2004
(1)
|
2003
|
|||||||
Cash
used in operating activities
|
$
|
(7,980,651
|
)
|
$
|
(4,874,834
|
)
|
$
|
(4,884,543
|
)
|
|
Cash
used in investing activities
|
(2,396,445
|
)
|
(250,460
|
)
|
(744,071
|
)
|
||||
Cash
provided by financing activities
|
20,798,874
|
6,288,375
|
8,097,832
|
|||||||
Increase
in cash and cash equivalents
|
10,421,778
|
1,163,081
|
2,469,218
|
|||||||
Cash
and cash equivalents, beginning of period
|
4,368,726
|
3,205,645
|
736,427
|
|||||||
Cash
and cash equivalents, end of period
|
$
|
14,790,504
|
$
|
4,368,726
|
$
|
3,205,645
|
||||
(1) |
These
figures include an aggregate of approximately $2.2 million that was
paid
during the period to satisfy past
obligations.
|
1. |
We
recorded $1.7 million of accretion to interest expense related to
our
Series C Preferred Stock during 2004. This Series C Preferred Stock
was
converted to common stock during February 2005, and consequently,
accretion ceased on this date (accretion was approximately $0.3 million
during 2005). Although the accretion represented a non-cash charge
to
interest expense during 2004 and a portion of 2005, approximately
$0.7
million in cash dividends were paid during January 2005, in connection
with the Series C Preferred Stock.
|
2. |
As
discussed above, subsequent to the IPO, we repaid approximately $1.5
million of debt and $2.5 million in debt was converted into equity.
This
reduction in our debt balances during February 2005, resulted in
a
significant reduction in our cash interest expense during 2005, which
is
expected to continue in 2006 and future
years.
|
|
Less
than
|
More
than
|
||||||||||||||
|
1
year
|
1-3
years
|
3-5
years
|
5
years
|
Total
|
|||||||||||
Contractual
obligations:
|
|
|
|
|
|
|||||||||||
Debt
maturing within one year
|
$
|
150,000
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
150,000
|
||||||
Capital
leases
|
1,419,965
|
7,650
|
—
|
—
|
1,427,615
|
|||||||||||
Operating
leases
|
1,289,000
|
2,590,000
|
2,189,000
|
3,069,000
|
9,137,000
|
|||||||||||
Minimum
purchase commitments
|
444,685
|
—
|
—
|
—
|
444,685
|
|||||||||||
Total
contractual cash obligations
|
$
|
3,303,650
|
$
|
2,597,650
|
$
|
2,189,000
|
$
|
3,069,000
|
$
|
11,159,300
|
Exhibit
|
||
No.
|
Description
|
|
3.1
|
Certificate
of Incorporation, as amended (*)
|
|
3.1
|
(a)
Certificate of Designation of Series C Convertible Redeemable Preferred
Stock (*)
|
|
3.2
|
Bylaws
(*)
|
|
10.1
|
1998
Stock Option Plan (*)
|
|
10.2
|
Employment
Agreement between registrant and Matthew Rosen (*)
|
|
10.21
|
Amended
and Restated Employment Agreement between registrant and Matthew
Rosen
(3)
|
|
10.3
|
Master
Service Agreement between registrant and Terremark Worldwide, Inc.,
dated
May 29, 2003 (*)
|
|
10.4
|
Agreement
between registrant and Pakistan Telecommunications Company, Ltd,
dated May
20, 2002 (*)
|
|
10.4.1
|
Agreement
between Registrant and Pakistan Telecommunications Company, Ltd,
dated
September 1, 2004 (2)
|
|
10.4.2
|
Letter
terminating Agreement between Registrant and Pakistan Telecommunications
Company, Ltd dated November 30, 2005 (4)
|
|
10.5
|
Joint
Venture Agreement between registrant and Karamco, Inc., dated December
12,
2002 (*)
|
|
10.6
|
Agreement
between Fusion registrant and Communications Ventures PVT. LTD,
dated May
13, 2004 (*)
|
|
10.7
|
Form
of Warrant to Purchase Common Stock (*)
|
|
10.8
|
Lease
Agreement between registrant and SLG Graybar Sublease, LLC for
the 420
Lexington Avenue, New York, NY office (*)
|
|
10.8.1
|
Lease
Modification Agreement dated November 1, 2005, between registrant
and SLG
Graybar Sublease, LLC for the 420 Lexington Avenue, New York, NY
office
(4)
|
|
10.8.2
|
Lease
Modification Agreement dated November 1, 2005, between registrant
and SLG
Graybar Sublease, LLC for the 420 Lexington Avenue, New York, NY
office
(4)
|
|
10.8.3
|
Lease
Agreement dated November 1, 2005, between registrant and SLG Graybar
Sublease, LLC for the 420 Lexington Avenue, New York, NY office
(4)
|
|
10.9
|
Lease
Agreement between registrant and 67 Broad Street LLC for the 75
Broad
Street, New York, NY office (*)
|
|
10.10
|
Lease
Agreement between registrant and Fort Lauderdale Crown Center,
Inc. for
the Fort Lauderdale, Florida office, as amended (*)
|
|
10.10.11
|
Amendment
dated February 10, 2006, to Lease Agreement between registrant
and Fort
Lauderdale Crown Center, Inc., for the Fort Lauderdale, Florida
office, as
amended (4)
|
|
10.11
|
Lease
Agreement between Efonica FZ- LLC and Dubai Internet City for Dubai
offices (4)
|
|
10.12
|
Agreement
between registrant and Dennis Mehiel, dated November 10, 2004 and
attached
Promissory note of even date therewith (*)
|
|
10.13
|
Shareholders
Joint Venture Agreement between registrant and Communications Ventures
Index Pvt. Ltd., dated
March
11, 2000 (*)
|
|
10.14
|
Convertible
Subordinated Note issued by registrant to Marvin Rosen, dated April
9,
1999 (*)
|
|
10.15
|
Demand
note issued by registrant to Marvin Rosen, dated March 28, 2001
(*)
|
Exhibit
|
||
No.
|
Description
|
|
10.16
|
Demand
note issued by registrant to Marvin Rosen, dated April 13, 2001
(*)
|
|
10.17
|
Demand
note issued by registrant to Marvin Rosen, dated December 4, 2000
(*)
|
|
10.18
|
Demand
note issued by registrant to Marvin Rosen, dated May 24, 2001
(*)
|
|
10.19
|
Warrant
to Purchase Common Stock issued by registrant to Marvin Rosen,
dated July
31, 2002 (*)
|
|
10.20
|
Convertible
Subordinated Note issued by registrant to Philip Turits, dated
April 9,
1999 (*)
|
|
10.21
|
Demand
note issued by registrant to Philip Turits, dated January 31, 2003
(*)
|
|
10.22
|
Demand
note issued by registrant to Philip Turits, dated October 14, 2002
(*)
|
|
10.23
|
Demand
note issued by registrant to Philip Turits, dated December 31,
2002
(*)
|
|
10.24
|
Demand
note issued by registrant to Philip Turits, dated July 31, 2002
(*)
|
|
10.24
|
Demand
note issued by registrant to Philip Turits, dated September 24,
2002
(*)
|
|
10.27
|
Demand
note issued by registrant to Evelyn Langlieb Greer, dated July
10, 2002
(*)
|
|
10.28
|
Non-Competition
Agreement between registrant and Marvin Rosen (*)
|
|
10.29
|
Stock
Purchase Agreement between registrant, Convergent Technologies,
Ltd. and
the stockholders listed on Schedule 1 Attached thereto, dated December
16,
2004, as amended and restated, dated January 11, 2005
(*)
|
|
10.30
|
Employment
Agreement between registrant and Roger Karam (*)
|
|
10.31.1
|
Stock
Purchase Agreement between registrant, Efonica FZ-LLC and Karamco,
Inc.,
dated January 11, 2005 and the amendment thereto (*)
|
|
10.31.2
|
Amendment
to Stock Purchase Agreement between registrant, Efonica FZ-LLC
and
Karamco, Inc., dated March 24, 2006 (4)
|
|
10.32
|
Carrier
Service Agreement for International Terminating Traffic between
the
registrant and Qwest Communications Corporation, dated May 17,
2000
(*)
|
|
10.33
|
Carrier
Service Agreement between registrant and Telco Group, Inc. dated
April 3,
2001, as amended (*)
|
|
10.34
|
Colocation
License Agreement between the registrant and Telco Group, dated
January
28, 2002.(*)
|
|
10.35
|
International
VoIP Agreement, dated April 25, 2002, as amended (*)
|
|
10.36.1
|
Stock
Purchase Agreement dated March 8, 2005 between FUSION TURKEY, L.L.C.,
LDTS
UZAK MESAFE TELEKOMÜNIKASYON VE .ILETIS,IM HIZMETLERI SAN.TIC.A.S. and
Bayram Ali BAYRAMOGLU; Mecit BAYRAMOGLU Mehmet; Musa BAYSAN; Yahya
BAYRAMOGLU and Özlem BAYSAN.(1)
|
|
10.37
|
Lease
Agreement dated April 28, 2005, between Convergent Technologies
Limited
and Oceanic Digital Jamaica Limited **
|
|
10.38
|
Promissory
Note issued by iFreedom Communications International Holdings,
Limited;
iFreedom Communications Corporation; iFreedom Communications (Malaysia)
Sdn. Bhd.; iFreedom Communications, Inc.; iFreedom Communications
Hong
Kong Limited and iFreedom UK, Ltd., jointly and severally, to
Registrant.(4)
|
|
14
|
Code
of Ethics of Registrant (4)
|
Exhibit
|
||
No.
|
Description
|
|
21.1
|
List
of Subsidiaries (4)
|
|
31.1
|
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002 (4)
|
|
31.2
|
Certification
of Principal Accounting Officer Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (4)
|
|
32
|
Certification
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(4)
|
|
* |
Originally
filed with our Registration Statement no. 33-120412 and incorporated
herein by reference.
|
** |
Originally
filed with our Registration Statement no. 33-120206 and incorporated
herein by reference.
|
(1) |
Filed
as Exhibit to our Current Report on Form 8-K filed on March 14, 2005
and
incorporated herein by reference.
|
(2) |
Filed
as Exhibit to or Annual Report on Form 10-K filed March 31, 2005
and
incorporated herein by reference.
|
(3) |
Filed
as Exhibit to our Current Report on Form 8-K filed on March 17, 2006,
and
incorporated herein by reference.
|
(4) |
Filed
herewith.
|
FUSION TELECOMMUNICATIONS INTERNATIONAL, INC. | ||
|
|
|
Date: March 31, 2006 | By: | /s/ Matthew D. Rosen |
|
||
Name:
Matthew D. Rosen
Title:
President and Chief Executive
Officer
|
Name
|
Title
|
Date
|
||
|
||||
/s/
Marvin S. Rosen
|
Chairman
of the Board
|
March
31, 2006
|
||
Marvin
S. Rosen
|
|
|
||
|
|
|||
/s/
Matthew D. Rosen
|
|
President
and Chief Executive Officer
|
March
31, 2006
|
|
Matthew
D. Rosen
|
||||
|
||||
/s/
Barbara Hughes
|
|
Vice
President of Finance
and
Principal Accounting and Financial Officer
|
March
31, 2006
|
|
Barbara
Hughes
|
|
|
||
|
|
|
||
/s/
Philip Turits
|
|
Secretary,
Treasurer, and Director
|
March
31, 2006
|
|
Philip
Turits
|
|
|
||
|
|
|||
/s/
E. Alan Brumberger
|
|
Director
|
March
31, 2006
|
|
E.
Alan Brumberger
|
|
|
||
/s/
Michael Del Giudice
|
|
Director
|
March
31, 2006
|
|
Michael
Del Giudice
|
|
|
||
/s/
Julius Erving
|
|
Director
|
March
31, 2006
|
|
Julius
Erving
|
|
|||
/s/
Evelyn Langlieb Greer
|
|
Director
|
March
31, 2006
|
|
Evelyn
Langlieb Greer
|
|
|||
/s/
Fred P. Hochberg
|
|
Director
|
March
31, 2006
|
|
Fred
P. Hochberg
|
|
|
||
/s/
Raymond E. Mabus
|
|
Director
|
March
31, 2006
|
|
Raymond
E. Mabus
|
|
|
||
|
||||
/s/
Manuel D. Medina
|
|
Director
|
March
31, 2006
|
|
Manuel
D. Medina
|
|
|
||
/s/
Dennis Mehiel
|
|
Director
|
March
31, 2006
|
|
Dennis
Mehiel
|
|
|
||
/s/
Paul C. O’Brien
|
|
Director
|
March
31, 2006
|
|
Paul
C. O’Brien
|
|
|
Page
|
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6
|
|
F-8
|
December
31,
|
|||||||
|
2005
|
2004
|
|||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
14,790,504
|
$
|
4,368,726
|
|||
Accounts
receivable, net of allowance for doubtful accounts of approximately
$414,000
in 2005 and 2004 |
2,952,760
|
3,145,535
|
|||||
Restricted
cash
|
—
|
145,000
|
|||||
Prepaid
expenses and other current assets
|
1,242,266
|
889,761
|
|||||
Total
current assets
|
18,985,530
|
8,549,022
|
|||||
Property
and equipment, net
|
4,516,271
|
3,271,474
|
|||||
Other
assets
|
|||||||
Security
deposits
|
331,891
|
902,028
|
|||||
Restricted
cash
|
218,176
|
235,276
|
|||||
Goodwill
|
5,118,640
|
—
|
|||||
Intangible
assets, net
|
4,861,012
|
—
|
|||||
Other
assets
|
354,259
|
704,317
|
|||||
Total
other assets
|
10,883,978
|
1,841,621
|
|||||
TOTAL
ASSETS
|
$
|
34,385,779
|
$
|
13,662,117
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|||||||
Current
liabilities
|
|||||||
Long-term
debt, related parties, current portion
|
$
|
—
|
$
|
1,739,025
|
|||
Long-term
debt, current portion
|
150,000
|
2,660,281
|
|||||
Capital
lease/equipment financing obligations, current portion
|
1,419,965
|
1,131,830
|
|||||
Accounts
payable and accrued expenses
|
9,269,341
|
10,274,688
|
|||||
Investment
in Estel
|
771,182
|
140,821
|
|||||
Liabilities
of discontinued operations
|
620,809
|
1,116,090
|
|||||
Total
current liabilities
|
12,231,297
|
17,062,735
|
|||||
Long-term
liabilities
|
|||||||
Capital
lease/equipment financing obligations, net of current
portion
|
7,650
|
156,495
|
|||||
Other
long-term liabilities
|
4,357,497
|
—
|
|||||
Preferred
Stock, Series C, subject to mandatory redemption
(liquidation
preference in the aggregate of approximately $10,932,000 in
2004)
|
—
|
9,716,026
|
|||||
Total
long-term liabilities
|
4,365,147
|
9,872,521
|
|||||
Commitments
and contingencies
|
|||||||
Minority
interests
|
67,694
|
16,890
|
|||||
Stockholders’
equity (deficit)
|
|||||||
Common
stock, $.01 par value, 105,000,000 shares authorized, 11,114,962
and
0 shares issued and 10,439,381 and 0 shares outstanding in 2005
and
2004, respectively
|
104,394
|
—
|
|||||
Common
stock, Class A, $.01 par value, 21,000,000 shares authorized,
15,739,963
and 17,479,993 shares issued and outstanding in 2005
and
2004, respectively
|
157,400
|
174,800
|
|||||
Capital
in excess of par value
|
105,447,041
|
65,127,291
|
|||||
Accumulated
deficit
|
(87,987,194
|
)
|
(78,592,120
|
)
|
|||
Total
stockholders’ equity (deficit)
|
17,721,641
|
(13,290,029
|
)
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
34,385,779
|
$
|
13,662,117
|
Years
ended December 31,
|
||||||||||
|
2005
|
2004
|
2003
|
|||||||
Revenues
|
$
|
49,364,542
|
$
|
49,557,973
|
$
|
32,018,471
|
||||
Operating
expenses:
|
||||||||||
Cost
of revenues, exclusive of depreciation
and
amortization
shown separately below |
45,048,917
|
42,927,994
|
27,855,508
|
|||||||
Depreciation
and amortization
|
1,510,172
|
1,804,184
|
1,981,805
|
|||||||
Loss
on impairment
|
—
|
—
|
375,000
|
|||||||
Selling,
general and administrative expenses
|
11,939,001
|
9,804,405
|
8,575,807
|
|||||||
Total
operating expenses
|
58,498,090
|
54,536,583
|
38,788,120
|
|||||||
Operating
loss
|
(9,133,548
|
)
|
(4,978,610
|
)
|
(6,769,649
|
)
|
||||
Other
income (expense):
|
||||||||||
Interest
income (expense), net
|
39,360
|
(2,228,060
|
)
|
(846,896
|
)
|
|||||
Gain
(loss) on settlements of debt
|
(75,927
|
)
|
2,174,530
|
3,918,295
|
||||||
Loss
from investment in Estel
|
(541,876
|
)
|
(519,728
|
)
|
(746,792
|
)
|
||||
Other
|
(195,346
|
)
|
(15,965
|
)
|
(97,766
|
)
|
||||
Minority
interests
|
175,353
|
(7,654
|
)
|
157,617
|
||||||
Total
other income (expense)
|
(598,436
|
)
|
(596,877
|
)
|
2,384,458
|
|||||
Loss
from continuing operations
|
(9,731,984
|
)
|
(5,575,487
|
)
|
(4,385,191
|
)
|
||||
Discontinued
operations:
|
||||||||||
Income
from discontinued operations
|
336,910
|
545,215
|
208,620
|
|||||||
Net
loss
|
$
|
(9,395,074
|
)
|
$
|
(5,030,272
|
)
|
$
|
(4,176,571
|
)
|
|
Losses
applicable to common stockholders:
|
||||||||||
Loss
from continuing operations
|
$
|
(9,731,984
|
)
|
$
|
(5,575,487
|
)
|
$
|
(4,385,191
|
)
|
|
Preferred
stock dividends
|
—
|
(385,918
|
)
|
(635,254
|
)
|
|||||
Net
loss applicable to common stockholders from
continuing
operations:
|
(9,731,984
|
)
|
(5,961,405
|
)
|
(5,020,445
|
)
|
||||
Income
from discontinued operations
|
336,910
|
545,215
|
208,620
|
|||||||
Net
loss applicable to common stockholders
|
$
|
(9,395,074
|
)
|
$
|
(5,416,190
|
)
|
$
|
(4,811,825
|
)
|
|
Basic
and diluted net loss per common share:
|
||||||||||
Loss
from continuing operations
|
$
|
(0.39
|
)
|
$
|
(0.35
|
)
|
$
|
(0.37
|
)
|
|
Income
from discontinued operations
|
0.01
|
0.03
|
0.02
|
|||||||
Net
loss applicable to common stockholders
|
$
|
(0.38
|
)
|
$
|
(0.32
|
)
|
$
|
(0.35
|
)
|
|
Weighted
average shares outstanding
|
||||||||||
Basic
and diluted
|
24,965,080
|
16,707,114
|
13,616,803
|
Redeemable
|
||||||||||||||||||||||||||||
Preferred
|
Preferred
|
Preferred
|
Common
|
Capital
in
|
Stock
|
|||||||||||||||||||||||
Stock
|
Stock
|
Stock
|
Common
|
Stock
|
Excess
of
|
Dividend
|
Accumulated
|
|||||||||||||||||||||
Series
C
|
Series
A
|
Series
B
|
Stock
|
Class
A
|
Par
Value
|
Distributable
|
Deficit
|
Total
|
||||||||||||||||||||
Balances
,
January 1, 2003
|
$
|
—
|
$
|
4,072
|
$
|
735
|
$
|
116,863
|
$
|
—
|
$
|
52,732,476
|
$
|
—
|
$
|
(67,721,553
|
)
|
$
|
(14,867,407
|
)
|
||||||||
Proceeds
from sale of common stock,
net
of investment expenses
|
—
|
—
|
—
|
26,964
|
—
|
6,819,923
|
—
|
—
|
6,846,887
|
|||||||||||||||||||
Proceeds
from sale of Series C
Preferred
Stock, net of investment
expenses
|
2,526,299
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Conversion
of long-term
debt
to common stock
|
—
|
—
|
—
|
6,232
|
—
|
2,273,932
|
—
|
—
|
2,280,164
|
|||||||||||||||||||
Conversion
of long-term debt
to
Series C Preferred Stock
|
930,239
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Common
stock issued for
the
assumption of letter of credit
|
—
|
—
|
—
|
168
|
—
|
49,832
|
—
|
—
|
50,000
|
|||||||||||||||||||
Conversion
of advances to
Series
C Preferred Stock
|
10,000
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Stock
dividends declared
|
—
|
—
|
—
|
—
|
—
|
—
|
1,277,806
|
(1,277,806
|
)
|
—
|
||||||||||||||||||
Stock
dividends issued
|
—
|
—
|
—
|
3,185
|
—
|
721,383
|
(724,568
|
)
|
—
|
—
|
||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(4,176,571
|
)
|
(4,176,571
|
)
|
Balances
,
December 31, 2003
|
3,466,538
|
4,072
|
735
|
153,412
|
62,597,546
|
553,238
|
(73,175,930
|
)
|
(9,866,927
|
)
|
||||||||||||||||||
Proceeds
from sales of common stock,
net
of investment expenses
|
—
|
—
|
—
|
4,299
|
—
|
1,272,771
|
—
|
—
|
1,277,070
|
|||||||||||||||||||
Proceeds
from sales of Series C
Preferred
Stock, net of
investment
expenses
|
4,630,626
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Conversion
of long-term debt to
Series
C Preferred Stock
|
406,740
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Conversion
of advances to
Series
C Preferred Stock
|
176,620
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Common
stock issued in settlement
of
accounts payable
|
—
|
—
|
—
|
197
|
—
|
101,873
|
—
|
—
|
102,070
|
|||||||||||||||||||
Conversion
of Series A&B
Preferred
Stock to common stock
|
—
|
(4,072
|
)
|
(735
|
)
|
13,735
|
—
|
(8,928
|
)
|
—
|
—
|
—
|
||||||||||||||||
Conversion
of common stock to
Class
A Common Stock
|
—
|
—
|
—
|
(174,800
|
)
|
174,800
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Issuance
of convertible debt with
beneficial
conversion feature
|
—
|
—
|
—
|
—
|
—
|
228,030
|
—
|
—
|
228,030
|
|||||||||||||||||||
Stock
dividend declared
|
—
|
—
|
—
|
—
|
—
|
—
|
385,918
|
(385,918
|
)
|
—
|
||||||||||||||||||
Stock
dividend issued
|
—
|
—
|
—
|
3,157
|
—
|
935,999
|
(939,156
|
)
|
—
|
—
|
||||||||||||||||||
Accretion
of Series C Preferred Stock
|
1,035,502
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(5,030,272
|
)
|
(5,030,272
|
)
|
|||||||||||||||||
Balances
,
December 31, 2004
|
9,716,026
|
—
|
—
|
—
|
174,800
|
65,127,291
|
—
|
(78,592,120
|
)
|
(13,290,029
|
)
|
|||||||||||||||||
Proceeds
from sale of common stock,
net
of investment expenses
|
—
|
—
|
—
|
40,800
|
—
|
23,229,720
|
—
|
—
|
23,270,520
|
|||||||||||||||||||
Conversion
of convertible notes
to
common stock, net of debt
offering
costs
|
—
|
—
|
—
|
6,515
|
—
|
2,437,880
|
—
|
—
|
2,444,395
|
|||||||||||||||||||
Conversion
of Preferred Stock
to
common stock
|
(10,003,141
|
)
|
—
|
—
|
31,418
|
—
|
9,971,723
|
—
|
—
|
10,003,141
|
||||||||||||||||||
Common
Stock paid for minority
interest
in Efonica
joint
venture
|
—
|
—
|
—
|
7,641
|
—
|
4,920,559
|
—
|
—
|
4,928,200
|
|||||||||||||||||||
Cash
difference payment related for
purchase
of minority interest in
Efonica
joint venture
|
—
|
—
|
—
|
—
|
—
|
(430,000
|
)
|
—
|
—
|
(430,000
|
)
|
|||||||||||||||||
Restricted
stock issued for
consulting
services
|
—
|
—
|
—
|
114
|
—
|
49,886
|
—
|
—
|
50,000
|
|||||||||||||||||||
Common
stock issued for options
|
—
|
—
|
—
|
214
|
—
|
50,036
|
—
|
—
|
50,250
|
|||||||||||||||||||
Class
A common stock issued
for
warrants
|
—
|
—
|
—
|
—
|
292
|
84,858
|
—
|
—
|
85,150
|
|||||||||||||||||||
Accretion
of Series C Preferred Stock
|
287,115
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||||
Amortization
of stock options
granted
to consultant
|
—
|
—
|
—
|
—
|
—
|
5,088
|
—
|
—
|
5,088
|
|||||||||||||||||||
Conversion
of Class A Common
Stock
to common stock
|
—
|
—
|
—
|
17,692
|
(17,692
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(9,395,074
|
)
|
(9,395,074
|
)
|
|||||||||||||||||
Balances
,
December 31, 2005
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
104,394
|
$
|
157,400
|
$
|
105,447,041
|
$
|
—
|
$
|
(87,987,194
|
)
|
$
|
17,721,641
|
Years
ended December 31,
|
||||||||||
Cash flows from operating activities |
2005
|
2004
|
2003
|
|||||||
Net
loss
|
$
|
(9,395,074
|
)
|
$
|
(5,030,272
|
)
|
$
|
(4,176,571
|
)
|
|
Adjustments
to reconcile net loss to net cash used in
operating activities: |
||||||||||
Loss
on impairment
|
—
|
—
|
375,000
|
|||||||
Loss
from sale/disposal of fixed assets
|
158,525
|
18,421
|
101,838
|
|||||||
Depreciation
and amortization
|
1,510,172
|
1,804,184
|
1,981,805
|
|||||||
Bad
debt expense
|
350,434
|
780,479
|
183,735
|
|||||||
Beneficial
conversion feature on convertible debt
|
—
|
228,030
|
—
|
|||||||
(Gain)
loss on settlements of debt
|
75,927
|
(2,174,530
|
)
|
(3,918,295
|
)
|
|||||
Non-cash
compensation expense
|
38,422
|
—
|
—
|
|||||||
Gain
on discontinued operations
|
(336,910
|
)
|
(556,904
|
)
|
—
|
|||||
Accretion
of Series C Preferred Stock
|
287,115
|
1,035,502
|
—
|
|||||||
Loss
from investment in Estel
|
541,876
|
519,728
|
746,792
|
|||||||
Minority
interests
|
(175,353
|
)
|
7,654
|
(157,617
|
)
|
|||||
Increase
(decrease) in cash attributable to changes in operating assets
and
liabilities:
|
||||||||||
Accounts
receivable
|
96,952
|
(1,627,047
|
)
|
(752,779
|
)
|
|||||
Prepaid
expenses and other current assets
|
(205,471
|
)
|
(1,207,139
|
)
|
(105,666
|
)
|
||||
Other
assets
|
49,254
|
32,737
|
(22,045
|
)
|
||||||
Accounts
payable and accrued expenses
|
(818,149
|
)
|
1,307,946
|
1,261,261
|
||||||
Liabilities
of discontinued operations
|
(158,371
|
)
|
(13,623
|
)
|
(402,001
|
)
|
||||
Net
cash used in operating activities
|
(7,980,651
|
)
|
(4,874,834
|
)
|
(4,884,543
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchase
of property and equipment
|
(1,877,252
|
)
|
(627,219
|
)
|
(582,149
|
)
|
||||
Proceeds
from sale of property and equipment
|
—
|
36,850
|
15,000
|
|||||||
Advances
to Estel
|
(205,520
|
)
|
(262,398
|
)
|
(219,926
|
)
|
||||
Payments
from Estel
|
104,102
|
—
|
—
|
|||||||
Returns
of (payments for) security deposits
|
570,137
|
245,957
|
(271,552
|
)
|
||||||
Repayments
of restricted cash
|
162,100
|
356,350
|
314,556
|
|||||||
Purchase
of Jamaican joint ventures net of cash acquired
|
(146,486
|
)
|
—
|
—
|
||||||
Purchase
of minority interest in Efonica joint venture, net of
cash acquired |
(480,555
|
)
|
—
|
—
|
||||||
Difference
Payment related to purchase of minority interest in
Efonica joint venture |
(430,000
|
)
|
—
|
—
|
||||||
Purchase
of Turkey joint venture, net of cash acquired
|
(92,971
|
)
|
—
|
—
|
||||||
Net
cash used in investing activities
|
(2,396,445
|
)
|
(250,460
|
)
|
(744,071
|
)
|
||||
Cash
flows from financing activities
|
||||||||||
Proceeds
from sale of common stock and warrants, net
|
23,884,533
|
1,277,070
|
6,846,887
|
|||||||
Proceeds
from sale of Series C Preferred Stock, net
|
—
|
4,630,626
|
2,526,299
|
|||||||
Proceeds
from exercise of stock options
|
50,250
|
|||||||||
Proceeds
from exercise of warrants
|
85,150
|
|||||||||
Repayments
of escrow advances
|
—
|
(73,060
|
)
|
(1,130,500
|
)
|
|||||
Proceeds
from long-term debt
|
—
|
1,330,000
|
2,091,696
|
|||||||
Payments
of long-term debt and capital lease/equipment
financing obligations |
(2,538,464
|
)
|
(836,090
|
)
|
(2,340,706
|
)
|
||||
Payment
of dividends on Preferred C Stock
|
(664,634
|
)
|
||||||||
Contributions
from (to) minority stockholders of joint Ventures
|
(17,961
|
)
|
(40,171
|
)
|
104,156
|
|||||
Net
cash provided by financing activities
|
20,798,874
|
6,288,375
|
8,097,832
|
|||||||
Net
increase in cash and cash equivalents
|
10,421,778
|
1,163,081
|
2,469,218
|
|||||||
Cash
and cash equivalents,
beginning
of year
|
4,368,726
|
3,205,645
|
736,427
|
|||||||
Cash
and cash equivalents,
end
of year
|
$
|
14,790,504
|
$
|
4,368,726
|
$
|
3,205,645
|
|
Years
ended December 31,
|
|||||||||
|
2005
|
2004
|
2003
|
|||||||
Supplemental
disclosure of cash flow information:
|
||||||||||
Cash
paid during the years for interest
|
$
|
621,789
|
$
|
302,860
|
$
|
187,600
|
||||
Supplemental
disclosure of noncash investing and financing
activities:
|
||||||||||
Acquisition
of capital leases/equipment financing obligations
|
$
|
918,716
|
$
|
760,417
|
$
|
373,200
|
||||
Conversion
of accounts payable to common stock
|
$
|
—
|
$
|
102,070
|
$
|
—
|
||||
Note
issued in settlement agreement
|
$
|
—
|
$
|
150,000
|
$
|
—
|
||||
Conversion
of Series A and B
Preferred
stock to common stock
|
$
|
—
|
$
|
13,735
|
$
|
—
|
||||
Credits
received from sale of property and equipment
|
$
|
—
|
$
|
—
|
$
|
15,000
|
||||
Conversion
of long-term debt to common stock
|
$
|
—
|
$
|
—
|
$
|
2,280,164
|
||||
Conversion
of convertible notes payable and related debt
offering
costs
|
$
|
2,444,395
|
$
|
—
|
$
|
—
|
||||
Conversion
of Series C Preferred Stock to common stock
|
$
|
10,003,141
|
$
|
—
|
$
|
—
|
||||
Conversion
of prepaid offering costs to additional paid in capital
|
$
|
614,008
|
$
|
—
|
$
|
—
|
||||
Common
stock issued for the assumption of a letter of credit
|
$
|
—
|
$
|
—
|
$
|
50,000
|
||||
Conversion
of long-term debt to Series C Preferred Stock
|
$
|
—
|
$
|
406,740
|
$
|
930,239
|
||||
Conversion
of escrow advances to Series C Preferred Stock
|
$
|
—
|
$
|
176,620
|
$
|
10,000
|
||||
Conversion
of interest payable to debt
|
$
|
—
|
$
|
108,333
|
$
|
—
|
||||
Stock
dividends issued
|
$
|
—
|
$
|
939,156
|
$
|
724,568
|
||||
Stock
dividends declared
|
$
|
—
|
$
|
385,918
|
$
|
1,277,806
|
||||
Conversion
of long-term debt to deferred revenue
|
$
|
—
|
$
|
—
|
$
|
555,000
|
||||
Supplemental
disclosure of joint venture acquisition
activities:
|
||||||||||
Fair
value of tangible assets, net of cash acquired
|
$
|
654,791
|
$
|
—
|
$
|
—
|
||||
Fair
value of identifiable intangible assets
|
4,877,900
|
—
|
—
|
|||||||
Efonica
Difference Payment
|
430,000
|
—
|
—
|
|||||||
Goodwill
acquired
|
5,118,640
|
—
|
—
|
|||||||
Liabilities
acquired
|
(401,504
|
)
|
||||||||
Minority
interest acquired
|
(244,118
|
)
|
—
|
—
|
||||||
Common
stock issued or to be issued
|
(9,285,697
|
)
|
—
|
—
|
||||||
Cash
paid for acquisition of joint ventures, net of cash
acquired
|
$
|
1,150,012
|
$
|
—
|
$
|
—
|
1. |
Nature
of operations
|
2. |
Summary
of significant accounting policies
|
2. |
Summary
of significant accounting policies
(continued)
|
|
Estimated
|
|||
Asset
|
Useful
Lives
|
|||
Network
equipment
|
5-7
Years
|
|||
Furniture
and fixtures
|
3-7
Years
|
|||
Computer
equipment and software
|
3-5
Years
|
|||
Leasehold
improvements
|
Lease
terms
|
2. |
Summary
of significant accounting policies
(continued)
|
2. |
Summary
of significant accounting policies
(continued)
|
|
2005
|
2004
|
2003
|
|||||||
Net
loss applicable to common stockholders, as reported
|
$
|
(9,395,074
|
)
|
$
|
(5,416,190
|
)
|
$
|
(4,811,825
|
)
|
|
Deduct:
total stock-based compensation expense under fair
value
method for awards, net of related tax effect
|
(2,152,765
|
)
|
(771,852
|
)
|
(99,911
|
)
|
||||
Net
loss applicable to common stockholders, pro forma
|
$
|
(11,547,839
|
)
|
$
|
(6,188,042
|
)
|
$
|
(4,911,736
|
)
|
|
Earnings
per share:
|
||||||||||
Basic
and diluted net loss applicable to common
stockholders,
as reported
|
$
|
(0.38
|
)
|
$
|
(0.32
|
)
|
$
|
(0.35
|
)
|
|
Basic
and diluted net loss applicable to common
stockholders,
pro forma
|
$
|
(0.46
|
)
|
$
|
(0.37
|
)
|
$
|
(0.36
|
)
|
|
2005
|
2004
|
2003
|
|||||||
Dividend
yield
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||
Average
risk free interest rate
|
4.26
|
%
|
4.50
|
%
|
4.43
|
%
|
||||
Average
option term
|
4.0
|
4.0
|
4.0
|
|||||||
Stock
volatility
|
82.0
|
%
|
0.0
|
%
|
0.0
|
%
|
2. |
Summary
of significant accounting policies
(continued)
|
3. |
Joint
ventures, acquisitions and divestitures
|
3. |
Joint
ventures, acquisitions and divestitures
(continued)
|
3. |
Joint
ventures, acquisitions and divestitures
(continued)
|
Cash
|
$
|
39,581
|
||
Accounts
receivable
|
64,709
|
|||
Prepaid
expenses and other current assets
|
175,040
|
|||
Property
and equipment, net
|
50,651
|
|||
Intangible
assets
|
4,877,900
|
|||
Goodwill
|
4,971,221
|
|||
Accounts
payable, accrued expenses and other
|
(373,269
|
)
|
||
Common
stock issued or to be issued
|
(9,285,697
|
)
|
||
Total
cash paid (excludes Difference Payment)
|
$
|
520,136
|
Cash
|
$
|
3,514
|
||
Prepaid
expenses and other current assets
|
17,385
|
|||
Property
and equipment, net
|
25,800
|
|||
Other
assets
|
100,000
|
|||
Goodwill
|
147,419
|
|||
Minority
interest
|
(144,118
|
) | ||
Total
cash paid
|
$
|
150,000
|
3. |
Joint
ventures, acquisitions and divestitures
(continued)
|
Cash
|
$
|
997
|
||
Prepaid
expense and other current assets
|
1,880
|
|||
Other
assets
|
219,326
|
|||
Accounts
payable and accrued liabilities
|
(28,235
|
)
|
||
Minority
interest
|
(100,000
|
)
|
||
$
|
93,968
|
3. |
Joint
ventures, acquisitions and divestitures
(continued)
|
4. |
Investment
in Estel
|
Years
Ended December 31,
|
|||||||
2005
|
2004
|
||||||
Current
assets
|
$
|
449,000
|
$
|
599,000
|
|||
Non-current
assets
|
546,000
|
1,147,000
|
|||||
Current
liabilities
|
1,684,000
|
1,893,000
|
|||||
Total
stockholders’ equity (deficit)
|
(689,000
|
)
|
(147,000
|
)
|
Years
Ended December 31,
|
||||||||||
2005
|
2004
|
2003
|
||||||||
Net
revenues
|
$
|
2,191,000
|
$
|
2,280,000
|
$
|
2,119,000
|
||||
Net
loss
|
(542,000
|
)
|
(520,000
|
)
|
(747,000
|
)
|
5. |
Goodwill
and identifiable intangible assets
|
Goodwill
|
||||
Balance
as of January 1, 2005
|
$
|
—
|
||
Goodwill
for Jamaican acquisition
|
147,419
|
|||
Goodwill
for purchase of Efonica minority interest
|
4,971,221
|
|||
Balance
as of December 31, 2005
|
$
|
5,118,640
|
5. |
Goodwill
and identifiable intangible assets
(continued)
|
Trademarks
|
$
|
4,584,632
|
||
Customer
list, net of accumulated amortization of $22,420
|
276,380
|
|||
$
|
4,861,012
|
2006
|
$
|
29,880
|
||
2007
|
29,880
|
|||
2008
|
29,880
|
|||
2009
|
29,880
|
|||
2010
|
29,880
|
|||
Thereafter
|
126,980
|
|||
$
|
276,380
|
6. |
Discontinued
operations
|
7. |
Property
and equipment
|
2005
|
2004
|
||||||
Network
equipment, including $1,799,236 and $1,743,269 under capital and
equipment
financing leases in 2005 and 2004, respectively
|
$
|
6,970,002
|
$
|
7,478,487
|
|||
Furniture
and fixtures
|
120,377
|
92,298
|
|||||
Computer
equipment and software, including $67,116 under capital and
equipment financing leases in 2005 |
968,525
|
741,326
|
|||||
Leasehold
improvements
|
2,710,219
|
2,710,219
|
|||||
Assets
in progress, including $996,504 under capital and equipment financing
leases
in 2005
|
1,690,472
|
—
|
|||||
|
12,459,595
|
11,022,330
|
|||||
Less
accumulated depreciation and amortization, including $921,163
and
$951,966
under capital and equipment financing leases in 2005
and
2004, respectively
|
(7,943,324
|
)
|
(7,750,856
|
)
|
|||
$
|
4,516,271
|
$
|
3,271,474
|
8. |
Restricted
cash
|
9. |
Accounts
payable and accrued expenses
|
2005
|
2004
|
||||||
Trade
accounts payable
|
$
|
6,134,373
|
$
|
5,662,058
|
|||
Accrued
expenses
|
1,892,216
|
2,050,175
|
|||||
Interest
payable
|
334,869
|
814,262
|
|||||
Dividends
payable on Series C Preferred Stock
|
—
|
664,635
|
|||||
Deferred
revenue
|
810,837
|
971,456
|
|||||
Other
to be issued
|
97,046
|
112,102
|
|||||
$
|
9,269,341
|
$
|
10,274,688
|
10. |
Long-term
debt and capital lease/equipment financing obligations
|
|
|
2005
|
2004
|
|||||||
Convertible
notes payable
|
(a)
|
$
|
—
|
$
|
250,000
|
|||||
Demand
notes payable
|
(b)
|
—
|
898,931
|
|||||||
Promissory
notes payable
|
(c)
|
150,000
|
150,000
|
|||||||
Demand
notes payable
|
(d)
|
—
|
81,790
|
|||||||
Promissory
notes payable
|
(e)
|
—
|
150,000
|
|||||||
Promissory
notes payable
|
(f)
|
—
|
25,000
|
|||||||
Promissory
notes payable
|
(g)
|
—
|
102,000
|
|||||||
Promissory
notes payable
|
(h)
|
—
|
233,252
|
|||||||
Convertible
notes payable
|
(i)
|
—
|
2,508,333
|
|||||||
Capital
lease/equipment financing obligations
|
(j)
|
1,427,615
|
1,288,325
|
|||||||
Total
long-term debt and capital lease/equipment financing
obligations
|
1,577,615
|
5,687,631
|
||||||||
Less
current portion
|
(1,569,965
|
)
|
5,531,136
|
|||||||
$
|
7,650
|
$
|
156,495
|
|||||||
10. |
Long-term
debt and capital lease/equipment financing obligations
(continued)
|
Year
ending December 31,
|
||||
2006
|
$
|
1,916,189
|
||
2007
|
7,837
|
|||
Total
minimum payments
|
1,924,026
|
|||
Less
amount representing interest
|
(346,411
|
)
|
||
Present
value of minimum payments
|
1,577,615
|
|||
Less
current portion
|
(1,569,965
|
)
|
||
$
|
7,650
|
11. |
Income
taxes
|
2005
|
2004
|
2003
|
||||||||
Deferred
|
|
|
|
|||||||
Federal
|
$
|
2,883,000
|
$
|
(1,662,000
|
)
|
$
|
(1,728,000
|
)
|
||
State
|
(277,000
|
)
|
(56,000
|
)
|
(19,000
|
)
|
||||
|
2,606,000
|
(1,718,000
|
)
|
(1,747,000
|
)
|
|||||
Change
in valuation allowance
|
(2,606,000
|
)
|
1,718,000
|
1,747,000
|
||||||
$
|
—
|
$
|
—
|
$
|
—
|
|
2005
|
2004
|
2003
|
|||||||
|
%
|
%
|
%
|
|||||||
Federal
statutory rate
|
34.0
|
34.0
|
34.0
|
|||||||
State,
net of federal tax
|
2.9
|
1.1
|
0.3
|
|||||||
Other
|
(1.9
|
)
|
(0.1
|
)
|
7.5
|
|||||
Change
in valuation allowance
|
(35.0
|
)
|
(35.0
|
)
|
(41.8
|
)
|
||||
Effective
income tax rate
|
—
|
—
|
—
|
Deferred
tax assets
|
2005
|
2004
|
|||||
Net
operating losses
|
$
|
20,463,000
|
$
|
24,912,000
|
|||
Allowance
for doubtful accounts
|
499,000
|
423,000
|
|||||
Accrued
liabilities and other
|
534,000
|
446,000
|
|||||
Property
and equipment
|
1,580,000
|
—
|
|||||
|
23,076,000
|
25,781,000
|
|||||
Deferred
tax liability
|
|||||||
Property
and equipment
|
—
|
(99,000
|
)
|
||||
Deferred
tax asset, net
|
23,076,000
|
25,682,000
|
|||||
Less
valuation allowance
|
(23,076,000
|
)
|
(25,682,000
|
)
|
|||
$
|
—
|
$
|
—
|
12. |
Commitments
and contingencies
|
Year
ending December 31,
|
||||
2006
|
$
|
1,289,000
|
||
2007
|
1,275,000
|
|||
2008
|
1,315,000
|
|||
2009
|
1,352,000
|
|||
2010
|
837,000
|
|||
Thereafter
|
3,069,000
|
|||
$
|
9,137,000
|
13. |
Preferred
stock
|
13. |
Preferred
Stock (continued)
|
13. |
Preferred
Stock (continued)
|
14. |
Stock
options and warrants
|
14. |
Stock
Options and Warrants
(continued)
|
Number
of
Shares
|
Per
Share
Option
Price
|
Weighted
Average
Option
Price
|
||||||||
Shares
under options at January 1, 2003
|
1,009,771
|
$
|
2.35
-$14.00
|
$
|
7.39
|
|||||
Granted
in 2003
|
9,771
|
8.75
-8.75
|
8.75
|
|||||||
Expired
in 2003
|
(363,335
|
)
|
2.35
-14.00
|
5.11
|
||||||
Shares
under options at December 31, 2003
|
656,207
|
2.35
-11.66
|
8.72
|
|||||||
Granted
in 2004
|
1,337,764
|
3.15
-8.75
|
4.21
|
|||||||
Expired
in 2004
|
(145,393
|
)
|
2.35
-11.66
|
9.26
|
||||||
Shares
under options at December 31, 2004
|
1,848,578
|
2.35
- 8.75
|
5.42
|
|||||||
Granted
in 2005
|
772,566
|
2.46-6.45
|
3.86
|
|||||||
Exercised
in 2005
|
(21,429
|
)
|
2.35-2.35
|
2.35
|
||||||
Expired/cancelled
in 2005
|
(556,916
|
)
|
3.15-8.75
|
8.41
|
||||||
Shares
under options at December 31, 2005
|
2,042,799
|
$
|
2.46-$8.75
|
$
|
4.05
|
Number
of
Shares
|
Per
Share
Option
Price
|
Weighted
Average
Option
Price
|
||||||||
Options
exercisable at December 31, 2003
|
452,315
|
$
|
2.35-$11.66
|
$
|
8.58
|
|||||
Options
exercisable at December 31, 2004
|
440,049
|
$
|
2.35-$8.75
|
$
|
8.44
|
|||||
Options
exercisable at December 31, 2005
|
1,548,307
|
$
|
3.15-$8.75
|
$
|
4.50
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Weighted
Average Remaining
Contractual
Life
|
Weighted-Average
Exercise
Price
|
Number
E
xercisable
|
Weighted
Average
Exercise
Price
|
|||||||||||
$2.46-2.46
|
431,450
|
4.69
years
|
$
|
2.46
|
—
|
$
|
—
|
|||||||||
$2.65-3.75
|
283,560
|
8.40
years
|
3.20
|
255,880
|
3.23
|
|||||||||||
$4.38-4.38
|
1,078,607
|
6.33
years
|
4.38
|
1,045,586
|
4.38
|
|||||||||||
$4.40-6.45
|
249,110
|
9.12
years
|
6.30
|
246,823
|
6.31
|
|||||||||||
$8.75-8.75
|
72
|
0.22
years
|
8.75
|
18
|
8.75
|
|||||||||||
|
2,042,799
|
1,548,307
|
||||||||||||||
14. |
Stock
Options and Warrants
(continued)
|
Weighted
|
||||||||||
Number
|
Average
|
|||||||||
of
|
Per
Share
|
Warrant
|
||||||||
Shares
|
Warrant
Price
|
Price
|
||||||||
Shares
under warrants at January 1, 2003
|
159,217
|
$
|
0.04
-8.75
|
$
|
3.57
|
|||||
Issued
in 2003
|
93,541
|
2.98
-3.57
|
3.01
|
|||||||
Shares
under warrants at December 31, 2003
|
252,758
|
0.04
-8.75
|
3.33
|
|||||||
Issued
in 2004
|
33,820
|
2.28
-8.75
|
5.53
|
|||||||
Shares
under warrants at December 31, 2004
|
286,578
|
0.04
-8.75
|
3.61
|
|||||||
Issued
in 2005
|
7,281,838
|
6.45
|
6.45
|
|||||||
Exercised
in 2005
|
(28,572
|
)
|
2.98
|
2.98
|
||||||
Expired
in 2005
|
(77,409
|
)
|
2.98-8.75
|
4.15
|
||||||
Shares
under warrants at December 31, 2005
|
7,462,435
|
$
|
0.04-6.45
|
$
|
6.37
|
15. |
Equity
transactions
|
15. |
Equity
transactions (continued)
|
15. |
Equity
transactions (continued)
|
16. |
Settlements
of debt
|
17. |
Profit
sharing plan
|
18. |
Related
party transactions
|
19. |
Concentrations
|
19. |
Concentrations
(continued)
|
2005
|
2004
|
2003
|
||||||||
United
States
|
$
|
44,166,000
|
$
|
46,248,000
|
$
|
31,350,000
|
||||
Other
|
5,199,000
|
3,310,000
|
668,000
|
|||||||
$
|
49,365,000
|
$
|
49,558,000
|
$
|
32,018,000
|
|
2005
|
2004
|
|||||
Pakistan
|
$
|
—
|
$
|
115,000
|
|||
Jamaica
|
$
|
245,000
|
$
|
—
|
20. |
Segment
Information
|
20. |
Segment
Information (continued)
|
Year
ended December 31, 2005
|
||||||||||||||||
Internet,
|
||||||||||||||||
VoIP
to
|
Managed
|
|||||||||||||||
Voice
to
|
Consumers
and
|
Private
Networks
|
Corporate
&
|
|||||||||||||
Carriers
|
Corporations
|
&
Other
|
Unallocated
|
Consolidated
|
||||||||||||
Revenues
|
$
|
43,608,538
|
$
|
3,775,054
|
$
|
1,980,950
|
$
|
—
|
$
|
49,364,542
|
||||||
Cost
of revenues (exclusive
of
depreciation and amortization)
|
$
|
(41,070,944
|
)
|
$
|
(2,820,792
|
)
|
$
|
(1,157,181
|
)
|
$
|
—
|
$
|
(45,048,917
|
)
|
||
Depreciation
and amortization
|
$
|
(1,262,870
|
)
|
$
|
(58,281
|
)
|
$
|
(53,619
|
)
|
$
|
(135,402
|
)
|
$
|
(1,510,172
|
)
|
|
Selling,
general and administrative
|
$
|
(5,196,778
|
)
|
$
|
(1,845,475
|
)
|
$
|
(594,166
|
)
|
$
|
(4,302,582
|
)
|
$
|
(11,939,001
|
)
|
|
Other
income (expense)
|
$
|
(741,771
|
)
|
$
|
(23,730
|
)
|
$
|
(33,359
|
)
|
$
|
200,424
|
$
|
(598,436
|
)
|
||
Loss
from continuing operations
|
$
|
(4,663,825
|
)
|
$
|
(973,224
|
)
|
$
|
142,625
|
$
|
(4,237,560
|
)
|
$
|
(9,731,984
|
)
|
||
Income
from discontinued operations
|
$
|
336,910
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
336,910
|
||||||
Net
income (loss)
|
$
|
(4,326,915
|
)
|
$
|
(973,224
|
)
|
$
|
142,625
|
$
|
(4,237,560
|
)
|
$
|
(9,395,074
|
)
|
||
Assets
|
$
|
7,516,881
|
$
|
10,453,247
|
$
|
322,176
|
$
|
16,093,475
|
$
|
34,385,779
|
||||||
Capital
Expenditures
|
$
|
1,492,525
|
$
|
129,203
|
$
|
67,799
|
$
|
187,725
|
$
|
1,877,252
|
||||||
Year
ended December 31, 2004
|
||||||||||||||||
Internet,
|
||||||||||||||||
VoIP
to
|
Managed
|
|||||||||||||||
Voice
to
|
Consumers
and
|
Private
Networks
|
Corporate
&
|
|||||||||||||
Carriers
|
Corporations
|
&
Other
|
Unallocated
|
Consolidated
|
||||||||||||
Revenues
|
$
|
44,226,875
|
$
|
3,128,719
|
$
|
2,202,379
|
$
|
—
|
$
|
49,557,973
|
||||||
Cost
of revenues (exclusive
of
depreciation and amortization)
|
$
|
(39,091,544
|
)
|
$
|
(2,350,310
|
)
|
$
|
(1,486,140
|
)
|
$
|
—
|
$
|
(42,927,994
|
)
|
||
Depreciation
and amortization
|
$
|
(1,519,466
|
)
|
$
|
(26,363
|
)
|
$
|
(91,965
|
)
|
$
|
(166,390
|
)
|
$
|
(1,804,184
|
)
|
|
Selling,
general and administrative
|
$
|
(5,847,052
|
)
|
$
|
(595,140
|
)
|
$
|
(413,702
|
)
|
$
|
(2,948,511
|
)
|
$
|
(9,804,405
|
)
|
|
Other
income (expense)
|
$
|
1,910,491
|
$
|
600
|
$
|
(1,758
|
)
|
$
|
(2,506,210
|
)
|
$
|
(596,877
|
)
|
|||
Income
(loss) from continuing operations
|
$
|
(320,696
|
)
|
$
|
157,506
|
$
|
208,814
|
$
|
(5,621,111
|
)
|
$
|
(5,575,487
|
)
|
|||
Income
from discontinued
Operations
|
$
|
545,215
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
545,215
|
||||||
Net
Income (loss)
|
$
|
224,519
|
$
|
157,506
|
$
|
208,814
|
$
|
(5,621,111
|
)
|
$
|
(5,030,272
|
)
|
||||
Assets
|
$
|
6,638,538
|
$
|
547,588
|
$
|
433,707
|
$
|
6,042,284
|
$
|
13,662,117
|
||||||
Capital
Expenditures
|
$
|
503,735
|
$
|
32,450
|
$
|
28,312
|
$
|
62,722
|
$
|
627,219
|
||||||
20. |
S
egment
Information (continued)
|
21. |
Subsequent
events
|
22. |
Selected
quarterly results (unaudited)
|
2005
|
|||||||||||||
First
|
Second
|
Third
|
Fourth
|
||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||
Revenues
|
$
|
11,929,052
|
$
|
19,259,891
|
$
|
9,123,742
|
$
|
9,051,857
|
|||||
Operating
loss
|
$
|
(2,206,802
|
)
|
$
|
(1,910,167
|
)
|
$
|
(2,369,072
|
)
|
$
|
(2,647,507
|
)
|
|
Interest
income (expense), net
|
$
|
(275,803
|
)
|
$
|
91,380
|
$
|
107,276
|
$
|
116,507
|
||||
Gain
(loss) on settlements of debt
|
$
|
—
|
$
|
5,340
|
$
|
52,539
|
$
|
(133,806
|
)
|
||||
Net
loss
|
$
|
(2,465,591
|
)
|
$
|
(1,900,881
|
)
|
$
|
(2,341,140
|
)
|
$
|
(2,687,462
|
)
|
|
Basic
and diluted net loss per
|
|||||||||||||
common
share applicable to
|
|||||||||||||
common
stockholders
|
$
|
(0.12
|
)
|
$
|
(0.07
|
)
|
$
|
(0.09
|
)
|
$
|
(0.10
|
)
|
2004
|
|||||||||||||
First
|
Second
|
Third
|
Fourth
|
||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||
Revenues
|
$
|
10,187,664
|
$
|
16,117,765
|
$
|
13,023,371
|
$
|
10,229,173
|
|||||
Operating
loss
|
$
|
(1,101,341
|
)
|
$
|
(639,021
|
)
|
$
|
(911,750
|
)
|
$
|
(2,326,498
|
)
|
|
Interest
expense, net
|
$
|
285,131
|
$
|
538,389
|
$
|
552,739
|
$
|
851,801
|
|||||
Gain
on settlements of debt
|
$
|
1,819,412
|
$
|
157,184
|
$
|
197,934
|
$
|
—
|
|||||
Net
income (loss)
|
$
|
265,427
|
$
|
(1,122,493
|
)
|
$
|
(1,369,749
|
)
|
$
|
(2,803,457
|
)
|
||
Preferred
stock dividends
|
$
|
(19,957
|
)
|
$
|
(365,961
|
)
|
$
|
—
|
$
|
—
|
|||
Net
income (loss) applicable to
common stockholders |
$
|
245,470
|
$
|
(1,488,454
|
)
|
$
|
(1,369,749
|
)
|
$
|
(2,803,457
|
)
|
||
Basic
net income (loss) per
|
|||||||||||||
common
share applicable to
|
|||||||||||||
common
stockholders
|
$
|
0.02
|
$
|
(0.09
|
)
|
$
|
(0.08
|
)
|
$
|
(0.16
|
)
|
||
Diluted
net income (loss) per common
share
applicable to common
stockholders
|
$
|
0.03
|
$
|
(0.09
|
)
|
$
|
(0.08
|
)
|
$
|
(0.16
|
)
|
Balance
at
beginning
of
period
|
Additions
charged
to
expense
|
Deductions
from
Reserves
|
Balance
at end
of
period
|
||||||||||
Allowance for Doubtful Accounts for the Years Ended: | |||||||||||||
December
31, 2005 (1)
|
$
|
1,058,414
|
$
|
350,434
|
$
|
161,313
|
$
|
1,247,535
|
|||||
December
31, 2004 (1)
|
687,490
|
780,479
|
409,555
|
1,058,414
|
|||||||||
December
31, 2003
|
517,409
|
183,735
|
13,654
|
687,490
|
|||||||||
Tax
Valuation Account for the Years Ended:
|
|||||||||||||
December
31, 2005
|
$
|
25,682,000
|
$
|
—
|
$
|
2,606,000
|
$
|
23,076,000
|
|||||
December
31, 2004
|
23,964,000
|
1,718,000
|
—
|
25,682,000
|
|||||||||
December
31, 2003
|
22,217,000
|
1,747,000
|
—
|
23,964,000
|
|||||||||
|
(1)
|
Additions
charged to expense and balance at end of period includes amounts
associated with the Company’s equity investment in Estel. This allowance
is net against the liability balance that is included in Investment
in
Estel on the Company’s Consolidated Balance
Sheets.
|
SLG GRAYBAR SUBLEASE LLC , as Landlord | ||
|
|
|
By: | ||
Name: | ||
Title: | ||
Witness: | |||
Name:
Title:
|
|||
SLG GRAYBAR SUBLEASE LLC, as Landlord | ||
By:_______________________________________ | ||
Name: | ||
Title: | ||
Witness: | ||
__________________________ | ||
Name: | ||
Title: | ||
FUSION TELECOMMUNICATIONS | ||
INTERNATIONAL, INC., as Tenant | ||
By:_______________________________________ | ||
Name: | ||
Title: | ||
Witness: | ||
__________________________ | ||
Name: | ||
Title: |
TABLE
OF CONTENTS
|
I
|
|
ARTICLE
1
|
DEMISE;
PREMISES AND PURPOSE
|
1
|
ARTICLE
2
|
TERM
|
2
|
ARTICLE
3
|
RENT
AND ADDITIONAL RENT
|
2
|
ARTICLE
4
|
ASSIGNMENT/SUBLETTING
|
3
|
ARTICLE
5
|
DEFAULT
|
10
|
ARTICLE
6
|
RELETTING,
ETC.
|
11
|
ARTICLE
7
|
LANDLORD
MAY CURE DEFAULTS
|
12
|
ARTICLE
8
|
ALTERATIONS
|
12
|
ARTICLE
9
|
LIENS
|
16
|
ARTICLE
10
|
REPAIRS
|
17
|
ARTICLE
11
|
FIRE
OR OTHER CASUALTY
|
17
|
ARTICLE
12
|
END
OF TERM
|
18
|
ARTICLE
13
|
SUBORDINATION
AND ESTOPPEL, ETC.
|
19
|
ARTICLE
14
|
CONDEMNATION
|
21
|
ARTICLE
15
|
REQUIREMENTS
OF LAW
|
21
|
ARTICLE
16
|
CERTIFICATE
OF OCCUPANCY
|
22
|
ARTICLE
17
|
POSSESSION
|
22
|
ARTICLE
18
|
QUIET
ENJOYMENT
|
23
|
ARTICLE
19
|
RIGHT
OF ENTRY
|
23
|
ARTICLE
20
|
INDEMNITY
|
24
|
ARTICLE
21
|
LANDLORD'S
LIABILITY, ETC.
|
24
|
ARTICLE
22
|
CONDITION
OF PREMISES
|
25
|
ARTICLE
23
|
CLEANING
|
25
|
ARTICLE
24
|
JURY
WAIVER
|
26
|
ARTICLE
25
|
NO
WAIVER, ETC.
|
26
|
ARTICLE
26
|
OCCUPANCY
AND USE BY TENANT
|
27
|
ARTICLE
27
|
NOTICES
|
28
|
ARTICLE
28
|
WATER
|
28
|
ARTICLE
29
|
SPRINKLER
SYSTEM
|
29
|
ARTICLE
30
|
HEAT,
ELEVATOR, ETC.
|
29
|
ARTICLE
31
|
SECURITY
DEPOSIT
|
29
|
ARTICLE
32
|
TAX
ESCALATION
|
31
|
ARTICLE
33
|
RENT
CONTROL
|
34
|
ARTICLE
34
|
SUPPLIES
|
35
|
ARTICLE
35
|
AIR
CONDITIONING
|
35
|
ARTICLE
36
|
SHORING
|
37
|
ARTICLE
37
|
EFFECT
OF CONVEYANCE, ETC.
|
37
|
ARTICLE
38
|
RIGHTS
OF SUCCESSORS AND ASSIGNS
|
38
|
ARTICLE
39
|
CAPTIONS
|
38
|
ARTICLE
40
|
BROKERS
|
38
|
ARTICLE
41
|
ELECTRICITY
|
39
|
ARTICLE
42
|
LEASE
SUBMISSION
|
44
|
ARTICLE
43
|
INSURANCE
|
44
|
ARTICLE
44
|
SIGNAGE
|
47
|
ARTICLE
45
|
RIGHT
TO RELOCATE
|
47
|
ARTICLE
46
|
FUTURE
CONDOMINIUM CONVERSION
|
48
|
ARTICLE
47
|
MISCELLANEOUS
|
49
|
ARTICLE
48
|
COMPLIANCE
WITH LAW
|
49
|
ARTICLE
49
|
LANDLORD’S
CONTRIBUTION
|
50
|
RULES
AND REGULATIONS
|
54
|
TERM
|
PAGE
|
Additional
Rent
|
2
|
Alterations
|
14
|
Base
Tax Year
|
32
|
Brokers
|
38
|
Building
|
1
|
Building
Cleaning Contractor
|
25
|
Building
Project
|
32
|
Commencement
Date
|
2
|
Comparative
Year
|
32
|
Cooling
Season
|
36
|
Declaration
|
49
|
Delivery
Personnel
|
1
|
ERIF
|
39
|
excess
electricity
|
40
|
Existing
HVAC Equipment
|
36
|
Expiration
Date
|
2
|
Fixed
Annual Rent
|
2
|
HVAC
System
|
36
|
Landlord
|
1
|
Landlord’s
Electrical Consultant
|
40
|
Landlord’s
Relocation Work
|
48
|
Landlord’s
Restoration Work
|
17
|
Landlord's
Contribution
|
50
|
Lease
|
1
|
Leaseback
Area
|
4
|
Ordinary
Business Hours
|
39
|
Ordinary
Equipment
|
39
|
Premises
|
1
|
Qualified
Renovations
|
50
|
Real
Estate Taxes
|
32
|
Recapture
Date
|
4
|
Relocation
Effective Date
|
47
|
Relocation
Notice
|
47
|
Relocation
Space
|
47
|
Rent
|
2
|
Requisition
|
50
|
Retainage
|
51
|
Security
|
29
|
Supplemental
Systems
|
36
|
Tenant
|
1
|
Tenant
Cleaning Services
|
25
|
Tenant’s
Initial Alteration Work
|
50
|
Tenant’s
Recapture Offer
|
4
|
Tenant’s
Share
|
32
|
Term
|
2
|
Work
Cost
|
50
|
SLG GRAYBAR SUBLEASE LLC, as Landlord | ||
|
|
|
By: | ||
|
Name:
Title:
|
|
Witness: | |||
|
|||
Name:
Title:
|
A) |
GENERAL
CLEANING - NIGHTLY
|
-
|
Dust
sweep all stone, ceramic tile, marble terrazzo, asphalt tile, linoleum,
rubber, vinyl and other types of
flooring
|
-
|
Carpet
sweep all carpets and rugs four (4) times per
week
|
-
|
Vacuum
clean all carpets and rugs, once (1) per
week
|
-
|
Police
all private stairways and keep in clean
condition
|
-
|
Empty
and clean all wastepaper baskets, ash trays and receptacles; damp
dust as
necessary
|
-
|
Clean
all cigarette urns and replace sand or water as
necessary
|
-
|
Remove
all normal wastepaper and tenant rubbish to a designated area in
the
premises. (Excluding cafeteria waste, bulk materials, and all special
materials such as old desks, furniture
etc.)
|
-
|
Dust
all furniture, and window sills as
necessary
|
-
|
Dust
clean all glass furniture tops
|
-
|
Dust
all chair rails, trim and similar objects as
necessary
|
-
|
Dust
all baseboards as necessary
|
-
|
Wash
clean all water fountains
|
-
|
Keep
locker and service closets in clean and orderly
condition
|
B)
|
LAVATORIES-NIGHTLY
(EXCLUDING PRIVATE & EXECUTIVE
LAVATORIES)
|
-
|
Sweep
and mop all flooring
|
-
|
Wipe
clean all mirrors, powder shelves and brightwork, including flushometers,
piping toilet seat hinges
|
-
|
Wash
and disinfect all basins, bowls and
urinals
|
-
|
Wash
both sides of all toilet seats
|
-
|
Dust
all partitions, tile walls, dispensers and
receptacles
|
-
|
Empty
and clean paper towel and sanitary disposal
receptacles
|
-
|
Fill
toilet tissue holders, soap dispensers and towel dispensers; materials
to
be furnished by Landlord
|
-
|
Remove
all wastepaper and refuse to designated area in the
premises
|
C)
|
LAVATORIES-PERIODIC
CLEANING (EXCLUDES PRIVATE & EXECUTIVE
LAVATORIES)
|
-
|
Machine
scrub flooring as necessary
|
-
|
Wash
all partitions, tile walls, and enamel surfaces periodically, using
proper
disinfectant when necessary
|
D)
|
DAY
SERVICES - DUTIES OF THE DAY
PORTERS
|
-
|
Police
ladies' restrooms and lavatories, keeping them in clean
condition
|
-
|
Fill
toilet dispensers; materials to be furnished by
Landlord
|
-
|
Fill
sanitary napkin dispensers; materials to be furnished by
Landlord
|
E)
|
SCHEDULE
OF CLEANING
|
-
|
Upon
completion of the nightly chores, all lights shall be turned off,
windows
closed, doors locked and offices left in a neat and orderly
condition
|
-
|
All
day, nightly and periodic cleaning services as listed herein, to
be done
five nights each week, Monday through Friday, except Union and Legal
Holidays
|
-
|
All
windows from the 2nd floor to the roof will be cleaned inside out
quarterly, weather permitting
|
DATES
|
FIXED
ANNUAL RENT |
MONTHLY
INSTALLMENT |
||
November
1, 2005- October 31, 2006
|
$428,390.55
|
$35,699.21
|
||
November
1, 2006 - October 31, 2007
|
$439,100.31
|
$36,591.69
|
||
November
1, 2007 - October 31, 2008
|
$450,077.82
|
$37,506.49
|
||
November
1, 2008 - October 31, 2009
|
$461,329.77
|
$38,444.15
|
||
November
1, 2009 - October 31, 2010
|
$472,863.01
|
$39,4054.25
|
||
November
1, 2010 - October 31, 2011
|
$461,463.42
|
$38,455.28
|
||
November
1, 2011 - October 31, 2012
|
$473,000.00
|
$39,416.67
|
||
November
1, 2012 - October 31, 2013
|
$484,825.00
|
$40,402.08
|
||
November
1, 2013 - October 31, 2014
|
$496,945.63
|
$41,412.14
|
||
November
1, 2014 - October 31, 2015
|
$509,369.27
|
$42,447.44
|
Period
|
Base
Rent per RSF
per
Annum
|
Monthly
Base Rent
Payments
(not
including
sales tax)
|
Expansion
Premises Commencement Date through June 30, 2006
|
$11.96
|
$13,105.17
|
"LANDLORD"
|
||
WITNESS:
|
FORT
LAUDERDALE CROWN CENTER, INC.
,
a
Florida corporation
|
|
Print
Name: __________________________________
Print
Name: __________________________________
|
By:
__________________________________
Print
Name: ____________________________
Title:
_________________________________
|
|
"TENANT"
|
||
WITNESS:
|
FUSION
TELECOMMUNICATIONS INTERNATIONAL, INC.
,
a
Delaware corporation
|
|
By: | ||
Print
Name: __________________________________
Print
Name: __________________________________
|
Print
Name: _____________________________
Title:
__________________________________
|
Fusion Telecommunications International, Inc. | ||
By: _______________________ | ||
Name: _______________ | ||
Title: _______________ | ||
Karamco, Inc. | ||
By: ________________________ | ||
Name: ________________ | ||
Title: ________________ | ||
Efonica, FZ-LLC | ||
By: ________________________ | ||
Name: ________________ | ||
Title: ________________ |
$463,097.96
|
|
March
21, 2006
|
|
1. |
EVP
(I/C) PTCL H/Qs Islamabad (for
information).
|
2. |
General
Manager (IR), PTCL H/Qs Islamabad.
|
3. |
Abdul
Hameed Khan C.O.O., Saif Telecom Limited.
|
|
/s/
Matthew D. Rosen
|
|
Matthew
D. Rosen
|
|
President
and Chief Executive Officer
|
|
|
|
Date:
March
31, 2006
|
|
|
|
|
|
/s/
Barbara Hughes
|
|
Barbara
Hughes
|
|
Vice
President of Finance and
Principal
Accounting and
|
|
Financial
Officer
|
|
|
|
Date:
March
31, 2006
|