Delaware
|
95-4868120
|
|
(State
or other jurisdiction of
|
(IRS
Employer Identification No.)
|
|
incorporation
or organization)
|
TABLE
OF CONTENTS
|
PAGE
|
||||
PART
I - FINANCIAL INFORMATION
|
||||
Item
1. Consolidated Financial Statements (Unaudited)
|
||||
Consolidated
Balance Sheets
|
F-1
|
|||
Consolidated
Statements of Operations
|
F-2
|
|||
Consolidated
Statements of Cash Flows
|
F-3
|
|||
Notes
to Consolidated Financial Statements
|
F-5
|
|||
Item
2. Management's Discussion and Analysis or Plan of
Operations
|
13
|
|||
Item
3. Controls and Procedures
|
16
|
|||
PART
II - OTHER INFORMATION
|
||||
Item
1. Legal Proceedings
|
17
|
|||
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
17
|
|||
Item
3. Defaults Upon Senior Securities
|
17
|
|||
Item
4. Submission of Matters to a Vote of Security Holders
|
17
|
|||
Item
5. Other Information
|
17
|
|||
Item
6. Exhibits
|
17
|
|||
SIGNATURES
|
18-22
|
|||
March
31, 2007
|
December
31, 2006
|
||||||
(unaudited)
|
(audited)
|
||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
1,362,669
|
$
|
584,349
|
|||
Accounts
receivable, net
|
219,514
|
105,275
|
|||||
Inventory
|
386,501
|
46,674
|
|||||
Total
current assets
|
1,968,684
|
736,928
|
|||||
Property
and equipment, net
|
209,865
|
155,924
|
|||||
Intangible
assets, net
|
769,625
|
605,023
|
|||||
Deferred
finance costs, net
|
246,286
|
332,671
|
|||||
Other
assets
|
7,940
|
6,690
|
|||||
Total
assets
|
$
|
3,202,400
|
$
|
1,836,606
|
|||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
1,065,096
|
$
|
1,007,360
|
|||
Accrued
expenses
|
463,032
|
565,797
|
|||||
Accrued
expenses, related parties
|
208,565
|
202,309
|
|||||
Notes
payable
|
308,479
|
357,750
|
|||||
Notes
payable, related parties
|
533,250
|
306,000
|
|||||
Deferred
revenue
|
91,890
|
-
|
|||||
Dividend
payable
|
27,117
|
29,117
|
|||||
Derivative
liability
|
2,453,921
|
2,698,954
|
|||||
Total
current liabilities
|
5,151,350
|
5,167,287
|
|||||
Long-term
obligations:
|
|||||||
Convertible
debt, net of discount
|
122,912
|
119,678
|
|||||
Long-term
debt
|
989,100
|
989,100
|
|||||
Total
liabilities
|
6,263,362 | 6,276,065 | |||||
Stockholders’
deficit:
|
|||||||
Preferred
stock, $.001 par value, 10,000,000 shares authorized,
264,334
and 284,334 shares issued and outstanding at March 31, 2007 and December
31, 2006, respectively
|
264
|
284
|
|||||
Common
stock, $.001 par value, 900,000,000 Shares authorized, 82,510,477
and
76,467,303 shares issued and outstanding at March 31, 2007 and December
31, 2006, respectively
|
82,510
|
76,467
|
|||||
Additional
paid-in capital
|
12,000,025
|
10,598,993
|
|||||
Accumulated
deficit
|
(15,143,761
|
)
|
(15,115,203
|
)
|
|||
Total
stockholders' deficit
|
(3,060,962
|
)
|
(4,439,459
|
)
|
|||
Total
liabilities and stockholders’ deficit
|
$
|
3,202,400
|
$
|
1,836,606
|
2007
|
2006
|
||||||
Revenues:
|
|||||||
Services
|
$
|
635,305
|
$
|
-
|
|||
Products
|
36,374
|
136,490
|
|||||
Total
revenues
|
671,679
|
136,490
|
|||||
Cost
of revenues:
|
|||||||
Services
|
488,312
|
-
|
|||||
Products
|
15,488
|
107,690
|
|||||
Total
cost of revenues
|
503,800
|
107,690
|
|||||
Gross
profit
|
167,879
|
28,800
|
|||||
Operating
expenses:
|
|||||||
Selling,
general and administration
|
756,797
|
942,909
|
|||||
Outside
services
|
158,786
|
50,259
|
|||||
Legal
fees
|
984,739
|
27,034
|
|||||
Professional
fees
|
118,045
|
18,705
|
|||||
Research
and development
|
52,978
|
-
|
|||||
Depreciation
and amortization
|
76,181
|
5,450
|
|||||
Total
operating expenses
|
2,147,526
|
1,044,357
|
|||||
Loss
from operations
|
(1,979,647
|
)
|
(1,015,557
|
)
|
|||
Other
income (expense):
|
|||||||
Interest
income
|
5,524
|
-
|
|||||
Interest
expense
|
(99,205
|
)
|
(86,782
|
)
|
|||
Derivative
loss
|
(212,135
|
)
|
(13,992
|
)
|
|||
Loss
on extinguishment of debt
|
(668,095
|
)
|
-
|
||||
Other
income - litigation settlement
|
2,925,000
|
-
|
|||||
Net
loss
|
$
|
(28,558
|
)
|
$
|
(1,116,331
|
)
|
|
Loss
applicable to common stockholders
|
|||||||
Net
loss
|
$
|
(28,558
|
)
|
$
|
(1,116,331
|
)
|
|
Beneficial
conversion features and accretions of preferred stock
|
-
|
(22,610
|
)
|
||||
Dividends
declared on preferred stock
|
-
|
(6,150
|
)
|
||||
Net
loss applicable to common stockholders
|
$
|
(28,558
|
)
|
$
|
(1,145,091
|
)
|
|
Net
loss per share
|
|||||||
Basic
and diluted
|
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
|
Weighted
average shares outstanding
|
|||||||
Basic
and diluted
|
78,309,538
|
51,991,752
|
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(28,558
|
)
|
$
|
(1,116,331
|
)
|
|
Adjustments
to reconcile net loss to cash flows
|
|||||||
from
operating activities:
|
|||||||
Depreciation
and amortization
|
76,181
|
5,450
|
|||||
Stock
option expense
|
84,272
|
530,021
|
|||||
Common
stock issued for services
|
133,934
|
-
|
|||||
Loss
on extinguishment of debt
|
668,095
|
-
|
|||||
Amortization
of deferred financing costs
|
29,800
|
2,900
|
|||||
Amortization
of debt discount
|
40,747
|
56,021
|
|||||
Imputed
interest
|
2,495
|
-
|
|||||
Derivative
loss
|
212,135
|
13,992
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(90,873
|
)
|
(38,217
|
)
|
|||
Inventory
|
(116,833
|
)
|
21,090
|
||||
Other
assets
|
(1,222
|
)
|
-
|
||||
Accounts
payable
|
(70,077
|
)
|
6,544
|
||||
Accrued
expenses
|
(102,765
|
)
|
(73,351
|
)
|
|||
Accrued
expenses - related party
|
6,256 | - | |||||
Deferred
revenue
|
91,890
|
-
|
|||||
NET
CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES
|
935,477
|
(591,881
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Additions
to property and equipment
|
(13,486
|
)
|
(5,963
|
)
|
|||
Acquisition
of Altronics’ stock, net of cash acquired
|
(143,671
|
)
|
-
|
||||
NET
CASH FLOWS USED BY INVESTING ACTIVITIES
|
(157,157
|
)
|
(5,963
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from sale of common stock
|
-
|
696,215
|
|||||
Payments
of notes payable
|
-
|
(75,000
|
)
|
||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
-
|
621,215
|
|||||
NET
INCREASE IN CASH
|
778,320
|
23,371
|
|||||
Cash
and cash equivalents, beginning of period
|
584,349
|
6,786
|
|||||
Cash
and cash equivalents, end of period
|
$
|
1,362,669
|
$
|
30,157
|
|||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Interest
paid
|
$
|
14,439
|
$
|
4,313
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
NON
CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Conversion
of Series B preferred stock and preferred stock dividends
|
$
|
2,020
|
$
|
-
|
|||
Stock
issued for purchase of software
|
$
|
42,500
|
$
|
-
|
|||
Stock
issued for acquisition of Altronics
|
$
|
35,700
|
$
|
-
|
|||
Stock
issued for redemption of convertible debenture
|
$
|
1,106,154
|
$
|
-
|
|||
Conversion
of Series A preferred stock
|
$
|
-
|
$
|
58,840
|
Instrument
|
Note
|
Fair
Value
|
Carrying
Value
|
||||||||
Note
payable - Merger
|
4
|
(a) |
|
$
|
230,000
|
$
|
230,000
|
||||
Note
payable - Principal shareholder
|
4
|
(b) |
|
$
|
165,000
|
$
|
165,000
|
||||
Notes
payable - shareholders
|
4
|
(c) |
|
$
|
141,000
|
$
|
141,000
|
||||
Note
payable - Viejo Coro
|
4
|
(d) |
|
$
|
50,000
|
$
|
50,000
|
||||
Notes
payable - financial institutions
|
4
|
(e) |
|
$
|
77,979
|
$
|
77,979
|
||||
Note
payable - Altronics purchase
|
3
|
$
|
100,000
|
$
|
100,000
|
||||||
Other
notes payable
|
4
|
(f) |
|
$
|
78,750
|
$
|
78,750
|
||||
Long-term
debt
|
5
|
$
|
989,100
|
$
|
989,100
|
Note
|
Compound
derivative
|
Warrant
liability
|
Total
|
||||||||||
$2,825,000
financing
|
6,8
|
$
|
1,459,132
|
$
|
994,789
|
$
|
2,453,921
|
Financing
or other contractual arrangement:
|
Note
|
Conversion
Features
|
Warrants
|
Total
|
|||||||||
$2,825,000
Convertible Note Financing
|
6
|
13,000,938
|
9,300,000
|
22,300,938
|
·
|
estimating
future bad debts on accounts receivable that are carried at net realizable
values;
|
·
|
estimating
the fair value of our financial instruments that are required to
be
carried at fair value; and
|
·
|
estimating
the recoverability of our long-lived
assets
|
·
|
estimating
the fair of intangible assets acquired in a business
combination.
|
Purchase
Allocation
|
Fair
Values |
||||||
Current
assets
|
$
|
252,754
|
$
|
252,754
|
|||
Long-lived
assets:
|
|||||||
Acquired
customer lists
|
126,492
|
300,000
|
|||||
Employment
contracts
|
60,000
|
69,000
|
|||||
Fixed
assets
|
52,246
|
52,246
|
|||||
Accounts
payable and accrued liabilities
|
(205,792
|
)
|
(205,792
|
)
|
|||
$
|
285,700
|
$
|
468,208
|
||||
Purchase
price:
|
|||||||
Cash
|
$
|
150,000
|
|||||
Note
payable
|
100,000
|
||||||
Common
stock
|
35,700
|
||||||
|
|||||||
$
|
285,700
|
(a)
|
Customer
lists are estimated to have an economic life of three years. The
Company
will amortize these acquired intangible assets using the straight-line
method over the estimated life.
|
(b)
|
Acquired
employment contracts with key members of former Altronics management
have
terms of three years and embody significant restrictive covenants
and
non-competition agreements. The fair value of these intangible assets
will
be amortized over the contractual term of three years using the
straight-line method.
|
Note
|
Related
Parties
|
Third
Parties
|
|||||||||
Note
payable - merger
|
4
|
(a)
|
$
|
-
|
$
|
230,000
|
|||||
Note
payable - principal shareholder
|
4
|
(b)
|
165,000
|
-
|
|||||||
Notes
payable - shareholders
|
4
|
(c)
|
141,000
|
-
|
|||||||
Note
payable - Viejo Coro
|
4
|
(d)
|
50,000
|
-
|
|||||||
Notes
payable - financial institutions
|
4
|
(e)
|
-
|
77,979
|
|||||||
Notes
payable - Altronics
|
3
|
100,000
|
-
|
||||||||
Other
notes payable
|
4
|
(f)
|
77,250
|
500
|
|||||||
$
|
533,250
|
$
|
308,479
|
Carrying
value
|
||||
$2,825,000
financing
|
$
|
122,912
|
Date
of Redemption
|
Principal
Redeemed
|
Number
of Shares Issued
|
|||||
January
18, 2007
|
$
|
55,000
|
509,165
|
||||
March
1, 2007
|
475,000
|
3,766,851
|
|||||
$
|
530,000
|
4,276,016
|
3
months ended
March
31, 2007
|
3
months ended
March
31, 2006
|
||||||||||||
Derivative
income (expense)
|
Compound
Derivative
|
Warrant
liability
|
Compound
Derivative
|
Warrant
liability
|
|||||||||
$2,825,000
financing
|
$
|
(197,736
|
)
|
$
|
(14,770
|
)
|
$
|
-
|
$
|
-
|
Outstanding,
December 31, 2006
|
15,887,676
|
|||
Granted
|
2,625,000
|
|||
Cancelled
|
(510,000
|
)
|
||
Exercised
|
-
|
|||
Outstanding,
March 31, 2007
|
18,002,676
|
Note
|
Grant
date
|
Expiration
date
|
Warrants
granted
|
Exercise
price
|
||||||||||||
Warrant
to consultant
|
12/15/04
|
12/15/14
|
1,212,127
|
$
|
.050
|
|||||||||||
Warrant
to consultant
|
04/06/06
|
12/31/09
|
1,150,000
|
$
|
.130
|
|||||||||||
Warrant
to consultant
|
04/01/06
|
12/31/09
|
133,000
|
$
|
.171
|
|||||||||||
Warrant
to consultant
|
01/17/07
|
01/17/17
|
200,000
|
$
|
.170
|
|||||||||||
$2,825,000
financing
|
6(b)
|
|
07/21/06
|
07/21/09
|
2,500,000
|
$
|
.50
- 1.00
|
|||||||||
$2,825,000
financing
|
6(b)
|
07/21/06
|
07/21/11
|
6,800,000
|
$
|
.25
- .75
|
||||||||||
11,995,127
|
31.1
|
Certification
by Chief Executive Officer pursuant to Sarbanes Oxley Section 302.
|
|
31.2
|
Certification
by Chief Financial Officer pursuant to Sarbanes Oxley Section
302.
|
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S.C. Section
1350
|
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S.C. Section
1350
|
INNOVA
ROBOTICS & AUTOMATION, INC.
|
||
|
|
|
/s/ Walter K. Weisel | ||
Walter
K. Weisel
Chief
Executive Officer (Principal Executive
Officer)
|
|
|
|
/s/
Kenneth D. Vanden Berg
|
||
Kenneth
D. Vanden Berg
Chief
Operating Officer
Chief
Financial Officer (Principal Accounting and Financial
Officer)
|