Delaware
|
95-4868120
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer Identification No.)
|
TABLE
OF CONTENTS
|
|
PAGE
|
|
PART
I – FINANCIAL INFORMATION
|
|
Item
1. Consolidated Financial Statements (Unaudited)
|
|
Consolidated
Balance Sheet
|
F-1
|
Consolidated
Statements of Operations
|
F-2
|
Consolidated
Statements of Cash Flows
|
F-3
|
Notes
to Consolidated Financial Statements (Unaudited)
|
F-5
|
Item
2. Management's Discussion and Analysis or Plan of
Operation
|
15
|
Item
3. Controls and Procedures
|
20
|
PART
II – OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
20
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
20
|
Item
3. Defaults Upon Senior Securities
|
20
|
Item
4. Submission of Matters to a Vote of Security Holders
|
20
|
Item
5. Other Information
|
20
|
Item
6. Exhibits
|
21
|
SIGNATURES
|
22
|
ASSETS
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$
|
1,061,139
|
||
Accounts
receivable, net
|
120,221
|
|||
Inventory
|
568,352
|
|||
Total
current assets
|
1,749,712
|
|||
Property
and equipment, net
|
213,031
|
|||
Intangible
assets, net
|
694,874
|
|||
Deferred
finance costs, net
|
244,293
|
|||
Other
assets
|
12,190
|
|||
Total
assets
|
$
|
2,914,100
|
||
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
||||
Current
liabilities:
|
||||
Notes
payable
|
$
|
341,034
|
||
Notes
payable, related parties
|
496,794
|
|||
Accounts
payable
|
1,031,987
|
|||
Accrued
expenses
|
1,038,851
|
|||
Accrued
expenses, related parties
|
208,548
|
|||
Deferred
revenue
|
374,201
|
|||
Dividend
payable
|
19,184
|
|||
Redeemable
preferred stock, $.001 par value, 10,000,000 shares authorized,
184,666
shares issued and outstanding
|
258,532
|
|||
Derivative
liability
|
2,086,068
|
|||
Total
current liabilities
|
5,855,199
|
|||
Long-term
obligations:
|
||||
Convertible
debt, net of discount
|
182,370
|
|||
Long-term
debt
|
989,100
|
|||
Total
liabilities
|
7,026,699
|
|||
Commitments
|
-
|
|||
Stockholders’
deficit:
|
||||
Common
stock, $.001 par value, 900,000,000 shares authorized, 89,096,733
shares issued and outstanding at June 30, 2007
|
89,097
|
|||
Additional
paid-in capital
|
12,130,398
|
|||
Accumulated
deficit
|
(16,332,064
|
)
|
||
Total
stockholders' deficit
|
(4,112,569
|
)
|
||
Total
liabilities and stockholders’ deficit
|
$
|
2,914,100
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Revenues:
|
|||||||||||||
Services
|
$
|
1,106,014
|
$
|
354,783
|
$
|
1,741,312
|
$
|
354,783
|
|||||
Products
|
89,805
|
35,198
|
126,179
|
171,688
|
|||||||||
Total
revenues
|
1,195,819
|
389,981
|
1,867,491
|
526,471
|
|||||||||
Cost
of revenues
|
|||||||||||||
Services
|
915,735
|
259,709
|
1,404,046
|
259,709
|
|||||||||
Products
|
1,000
|
19,538
|
16,488
|
127,228
|
|||||||||
Total
cost of revenues
|
916,735
|
279,247
|
1,420,534
|
386,937
|
|||||||||
Gross
profit
|
279,084
|
110,734
|
446,957
|
139,534
|
|||||||||
Operating
expenses:
|
|||||||||||||
Selling,
general and administration
|
977,439
|
849,306
|
1,722,809
|
1,792,215
|
|||||||||
Outside
services
|
680,731
|
110,098
|
843,527
|
160,357
|
|||||||||
Legal
fees
|
29,723
|
128,501
|
1,014,462
|
155,535
|
|||||||||
Professional
fees
|
73,673
|
65,153
|
191,813
|
83,858
|
|||||||||
Research
and development
|
16,200
|
-
|
65,178
|
-
|
|||||||||
Depreciation
and amortization
|
87,384
|
7,495
|
163,565
|
12,945
|
|||||||||
Total
operating expenses
|
1,865,150
|
1,160,553
|
4,001,354
|
2,204,910
|
|||||||||
Loss
from operations
|
(1,586,066
|
)
|
(1,049,819
|
)
|
(3,554,397
|
)
|
(2,065,376
|
)
|
|||||
Other
income (expense):
|
|||||||||||||
Interest
income
|
8,143
|
-
|
13,667
|
-
|
|||||||||
Interest
expense
|
(91,942
|
)
|
(44,517
|
)
|
(202,463
|
)
|
(131,299
|
)
|
|||||
Derivative
income (loss)
|
866,570
|
(127,200
|
)
|
654,435
|
(141,192
|
)
|
|||||||
Loss
on extinguishment of debt
|
(385,008
|
)
|
-
|
(1,053,103
|
)
|
-
|
|||||||
Other
income
|
-
|
28,025
|
2,925,000
|
28,025
|
|||||||||
Net
loss
|
$
|
(1,188,303
|
)
|
$
|
(1,193,511
|
)
|
$
|
(1,216,861
|
)
|
$
|
(2,309,842
|
)
|
|
Loss
applicable to common stockholders
|
|||||||||||||
Net
loss
|
$
|
(1,188,303
|
)
|
$
|
(1,193,511
|
)
|
$
|
(1,216,861
|
)
|
(2,309,842
|
)
|
||
Beneficial
conversion features and accretions of preferred
stock
|
-
|
-
|
-
|
(22,610
|
)
|
||||||||
Net
loss applicable to common stockholders
|
$
|
(1,188,303
|
)
|
$
|
(1,193,511
|
)
|
$
|
(1,216,861
|
)
|
$
|
(2,332,452
|
)
|
|
Net
loss per share
|
|||||||||||||
Basic
and diluted
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.04
|
)
|
|
Weighted
average shares outstanding
|
|||||||||||||
Basic
and diluted
|
86,062,215
|
63,086,673
|
81,355,035
|
57,656,431
|
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
loss
|
$
|
(1,216,861
|
)
|
$
|
(2,309,842
|
)
|
|
Adjustments
to reconcile net loss to cash flows from
operating activities:
|
|||||||
Depreciation
and amortization
|
163,565
|
12,945
|
|||||
Stock
option expense
|
221,464
|
597,227
|
|||||
Common
stock issued for services
|
485,428
|
50,000
|
|||||
Loss
on extinguishment of debt
|
1,053,103
|
-
|
|||||
Amortization
of deferred financing costs
|
60,653
|
2,900
|
|||||
Amortization
of debt discount
|
86,798
|
56,021
|
|||||
Imputed
interest
|
4,195
|
-
|
|||||
Derivative
(income) loss
|
(654,435
|
)
|
141,192
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
8,420
|
(77,041
|
)
|
||||
Inventory
|
(298,684
|
)
|
(11,784
|
)
|
|||
Other
assets
|
(5,472
|
)
|
-
|
||||
Accounts
payable
|
(103,186
|
)
|
109,158
|
||||
Accrued
expenses
|
468,219
|
(215,677
|
)
|
||||
Accrued
expenses, related parties
|
6,239
|
-
|
|||||
Deferred
revenue
|
374,201
|
-
|
|||||
NET
CASH FLOWS FROM OPERATING ACTIVITIES
|
653,647
|
(1,644,901
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Additions
to property and equipment
|
(29,285
|
)
|
(39,103
|
)
|
|||
Acquisition
of CoroWare’s assets, net of liabilities assumed
|
-
|
(2,422
|
)
|
||||
Acquisition
of Altronics’ assets, net of cash acquired
|
(143,671
|
)
|
-
|
||||
NET
CASH FLOWS FROM INVESTING ACTIVITIES
|
(172,956
|
)
|
(41,525
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from sale of common stock
|
-
|
2,304,130
|
|||||
Proceeds
from line of credit, net
|
32,555
|
-
|
|||||
Payments
of notes payable
|
(36,456
|
)
|
(404,335
|
)
|
|||
Proceeds
from notes payable
|
-
|
28,000
|
|||||
NET
CASH FLOWS FROM FINANCING ACTIVITIES
|
(3,901
|
)
|
1,927,795
|
||||
NET
INCREASE IN CASH
|
476,790
|
241,369
|
|||||
Cash
and cash equivalents, beginning of period
|
584,349
|
6,786
|
|||||
Cash
and cash equivalents, end of period
|
$
|
1,061,139
|
$
|
248,155
|
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Interest
paid
|
$
|
28,878
|
$
|
33,584
|
|||
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
NON
CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Conversion
of Series B preferred stock and preferred stock dividends
|
$
|
9,933
|
$
|
-
|
|||
Stock
issued for purchase of software
|
$
|
42,500
|
$
|
-
|
|||
Stock
issued for acquisition of Altronics
|
$
|
35,700
|
$
|
-
|
|||
Stock
issued for redemption of convertible debenture
|
$
|
1,263,772
|
$
|
-
|
|||
Amortization
of deferred financing costs
|
$
|
-
|
$
|
99,315
|
|||
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)
|
|
$
|
110,534
|
$
|
110,534
|
||||
Note
payable – Altronics purchase
|
3
|
$
|
100,000
|
$
|
100,000
|
|||||
Other
notes payable
|
4(f)
|
|
$
|
41,294
|
$
|
41,294
|
||||
Long-term
debt
|
5
|
$
|
989,100
|
$
|
989,100
|
Note
|
Compound
derivative
|
Warrant
liability
|
Total
|
||||||||||
$2,825,000
financing
|
6,8
|
$
|
1,356,060
|
$
|
730,008
|
$
|
2,086,068
|
Financing
or other contractual
arrangement:
|
Note
|
Conversion
Features
|
Warrants
|
Total
|
|||||||||
$2,825,000
financing
|
6
|
13,313,021
|
16,267,852
|
29,580,873
|
· |
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 value of intangible assets acquired in a business
combination.
|
Work
in progress
|
$
|
184,623
|
||
Raw
material
|
383,729
|
|||
$
|
568,352
|
Purchase
Allocation
|
Fair
Values
|
||||||
Current
assets
|
$
|
252,754
|
$
|
252,754
|
|||
Long-lived
assets:
|
|||||||
Acquired
customer lists (a)
|
126,492
|
300,000
|
|||||
Employment
contracts (b)
|
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 this acquired intangible asset 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
|
Other
|
||||||||
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)
|
|
-
|
110,534
|
||||||
Notes
payable – Altronics purchase
|
3
|
100,000
|
-
|
|||||||
Other
notes payable
|
4(f)
|
|
40,794
|
500
|
||||||
$
|
496,794
|
$
|
341,034
|
Carrying
value
|
||||
$2,825,000
financing
|
$
|
182,370
|
Date
of Redemption
|
Principal Redeemed
|
Number of Shares
Issued
|
|||||
January
18, 2007
|
$
|
55,000
|
509,165
|
||||
March
1, 2007
|
475,000
|
3,766,851
|
|||||
June
27, 2007
|
25,000
|
437,827
|
|||||
June
28, 2007
|
75,000
|
1,313,485
|
|||||
$
|
630,000
|
6,027,328
|
3
months ended
June
30, 2007
|
3
months ended
June
30, 2006
|
||||||||||||
Derivative
income (expense)
|
Compound
Derivative
|
Warrant
liability
|
Compound
Derivative
|
Warrant
liability
|
|||||||||
$2,825,000
financing
|
$
|
341,080
|
$
|
525,490
|
$
|
-
|
$
|
-
|
6
months ended
June
30, 2007
|
6
months ended
June
30, 2006
|
||||||||||||
Derivative
income (expense)
|
Compound
Derivative
|
Warrant
liability
|
Compound
Derivative
|
Warrant
liability
|
|||||||||
$2,825,000
financing
|
$
|
143,715
|
$
|
510,720
|
$
|
-
|
$
|
-
|
Outstanding,
December 31, 2006
|
15,887,676
|
|||
Granted
|
9,397,725
|
|||
Cancelled
|
(510,000
|
)
|
||
Exercised
|
-
|
|||
Outstanding,
June 30, 2007
|
24,775,401
|
Note
|
Grant
date
|
Expiration date
|
Warrants granted
|
Exercise price
|
||||||||||||
Warrant
to consultant
|
(a)
|
|
12/15/04
|
12/15/14
|
1,212,127
|
$
|
0.050
|
|||||||||
Warrant
to consultant
|
(a)
|
|
04/06/06
|
12/31/09
|
1,150,000
|
$
|
0.130
|
|||||||||
Warrant
to consultant
|
(a)
|
|
04/01/06
|
12/31/09
|
133,000
|
$
|
0.171
|
|||||||||
Warrant
to consultant
|
(a)
|
|
|
01/17/07
|
01/17/17
|
200,000
|
$
|
0.170
|
||||||||
Warrants
to directors
|
(a)
|
|
04/12/07
|
04/12/17
|
4,272,725
|
$
|
0.111
|
|||||||||
$2,825,000
financing
|
6(b)
|
|
07/21/06
|
|
07/21/09
|
2,500,000
|
$
|
0.50
- 1.00
|
||||||||
$2,825,000
financing
|
6(b)
|
|
07/21/06
|
07/21/11
|
6,800,000
|
$
|
0.25
- 0.75
|
|||||||||
16,267,852
|
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)
|
Kenneth
D. Vanden Berg
|
||
Chief
Financial Officer (Principal
Accounting
and Financial Officer)
|