Delaware
|
3541
|
06-10345787
|
(State
or other jurisdiction
|
(Primary
standard
|
(IRS
employer
|
of
incorporation)
|
industrial
code number)
|
identification
number)
|
Title
of each class of securities to be registered
|
|
Amount
to be registered
|
|
Proposed
maximum offering price per share (1)
|
|
Proposed
maximum aggregate offering price
|
|
Amount
of registration fee
|
|
||||
Common
stock, $.10 par value
|
385,000
|
$
|
0.35
|
$
|
132,825
|
$
|
14.21
|
||||||
Common
stock , $.10 par value (2)
|
3,850,000
|
$
|
0.35
|
$
|
1,328,250
|
$
|
142.12
|
||||||
Total
|
4,235,000
|
$
|
156.34
|
Prospectus
Summary
|
1
|
|
Risk
Factors
|
6
|
|
Forward
Looking Statements
|
10
|
|
Use
of Proceeds
|
10
|
|
Management's
Discussion and Analysis or Plan of Operation
|
10
|
|
Description
of Property
|
16
|
|
Legal
Proceedings
|
16
|
|
Management
|
16
|
|
Executive
Compensation
|
17
|
|
Certain
Relationships and Related Transactions
|
19
|
|
Market
for Common Equity and Related Stockholder Matters
|
19
|
|
Security
Ownership of Certain Beneficial Owners and Management
|
20
|
|
Selling
Stockholder
|
20
|
|
Description
of Securities
|
21
|
|
Plan
of Distribution
|
23
|
|
Legal
Matters
|
24
|
|
Experts
|
24
|
|
Available
Information
|
24
|
|
Disclosure
of Commission Position on Indemnification for Securities Act
Liabilities
|
24
|
|
Index
to Consolidated Financial Statements
|
F-1
|
The
Offering
|
||
Common
stock offered by selling stockholders
|
Up
to 4,235,000 shares of common stock, including 3,850,000 shares of
common
stock issuable upon conversion of convertible notes and 385,000 shares.
This number represents 36% of our total number of shares
outstanding.
|
|
Common
stock to be outstanding after the offering
|
Up
to 15,489,660 shares.*
|
|
Use
of proceeds
|
We
will not receive any proceeds from the sale of the common stock.
|
|
OTCBB
Symbol
|
NCNC.OB
|
i)
|
on
or before January 31, prepare and file with the United States Securities
and Exchange Commission (“SEC”) a Registration Statement covering the
resale of all common Stock issuable upon conversion of the 12%
Senior
Secured Convertible Note dated February 28, 2009, up to 33% of
our issued
and outstanding stock;
|
ii)
|
within
90 days from effectiveness of the Registration Statement referred
to in i)
above, prepare and file a Registration Statement covering the resale
of
all common Stock issuable upon conversion of the 12% Senior Secured
Convertible Note dated February 28, 2009 to the extent not registered
above plus all shares of common stock underlying the Purchaser
Warrants,
up to 33% of our issued and outstanding stock;
|
iii)
|
within
90 days from effectiveness of the Registration Statement referred
to in
ii) above, prepare and file a Registration Statement covering the
resale
of all common Stock issuable upon conversion of the 12% Senior
Secured
Convertible Note dated February 28, 2009 plus all shares of common
stock
underlying the Purchaser Warrants to extent not registered above,
up to
33% of our issued and outstanding stock;
|
iv)
|
within
90 days from effectiveness of the Registration Statement referred
to in
iii) above, prepare and file a Registration Statement covering
the resale
of all additional Purchaser Warrants to extent not registered above,
up to
33% of our issued and outstanding stock;
|
·
|
adverse
changes in the conditions in the specific markets for our
products;
|
·
|
visibility
to, and the actual size and timing of, capital expenditures by our
customers;
|
·
|
inventory
practices, including the timing of deployment, of our customers;
|
·
|
adverse
changes in the public and private equity and debt markets and the
ability
of our customers and suppliers to obtain financing or to fund capital
expenditures;
|
·
|
adverse
changes in the credit ratings of our customers and suppliers;
|
·
|
a
general downturn in the overall
economy;
|
·
|
a
decline in government defense funding that lowers the demand for
defense
equipment and retrofitting;
|
·
|
competitive
pricing and availability of competitive products; and
|
·
|
adverse
changes in the ability of the company to obtain financing or to fund
capital expenditures, mergers and acquisitions or growth.
|
·
|
that
a broker or dealer approve a person's account for transactions in
penny
stocks; and
|
·
|
the
broker or dealer receive from the investor a written agreement to
the
transaction, setting forth the identity and quantity of the penny
stock to
be purchased.
|
·
|
obtain
financial information and investment experience objectives of the
person;
and
|
·
|
make
a reasonable determination that the transactions in penny stocks
are
suitable for that person and the person has sufficient knowledge
and
experience in financial matters to be capable of evaluating the risks
of
transactions in penny stocks.
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
·
|
The
Company continues to implement plans to increase
revenues.
|
·
|
The
Company continues its program for selling inventory that has been
produced
or is currently in production.
|
·
|
The
Company continues to implement plans to further reduce operating
costs by
improved process control and greater
productivity.
|
·
|
The
Company is continually seeking investment capital through the public
markets.
|
LOCATION
|
|
PRINCIPAL
USES
|
|
APPROX
SQ. FT.
|
9835
Santa Fe Springs Rd.
|
||||
Santa
Fe Springs, CA 90670
|
Manufacturing
|
44,000
|
NAME
|
AGE
|
POSITION
|
||
|
|
|
||
David
Duquette Officer,
|
62
|
Chairman
of the Board, Chief Executive Officer,
|
||
|
Chief
Financial President and Director
|
|||
|
|
|
||
Josef
Czikmantori
|
55
|
Secretary
and Director
|
ANNUAL
COMPENSATION
|
LONG-TERM
COMPENSATION
|
||||||||||||||||||||||||
AWARDS
|
PAYOUTS
|
||||||||||||||||||||||||
NAME
AND PRINCIPAL
POSITION
|
YEAR
|
SALARY
($)
|
BONUS
($)
|
OTHER
ANNUAL
COMPENSATION
($)
|
RESTRICTED
STOCK
AWARD(S)
($)
|
SECURITIES
UNDERLYING
OPTIONS/
SARS
(#)
|
LTIP
PAYOUTS
($)
|
ALL
OTHER
COMPEN-
SATION
($)
|
|||||||||||||||||
(A)
|
(B)
|
(C)
|
(D)
|
(E)
|
(F)
|
(G)
|
(H)
|
(I)
|
|||||||||||||||||
David
Duquette, Chairman of the
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Board,
President
|
2002
|
$
|
193,800
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||
|
|||||||||||||||||||||||||
David
Duquette, Chairman of the
|
|||||||||||||||||||||||||
Board,
President and Director
|
2003
|
$
|
127,200
|
—
|
—
|
—
|
400,000
|
—
|
—
|
||||||||||||||||
|
|||||||||||||||||||||||||
David
Duquette, Chairman of the
|
2004
|
$
|
180,000
|
||||||||||||||||||||||
Board,
President and Director
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
David
Duquette, Chairman of the
|
|||||||||||||||||||||||||
Board,
President and Director
|
2005
|
$
|
101,273
|
Name
|
|
Number
of
securities underlying options/SARs granted (#) |
|
Percent
of total options/SARs
granted to employees in fiscal year |
|
Exercise
or
base price ($/Share) |
|
Expiration
date
|
|
||||
David
Duquette, CEO
|
|
|
400,000
|
|
|
0
|
%
|
$
|
0.25
|
|
|
9/12/08
|
|
Josef
Czikmantori, Director
|
|
|
150,000
|
|
|
0
|
%
|
$
|
0.25
|
|
|
9/12/08
|
NAME
|
SHARES
ACQUIRED
ON
EXERCISE
(#)
|
VALUE
REALIZED
($)
(1)
|
NUMBER
OF SECURITIES
UNDERLYING
UNEXERCISED
OPTIONS
AT FISCAL YEAR END
|
VALUE
OF UNEXERCISED IN-THE
MONEY
OPTIONS AT FISCAL YEAR END
|
|||||||||
EXERCISABLE/UNEXERCISABLE
(#)
|
EXERCISABLE/UNEXERCISABLE
($) (2)
|
||||||||||||
David
Duquette, CEO
|
400,000
/ 0
|
$
|
0.00
|
400,000
/ 0
|
148,000
/ 0
|
||||||||
Josef
Czikmantori, Director
|
150,000
/ 0
|
$
|
0.00
|
150,000
/ 0
|
55,500
/ 0
|
|
Year
Ended December 31, 2005
|
|
Year
Ended December 31, 2004
|
|
|||||||||
|
|
Options
and Warrants
|
|
Weighted
Average
Price
|
|
Options
and Warrants
|
|
Weighted
Average
Price
|
|
||||
Outstanding,
beginning of year
|
1,711,583
|
$
|
1.75
|
1,821,583
|
$
|
2.34
|
|||||||
Granted
|
-
|
-
|
25,000
|
0.65
|
|||||||||
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
Cancelled/Terminated
|
(243,083
|
)
|
(9.88
|
)
|
(135,000
|
)
|
(9.54
|
)
|
|||||
Outstanding
and exercisable, end of year
|
1,468,500
|
$
|
0.40
|
1,711,583
|
$
|
1.75
|
|
|
|
|
NUMBER
OF SECURITIES REMAINING AVAILABLE FOR
|
|
|||||
|
|
NUMBER
OF SECURITIES TO BE ISSUED UPON EXERCISE OF
|
|
WEIGHTED-AVERAGE
EXERCISE PRICE OF
|
|
FUTURE
ISSUANCE UNDER EQUITY COMPENSATION PLANS
|
|
|||
|
|
OUTSTANDING
OPTIONS,
|
|
OUTSTANDING
OPTIONS,
|
|
(EXCLUDING
SECURITIES
|
|
|||
|
|
WARRANTS
AND RIGHTS
|
|
WARRANTS
AND RIGHTS
|
|
REFLECTED
IN COLUMN(A))
|
|
|||
|
|
(A)
|
|
(B)
|
|
(C)
|
|
|||
Equity
compensation plans approved by
|
|
|
|
|
|
|
|
|||
security
holders
|
|
|
1,413,500
|
|
|
0.39
|
|
|
936,500
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
compensation plans not approved
|
|
|
|
|
|
|
|
|
|
|
by
security holders
|
|
|
55,000
|
|
|
0.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1,468,500
|
|
|
—
|
|
|
936,500
|
|
|
High
|
|
Low
|
|
|||
FISCAL
YEAR 2006
|
|||||||
December
31
|
$
|
0.40
|
0.16
|
||||
September
30
|
0.66
|
0.38
|
|||||
June
30
|
1.21
|
0.45
|
|||||
March
31, 2006
|
$
|
0.87
|
0.53
|
||||
FISCAL
YEAR 2005
|
|||||||
December
31
|
$
|
0.77
|
0.38
|
||||
September
30
|
0.73
|
0.21
|
|||||
June
30
|
0.33
|
0.13
|
|||||
March
31
|
0.51
|
0.15
|
|||||
FISCAL
YEAR 2004
|
|||||||
December
31
|
$
|
0.29
|
0.06
|
||||
September
30
|
0.32
|
0.15
|
|||||
June
30
|
0.65
|
0.18
|
|||||
March
31
|
0.85
|
0.40
|
·
|
by
each person who is known by us to beneficially own more than 5% of
our
common stock;
|
·
|
by
each of our officers and directors; and
|
·
|
by
all of our officers and directors as a
group.
|
|
|
|
|
PERCENTAGE
OF
|
|
||
NAME
OF BENEFICIAL OWNER
|
|
NO.
OF SHARES(1)
|
|
OWNERSHIP
(1)
|
|
||
David
Duquette (2)
|
2,433,334
|
20
|
%
|
||||
Josef
Czikmantori (3)
|
1,150,000
|
9
|
%
|
||||
Officers
and Directors as a Group (2 persons)
|
3,583,334
|
29
|
%
|
Name
|
Beneficial
Ownership Before the Offering (1)
|
Percentage
of Common Stock Owned before the Offering (1)
|
Shares
of Common Stock Included in the Prospectus (2)
|
Beneficial
Ownership after the Offering(3)
|
Percentage
of Common Stock Owned after the Offering (3)
|
|||||||||||
Motivated
Minds, LLC (4)
|
135,000
|
1.15
|
%
|
135,000
|
-0-
|
-0-
|
||||||||||
CAMOFI
Master LDC (5)
|
580,819
|
4.99
|
%
|
3,850,000
|
-0-
|
-0-
|
||||||||||
Ascendiant
Securities, LLC (6)
|
250,000
|
2.14
|
%
|
250,000
|
-0-
|
-0-
|
||||||||||
4,235,000
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits Purchaser;
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
settlement
of short sales entered into after the date of this prospectus;
|
·
|
broker-dealers
may agree with the Selling Stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
·
|
a
combination of any such methods of
sale;
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or otherwise;
or
|
·
|
any
other method permitted pursuant to applicable
law.
|
Audited
Financial Statements for the Years ended December 31, 2005 and 2004
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
|
Consolidated
Balance Sheet as of December 31, 2005
|
F-3
|
|
|
Consolidated
Statements of Operations for the years ended December 31, 2005 and
2004
|
F-4
|
Consolidated
Statements of Stockholders' Equity (Deficit) for the years ended
December
31, 2005 and 2004
|
F-5
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2005 and
2004
|
F-7
|
Notes
to Consolidated Financial Statements
|
F-8
|
|
|
Interim
Financial Statements for the Three and Nine Month Periods ended September
30, 2006 and 2005 (Unaudited)
|
|
|
|
Condensed
Consolidated Balance Sheets as of September 30, 2006
(Unaudited)
|
F-31
|
|
|
Condensed
Consolidated Statements of Operations for the three and nine months
ended
September
30, 2006 and 2005 (Unaudited)
|
F-32
|
Condensed
Consolidated Statements of Cash Flows for the three and nine months
ended
September
30, 2006 and 2005 (Unaudited)
|
F-33
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
F-34
|
ASSETS
|
||||
Current
Assets
|
||||
Contract
receivables
|
$
|
287,569
|
||
Inventories,
net
|
928,947
|
|||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
417,755
|
|||
Prepaid
expenses and other current assets
|
1,560
|
|||
Total
current assets
|
1,635,831
|
|||
Property
and Equipment, net
|
411,651
|
|||
$
|
2,047,482
|
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||
Current
Liabilities
|
||||
Bank
overdraft
|
$
|
27,649
|
||
Accounts
payable and accrued expenses
|
1,649,080
|
|||
Dividends
payable
|
565,875
|
|||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
501,384
|
|||
Notes
payable
|
974,816
|
|||
Total
current liabilities
|
3,718,804
|
|||
Notes
Payable, net of current portion
|
36,000
|
|||
Commitments
and Contingencies
|
||||
Stockholders'
Deficit
|
||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||
15,000,000
shares authorized, no shares issued and outstanding
|
—
|
|||
(liquidation
preference of $25 per share)
|
||||
Cumulative,
convertible, Series C preferred stock, $1 par
|
||||
value,
75,000 shares authorized, 28,980 shares issued and
|
||||
outstanding
(liquidation preference of $1,187,000)
|
28,980
|
|||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||
(liquidation
preference of $394,000)
|
291,000
|
|||
Common
stock, $0.10 par value, 50,000,000 shares authorized;
|
||||
10,697,266
shares issued and outstanding
|
1,069,727
|
|||
Subscriptions
receivable
|
(462,500
|
)
|
||
Notes
receivable from stockholders
|
(505,639
|
)
|
||
Deferred
consulting fees
|
(254,717
|
)
|
||
Additional
paid-in capital
|
5,085,274
|
|||
Accumulated
deficit
|
(6,959,447
|
)
|
||
Total
stockholders' deficit
|
(1,707,322
|
)
|
||
$
|
2,047,482
|
2005
|
2004
|
||||||
CONTRACT
REVENUES
|
$
|
6,038,459
|
$
|
4,605,813
|
|||
COST
OF SALES
|
4,323,489
|
5,062,799
|
|||||
GROSS
PROFIT (LOSS)
|
1,714,970
|
(456,986
|
)
|
||||
OPERATING
EXPENSES
|
|||||||
Consulting
and other compensation
|
579,921
|
319,700
|
|||||
Salaries
and related
|
218,249
|
245,688
|
|||||
Selling,
general and administrative
|
350,787
|
764,055
|
|||||
TOTAL
OPERATING EXPENSES
|
1,148,957
|
1,329,443
|
|||||
OPERATING
INCOME (LOSS)
|
566,013
|
(1,786,429
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
|||||||
Gain
on forgiveness of accounts and notes payable
|
318,973
|
544,318
|
|||||
Interest
income
|
19,765
|
1,020
|
|||||
Interest
expense
|
(235,592
|
)
|
(181,468
|
)
|
|||
TOTAL
OTHER INCOME (EXPENSE)
|
103,146
|
363,870
|
|||||
INCOME
(LOSS) BEFORE PROVISION FOR INCOME
TAXES
|
669,159
|
(1,422,559
|
)
|
||||
PROVISION
FOR INCOME TAXES
|
800
|
800
|
|||||
NET
INCOME (LOSS)
|
$
|
668,359
|
$
|
(1,423,359
|
)
|
||
NET
INCOME (LOSS) APPLICABLE TO
COMMON STOCKHOLDERS
|
$
|
512,059
|
$
|
(1,791,594
|
)
|
||
Basic
net income (loss) available to common
stockholders per common share
|
$
|
0.06
|
$
|
(0.25
|
)
|
||
Diluted
net income (loss) available to common
stockholders per common share
|
$
|
0.05
|
$
|
(0.25
|
)
|
||
Basic
weighted average common shares
outstanding
|
9,186,987
|
7,038,209
|
|||||
Diluted
weighted average common shares
outstanding
|
9,836,987
|
7,038,209
|
Preferred
Stock,
Series B
|
Preferred
Stock,
Series C
|
Preferred
Stock,
Series D
|
|||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||
Balance,
January 1, 2004
|
—
|
$
|
—
|
63,600
|
$
|
63,600
|
—
|
$
|
—
|
||||||||||
Issuance
of convertible preferred
|
|||||||||||||||||||
stock
at a discount
|
—
|
—
|
—
|
—
|
23,640
|
591,000
|
|||||||||||||
Isssuance
of common stock for
|
|||||||||||||||||||
consulting
services rendered
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Amortization
of deferred consulting
|
|||||||||||||||||||
fees
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with the conversion
|
|||||||||||||||||||
of
preferred stock
|
—
|
—
|
(2,820
|
)
|
(2,820
|
)
|
—
|
—
|
|||||||||||
Accumulated
dividends on preferred
|
|||||||||||||||||||
stock
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Interest
on notes receivable from
|
|||||||||||||||||||
stockholders
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Balance,
December 31, 2004
|
—
|
—
|
60,780
|
60,780
|
23,640
|
591,000
|
|||||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with debt extention
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Isssuance
of common stock for
|
|||||||||||||||||||
consulting
services
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Isssuance
of common stock as a
|
|||||||||||||||||||
penalty
for not registering
|
|||||||||||||||||||
preferred
shares
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with legal settlment
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Accrued
dividends payable
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with the conversion
|
|||||||||||||||||||
of
preferred stock
|
—
|
—
|
(31,800
|
)
|
(31,800
|
)
|
—
|
—
|
|||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with the conversion
|
|||||||||||||||||||
of
preferred stock
|
—
|
—
|
—
|
—
|
(12,000
|
)
|
(300,000
|
)
|
|||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with settlement of
|
|||||||||||||||||||
debt
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Issuance
of common stock in
|
|||||||||||||||||||
connection
with settlement of
|
|||||||||||||||||||
accounts
payable
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Amortization
of deferred consulting
|
|||||||||||||||||||
fees
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Interest
on notes receivable from
|
|||||||||||||||||||
stockholders
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Net
income
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||
Balance,
December 31, 2005
|
—
|
$
|
—
|
28,980
|
$
|
28,980
|
11,640
|
$
|
291,000
|
Common
Stock
|
Additional
Paid In Capital |
Notes
Receivable From Stockholders |
Deferred
Consulting
Fees |
|||||||||||||
Shares
|
Amount
|
|||||||||||||||
Balance,
January 1, 2004
|
6,895,265
|
689,527
|
$
|
3,809,194
|
$
|
(466,159
|
)
|
$
|
(109,813
|
)
|
||||||
Issuance
of convertible preferred
|
||||||||||||||||
stock
at a discount
|
—
|
—
|
123,660
|
—
|
—
|
|||||||||||
Isssuance
of common stock for
|
||||||||||||||||
consulting
services rendered
|
350,000
|
35,000
|
130,000
|
—
|
(10,000
|
)
|
||||||||||
Amortization
of deferred consulting
|
||||||||||||||||
fees
|
—
|
—
|
—
|
—
|
111,480
|
|||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with the conversion
|
||||||||||||||||
of
preferred stock
|
47,000
|
4,700
|
(1,880
|
)
|
—
|
—
|
||||||||||
Accumulated
dividends on preferred
|
||||||||||||||||
stock
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Interest
on notes receivable from
|
||||||||||||||||
stockholders
|
—
|
—
|
—
|
(19,765
|
)
|
—
|
||||||||||
Net
loss
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Balance,
December 31, 2004
|
7,292,265
|
729,227
|
4,060,974
|
(485,924
|
)
|
(8,333
|
)
|
|||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with debt extention
|
250,000
|
25,000
|
22,500
|
—
|
—
|
|||||||||||
Isssuance
of common stock for
|
||||||||||||||||
consulting
services
|
1,050,000
|
105,000
|
414,000
|
—
|
(519,000
|
)
|
||||||||||
Isssuance
of common stock as a
|
||||||||||||||||
penalty
for not registering
|
||||||||||||||||
preferred
shares
|
300,000
|
30,000
|
60,000
|
—
|
—
|
|||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with legal settlment
|
100,000
|
10,000
|
10,000
|
—
|
—
|
|||||||||||
Accrued
dividends payable
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with the conversion
|
||||||||||||||||
of
preferred stock
|
530,001
|
53,000
|
(21,200
|
)
|
—
|
—
|
||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with the conversion
|
||||||||||||||||
of
preferred stock
|
600,000
|
60,000
|
240,000
|
—
|
—
|
|||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with settlement of
|
||||||||||||||||
debt
|
500,000
|
50,000
|
260,000
|
—
|
—
|
|||||||||||
Issuance
of common stock in
|
||||||||||||||||
connection
with settlement of
|
||||||||||||||||
accounts
payable
|
75,000
|
7,500
|
39,000
|
—
|
—
|
|||||||||||
Amortization
of deferred consulting
|
||||||||||||||||
fees
|
—
|
—
|
—
|
—
|
272,616
|
|||||||||||
Interest
on notes receivable from
|
||||||||||||||||
stockholders
|
—
|
—
|
—
|
(19,715
|
)
|
—
|
||||||||||
Net
income
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Balance,
December 31, 2005
|
10,697,266
|
$
|
1,069,727
|
$
|
5,085,274
|
$
|
(505,639
|
)
|
$
|
(254,717
|
)
|
Subscriptions
Receivable
|
(Accumulated
Deficit)
|
Total
Stockholders'
Equity
(Deficit)
|
||||||||
Balance,
January 1, 2004
|
$
|
(462,500
|
)
|
$
|
(5,679,912
|
)
|
$
|
(2,156,063
|
)
|
|
Issuance
of convertible preferred
|
||||||||||
stock
at a discount
|
—
|
(153,660
|
)
|
561,000
|
||||||
Isssuance
of common stock for
|
||||||||||
consulting
services rendered
|
—
|
—
|
155,000
|
|||||||
Amortization
of deferred consulting
|
||||||||||
fees
|
—
|
—
|
111,480
|
|||||||
Issuance
of common stock in
|
||||||||||
connection
with the conversion
|
||||||||||
of
preferred stock
|
—
|
—
|
—
|
|||||||
Accumulated
dividends on preferred
|
||||||||||
stock
|
—
|
(214,575
|
)
|
(214,575
|
)
|
|||||
Interest
on notes receivable from
|
||||||||||
stockholders
|
—
|
—
|
(19,765
|
)
|
||||||
Net
loss
|
—
|
(1,423,359
|
)
|
(1,423,359
|
)
|
|||||
Balance,
December 31, 2004
|
(462,500
|
)
|
(7,471,506
|
)
|
(2,986,282
|
)
|
||||
Issuance
of common stock in
|
||||||||||
connection
with debt extention
|
—
|
—
|
47,500
|
|||||||
Isssuance
of common stock for
|
||||||||||
consulting
services
|
—
|
—
|
—
|
|||||||
Isssuance
of common stock as a
|
||||||||||
penalty
for not registering
|
||||||||||
preferred
shares
|
—
|
—
|
90,000
|
|||||||
Issuance
of common stock in
|
||||||||||
connection
with legal settlment
|
—
|
—
|
20,000
|
|||||||
Accrued
dividends payable
|
—
|
(156,300
|
)
|
(156,300
|
)
|
|||||
Issuance
of common stock in
|
||||||||||
connection
with the conversion
|
||||||||||
of
preferred stock
|
—
|
—
|
—
|
|||||||
Issuance
of common stock in
|
||||||||||
connection
with the conversion
|
||||||||||
of
preferred stock
|
—
|
—
|
—
|
|||||||
Issuance
of common stock in
|
||||||||||
connection
with settlement of
|
||||||||||
debt
|
—
|
—
|
310,000
|
|||||||
Issuance
of common stock in
|
||||||||||
connection
with settlement of
|
||||||||||
accounts
payable
|
—
|
—
|
46,500
|
|||||||
Amortization
of deferred consulting
|
||||||||||
fees
|
—
|
—
|
272,616
|
|||||||
Interest
on notes receivable from
|
||||||||||
stockholders
|
—
|
—
|
(19,715
|
)
|
||||||
Net
income
|
—
|
668,359
|
668,359
|
|||||||
Balance,
December 31, 2005
|
$
|
(462,500
|
)
|
$
|
(6,959,447
|
)
|
$
|
(1,707,322
|
)
|
2005
|
2004
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
income (loss)
|
$
|
668,359
|
$
|
(1,423,359
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
used
in operating activities:
|
|||||||
Depreciation
and amortization of property and equipment
|
194,300
|
276,302
|
|||||
Gain
on settlement of legal dispute
|
(275,000
|
)
|
—
|
||||
Gain
on forgiveness of accounts payable
|
(102,597
|
)
|
(544,318
|
)
|
|||
Gain
on forgiveness of notes payable
|
(216,375
|
)
|
—
|
||||
Amortization
of debt discount
|
47,500
|
—
|
|||||
Amortization
of deferred consulting fees
|
272,616
|
111,480
|
|||||
Bad
debt expense (credit)
|
(5,334
|
)
|
39,000
|
||||
Inventory
reserve
|
—
|
186,352
|
|||||
Estimated
fair market value of common stock issued for
|
|||||||
consulting
services
|
—
|
155,000
|
|||||
Estimated
fair market value of common stock issued for
|
|||||||
partial
legal settlement
|
20,000
|
—
|
|||||
Interest
income on notes receivable from stockholders
|
(19,715
|
)
|
(19,765
|
)
|
|||
Estimated
fair market value of common stock issued for
|
|||||||
penalty
on failure to register convertible preferred stock
|
90,000
|
—
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Contracts
receivable
|
(554,368
|
)
|
108,584
|
||||
Inventories
|
51,295
|
(9,651
|
)
|
||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(165,923
|
)
|
68,700
|
||||
Prepaid
expenses and other current assets
|
—
|
24,131
|
|||||
Accounts
payable and accrued expenses
|
169,887
|
406,298
|
|||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(259,002
|
)
|
192,772
|
||||
Net
cash used in operating activities
|
(84,357
|
)
|
(428,474
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
—
|
(1,396
|
)
|
||||
Net
cash used in investing activities
|
—
|
(1,396
|
)
|
||||
Cash
flows from financing activities:
|
|||||||
Bank
overdraft
|
27,649
|
(124,558
|
)
|
||||
Proceeds
of issuance of notes payable
|
—
|
80,816
|
|||||
Proceeds
from issuance of preferred stock
|
—
|
521,000
|
|||||
Principal
repayments on obligations under capital lease
|
(72,379
|
)
|
(74,270
|
)
|
|||
Net
cash (used in) provided by financing activities
|
(44,730
|
)
|
402,988
|
||||
Net
decrease in cash
|
(129,087
|
)
|
(26,882
|
)
|
|||
Cash
at beginning of period
|
129,087
|
155,969
|
|||||
Cash
at end of period
|
$
|
—
|
$
|
129,087
|
|||
Supplemental
disclosure of non-cash investing and financing activities:
|
|||||||
Debt
discount on note payable extension
|
$
|
47,500
|
$
|
—
|
|||
|
|||||||
Accrued
cumulative dividends on preferred stock
|
$
|
156,300
|
$
|
214,575
|
|||
Conversion
of preferred stock to common stock
|
$
|
331,800
|
$
|
4,700
|
|||
Common
stock issued for settlement of notes payable
|
$
|
310,000
|
$
|
—
|
|||
Common
stock issued for settlement of accounts payable
|
$
|
46,500
|
$
|
—
|
|||
Equipment
acquired in legal settlement
|
$
|
275,000
|
$
|
—
|
|||
Preferred
stock issued in lieu of accounts payable
|
$
|
—
|
$
|
40,000
|
·
|
The
Company continues its aggressive program for selling
inventory.
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
·
|
The
Company is seeking investment capital through the public and private
markets (see Note 10).
|
Cumulative
costs to date
|
$
|
5,196,000
|
||
Cumulative
gross profit to date
|
4,380,000
|
|||
Cumulative
revenue earned
|
9,576,000
|
|||
Less
progress billings to date
|
(9,659,000
|
)
|
||
Net
over billings
|
$
|
(83,000
|
)
|
Costs
and estimated earnings in excess of
|
||||
billings
on uncompleted contracts
|
$
|
418,000
|
||
Billings
in excess of costs and estimated
|
||||
earnings
on uncompleted contracts
|
(501,000
|
)
|
||
Net
over billings
|
$
|
(83,000
|
)
|
Machinery
and equipment
|
$
|
1,364,000
|
||
Computer
equipment
|
23,000
|
|||
Capital
lease equipment
|
272,000
|
|||
Leasehold
improvements
|
123,000
|
|||
1,782,000
|
||||
Less
accumulated depreciation and amortization
|
(1,370,000
|
)
|
||
$
|
412,000
|
2006
|
$
|
975,000
|
||
2007
|
36,000
|
|||
$
|
1,011,000
|
2005
|
|
2004
|
|||||
Computed
"expected" tax (benefit) expense
|
$
|
227,000
|
$
|
(484,000
|
)
|
||
Addition
to (reduction) in income taxes resulting from:
|
|||||||
State
income taxes, net of federal benefit
|
40,800
|
(57,000
|
)
|
||||
Change
in deferred tax asset valuation allowance
|
(267,000
|
)
|
533,000
|
||||
Non-deductible
expenses
|
—
|
8,800
|
|||||
$
|
800
|
$
|
800
|
Deferred
tax assets:
|
|||||||
Tax
net operating loss carryforwards
|
$
|
3,955,000
|
$
|
4,194,000
|
|||
Accrued
inventory reserve
|
167,000
|
194,000
|
|||||
Accrued
expenses
|
18,000
|
19,000
|
|||||
Total
gross deferred tax asset
|
4,140,000
|
4,407,000
|
|||||
Less
valuation allowance
|
(4,140,000
|
)
|
(4,407,000
|
)
|
|||
Total
net deferred tax asset
|
$
|
—
|
$
|
—
|
Year
Ended
|
|
Year
Ended
|
|
||||||||||
|
|
December
31, 2005
|
|
December
31, 2004
|
|||||||||
Options
and
|
|
Weighted
|
|
Options
and
|
|
Weighted
|
|
||||||
|
|
Warrants
|
|
Average
Price
|
|
Warrants
|
|
Average
Price
|
|||||
Outstanding,
beginning of year
|
1,711,583
|
$
|
1.75
|
1,821,583
|
$
|
2.34
|
|||||||
Granted
|
—
|
—
|
25,000
|
0.65
|
|||||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Cancelled/Terminated
|
(243,083
|
)
|
(9.88
|
)
|
(135,000
|
)
|
(9.54
|
)
|
|||||
Outstanding
and exercisable, end of
|
|||||||||||||
year
|
1,468,500
|
$
|
0.40
|
1,711,583
|
$
|
1.75
|
Options
Outstanding
|
||||||||||
|
|
Weighted
|
|
|
|
|||||
|
|
|
|
Average
|
|
Weighted
|
|
|||
|
|
|
|
Remaining
|
|
Average
|
|
|||
|
|
|
|
Contractual
|
|
Exercise
|
||||
Exercise
Price
|
Number
|
|
Life
(Years)
|
|
Price
|
|||||
$0.25-
$0.75
|
1,320,000
|
2.7
|
$
|
0.25
|
||||||
$1.00-
$1.25
|
135,000
|
1.7
|
1.05
|
|||||||
$5.00
|
5,000
|
2.0
|
5.00
|
|||||||
$10.00
|
8,500
|
0.5
|
10.00
|
|||||||
1,468,500
|
0.40
|
2005
|
|
2004
|
|||||
Net
income (loss)
|
$
|
668,359
|
$
|
(1,423,359
|
)
|
||
Cumulative
preferred dividends (See Note 7)
|
(156,300
|
)
|
(214,575
|
)
|
|||
Deemed
dividends on preferred stock (See Note 7)
|
—
|
(153,660
|
)
|
||||
Numerator
for basic and diluted earning (loss) per share:
|
|||||||
Net
income (loss) applicable to common stockholders
|
512,059
|
(1,791,594
|
)
|
||||
Denominator
for basic earnings (loss) per share:
|
|||||||
Weighted
average shares
|
9,186,987
|
7,038,209
|
|||||
Denominator
for diluted earnings ( loss) per share:
|
|||||||
Weighted
average shares
|
9,836,987
|
7,038,209
|
|||||
Basic
earnings (loss) per share
|
$
|
0.06
|
$
|
(0.25
|
)
|
||
Diluted
earnings (loss) per share
|
$
|
0.05
|
$
|
(0.25
|
)
|
Balance,
January 1, 2005
|
$
|
3,471,000
|
||
New
contracts, January 1, 2005 through December
|
||||
31,
2005
|
5,941,000
|
|||
9,412,000
|
||||
Less,
contract revenue earned - January 1, 2005
|
||||
through
December 31, 2005
|
(6,038,000
|
)
|
||
Balance
December 31, 2005
|
$
|
3,374,000
|
·
|
Registration
Rights Agreement whereby, all the securities issued in connection
with the
Note have five years right to Piggyback (to be included in the next
Registration Statement);
|
·
|
Common
Stock Purchase Warrant granting the Holder warrants to purchase 454,545
shares of common stock of the Company at an exercise price of $0.66
for a
term of five years (the “Warrants”);
|
·
|
Finder’s
Fee Agreement between the Company and a third
party.
|
·
|
12%
Senior Secured Convertible Note for $3,500,000 due February 28, 2009
(the
“Notes”);
|
·
|
Security
Agreement between the Company and its current and future subsidiaries
on
the one hand and the Purchaser on the other
hand;
|
·
|
Subsidiary
Guarantee;
|
·
|
Common
Stock Purchase Warrant granting the Purchaser warrants to purchase
3,476,190 shares of common stock of the Company at an exercise price
of
$0.63 for a term of seven years (the
“Warrants”);
|
·
|
Twelve
month lock-agreements with certain Company shareholders;
|
·
|
Registration
Rights Agreement whereby, within 45 days, the Company shall prepare
and
file with the SEC a Registration Statement covering the resale of
125% of
the following securities (collectively, the “Registrable Securities”) of
the Purchaser for an offering to be made on a continuous basis pursuant
to
Rule 415: (i) all of the shares of common stock issuable upon conversion
of the Note or as interest on the Notes assuming all of the Notes
are
converted and all permissible interest payments are made in shares
of
common stock and the Notes are held until maturity, (ii) all shares
issuable as amortization payments on the Notes assuming all permissible
amortization payments are made in shares of common stock and the
Notes are
held until maturity, (iii) all shares of common stock underlying
the
Warrants, (iv) any securities issued or issuable upon any stock split,
dividend or other distribution recapitalization or similar event
with
respect to the foregoing; and (v) any additional shares issuable
in
connection with any anti-dilution provisions in the Notes or the
Warrants,
including a liquidated damages clause whereby if certain deadlines
for
filing, responding and effectiveness of the Registration Statement
(each,
an “Event Date”) are not met, the Company shall pay to the Purchaser an
amount in cash equal to 1.5% of the outstanding principal of the
Notes for
any Registrable Securities then held by the Purchaser for the first
30
days (or part thereof) after the Event Date and an additional 1.5%
for any
subsequent 30-day period (or part thereof), thereafter;
and
|
·
|
Escrow
Agreement and side letter between the Purchaser and Katten Muchin
Rosenman
LLP (the “Escrow Agent”).
|
ASSETS
|
|
|||
Current
Assets
|
|
|||
Cash
|
$
|
60,344
|
||
Restricted
cash
|
566,310
|
|||
Contracts
receivable
|
740,464
|
|||
Inventories,
net
|
1,585,704
|
|||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
531,535
|
|||
Deferred
financing costs, net
|
335,067
|
|||
Prepaid
expenses and other current assets
|
33,005
|
|||
Total
current assets
|
3,852,429
|
|||
Property
and Equipment, net
|
319,914
|
|||
Deferred
Financing Costs, net
|
474,678
|
|||
$
|
4,647,021
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
Liabilities
|
||||
Accounts
payable and accrued expenses
|
1,706,804
|
|||
Dividends
payable
|
320,400
|
|||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
246,763
|
|||
Warrant
liability
|
1,320,953
|
|||
Notes
payable
|
84,000
|
|||
Convertible
notes payable, net of discounts
|
382,411
|
|||
Total
current liabilities
|
4,061,331
|
|||
Convertible
Notes Payable, net of discounts
|
329,250
|
|||
Commitments
and Contingencies
|
||||
Stockholders'
Equity
|
||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||
15,000,000
shares authorized, no shares issued and outstanding
|
||||
(liquidation
preference of $25 per share)
|
—
|
|||
Cumulative,
convertible, Series C preferred stock, $1 par value,
|
||||
75,000
shares authorized, 27,780 shares issued and outstanding
|
||||
(liquidation
preference of $903,000)
|
27,780
|
|||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||
(liquidation
preference of $403,000)
|
291,000
|
|||
Common
stock, $0.10 par value, 50,000,000 shares authorized;
|
||||
11,459,654
shares issued and outstanding
|
1,145,966
|
|||
Subscriptions
receivable
|
(462,500
|
)
|
||
Notes
receivable from stockholders
|
(505,639
|
)
|
||
Deferred
consulting fees
|
(35,808
|
)
|
||
Additional
paid-in capital
|
7,500,575
|
|||
Accumulated
deficit
|
(7,704,934
|
)
|
||
Total
stockholders' equity
|
256,440
|
|||
$
|
4,647,021
|
For
the Three Months
|
|
For
the Nine Months
|
|
||||||||||
|
|
Ended
September 30,
|
|
Ended
September 30,
|
|
||||||||
|
|
2006
|
|
2005
|
|
2006
|
|
2005
|
|||||
CONTRACT
REVENUES
|
$
|
1,996,131
|
$
|
1,604,851
|
$
|
5,993,751
|
$
|
4,244,719
|
|||||
COST
OF SALES
|
1,627,231
|
1,008,635
|
4,414,891
|
2,890,316
|
|||||||||
GROSS
PROFIT
|
368,900
|
596,216
|
1,578,860
|
1,354,403
|
|||||||||
OPERATING
EXPENSES
|
|||||||||||||
Consulting
and other compensation
|
104,464
|
153,418
|
432,422
|
351,797
|
|||||||||
Salaries
and related
|
86,826
|
27,701
|
212,948
|
125,253
|
|||||||||
Selling,
general and administrative
|
196,271
|
67,472
|
657,463
|
428,160
|
|||||||||
TOTAL
OPERATING EXPENSES
|
387,561
|
248,591
|
1,302,833
|
905,210
|
|||||||||
OPERATING
INCOME (LOSS)
|
(18,661
|
)
|
347,625
|
276,027
|
449,193
|
||||||||
OTHER
(INCOME) EXPENSES
|
|||||||||||||
Gain
(loss) on forgiveness of debt
|
6,697
|
(50,760
|
)
|
(7,204
|
)
|
(50,760
|
)
|
||||||
Change
in fair value of derivative
|
|||||||||||||
liability
|
(834,285
|
)
|
—
|
(869,047
|
)
|
—
|
|||||||
Liquidated
damages
|
420,000
|
—
|
582,500
|
—
|
|||||||||
Interest,
including debt discount
|
|||||||||||||
amortization
|
514,302
|
63,369
|
1,560,740
|
182,654
|
|||||||||
TOTAL
OTHER (INCOME) EXPENSES
|
106,714
|
12,609
|
1,266,989
|
131,894
|
|||||||||
INCOME
(LOSS) BEFORE PROVISION FOR
|
|||||||||||||
INCOME
TAXES
|
(125,375
|
)
|
335,016
|
(990,962
|
)
|
317,299
|
|||||||
PROVISION
FOR INCOME TAXES
|
—
|
—
|
—
|
—
|
|||||||||
NET
INCOME (LOSS)
|
$
|
(125,375
|
)
|
$
|
335,016
|
$
|
(990,962
|
)
|
$
|
317,299
|
|||
NET
INCOME (LOSS) APPLICABLE
|
|||||||||||||
TO
COMMON STOCKHOLDERS
|
$
|
(125,375
|
)
|
$
|
335,016
|
$
|
(745,487
|
)
|
$
|
211,774
|
|||
Basic
net income (loss) applicable
|
|||||||||||||
to
common stockholders
|
|||||||||||||
per
common share
|
$
|
(0.01
|
)
|
$
|
0.04
|
$
|
(0.07
|
)
|
$
|
0.03
|
|||
Diluted
net income (loss) applicable
|
|||||||||||||
to
common stockholders
|
|||||||||||||
per
common share
|
$
|
(0.01
|
)
|
$
|
0.04
|
$
|
(0.07
|
)
|
$
|
0.03
|
|||
Basic
weighted average common
|
|||||||||||||
shares
outstanding
|
11,435,487
|
8,741,821
|
11,176,819
|
7,912,876
|
|||||||||
Diluted
weighted average common
|
|||||||||||||
shares
outstanding
|
11,435,487
|
9,268,011
|
11,176,819
|
8,439,066
|
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|
|
|||||
Net
income (loss)
|
$
|
(990,962
|
)
|
$
|
317,299
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Depreciation
and amortization of property and equipment
|
111,737
|
194,208
|
|||||
Net
gain on forgiveness of debt
|
(7,204
|
)
|
(50,760
|
)
|
|||
Amortization
of deferred financing costs
|
254,545
|
—
|
|||||
Estimated
fair market value of common stock and warrants
|
|||||||
issued
for consulting services
|
244,909
|
122,833
|
|||||
Amortization
of debt discounts
|
1,020,628
|
47,500
|
|||||
Estimated
fair market value of common stock
|
|||||||
issued
for penalties and settlement
|
—
|
110,000
|
|||||
Change
in fair value of derivative liability
|
(869,047
|
)
|
—
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Contracts
receivable
|
(452,895
|
)
|
(47,920
|
)
|
|||
Inventories
|
(656,757
|
)
|
14,824
|
||||
Costs
and estimated earnings in excess of billings
|
|||||||
on
uncompleted contracts
|
(113,780
|
)
|
(363,863
|
)
|
|||
Prepaid
expenses and other current assets
|
(31,445
|
)
|
(8,041
|
)
|
|||
Accounts
payable and accrued expenses
|
154,362
|
236,445
|
|||||
Billings
in excess of costs and estimated earnings
|
|||||||
on
uncompleted contracts
|
(254,621
|
)
|
(355,196
|
)
|
|||
Net
cash provided by (used in) operating activities
|
(1,590,530
|
)
|
217,329
|
||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(20,000
|
)
|
—
|
||||
Net
cash used in investing activities
|
(20,000
|
)
|
—
|
||||
Cash
flows from financing activities:
|
|||||||
Restricted
cash
|
(566,310
|
)
|
—
|
||||
Bank
overdraft
|
(27,649
|
)
|
—
|
||||
Proceeds
from issuance of convertible notes payable
|
3,800,000
|
—
|
|||||
Principal
payments on notes payable
|
(846,000
|
)
|
—
|
||||
Principal
payments on convertible notes payable
|
(266,667
|
)
|
—
|
||||
Deferred
financing costs
|
(422,500
|
)
|
—
|
||||
Principal
repayments on obligations under capital lease
|
—
|
(63,406
|
)
|
||||
Net
cash provided by (used in) financing activities
|
1,670,874
|
(63,406
|
)
|
||||
Net
increase in cash
|
60,344
|
153,923
|
|||||
Cash
at beginning of period
|
—
|
129,087
|
|||||
Cash
at end of period
|
$
|
60,344
|
$
|
283,010
|
|||
Supplemental
disclosure of non-cash investing and financing activities:
|
|||||||
Common
stock and warrants issued for deferred financing costs
|
$
|
641,790
|
$
|
—
|
|||
Conversion
of note payable interest to common stock
|
$
|
170,250
|
$
|
—
|
|||
Debt
discounts on convertible notes payable
|
$
|
3,823,400
|
$
|
—
|
|||
Debt
discount on notes payable for note extension
|
$
|
18,900 |
$
|
47,500 | |||
Accrued
cumulated
dividends on preferred stock
|
$
|
42,000 |
$
|
105,525 | |||
Cummulative
preferred dividends waived
|
$
|
287,875 |
$
|
—
|
|||
Conversion
of preferred stock to common stock
|
$
|
2,000 |
$
|
331,800 |
·
|
The
Company continues its aggressive program for selling
inventory.
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
·
|
The
Company is seeking investment capital through the public
markets.
|
For
the Three Months Ended September 30,
|
|
|
|||||
|
2006
|
2005
|
|||||
Net
income (loss)
|
$
|
(125,375
|
)
|
$
|
335,016
|
||
Cumulative
preferred dividends accrued
|
—
|
—
|
|||||
Numerator
for basic and diluted net income (loss) per common share:
|
|||||||
Net
income (loss) applicable to common stockholders
|
(125,375
|
)
|
335,016
|
||||
Denominator
for basic net income (loss) per common share:
|
|||||||
Basic
weighted average common shares outstanding
|
11,435,487
|
8,741,821
|
|||||
Denominator
for diluted net income (loss) per common share:
|
|||||||
Diluted
weighted average common shares outstanding
|
11,435,487
|
9,268,011
|
|||||
Basic
net income (loss) per common share
|
$
|
(0.01
|
)
|
$
|
0.04
|
||
Diluted
net income (loss) per common share
|
$
|
(0.01
|
)
|
$
|
0.04
|
For
the Nine Months Ended September 30,
|
|
|
|||||
|
2006
|
2005
|
|||||
Net
income (loss)
|
$
|
(990,962
|
)
|
$
|
317,299
|
||
Cumulative
preferred dividends accrued
|
(42,400
|
)
|
(105,525
|
)
|
|||
Waiver
of accrued cumulative preferred
|
|||||||
dividends
|
287,875
|
—
|
|||||
Numerator
for basic and diluted net income (loss) per common share:
|
|||||||
Net
income (loss) available to common stockholders
|
(745,487
|
)
|
211,774
|
||||
Denominator
for basic net income (loss) per common share:
|
|||||||
Basic
weighted average common shares outstanding
|
11,176,819
|
7,912,876
|
|||||
Denominator
for diluted net income (loss) per common share:
|
|||||||
Diluted
weighted average common shares outstanding
|
11,176,819
|
8,439,066
|
|||||
Basic
net income (loss) per common share
|
$
|
(0.07
|
)
|
$
|
0.03
|
||
Diluted
net income (loss) per common share
|
$
|
(0.07
|
)
|
$
|
0.03
|
Three
Months
Ended
September
30,
|
|
|
Nine
Months
Ended
September
30,
|
||||
|
|
|
2006
|
2006
|
|||
Net
income (loss) available as reported
|
(125,375
|
)
|
(745,487
|
)
|
|||
Less:
Total stock-based employee compensation
|
|||||||
expense
determined under the Black Scholes
|
|||||||
option
pricing model, net of tax
|
—
|
—
|
|||||
Pro
forma net loss
|
$
|
(125,375
|
)
|
$
|
(745,487
|
)
|
|
Basic
net income (loss) per common share :
|
|||||||
As
reported
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
|
Pro
forma
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
|
Diluted
net income (loss) per common share
|
|||||||
As
reported
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
|
Pro
forma
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
|
|
Weighted
|
|
||||||||||
|
|
|
Weighted
|
|
Average
|
|
|
|
|||||
|
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|
||||
|
|
Number
of
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|
||||
|
|
Shares
|
|
Price
|
|
Term
in Years
|
|
Value
(1)
|
|
||||
Vested
|
|
|
1,255,000
|
|
$
|
0.34
|
|
|
1.87
|
|
$
|
149,500
|
|
Expected
to vest
|
—
|
—
|
—
|
$
|
—
|
||||||||
Total
|
1,255,000
|
—
|
—
|
$
|
149,500
|
(1) |
These
amounts represent the difference between the exercise price and
$0.38,
the closing market price of the Company's common stock on September
30,
2006 as quoted on the Over-the-Counter Bulletin Board under the
symbol
"NCNC.OB"
for all in-the-money options outstanding.
|
Outstanding
Options
|
|||||||||||||
|
Shares
Available
for Grant
|
Number
of
Shares
|
Weighted
Average Exercise Price
|
Aggregate
Intrinsic
Value
(1)
|
|||||||||
December
31, 2005
|
3,600,000
|
1,413,500
|
$
|
0.40
|
$
|
481,000
|
|||||||
Grants
|
—
|
—
|
—
|
||||||||||
Exercises
|
—
|
—
|
—
|
||||||||||
Cancellations
|
150,000
|
158,500
|
$
|
0.34
|
|||||||||
September
30,
2006
|
3,750,000
|
1,255,000
|
$
|
0.34
|
$
|
149,500
|
|||||||
Options
exerciseable at:
|
|||||||||||||
December
31,
2005
|
1,413,500
|
$
|
0.40
|
||||||||||
September
30,
2006
|
1,255,000
|
$
|
0.34
|
Cumulative
costs to date
|
$
|
5,081,000
|
||
Cumulative
gross profit to date
|
4,700,000
|
|||
Cumulative
revenue earned
|
9,781,000
|
|||
Less
progress billings to date
|
(9,496,000
|
)
|
||
Net
under billings
|
$
|
285,000
|
Costs
and estimated earnings in excess of billings
|
||||
on
uncompleted contracts
|
$
|
532,000
|
||
Billings
in excess of costs and estimated earnings
|
||||
on
uncompleted contracts
|
(247,000
|
)
|
||
Net
under billings
|
$
|
285,000
|
SEC
REGISTRATION FEE
|
$
|
117.82
|
||
ACCOUNTING
FEES AND EXPENSES
|
$
|
5,000
|
* | |
LEGAL
FEES AND EXPENSES
|
$
|
40,000
|
* | |
MISCELLANEOUS
|
$
|
4,882.18
|
* | |
$
|
50,000
|
EXHIBIT
NUMBER |
DESCRIPTION
|
|
2.1
|
Share
Exchange Agreement dated as of December 18, 2000. (1)
|
|
3.1
|
Certificate
of Incorporation as filed with the Delaware Secretary of State,
as
amended.(2)
|
|
3.2
|
Certificate
of Amendment to the Certificate of Incorporation as filed with
the
Delaware Secretary of State.(3)
|
|
3.2
|
Bylaws.
(2)
|
|
5.1
|
Sichenzia
Ross Friedman Ference LLP Opinion and Consent (filed
herewith)
|
|
10.1
|
Agreement
and Plan of Merger, dated as of May 25, 2003, by and among
Internetmercado.com, Inc., New Century Remanufacturing, Inc., New
Century
Acquisition Corporation, David Duquette and Josef Czikmantori;
(4)
|
|
10..2
|
Series
A Convertible Note issued to Motivated Minds, LLC dated February
28, 2006
(6)
|
|
10.3
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated February
28,
2006 (6)
|
|
10.4
|
Registration
Rights Agreement dated February 15, 2006 (6)
|
|
10.5
|
Securities
Purchase Agreement between New Century Companies, Inc. and CAMOFI
Master
LDC (5)
|
|
10.6
|
12%
Senior Secured Convertible Note issued by New Century Companies,
Inc. in
favor of CAMOFI Master LDC (5)
|
|
10.7
|
Common
Stock Purchase Warrant issued to CAMOFI Master LDC (5)
|
|
10.8
|
Registration
Rights Agreement between New Century Companies, Inc. and CAMOFI
Master LDC
(5)
|
|
10.9
|
Escrow
Agreement between New Century Companies, Inc., CAMOFI Master LDC
and
Katten Muchin Rosenman LLP, as Escrow Agent (5)
|
|
10.10
|
Security
Agreement between New Century Companies, Inc. and its current and
future
subsidiaries on the one hand, and CAMOFI Master LDC on the other
hand
(5)
|
|
10.11
|
Subsidiary
Guarantee provided by all current and future subsidiaries of New
Century
Companies, Inc. to CAMOFI Master LDC (5)
|
|
10.12
|
Lock-up
Agreement with certain shareholders of New Century Companies, Inc.
(5)
|
|
10.13
|
Allonge
to Series A Convertible Note dated August 8, 2006 (filed
herewith)
|
|
10.14
|
Amendment
to Registration Rights Agreement dated August 8, 2006 (filed
herewith)
|
|
10.15
|
Amended
and Restated Registration Rights Agreement dated December 19, 2006
(7)
|
|
10.16
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated December
19,
2006 (7)
|
|
21.1
|
Subsidiaries
of the Company (6).
|
|
23.1
|
Consent
of Squar, Milner, Peterson, Miranda, & Williamson, LLP (filed
herewith)
|
|
23.2
|
Consent
of Sichenzia Ross Friedman Ference LLP (See Exhibit
5.1)
|
|
(1)
|
Incorporated
herein by reference from the Company's filing on Form 8-K filed
on August
23, 2000.
|
|
(2)
|
Incorporated
by reference to Exhibit 2.1 the Company's Registration Statement
on Form
C-18, filed on August 14, 1980.
|
|
(3)
|
Incorporated
by reference to 8-K filed June 4, 2003
|
|
(4)
|
Incorporated
by reference to the Exhibit 2.1 of the 8-K filed June 4,
2003.
|
|
(5)
|
Incorporated
by reference to the Company’s Form 8-K filed on March 13,
2006
|
|
(6)
|
Incorporated
by reference to the Company’s Form SB-2 Registration Statement filed on
June 8, 2006
|
|
(7)
|
New
Century Companies, Inc.
|
||
|
|
|
By: |
/s/ David
Duquette
|
|
David
Duquette
Chief
Executive Officer and Chief Financial
Officer
|
Signature
|
Title
|
Date
|
||
/s/ David Duquette | Chief Executive Officer | January 23, 2007 | ||
David
Duquette
|
Chief Financial Officer and Director | |||
/s/ Josef Czikmantori | Secretary and Director | January 23, 2007 | ||
Josef
Czikmantori
|