|
Nevada
|
|
91-2117796
|
|
(State or other jurisdiction of incorporation or
organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
11101
West 120th Avenue, Suite 220, Broomfield Colorado
|
|
80021
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
|
|
|
|
Common
Stock
|
|
OTC
Bulletin Board
|
|
|
|
|
| • |
Analog
Video Services
|
| • |
Digital
Video Solutions
|
| • |
HDTV
|
| • |
Traditional
Voice Communications
|
| • |
VOIP
Digital Telephone Service
|
| • |
High-Speed
Internet Access
|
| • |
DSL,
Cable Modem and Wireless
Technologies
|
| · |
difficulties
in and costs associated with the assimilation of the operations,
technologies, personnel and products of the acquired
companies,
|
| · |
assumption
of known or unknown liabilities or other unanticipated events or
circumstances,
|
| · |
risks
of entering markets in which we have limited or no experience,
and
|
|
Quarter/Period
Ended
|
High
|
Low
|
|
|
|
|
|
December
23, 2003
|
0.35
|
0.15
|
|
March
4, 2004
|
0.24
|
0.20
|
|
Quarter/Period
Ended
|
High
|
Low
|
|
|
|
|
|
March
31, 2004
|
0.11
|
0.06
|
|
June
30, 2004
|
0.19
|
0.06
|
|
September
30, 2004
|
0.09
|
0.05
|
|
December
31, 2004
|
0.13
|
0.06
|
|
March
31, 2005
|
0.10
|
0.07
|
|
June
23, 2005
|
0.08
|
0.05
|
|
Quarter/Period
Ended
|
High
|
Low
|
|
|
|
|
|
June
30, 2005
|
0.05
|
0.05
|
|
September
30, 2005
|
0.06
|
0.03
|
|
December
31, 2005
|
0.04
|
0.02
|
|
March
31, 2006
|
0.03
|
0.02
|
|
2
Years
|
|
|
|
More
than
|
|
||||||||
|
Contractual
Obligations
|
|
Total
|
|
or
less
|
|
3-5
years
|
|
5
years
|
|||||
|
Land
and construction loans
|
$
|
34,188,216
|
$
|
28,597,916
|
$
|
617,006
|
$
|
4,973,294
|
|||||
|
Related
party debt
|
4,384,284
|
3,573,224
|
-
|
811,060
|
|||||||||
|
Notes
payable, net of $232,858 debt discount
|
11,694,658
|
11,092,071
|
60,000
|
542,587
|
|||||||||
|
Lease
Obligations
|
2,746,990
|
908,128
|
843,780
|
995,082
|
|||||||||
|
Total
|
$
|
53,014,148
|
$
|
44,171,339
|
$
|
1,520,786
|
$
|
7,322,023
|
|||||
|
NAME
|
AGE
|
TITLE(S)
|
|
Ed
Garneau (1)(2)(5)(7)
|
43
|
Director,
Chief Executive Officer
|
|
Richard
E. Wilson (1)(2)(4)(5)(6)
|
64
|
Director,
Chairman of the Board of Directors
|
|
Byron
Young (2) (6)
|
32
|
Director
|
|
David
A. Weisman
|
43
|
Director
|
|
Jeffrey
Fiebig (4)(6)
|
45
|
Director
|
|
Ronald
S. Bass (3)
|
39
|
Principal
Accounting Officer
|
|
Craig
A. Cook (3)
|
59
|
Chief
Administrative Officer
|
|
Name
|
Form
|
Last
Date Filed before 3/31/2006
|
|
|
|
|
|
Ronald
Bass
|
Form
4
|
3/24/2006
|
|
|
|
|
|
Craig
A. Cook
|
Form
4
|
3/24/2006
|
|
|
|
|
|
Jeffrey
Fiebig
|
Form
4
|
3/24/2006
|
|
|
|
|
|
Ed
Garneau
|
Form
4
|
3/24/2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Annual
Compensation
|
|
|
|
Long-term
Compensation
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Awards
|
|
|
|
Payouts
|
|
|
|
||||||||||
|
Name
and principal position
|
|
Year
|
|
Salary
$
|
|
|
|
Bonus
$
|
|
Other
Annual Compensation $
|
|
|
|
Restricted
Stock Awards
$
|
|
Securities
Underlying options/SARs #
|
|
LTIP
Payouts $
|
|
All
Other Compensation
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Edouard
A. Garneau (a)
|
|
|
2005
|
|
$
|
185,000
|
|
|
(1
|
)
|
|
|
|
|
$76,800
|
|
|
(7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
David
Weisman (b)
|
|
|
2005
|
|
$
|
205,000
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Former
Chairman of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the
Board and Former
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Douglas
McKinnon (c)
|
|
|
2005
|
|
$
|
180,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Former
Chief Executive
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Craig
Cook
|
|
|
2005
|
|
$
|
150,000
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jeffrey
Fiebig
|
|
|
2005
|
|
$
|
180,000
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
and President of Sovereign
Partners, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Byron
Young
|
|
|
2005
|
|
$
|
120,000
|
|
|
(5
|
)
|
|
|
|
|
$
1,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director
and President of Connect
Paging, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terry
Zinsli
|
|
|
2005
|
|
$
|
150,000
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chief
Financial Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sovereign
Partners, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name
of Officer
|
Positions
|
Term
|
Annual
Salary
|
|
Date
|
|
|
|
|
|
|
|
|
|
Douglas
O. McKinnon
|
Former
President and
|
3
Years
|
$180,000
|
|
4/15/2002
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
|
Edouard
Garneau
|
Chief
Executive Officer
|
3
Years
|
$185,000
|
|
2/21/2005
|
|
|
|
|
NAME
AND ADDRESS OF BENEFICIAL OWNER
|
|
NUMBER
OF SHARES
BENEFICIALLY
OWNED(1)
|
|
PERCENTAGE
OF SHARES
BENEFICIALLY
OWNED(1)
|
|
||
|
Ed
Buckmaster
|
|
|
83,547,992
|
|
|
20.2%
|
|
|
Crestview
Capital Master LLC (2)
|
|
|
47,666,666
|
|
|
11.5%
|
|
|
Evergreen
Venture Partners, LLC(3)
|
|
|
15,000,000
|
|
|
3.6%
|
|
|
Monarch
Pointe Fund, Ltd. (4)
|
|
|
25,400,000
|
|
|
6.1%
|
|
|
David
A. Weisman(5)
|
|
|
17,500,000
|
|
|
4.2%
|
|
|
Richard
E. Wilson(6)
|
|
|
2,207,180
|
|
|
*
|
|
|
Ed
Garneau(7)
|
|
|
18,744,463
|
|
|
4.5%
|
|
|
Byron
T. Young
|
|
|
6,139,909
|
|
|
1.5%
|
|
|
Jeff
Fiebig(8)
|
|
|
3,003,547
|
|
|
*
|
|
|
Craig
Cook(9)
|
|
|
1,538,506
|
|
|
*
|
|
|
Ron
Bass (10)
|
|
|
844,730
|
|
|
*
|
|
|
|
|
|
221,592,993
|
|
|
53.6%
|
|
|
Supplemental
Beneficial Ownership Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All
executive officers and
Directors
as a group (7 persons)
|
|
|
49,978,335
|
|
|
12.1%
|
|
|
Description
|
Page
|
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
|
|
|
Consolidated
Balance Sheet - December 31, 2005
|
F-3
|
|
|
|
|
Consolidated
Statements of Operations - For the Years
|
F-5
|
|
Ended
December 31, 2005 and 2004
|
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders'
|
F-6
|
|
Equity
(Deficit)- For the Years Ended December 31, 2005 and 2004
|
|
|
|
|
|
Consolidated
Statements of Cash Flows - For the Years
|
F-8
|
|
Ended
December 31, 2005 and 2004
|
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
F-9
|
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
|
|
|
|
(1)
|
3.1
|
Articles
of Incorporation of Registrant
|
|
|
|
|
|
(10)
|
3.2
|
Bylaws
of Registrant, as amended to date.
|
|
|
|
|
|
(3)
|
3.5
|
Articles
of Amendment to Articles of Incorporation of
Registrant.
|
|
|
|
|
|
(4)
|
3.6
|
Articles
of Amendment to Articles of Incorporation of
Registrant.
|
|
|
|
|
|
(8)
|
3.7
|
Certificate
of Designation of Series A Convertible Preferred Stock
|
|
|
|
|
|
(6)
|
3.8
|
Certificate
of Designation of Series B Convertible Preferred Stock
|
|
|
|
|
|
(2)
|
4.1
|
Specimen
Common Stock Certificate.
|
|
|
|
|
|
(10)
|
4.2
|
Specimen
Series A Preferred Stock Certificate
|
|
|
|
|
|
(10)
|
4.3
|
Specimen
Series B Preferred Stock Certificate
|
|
|
|
|
|
(5)
|
10.1
|
Stock
Purchase Agreement, dated April 20, 2004 by and among Registrant
and
Brandon Young, Brian Young and Byron Young, as shareholders of Connect
Paging, Inc.
|
|
|
|
|
|
(6)
|
10.2
|
Securities
Purchase Agreement dated as of January 26 2005 by and among Registrant,
Sovereign Partners, LLC and each of the members of Sovereign
listed
on the signature pages thereto.
|
|
|
|
|
|
(6)
|
10.3
|
Registration
Rights Agreement dated as of February 18, 2005 by and among Registrant,
Sovereign Partners, LLC and each of the Members of Sovereign listed
on the
signature pages thereto
|
|
|
|
|
|
(6)
|
10.4
|
Management
Agreement dated as of February 18, 2005 by and among Registrant and
each
of the Members of Sovereign listed on the signature pages
thereto
|
|
|
|
|
|
(6)
|
10.5
|
Investor
Rights Agreement dated as of February 18, 2005 by and among Registrant,
each member of its Board of Directors, and each of the Members of
Sovereign listed on the signature pages thereto
|
|
|
|
|
|
(6)
|
10.6
|
Employment
Agreement dated as of February 18,2005 by and between Registrant
and Mr.
Ed Garneau
|
|
|
|
|
|
(6)
|
10.7
|
Surrender
and Exchange Agreement dated as of January 31, 2005 by and between
Registrant and Evergreen Venture Partners, LLC
|
|
|
|
|
|
(6)
|
10.8
|
Promissory
Note in the Principal Amount of $750,000
|
|
|
|
|
|
(6)
|
10.9
|
Waiver,
Consent, Surrender and Modification Agreement dated as of January
21, 2005
by and between Registrant and Crestview Capital Master
LLC
|
|
|
|
|
|
(7)
|
10.10
|
Subscription
Agreement dated October 29, 2004, by and between Registrant, Mercator
Momentum Fund, LP, Mercator Momentum Fund III, LP, Monarch Point
Fund, Ltd and Mercator Advisory Group
|
|
|
|
|
|
(7)
|
10.11
|
Warrant
to Purchase Common Stock issued to Mercator Advisory Fund,
Ltd
|
|
|
|
|
|
(7)
|
10.12
|
Warrant
to Purchase Common Stock issued to Monarch Point Fund,
Ltd.
|
|
|
|
|
|
(7)
|
10.13
|
Registration
Rights Agreement, dated October 29, 2004, by and between Registrant,
Mercator Momentum Fund, LP, Mercator Momentum Fund III, LP, Monarch
Point
Fund, Ltd and Mercator Advisory Group
|
|
|
|
|
|
(8)
|
10.14
|
Asset
Purchase Agreement Dated February 6, 2004 by and between Registrant
and
SunWest Communication, Inc.
|
|
|
|
|
|
(9)
|
10.15
|
Agreement
and Plan of Reorganization between Registrant and UTEL, Inc. and
SunWest
Communications, Inc. effective February 5, 2004
|
|
|
|
|
|
(10)
|
10.16
|
Colorado
Office Lease Agreement
|
|
|
|
|
|
(10)
|
10.17
|
Texas
Office Lease Agreement
|
|
|
|
|
|
(11)
|
10.18
|
Technology
and Trademark License Agreement by and between the Registrant and
GalaVu
Entertainment Networks, Inc., of Toronto, Ontario,
Canada
|
|
|
|
|
|
(12)
|
10.19
|
Results
of Special Committee findings regarding use of S-8 Registration
Statements
|
|
|
|
|
|
#
|
10.20
|
Pledge
and Security Agreement by and between Registrant and Crestview Master,
LLC
and The Elevation Fund, LLC
|
|
|
|
|
|
#
|
10.21
|
Convertible
Debenture Loan Agreement by and between Sovereign Partners, LLC and
ISP V,
LLC
|
|
|
|
|
|
#
|
10.22
|
Restructure
and Amendment Agreement dated February 18, 2006 by and between Registrant
and the original members of Sovereign Partners, LLC.
|
|
|
|
|
|
10
|
21.1
|
Subsidiaries
of Registrant.
|
|
|
|
|
|
#
|
31.1
|
Certification
Pursuant to 18 U.S.C. Section 1350 of President and CEO
|
|
|
|
|
|
#
|
31.2
|
Certification
Pursuant to 18 U.S.C. Section 1350 of Chief Financial
Officer
|
|
|
|
December
31, 2005
|
|
December
31, 2004
|
|
||
|
(i)
Audit fees
|
|
$
|
809,357
|
|
$
|
55,065
|
|
|
(ii)
Audit related fees
|
|
$
|
254,518
|
|
$
|
5,000
|
|
|
(iii)
Tax
|
|
$
|
78,998
|
|
$
|
0
|
|
|
(iv)
All other fees
|
|
$
|
0
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cardinal Communications, Inc.
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ EDOUARD
A. GARNEAU- Chief Executive Officer
|
|
|
(Signature
and Title)
|
|
|
|
|
|
|
|
|
|
|
|
December 1, 2006
|
|
|
|
(Date)
|
|
|
/s/ RICHARD
E. WILSON
|
|
Director and Chairman of the Board
|
|
December 1, 2006
|
|
Richard
E. Wilson
|
|
|
|
|
|
|
|
|
|
|
|
/s/
JEFFREY W. FIEBIG
|
|
Director
|
|
December 1, 2006
|
|
Jeffrey W. Fiebig
|
|
|
|
|
|
|
|
|
|
|
|
/s/
JOSEPH M. DURNFORD
|
|
Director
|
|
December 1, 2006
|
|
Joseph M. Durnford
|
|
|
|
|
|
|
|
|
|
|
|
/s/
ROBERT R. SEARLS
|
|
Director
|
|
December 1, 2006
|
|
Robert R. Searls
|
|
|
|
|
|
/s/
KERRY D. BRIGGS
|
|
Director
|
|
December 1, 2006
|
|
Kerry D. Briggs
|
|
|
|
|
|
/s/
D. BRIAN KARR
|
|
Chief Financial Officer
|
|
December 1, 2006
|
|
D. Brian Karr
|
|
|
|
|
|
|
|
|
|
|
|
/s/
RONALD S. BASS
|
|
Principal Accounting Officer
|
|
December 1, 2006
|
|
Ronald Bass
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
Page
|
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
|
|
|
|
Consolidated
Balance Sheet - December 31, 2005
|
F-3
|
|
|
|
|
Consolidated
Statements of Operations - For the Years
|
F-5
|
|
Ended
December 31, 2005 and 2004
|
|
|
|
|
|
Consolidated
Statements of Changes in Stockholders'
|
F-6
|
|
Equity
(Deficit) - For the Years Ended December 31, 2005 and 2004
|
|
|
|
|
|
Consolidated
Statements of Cash Flows - For the Years
|
F-8
|
|
Ended
December 31, 2005 and 2004
|
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
F-9
|
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|
CONSOLIDATED
BALANCE SHEET
|
|
December
31, 2005
|
|
ASSETS
|
|
Cash
and cash equivalents
|
$
|
1,079,117
|
||
|
Marketable
securities
|
12,800
|
|||
|
Accounts
receivable, net
|
582,420
|
|||
|
Other
receivables
|
627,118
|
|||
|
Unamortized
financing costs
|
140,152
|
|||
|
Deposits
and prepaid expenses
|
829,621
|
|||
|
Property
and equipment, net
|
3,036,175
|
|||
|
Real
estate and land inventory
|
44,636,529
|
|||
|
Deferred
costs of goods sold
|
1,860,660
|
|||
|
Intangibles,
net
|
8,579,933
|
|||
|
Other
assets
|
281,165
|
|||
|
Total
Assets
|
$
|
61,665,690
|
||
|
The
accompanying notes are an integral part of these
statements.
|
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|
CONSOLIDATED
BALANCE SHEET (Continued)
|
|
December
31, 2005
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
Accounts
payable
|
$
|
2,860,492
|
|||||
|
Accrued
expenses and other liabilities
|
3,979,128
|
||||||
|
Deferred
revenue
|
2,656,020
|
||||||
|
Land
and construction loans
|
34,188,216
|
||||||
|
Related
party debt
|
4,384,284
|
||||||
|
Notes
payable, net of $232,858 debt discount
|
11,694,658
|
||||||
|
Total
Liabilities
|
59,762,798
|
||||||
|
Commitments
and Contingencies
|
|||||||
|
Stock
Committed
|
2,804,837
|
||||||
|
Minority
Interest
|
2,329,234
|
||||||
|
Stockholders'
equity (deficit):
|
|||||||
|
Preferred
stock; par value $0.0001; issuable in series; authorized
100,000,000
|
|||||||
|
Series
A Convertible Preferred stock; issued and outstanding
8,750
|
1
|
||||||
|
Series
B Convertible Preferred stock; issued and outstanding
100,000
|
10
|
||||||
|
Common
stock; par value $0.0001; authorized 800,000,000; issued and
outstanding
|
|||||||
|
298,286,941
|
29,828
|
||||||
|
Additional
paid-in capital
|
69,321,768
|
||||||
|
Deferred
consulting
|
(18,013
|
)
|
|||||
|
Accumulated
(deficit)
|
(72,564,773
|
)
|
|||||
|
Total
Stockholders' Equity (Deficit)
|
(3,231,179
|
)
|
|||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
61,665,690
|
|||||
|
The
accompanying notes are an integral part of these
statements.
|
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|
BROOMFIELD,
COLORADO
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
FOR
THE YEARS ENDED DECEMBER 31 2005 AND
2004
|
|
2005
|
|
2004
|
|||||
|
REVENUES
|
|||||||
|
Revenues
|
$
|
25,864,395
|
$
|
6,479,419
|
|||
|
Cost
of sales
|
(18,960,746
|
)
|
(3,587,701
|
)
|
|||
|
Gross
profit
|
6,903,649
|
2,891,718
|
|||||
|
OPERATING
EXPENSES
|
|||||||
|
Depreciation
and amortization
|
1,512,916
|
1,063,313
|
|||||
|
Asset
Impairment
|
3,146,866
|
||||||
|
Professional
fees
|
3,099,242
|
5,149,546
|
|||||
|
Rent
|
548,612
|
117,835
|
|||||
|
Salaries
and commissions
|
4,324,625
|
1,566,196
|
|||||
|
Failed
acquisition costs
|
-
|
3,273,258
|
|||||
|
Selling,
general and administrative
|
4,038,702
|
2,637,952
|
|||||
|
Total
operating expenses
|
16,670,963
|
13,808,100
|
|||||
|
(LOSS)
FROM OPERATIONS
|
(9,767,314
|
)
|
(10,916,382
|
)
|
|||
|
OTHER
INCOME (EXPENSE)
|
|||||||
|
Other
income (expense)
|
(67,875
|
)
|
(402,119
|
)
|
|||
|
Accretion
of interest (expense) on convertible debt
|
(701,528
|
)
|
(5,575,105
|
)
|
|||
|
Accounts
Payable Settlements
|
(396,801
|
)
|
-
|
||||
|
Loss
on Debt Modification
|
-
|
(100,001
|
)
|
||||
|
Gain
(loss) on disposition of assets
|
(32,750
|
)
|
(39,825
|
)
|
|||
|
Loss
on Marketable Securities
|
(587,200
|
)
|
-
|
||||
|
Interest
(expense)
|
(625,573
|
)
|
(269,418
|
)
|
|||
|
Total
other (expense)
|
(2,411,727
|
)
|
(6,386,468
|
)
|
|||
|
(LOSS)
BEFORE MINORITY INTEREST
|
(12,179,041
|
)
|
(17,302,850
|
)
|
|||
|
Loss
attributable to minority interest
|
778,964
|
-
|
|||||
|
NET
(LOSS) before imputed dividend
|
(11,400,077
|
)
|
(17,302,850
|
)
|
|||
|
Imputed
Dividend
|
-
|
(850,000
|
)
|
||||
|
NET
(LOSS)
|
$
|
(11,400,077
|
)
|
$
|
(18,152,850
|
)
|
|
|
Net
(loss) per common share
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
|
|
Weighted
average number of shares outstanding
|
258,985,141
|
|
165,552,450
|
||||
|
The
accompanying notes are an integral part of these
statements.
|
|
Common
|
|
|
|
Preferred
A
|
|
|
|
Preferred
B
|
|
|
|
||||||||
|
|
|
Shares
|
|
Stock
|
|
Shares
|
|
Stock
|
|
Shares
|
|
Stock
|
|||||||
|
Balance
December 31, 2003
|
114,684,486
|
$
|
11,468
|
0
|
$
|
-
|
0
|
$
|
-
|
||||||||||
|
Issuance
of Common Stock for:
|
|||||||||||||||||||
|
Cash
|
38,500,000
|
3,850
|
|||||||||||||||||
|
Legal
Fees
|
600,000
|
60
|
|||||||||||||||||
|
Consulting
Fees
|
2,798,917
|
280
|
|||||||||||||||||
|
Compensation
|
2,355,000
|
236
|
|||||||||||||||||
|
Services
|
18,001,097
|
1,800
|
|||||||||||||||||
|
Acquisitions
|
25,835,688
|
2,584
|
|||||||||||||||||
|
Issuance
of Preferred Stock for Cash
|
10,000
|
1
|
|||||||||||||||||
|
Amortization
of Deferred Consulting
|
|||||||||||||||||||
|
Net
Loss
|
|||||||||||||||||||
|
Comprehensive
Income
|
|||||||||||||||||||
|
Loss
on Debt Conversion
|
|||||||||||||||||||
|
FAS
123 Adjustment
|
|||||||||||||||||||
|
Balance
December 31, 2004
|
202,775,188
|
$
|
20,278
|
10,000
|
$
|
1
|
-
|
$
|
-
|
||||||||||
|
Issuance
of Common Stock for:
|
|||||||||||||||||||
|
Return
of stock for issuance of Note Payable
|
(17,000,000
|
)
|
(1,700
|
)
|
|||||||||||||||
|
Stock
issued settlement of notes payable
|
9,671,667
|
967
|
|||||||||||||||||
|
Legal
Fees
|
2,250,000
|
225
|
|||||||||||||||||
|
Consulting
Fees
|
7,857,504
|
786
|
|||||||||||||||||
|
Other
Services
|
31,052,459
|
3,104
|
|||||||||||||||||
|
Acquisitions
|
35,000,000
|
3,500
|
|||||||||||||||||
|
Compensation
|
24,180,123
|
2,418
|
|||||||||||||||||
|
Conversion
Of Preferred Stock
|
2,500,000
|
250
|
(1,250
|
)
|
|||||||||||||||
|
Issuance
of Preferred Stock for Acquisitions
|
100,000
|
10
|
|||||||||||||||||
|
Collection
of Subscription Receivable
|
|||||||||||||||||||
|
Amortization
of Deferred Consulting
|
|||||||||||||||||||
|
Net
Loss
|
|||||||||||||||||||
|
Compensation
for Subscription Receivable
|
|||||||||||||||||||
|
Income/Loss
from Discontinued Ops
|
|||||||||||||||||||
|
FAS
123 Adjustment
|
|||||||||||||||||||
|
Balance
December 31, 2005
|
298,286,941
|
$
|
29,828
|
8,750
|
$
|
1
|
100,000
|
$
|
10
|
||||||||||
|
Paid-In
|
|
Subscription
|
|
Deferred
|
|
|
|
Comprehensive
|
|
|
|
||||||||
|
|
|
Capital
|
|
Receivable
|
|
Consulting
|
|
Deficit
|
|
Income
|
|
Total
|
|||||||
|
Balance
December 31, 2003
|
$
|
47,159,317
|
$
|
-
|
$
|
(1,608,373
|
)
|
$
|
(43,861,846
|
)
|
$
|
(160,000
|
)
|
$
|
1,540,566
|
||||
|
Issuance
of Common Stock for:
|
|||||||||||||||||||
|
Cash
|
2,346,149
|
(44,585
|
)
|
2,305,414
|
|||||||||||||||
|
Legal
Fees
|
59,940
|
(50,000
|
)
|
10,000
|
|||||||||||||||
|
Consulting
Fees
|
712,243
|
(43,042
|
)
|
669,481
|
|||||||||||||||
|
Compensation
|
192,565
|
13,273
|
206,074
|
||||||||||||||||
|
Services
|
2,176,176
|
(13,273
|
)
|
(813,889
|
)
|
1,350,814
|
|||||||||||||
|
Acquisitions
|
2,654,415
|
2,656,999
|
|||||||||||||||||
|
Issuance
of Preferred Stock for Cash
|
999,999
|
1,000,000
|
|||||||||||||||||
|
Amortization
of Deferred Consulting
|
2,497,804
|
2,497,804
|
|||||||||||||||||
|
Net
Loss
|
(17,302,850
|
)
|
(17,302,850
|
)
|
|||||||||||||||
|
Comprehensive
Income
|
160,000
|
160,000
|
|||||||||||||||||
|
Loss
on Debt Conversion
|
100,000
|
100,000
|
|||||||||||||||||
|
FAS
123 Adjustment
|
6,421,486
|
6,421,486
|
|||||||||||||||||
|
Balance
December 31, 2004
|
$
|
62,822,290
|
$
|
(44,585
|
)
|
$
|
(17,500
|
)
|
$
|
(61,164,696
|
)
|
$
|
-
|
$
|
1,615,788
|
||||
|
Issuance
of Common Stock for:
|
|||||||||||||||||||
|
Return
of stock for issuance of Note Payable
|
(748,300
|
)
|
(750,000
|
)
|
|||||||||||||||
|
Stock
issued settlement of notes payable
|
470,571
|
(276,125
|
)
|
195,413
|
|||||||||||||||
|
Legal
Fees
|
138,775
|
139,000
|
|||||||||||||||||
|
Consulting
Fees
|
218,336
|
219,122
|
|||||||||||||||||
|
Other
Services
|
83,250
|
(1,049,514
|
)
|
(65,190
|
)
|
(1,028,350
|
)
|
||||||||||||
|
Acquisitions
|
2,849,000
|
2,852,500
|
|||||||||||||||||
|
Compensation
|
515,592
|
518,010
|
|||||||||||||||||
|
Conversion
Of Preferred Stock
|
(250
|
)
|
-
|
||||||||||||||||
|
Issuance
of Preferred Stock for Acquisitions
|
2,852,240
|
2,852,250
|
|||||||||||||||||
|
Collection
of Subscription Receivable
|
44,585
|
44,585
|
|||||||||||||||||
|
Amortization
of Deferred Consulting
|
64,677
|
64,677
|
|||||||||||||||||
|
Net
Loss
|
(11,400,077
|
)
|
(11,400,077
|
)
|
|||||||||||||||
|
Compensation
for Subscription Receivable
|
1,325,639
|
1,325,639
|
|||||||||||||||||
|
Income/Loss
from Discontinued Ops
|
0
|
||||||||||||||||||
|
FAS
123 Adjustment
|
120,264
|
120,264
|
|||||||||||||||||
|
Balance
December 31, 2005
|
$
|
69,321,768
|
$
|
-
|
$
|
(18,013
|
)
|
$
|
(72,564,773
|
)
|
$
|
-
|
$
|
(3,231,179
|
)
|
||||
|
CARDINAL
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
Year
Ended
|
|||||||
|
|
|
2005
|
|
2004
|
|||
|
CASH
FLOWS FROM (TO) OPERATING ACTIVITIES
|
|||||||
|
Net
(loss) before minority interest
|
$
|
(12,179,041
|
)
|
$
|
(17,302,850
|
)
|
|
|
Adjustments
to reconcile net (loss) to net cash provided by
|
|||||||
|
(used)
in operating activities:
|
|||||||
|
Depreciation
and amortization
|
1,512,916
|
1,063,313
|
|||||
|
Stock
issued for consulting, fees and compensation
|
318,807
|
4,734,172
|
|||||
|
Stock
options issued for consulting services
|
18,375
|
-
|
|||||
|
Stock
committed for personal guarantees of debt
|
260,616
|
||||||
|
Accretion
of interest expense on convertible debt
|
701,528
|
5,575,105
|
|||||
|
Loss
on debt modification
|
-
|
100,000
|
|||||
|
Write
off advances
|
-
|
1,830,000
|
|||||
|
Minority
interest loss of subsidiaries attributable to parent
|
779,021
|
-
|
|||||
|
(Gain)
Loss on sale of assets
|
28,000
|
-
|
|||||
|
Asset
Impairment
|
3,146,866
|
402,121
|
|||||
|
Comprehensive
Income
|
-
|
160,000
|
|||||
|
Changes
in Operating Assets and Liabilities:
|
|||||||
|
Accounts
receivable
|
230,962
|
(131,894
|
)
|
||||
|
Financing
costs
|
-
|
(702,403
|
)
|
||||
|
Accounts
payable
|
777,892
|
212,545
|
|||||
|
Accrued
expenses and other liabilities
|
2,664,455
|
163,135
|
|||||
|
Deferred
revenue
|
2,408,970
|
(156,283
|
)
|
||||
|
Other
assets and liabilities
|
(411,125
|
)
|
39,507
|
||||
|
Deferred
costs of goods sold
|
(1,860,660
|
)
|
-
|
||||
|
Real
estate and land inventory
|
(3,164,680
|
)
|
-
|
||||
|
Net
cash (used in) operating activities
|
(4,767,098
|
)
|
(4,013,532
|
)
|
|||
|
CASH
FLOWS FROM (TO) INVESTING ACTIVITIES
|
|||||||
|
Purchases
of property and equipment
|
(179,100
|
)
|
(637,772
|
)
|
|||
|
Marketable
Securities and securities receivable
|
-
|
(220,153
|
)
|
||||
|
Cash
paid for acquisitions
|
(294,765
|
)
|
(1,025,000
|
)
|
|||
|
Purchases
of intangibles & other assets
|
-
|
(3,560,032
|
)
|
||||
|
Cash
acquired through acquisition
|
1,352,147
|
-
|
|||||
|
Proceeds
from sale of assets
|
115,784
|
(99,850
|
)
|
||||
|
Net
cash provided by (used in) investing activities
|
994,066
|
(5,542,807
|
)
|
||||
|
CASH
FLOWS FROM (TO) FINANCING ACTIVITIES
|
|||||||
|
Proceeds
from notes payable
|
17,484,103
|
4,420,000
|
|||||
|
Proceeds
from related party notes payable
|
1,089,391
|
-
|
|||||
|
Payments
on notes payable
|
(13,396,345
|
)
|
(168,300
|
)
|
|||
|
Payments
on related party notes payable
|
(502,608
|
)
|
-
|
||||
|
Collections
on subscriptions receivable
|
44,585
|
(44,585
|
)
|
||||
|
Issuance
of stock for cash
|
-
|
6,006,999
|
|||||
|
Contributions
by minority interest members
|
105,000
|
-
|
|||||
|
Disbursements
to minority interest memebers
|
(702,349
|
)
|
-
|
||||
|
Net
cash provided by (used in) financing activities
|
4,121,777
|
10,214,114
|
|||||
|
Net
increase in cash
|
348,745
|
657,775
|
|||||
|
Cash
and cash equivalents, beginning of period
|
730,372
|
72,597
|
|||||
|
Cash
and cash equivalents, end of period
|
$
|
1,079,117
|
$
|
730,372
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
|
Cash
paid for interest
|
$
|
625,573
|
$
|
3,019
|
|||
|
Stock
issued for acquisition of assets
|
$
|
5,705,000
|
$
|
2,656,999
|
|||
|
Stock
issued for satisfaction of debt
|
$
|
471,538
|
-
|
||||
|
The
accompanying notes are an integral part of these
statements.
|
|
Direct
Subsidiaries of Cardinal Communications, Inc.
|
|
%
Ownership
|
|
Date
Established/
Acquired
|
|
||
|
USURF
TV, Inc.
|
|
|
100.00
|
%
|
|
07/26/2002
|
|
|
Connect
Paging, Inc. dba Get A Phone
|
|
|
100.00
|
%
|
|
04/01/2004
|
|
|
Cardinal
Broadband, LLC
|
|
|
100.00
|
%
|
|
04/07/2005
|
|
|
Sovereign
Group Holdings, Inc.
|
|
|
100.00
|
%
|
|
03/01/2005
|
|
|
USURF
Communications, Inc.
|
|
|
100.00
|
%
|
|
12/17/2002
|
|
|
Sovereign
Partners, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Direct
Subsidiaries of Sovereign Partners, LLC
|
|
%
Ownership
|
|
Date
Established/
Acquired
|
|
||
|
Sovereign
Pumpkin Ridge, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Millstone
Development, LLC
|
|
|
83.50
|
%
|
|
02/18/2005
|
|
|
Legacy
of Shorewood, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Lighthouse
Lending, LLC
|
|
|
50.00
|
%
|
|
02/18/2005
|
|
|
SovCo
Holdings, LLLP
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Sovereign
Homes of Arizona, LLC
|
|
|
100.00
|
%
|
|
12/22/2005
|
|
|
Sovereign
Homes of Minnesota, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Sovereign
Homes of Wisconsin, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
Subsidiaries
of SovCo Holdings LLLP
|
|
SovCo
Holdings Ownership %
|
|
Date
Established/ Acquired
|
|
Date
Dissolved/Sold
|
|
|||
|
Sovereign
Development, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Colony
Ridge Development, LLC
|
|
|
59.25
|
%
|
|
02/18/2005
|
|
|
|
|
|
Colorado
River KOA, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Foxhill
Development, LLC
|
|
|
60.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Heritage
Condominiums, LLC
|
|
|
50.16
|
%
|
|
02/18/2005
|
|
|
*
|
|
|
Kendal
Hills, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
*
|
|
|
Mountain
View at T-Bone Ranch, LLC
|
|
|
60.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Pinnacle
T-Bone Condominiums, LLC
|
|
|
48.75
|
%
|
|
02/18/2005
|
|
|
*
|
|
|
Riverplace
Condominiums, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Riverview
Condos Waukesha, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
04/11/2005
|
|
|
Settler’s
Chase Development, LLC
|
|
|
59.25
|
%
|
|
02/18/2005
|
|
|
12/31/2005
|
|
|
Settler’s
Commercial Development, LLC
|
|
|
59.25
|
%
|
|
02/18/2005
|
|
|
|
|
|
Sovereign
Companies, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Sovereign
Realty
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Sovereign
Homes of Colorado
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Sovereign
Equipment
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
12/31/2005
|
|
|
Lighthouse
Lending, LLC
|
|
|
50.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
Sovereign
Parker Enterprises, LLC
|
|
|
100.00
|
%
|
|
02/18/2005
|
|
|
|
|
|
SR
Condominiums, LLC
|
|
|
82.50
|
%
|
|
02/18/2005
|
|
|
|
|
|
Patio
Homes at T-Bone Ranch, LLC
|
|
|
50.00
|
%
|
|
02/18/2005
|
|
|
*
|
|
|
Real
Estate
|
|
Communications
|
|
Corporate
|
|
Total
|
|||||||
|
Revenue
|
$
|
18,764,122
|
$
|
7,100,273
|
$
|
-
|
$
|
25,864,395
|
|||||
|
Net
Income (Loss)
|
(742,470
|
)
|
(2,192,678
|
)
|
(8,464,928
|
)
|
(11,400,077
|
)
|
|||||
|
Interest
(Expense)
|
(394,200
|
)
|
(774
|
)
|
(230,599
|
)
|
(625,573
|
)
|
|||||
|
Depreciation
and Amortization
|
394,938
|
447,986
|
669,992
|
1,512,916
|
|||||||||
|
Assets
|
50,174,270
|
2,753,152
|
8,738,268
|
61,665,690
|
|||||||||
|
Class
of Asset
|
Useful
life in Years
|
|
Airplane
and vehicles
|
5
|
|
Furniture
|
5
|
|
Data
Hardware
|
3
|
|
Equipment
|
5
|
|
Leasehold
improvements
|
Lesser
of life of lease or useful life
|
|
Buildings
and developments properties
|
15-18
|
|
Rental
real estate
|
20
|
|
Components
of Deferred Revenue at December 30, 2006
|
||||
|
Deferred
Revenue from Real Estate Sales
|
$
|
2,041,670
|
||
|
Deferred
Revenue from Communications Sales
|
614,350
|
|||
|
Total
Deferred Revenue
|
$
|
2,656,020
|
||
|
|
|
|
|
|
|
Residential
units under construction
|
|
$
|
20,461,463
|
|
|
Land
under and held for development
|
|
|
24,246,031
|
|
|
|
|
|
|
|
|
Total
real estate and land inventory
|
|
$
|
44,707,494
|
|
|
Description
|
Life
|
|
Contracts
|
15
years or life of contract
|
|
Right
of Entry Agreements
|
3
years
|
|
Customer
Base
|
5
years
|
|
Website
and Graphics
|
3
years
|
|
Software
|
3
or 7 years
|
|
|
Year
Ended December 31,
|
||||||
|
|
2005
|
2004
|
|||||
|
|
|
|
|||||
|
NET
LOSS AS REPORTED
|
$
|
(11,225,278
|
)
|
$
|
(18,152,850
|
)
|
|
|
Stock
based employee compensation
|
|||||||
|
(options
as recorded):
|
-0-
|
-0-
|
|||||
|
Stock
based employee compensation
|
|||||||
|
(options
value method):
|
-0-
|
-0-
|
|||||
|
ProForma
Net Loss
|
$
|
(11,225,278
|
)
|
$
|
(18,152,850
|
)
|
|
|
Basic
loss per common share as reported
|
(0.04
|
)
|
(0.11
|
)
|
|||
|
ProForma
Net loss per common share
|
(0.04
|
)
|
(0.11
|
)
|
|||
|
For
the Year Ended December 31, 2005
|
|
As
Reported in 2005 10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts for 2005
|
||||
|
Revenues
|
$
|
27,906,065
|
$
|
(2,041,670
|
)
|
$
|
25,864,395
|
|||
|
Cost
of Sales
|
(20,815,656
|
)
|
1,854,910
|
(18,960,746
|
)
|
|||||
|
Gross
Profit
|
7,090,409
|
(186,760
|
)
|
6,903,649
|
||||||
|
Total
operating (expenses)
|
16,469,751
|
201,212
|
16,670,963
|
|||||||
|
Total
other (expense)
|
(2,411,727
|
)
|
0
|
(2,411,727
|
)
|
|||||
|
(LOSS)
BEFORE MINORITY INTEREST
|
(11,791,069
|
)
|
(387,972
|
)
|
(12,179,041
|
)
|
||||
|
(Income)/loss
attributable to minority interest
|
565,792
|
213,172
|
778,964
|
|||||||
|
NET
(LOSS)
|
$
|
(11,225,277
|
)
|
$
|
(174,800
|
)
|
$
|
(11,400,077
|
)
|
|
|
Income/(loss)
per common share, basic and diluted:
|
||||||||||
|
Net
(loss) per common share
|
$
|
(0.04
|
)
|
$
|
(0.00
|
)
|
$
|
(0.04
|
)
|
|
|
Weighted
average number of shares outstanding
|
258,985,141
|
258,985,141
|
258,985,141
|
|||||||
|
For
the Year Ended December 31, 2005
|
As
Reported in 2005 10-KSB
|
|
(Unaudited)
Adjustments
|
|
Restated
Amounts for 2005
|
|||||
|
ASSETS
|
||||||||||
|
Unchanged
Assets
|
$
|
15,168,501
|
$
|
15,168,501
|
||||||
|
Real
estate and land inventory
|
44,707,495
|
(70,966
|
)
|
$
|
44,636,529
|
|||||
|
Deferred
costs of goods sold
|
0
|
1,860,660
|
1,860,660
|
|||||||
|
Total
Assets
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
|
Unchanged
Liabilities
|
$
|
53,127,650
|
$
|
0
|
$
|
53,127,650
|
||||
|
Accrued
expenses and other liabilities
|
3,843,132
|
135,996
|
3,979,128
|
|||||||
|
Deferred
revenue
|
614,350
|
2,041,670
|
2,656,020
|
|||||||
|
Total
Liabilities
|
57,585,132
|
2,177,666
|
59,762,798
|
|||||||
|
Commitments
and Contingencies
|
||||||||||
|
Stock
Committed
|
2,804,837
|
0
|
2,804,837
|
|||||||
|
Minority
Interest
|
2,542,406
|
(213,172
|
)
|
2,329,234
|
||||||
|
Stockholders'
equity (deficit):
|
||||||||||
|
Unchanged
Equity
|
69,333,594
|
0
|
69,333,594
|
|||||||
|
Accumulated
(deficit)
|
(72,389,973
|
)
|
(174,800
|
)
|
(72,564,773
|
)
|
||||
|
Total
Stockholders' Equity (Deficit)
|
(3,056,379
|
)
|
(174,800
|
)
|
(3,231,179
|
)
|
||||
|
Total
Liabilities and Stockholders' Equity (Deficit)
|
$
|
59,875,996
|
$
|
1,789,694
|
$
|
61,665,690
|
||||
|
|
|
|
|
|
|
Deposits
|
|
$
|
193,433
|
|
|
Prepaid
expenses
|
|
|
139,527
|
|
|
Escrow
deposits
|
|
|
437,507
|
|
|
Other
|
|
|
59,154
|
|
|
|
|
|
|
|
|
Total
deposits and prepaid expenses
|
|
$
|
828,190
|
|
|
|
|
|||
|
Airplane
and vehicles
|
$
|
605,012
|
||
|
Furniture
|
81,988
|
|||
|
Data
Hardware
|
105,791
|
|||
|
Equipment
|
1,773,894
|
|||
|
Leasehold
improvements
|
63,106
|
|||
|
Buildings
and developments properties
|
2,414,762
|
|||
|
Rental
real estate
|
423,278
|
|||
|
|
5,467,831
|
|||
|
|
||||
|
Less
accumulated depreciation
|
(2,431,656
|
)
|
||
|
Total
property and equipment
|
$
|
3,036,175
|
||
|
Description
|
||||
|
Right
for entry of agreements
|
$
|
95,000
|
||
|
Customer
Base
|
221,408
|
|||
|
Goodwill
|
8,509,032
|
|||
|
Totals
|
8,825,440
|
|||
|
Accumulated
Amortization
|
(245,507
|
)
|
||
|
Intangible
Assets, net
|
$
|
8,579,933
|
||
|
|
|
|
|
|||
|
Accrued
expenses and other
|
$
|
2,254,018
|
||
|
Deposits
from customers
|
619,644
|
|||
|
Accrued
payroll taxes
|
352,550
|
|||
|
Accrued
wages and vacation
|
377,254
|
|||
|
Accrued
interest
|
206,896
|
|||
|
Due
to loan officer
|
32,769
|
|||
|
|
||||
|
Total
accrued expenses and other liabilities
|
$
|
3,843,131
|
||
|
|
2
005
|
2004
|
|||||
|
Deferred
tax assets Net operating loss carry forwards
|
$
|
10,663,004
|
$
|
11,816,187
|
|||
|
Less
- valuation allowance
|
$
|
(10,663,004
|
)
|
$
|
(11,816,187
|
)
|
|
|
Total
deferred tax assets
|
$
|
0
|
$
|
0
|
|||
|
|
|
Weighted Average Number of
|
|
Weighted Average Exercise Price
|
|
||||||||
|
|
|
Options
|
|
Warrants
|
|
Options
|
|
Warrants
|
|
||||
|
Outstanding December 31, 2003
|
|
|
-0-
|
|
|
8,476,727
|
|
|
n/a
|
|
|
$0.19
|
|
|
Granted
|
|
|
6,650,000
|
|
|
118,994,178
|
|
|
$0.10
|
|
|
$0.10
|
|
|
Expired/Cancelled
|
|
|
-0-
|
|
|
(4,815,477
|
)
|
|
n/a
|
|
|
$0.19
|
|
|
Exercised
|
|
|
-0-
|
|
|
-0-
|
|
|
n/a
|
|
|
n/a
|
|
|
Outstanding December 31, 2004
|
|
|
6,650,000
|
|
|
122,655,428
|
|
|
$0.10
|
|
|
$0.11
|
|
|
Granted
|
|
|
500,000
|
|
|
9,166,666
|
|
|
$0.07
|
|
|
$0.05
|
|
|
Expired/Cancelled
|
|
|
-0-
|
|
|
(71,428,965
|
)
|
|
n/a
|
|
|
$0.11
|
|
|
Exercised
|
|
|
-0-
|
|
|
-0-
|
|
|
n/a
|
|
|
n/a
|
|
|
Outstanding December 31, 2005
|
|
|
7,150,000
|
|
|
60,393,129
|
|
|
$0.10
|
|
|
$0.10
|
|
|
Consideration
|
Purchase
Price Allocation
|
|||
|
Stock
|
$
|
5,705,000
|
||
|
Transaction
costs
|
294,765
|
|||
|
Minority
Interest
|
4,750,672
|
|||
|
Assumption
of liabilities
|
43,003,203
|
|||
|
Adjusted
Purchase Price
|
53,753,640
|
|||
|
|
||||
|
Allocation
to Assets
|
(47,065,433
|
)
|
||
|
|
||||
|
Residual
Value of Goodwill
|
$
|
6,688,207
|
||
|
|
||||
|
|
2005
|
||||||||||||
|
|
2005
|
January
1 to
|
Proforma
|
Proforma
|
|||||||||
|
|
|
February
18
|
|
|
|||||||||
|
|
Cardinal
|
Sovereign
|
Adjustments
|
Combined
|
|||||||||
|
|
|
|
|
|
|||||||||
|
Revenues
|
$
|
27,906,065
|
$
|
3,240,113
|
$
|
-
|
$
|
31,146,178
|
|||||
|
|
|||||||||||||
|
Expenses
|
|||||||||||||
|
Costs
of Sales
|
20,815,656
|
2,852,894
|
23,668,550
|
||||||||||
|
Depreciation
and amortization
|
1,512,916
|
37,842
|
1,550,758
|
||||||||||
|
General
and administrative
|
14,956,836
|
647,051
|
4,375
|
15,608,262
|
|||||||||
|
Total
Expenses
|
37,285,408
|
3,537,787
|
4,375
|
40,827,570
|
|||||||||
|
|
|||||||||||||
|
Operating
(loss)
|
(9,379,343
|
)
|
(297,674
|
)
|
(4,375
|
)
|
(9,681,392
|
)
|
|||||
|
Other
(expense)
|
(2,411,727
|
)
|
(59,319
|
)
|
(2,471,046
|
)
|
|||||||
|
|
|||||||||||||
|
Net
(loss) before minority interest
|
$
|
(11,791,070
|
)
|
$
|
(356,993
|
)
|
$
|
(4,375
|
)
|
$
|
(12,152,438
|
)
|
|
|
|
|||||||||||||
|
Net
(loss) per common share before minority interest
|
(0.05
|
)
|
(0.05
|
)
|
|||||||||
|
Weighted
average shares outstanding
|
258,985,141
|
258,985,141
|
|||||||||||
|
|
|||||||||||||
|
Property and Equipment
|
|
$
|
45,000
|
|
|
Intangibles (Customer List)
|
|
$
|
1,566,686
|
|
|
Intangibles (Goodwill)
|
|
$
|
1,955,814
|
|
|
|
2004
|
|||||||||||||||
|
|
Cardinal
|
GAP
|
|
Proforma
Adjustments
|
Proforma
Combined
|
|||||||||||
|
Revenues
|
$
|
6,479,420
|
$
|
2,203,212
|
$
|
$8,682,632
|
||||||||||
|
|
||||||||||||||||
|
Expenses
|
||||||||||||||||
|
Costs
of Sales
|
3,587,701
|
766,984
|
4,354,685
|
|||||||||||||
|
Depreciation
and amortization
|
1,063,313
|
3,750
|
(1
|
)
|
(246,253
|
)
|
820,810
|
|||||||||
|
General
and administrative
|
9,471,530
|
936,755
|
10,408,285
|
|||||||||||||
|
|
||||||||||||||||
|
Total
Operating Expenses
|
14,122,544
|
1,707,489
|
(1
|
)
|
(246,253
|
)
|
15,583,780
|
|||||||||
|
|
||||||||||||||||
|
Operating
loss
|
(7,643,124
|
)
|
495,723
|
246,253
|
(6,901,148
|
)
|
||||||||||
|
Other
Income (expense)
|
(9,659,726
|
)
|
(2
|
)
|
(94,500
|
)
|
(9,754,226
|
)
|
||||||||
|
|
||||||||||||||||
|
Net
loss
|
$
|
(17,302,850
|
)
|
$
|
495,723
|
(2
|
)
|
$
|
151,753
|
$
|
(16,655,374
|
)
|
||||
|
|
||||||||||||||||
|
Net
loss per common share
|
(0.10
|
)
|
(0.10
|
)
|
||||||||||||
|
Weighted
average shares outstanding
|
165,552,450
|
165,552,450
|
||||||||||||||
|
|
||||||||||||||||
|
|
Rent Expense
|
|
||
|
2006
|
|
$
|
436,582
|
|
|
2007
|
|
$
|
471,546
|
|
|
2008
|
|
$
|
349,246
|
|
|
2009
|
|
$
|
290,644
|
|
|
Thereafter
|
|
$
|
296,617
|
|