|
a21,
Inc. and Subsidiaries
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
($
in thousands except per share amounts)
|
|
(unaudited)
|
|
Three
Months Ended
|
||||||||
|
September
30,
|
||||||||
|
2007
|
2006
|
|||||||
|
REVENUE
|
||||||||
|
Licensing
revenue
|
$ |
2,765
|
$ |
2,986
|
||||
|
Product
revenue
|
2,622
|
2,918
|
||||||
|
TOTAL
REVENUE
|
5,387
|
5,904
|
||||||
|
COSTS
AND EXPENSES
|
||||||||
|
Cost
of licensing revenue (excludes related amortization of $290 and $383
for
three months, and $854 and $1,100 for nine months ended September
30, 2007
and 2006, respectively)
|
890
|
902
|
||||||
|
Cost
of product revenue (excludes related amortization of $44 and $132
for
three and nine months ended September 30, 2007)
|
1,285
|
1,366
|
||||||
|
Selling,
general and administrative
|
3,298
|
3,461
|
||||||
|
Restructure
costs, including severance
|
315
|
---
|
||||||
|
Depreciation
and amortization
|
640
|
789
|
||||||
|
TOTAL
OPERATING EXPENSES
|
6,428
|
6,518
|
||||||
|
OPERATING
LOSS
|
(1,041 | ) | (614 | ) | ||||
|
Interest
expense
|
(446 | ) | (448 | ) | ||||
|
Warrant
income (expense)
|
---
|
29
|
||||||
|
Other
income (expense), net
|
117
|
39
|
||||||
|
NET
LOSS BEFORE INCOME TAX EXPENSE
|
(1,370 | ) | (994 | ) | ||||
|
Income
tax expense
|
(23 | ) | (48 | ) | ||||
|
NET
LOSS
|
(1,393 | ) | (1,042 | ) | ||||
|
Disproportionate
deemed dividends
|
---
|
---
|
||||||
|
Deemed
dividend on convertible preferred stock
|
---
|
(336 | ) | |||||
|
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS
|
$ | (1,393 | ) | $ | (1,378 | ) | ||
|
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS PER SHARE, BASIC AND
DILUTED
|
$ | (0.02 | ) | $ | (0.02 | ) | ||
|
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND
DILUTED
|
86,719,936
|
81,692,872
|
||||||
|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
($
in thousands, except per share amounts)
|
||||||||
|
(unaudited)
|
||||||||
|
September
30,
|
December
31,
|
|||||||
|
|
2007
|
2006
|
||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
and cash equivalents
|
$ |
2,810
|
$ |
5,455
|
||||
|
Accounts
receivable, net allowance for doubtful accounts of $243 and $108,
at
September 30, 2007 and December 31, 2006, respectively
|
2,652
|
2,773
|
||||||
|
Inventory
|
816
|
844
|
||||||
|
Prepaid
expenses and other current assets
|
641
|
441
|
||||||
|
Total
current assets
|
6,919
|
9,513
|
||||||
|
Property,
plant and equipment, net
|
6,883
|
7,300
|
||||||
|
Goodwill
|
8,778
|
8,648
|
||||||
|
Intangible
assets, net
|
4,858
|
5,232
|
||||||
|
Restricted
cash
|
750
|
750
|
||||||
|
Other
|
2,456
|
3,171
|
||||||
|
Total
assets
|
$ |
30,644
|
$ |
34,614
|
||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (CAPITAL DEFICIT)
|
||||||||
|
CURRENT
LIABILITIES
|
||||||||
|
Accounts
payable and accrued expenses
|
$ |
2,271
|
$ |
3,559
|
||||
|
Royalties
payable
|
1,308
|
1,288
|
||||||
|
Deferred
revenue
|
422
|
242
|
||||||
|
Restructure
liability
|
243
|
---
|
||||||
|
Other
|
100
|
124
|
||||||
|
Total
current liabilities
|
4,344
|
5,213
|
||||||
|
LONG-TERM
LIABILITIES
|
||||||||
|
Senior
secured convertible notes payable, net – related party
|
15,500
|
15,500
|
||||||
|
Secured
notes payable, net – related party (ArtSelect Sellers)
|
2,555
|
2,499
|
||||||
|
Loan
payable from sale-leaseback of building, less current
portion
|
7,364
|
7,403
|
||||||
|
Other
|
68
|
112
|
||||||
|
Total
liabilities
|
29,831
|
30,727
|
||||||
|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONDENSED
CONSOLIDATED BALANCE SHEETS (continued)
|
||||||||
|
($
in thousands, except per share amounts)
|
||||||||
|
(unaudited)
|
||||||||
|
September
30,
|
December
31,
|
|||||||
|
|
2007
|
2006
|
||||||
|
COMMITMENTS
AND CONTINGENCIES
|
||||||||
|
MINORITY
INTEREST
|
1,071
|
2,254
|
||||||
|
STOCKHOLDERS'
EQUITY (CAPITAL DEFICIT)
|
||||||||
|
Common
stock; $.001 par value; 200,000,000 shares authorized; 90,399,711
and
87,191,575 shares issued and 86,719,936 and 83,511,800 shares outstanding
at September 30, 2007 and December 31, 2006, respectively
|
90
|
87
|
||||||
|
Treasury
stock (at cost, 3,679,775 shares)
|
---
|
---
|
||||||
|
Additional
paid-in capital
|
26,055
|
24,341
|
||||||
|
Accumulated
deficit
|
(26,871 | ) | (23,286 | ) | ||||
|
Accumulated
other comprehensive income
|
468
|
491
|
||||||
|
Total
stockholders' equity (capital deficit)
|
(258 | ) |
1,633
|
|||||
|
Total
liabilities and stockholders' equity (capital deficit)
|
$ |
30,644
|
$ |
34,614
|
||||