|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONSOLIDATED
BALANCE SHEETS
|
||||||||
|
($
in thousands, except per share amounts)
|
||||||||
|
December
31,
|
December
31,
|
|||||||
|
2007
|
2006
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
and cash equivalents
|
$ | 2,090 | $ | 5,455 | ||||
|
Accounts
receivable, net allowance for doubtful accounts of $237 and $108, at
December 31, 2007 and 2006, respectively
|
3,008 | 2,773 | ||||||
|
Inventory
|
874 | 844 | ||||||
|
Prepaid
expenses and other current assets
|
437 | 441 | ||||||
|
Total
current assets
|
6,409 | 9,513 | ||||||
|
Property,
plant and equipment, net
|
6,832 | 7,300 | ||||||
|
Goodwill
|
8,778 | 8,648 | ||||||
|
Intangible
assets, net
|
4,921 | 5,232 | ||||||
|
Restricted
cash
|
750 | 750 | ||||||
|
Other
|
2,431 | 3,171 | ||||||
|
Total
assets
|
$ | 30,121 | $ | 34,614 | ||||
|
LIABILITIES
AND STOCKHOLDERS' (CAPITAL DEFICIT) EQUITY
|
||||||||
|
CURRENT
LIABILITIES
|
||||||||
|
Accounts
payable and accrued expenses
|
$ | 2,761 | $ | 3,200 | ||||
|
Royalties
payable
|
1,232 | 1,288 | ||||||
|
Wages
payable
|
278 | 359 | ||||||
|
Deferred
revenue
|
389 | 242 | ||||||
|
Restructure
liability
|
138 | --- | ||||||
|
Other
|
99 | 124 | ||||||
|
Total
current liabilities
|
4,897 | 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
|
7,347 | 7,403 | ||||||
|
Other
|
67 | 112 | ||||||
|
Total
liabilities
|
30,366 | 30,727 | ||||||
|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONSOLIDATED
BALANCE SHEETS (continued)
|
||||||||
|
($
in thousands, except per share amounts)
|
||||||||
|
December
31,
|
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; 90,740,851 and
87,191,575 shares issued and 87,061,076 and 83,511,800 shares outstanding
at December 31, 2007 and 2006, respectively
|
91 | 87 | ||||||
|
Treasury
stock (at cost, 3,679,775 shares)
|
--- | --- | ||||||
|
Additional
paid-in capital
|
26,121 | 24,341 | ||||||
|
Accumulated
deficit
|
(27,961 | ) | (23,286 | ) | ||||
|
Accumulated
other comprehensive income
|
433 | 491 | ||||||
|
Total
stockholders' (capital deficit) equity
|
(1,316 | ) | 1,633 | |||||
|
Total
liabilities and stockholders' (capital deficit) equity
|
$ | 30,121 | $ | 34,614 | ||||
|
a21,
Inc. and Subsidiaries
|
|||
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||
|
($
in thousands except per share amounts)
|
|||
|
For
the Years Ended
|
|||
|
December
31,
|
|||
|
2007
|
2006
|
|||||||
|
REVENUE
|
||||||||
|
Licensing
revenue
|
$ | 11,907 | $ | 11,976 | ||||
|
Product
revenue
|
11,399 | 7,657 | ||||||
|
TOTAL
REVENUE
|
23,306 | 19,633 | ||||||
|
COSTS
AND EXPENSES
|
||||||||
|
Cost
of licensing revenue (excludes related amortization of $1.1 million and
$1.6 million for years ended December 31, 2007 and 2006,
respectively)
|
3,768 | 3,835 | ||||||
|
Cost
of product revenue (excludes related amortization of $176 and $512 for
years ended December 31, 2007 and 2006, respectively)
|
5,730 | 3,596 | ||||||
|
Selling,
general and administrative
|
13,879 | 15,040 | ||||||
|
Restructure
costs, including severance
|
426 | --- | ||||||
|
Depreciation
and amortization
|
2,508 | 2,984 | ||||||
|
Impairment
of intangible assets
|
--- | 1,658 | ||||||
|
TOTAL
OPERATING EXPENSES
|
26,311 | 27,113 | ||||||
|
OPERATING
LOSS
|
(3,005 | ) | (7,480 | ) | ||||
|
Interest
expense
|
(1,783 | ) | (1,691 | ) | ||||
|
Warrant
income expense
|
(1 | ) | (47 | ) | ||||
|
Other
income, net
|
211 | 265 | ||||||
|
NET
LOSS BEFORE INCOME TAX EXPENSE
|
(4,578 | ) | (8,953 | ) | ||||
|
Income
tax expense
|
(97 | ) | (148 | ) | ||||
|
NET
LOSS
|
(4,675 | ) | (9,101 | ) | ||||
|
Disproportionate
deemed dividends
|
--- | (157 | ) | |||||
|
Deemed
dividend on convertible preferred stock
|
--- | (336 | ) | |||||
|
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS
|
$ | (4,675 | ) | $ | (9,594 | ) | ||
|
NET
LOSS ATTRIBUTED TO COMMON STOCKHOLDERS PER SHARE, BASIC AND
DILUTED
|
$ | (0.05 | ) | $ | (0.12 | ) | ||
|
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND
DILUTED
|
86,953,066 | 78,740,959 | ||||||
|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
|
($
in thousands)
|
||||||||
|
FOR
THE YEARS ENDED DECEMBER 31,
|
2007
|
2006
|
||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
loss
|
$ | (4,675 | ) | $ | (9,101 | ) | ||
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
|
Depreciation
and amortization
|
2,508 | 2,984 | ||||||
|
Impairment
of intangible assets
|
--- | 1,658 | ||||||
|
Share-based
compensation
|
554 | 1,302 | ||||||
|
Other
|
137 | 562 | ||||||
|
Changes
in assets and liabilities:
|
||||||||
|
Accounts
receivable
|
(235 | ) | (449 | ) | ||||
|
Prepaid
expenses and other current assets
|
163 | (272 | ) | |||||
|
Inventory
|
(30 | ) | (54 | ) | ||||
|
Accounts
payable and accrued expenses
|
(332 | ) | 1,086 | |||||
|
Deferred
revenue
|
147 | 92 | ||||||
|
Other
|
(35 | ) | (607 | ) | ||||
|
NET
CASH USED IN OPERATING ACTIVITIES
|
(1,798 | ) | (2,799 | ) | ||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Acquisition
of ArtSelect, net of cash acquired of $231
|
--- | (4,521 | ) | |||||
|
Investment
in property, plant and equipment
|
(145 | ) | (248 | ) | ||||
|
Investment
in technology
|
(765 | ) | (281 | ) | ||||
|
SuperStock
acquisition earn-out
|
(285 | ) | (206 | ) | ||||
|
Investment
in photo collection
|
(349 | ) | (333 | ) | ||||
|
Restricted
cash for lease deposit
|
--- | (750 | ) | |||||
|
Other
|
(8 | ) | (32 | ) | ||||
|
NET
CASH USED IN INVESTING ACTIVITIES
|
(1,552 | ) | (6,371 | ) | ||||
|
a21,
Inc. and Subsidiaries
|
||||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS (continued)
|
||||||||
|
($
in thousands)
|
||||||||
|
FOR
THE YEARS ENDED DECEMBER 31,
|
2007
|
2006
|
||||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds
from senior secured convertible notes payable – related party,
net
|
--- | 15,285 | ||||||
|
Payment
of senior secured notes payable – related party
|
--- | (2,250 | ) | |||||
|
Payment
of unsecured notes payable
|
--- | (1,050 | ) | |||||
|
Net
proceeds from the exercise of stock options
|
29 | 111 | ||||||
|
Net
proceeds from the exercise of stock warrants
|
19 | 1,200 | ||||||
|
Payment
of SuperStock seller promissory note payable
|
(33 | ) | (33 | ) | ||||
|
Other
|
11 | 126 | ||||||
|
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
26 | 13,389 | ||||||
|
EFFECT
OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS
|
(41 | ) | 42 | |||||
|
NET
(DECREASE) INCREASE IN CASH
|
(3,365 | ) | 4,261 | |||||
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
5,455 | 1,194 | ||||||
|
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 2,090 | $ | 5,455 | ||||