x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
England
and Wales
|
Not
applicable
|
(State
or other jurisdiction of incorporation
|
(I.R.S.
Employer Identification No.)
|
or
organization)
|
7575
E. Redfield Road
|
|
Suite
201
|
85260
|
Scottsdale,
AZ
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Page
|
||
PART
I – FINANCIAL INFORMATION
|
1
|
|
Item
1. Financial Statements:.
|
2
|
|
Consolidated
Balance Sheets (unaudited)
|
2
|
|
Consolidated
Statements of Operations (unaudited)
|
3
|
|
Consolidated
Statements of Cash Flows (unaudited)
|
4
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
5
|
|
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
9
|
|
Item
3. Quantitative and Qualitative Disclosure About Market
Risk
|
13
|
|
Item
4T. Controls and Procedures
|
13
|
|
PART
II – OTHER INFORMATION
|
14
|
|
Item
1. Legal Proceedings.
|
14
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
14
|
|
Item
3. Defaults Upon Senior Securities
|
15
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
15
|
|
Item
5. Other Information.
|
15
|
|
Item
6. Exhibits
|
15
|
|
SIGNATURES
|
15
|
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 259,748 | $ | 20,836 | ||||
Certificates
of deposit
|
1,130,000 | 2,118,933 | ||||||
Accounts
receivable, net
|
104,006 | 75,457 | ||||||
Prepaid
expenses and other current assets
|
209,196 | 78,723 | ||||||
Total
current assets
|
1,702,950 | 2,293,949 | ||||||
Property
and equipment, net
|
227,171 | 160,641 | ||||||
Deposits
and other assets
|
23,899 | 33,899 | ||||||
Total
assets
|
$ | 1,954,020 | $ | 2,488,489 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Accounts
payable
|
$ | 1,333,993 | $ | 1,176,170 | ||||
Accrued
expenses
|
250,953 | 771,407 | ||||||
Deferred
revenue
|
18,856 | 15,617 | ||||||
Liability
for unauthorized, unissued shares
|
- | 134,252 | ||||||
Other
liabilities
|
5,699 | 4,652 | ||||||
Total
current liabilities
|
1,609,501 | 2,102,098 | ||||||
Shareholders'
equity:
|
||||||||
Ordinary
shares, 1 pence par value, 300,000,000 shares authorized, 129,254,116
shares outstanding
at September 30, 2009 and 126,682,430 to be issued and outstanding
at December 31, 2008 (see Note 1)
|
2,539,175 | 2,503,878 | ||||||
Additional
paid in capital
|
4,044,775 | 3,982,711 | ||||||
Accumulated
deficit
|
(6,239,431 | ) | (6,100,198 | ) | ||||
Total
shareholders' equity
|
344,519 | 386,391 | ||||||
Total
liabilities and shareholders' equity
|
$ | 1,954,020 | $ | 2,488,489 |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
revenues
|
$ | 3,551,417 | $ | 3,623,771 | $ | 9,266,244 | $ | 8,858,418 | ||||||||
Cost
of goods sold
|
2,359,939 | 2,513,754 | 6,143,135 | 6,222,344 | ||||||||||||
Gross
profit
|
1,191,478 | 1,110,017 | 3,123,109 | 2,636,074 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Sales
and marketing
|
740,343 | 713,281 | 2,006,430 | 1,755,182 | ||||||||||||
General
and administrative
|
499,352 | 733,842 | 1,458,016 | 1,705,395 | ||||||||||||
Total
operating expenses
|
1,239,695 | 1,447,123 | 3,464,446 | 3,460,577 | ||||||||||||
Operating
loss
|
(48,217 | ) | (337,106 | ) | (341,337 | ) | (824,503 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Interest
expense
|
- | (2,641 | ) | (4,500 | ) | (176,874 | ) | |||||||||
Gain
on debt conversion
|
- | - | - | 1,113,849 | ||||||||||||
Mark
to market gains on liability for unauthorized shares
|
- | - | 3,036 | (179,896 | ) | |||||||||||
Advertising
revenue and other
|
60,678 | 85,941 | 203,568 | 182,474 | ||||||||||||
Total
other income (expense)
|
60,678 | 83,299 | 202,104 | 939,553 | ||||||||||||
Net
income (loss)
|
$ | 12,461 | $ | (253,807 | ) | $ | (139,233 | ) | $ | 115,050 | ||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Diluted
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Weighted
average common shares outstanding
|
||||||||||||||||
Basic
|
129,254,116 | 126,682,430 | 128,773,865 | 56,125,006 | ||||||||||||
Diluted
|
134,955,083 | 126,682,430 | 128,773,865 | 58,442,324 |
Nine Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | (139,233 | ) | $ | 115,050 | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Gain
on debt conversion
|
- | (1,113,849 | ) | |||||
Mark
to market gains /losses on liability for unauthorized
shares
|
(3,036 | ) | 179,896 | |||||
Depreciation
and amortization
|
39,659 | 30,859 | ||||||
Amortization
of debt discount
|
- | 12,480 | ||||||
Bad
debt expense
|
981 | 5,578 | ||||||
Stock-based
compensation
|
31,357 | 137,066 | ||||||
Changes
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(29,530 | ) | (17,621 | ) | ||||
Prepaid
and other current assets
|
(130,473 | ) | (47,125 | ) | ||||
Deposits
and other assets
|
10,000 | 19,496 | ||||||
Accounts
payable
|
157,823 | (173,695 | ) | |||||
Accrued
expenses
|
(520,454 | ) | (9,569 | ) | ||||
Accrued
interest
|
- | 44,168 | ||||||
Deferred
revenue
|
3,239 | 10,867 | ||||||
Other
liabilities
|
1,047 | 3,140 | ||||||
Net
cash used in operating activities
|
(578,620 | ) | (803,259 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Cash
acquired in connection with reverse merger, net of acquisition
costs
|
- | 3,133,692 | ||||||
Maturities
of certificates of deposits
|
988,933 | - | ||||||
Purchases
of equipment
|
(106,189 | ) | (76,674 | ) | ||||
Net
cash provided by investing activities
|
882,744 | 3,057,018 | ||||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from equity issuance, net of offering costs
|
- | 470,000 | ||||||
Proceeds
from line of credit
|
150,000 | - | ||||||
Payments
on line of credit
|
(150,000 | ) | - | |||||
Proceeds
from issuance of long-term debt
|
- | 517,500 | ||||||
Repayments
of debt
|
- | (865,000 | ) | |||||
Shares
repurchased from converted debtholders
|
(65,212 | ) | - | |||||
Net
cash (used in) provided by financing activities
|
(65,212 | ) | 122,500 | |||||
Change
in cash and cash equivalents
|
238,912 | 2,376,259 | ||||||
Cash
and cash equivalents, beginning of period
|
20,836 | 18,265 | ||||||
Cash
and cash equivalents, end of period
|
$ | 259,748 | $ | 2,394,524 | ||||
Supplemental
cash flow disclosures:
|
||||||||
Noncash
financing and investing activities - conversion of convertible debt
and other notes payable to equity
|
$ | - | $ | 6,256,046 | ||||
Conversion
of shareholder advance to equity
|
$ | - | $ | 450,000 | ||||
Net
noncash liabilities assumed in reverse merger
|
$ | - | $ | (363,903 | ) | |||
Reclassification
for liability associated with unauthorized, unissued shares to be
issued
|
$ | (24,717 | ) | $ | - | |||
Reclassification
for liability associated with unauthorized, unissued shares
issued
|
$ | 155,933 | $ | - | ||||
Cash
paid for interest
|
$ | 4,500 | $ | 120,250 |
|
Number of
Units
|
Weighted-
Average
Exercise Price
|
Weighted-
Average
Remaining
Contractual Term
(in years)
|
|||||||||
Outstanding
at December 31, 2008
|
6,109,715 | $ | 0.23 | |||||||||
Grants
|
- | - | ||||||||||
Forfeitures
|
(360,453 | ) | 0.23 | |||||||||
Exercises
|
- | - | ||||||||||
Outstanding
at September 30, 2009
|
5,749,262 | $ | 0.23 | 2.3 | ||||||||
Exerciseable
at September 30, 2009
|
5,749,262 | $ | 0.23 | 2.3 |
Exercise Price
|
Number of
Shares
|
|||
$0.09
- $0.20
|
3,850,739 | |||
$0.21
- $0.40
|
1,353,503 | |||
$0.41
- $0.70
|
507,770 | |||
$0.71
- $1.00
|
10,000 | |||
>
$1.00
|
27,250 |
|
·
|
Twenty percent at the date of
grant;
|
|
·
|
Twenty percent on the first
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.06 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary
date;
|
|
·
|
Thirty percent on the second
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.10 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary date;
and
|
|
·
|
Thirty percent on the third
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.15 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary
date.
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
income (loss)
|
$ | 12,461 | $ | (253,807 | ) | $ | (139,233 | ) | $ | 115,050 | ||||||
Basic
weighted average common shares outstanding
|
129,254,116 | 126,682,430 | 128,773,865 | 56,125,006 | ||||||||||||
Add
incremental shares for:
|
||||||||||||||||
Stock
options
|
- | - | - | - | ||||||||||||
Warrants
|
5,700,967 | - | - | 2,317,318 | ||||||||||||
Diluted
weighted average common shares outstanding
|
134,955,083 | 126,682,430 | 128,773,865 | 58,442,324 | ||||||||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Diluted
|
$ | - | $ | - | $ | - | $ | - |
|
·
|
our website includes more than
25,000 items on any given day and makes available to our users a wide
variety of goods; and
|
|
·
|
we bring buyers and sellers
together for lower costs than traditional
intermediaries.
|
Change from
|
Percent Change
|
|||||||||||||||
Net revenues
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
3,551,417 | 3,623,771 | (72,354 | ) | -2.0 | % | ||||||||||
Nine
months ended September 30,
|
9,266,244 | 8,858,418 | 407,826 | 4.6 | % |
Change from
|
Percent Change
|
|||||||||||||||
Cost of goods sold
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
2,359,939 | 2,513,754 | (153,815 | ) | -6.1 | % | ||||||||||
Nine
months ended September 30,
|
6,143,135 | 6,222,344 | (79,209 | ) | -1.3 | % |
Change from
|
Percent Change
|
|||||||||||||||
Sales and marketing
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
740,343 | 713,281 | 27,062 | 3.8 | % | |||||||||||
Nine
months ended September 30,
|
2,006,430 | 1,755,182 | 251,248 | 14.3 | % |
Change from
|
Percent Change
|
|||||||||||||||
General and administrative
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
499,352 | 733,842 | (234,490 | ) | -32.0 | % | ||||||||||
Nine
months ended September 30,
|
1,458,016 | 1,705,395 | (247,379 | ) | -14.5 | % |
Change from
|
Percent Change
|
|||||||||||||||
Interest expense
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
- | (2,641 | ) | 2,641 | -100.0 | % | ||||||||||
Nine
months ended September 30,
|
(4,500 | ) | (176,874 | ) | 172,374 | -97.5 | % |
Change from
|
Percent Change
|
|||||||||||||||
Advertising revenue and other
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
60,678 | 85,941 | (25,263 | ) | -29.4 | % | ||||||||||
Nine
months ended September 30,
|
203,568 | 182,474 | 21,094 | 11.6 | % |
Change from
|
Percent Change
|
|||||||||||||||
Net income (loss)
|
2009
|
2008
|
Prior Year
|
from Prior Year
|
||||||||||||
Three
months ended September 30,
|
12,461 | (253,807 | ) | 266,268 | 104.9 | % | ||||||||||
Nine
months ended September 30,
|
(139,233 | ) | 115,050 | (254,283 | ) | 221.0 | % |
|
·
|
We
have recently merged with an entity that maintains accounts in foreign
countries with which we are unfamiliar in doing
business
|
|
·
|
Because of our small size and
limited financial resources, we have limited finance staff, who are not
likely to be able to maintain a comprehensive knowledge of all relevant
elements of changing reporting and accounting requirements, and who may
not provide adequate resources in all circumstances to manage the complex
accounting of a software company with operations in several
countries.
|
|
·
|
We have had to rely on contract
consulting staff who are less likely to remain with us over the long
term.
|
|
·
|
Our accounting system and related
infrastructure was acquired or built to handle the finances of a company
significantly larger than we are currently, and any turnover in our
finance staff may lead us to lose the ability to operate the system
effectively.
|
|
·
|
Twenty percent at the date of
grant;
|
|
·
|
Twenty percent on the first
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.06 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary
date;
|
|
·
|
Thirty percent on the second
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.10 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary date;
and
|
|
·
|
Thirty percent on the third
anniversary of the date of grant conditional upon the achievement of a
closing price not less than $0.15 and daily volume of 50,000 shares for 25
days of the 30 day period immediately prior to the anniversary
date.
|
Exhibit
Number
|
Description
|
||
31.1
|
Certification
of Chief Executive Officer Pursuant to Rules 13a-14 and 15d-14 of the
Securities Exchange Act of 1934
|
||
31.2
|
Certification
of Chief Financial Officer Pursuant to Rules 13a-14 and 15d-14 of the
Securities Exchange Act of 1934
|
||
32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002
|
||
32.2
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002
|
INSIGNIA
SOLUTIONS PLC
|
||
By:
|
/s/ Peter
Engel
|
|
Peter
Engel
|
||
President,
Chairman and Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
By:
|
/s/
Michael Moore
|
|
Michael
Moore
|
||
(Principal
Financial
Officer)
|