|
Utah
(State or other jurisdiction of
incorporation or organization)
|
7389
(Primary Standard Industrial
Classification Code Number)
|
87-0395567
(I.R.S. Employer
Identification Number)
|
|
Reed L. Benson, Esq.
4049 S. Highland Drive
Salt Lake City, Utah 84124
(801) 278-9769
|
Gregory E. Lindley, Esq.
N. Aaron Murdock, Esq.
Holland & Hart LLP
222 South Main Street, Suite 2200
Salt Lake City, UT 84101
(801) 799-5800
|
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a
smaller reporting company)
|
Smaller reporting company x
|
|
Exchange Act Rule 13e-4(i) (Cross-Border Issuer Tender Offer)
|
o
|
|
Exchange Act Rule 14d-1(d) (Cross-Border Third-Party Tender Offer)
|
o
|
|
Title of each class of securities
to be registered (1)
|
Amount to be
registered(2)
|
Proposed maximum
offering price per
unit
|
Proposed maximum
aggregate offering
price(3)
|
Amount of
registration fee
|
|
Broadcast International, Inc. Common Stock, no par value
|
485,577,564
|
N/A
|
$31,562,541.66
|
$4,305.13
|
|
(1)
|
This registration statement covers the maximum number of shares of common stock, no par value per share, of Broadcast International, Inc. (“Broadcast”), that may be issued as part of the proposed merger described herein to holders of the common stock of AllDigital Holdings, Inc (“AllDigital”), and to holders of AllDigital outstanding stock options and warrants, which will be assumed by Broadcast in the merger.
|
|
(2)
|
Based on the maximum number of shares of Broadcast common stock that may be issued as part of the proposed merger and exchange offer described herein, calculated as (a) the product of an exchange ratio of 13.652 shares of Broadcast common stock for each whole share of AllDigital common stock multiplied by the sum of (i) 25,444,728 shares of AllDigital common stock outstanding as of the close of business on August 15, 2013, (ii) 6,025,000 shares of AllDigital common stock issuable pursuant to options outstanding as of the close of business on August 15, 2013 (whether or not currently exercisable), (iii) 3,892,274 shares of AllDigital common stock issuable pursuant to warrants outstanding as of the close of business on August 15, 2013 (whether or not exercisable) and (iv) 674,463 shares of AllDigital common stock to be issued prior to the closing of the proposed merger, plus (b) 10,000,000 shares of Broadcast common stock potentially issuable in the merger with respect to other securities of AllDigital. Share amounts will be proportionately adjusted for any future stock splits or combinations, including the reverse stock split discussed herein.
|
|
(3)
|
Estimated solely for the purpose of calculating the registration fee required by Section 6(b) of the Securities Act of 1933, as amended, and computed pursuant to Rule 457(c) and Rule 457(f)(1), based upon the product of (a) 485,577,564, the maximum number of shares of Broadcast common stock that may be issued as part of the proposed merger described herein and (b) $0.065, the average of the high and low sale price for shares of Broadcast common stock as quoted on the OTC Bulletin Board on July 8, 2013. The registration fee was paid with the original filing of this Registration Statement on Form S-4 with the Securities Exchange Commission on July 9, 2013.
|
![]() |
![]() |
|
October 17, 2013
10:00 a.m., local time
Broadcast International, Inc.
6952 S. High Tech Drive, Suite C
Midvale, Utah 84047-3772
|
|
Rodney M. Tiede
|
Paul Summers
|
|
|
President
Broadcast International, Inc.
|
Chief Executive Officer
AllDigital Holdings, Inc.
|
|
By Order of the Board of Directors,
|
|
|
William A. Boyd
|
|
|
Chairman of the Board
|
|
By Order of the Board of Directors,
|
|
|
Paul Summers
|
|
|
Chairman of the Board of Directors
|
|
QUESTIONS AND ANSWERS ABOUT THE MERGER, THE BROADCAST STOCKHOLDER MEETING AND THE
ALLDIGITAL STOCKHOLDER CONSENT
|
1
|
|
SUMMARY
|
9
|
|
MARKET PRICE AND DIVIDEND INFORMATION
|
14
|
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
16
|
|
RISK FACTORS
|
17
|
|
THE COMPANIES
|
33
|
|
THE BROADCAST SPECIAL MEETING
|
34
|
|
THE ALLDIGITAL STOCKHOLDER CONSENT
|
38
|
|
BROADCAST PROPOSAL NO. 1 AND ALLDIGITAL PROPOSAL NO. 1 – THE MERGER
|
40
|
|
General Description of the Merger
|
40
|
|
Background
|
40
|
|
Reasons for the Merger
|
43
|
|
Opinions of Broadcast’s Financial Advisor
|
46
|
|
Interests of Broadcast’s Directors and Executive Officers in the Merger
|
50
|
|
Interests of AllDigital’s Directors and Executive Officers in the Merger
|
51
|
|
Material U.S. Federal Income Tax Consequences of the Merger
|
51
|
|
Anticipated Accounting Treatment
|
53
|
|
Dissenters’ Rights
|
53
|
|
Regulatory Approvals
|
56
|
|
Restrictions on Resales
|
56
|
|
Legal Proceedings Related to the Merger
|
56
|
|
The Merger Agreement
|
57
|
|
BROADCAST PROPOSAL NO. 2 – AMENDMENT AND RESTATEMENT OF BROADCAST’S ARTICLES OF
INCORPORATION
|
74
|
|
Overview
|
74
|
|
Reasons for the Reverse Stock Split
|
74
|
|
Reasons for the Increase in Authorized Shares
|
74
|
|
Reasons for Changing the Name of Broadcast
|
75
|
|
BROADCAST PROPOSAL NO. 3 – APPROVAL OF THE ASSUMPTION OF THE ALLDIGITAL STOCK PLAN AS
CONTEMPLATED BY THE MERGER AGREEMENT
|
77
|
|
Shares Reserved
|
77
|
|
Key Terms
|
77
|
|
BROADCAST PROPOSAL NO. 4 – RATIFICATION OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
|
81
|
|
REPORT OF THE AUDIT COMMITTEE
|
82
|
|
BROADCAST PROPOSAL NO. 5 – APPROVAL OF EXECUTIVE COMPENSATION PROGRAM
|
83
|
|
BROADCAST PROPOSAL NO. 6 – APPROVAL OF CHANGE OF CONTROL COMPENSATION
|
84
|
|
BROADCAST PROPOSAL NO. 7 – APPROVAL OF FREQUENCY OF STOCKHOLDER VOTE ON EXECUTIVE
COMPENSATION PROGRAM
|
85
|
|
BROADCAST PROPOSAL NO. 8 – POSSIBLE ADJOURNMENT O THE BROADCAST SPECIAL MEETING
|
86
|
|
ALLDIGITAL PROPOSAL NO. 2 – ALLDIGITAL STOCK PLAN INCREASE
|
87
|
|
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
|
91
|
|
COMPARATIVE RIGHTS OF BROADCAST STOCKHOLDERS AND ALLDIGITAL STOCKHOLDERS
|
97
|
|
MATERIAL CONTRACTS WITH ALLDIGITAL
|
104
|
|
BROADCAST CAPITALIZATION
|
105
|
|
SECURITY OWNERSHIP
|
105
|
|
BUSINESS – BROADCAST
|
107
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS
– BROADCAST
|
114
|
|
Executive Overview
|
116
|
|
Quarterly Financial Data
|
121
|
|
Liquidity and Capital Resources
|
121
|
|
Off-Balance Sheet Arrangements
|
126
|
|
Quantitative and Qualitative Disclosures about Market Risk
|
127
|
|
BUSINESS – ALLDIGITAL
|
127
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS
– ALLDIGITAL
|
137
|
|
General Outlook
|
137
|
|
Liquidity and Capital Resources
|
141
|
|
MANAGEMENT
|
142
|
|
COMPENSATION DISCUSSION AND ANALYSIS – BROADCAST
|
146
|
|
Summary Compensation Table
|
150
|
|
EXECUTIVE COMPENSATION INFORMATION – ALLDIGITAL
|
153
|
|
Summary Compensation Table
|
153
|
|
EXCHANGE OFFER
|
156
|
|
RELATED PARTY TRANSACTIONS – BROADCAST
|
157
|
|
RELATED PARTY TRANSACTIONS – ALLDIGITAL
|
158
|
|
LEGAL PROCEEDINGS
|
158
|
|
DESCRIPTION OF BROADCAST CAPITAL STOCK
|
159
|
|
INDEMNIFICATION OF SECURITIES ACT LIABILITIES
|
161
|
|
EXPERTS
|
161
|
|
LEGAL MATTERS
|
162
|
|
WHERE YOU CAN FIND MORE INFORMATION
|
162
|
|
INDEX TO FINANCIAL STATEMENTS
|
BF-1
|
|
ANNEX A – Agreement and Plan of Merger and Reorganization
|
A-1
|
|
ANNEX B – Voting Agreement with Broadcast International, Inc.
|
B-1
|
|
ANNEX C – Voting Agreement with AllDigital Holdings, Inc.
|
C-1
|
|
ANNEX D – Amended and Restated Articles of Incorporation of Broadcast International, Inc.
|
D-1
|
|
ANNEX E – Form of Proxy Card of Broadcast International, Inc.
|
E-1
|
|
ANNEX F – Form of Action by Written Consent of Stockholders of AllDigital Holdings, Inc.
|
F-1
|
|
ANNEX G – Utah Dissenters’ Rights Statute
|
G-1
|
|
ANNEX H – Nevada Dissenters’ Rights Statute
|
H-1
|
|
ANNEX I – AllDigital Notice of Dissenters’ Rights
|
I-1
|
|
ANNEX J – AllDigital Holdings, Inc. Second Amended and Restated 2011 Stock Incentive Plan
|
J-1
|
|
Q:
|
What is the merger?
|
|
A:
|
Broadcast and AllDigital have entered into an Agreement and Plan of Merger and Reorganization, dated January 6, 2013, as amended by the First Amendment dated April 10, 2013, the Second Amendment dated June 30, 2013 and the Third Amendment dated August 26, 2013, which is referred to in this proxy statement/prospectus/consent solicitation as the merger agreement, that contains the terms and conditions of the proposed business combination of Broadcast and AllDigital. Under the merger agreement, Alta Acquisition Corporation, a wholly owned subsidiary of Broadcast, will merge with and into AllDigital, with AllDigital surviving as a wholly owned subsidiary of Broadcast, which transaction is referred to as the merger. The shares of Broadcast common stock issued to AllDigital stockholders in connection with the merger are expected to represent 58% of the outstanding shares of Broadcast common stock immediately following the consummation of the merger, assuming the exercise or conversion of warrants, options and other derivative securities of AllDigital and Broadcast except for 2,430,980 warrants of Broadcast. For a more complete description of the merger, please see the section entitled “Broadcast Proposal No. 1 and AllDigital Proposal No. 1 — The Merger” on page 40 of this proxy statement/prospectus/consent solicitation.
|
|
Q
|
Why are the two companies proposing to merge?
|
|
A:
|
Both Broadcast and AllDigital believe that the two companies have complimentary technology and that combining the companies will create significant cost savings and other synergies, bring together an experienced management team and reduce interest expense as debt instruments are converted to stock prior to the merger. For a discussion of the reasons for the merger, we urge you to read the information in the section entitled “Broadcast Proposal No. 1 and AllDigital Proposal No. 1 — The Merger — Reasons for the Merger” on page 43 of this proxy statement/prospectus/consent solicitation.
|
|
Q:
|
Why am I receiving this proxy statement/prospectus/consent solicitation?
|
|
A:
|
You are receiving this proxy statement/prospectus/consent solicitation because you have been identified as a stockholder of Broadcast or a stockholder of AllDigital, and thus you are entitled to vote either at the Broadcast special meeting or via the AllDigital stockholder consent. This document serves as both a joint proxy statement of Broadcast and AllDigital, used to solicit proxies for the Broadcast special meeting and signatures to the AllDigital stockholder consent, and as a prospectus of Broadcast, used to offer shares of Broadcast common stock in exchange for shares of AllDigital common stock pursuant to the terms of the merger agreement. This document contains important information about the merger, the Broadcast special meeting and the AllDigital stockholder consent, and you should read it carefully.
|
|
Q:
|
How do I participate in the AllDigital consent solicitation?
|
|
A:
|
If you are a stockholder of record, there are two ways to vote:
1 – By completing and executing your form of written consent and mailing it to AllDigital, Inc., Attn: Investor Relations, 220 Technology Drive, Suite 100, Irvine, CA 92618. Signed consents may be delivered to AllDigital at any time prior to October 16, 2013, the deadline for the submission of AllDigital stockholder consents.
2 – By identifying the following the instructions at www.colonialstock.com/AllDigitalMeeting.
If you have any questions regarding the submission of an AllDigital stockholder consent you may contact Stephanie Hargis at shargis@alldigital.com or by telephone at (949) 250-0701 ext. 100.
|
|
Shareholders who are not shareholders of record and who wish to deliver consents should follow the instructions of their intermediary with respect to the procedure to be followed. Generally, shareholders who are not shareholders of record will either: (i) be provided with a consent executed by the intermediary, as the shareholder of record, but otherwise uncompleted and the beneficial owner may complete the consent and return it directly to our transfer agent; or (ii) be provided with a request for voting instructions by the intermediary, as the shareholder of record, and then the intermediary must send to our transfer agent an executed consent form completed in accordance with any voting instructions received by it from the beneficial owner
|
|
Q:
|
Who can vote via the AllDigital stockholder consent?
|
|
A:
|
AllDigital stockholders of record as of the close of business on August 30, 2013, the record date for the AllDigital stockholder consent, are entitled to receive an AllDigital stockholder consent and vote via submission of such consent to the address described above.
|
|
Q:
|
When and where will the Broadcast special meeting take place?
|
|
A:
|
The Broadcast special meeting will be held on October 17, 2013, at 10:00 a.m., Mountain Time, at 6952 S. High Tech Drive, Suite C, Midvale, Utah 84047-3772.
|
|
Q:
|
Who can attend and vote at the Broadcast special meeting?
|
|
A:
|
All Broadcast stockholders of record as of the close of business on September 4, 2013, the record date for the Broadcast special meeting, are entitled to receive notice of and to vote at the Broadcast special meeting.
|
|
Q:
|
What should I do if I receive more than one set of voting materials for the AllDigital stockholder consent or the Broadcast special meeting?
|
|
A:
|
You may receive more than one set of voting materials for the AllDigital stockholder consent or the Broadcast special meeting, including multiple copies of this proxy statement/prospectus/consent solicitation and multiple proxy cards or voting instruction cards. For example, if you hold your AllDigital common stock or Broadcast common stock in more than one brokerage account, you will receive a separate voting instruction card for each brokerage account in which you hold shares. If you are a holder of record and your AllDigital common stock or Broadcast common stock is registered in more than one name, you will receive more than one proxy card. Please submit each separate proxy, voting instruction card or consent that you receive by following the instructions set forth in each separate proxy, voting instruction card or consent.
|
|
Q:
|
What is required to consummate the merger?
|
|
A:
|
To consummate the merger, Broadcast stockholders must approve: (a) the merger and the merger agreement, which approval requires the affirmative vote of a majority of the shares of Broadcast common stock outstanding on the record date for the Broadcast special meeting, (b) an amendment and restatement of Broadcast’s articles of incorporation to effectuate the reverse stock split, to increase the number of authorized shares of Broadcast common stock to 120,000,000 shares (on a post-reverse-stock-split basis) and to change the name of Broadcast to “AllDigital Broadcasting, Inc.”, which approval requires the affirmative vote of a majority of the shares of Broadcast common stock outstanding on the record date for the Broadcast special meeting, and (c) the assumption of AllDigital’s Second Amended and Restated 2011 Stock Incentive Plan, or AllDigital stock plan, which approval requires the affirmative vote of a majority of the shares of Broadcast common stock voting in person or by proxy on such matter.
AllDigital stockholders must (a) adopt the merger agreement, which adoption requires the affirmative vote of a majority of the shares of AllDigital common stock outstanding on the record date of the AllDigital stockholder consent, and (b) approve an increase to the number of shares of AllDigital common stock authorized for issuance pursuant to the AllDigital stock plan to 12,300,000 shares (“AllDigital stock plan increase”), which approval requires the affirmative vote of a majority of the shares of AllDigital common stock outstanding on the effective date of the AllDigital stockholder consent. AllDigital’s directors and executive officers collectively hold approximately 73.17% of AllDigital’s outstanding common stock and therefore have the ability to approve the merger, the adoption of the merger agreement and the AllDigital stock plan increase.
In addition to the receipt of stockholder approval, each of the other closing conditions set forth in the merger agreement must be satisfied or waived. For a more complete description of the closing conditions under the merger agreement, we urge you to read the section entitled “The Merger Agreement — Conditions to the Merger” on page 68 of this proxy statement/prospectus/consent solicitation and the merger agreement attached to this proxy statement/prospectus/consent solicitation as Annex A.
|
|
Q:
|
Why is Broadcast asking to amend and restate its articles of incorporation to effectuate the reverse stock split, increase the number of authorized shares of its common stock and change its name?
|
|
A:
|
Approval of the amendment and restatement of Broadcast’s articles of incorporation to effectuate the reverse stock split, to increase the number of authorized shares of Broadcast common stock to 120,000,000 shares (on a post-reverse-stock-split basis) and to change the name of Broadcast to “AllDigital Broadcasting, Inc.” (which amendment and restatement is the subject of Broadcast Proposal No. 2) is one of the conditions to the consummation of the merger. In addition, without an increase in the number of authorized shares of Broadcast common stock, Broadcast would not have a sufficient number of authorized shares to effect the merger and to issue the Broadcast common stock to the AllDigital stockholders in the merger pursuant to the merger agreement or to the participants in the exchange offer.
|
|
Q:
|
What will AllDigital stockholders receive in the merger?
|
|
A:
|
As a result of the merger, each holder of AllDigital common stock will be entitled to receive a pro rata share of a number of shares equal to 58% of the outstanding shares of Broadcast common stock immediately following the consummation of the merger (assuming the exercise or conversion of warrants, options and other derivative securities of AllDigital and Broadcast except for 2,430,980 warrants of Broadcast). The exact number of Broadcast shares issuable for each share of AllDigital common stock in the merger, or exchange ratio, will be calculated immediately prior to the effective time of the merger based on the number of shares of Broadcast common stock then outstanding and will result in AllDigital stockholders receiving shares of Broadcast common stock in the merger representing 58% of the outstanding shares of Broadcast immediately following the merger (assuming the exercise or conversion of warrants, options and other derivative securities of AllDigital and Broadcast except for 2,430,980 warrants of Broadcast). The exchange ratio is not directly affected by changes in the stock price of either company before the merger is consummated. No fractional shares of Broadcast common stock will be issued in the merger. Instead, all shares of Broadcast common stock issuable to each AllDigital stockholder will be aggregated and rounded down to the nearest whole share. In addition, if certain circumstances specified in the merger agreement cause the parties to determine that shares of Broadcast common stock may not be legally issued to a holder of AllDigital common stock under the securities laws of such stockholder’s state of residence, such stockholder will receive, in lieu of shares of Broadcast common stock, cash in an amount per share of such stockholder’s AllDigital common stock equal to the exchange ratio multiplied by the average closing price of Broadcast common stock on the OTC Bulletin Board for the ten trading days ending one day prior to the effective time of the merger. For a more complete description of what AllDigital stockholders will receive in the merger, please see the section entitled “The Merger Agreement — Manner and Basis of Converting Shares” on page 57 of this proxy statement/prospectus/consent solicitation.
|
|
Q:
|
Will the Broadcast common stock received at the time of the closing of the merger by AllDigital stockholders be listed on an exchange?
|
|
A:
|
No, but Broadcast common stock will continue to trade on the OTC Bulletin Board under the symbol “BCST” immediately following the merger, though Broadcast will apply to change its trading symbol following the merger to more closely resemble the post-merger name of the company, which will be “AllDigital Broadcasting, Inc.”
|
|
Q:
|
What will AllDigital option holders receive in the merger?
|
|
A:
|
At the effective time of the merger, each AllDigital stock option that is outstanding and unexercised immediately prior to the effective time, whether or not vested, will be converted into an option to purchase Broadcast common stock (adjusted to give effect to the exchange ratio) and Broadcast will assume such stock option. Each such option will otherwise remain subject to the same terms and conditions of the AllDigital stock plan and the applicable stock option agreement, employment agreement or other agreement evidencing such AllDigital stock option as in effect immediately prior to the effective time (including the term, exercisability, vesting schedule and terms of acceleration). For more information, please see “The Merger Agreement — AllDigital Stock Options And Stock Inventive Plan” on page 58.
|
|
Q:
|
What will the holders of AllDigital warrants receive in the merger?
|
|
A:
|
At the effective time of the merger, each AllDigital warrant that is outstanding and unexercised immediately prior to the effective time whether or not vested, will be converted into a warrant to purchase Broadcast common stock (adjusted to give effect to the exchange ratio) and Broadcast will assume such warrant. Each such warrant will otherwise remain subject to the terms and conditions of such warrant as in effect immediately prior to the effective time (including the term, exercisability, vesting schedule and terms of acceleration). For more information, please see “The Merger Agreement — AllDigital Warrants” on page 59.
|
|
Q:
|
Will there be any changes to the Broadcast board of directors if the merger becomes effective?
|
|
A:
|
Yes. The merger agreement provides that the Broadcast board of directors following the effective time of the merger will be comprised of three members consisting of existing Broadcast director Donald A. Harris, AllDigital’s CEO, Paul Summers and existing AllDigital director David Williams. It is anticipated that two additional directors will be added to the Broadcast board at some point following the closing of the merger. For more information, please see the sections entitled “The Merger Agreement — The Board of Directors and Executive Officers of Broadcast Following the Merger” on page 73.
|
|
Q:
|
Are there any AllDigital and Broadcast stockholders already committed to vote in favor of the merger-related proposals?
|
|
A:
|
Yes. Broadcast has entered into voting agreements with a significant stockholder of AllDigital pursuant to which such significant stockholder has agreed to vote all shares of AllDigital common stock beneficially owned by it in favor of the merger and the adoption of the merger agreement and against any alternative transaction with respect to AllDigital. As long as the voting agreement remains in effect, approximately 24.3% of the AllDigital common stock outstanding as of the date of the merger agreement is committed to be voted in favor of the merger-related proposals. For more information, please see the section titled “Voting Agreements Related to AllDigital Shares” on page73.
AllDigital has entered into voting agreements with certain stockholders of Broadcast pursuant to which each such stockholder has agreed to vote all shares of Broadcast common stock beneficially owned by it in favor of the merger and the merger agreement and against any alternative transaction with respect to Broadcast. As long as the voting agreement remains in effect, approximately 7.3% of the Broadcast common stock outstanding as of the date of the merger agreement is committed to be voted in favor of the merger-related proposals and the issuance of the Broadcast common stock pursuant to the merger agreement. For more information, please see the section titled “Voting Agreements Related to Broadcast Shares” on page 73.
|
|
Q:
|
Who will be the executive officers of Broadcast immediately following the merger?
|
|
A:
|
The merger agreement provides that the officers of Broadcast following the merger will be: Paul Summers, Chief Executive Officer and President; John Walpuck, Chief Operating Officer and Chief Financial Officer; Tim Napoleon, Chief Strategist; Konstantin Wilms, Chief Architect; and Steve Smith, Vice President of Network Services. All such individuals are currently executive officers of AllDigital. For more information, please see the sections entitled “The Merger Agreement — The Board of Directors and Executive Officers of Broadcast Following the Merger” on page 73.
|
|
Q:
|
How will Broadcast stockholders be affected by the merger and issuance of shares of Broadcast common stock?
|
|
A:
|
After the merger each Broadcast stockholder will have the same number of shares of Broadcast common stock that the stockholder held immediately prior to the effective time of the merger (as adjusted by the reverse stock split). However, because Broadcast will be issuing new shares of Broadcast common stock to AllDigital stockholders in the merger and will be issuing new shares to holders of Broadcast options, warrants and notes in connection with the exchange offer, each share of Broadcast common stock outstanding on the date of this proxy statement/prospectus/consent solicitation will represent a smaller percentage of the aggregate number of shares of Broadcast common stock outstanding after giving effect to the exchange offer, which are expected to close shortly before the consummation of the merger. Broadcast expects to issue approximately 224,213,719 shares of its common stock in the exchange offer, which shares will represent approximately 64.5% of Broadcast’s issued and outstanding common stock (assuming the exercise or conversion of warrants, options and other derivative securities) immediately following the closing of the exchange offer and immediately prior to the consummation of the merger. In addition, Broadcast expects to close the subsidiary merger prior to the consummation of the merger, and to issue approximately 219,712 shares of its common stock in the subsidiary merger. Each share of Broadcast common stock outstanding following the closing of the exchange offer and the subsidiary merger and immediately prior to the consummation of the merger will represent a smaller percentage of the aggregate number of shares of Broadcast common stock outstanding after the merger. As a result of the exchange offer and the merger, each Broadcast stockholder will own a smaller percentage of the shares of common stock of a larger company with more outstanding shares and more assets. Stockholders of Broadcast immediately prior to the effective time and after giving effect to the closing of the exchange offer are expected to own in the aggregate approximately 42% of the outstanding shares of the combined company following the merger (assuming the exercise or conversion of warrants, options and other derivative securities of AllDigital and Broadcast except for 2,430,980 warrants of Broadcast).
|
|
Q:
|
What are the material federal income tax consequences of the merger to me?
|
|
A:
|
It is expected that the merger will qualify as a reorganization within the meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended (the “Code”), and the completion of the merger is conditioned on the receipt by each of Broadcast and AllDigital of an opinion from its outside counsel to the effect that the merger will qualify as such a reorganization. If the merger qualifies as a reorganization, AllDigital stockholders generally will not recognize gain or loss upon the receipt of Broadcast common stock in exchange for AllDigital common stock in connection with the merger, except to the extent they receive cash consideration pursuant to the merger agreement. AllDigital stockholders are urged to read the discussion in the section entitled “Broadcast Proposal No. 1 and AllDigital Proposal No. 1 — The Merger — Material U.S. Federal Income Tax Consequences of the Merger” beginning on page 51 of this proxy statement/prospectus/consent solicitation and to consult their tax advisors as to the U.S. federal income tax consequences of the merger, as well as the effects of state, local and non-U.S. tax laws.
|
|
Q:
|
How does Broadcast’s board of directors recommend that Broadcast stockholders vote?
|
|
A:
|
After careful consideration, Broadcast’s board of directors unanimously recommends that Broadcast stockholders vote “FOR” Broadcast Proposal No. 1 to approve the merger and the merger agreement; “FOR” Broadcast Proposal No. 2 to approve an amendment and restatement of Broadcast’s articles of incorporation to (i) effectuate the reverse stock split, (ii) increase its authorized shares of common stock to 120,000,000 shares (on a post-reverse-stock-split basis) and (iii) change the name of Broadcast to “AllDigital Broadcasting, Inc.;” “FOR” Broadcast Proposal No. 3 to approve the assumption of the AllDigital stock plan as contemplated by the merger agreement; “FOR” Broadcast proposal No. 4 to ratify the appointment of HJ and Associates, LLC as Broadcast’s independent registered public accounting firm for the fiscal year ending December 31, 2013; “FOR” Broadcast Proposal No. 5 to approve, on an advisory (non-binding) basis Broadcast’s executive compensation program; “FOR” Broadcast Proposal No. 6 to approve on an advisory (non-binding) basis certain change of control compensation; “FOR” Broadcast Proposal No. 7 to approve on an advisory (non-binding) basis the frequency of stockholder votes on Broadcast’s executive compensation program, which frequency is recommended as once every three years; and “FOR” Broadcast Proposal No. 8 to approve to adjourn the Broadcast special meeting, if necessary, if a quorum is present, to solicit additional proxies if there are not sufficient votes in favor of any of Broadcast Proposal Nos. 1 through 7. For a description of the reasons underlying the recommendations of Broadcast’s board, see the section entitled “Broadcast Proposal No. 1 and AllDigital Proposal No. 1 — The Merger — Reasons for the Merger” on page 43.
|
|
Q:
|
How does the AllDigital board of directors recommend that AllDigital stockholders vote?
|
|
A:
|
After careful consideration, AllDigital’s board of directors unanimously recommends that the AllDigital stockholders vote “FOR” AllDigital Proposal No. 1 to approve the merger and the merger agreement and “FOR” AllDigital Proposal No. 2 to increase the number of shares of common stock of AllDigital authorized for issuance pursuant to the AllDigital stock plan to 12,300,000 shares as reflected in the proposed Second Amended and Restated 2011 Stock Incentive Plan attached as Annex J. For a description of the reasons underlying the recommendations of AllDigital’s board, see the section entitled “Broadcast Proposal No. 1 and AllDigital Proposal No. 1 — The Merger — Reasons for the Merger” on page 43, and the section entitled “AllDigital Proposal No. 2 — AllDigital Stock plan increase” on page 87.
|
|
Q:
|
What risks should I consider in deciding whether to vote in favor of the share issuance or the approval of the merger agreement?
|
|
A:
|
You should carefully review the section of this proxy statement/prospectus/consent solicitation entitled “Risk Factors” beginning on page 17, which presents risks and uncertainties related to the merger and risks and uncertainties related to the operation of each of Broadcast and AllDigital.
|
|
Q:
|
When do you expect the merger to be consummated?
|
|
A:
|
Broadcast and AllDigital are working to complete the merger as quickly as practicable and currently anticipate that the consummation of the merger will occur by October 22, 2013, but we cannot predict the exact timing. For more information, please see the section entitled “The Merger Agreement — Conditions to the Merger” on page 68.
|
|
Q:
|
What do I need to do now?
|
|
A:
|
We urge you to read this proxy statement/prospectus/consent solicitation carefully, including its annexes, and to consider how the merger affects you.
If you are a Broadcast stockholder, you may provide your proxy instructions and vote by completing and signing the Broadcast proxy card that accompanies this proxy statement/prospectus/consent solicitation and promptly mailing it in the enclosed postage-prepaid envelope.
If you are an AllDigital stockholder, you may submit you written consent by signing the AllDigital stockholder consent provided to you and promptly mailing it in the enclosed postage-prepaid envelope or by consenting online at www.colonialstock.com/AllDigitalMeeting.
|
|
Q:
|
What happens if I do not return a proxy card or otherwise provide proxy instructions or if I do not return a stockholder consent?
|
|
A:
|
If you are a Broadcast stockholder, the failure to return your proxy card or otherwise provide proxy instructions could be a factor in establishing a quorum for the special meeting of Broadcast stockholders, which is required to transact business at the meeting. If you are a Broadcast stockholder and you do not submit a proxy card or vote at the Broadcast special meeting, your shares will not be counted as present for the purpose of determining the presence of a quorum and will have no effect on the approval of Broadcast Proposal Nos. 3 through 8, but would have the same effect as voting against Broadcast Proposal Nos. 1 and 2. Broker non-votes will similarly have no effect on the approval of Broadcast Proposal Nos. 3 through 8, but would have the same effect as voting against Broadcast Proposal Nos. 1 and 2. If you submit a proxy card and affirmatively elect to abstain from voting, your proxy will be counted as present for the purpose of determining the presence of a quorum for the special meeting of Broadcast stockholders, but will not be voted at the meeting. As a result, your abstention will have no effect on the approval of Broadcast Proposal Nos. 3 through 8, but would have the same effect as voting against Broadcast Proposal Nos. 1 and 2.
If you are an AllDigital stockholder and do not return your executed written consent you will be deemed to have not cast any vote on AllDigital Proposal Nos. 1 and 2, and that would have the same effect as voting against AllDigital Proposal Nos. 1 and 2.
|
|
Q:
|
May I vote in person at the Broadcast special meeting?
|
|
A:
|
If your shares of Broadcast common stock are registered directly in your name with Broadcast’s transfer agent, you are considered, with respect to those shares, the stockholder of record, and the proxy materials and proxy card are being sent directly to you by Broadcast. If you are a Broadcast stockholder of record, you may attend the special meeting of Broadcast stockholders to be held on October 17, 2013, and vote your shares in person, rather than signing and returning your proxy card or otherwise providing proxy instructions.
If your shares of Broadcast common stock are held in a brokerage account or by another nominee, you are considered the beneficial owner of shares held in “street name,” and the proxy materials are being forwarded to you together with a voting instruction card. As the beneficial owner, you are also invited to attend the special meeting of Broadcast stockholders. Since a beneficial owner is not the stockholder of record, you may not vote these shares in person at the special meeting unless you obtain a “legal proxy” from the broker, trustee or nominee that holds your shares, giving you the right to vote the shares at the meeting.
|
|
Q:
|
If my shares of Broadcast common stock are held in “street name” by my broker, will my broker vote my shares for me?
|
|
A:
|
Your broker will not be able to vote your shares without instructions from you. You should instruct your broker to vote your shares, following the procedure provided by your broker.
|
|
Q:
|
May I change my vote after I have provided proxy instructions?
|
|
A:
|
If you are a Broadcast stockholder who submits a completed Broadcast proxy card, you may change your vote at any time before your proxy is voted at the Broadcast special meeting. You can do this in one of three ways. First, you can send a written notice stating that you would like to revoke your proxy. Second, you can submit new proxy instructions on a new proxy card. Third, you can attend the Broadcast special meeting and vote in person. Your attendance alone will not revoke your proxy. If you have instructed a broker to vote your shares, you must follow directions received from your broker to change those instructions.
If you are an AllDigital stockholder who votes by executing and delivering an AllDigital stockholder consent, your vote is final and may not be changed or revoked.
|
|
Q:
|
Should Broadcast stockholders send in their stock certificates?
|
|
A:
|
No. Broadcast stockholders will not exchange their stock certificates in connection with the merger or the reverse stock split.
|
|
Q:
|
Should AllDigital stockholders send in their stock certificates now?
|
|
A:
|
No. If you are an AllDigital stockholder, after the merger is consummated, you will receive written instructions from an exchange agent explaining how to exchange your stock certificates representing shares of AllDigital common stock for certificates representing shares of Broadcast common stock.
|
|
Q:
|
Am I entitled to dissenters’ rights in connection with the merger?
|
|
A:
|
Yes. In connection with the merger, stockholders of Broadcast have dissenters’ rights under Utah law and stockholders of AllDigital have dissenters’ rights under Nevada law. For a detailed discussion of your dissenters’ rights, including instructions and deadlines relating to such rights, please see the section entitled “Dissenters’ Rights” on page 53.
|
|
Q:
|
Who is paying for this proxy solicitation?
|
|
A:
|
Broadcast and AllDigital are conducting this proxy solicitation and Broadcast will bear the cost of soliciting proxies and stockholder consents, including the preparation, assembly, printing and mailing of this proxy statement/prospectus/consent solicitation, the proxy card and any additional information furnished to stockholders. Broadcast and AllDigital may also reimburse brokerage houses and other custodians, nominees and fiduciaries for their costs of forwarding proxy and solicitation materials to beneficial owners.
|
| Q. | What is the difference between holding shares as a shareholder of record and as a beneficial owner? |
|
A.
|
Many shareholders hold their shares through a broker or bank rather than directly in their own names. As summarized below, there are some distinctions between shares held of record and those owned beneficially.
Shareholder of Record — If your shares are registered directly in your name with our transfer agent, you are considered, with respect to those shares, the shareholder of record, and these proxy statement/prospectus/consent solicitation materials are being sent directly to you by us. You may vote the shares registered directly in your name by completing and mailing the proxy card or by written ballot at the meeting.
Beneficial Owner — If your shares are held in a stock brokerage account or by a bank, you are considered the beneficial owner of shares held in street name, and these proxy statement/prospectus/consent solicitation materials are being forwarded to you by your bank or broker, which is considered the shareholder of record of these shares. As the beneficial owner, you have the right to direct your bank or broker how to vote and are also invited to attend the meeting. However, since you are not the shareholder of record, you may not vote these shares in person at the meeting unless you bring with you a legal proxy from the shareholder of record. Your bank or broker has enclosed a voting instruction card providing directions for how to vote your shares.
|
|
Q:
|
Who can help answer my questions?
|
|
A:
|
If you are an Broadcast stockholder, and would like additional copies, without charge, of this proxy statement/prospectus/consent solicitation or if you have questions about the merger, including the procedures for voting your shares, you should contact:
Broadcast, Inc.
Attn: Jim Solomon, CFO
6952 S. High Tech Drive, Suite C
Midvale, Utah 84047-3772
Telephone: (801) 562-2252
If you are an AllDigital stockholder, and would like additional copies, without charge, of this proxy statement/prospectus/consent solicitation or if you have questions about the merger, including the procedures for voting your shares by written consent, you should contact:
AllDigital, Inc.
Attn: Stephanie Hargis, Investor Relations
220 Technology Drive, Suite 100
Irvine, CA 92618
Telephone: (949) 250-0701, x100
|
|
Broadcast Common Stock
|
||||||
|
High Bid
|
Low Bid
|
|||||
|
Year ending December 31, 2011
|
||||||
|
First Quarter
|
$1.27 | $0.73 | ||||
|
Second Quarter
|
0.84 | 0.51 | ||||
|
Third Quarter
|
0.58 | 0.23 | ||||
|
Fourth Quarter
|
0.47 | 0.13 | ||||
|
Year ending December 31, 2012
|
||||||
|
First Quarter
|
$0.67 | $0.31 | ||||
|
Second Quarter
|
0.50 | 0.18 | ||||
|
Third Quarter
|
0.25 | 0.10 | ||||
|
Fourth Quarter
|
0.20 | 0.05 | ||||
|
Year ending December 31, 2013
|
||||||
|
First Quarter
|
$0.16 | $0.06 | ||||
|
Second Quarter
|
0.12 | 0.03 | ||||
|
Third Quarter (through August 15, 2013)
|
0.10 | 0.06 | ||||
|
AllDigital Common Stock
|
||||||
|
High Bid
|
Low Bid
|
|||||
|
Year ending December 31, 2011
|
||||||
|
First Quarter*
|
N/A | N/A | ||||
|
Second Quarter*
|
N/A | N/A | ||||
|
Third Quarter
|
5.50 | 1.01 | ||||
|
Fourth Quarter
|
3.255 | 3.255 | ||||
|
Year ending December 31, 2012
|
||||||
|
First Quarter*
|
3.255 | 1.01 | ||||
|
Second Quarter
|
1.01 | 0.51 | ||||
|
Third Quarter
|
1.01 | 1.01 | ||||
|
Fourth Quarter
|
1.00 | 0.85 | ||||
|
Year ending December 31, 2013
|
||||||
|
First Quarter
|
1.01 | 0.18 | ||||
|
Second Quarter
|
0.17 | 0.11 | ||||
|
Third Quarter (through August 15, 2013)
|
0.13 | 0.10 | ||||
|
* To AllDigital’s knowledge, there was no trading in AllDigital’s common stock for periods prior to the quarter ended September 30, 2011.
|
|
|
Broadcast
Common Stock
|
|
AllDigital
Common Stock
|
Estimated Equivalent AllDigital Per Share Price | ||||||
|
January 4, 2013
|
|
$
|
0.09
|
|
|
$
|
1.01
|
|
$ |
1.23
|
|
August 15, 2013
|
|
0.085
|
|
|
0.115
|
|
1.16
|
|||
|
•
|
the inability of the combined company to consolidate and rationalize product lines, supply chains, administrative functions, sales and marketing teams and/or research and development efforts to the degree, or within the time period, expected;
|
|
•
|
the inability of the combined company to increase sales;
|
|
•
|
competitive factors, including technological advances attained by competitors and patents granted to or contested by competitors, which would enhance their ability to compete against the combined company;
|
|
•
|
the failure of key markets for the combined company’s products to develop to the extent or as rapidly as currently expected;
|
|
•
|
the impact of the economic and financial downturn and the extent to which the economic conditions and disruptions in the credit and financial markets improve or ameliorate, if at all;
|
|
•
|
changes in technology that increase the number of competitors that the combined company faces after the merger or require the combined company to make significant capital expenditures to develop competitive products;
|
|
•
|
unfavorable reaction to the merger by the combined company’s customers and suppliers; and
|
|
•
|
the failure to retain key employees.
|
|
•
|
demonstrating to the customers of Broadcast and AllDigital that the merger will not result in adverse changes in client service standards or business focus and helping customers conduct business easily with the combined company;
|
|
•
|
consolidating and rationalizing corporate information technology, engineering and administrative infrastructures;
|
|
•
|
integrating product offerings;
|
|
•
|
coordinating or combining sales and marketing efforts to effectively communicate the capabilities of the combined company;
|
|
•
|
coordinating and rationalizing research and development activities to enhance introduction of new products and technologies with reduced cost; and
|
|
•
|
preserving important relationships of both Broadcast and AllDigital and resolving potential conflicts that may arise.
|
|
•
|
employee redeployment, relocation or severance;
|
|
•
|
conversion of information systems;
|
|
•
|
combining research and development teams and processes;
|
|
•
|
reorganization or closures of redundant or excess facilities; and
|
|
•
|
relocation or disposition of excess equipment.
|
|
|
·
|
the shareholders of both parties must vote upon, and approve the merger agreement and the merger;
|
|
|
·
|
the number of shares of AllDigital’s common stock dissenting from the merger must be less than 1.5% of its outstanding common stock and the number of shares of Broadcast common stock dissenting from the merger shall be less than 3% of the of the outstanding Broadcast common stock;
|
|
|
·
|
the adjusted working capital of Broadcast immediately prior to the closing of the merger must be equal to or greater than $0, which will require the raising of additional capital by Broadcast;
|
|
|
·
|
the shareholders of Broadcast must approve the reverse stock split;
|
|
|
·
|
Broadcast must eliminate all indebtedness, other than indebtedness that converts to equity upon closing of the merger;
|
|
|
·
|
the number of securities convertible into Broadcast common stock, with certain exceptions, must be reduced to 2 million or less;
|
|
|
·
|
Broadcast’s monthly net cash flow for the preceding 30 days must be equal to or greater than negative $10,000;
|
|
|
·
|
Broadcast must have secured subscriptions or commitments for the purchase of the combined company’s common stock of no less than the difference between $1.5 million and the principal amount of the combined convertible notes and no more than $3.5 million on terms and with investors acceptable to AllDigital; and
|
|
|
·
|
no one but Broadcast shall have any ownership interest in any intellectual property or intellectual property rights at any time owned or supplied by Broadcast, as determined by AllDigital in its reasonable discretion..
|
|
|
·
|
establishing and maintaining broad market acceptance of AllDigital products, technology, services, and platform, and converting that acceptance into direct and indirect sources of revenue;
|
|
|
·
|
establishing and maintaining adoption of AllDigital products, technology, services, and platform on a wide variety of Devices and Device platforms;
|
|
|
·
|
timely and successfully developing new products, technology, services, service and platform features, and increasing the functionality and features of AllDigital’s existing products, services, platform and technology;
|
|
|
·
|
developing products, technology, services, and platforms that result in a high degree of customer satisfaction and a high level of end-customer usage;
|
|
|
·
|
successfully responding to competition, including competition from emerging technologies and solutions;
|
|
|
·
|
developing and maintaining strategic relationships to enhance the distribution, features, content and utility of AllDigital products, technology, services, and platform; and
|
|
|
·
|
identifying, attracting and retaining talented technical services, engineering, and creative services staff at reasonable market compensation rates in the markets in which AllDigital has employees.
|
|
|
·
|
the availability and cost of capital generally;
|
|
|
·
|
AllDigital’s and/or the combined company’s financial results;
|
|
|
·
|
the experience and reputation of the applicable management team;
|
|
|
·
|
market interest, or lack of interest, in AllDigital’s or the combined company’s respective industry and business plan, as applicable;
|
|
|
·
|
the status of development of AllDigital’s products and services, particularly products and services that can scale rapidly;
|
|
|
·
|
the trading volume of, and volatility in, the market for AllDigital’s or the combined company’s respective common stock, as applicable;
|
|
|
·
|
AllDigital’s or the combined company’s ongoing success, or failure, in executing its respective business plan;
|
|
|
·
|
the amount of AllDigital’s or the combined company’s respective capital needs; and
|
|
|
·
|
the amount of debt, options, warrants, and convertible securities outstanding.
|
|
|
·
|
adversely impact AllDigital’s relationship with those customers and others, possibly leading to a loss of affected and unaffected customers;
|
|
|
·
|
lead to billing disputes and related legal fees, and diversion of management resources;
|
|
|
·
|
increase AllDigital’s costs related to product development; and/or
|
|
|
·
|
adversely affect AllDigital’s revenues and expenses, either prospectively or retrospectively, potentially requiring restatement of financial statements.
|
|
|
·
|
to develop and deploy new products and services more quickly and effectively than AllDigital;
|
|
|
·
|
to develop, improve and expand their platforms and related infrastructures more quickly than AllDigital;
|
|
|
·
|
to reduce costs, particularly transport, storage and processing costs, because of discounts associated with large volume purchases;
|
|
|
·
|
to offer less expensive products, technology, platform, and services as a result of a lower cost structure, greater capital reserves or otherwise;
|
|
|
·
|
to adapt more swiftly and completely to new or emerging technologies and changes in customer requirements;
|
|
|
·
|
to offer bundles of related services that AllDigital is unable to offer;
|
|
|
·
|
to take advantage of acquisition and other opportunities more readily; and
|
|
|
·
|
to devote greater resources to the marketing and sales of their products, technology, platform, and services.
|
|
|
·
|
AllDigital’s platform, technology, products, and services and underlying infrastructure, or that of its key suppliers, may be damaged or destroyed by events beyond its control, such as fires, earthquakes, floods, power outages or telecommunications failures. AllDigital’s operations are particularly susceptible to interruption from any of the foregoing because many of AllDigital’s servers and much of AllDigital’s infrastructure is located in Southern California, which is prone to the occurrence of the foregoing events.
|
|
|
·
|
AllDigital and its customers and/or partners may experience interruptions in service as a result of the accidental or malicious actions of Internet users, hackers or current or former employees.
|
|
|
·
|
AllDigital may face liability for transmitting viruses to third parties that damage or impair their access to computer networks, programs, data or information. Eliminating computer viruses and alleviating other security problems may require interruptions, delays or cessation of service to AllDigital’s customers.
|
|
|
·
|
Failure of AllDigital’s systems or those of its suppliers may disrupt service to AllDigital’s customers (and from its customers to their customers), which could materially impact AllDigital’s operations (and the operations of its customers), adversely affect AllDigital’s relationships with its customers and lead to lawsuits and contingent liability.
|
|
|
·
|
AllDigital has not applied for a copyright registration or patents with respect to its proprietary rights, and, as a result, AllDigital may have limited legal recourse against others who use its technology or similar technology.
|
|
|
·
|
AllDigital’s claims of proprietary ownership (and related common law copyright assertions) may be challenged or otherwise fail to provide AllDigital with the ability to prevent others from copying its technology.
|
|
|
·
|
AllDigital’s existing trademarks or any future trademarks may be canceled or otherwise fail to provide meaningful protection.
|
|
|
·
|
Counterparties to nondisclosure agreements disclose or use AllDigital’s intellectual property in breach of governing agreements, and AllDigital’s ability to prevent or obtain damages for such breach may be limited by AllDigital’s financial situation, legal restrictions or other issues.
|
|
|
·
|
If AllDigital uses open source technology, with or without its knowledge, AllDigital may become subject to “copyleft” agreements requiring AllDigital to license proprietary technology to third parties.
|
|
|
·
|
cease selling, incorporating or using services, technology, platform or products that rely upon the disputed intellectual property;
|
|
|
·
|
obtain from the holder of the intellectual property a license to sell or use the disputed intellectual property, which license may not be available on terms acceptable to AllDigital or at all;
|
|
|
·
|
redesign services, technology, products, platform or portions of services, technology or products, that incorporate disputed intellectual property;
|
|
|
·
|
pay increased license fees for certain implementations of open source or other third party software licenses which were not anticipated under an existing license or agreement; and
|
|
|
·
|
pay monetary damages to the third party adjudged to be the rightful holder of the intellectual property right.
|
|
|
·
|
AllDigital’s customers may limit their distribution of digital media and related digital services to devices because of issues related to protection of copyrights, media and entertainment company studio approvals related to content protection, royalty payments to artists and publishers, illegal copying and distribution of data and other intellectual property rights issues.
|
|
|
·
|
Congestion of data networks, or consumer reluctance to purchase high-speed Internet connectivity for their Device, may limit the growth of the distribution of content and related digital services to devices.
|
|
|
·
|
Consumers may determine not to view or access digital services on their devices because of, among other factors, poor reception of the broadcast or other delivery of the services, or the creation or expansion of competing technologies, that provide a similar service at lower cost or with better features.
|
|
|
·
|
New laws and regulations may negatively affect consumers' and businesses' use of the Internet or devices, thereby reducing demand.
|
|
•
|
to consider and vote on Broadcast Proposal No. 1 to approve the merger agreement and the merger;
|
|
•
|
to consider and vote on Broadcast Proposal No. 2 to approve an amendment and restatement of Broadcast’s articles of incorporation that (i) effectuates the reverse stock split whereby each fifteen pre-reverse-stock-split shares of common stock are combined into one post-reverse-stock-split share of Broadcast common stock, (ii) increases the number of authorized shares of Broadcast common stock to 120,000,000 shares (on a post-reverse-stock-split basis) and (iii) changes the name of Broadcast to “AllDigital Broadcasting, Inc.”;
|
|
•
|
to consider and vote on Broadcast Proposal No. 3 to approve the assumption of the AllDigital stock plan as contemplated by the merger agreement;
|
||
|
•
|
to consider and vote on Broadcast Proposal No. 4 to ratify the appointment of HJ and Associates, LLC as Broadcast’s independent registered public accounting firm for the fiscal year ending December 31, 2013;
|
||
|
•
|
to consider and vote on Broadcast Proposal No. 5 to consider and approve an advisory (non-binding) proposal concerning Broadcast’s executive compensation program;
|
|
•
|
to consider and vote on Broadcast Proposal No. 6 to consider and approve an advisory (non-binding) proposal concerning certain change of control compensation;
|
||
|
•
|
to consider and vote on Broadcast Proposal No. 7 to consider and approve an advisory (non-binding) proposal concerning the frequency of stockholder votes on Broadcast’s executive compensation program;
|
||
|
•
|
to consider and vote on Broadcast Proposal No. 8 to adjourn the Broadcast special meeting, if necessary, if a quorum is present, to solicit additional proxies if there are not sufficient votes in favor of any of Broadcast Proposal Nos. 1 through 7; and
|
||
|
•
|
to transact such other business as may properly come before the Broadcast special meeting or any adjournments or postponements of the special meeting.
|
|
•
|
By Mail. Complete and sign the proxy card that accompanies this proxy statement/prospectus/consent solicitation and promptly mail it in the enclosed postage-prepaid envelope. You do not need to put a stamp on the enclosed envelope if you mail it in the United States. The shares you own will be voted according to the instructions on the proxy card you submit.
|
|
•
|
In Person at the Meeting. You may vote in person at the Broadcast special meeting.
|
|
•
|
By Mail. You will receive instructions from your broker or other nominee explaining how to vote your shares.
|
|
•
|
In Person at the Meeting. Contact the bank, broker or other nominee that holds your shares to obtain a broker’s proxy card and bring it with you to the meeting. A broker’s proxy is not the form of proxy enclosed with this proxy statement/prospectus/consent solicitation. You will not be able to vote shares you hold in “street name” at the meeting unless you have a proxy from your broker issued in your name giving you the right to vote the shares.
|
||
|
•
|
Online. By following the instructions for online voting set forth on the proxy card that accompanies this proxy statement/prospectus/consent solicitation.
|
|
•
|
The complimentary technology of the two companies is expected to provide a unique and revolutionary way to create digital broadcast networks capable of reaching billions of connected devices.
|
|
•
|
Integration of Broadcast’s content management system and AllDigital’s cloud services platform and connected device frameworks is expected to enable the combined company to provide a highly scalable, flexible and secure digital broadcasting platform where virtually any form of digital media can target and reach a global audience across mobile, desktop and digital televisions.
|
|
•
|
It is expected that the combination will result in synergies and upsell opportunities from existing and prospective customers and partners and that the combined operational costs will be significantly reduced from economies of scale and the elimination of redundant cost centers.
|
|
•
|
The management team provided for in the merger agreement is a team with decades of collective experience in digital media distribution.
|
|
•
|
the strategic rationale for the merger and the potential benefits of the contemplated transactions;
|
|
•
|
the possible alternatives to the merger, including the difficulties of continuing to operate as an independent entity given the financial condition and prospects of Broadcast;
|
|
•
|
management's assessment of the potential competitive advantages and operational and other synergies that potentially could be realized from the merger;
|
||
|
•
|
the potential business, operational and financial synergies that may be realized over time by the combined company following the merger;
|
|
•
|
the current financial condition of Broadcast, including its ability to raise needed capital, replace the loss of most of the revenue from its largest customer and continue operations;
|
|
•
|
its knowledge of the business, operations, financial condition and earnings of AllDigital;
|
||
|
•
|
current financial market conditions and historical market prices, volatility and trading information relating to Broadcast’s and AllDigital’s stock;
|
|
•
|
the current and prospective environment in which Broadcast operations, including the competitive environment, loss of revenue from Broadcast’s largest customer, the importance of scale in competitive markets, the potential for the merger to enhance Broadcast’s ability to compete effectively, raise capital, increase value to stockholders and the anticipated effect of the merger on Broadcast’s potential growth, development, productivity, profitability and strategic options;
|
|
•
|
the terms of the merger agreement, including the parties’ representations, warranties and covenants, and the conditions to their respective obligations;
|
||
|
•
|
the exchange ratio resulting in Broadcast stockholders owning 42% of the combined company and the fact that such ownership percentage represents a premium over then-current value implied by the trading price of Broadcast’s common stock; and
|
||
|
•
|
the likelihood that the merger will be completed.
|
|
•
|
the risks, challenges and costs inherent in combining the operations of two public companies and the substantial expenses to be incurred in connection with the merger, including the possibility that delays or difficulties in completing the integration could adversely affect the combined company’s operating results and preclude the achievement of some benefits anticipated from the merger;
|
||
|
•
|
the possible volatility, at least in the short term, of the trading price of Broadcast’s common stock resulting from the merger announcement;
|
|
•
|
the possible loss of key management, technical or other personnel of either of the combining companies as a result of the management and other changes that will be implemented in integrating the businesses;
|
|
•
|
the risk of diverting management’s attention from other strategic priorities to implement merger integration efforts;
|
|
•
|
the potential loss of one or more large customers or partners of either company as a result of any such customer’s or partner’s unwillingness to do business with the combined company;
|
|
•
|
the possibility that the reactions of existing and potential competitors to the combination of the two businesses could adversely impact the competitive environment in which the companies operate;
|
|
•
|
the risk that the merger might not be consummated in a timely manner, or that the merger might not be consummated at all;
|
|
•
|
the risk to Broadcast’s business, sales, operations and financial results in the event that the merger is not consummated;
|
|
•
|
the risk that the anticipated benefits of product integration and interoperability and cost savings will not be realized;
|
|
•
|
the potential incompatibility of business cultures; and
|
|
•
|
various other applicable risks associated with the combined company and the merger, including those described in the section of this proxy statement/prospectus/consent solicitation entitled “Risk Factors.”
|
|
•
|
•
|
the strategic rationale for the merger and the potential benefits of the contemplated transactions;
|
|
•
|
management's assessment of the potential competitive advantages and operational and other synergies that potentially could be realized from the merger;
|
|
•
|
the potential business, operational and financial synergies that may be realized over time by the combined company following the merger, including with respect to prospective clients of each of AllDigital and Broadcast;
|
|
•
|
the current financial condition of AllDigital, including its ability to raise needed capital and continue operations;
|
|
•
|
the condition to closing requiring Broadcast to have raised or have commitments for additional capital;
|
|
•
|
Broadcast’s shareholder base and its value in eventually being able to list on an exchange;
|
|
•
|
the enhanced technology platform and intellectual property portfolio of the combined company; and
|
|
•
|
the nature of the combined company’s business as viewed in light of AllDigital’s management team’s prior experience scaling technology companies.
|
|
•
|
the possible volatility, at least in the short term, of the trading price of AllDigital’s common stock resulting from the merger announcement;
|
|
•
|
the possible loss of key management, technical or other personnel of either of the combining companies as a result of the management and other changes that will be implemented in integrating the businesses;
|
|
•
|
the risk of diverting management’s attention from other strategic priorities to implement merger integration efforts;
|
|
•
|
the potential loss of one or more large customers or partners of either company as a result of any such customer’s or partner’s unwillingness to do business with the combined company;
|
|
•
|
the possibility that the reactions of existing and potential competitors to the combination of the two businesses could adversely impact the competitive environment in which the companies operate;
|
|
•
|
the risk that the merger might not be consummated in a timely manner, or that the merger might not be consummated at all;
|
||
|
•
|
Broadcast’s liquidity situation and conditions to closing related to net cash flow and working capital;
|
||
|
•
|
risks associated with the intellectual property ownership identified during due diligence;
|
|
•
|
the risk to AllDigital’s business, sales, operations and financial results in the event that the merger is not consummated;
|
|
•
|
the risk that the anticipated benefits of product integration and interoperability and cost savings will not be realized;
|
|
•
|
the potential incompatibility of business cultures; and
|
|
•
|
various other applicable risks associated with the combined company and the merger, including those described in the section of this proxy statement/prospectus/consent solicitation entitled “Risk Factors.”
|
|
·
|
reviewed expected case projections provided by Broadcast and AllDigital for fiscal years 2013, 2014, 2015;
|
|
·
|
assumed all data received from Broadcast and others was reliable;
|
|
·
|
did not analyze the financial statements of Broadcast or AllDigital;
|
|
·
|
did not consider the asset based method or market method of valuation or any income method of valuation except for the management supplied expected case projections income method;
|
|
·
|
considered each of Broadcast and AllDigital to be on-going enterprises with rational management operating the respective businesses with an owner goal to maximize value; and
|
|
·
|
had conversations with Broadcast and AllDigital management, Broadcast’s outside legal counsel and AllDigital’s investment banker.
|
|
Company Name
|
Calculation
of Value
|
Percent of
Combined
Value
|
||||||
|
Broadcast
|
$ | 10,350,000 | 36.9 | % | ||||
|
AllDigital
|
17,700,000 | 63.1 | ||||||
|
Combined company
|
$ | 28,050,000 | 100.0 | % | ||||
|
·
|
reviewed expected, low and high case projections provided by Broadcast and AllDigital for fiscal years 2013, 2014, 2015;
|
|
·
|
assumed all data received from Broadcast and others was reliable;
|
|
·
|
did not analyze the financial statements of Broadcast or AllDigital;
|
|
·
|
used the methods of valuation listed above;
|
|
·
|
considered each of Broadcast and AllDigital to be on-going enterprises with rational management operating the respective businesses with an owner goal to maximize value; and
|
|
·
|
had conversations with Broadcast and AllDigital management, Broadcast’s outside legal counsel and AllDigital’s investment banker.
|
|
Company Name
|
Calculation
of Value
|
Percent of
Combined
Value
|
||||||
|
Broadcast
|
$ | 7,300,000 | 33.95 | % | ||||
|
AllDigital
|
14,200,000 | 66.05 | ||||||
|
Combined company
|
$ | 21,500,000 | 100.00 | % | ||||
|
Expected Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
Broadcast Revenue
|
$ | 7,779,894 | $ | 10,530,404 | $ | 14,937,934 | ||||||
|
Broadcast EBITDA
|
373,401 | 2,931,593 | 4,293,224 | |||||||||
|
Broadcast Net Income (Loss)
|
373,401 | 2,931,593 | 4,293,224 | |||||||||
|
Expected Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
Broadcast Revenue
|
$ | 5,087,062 | $ | 4,328,228 | $ | 7,222,813 | ||||||
|
Broadcast EBITDA
|
(147,445 | ) | (395,934 | ) | 7,632 | |||||||
|
Broadcast Net Income (Loss)
|
(1,383,364 | ) | (395,934 | ) | 7,632 | |||||||
|
Low Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
Broadcast Revenue
|
$ | 2,840,062 | $ | 1,396,396 | $ | 1,715,376 | ||||||
|
Broadcast EBITDA
|
(1,345,262 | ) | (2,058,681 | ) | (2,862,006 | ) | ||||||
|
Broadcast Net Income (Loss)
|
(2,581,182 | ) | (2,058,681 | ) | (2,862,006 | ) | ||||||
|
High Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
Broadcast Revenue
|
$ | 11,421,599 | $ | 40,467,935 | $ | 45,348,549 | ||||||
|
Broadcast EBITDA
|
743,052 | 10,319,767 | 11,903,848 | |||||||||
|
Broadcast Net After Tax Benefit
|
(492,867 | ) | 10,319,767 | 11,903,848 | ||||||||
|
Expected Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
AllDigital Revenue
|
5,110,992 | 19,261,709 | 63,191,532 | |||||||||
|
AllDigital EBITDA
|
(1,797,479 | ) | 6,385,307 | 11,493,363 | ||||||||
|
AllDigital Net Income (Loss)
|
(1,797,479 | ) | 6,307,154 | 7,470,686 | ||||||||
|
Expected Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
AllDigital Revenue
|
5,110,922 | 19,261,709 | 63,191,532 | |||||||||
|
AllDigital EBITDA
|
(1,797,479 | ) | 6,463,314 | 18,269,448 | ||||||||
|
AllDigital Net Income (Loss)
|
(1,896,229 | ) | 6,295,814 | 11,381,568 | ||||||||
|
Low Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
AllDigital Revenue
|
3,521,756 | 10,061,906 | 20,887,109 | |||||||||
|
AllDigital EBITDA
|
(1,859,595 | ) | 1,986,730 | 5,493,825 | ||||||||
|
AllDigital Net Income (Loss)
|
(1,958,345 | ) | 1,819,230 | 4,262,128 | ||||||||
|
High Case Projection
|
2013
|
2014
|
2015
|
|||||||||
|
AllDigital Revenue
|
7,465,802 | 22,855,535 | 75,071,215 | |||||||||
|
AllDigital EBITDA
|
565,659 | 9,800,838 | 31,333,073 | |||||||||
|
AllDigital Net After Tax Benefit
|
(372,091 | ) | 6,298,708 | 13,795,079 | ||||||||
|
•
|
that are not U.S. Holders;
|
|
•
|
that are dealers, brokers or traders in securities, mutual funds, regulated investment companies, real estate investment trusts, insurance companies, banks or other financial institutions or tax-exempt entities;
|
|
•
|
that are subject to the alternative minimum tax provisions of the Code;
|
|
•
|
that acquired their shares in connection with stock option, warrant or stock purchase plans or in other compensatory transactions;
|
|
•
|
that hold their shares as a hedge or as part of a hedging, straddle or other risk reduction strategy;
|
|
•
|
that are partnerships or other pass-through entities (or investors therein);
|
|
•
|
that do not hold their shares as capital assets;
|
|
•
|
that own 5% or more of AllDigital’s common stock;
|
|
•
|
that are affiliates of AllDigital; or
|
|
•
|
whose shares constitute qualified small business stock within the meaning of Section 1202 of the Code.
|
|
•
|
an individual citizen or resident of the United States;
|
|
•
|
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States or any political subdivision thereof;
|
|
•
|
an estate the income of which is subject to U.S. federal income taxation regardless of its source; or
|
|
•
|
a trust that (A) is subject to the supervision of a court within the United States and the control of one or more U.S. persons or (B) has a valid election in place under the Treasury Regulations to be treated as a U.S. person.
|
|
•
|
Except as discussed below with regard to alternative cash consideration (if applicable), a U.S. Holder will not recognize any gain or loss upon receipt of Broadcast common stock in exchange for its AllDigital common stock in connection with the merger.
|
|
•
|
A U.S. Holder will have an aggregate tax basis in the Broadcast common stock received in the merger equal to the U.S. Holder’s aggregate tax basis in its shares surrendered pursuant to the merger, reduced by the portion of the U.S. Holder’s tax basis in its shares surrendered in the merger that is allocable to a fractional share of Broadcast common stock. If a U.S. Holder acquired any of its shares of AllDigital common stock at different prices or at different times, Treasury Regulations provide guidance on how such U.S. Holder may allocate its tax basis to shares of Broadcast common stock received in the merger. U.S. Holders that hold multiple blocks of AllDigital common stock are urged to consult their tax advisors regarding the proper allocation of their basis among shares of Broadcast common stock received under these Treasury Regulations.
|
|
•
|
The holding period of the Broadcast common stock received by a U.S. Holder in connection with the merger will include the holding period of the AllDigital common stock surrendered in connection with the merger.
|
|
•
|
If a U.S. Holder receives alternative cash consideration in lieu of shares of Broadcast common stock in the merger, such U.S. Holder generally will recognize capital gain or loss with respect to such cash payment, measured by the difference, if any, between the amount of cash received and the U.S. Holder’s tax basis in such holder’s AllDigital common stock surrendered in connection with the merger. Such capital gain or loss will be long-term capital gain or loss if the U.S. Holder’s holding period in respect of such AllDigital common stock is greater than one year. Non-corporate U.S. Holders are generally subject to tax on long-term capital gains at reduced rates under current law. The deductibility of capital losses is subject to certain limitations.
|
|
|
·
|
cause Broadcast to receive your written notice of intent to dissent before the vote on the merger is taken at the Broadcast special meeting; and
|
|
|
·
|
not vote any of your shares in favor of the merger; and
|
|
|
·
|
cause Broadcast to receive written notice of your demand for payment for your Broadcast common stock no later than the time specified in the dissenters’ notice that will be sent to Broadcast dissenting stockholders following stockholder approval of the merger; and
|
|
|
·
|
comply with the other instructions and deadlines set forth in the dissenters’ notice.
|
|
•
|
a certificate representing Broadcast common stock; or
|
|
•
|
the alternative cash consideration payable to such holder, if applicable.
|
|
•
|
corporate organization, qualifications to do business, corporate standing and corporate power;
|
|
•
|
ownership of subsidiaries’ capital stock;
|
|
•
|
capitalization;
|
|
•
|
documents filed with the SEC;
|
|
•
|
disclosure controls and procedures and internal controls over financial reporting;
|
|
•
|
financial statements and off-balance sheet arrangements;
|
|
•
|
compliance with and certain Sarbanes-Oxley requirements with respect to auditors;
|
|
•
|
absence of certain changes and events since September 30, 2012;
|
|
•
|
title to assets and leasehold interests;
|
|
•
|
customers and loans made to employees and other service providers;
|
|
•
|
real and personal property;
|
|
•
|
intellectual property;
|
|
•
|
material contracts;
|
|
•
|
the effect on material contracts of entering into and completing the transactions contemplated by the merger agreement and other matters relating to material contracts;
|
|
•
|
absence of certain liabilities;
|
|
•
|
compliance with applicable laws;
|
|
•
|
possession of and compliance with material permits and other governmental authorizations required for the operation of the business;
|
|
•
|
taxes;
|
|
•
|
employee benefit plans and labor matters;
|
|
•
|
environmental matters;
|
|
•
|
insurance;
|
|
•
|
transactions with affiliates;
|
|
•
|
litigation;
|
|
•
|
stockholder vote needed to approve the transactions contemplated by the merger agreement;
|
|
•
|
absence of any violation of any applicable legal requirements or the charter documents, or certain other effects, as a result of entering into and completing the transactions contemplated by the merger agreement;
|
|
•
|
brokerage, finder’s or other fees or commissions payable to brokers, finders or financial advisors in connection with the merger;
|
|
•
|
arrangements with a financial advisor and, for Broadcast only, an opinion of a special financial advisor;
|
|
•
|
merger sub (made only by Broadcast);
|
|
•
|
the valid issuance of Broadcast common stock to be issued in the merger (made only by Broadcast);
|
|
•
|
no ownership of AllDigital common stock (made only by Broadcast); and
|
|
•
|
the accuracy of the information provided in connection with this proxy statement/prospectus/consent solicitation.
|
|
•
|
provide Broadcast and its representatives with reasonable access during normal business hours to its personnel, tax and accounting advisers, assets, books, records, tax returns, work papers and other documents, in each case as reasonably requested by Broadcast;
|
|
•
|
provide Broadcast and its representatives with copies of existing books, records, tax returns, work papers and other documents and information relating to AllDigital and its subsidiaries as reasonably requested by Broadcast;
|
|
•
|
permit Broadcast’s senior officers to meet, upon reasonable notice and during normal business hours, with officers of AllDigital responsible for AllDigital’s financial statements and internal controls in order to discuss certain matters;
|
|
•
|
provide Broadcast with copies of any notice, report or other document filed with or sent to any governmental body on behalf of AllDigital or any of its subsidiaries in connection with the merger or the other transactions contemplated by the merger agreement;
|
|
•
|
conduct its business and operations in the ordinary course and in accordance in all material respects with past practices, use its commercially reasonable efforts to attempt to preserve intact the material components of its current business organization, keep available the services of its current officers and key employees and maintain its relations and goodwill with all material suppliers, material customers, material licensors and governmental bodies;
|
|
•
|
promptly notify Broadcast of any claim or legal proceeding against, relating to, involving or otherwise affecting AllDigital or its subsidiaries that relates to the transactions contemplated by the merger agreement commenced or, to AllDigital’s knowledge, overtly threatened by a governmental body or threatened in writing by any other person;
|
|
•
|
promptly notify Broadcast of any event, condition, fact or circumstance that would reasonably be expected to make the timely satisfaction of the conditions to Broadcast’s obligation to close the merger impossible or that has had or would reasonably be expected to have or result in a material adverse effect on AllDigital and its subsidiaries;
|
|
•
|
Cause, prior to the effective time of the merger, the increase to the number of shares of AllDigital common stock authorized for issuance under the AllDigital stock plan as set forth in AllDigital Proposal No. 2;
|
|
•
|
use commercially reasonable efforts to obtain and deliver to Broadcast at or prior to the effective time of the merger the resignation of each director of AllDigital other than Paul Summers;
|
||
|
•
|
take such action so as to cause the termination of any 401(k) plans maintained by AllDigital effective no later than the day prior to the effective time of the merger;
|
|
•
|
promptly notify Broadcast of any material weaknesses (or a series of control deficiencies that collectively are deemed to constitute a material weakness) in the effectiveness of AllDigital’s internal control over financial reporting identified by AllDigital or its auditors and use its commercially reasonable efforts to rectify such material weakness or series of control deficiencies; and
|
||
|
|
|
||
|
•
|
notify Broadcast within two business days of becoming aware of an indication from an AllDigital stockholder that such stockholder has or intends to exercise dissenters’ rights with regard to the merger.
|
|
•
|
subject to limited exceptions, declare, accrue, set aside or pay any dividend or make any other distribution in respect of any shares of capital stock, or repurchase, redeem or otherwise reacquire any shares of capital stock or other securities;
|
|
•
|
subject to limited exceptions, sell, issue, grant or authorize the sale, issuance or grant of any capital stock or other security or any option, call, warrant, stock appreciation right or right to acquire any capital stock or other security or any security convertible into any capital stock or other security;
|
|
•
|
amend or waive any of its rights under, or, except as contemplated by the terms of AllDigital’s equity plan or the relevant award or employment agreements as in effect as of the date of the merger agreement and described on the AllDigital disclosure schedule, accelerate the vesting under, any provision of AllDigital’s equity plan or any agreement evidencing any outstanding equity award or otherwise modify the terms of any outstanding equity award, warrant or other security or related contract;
|
|
•
|
amend or permit the adoption of any amendment to its certificate of incorporation or bylaws (or other charter or organizational documents);
|
|
•
|
acquire an equity interest or other interest in any other entity or form any subsidiary, in each case except in the ordinary course of business and consistent with past practices, or effect or become a party to any merger, consolidation, share exchange, business combination, amalgamation, recapitalization, reclassification of shares, stock split, reverse stock split or similar transaction;
|
|
•
|
make any capital expenditures other than (a) those that are provided for in AllDigital’s capital expense budget; and (b) if not provided for in AllDigital’s capital expense budget, those that, when added together with all other capital expenditures made since the date of the merger agreement that are not provided for in AllDigital’s capital expense budget, do not exceed $5,000 in the aggregate;
|
|
•
|
other than in the ordinary course of business and consistent with past practices, enter into or become bound by any material contract or amend, terminate or waive any material right or remedy under any material contract;
|
|
•
|
acquire, lease or license any right or other asset from any other person or sell or otherwise dispose of, or lease or license, any right or other asset to any other person other than assets that are acquired, leased, licensed or disposed of in the ordinary course of business consistent with past practices or assets that are immaterial to the business of AllDigital and its subsidiaries (taken as a whole);
|
|
•
|
make any pledge of any material asset or permit any material asset to become subject to any encumbrances other than certain encumbrances expressly permitted under the merger agreement;
|
|
•
|
subject to limited exceptions, lend any money to any person, or incur or guarantee any indebtedness;
|
|
•
|
subject to limited exceptions, establish, adopt, enter into or amend any employee plan or employee agreement, pay any bonus or make any profit-sharing or similar payment to, or increase the amount of the wages, salary, commissions, fringe benefits or other compensation or remuneration payable to, or adopt or agree to any retention arrangements with or for the benefit of, any of its directors or any of its officers or other employees;
|
|
•
|
hire any employee at the level of vice president or above or with an annual base salary in excess of $100,000, or promote any employee to vice president or above, except in order to fill a position vacated after January 6, 2013;
|
|
•
|
subject to limited exceptions, change any of its methods of accounting or accounting practices in any respect;
|
|
•
|
make any material tax election;
|
|
•
|
subject to limited exceptions, commence any legal proceeding or settle any legal proceeding; and
|
|
•
|
take any action that would be reasonably expected to cause the merger to fail to qualify as a “reorganization” for federal income tax purposes under the Code or fail to take any reasonable action necessary to cause the merger to so qualify.
|
|
•
|
provide AllDigital and its representatives with reasonable access during normal business hours to its personnel, tax and accounting advisers, assets, books, records, tax returns, work papers and other documents, in each case as reasonably requested by AllDigital;
|
|
•
|
provide AllDigital and its representatives with copies of existing books, records, tax returns, work papers and other documents and information relating to Broadcast and its subsidiaries as reasonably requested by AllDigital;
|
|
•
|
provide AllDigital with copies of any notice, report or other document filed with or sent to any governmental body on behalf of Broadcast or any of its subsidiaries in connection with the merger or the other transactions contemplated by the merger agreement;
|
|
•
|
conduct its business and operations in the ordinary course and in accordance in all material respects with past practices, use its commercially reasonable efforts to attempt to preserve intact the material components of its current business organization, keep available the services of its current officers and key employees and maintain its relations and goodwill with all material suppliers, material customers, material licensors and governmental bodies;
|
|
•
|
promptly notify AllDigital of any claim or legal proceeding against, relating to, involving or otherwise effecting Broadcast or its subsidiaries that relates to the transactions contemplated by the merger agreement commenced or, to Broadcast’s knowledge, overtly threatened by a governmental body or threatened in writing by any other person;
|
|
•
|
promptly notify AllDigital of any event, condition, fact or circumstance that would reasonably be expected to make the timely satisfaction of the conditions to AllDigital’s obligation to close the merger impossible or that has had or would reasonably be expected to have or result in a material adverse effect on Broadcast and its subsidiaries;
|
|
•
|
use commercially reasonable efforts to obtain and deliver to Broadcast at or prior to the effective time of the merger the resignation of each director of Broadcast other than Donald A. Harris;
|
|
•
|
promptly notify AllDigital of any material weaknesses (or a series of control deficiencies that collectively are deemed to constitute a material weakness) in the effectiveness of Broadcast’s internal control over financial reporting identified by Broadcast or its auditors and use its commercially reasonable efforts to rectify such material weakness or series of control deficiencies;
|
|
•
|
use commercially reasonable efforts to cause, prior to the closing of the merger, the termination and cancellation, whether by way of exercise, conversion, surrender or exchange, all outstanding Broadcast stock options, notes and warrants (except for certain warrants specified in the merger agreement);
|
||
|
•
|
obtain, prior to the effective time of the merger, all regulatory approvals needed to ensure that the Broadcast common stock to be issued in the merger is registered, qualified or exempt from registration or qualification of every state in which stockholders of AllDigital reside, provided that Broadcast shall not be required to qualify to do business as a foreign corporation in any jurisdiction in which it is not now qualified;
|
||
|
•
|
notify AllDigital within two business days of becoming aware of an indication from a Broadcast stockholder that such stockholder has or intends to exercise dissenters’ rights with regard to the merger; and
|
|
•
|
cause merger sub to perform its obligations under the merger agreement.
|
|
•
|
subject to limited exceptions, declare, accrue, set aside or pay any dividend or make any other distribution in respect of any shares of capital stock, or repurchase, redeem or otherwise reacquire any shares of capital stock or other securities;
|
|
•
|
subject to limited exceptions, sell, issue, grant or authorize the sale, issuance or grant of any capital stock or other security or any option, call, warrant, stock appreciation right or right to acquire any capital stock or other security or any security convertible into any capital stock or other security;
|
|
•
|
amend or waive any of its rights under, or, except as contemplated by the terms of Broadcast’s equity plans or the relevant award or employment agreements as in effect as of the date of the merger agreement and described on the Broadcast disclosure schedule, accelerate the vesting under, any provision of Broadcast’s equity plans or any agreement evidencing any outstanding equity award or otherwise modify the terms of any outstanding equity award, warrant or other security or related contract;
|
|
•
|
amend or permit the adoption of any amendment to its certificate of incorporation or bylaws (or other charter or organizational documents) other than as contemplated in Broadcast Proposal No. 2;
|
|
•
|
acquire an equity interest or other interest in any other entity or form any subsidiary, in each case except in the ordinary course of business and consistent with past practices, or effect or become a party to any merger, consolidation, share exchange, business combination, amalgamation, recapitalization, reclassification of shares, stock split, reverse stock split or similar transaction;
|
|
•
|
make any capital expenditures other than (a) those that are provided for in Broadcast’s capital expense budget; and (b) if not provided for in Broadcast’s capital expense budget, those that, when added together with all other capital expenditures made since the date of the merger agreement that are not provided for in Broadcast’s capital expense budget, do not exceed $5,000 in the aggregate;
|
|
•
|
other than in the ordinary course of business and consistent with past practices, enter into or become bound by any material contract or amend, terminate or waive any material right or remedy under any material contract;
|
|
•
|
acquire, lease or license any right or other asset from any other person or sell or otherwise dispose of, or lease or license, any right or other asset to any other person other than assets that are acquired, leased, licensed or disposed of in the ordinary course of business consistent with past practices or assets that are immaterial to the business of Broadcast and its subsidiaries (taken as a whole);
|
|
•
|
make any pledge of any material asset or permit any material asset to become subject to any encumbrances other than certain encumbrances expressly permitted under the merger agreement;
|
|
•
|
subject to limited exceptions, lend any money to any person, or incur or guarantee any indebtedness;
|
|
•
|
subject to limited exceptions, establish, adopt, enter into or amend any employee plan or employee agreement, pay any bonus or make any profit-sharing or similar payment to, or increase the amount of the wages, salary, commissions, fringe benefits or other compensation or remuneration payable to, any of its directors or any of its officers or other employees;
|
|
•
|
hire any employee at the level of vice president or above or with an annual base salary in excess of $100,000, or promote any employee to vice president or above, except in order to fill a position vacated after January 6, 2013;
|
|
•
|
subject to limited exceptions, change any of its methods of accounting or accounting practices in any respect;
|
|
•
|
make any material tax election;
|
|
•
|
subject to limited exceptions, commence any legal proceeding or settle any legal proceeding; or
|
|
•
|
take any action that would be reasonably expected to cause the merger to fail to qualify as a “reorganization” for federal income tax purposes under the Code or fail to take any reasonable action necessary to cause the merger to so qualify.
|
|
•
|
as promptly as practicable after the date of the merger agreement (but in any event within 30 days after the date of the merger agreement), both Broadcast and AllDigital will prepare and cause to be filed with the SEC a proxy statement/prospectus/consent solicitation and Broadcast will prepare and cause to be filed with the SEC a registration statement on Form S-4, of which this proxy statement/prospectus/consent solicitation is a part and will use reasonable best efforts:
|
|
•
|
to cause the registration statement and the join proxy statement/prospectus to comply with all applicable rules and regulations promulgated by the SEC;
|
|
•
|
to promptly notify the other of, cooperate with each other with respect to and respond promptly to any comments of the SEC or its staff;
|
|
•
|
to have the registration statement declared effective as promptly as practicable after it is filed with the SEC; and
|
|
•
|
to keep such registration statement effective through the consummation of the merger in order to permit the consummation of the merger;
|
|
•
|
each party will use reasonable best efforts to take, or cause to be taken, all actions necessary to consummate the merger and the other transactions contemplated by the merger agreement;
|
|
•
|
each party will make all filings and give all required notices required to be made or given by such party in connection with the merger and the other transactions contemplated by the merger agreement;
|
|
•
|
each party will use reasonable best efforts to obtain each consent required to be obtained by such party in connection with the merger or the other transactions contemplated by the merger agreement;
|
|
•
|
each party will use its commercially reasonable efforts to lift any restraint, injunction or other legal bar to the merger;
|
|
•
|
each party will promptly notify the other in writing of any fact or circumstance that would cause any of the disclosing party’s representations, warranties or covenants to be untrue or incomplete in any respect, and the disclosing party shall promptly deliver to the other party an updated version of any applicable section of the disclosing party’s disclosure schedules or a new section of such disclosure schedules reflecting such fact or circumstance; and
|
|
•
|
each party will take all actions necessary to ensure that, effective immediately following the effective time of the merger, Broadcast’s board of directors is composed as described in the merger agreement (unless otherwise agreed to by the parties in writing).
|
|
•
|
such company has not materially breached certain obligations under the merger agreement regarding non-solicitation of alternative transactions (see a description of such obligations under the section entitled “The Merger Agreement — Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” on page 65);
|
|
•
|
an unsolicited bona fide written acquisition proposal for such company is made after January 6, 2013 and the board of directors of such company determines in its good faith judgment (after having consulted with an independent financial advisor and outside legal counsel) that this offer is more favorable from a financial point of view to such company’s stockholders than the merger;
|
|
•
|
for a period of five business days after receipt of the new acquisition proposal such company engages in good faith negotiations with the other party to amend the merger agreement in such manner that the new acquisition proposal that was determined to be favorable is no longer more favorable than the merger agreement; and
|
|
•
|
such company’s board of directors determines in good faith (after having consulted with its outside legal counsel) that in light of the new acquisition proposal, the withdrawal or change in its recommendation is required in order for such board of directors to comply with its fiduciary obligations to the stockholders of such company under applicable law.
|
|
•
|
solicit, initiate, knowingly encourage or knowingly facilitate the making, submission or announcement of any acquisition proposal or acquisition inquiry with respect to such company;
|
|
•
|
furnish any information regarding such company or any of its subsidiaries to any person in connection with or in response to an acquisition proposal or acquisition inquiry with respect to such company;
|
|
•
|
engage in discussions or negotiations with any person with respect to any acquisition proposal or acquisition inquiry with respect to such company;
|
|
•
|
approve, endorse or recommend any acquisition proposal with respect to such company or acquisition inquiry with respect to any person or group becoming the beneficial owner of more than 5% of the equity securities of such company; and
|
|
•
|
enter into any letter of intent or contract relating to any acquisition transaction with respect to such company.
|
|
•
|
any merger, exchange, consolidation, business combination, issuance of securities, acquisition of securities, reorganization, recapitalization, takeover offer, tender offer, exchange offer or similar transaction involving such company or one of its material subsidiaries, in which a third party or group acquires more than a 30% interest in the total outstanding voting securities of such company or one of its material subsidiaries, or in which such company or one of its material subsidiaries issues more than 30% of the outstanding voting securities of such company or that significant subsidiary (as described below);
|
|
•
|
any sale, lease, exchange, transfer, license, acquisition or disposition of assets representing 30% or more of the consolidated net revenues, consolidated net income or consolidated assets of such company and its subsidiaries; or
|
|
•
|
any liquidation or dissolution of such company or one of its material subsidiaries.
|
|
•
|
the acquisition proposal is not a result of any material breach of the “no solicitation” obligations of such company (see the description of these obligations under the heading “— Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” above);
|
|
•
|
such company’s board of directors concludes in good faith (after having consulted with its outside legal counsel) that such acquisition proposal is reasonably likely to lead to a superior offer;
|
|
•
|
such company has given the other party at least one business day’s prior notice of its intention to take such action and the identity of the person who made the acquisition proposal;
|
|
•
|
such company receives an executed confidentiality agreement from the person who made the acquisition proposal with terms at least as favorable to such company in the aggregate as the confidentiality agreement between AllDigital and Broadcast (except that no such confidentiality agreement need include a “standstill” provision); and
|
|
•
|
such company provides the other party with any nonpublic information to be furnished to the person who made the acquisition proposal (that has not previously been delivered to the other party) contemporaneously with furnishing such person with such nonpublic information.
|
|
•
|
conditions generally affecting the industries in which the subject company participates or the U.S. or global economy, to the extent that such conditions do not have a disproportionate impact on the subject company and its subsidiaries taken as a whole, as compared to other industry participants;
|
|
•
|
general conditions in the financial markets and any changes therein (including any changes arising out of acts of terrorism, war, weather conditions or other force majeure events), to the extent that such conditions do not have a disproportionate impact on the subject company and its subsidiaries taken as a whole, as compared to other industry participants;
|
|
•
|
changes in the trading price or trading volume of the subject company’s common stock in and of themselves;
|
|
•
|
changes in GAAP applicable to the subject company and its subsidiaries;
|
|
•
|
the failure to meet public estimates or forecasts of revenues, earnings of other financial metrics, in and of itself, or the failure to meet internal projections, forecasts or budgets of revenues, earnings or other financial metrics, in and of itself;
|
|
•
|
any stockholder litigation directly resulting from the execution of the merger agreement or the consummation of the merger;
|
|
•
|
loss of employees, suppliers or customers resulting directly from the announcement or pendency of the merger agreement or the transactions contemplated by the merger agreement;
|
|
•
|
the taking of any action expressly required to be taken pursuant to the merger agreement;
|
|
•
|
the taking of any action requested by the other party pursuant to the terms of the merger agreement (to the extent taken in accordance with such request);
|
|
•
|
changes in applicable law after January 6, 2013; or
|
|
•
|
the ability of the subject company to consummate the transactions contemplated under the merger agreement.
|
|
•
|
subject to the AllDigital disclosure schedule, the accuracy in all material respects of a limited number of representations and warranties made by AllDigital in the merger agreement (disregarding all materiality qualifications limiting the scope of such representations and warranties), including those relating to capitalization and authorization to enter into the merger agreement, among others;
|
|
•
|
subject to the AllDigital disclosure schedule, the accuracy of the remaining representations and warranties made by AllDigital in the merger agreement in all respects (disregarding all materiality qualifications limiting the scope of such representations and warranties), provided that inaccuracies in such representations and warranties will be disregarded so long as the circumstances giving rise to all such inaccuracies, considered collectively, do not constitute, and would not reasonably be expected to have or result in, a material adverse effect on AllDigital;
|
|
•
|
the performance in all material respects by AllDigital of its obligations and covenants set forth in the merger agreement that are required to be performed at or prior to the consummation of the merger;
|
|
•
|
the registration statement on Form S-4, of which this proxy statement/prospectus/consent solicitation is a part, shall have become effective in accordance with the provisions of the Securities Act, shall not be subject to any stop order or pending or threatened proceedings seeking such a stop order and shall be qualified (or the issuance of shares of Broadcast common stock in the merger shall be exempt from qualification) in states in which AllDigital stockholders holding at least 99% of the outstanding shares of AllDigital common stock have an address of record;
|
|
•
|
AllDigital’s stockholders shall have adopted the merger agreement and approved the option plan increase by the required vote (collectively referred to as the AllDigital proposals) and Broadcast’s stockholders shall have approved the merger and the merger agreement, the amendment and restatement of Broadcast’s articles of incorporation to effectuate the reverse stock split, increase the authorized shares of Broadcast common stock and change the name of Broadcast to “AllDigital Broadcasting, Inc.”, the issuance of shares of Broadcast common stock pursuant to the merger agreement, the assumption of the AllDigital stock plan and the election of the directors specified in the merger agreement as the directors of Broadcast following the merger by the required vote (collectively referred to as the Broadcast proposals);
|
|
•
|
Broadcast shall have received a legal opinion, dated as of the date of consummation of the merger, to the effect that the merger will constitute a “reorganization” for federal income tax purposes;
|
|
•
|
AllDigital’s chief executive officer and chief financial officer shall have delivered to Broadcast a certificate confirming that certain conditions have been duly satisfied;
|
|
•
|
there shall not have occurred and be continuing any event that has a material adverse effect on AllDigital which has not been cured, and no event shall have occurred or circumstance shall exist that, in combination with any other events or circumstances, would reasonably be expected to have or result in a material adverse effect on AllDigital;
|
|
•
|
there shall be no temporary restraining order, preliminary or permanent injunction or other order preventing the consummation of the merger and no legal requirement making the consummation of the merger illegal;
|
|
•
|
there shall be no legal action by one or more AllDigital stockholders that has resulted or is reasonably likely to result in the issuance of any injunction binding on, or in any determination of liability in an amount in excess of $1 million against, Broadcast or its subsidiaries or AllDigital;
|
||
|
•
|
the number of shares of AllDigital common stock dissenting from the merger shall be less than 1.5% of the outstanding AllDigital common stock and the number of shares of Broadcast common stock dissenting from the merger shall be less than 3% of the of the outstanding Broadcast common stock; and
|
||
|
•
|
the adjusted working capital of Broadcast immediately prior to the closing of the merger shall be equal to or greater than a deficit of $1 million.
|
|
•
|
subject to the Broadcast disclosure schedule, the accuracy in all material respects of a limited number of representations and warranties made by Broadcast in the merger agreement (disregarding all materiality qualifications limiting the scope of such representations and warranties), including those relating to capitalization and authorization to enter into the merger agreement, among others;
|
|
•
|
subject to the Broadcast disclosure schedule, the accuracy of the remaining representations and warranties made by Broadcast in the merger agreement in all respects (disregarding all materiality qualifications limiting the scope of such representations and warranties), provided that inaccuracies in such representations and warranties will be disregarded so long as the circumstances giving rise to all such inaccuracies, considered collectively, do not constitute, and would not reasonably be expected to have or result in, a material adverse effect on Broadcast;
|
||
|
•
|
the performance in all material respects by Broadcast of its obligations and covenants set forth in the merger agreement that are required to be performed at or prior to the consummation of the merger;
|
|
•
|
the registration statement on Form S-4, of which this proxy statement/prospectus/consent solicitation is a part, shall have become effective in accordance with the provisions of the Securities Act, shall not be subject to any stop order or pending or threatened proceedings seeking such a stop order and shall be qualified (or the issuance of shares of Broadcast common stock in the merger shall be exempt from qualification) in states in which AllDigital stockholders holding at least 99% of the outstanding shares of AllDigital common stock have an address of record;
|
|
•
|
AllDigital’s stockholders shall have approved the AllDigital proposals by the required vote and Broadcast’s stockholders shall have approved the Broadcast proposals by the required vote;
|
|
•
|
AllDigital shall have received a legal opinion, dated as of the date of consummation of the merger, to the effect that the merger will constitute a “reorganization” for federal income tax purposes;
|
|
•
|
an executive officer of Broadcast shall have delivered to AllDigital a certificate confirming that certain conditions have been duly satisfied;
|
|
•
|
there shall not have occurred and be continuing any event that has a material adverse effect on Broadcast which has not been cured, and no event shall have occurred or circumstance shall exist that, in combination with any other events or circumstances, would reasonably be expected to have or result in a material adverse effect on Broadcast;
|
|
•
|
there shall be no temporary restraining order, preliminary or permanent injunction or other order preventing the consummation of the merger and no legal requirement making the consummation of the merger illegal; and
|
|
•
|
there shall be no legal action by one or more Broadcast stockholders that has resulted or is reasonably likely to result in the issuance of any injunction binding on, or in any determination of liability in an amount in excess of $1 million against, AllDigital or its subsidiaries or Broadcast;
|
||
|
•
|
the reverse stock split shall have been effected or documentation shall have been filed with the Utah Division of Corporations and Commercial Code effecting the reverse stock split immediately prior to the merger;
|
||
|
•
|
Broadcast shall have delivered to AllDigital the resignations, effective as of the effective time of the merger, of all Broadcast and merger sub directors and officers who are not specified as directors and officers of Broadcast or merger sub following the merger and certified resolutions of the Broadcast and merger sub boards of directors causing such boards of directors to be comprised of the directors as specified in the merger agreement and appointing officers of Broadcast and merger sub as specified in the merger agreement;
|
||
|
•
|
the number of shares of AllDigital common stock dissenting from the merger shall be less than 1.5% of the outstanding AllDigital common stock and the number of shares of Broadcast common stock dissenting from the merger shall be less than 3% of the of the outstanding Broadcast common stock;
|
||
|
•
|
Broadcast shall have no indebtedness, determined in accordance with GAAP, other than indebtedness that by its terms converts into Broadcast common stock at the effective time of the merger and is included in the calculation of Broadcast’s fully diluted common stock;
|
||
|
•
|
the adjusted working capital of Broadcast immediately prior to the closing of the merger shall be equal to or greater than $0;
|
||
|
•
|
excluding specified Broadcast warrants and all Broadcast restricted stock units, the number of outstanding Broadcast warrants, options and other securities convertible or exchangeable into shares of Broadcast common stock shall not be convertible or exchangeable into more than 2 million shares of Parent Common Stock and shall in no event include any securities whose conversion or exercise price may decrease or be reset as a result of a subsequent event or whose terms provide for any redemption rights upon a change of control;
|
||
|
•
|
Broadcast’s monthly net cash flow for the preceding 30 days shall be equal to or greater than a $10,000 monthly deficit;
|
|
•
|
the pending legal proceedings specified in the merger agreement shall have been fully resolved, with any obligations associated therewith being paid or reflected on Broadcast’s balance sheet while still meeting the working capital and monthly net cash flow conditions above, or, if such matters have not been fully resolved, AllDigital shall have determined, in its sole discretion, that the aggregate unpaid liabilities associated with such matters will be less than $50,000;
|
||
|
•
|
all subsidiaries of Broadcast shall be wholly owned by Broadcast;
|
||
|
•
|
each of the executive officers specified in the merger agreement shall have executed employment agreements with Broadcast;
|
||
|
•
|
Broadcast shall have in place subscriptions or commitments for the purchase of the combined company’s common stock of no less than the difference between $1.5 million and the principal amount of the combined convertible notes and no more than $3.5 million on terms and with investors acceptable to AllDigital; and
|
||
|
•
|
No one but Broadcast shall have any ownership interest in any intellectual property or intellectual property rights at any time owned or supplied by Broadcast, as determined by AllDigital in its reasonable discretion.
|
|
•
|
by mutual written consent;
|
|
•
|
by either AllDigital or Broadcast if the merger shall not have been consummated by October 31, 2013; provided, however, that neither party will be permitted to terminate the merger agreement under this provision of the merger agreement if the failure to consummate the merger by October 31, 2013 is caused by a breach of an obligation to be performed prior to the effective time of the merger by the party seeking to terminate the merger agreement;
|
|
•
|
by either Broadcast or AllDigital if a court of competent jurisdiction or other governmental body shall have issued a final and nonappealable order or taken other final and nonappealable action permanently prohibiting the consummation of the merger;
|
|
•
|
by either Broadcast or AllDigital if AllDigital’s stockholders do not approve the AllDigital proposals by the required vote pursuant to the AllDigital stockholder consent;
|
|
•
|
by either Broadcast or AllDigital if the Broadcast special meeting (including any postponements and adjournments thereof) has been held, a final vote on the issuance of shares of Broadcast common stock pursuant to the merger agreement has been taken, and Broadcast’s stockholders do not approve the Broadcast proposals by the required vote;
|
|
•
|
by Broadcast if, at any time prior to the adoption of the AllDigital proposals, any of the following events shall have occurred (which are referred to as AllDigital triggering events):
|
|
•
|
AllDigital shall have failed to include in this proxy statement/prospectus/consent solicitation its board of directors’ recommendation in favor of the approval of the AllDigital proposals, or AllDigital’s board of directors shall have withdrawn or modified its recommendation in a manner adverse to Broadcast;
|
|
•
|
the board of directors of AllDigital shall have approved, endorsed or recommended any acquisition proposal with respect to AllDigital;
|
|
•
|
AllDigital shall have entered into any letter of intent or contract relating to any acquisition proposal with respect to AllDigital; or
|
|
|
•
|
AllDigital shall have breached its “no solicitation” obligations (see the description of these obligations under the heading “— Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” above).
|
|
•
|
by AllDigital if, at any time prior to the approval of the Broadcast Proposals, any of the following events shall have occurred (which are referred to as Broadcast triggering events):
|
|
•
|
Broadcast shall have failed to include in this proxy statement/prospectus/consent solicitation its board of directors’ recommendation in favor of the approval of the Broadcast proposals, or Broadcast’s board of directors shall have withdrawn or modified its recommendation in a manner adverse to AllDigital;
|
|
•
|
the board of directors of Broadcast shall have approved, endorsed or recommended any acquisition proposal with respect to Broadcast;
|
|
•
|
Broadcast shall have entered into any letter of intent or contract relating to any acquisition proposal with respect to Broadcast; or
|
|
|
•
|
Broadcast shall have breached its “no solicitation” obligations (see the description of these obligations under the heading “— Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” above).
|
|
•
|
by Broadcast if AllDigital’s representations and warranties are inaccurate such that the closing conditions relating to the accuracies of AllDigital’s representations and warranties would not be satisfied (see section “— Conditions to the Merger” on page 68) or if AllDigital has breached any of its covenants and obligations in any material respect; provided that if any such inaccuracy or breach is curable by AllDigital before October 31, 2013 and AllDigital is continuing to exercise its reasonable best efforts to cure such inaccuracy or breach, Broadcast may not terminate the merger agreement under this provision unless the inaccuracy remains uncured for a period of 30 days following notice thereof;
|
|
•
|
by AllDigital if Broadcast’s representations and warranties are inaccurate such that the closing conditions relating to the accuracies of Broadcast’s representations and warranties would not be satisfied (see section “— Conditions to the Merger” on page 68) or if Broadcast has breach an of its covenants and obligations in any material respect; provided that if any such inaccuracy or breach is curable by Broadcast before October 31, 2013 and Broadcast is continuing to exercise its reasonable best efforts to cure such inaccuracy or breach, AllDigital may not terminate the merger agreement under this provision unless the inaccuracy remains uncured for a period of 30 days following notice thereof;
|
|
•
|
by AllDigital in connection with an unsolicited written acquisition proposal for AllDigital if the following requirements are met:
|
|
•
|
AllDigital has not materially breached certain obligations under the merger agreement regarding non-solicitation of alternative transactions (see a description of such obligations under the section entitled “The Merger Agreement — Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” on page 65);
|
|
•
|
an unsolicited bona fide written acquisition proposal for AllDigital is made after January 6, 2013 and the board of directors of AllDigital determines in its good faith judgment (after having consulted with an independent financial advisor and outside legal counsel) that this acquisition proposal is more favorable from a financial point of view to AllDigital’s stockholders than the merger;
|
|
|
•
|
for a period of five business days after receipt of the new acquisition proposal Broadcast engages in good faith negotiations with AllDigital to amend the merger agreement in such manner that the new acquisition proposal that was determined to be favorable is no longer more favorable than the merger agreement; and
|
|
|
•
|
AllDigital’s board of directors determines in good faith (after having consulted with its outside legal counsel) that in light of the new acquisition proposal, the termination of the merger agreement is required in order for such board of directors to comply with its fiduciary obligations to the stockholders of AllDigital under applicable law.
|
|
•
|
by Broadcast in connection with an unsolicited written acquisition proposal for Broadcast if the following requirements are met:
|
|
•
|
Broadcast has not materially breached certain obligations under the merger agreement regarding non-solicitation of alternative transactions (see a description of such obligations under the section entitled “The Merger Agreement — Limitation on the Solicitation, Negotiation and Discussion by AllDigital and Broadcast of Other Acquisition Proposals” on page 65;
|
|
•
|
an unsolicited bona fide written acquisition proposal for Broadcast is made after January 6, 2013 and the board of directors of Broadcast determines in its good faith judgment (after having consulted with an independent financial advisor and outside legal counsel) that this acquisition proposal is more favorable from a financial point of view to Broadcast’s stockholders than the merger;
|
|
•
|
for a period of five business days after receipt of the new acquisition proposal Broadcast engages in good faith negotiations with AllDigital to amend the merger agreement in such manner that the new acquisition proposal that was determined to be favorable is no longer more favorable than the merger agreement; and
|
|
•
|
Broadcast’s board of directors determines in good faith (after having consulted with its outside legal counsel) that in light of the new acquisition proposal, the termination of the merger agreement is required in order for such board of directors to comply with its fiduciary obligations to the stockholders of Broadcast under applicable law.
|
|
•
|
the merger agreement is terminated by Broadcast under the provision of the merger agreement permitting such termination in the event of the occurrence of any of the AllDigital triggering events described in “The Merger Agreement — Termination of the Merger Agreement;”
|
|
•
|
the merger agreement is terminated by AllDigital to pursue an unsolicited, bona fide, written acquisition proposal for AllDigital that meets certain requirements set forth in the merger agreement. For a description of those requirements, see the relevant portion of the section entitled “The Merger Agreement — Termination of the Merger Agreement;”
|
|
•
|
(i) the merger agreement is terminated by AllDigital or Broadcast under the provision of the merger agreement permitting such termination in the event that the stockholders of AllDigital have not approved the AllDigital proposals via the AllDigital stockholder consent, (ii) before such termination an acquisition proposal with respect to AllDigital shall have been publicly disclosed or announced and is not withdrawn, and (iii) on or prior to the first anniversary of the termination of the merger agreement, either an acquisition transaction with respect to AllDigital is consummated or AllDigital (or any of its subsidiaries) enters into a definitive agreement providing for an acquisition transaction with respect to AllDigital;
|
|
•
|
(i) the merger agreement is terminated by Broadcast under the provision of the merger agreement permitting such termination in the event of AllDigital’s breach in any material respect of any of its representations and warranties or covenants in the merger agreement that is not cured by AllDigital in accordance with the terms of the merger agreement, (ii) before such termination an acquisition proposal with respect to AllDigital shall have been publicly disclosed or announced and is not withdrawn, and (iii) on or prior to the first anniversary of the termination of the merger agreement, either an acquisition transaction with respect to AllDigital is consummated or AllDigital (or any of its subsidiaries) enters into a definitive agreement providing for an acquisition transaction with respect to AllDigital.
|
|
•
|
the merger agreement is terminated by AllDigital under the provision of the merger agreement permitting such termination in the event of the occurrence of any of the Broadcast triggering events described in “The Merger Agreement — Termination of the Merger Agreement;”
|
|
•
|
the merger agreement is terminated by Broadcast to pursue an unsolicited, bona fide, written acquisition proposal for Broadcast that meets the requirements set forth in the merger agreement. For a description of those requirements, see the relevant portion of the section entitled “The Merger Agreement — Termination of the Merger Agreement;”
|
|
•
|
(i) the merger agreement is terminated by AllDigital or Broadcast under the provision of the merger agreement permitting such termination in the event that the stockholders of Broadcast have voted not to approve the Broadcast proposals, (ii) before such termination an acquisition proposal with respect to Broadcast shall have been publicly disclosed or announced and is not withdrawn, and (iii) on or prior to the first anniversary of the termination of the merger agreement, either an acquisition transaction with respect to Broadcast is consummated or Broadcast (or any of its subsidiaries) enters into a definitive agreement providing for an acquisition transaction with respect to Broadcast; or
|
|
•
|
(i) the merger agreement is terminated by AllDigital under the provision of the merger agreement permitting such termination in the event of Broadcast’s breach in any material respect of any of its representations and warranties or covenants in the merger agreement that is not cured by Broadcast in accordance with the terms of the merger agreement, (ii) before such termination an acquisition proposal with respect to Broadcast shall have been publicly disclosed or announced and is not withdrawn, and (iii) on or prior to the first anniversary of the termination of the merger agreement, either an acquisition transaction with respect to Broadcast is consummated or Broadcast (or any of its subsidiaries) enters into a definitive agreement providing for an acquisition transaction with respect to Broadcast.
|
|
•
|
Donald A. Harris
|
|
•
|
Paul Summers
|
|
•
|
David Williams
|
|
•
|
Paul Summers, Chief Executive Officer and President
|
|
•
|
John Walpuck, Chief Operating Officer and Chief Financial Officer
|
|
•
|
Tim Napoleon, Chief Strategist
|
|
•
|
Konstantin Wilms, Chief Architect
|
|
•
|
Steve Smith, Vice President of Network Services
|
|
•
|
raising capital;
|
|
•
|
providing equity incentives to employees, officers or directors;
|
|
•
|
establishing strategic relationships with other companies; and
|
|
•
|
expanding the business or product lines of the combined company through the acquisition of other businesses or products.
|
|
Plan Term:
|
July 28, 2011 to the earliest of July 1, 2021, the date all shares available for issuance under the plan are issued and a date set by the board of directors.
|
|
Eligible Participants:
|
Employees, officers and directors of the company or any parent or subsidiary of the company and nonemployee agents, advisors and independent contractors of the company or any parent or subsidiary of the company who are selected by the board of directors to receive an award under the plan.
|
|
Shares Authorized:
|
8,500,000 shares of AllDigital common stock, provided that in connection with the merger, AllDigital stockholders are required to approve an increase to the shares authorized under this plan to 12,300,000 shares of AllDigital common stock. Upon assumption by Broadcast in the merger, the shares authorized will be adjusted using the exchange ratio to represent shares of Broadcast common stock.
|
|
Award Types:
|
Incentive stock options, non-statutory stock options, stock bonuses, restricted shares and performance-based awards.
|
|
Vesting:
|
Vesting schedules will be determined by the board of directors when each award is granted.
|
|
Award Terms:
|
Stock options will have a term no longer than ten years, except in the case of incentive stock options granted to holders of more than 10% of Broadcast’s voting power, which will have a term no longer than five years. Stock options must be granted at an exercise price of not less than 100% of fair market value on the date of grant. The board of directors will otherwise have general discretion to determine the terms of stock option awards, stock bonuses, restricted stock awards and performance-based awards, subject to applicable legal requirements.
|
|
2012
|
2011
|
|||||||
|
Audit fees
|
$ | 86,500 | $ | 70,000 | ||||
|
Audit-related fees
|
-- | -- | ||||||
|
Tax fees
|
6,800 | 3,900 | ||||||
|
All other fees
|
8,800 | 9,700 | ||||||
|
Total
|
$ | 102,100 | $ | 83,600 | ||||
|
*
|
The foregoing Report of the Audit Committee does not constitute soliciting material and should not be deemed filed or incorporated by reference into any other Company filing under the Securities Act or the Exchange Act, except to the extent the Company specifically incorporates this Report of the Audit Committee by express reference therein.
|
|
Plan Term:
|
July 28, 2011 to the earlier of July 1, 2021, the date all shares available for issuance under the plan are issued and a date set by the board of directors.
|
|
Eligible Participants:
|
Employees, officers and directors of the company or any parent or subsidiary of the company and nonemployee agents, advisors and independent contractors of the company or any parent or subsidiary of the company who are selected by the board of directors to receive an award under the plan.
|
|
Shares Authorized:
|
8,500,000 shares of AllDigital common stock, to be increased to 12,300,000 shares if the amendment is approved. Upon assumption by Broadcast in the merger, if the merger closes, the shares authorized will be adjusted using the exchange ratio to represent shares of Broadcast common stock.
|
|
Award Types:
|
Incentive stock options, non-statutory stock options, stock bonuses, restricted shares and performance-based awards.
|
|
Vesting:
|
Vesting schedules will be determined by the board of directors when each award is granted.
|
|
Award Terms:
|
Stock options will have a term no longer than ten years, except in the case of incentive stock options granted to holders of more than 10% of AllDigital’s voting power, which will have a term no longer than five years. Stock options must be granted at an exercise price not less than 100% of fair market value. The board of directors will otherwise have general discretion to determine the terms of stock option awards, stock bonuses, restricted stock awards and performance-based awards, subject to applicable legal requirements.
|
|
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities remaining
available for future issuance under
equity compensation plans
(excluding securities reflected in
column (a))
|
|
Plan Category
|
(a)
|
||
|
Equity compensation plans approved by security holders
|
4,545,000*
|
$0.26
|
3,901,000
|
|
Equity compensation plans not approved by security holders
|
None
|
N/A
|
None
|
|
Total
|
4,545,000
|
$0.26
|
3,901,000
|
|
PRO FORMA COMBINED BALANCE SHEET
(UNAUDITED)
AS OF JUNE 30, 2013
|
|||||||||||||||||||
|
ALLDIGITAL
HOLDINGS,
INC.
|
BROADCAST
INT’L, INC.
|
PRO FORMA
ADJUSTMENTS
|
NOTE#
|
COMBINED
|
|||||||||||||||
|
CURRENT ASSETS
|
|||||||||||||||||||
|
CASH AND CASH EQUIVALENTS
|
$ | 912,400 | $ | 686,347 | $ | 1,650,000 | 1F | $ | 3,248,747 | ||||||||||
|
ACCOUNTS RECEIVABLE
|
107,728 | 93,379 | 201,107 | ||||||||||||||||
|
INVENTORY
|
0 | 26,269 | 26,269 | ||||||||||||||||
|
PREPAID EXPENSES AND OTHER CURRENT
ASSETS
|
55,641 | 71,443 | 127,084 | ||||||||||||||||
|
TOTAL CURRENT ASSETS
|
1,075,769 | 877,438 | 1,650,000 | 3,603,207 | |||||||||||||||
|
PROPERTY AND EQUIPMENT, NET
|
97,811 | 108,225 | 206,036 | ||||||||||||||||
|
OTHER ASSETS
|
|||||||||||||||||||
|
DEBT OFFERING COSTS
|
0 | 3,242 | (3,242 | ) | 1B | 0 | |||||||||||||
|
PATENTS, NET
|
0 | 127,382 | 127,382 | ||||||||||||||||
|
DEPOSITS
|
11,164 | 115,853 | 127,017 | ||||||||||||||||
|
INTANGIBLES - DOMAIN NAME
|
19,750 | 0 | 19,750 | ||||||||||||||||
|
GOODWILL
|
0 | 0 | 6,219,080 | 1G | 6,219,080 | ||||||||||||||
|
TOTAL ASSETS
|
$ | 1,204,494 | $ | 1,232,140 | $ | 7,865,838 | $ | 10,302,472 | |||||||||||
|
CURRENT LIABILITIES
|
|||||||||||||||||||
|
ACCOUNTS PAYABLE AND ACCRUED
EXPENSES
|
$ | 603,099 | $ | 1,647,656 | $ | (1,391,872 | ) | 1C, 1D, 1E | 858,883 | ||||||||||
|
DEFERRED REVENUE
|
861,791 | 13,539 | 875,330 | ||||||||||||||||
|
CURRENT PORTION OF NOTES PAYABLE (NET
OF DISCOUNT OF $614,091)
|
0 | 5,032,471 | (5,032,471 | ) | 1C | 0 | |||||||||||||
|
DERIVATIVE VALUATION
|
0 | 1,275,275 | (1,191,745 | ) | 1A | 83,530 | |||||||||||||
|
TOTAL CURRENT LIABILITIES
|
1,464,890 | 7,968,941 | (7,616,088 | ) | 1,817,743 | ||||||||||||||
|
STOCKHOLDERS' EQUITY
|
|||||||||||||||||||
|
PREFERRED STOCK
|
0 | 0 | 0 | ||||||||||||||||
|
COMMON STOCK
|
25,445 | 5,511,661 | 4,928,809 |
1A, 1C, 1D,
1F, 1G, 1H,
1I, 1J, 1K,
1L
|
10,465,915 | ||||||||||||||
|
ADDITIONAL PAID-IN-CAPITAL
|
2,364,811 | 99,681,351 | (102,046,162 | ) | 1H, 1L | 0 | |||||||||||||
|
ACCUMULATED DEFICIT
|
(2,650,652 | ) | (111,929,813 | ) | 112,599,279 |
1B, 1E, 1I,
1J, 1K
|
(1,981,186 | ) | |||||||||||
|
TOTAL STOCKHOLDERS EQUITY (DEFICIT)
|
(260,396 | ) | (6,736,801 | ) | 15,481,926 | 8,484,729 | |||||||||||||
|
TOTAL CURRENT LIABILITIES AND
STOCKHOLDERS EQUITY (DEFICIT)
|
$ | 1,204,494 | $ | 1,232,140 | $ | 7,865,838 | $ | 10,302,472 | |||||||||||
|
1A.
|
Reflects purchase accounting adjustment to eliminate estimated portion of derivative valuation of $1,275,275 related to warrants that are expected to be exchanged to common shares in the exchange offer. It is a condition to closing that all but 2,000,000 Broadcast warrants be converted to common shares. Assumes, based on internal projections of Broadcast, that 2,311,418 warrants out of total of 2,473,483 warrants are to be exchanged for to common shares and that 162,065arrants are not to be exchanged for common shares.
|
|
1B.
|
Reflects purchase accounting adjustment to eliminate debt offering costs of $3,242.
|
|
1C.
|
Reflects the assumed conversion of all notes payable of $5,032,471 and related accrued interest of $368,761 to 12,475,024 shares per the merger agreement.
|
|
1D.
|
Reflects the conversion of accrued vacation of $60,481 to 105,220 common shares per the merger agreement.
|
|
1E.
|
Reflects the reduction of accounts payable by $962,630 for discounts agreed to by Broadcast vendors.
|
|
1F.
|
Reflects 6,151,012 shares issued for investments of $1,650,000
|
|
1G.
|
Records excess of consideration ($6,283,294) over identifiable net assets, resulting in goodwill of $6,219,080.
|
|
1H.
|
Reflects the exchange pursuant to the merger agreement of 26,119,191 outstanding shares of AllDigital common stock for Broadcast common shares, which number represents 25,44,728 outstanding shares as of June 30, 2013 and an estimated 674,463 shares committed to be issued at or before closing.
|
|
1I.
|
Reflects purchase accounting adjustment to reclassify Broadcast accumulated deficit of $111,929,813 to common shares.
|
|
1J.
|
Records $129,002 value of 480,992 Broadcast common shares to be issued to investment banker Philadelphia Brokerage at closing.
|
|
1K.
|
Record estimated fee of $160,920 to investment banker Merriman.
|
|
1L.
|
Reflects the reclassification of additional paid-in-capital of $2,364,811 for AllDigital and $99,681,351 Broadcast to common stock as Utah does not recognize additional paid-in-capital.
|
|
PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2012
|
|||||||||||||||||||
|
ALLDIGITAL
HOLDINGS,
INC.
|
BROADCAST
INT’L INC.
|
PRO FORMA
ADJUSTMENTS
|
NOTE #
|
COMBINED
|
|||||||||||||||
|
NET SALES
|
$ | 3,307,167 | $ | 7,523,624 | $ | 10,830,791 | |||||||||||||
|
COST OF SALES
|
2,486,388 | 4,819,624 | 7,306,012 | ||||||||||||||||
|
GROSS PROFIT
|
820,779 | 2,704,000 |
|
3,524,779 | |||||||||||||||
|
OPERATING EXPENSES
|
|||||||||||||||||||
|
SELLING, MARKETING, AND ADVERTISING
|
600,789 | 1,908,763 | 2,509,552 | ||||||||||||||||
|
GENERAL AND ADMINISTRATIVE
|
1,587,445 | 5,104,760 | 289,922 | 2A, 2F | 6,982,127 | ||||||||||||||
|
RESEARCH AND DEVELOPMENT
|
0 | 1,754,163 | 1,754,163 | ||||||||||||||||
|
TOTAL OPERATING EXPENSES
|
2,188,234 | 8,767,686 | 289,922 | 11,245,842 | |||||||||||||||
|
LOSS FROM OPERATIONS
|
(1,367,455 | ) | (6,063,686 | ) | (289,922 | ) | (7,721,063 | ) | |||||||||||
|
OTHER INCOME (EXPENSE)
|
|||||||||||||||||||
|
INTEREST INCOME
|
1,237 | 0 | 1,237 | ||||||||||||||||
|
INTEREST EXPENSE
|
(112 | ) | (1,542,424 | ) | 570,697 | 2B | (971,839 | ) | |||||||||||
|
GAIN ON DERIVATIVE VALUATION
|
0 | 8,829,748 | (8,829,748 | ) | 2C | 0 | |||||||||||||
|
NOTE CONVERSION OFFERING EXPENSE
|
0 | (47,348 | ) | 47,348 | 2D | 0 | |||||||||||||
|
RETIREMENT OF DEBT OFFERING COSTS
|
0 | (53,150 | ) | 53,150 | 2E | 0 | |||||||||||||
|
DEBT CONVERSION COSTS
|
0 | (1,095,309 | ) | (1,095,309 | ) | ||||||||||||||
|
GAIN ON EXTINGUISHMENT OF DEBT
|
0 | 1,578,914 | 1,578,914 | ||||||||||||||||
|
GAIN ON DISPOSAL OF ASSETS
|
0 | 512 | 512 | ||||||||||||||||
|
OTHER INCOME (EXPENSE)
|
195,521 | (4,433 | ) | 191,088 | |||||||||||||||
|
TOTAL OTHER INCOME (EXPENSE)
|
196,646 | 7,666,510 | (8,158,553 | ) | (295,397 | ) | |||||||||||||
|
LOSS BEFORE PROVISION FOR INCOME TAXES
|
(1,170,809 | ) | 1,602,824 | (8,448,475 | ) | (8,016,460 | ) | ||||||||||||
|
PROVISION FOR INCOME TAXES
|
2,400 | 0 | 2,400 | ||||||||||||||||
|
NET LOSS
|
$ | (1,173,209 | ) | $ | 1,602,824 | $ | (8,448,475 | ) | $ | (8,018,860 | ) | ||||||||
|
2A.
|
Records $129,002 value of 480,992 Broadcast common shares to be issued to investment banker Philadelphia Brokerage at closing.
|
|
2B.
|
Reflects purchase accounting adjustment to eliminate part of 2012 interest expense.
|
|
2C.
|
Reflects purchase accounting adjustment to eliminate 2012 gain on derivative valuation.
|
|
2D.
|
Reflects purchase accounting adjustment to eliminate 2012 note conversion offering expense.
|
|
2E.
|
Reflects purchase accounting adjustment to eliminate 2012 retirement of debt offering costs.
|
|
2F.
|
Record estimated expense of $160,920 to investment banker Merriman.
|
|
PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30,
2013
|
|
ALLDIGITAL
HOLDINGS,
INC.
|
BROADCAST
INT’L, INC.
|
PRO FORMA
ADJUSTMENTS
|
NOTE #
|
COMBINED
|
|||||||||||||||
|
NET SALES
|
$ | 2,038,294 | $ | 2,455,226 | $ | 4,493,520 | |||||||||||||
|
COST OF SALES
|
1,217,977 | 1,573,902 | 2,791,879 | ||||||||||||||||
|
GROSS PROFIT
|
820,317 | 881,324 |
|
1,701,641 | |||||||||||||||
|
OPERATING EXPENSES
|
|||||||||||||||||||
|
SELLING, MARKETING, AND ADVERTISING
|
215,841 | 185,008 | 400,849 | ||||||||||||||||
|
GENERAL AND ADMINISTRATIVE
|
900,023 | 1,778,205 | 289,922 | 3A, 3D | 2,968,150 | ||||||||||||||
|
RESEARCH AND DEVELOPMENT
|
0 | 394,313 | 394,313 | ||||||||||||||||
|
TOTAL OPERATING EXPENSES
|
1,115,864 | 2,357,526 | 289,922 | 3,763,312 | |||||||||||||||
|
LOSS FROM OPERATIONS
|
(295,547 | ) | (1,476,202 | ) | (289,922 | ) | (2,061,671 | ) | |||||||||||
|
OTHER INCOME (EXPENSE)
|
|||||||||||||||||||
|
INTEREST INCOME
|
284 | 0 | 284 | ||||||||||||||||
|
INTEREST EXPENSE
|
0 | (1,125,183 | ) | 1,125,183 | 3B | 0 | |||||||||||||
|
LOSS ON DERIVATIVE VALUATION
|
0 | (25,606 | ) | 25,606 | 3C | 0 | |||||||||||||
|
GAIN ON EXTINGUISHMENT OF DEBT
|
0 | 414,484 | 414,484 | ||||||||||||||||
|
LOSS ON DISPOSAL OF ASSETS
|
(194 | ) | (136,621 | ) | (136,815 | ) | |||||||||||||
|
OTHER INCOME (EXPENSE)
|
66,847 | 4,356 | 71,203 | ||||||||||||||||
|
TOTAL OTHER INCOME (EXPENSE)
|
66,937 | (868,570 | ) | 1,150,789 | 349,156 | ||||||||||||||
|
LOSS BEFORE PROVISION FOR INCOME TAXES
|
(228,610 | ) | (2,344,772 | ) | 860,867 | (1,712,515 | ) | ||||||||||||
|
PROVISION FOR INCOME TAXES
|
800 | 0 | 800 | ||||||||||||||||
|
NET LOSS
|
$ | (229,410 | ) | $ | (2,344,772 | ) | $ | 860,867 | $ | (1,713,315 | ) | ||||||||
|
3A.
|
Records $129,002 value of 480,992 Broadcast common shares to be issued to investment banker Philadelphia Brokerage at closing.
|
|
3B.
|
Reflects purchase accounting adjustment to eliminate Q1 2013 interest expense.
|
|
3C.
|
Reflects purchase accounting adjustment to eliminate Q1 2013 loss on derivative valuation.
|
|
3D.
|
Records estimated expense of $160,920 to investment banker Merriman.
|
|
|
·
|
the beneficial owner, directly or indirectly, of ten percent or more of the voting power of the outstanding voting shares of the resident domestic corporation; or
|
|
|
·
|
an affiliate or associate of the resident domestic corporation and at any time within three years immediately before the date in question was the beneficial owner, directly or indirectly, of ten percent or more of the voting power of the outstanding shares of the resident domestic corporation.
|
|
June 30,
2013
|
||||
|
Total liabilities
|
$
|
7,968,941
|
||
|
Stockholders’ equity:
|
||||
|
Common stock, par value $.05 per share, 180,000,000 shares authorized; 110,233,225 shares issued and outstanding
|
5,511,661
|
|||
|
Preferred stock, no par value, 20,000,000 shares authorized, none issued and outstanding
|
--
|
|||
|
Additional paid-in capital
|
99,681,351
|
|||
|
Accumulated deficit
|
(111,929,813
|
)
|
||
|
Total stockholders’ deficit
|
(6,736,801
|
)
|
||
|
Total capitalization
|
$
|
1,232,140
|
||
|
Beneficial Owner
|
Beneficial Ownership(1)
|
Percent of Class
|
||
|
Gem Asset Management LC (2)
100 State Str. #2b
Teaneck, New Jersey 07666
|
14,199,999
|
12.1%
|
||
|
Rodney M. Tiede (3)
c/o Broadcast International, Inc.
6952 S. High Tech Drive, Suite C
Midvale, UT 84047-3772
|
3,518,541
|
3.2%
|
||
|
Leon Frenkel (4)
401 City Avenue, Suite 802
Bala Cynwyd, PA 19004
|
6,982,276
|
6.1%
|
||
|
R. Phil Zobrist (5)
|
2,079,919
|
1.9%
|
||
|
Donald Harris (6)
|
5,005,921
|
4.3%
|
||
|
James E. Solomon (7)
|
662,500
|
*
|
||
|
William Boyd (8)
|
641,553
|
*
|
||
|
Steven Ledger (9)
|
374,553
|
*
|
||
|
All directors and executive officers
as a group (6 persons) (10)
|
12,332,987
|
10.5%
|
||
|
(1)
|
Based on 110,233,225 shares of common stock outstanding as of August 15, 2013. Calculations for each holder include, as outstanding, all shares of common stock issuable pursuant to the exercise of derivative securities that are exercisable, convertible or subject to settlement within sixty days following August 15, 2013 and held by such person but do not include shares subject to derivative securities held by others.
|
|
(2)
|
Includes 7,466,666 shares of common stock and warrants to purchase 4,733,333 shares of common stock and secured convertible notes convertible into 2,000,000 shares of common stock. The control person of Gem Asset Management LC is Daniel Lewis.
|
|
(3)
|
Includes 500,000 restricted stock units, which are settled by the issuance of one share of common stock for each unit upon Mr. Tiede’s retirement from Broadcast and options to acquire 50,000 shares of common stock.
|
|
(4)
|
Includes 2,643,517 shares of common stock, warrants to purchase a total of 338,759 shares of common stock and an unsecured convertible note that is convertible into 4,000,000 shares of common stock.
|
|
(5)
|
Includes 1,607,908 shares, options to acquire 100,000 shares, warrants to purchase 163,458 shares, and restricted stock units that may be settled by the issuance of 208,553 shares of common stock upon Mr. Zobrist’s retirement from the board of directors.
|
|
(6)
|
Includes 155,921 restricted stock units, which are settled by the issuance of one share of common stock for each unit upon Mr. Harris’s retirement from the Board of Directors, secured convertible notes convertible into 4,200,000 shares of common stock and warrants to purchase 650,000 shares of common stock.
|
|
(7)
|
Includes 12,500 shares of common stock, options to acquire a total of 100,000 shares of common stock and 550,000 restricted stock units, which are settled by the issuance of one share of common stock for each unit upon Mr. Solomon’s retirement from Broadcast.
|
|
(8)
|
147,000 shares of common stock, options to acquire a total of 100,000 shares of common stock, warrants to acquire 36,000 shares of common stock and 358,553 restricted stock units, which are settled by the issuance of one share of common stock for each unit upon Mr. Boyd’s retirement from the board of directors.
|
|
(9)
|
Includes 144,000 shares of common stock, warrants to acquire 72,000 shares of common stock and 158,553 restricted stock units, which are settled by the issuance of one share of common stock for each unit upon Mr. Ledger’s retirement from the board of directors.
|
|
(10)
|
Includes warrants, options and restricted stock units to acquire a total of 7,403,038 shares of common stock held by all Broadcast directors and executive officers.
|
|
Amount and Nature of
|
Percentage of Class
|
|||||||
|
5% Shareholder
|
Beneficial Ownership (1)
|
(1)
|
||||||
|
Paul Summers
|
||||||||
|
(Chairman, Chief Executive Officer and 5% shareholder)
|
6,321,042
|
(2)
|
24.74
|
%
|
||||
|
Steve Smith
|
||||||||
|
(Director, Vice President of Network Services and 5%
shareholder)
|
6,320,877
|
(3)
|
24.74
|
%
|
||||
|
Timothy Napoleon
|
||||||||
|
(Director, Chief Strategist and 5% shareholder)
|
6,000,000
|
23.58
|
%
|
|||||
|
John Walpuck
|
||||||||
|
(Chief Financial Officer and Chief Operating Officer and 5%
shareholder)
|
1,668,958
|
(4)
|
6.20
|
%
|
||||
|
David Williams (Director)
|
150,000
|
(5)
|
0.59
|
%
|
||||
|
All officers and directors as a group (5 persons)
|
20,460,877
|
74.98
|
%
|
|||||
|
(1)
|
Based on 25,444,728 shares of common stock outstanding as of August 15, 2013. Calculations for each holder include, as outstanding, all shares of common stock issuable pursuant to the exercise of options and warrants that are exercisable on or before October 15, 2013, and held by such person but do not include shares subject to options, warrants and other convertible or exercisable securities held by others.
|
|
(2)
|
All such shares held of record by Paul and Kristen Summers Family Trust, Dated April 22, 2002. Mr. and Mrs. Summers have authority to vote and dispose of such shares. Includes warrants to purchase 107,014 shares of common stock.
|
|
(3)
|
All such shares held of record by Steve James Smith Trust Dated October 24, 2002. Mr. Smith has the authority to vote and dispose of such shares. Includes warrants to purchase 106,959 shares of common stock.
|
|
(4)
|
Includes warrants to purchase 95,000 shares of common stock and options to purchase 1,383,958 shares of common stock vesting on or before October 15, 2013.
|
|
(5)
|
Includes options to purchase 150,000 shares of common stock vesting on or before October 15, 2013.
|
|
|
·
|
Deliver briefings from the CEO or other management
|
|
|
·
|
Launch new products or services
|
|
|
·
|
Present new marketing campaigns
|
|
|
·
|
Train employees
|
|
|
·
|
Announce significant changes or implement new policies and procedures
|
|
|
·
|
Respond to crisis situations
|
|
|
·
|
Display advertising in public areas utilizing digital signage
|
|
|
·
|
Make promotional presentations to prospective customers or recruits
|
|
|
·
|
Provide product/service training to customers
|
|
|
·
|
Train and communicate with sales agents, dealers, VARs, franchisees, association members, etc.
|
|
|
·
|
Sponsor satellite media tours
|
|
|
·
|
Provide video/audio news releases
|
|
|
·
|
Network design and engineering
|
|
|
·
|
Equipment and installation
|
|
|
·
|
Network management
|
|
|
·
|
24/7 help desk services
|
|
|
·
|
On-site maintenance and service
|
|
|
·
|
Full-time or occasional satellite transponder purchases (broadcast time)
|
|
|
·
|
Uplink facilities or remote SNG uplink trucks
|
|
|
·
|
Dedicated server space
|
|
|
·
|
High-speed, redundant Internet connection
|
|
|
·
|
Secure access
|
|
|
·
|
Seamless links from client's website
|
|
|
·
|
Customized link pages and media viewers
|
|
|
·
|
Testing or self-checks
|
|
|
·
|
Interactive discussion threads
|
|
|
·
|
Participation/performance reports for managers/administrators
|
|
|
·
|
Notification of participants via email
|
|
|
·
|
Pay-per-view or other e-commerce applications
|
|
|
·
|
Live events
|
|
|
·
|
24/7 technical support
|
|
|
·
|
In-studio or on-location video/audio production
|
|
|
·
|
Editing/post-production
|
|
|
·
|
Instructional design
|
|
|
·
|
Video/audio encoding for Internet delivery
|
|
|
·
|
Conversion of text or PowerPoint to HTML
|
|
|
·
|
Alternative language conversion
|
|
|
·
|
Access to “off-the-shelf” video training content
|
|
2011
|
||||||||||||||||
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
|
Net sales
|
$ | 1,687,264 | $ | 2,357,157 | $ | 2,277,074 | $ | 2,124,587 | ||||||||
|
Gross margin (loss)
|
411,727 | 736,602 | 758,764 | 670,388 | ||||||||||||
|
Net income (loss)
|
(746,965 | ) | 442,324 | 4,034,154 | (2,425,067 | ) | ||||||||||
|
Basic income (loss) per share
|
(0.01 | ) | 0.01 | 0.05 | (0.03 | ) | ||||||||||
|
Diluted income (loss) per share
|
(0.01 | ) | 0.01 | 0.05 | (0.03 | ) | ||||||||||
|
2012
|
||||||||||||||||
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
|
Net sales
|
$ | 1,745,097 | $ | 1,999,988 | $ | 2,045,278 | $ | 1,733,261 | ||||||||
|
Gross margin (loss)
|
499,605 | 654,022 | 779,054 | 771,319 | ||||||||||||
|
Net income (loss)
|
(185,477 | ) | 847,192 | (711,072 | ) | 1,652,181 | ||||||||||
|
Basic income (loss) per share
|
(0.00 | ) | 0.01 | (0.01 | ) | 0.02 | ||||||||||
|
Diluted income (loss) per share
|
(0.00 | ) | 0.01 | (0.01 | ) | 0.02 | ||||||||||
|
2013
|
||||||||||||||||
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
|||||||||||||
|
Net sales
|
$ | 1,480,569 | $ | 974,657 | $ | $ | ||||||||||
|
Gross margin (loss)
|
703,000 | 178,324 | ||||||||||||||
|
Net income (loss)
|
(1,887,563 | ) | (457,209 | ) | ||||||||||||
|
Basic income (loss) per share
|
(0.02 | ) | (0.00 | ) | ||||||||||||
|
Diluted income (loss) per share
|
(0.02 | ) | (0.00 | ) | ||||||||||||
|
Payments Due
|
||||||||||||||||||||
|
Within
One Year
|
One Year to
Three Years
|
Three
Years to
Five
Years
|
After Five
Years
|
Total
|
||||||||||||||||
|
Long-term debt obligations
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Capital lease obligations
|
- | - | - | - | - | |||||||||||||||
|
Operating lease obligations
|
284,447 | 301,600 | - | - | 586,047 | |||||||||||||||
|
Purchase obligations
|
- | - | - | - | - | |||||||||||||||
|
Other obligations
|
4,050,000 | - | - | - | 4,050,000 | |||||||||||||||
|
Total contractual obligations
|
$ | 4,334,447 | $ | 301,600 | $ | - | $ | - | $ | 4,636,047 | ||||||||||
|
●
|
“Apps” are software applications that operate on a Device, and which can act as the front-end of a remotely hosted, cloud-based Digital Service.
|
|
●
|
“Devices” are Internet-connected devices, including without limitation smartphones, tablet computers, desktop and laptop computers, gaming consoles, digital televisions, home theatre systems, streaming players, “smart” appliances, and digital signage.
|
|
●
|
“Digital Broadcasting Workflow” is a series of interconnected processes to ingest, store, prepare, secure, manage, monetize, convert and distribute live media feeds and video-on-demand assets, as well as real-time data and other information to and from Apps on Devices.
|
|
●
|
“Digital Services” are remotely hosted, cloud-based software applications intended for use on, interactivity with, and the delivery of digital media to or from, one or more Devices, through a Digital Broadcasting Workflow. Examples of well-known Digital Services include NetFlix’s Movies On-Demand, Hulu, Pandora Radio, Instagram, Twitter, MLB.com, Match.com, Pinterest and Facebook.
|
|
●
|
“Pairing” is the process of setting-up, managing and maintaining the ongoing data exchange between a Digital Service and a Device through the applicable Digital Broadcasting Workflow. Pairing includes not only the initial process of ensuring the compatibility of the Digital Service with one or more Devices operating on one or more Device platforms, but may also include any or all of the following:
|
|
●
|
Managing various elements of and processes related to the ongoing data exchange between a Digital Service and a Device, including Device compatibility, security, quality of service, data and signal flows, and dynamic updates;
|
|
●
|
Applying business rules (e.g., subscriber eligibility and authentication) and processing to live media feeds, video-on-demand (e.g., converting master video files into formats compatible with the target Devices), real-time data and other data assets, and Digital Services; and
|
|
●
|
Acting as the origin for data exchange between the Digital Services, through the Digital Broadcasting Workflow, to the Devices.
|
|
●
|
Media and entertainment companies;
|
|
●
|
Enterprises (i.e., small, medium and Fortune 500 corporations);
|
|
●
|
Educational institutions;
|
|
●
|
Interactive gaming companies;
|
|
●
|
Government / non-profit organizations;
|
|
●
|
Faith-based organizations; and
|
|
●
|
Hardware manufacturers.
|
|
●
|
Watching live television (e.g. Hulu, MLB.com) on a tablet or desktop computer;
|
|
●
|
Social networking through your smartphone;
|
|
●
|
Selecting and watching an on-demand movie on your connected television;
|
|
●
|
Ordering a pizza or lunch using your smartphone during an office meeting;
|
|
●
|
Participating in corporate training from a home office desktop computer;
|
|
●
|
Receiving an electronic coupon from an interactive digital signage display and system while shopping at a retail store where you are a registered customer; and
|
|
●
|
Connecting a group of 50 individuals, each at a separate physical location with their own gaming console, to execute a military campaign online.
|
|
●
|
Managing various elements of and processes related to the ongoing data exchange between a Digital Service and a Device, including Device compatibility, security requirements, high levels of quality of service, data and signal flows, and dynamic updates;
|
|
●
|
Applying real-time business rules (e.g., subscriber eligibility and authentication) and processing to live media feeds, video-on-demand (e.g., converting master video files into formats compatible with the target Devices), real-time data and other data assets, and Digital Services;
|
|
●
|
Acting as the origin for data exchange between the Digital Service and target Devices in a rapid and cost-effective manner across multiple transport partners;
|
|
●
|
Procuring and managing a series of integrated, cost-effective and scalable cloud-based services, through a cloud services platform that enables and supports the storage, processing (e.g., encoding, transcoding), and transit of Digital Services to a diverse market of Devices;
|
|
●
|
Developing and managing a cloud-based services platform that supports a range of Digital Media delivery formats and protocols, including: H.264/AAC, HTTP Dynamic Streaming (HDS), HTTP Live Streaming (HLS), Real-Time Messaging Protocol (RTMP) and Progressive;
|
|
●
|
Developing and managing a digital broadcasting platform that provides data processing, content and channel management, business logic, and publishing capabilities between broadcasting endpoints (i.e., Devices), as well as the cloud services and back-end business systems (e.g., account and user management) supporting the Digital Service, which platform should include the following services: channel ingest, mapping and metadata; user, account, and eligibility entitlements; digital media and data management and transformation; Pairing and publishing digital media to eligible and authenticated subscribers/users; and application processing interface (“API”) management;
|
|
●
|
Rapidly resolving any of a series of service incidents that could “break” one or more of the App(s) and/or materially adversely affect the functioning of the Digital Service, such as: operating system updates, software bugs and patches, problems with upstream vendor systems and/or source feeds, or other incidents anywhere within the Digital Broadcasting Workflow; and
|
|
●
|
Managing complex user and Device entitlements (e.g., conditional access, tokenization, policy management modules, types of encryption, digital rights management) to restrict access to content to authenticated subscribers/users of a Digital Service, across targeted Device types and operating system platforms, in accordance with customer or media and entertainment studio requirements.
|
|
●
|
According to CNET, there will be approximately 24.45 billion Devices connected to the Internet in use by 2020.
|
|
●
|
According to Chetan Sharma Consulting, there are currently more than 10 billion connected Devices in the world today.
|
|
●
|
According to IMS Research, the global shipment of televisions that connect to the Internet is expected to increase from 25% in 2011 to 70% in 2016.
|
|
●
|
According to Apple, Inc.: more than 400 million iOS devices (iPhones, iPod Touches, and iPads) have been sold through June 2012; over 700,000 apps were in the Apple Store as of September 2012, with the average customer using more than 100 apps; the company shipped 47.8 million iPhones in 4Q12, the biggest volume ever in one quarter and a year-to-year increase of 29%.
|
|
●
|
According to Google in September 2012, 500 million Android devices had been sold worldwide, with 1.3 million Android activations made per day.
|
|
●
|
According to comScore, almost 180 million Americans (83.5% of the US Internet audience) watched 36.2 billion videos online in January 2013, and 9.1 billion video ads.
|
|
●
|
According to Cisco’s VNI dated February 6, 2013, video streaming and communications applications such as YouTube, Hulu and Netflix use 45% of data consumption on smartphones and 50% of data consumption on tablets.
|
|
●
|
According to Netflix, as of the period ending December 31, 2012, Netflix’ Internet-based video streaming service has grown to over 33 million global subscribers. Internet-based video services are now available on seven different device types (smartphones, tablets, HDTVs, home theatre systems, etc.), more than 50 different Device platform manufacturers and hundreds of Devices in the U.S.
|
|
●
|
According to Facebook, in September 2012 the site has 604 million mobile users per month, with 470 million users per month accessing the site via the smartphone app.
|
|
●
|
According to Vertic, by 2015 mobile app development projects will outnumber native PC projects by a ratio of 4:1.
|
|
|
·
|
The first two data columns in each table show the dollar results for each period presented.
|
|
|
·
|
The columns entitled “Dollar variance” and “% variance” show the change in results, both in dollars and percentages. These two columns show favorable changes as positive and unfavorable changes as negative. For example, when net sales increase from one period to the next, that change is shown as a positive number in both columns. Conversely, when expenses increase from one period to the next, that change is shown as a negative in both columns.
|
| For the three months ended
June 30,
|
Dollar variance
favorable
|
% variance
favorable
|
||||||||||||||
| 2013 | 2012 | (unfavorable) |
(unfavorable)
|
|||||||||||||
|
Net sales
|
$ | 1,026,187 | $ | 646,427 | $ | 379,760 | 58.7 | % | ||||||||
|
Cost of sales
|
607,792 | 599,696 | (8,096 | ) | (1.4 | %) | ||||||||||
|
Gross profit
|
418,395 | 46,731 | 371,664 | 795.3 | % | |||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, marketing and
advertising
|
99,741 | 201,054 | 101,313 | 50.4 | % | |||||||||||
|
General and administrative
|
440,900 | 359,415 | (81,485 | ) | (22.7 | %) | ||||||||||
|
Total operating expenses
|
540,641 | 560,469 | 19,828 | 3.5 | % | |||||||||||
|
Loss from operations
|
(122,246 | ) | (513,738 | ) | 391,492 | 76.2 | % | |||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
125 | 407 | (282 | ) | (69.3 | %) | ||||||||||
|
Interest expense
|
- | (85 | ) | 85 | 100.0 | % | ||||||||||
|
Other income
|
- | 521 | (521 | ) | (100.0 | %) | ||||||||||
|
Total other income
(expense)
|
125 | 843 | (718 | ) | (85.2 | %) | ||||||||||
|
Loss from operations before
provision for income taxes
|
(122,121 | ) | (512,895 | ) | 390,774 | 76.2 | % | |||||||||
|
Provision for income taxes
|
- | - | - | - | ||||||||||||
|
Net loss
|
$ | (122,121 | ) | $ | (512,895 | ) | $ | 390,774 | 76.2 | % | ||||||
|
|
·
|
The first two data columns in each table show the dollar results for each period presented.
|
|
|
·
|
The columns entitled “Dollar variance” and “% variance” show the change in results, both in dollars and percentages. These two columns show favorable changes as positive and unfavorable changes as negative. For example, when net sales increase from one period to the next, that change is shown as a positive number in both columns. Conversely, when expenses increase from one period to the next, that change is shown as a negative in both columns.
|
|
For the six months ended
June 30,
|
Dollar variance
favorable
|
% variance
favorable
|
||||||||||||||
| 2013 | 2012 | (unfavorable) | (unfavorable) | |||||||||||||
|
Net sales
|
$ | 2,038,294 | $ | 1,598,276 | $ | 440,018 | 27.5 | % | ||||||||
|
Cost of sales
|
1,217,977 | 1,242,975 | 24,998 | 2.0 | % | |||||||||||
|
Gross profit
|
820,317 | 355,301 | 465,016 | 130.9 | % | |||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, marketing and
advertising
|
215,841 | 387,533 | 171,692 | 44.3 | % | |||||||||||
|
General and administrative
|
900,023 | 828,910 | (71,113 | ) | (8.6 | %) | ||||||||||
|
Total operating expenses
|
1,115,864 | 1,216,443 | 100,579 | 8.3 | % | |||||||||||
|
Loss from operations
|
(295,547 | ) | (861,142 | ) | 565,595 | 65.7 | % | |||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
284 | 852 | (568 | ) | (66.7 | %) | ||||||||||
|
Interest expense
|
- | (85 | ) | 85 | 100.0 | % | ||||||||||
|
Other income
|
66,653 | 521 | 66,132 | 12,693.3 | % | |||||||||||
|
Total other income
(expense)
|
66,937 | 1,288 | 65,649 | 5,097.0 | % | |||||||||||
|
Loss from operations before provision for income taxes
|
(228,610 | ) | (859,854 | ) | 631,244 | 73.4 | % | |||||||||
|
Provision for income taxes
|
(800 | ) | (2,400 | ) | 1,600 | 66.7 | % | |||||||||
|
Net loss
|
$ | (229,410 | ) | $ | (862,254 | ) | $ | 632,844 | 73.4 | % | ||||||
|
For the years ended
December 31,
|
Dollar variance
favorable
(unfavorable)
|
% variance
favorable
(unfavorable)
|
||||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
Net sales
|
$
|
3,307,167
|
$
|
2,852,350
|
$
|
454,817
|
15.9
|
%
|
||||||||
|
Cost of sales
|
2,486,388
|
1,702,670
|
(783,718
|
)
|
(46.0
|
)%
|
||||||||||
|
Gross profit
|
820,779
|
1,149,680
|
(328,901
|
)
|
(28.6
|
)%
|
||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, marketing and advertising
|
600,789
|
267,637
|
(333,152
|
)
|
(124.5
|
)%
|
||||||||||
|
General and administrative
|
1,587,445
|
1,164,941
|
(422,504
|
)
|
(36.3
|
)%
|
||||||||||
|
Total operating expenses
|
2,188,234
|
1,432,578
|
(755,656
|
)
|
(52.7
|
)%
|
||||||||||
|
Loss from continuing operations
|
(1,367,455
|
)
|
(282,898
|
)
|
(1,084,557
|
)
|
(383.4
|
)%
|
||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
1,237
|
932
|
305
|
32.7
|
%
|
|||||||||||
|
Interest expense
|
(112
|
)
|
(26,070
|
)
|
25,958
|
99.6
|
%
|
|||||||||
|
Other income
|
195,521
|
–
|
195,521
|
–
|
||||||||||||
|
Organization costs write-off
|
–
|
(790,840
|
)
|
790,840
|
100.0
|
%
|
||||||||||
|
Total other income (expense)
|
196,646
|
(815,978
|
)
|
1,012,624
|
124.1
|
%
|
||||||||||
|
Loss from continuing operations before
provision for income taxes
|
(1,170,809
|
)
|
(1,098,876
|
)
|
(71,933
|
)
|
(6.5
|
)%
|
||||||||
|
Provision for income taxes
|
2,400
|
2,400
|
–
|
–
|
||||||||||||
|
Net loss from continuing operations
|
(1,173,209
|
)
|
(1,101,276
|
)
|
(71,933
|
)
|
(6.5
|
)%
|
||||||||
|
Income from discontinued operations
|
-
|
5,000
|
(5,000
|
)
|
(100.0
|
)%
|
||||||||||
|
Net Loss
|
$
|
(1,173,209
|
)
|
$
|
(1,096,276
|
)
|
$
|
(76,933
|
)
|
(7.0
|
)%
|
|||||
|
Name
|
Age
|
Position
|
|
Paul Summers
|
47
|
Chairman of the Board of Directors and Chief Executive Officer
|
|
Timothy Napoleon
|
38
|
Chief Strategist
|
|
Stephen Smith
|
45
|
Vice President of Network Services and Director
|
|
John Walpuck
|
51
|
COO and CFO
|
|
David Williams
|
49
|
Director
|
|
Konstantin Wilms
|
41
|
Chief Architect
|
|
Name
|
Age
|
Position
|
|
William Boyd
|
71
|
Chairman of the Board
|
|
Rodney M. Tiede
|
51
|
President and Director
|
|
James E. Solomon
|
62
|
Chief Financial Officer and Secretary
|
|
R. Phil Zobrist
|
66
|
Director
|
|
Steven Ledger
|
53
|
Director
|
|
Donald A. Harris
|
60
|
Director
|
|
Paul Summers
|
47
|
Chief Executive Officer, President and Director*
|
|
John Walpuck
|
51
|
Chief Operating Officer, Chief Financial Officer*
|
|
Tim Napoleon
|
38
|
Chief Strategist*
|
|
Konstantin Wilms
|
41
|
Chief Architect*
|
|
Steve Smith
|
45
|
Vice President of Network Services*
|
|
David Williams
|
49
|
Director*
|
|
*Effective as of the effective time of the merger.
|
|
|
·
|
Operations. Broadcast’s revenues decreased approximately 11% from $8,446,082 in 2011 to $7,523,624 in 2012, which was principally the result of decreased services provided for its largest customer in 2012. This customer has more retail locations than all of Broadcast’s other existing customers combined. Broadcast was able to install its proprietary digital signage delivery and management hardware and software, which incorporates portions of Broadcast’s CodecSys software, at approximately 2,500 locations and managed approximately 33,000 screens for this customer as of December 31, 2012. For the first time, Broadcast did not receive a 100% vendor rating by the client. During the twelve months ended December 31, 2012, Broadcast’s license fees revenue increased by $396,847, revenue from studio and production services increased by $137,606 and revenue from web services and other services increased by $142,388. However, these increases in revenues were offset by a decrease in system sales and installation revenue of $1,588,277, almost all of which resulted from fewer work orders from Broadcast’s largest customer.
|
|
|
·
|
CodecSys Milestones. Broadcast’s executive officers also made significant progress on the development of the CodecSys technology. In 2011, Broadcast added Fujitsu North America to its list of technology partners and sales channel partners. Broadcast trained salesmen and sales engineers for Fujitsu as an integral part of Fujitsu’s sales initiative for 2012, which has yielded no significant revenues. Fujitsu joins IBM, Microsoft, and HP as large companies that have included Broadcast’s video compression technology as a video compression solution and have proceeded with sales presentations and testing with their large video customers, which include large broadcasters, cable companies, and satellite companies.
|
|
|
·
|
During 2011 and 2012, Broadcast expanded the installed base of test locations of its CodecSys version 2.0 to over 35 locations consisting principally of large international telecommunication companies and have moved toward contract with most of the test sites.
|
|
|
·
|
In December 2011, Broadcast entered into its first customer agreement with a cable company located in Mexico to utilize CodecSys technology in providing an “over-the-top” product offering to the cable company’s subscribers. CodecSys was installed at the cable company and is operational in providing the service. During 2012, Broadcast continued its development of this opportunity, and although there have not been material revenues generated from the contract, it is important because it represents the first commercial installation of Broadcast’s CodecSys product.
|
|
|
base salary; and
|
|
|
performance-based bonus compensation.
|
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
|
Name and
Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Option
Awards
($)
|
Restricted
Stock
Unit
Awards
($)
|
All Other
Compensation
($)(1)
|
Total
($)
|
|
Rodney M. Tiede
President & Chief Executive
Officer*
|
2012
2011
2010
|
$225,690
250,690
273,078
|
--
--
--
|
--
--
--
|
--
$555,000
--
|
$4,841
7,333
7,333
|
$230,531
813,023
280,411
|
|
James E. Solomon
Chief Financial Officer and
Secretary
|
2012
2011
2010
|
$256,980
256,980
283,270
|
--
--
--
|
--
--
--
|
--
$333,000
--
|
$9,494
10,200
11,331
|
$240,974
600,180
294,601
|
|
(1)
|
The amounts shown in column (g) reflect for each named executive officer matching contributions made by Broadcast to its 401(k) employee retirement plan. The amounts shown in column (g) do not reflect premiums paid by Broadcast for any group health or other insurance policies that apply generally to all salaried employees on a nondiscriminatory basis.
|
|
|
* From and after July 16, 2012, Mr. Tiede served as Broadcast’s president and no officer held the title of chief executive officer.
|
|
Option Awards
|
Stock Awards
|
|||||||
|
Name
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock that
have not
Vested
(#)
|
Market
Value of
shares or
Units of
Stock that
have not
Vested
($)
|
Number of
Unearned
shares,
units or
other
rights that
have not
vested
(#)
|
Market or
payout value
of unearned
shares, units
or other
rights that
have not
vested ($)
|
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
|
Rodney M. Tiede
|
50,000
|
--
|
2.25
|
04/28/2014
|
--
|
--
|
--
|
--
|
|
James E. Solomon
|
75,000
25,000
|
--
--
|
2.25
1.17
|
09/15/2015
12/27/2016
|
--
|
--
|
--
|
--
|
|
|
·
|
salary;
|
|
|
·
|
grants under Broadcast’s stock option and equity plans, subject to the vesting and other terms applicable to such grants;
|
|
|
·
|
amounts contributed and vested under Broadcast’s 401(k) plan; and
|
|
|
·
|
unused vacation pay.
|
|
|
·
|
a lump sum severance payment up to the sum of two years of the base salary;
|
|
|
·
|
any bonus compensation earned, if any; and
|
|
|
·
|
If the change of control event results in Broadcast stockholders exchanging their shares for stock, the executive would receive an amount equal to the per share price paid to stockholders, less the pre-announcement share price, multiplied by 50,000. For example and illustration purposes only, if the share price paid to stockholders were $3.00 and the pre-announcement share price were $1.50, Mr. Tiede and Mr. Solomon would receive an amount equal to $75,000 under this provision.
|
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
|
Name
|
Fees Earned or
Paid in Cash ($) (1)
|
Options/Awards
($)
|
Restricted Stock
Units ($) (2)
|
Total ($)
|
|
William Boyd
|
$27,000
|
--
|
$ 7,000
|
$34,000
|
|
Mark F. Spagnolo(3)
|
27,000
|
--
|
7,000
|
34,000
|
|
Rodney M. Tiede (4)
|
--
|
--
|
--
|
--
|
|
R. Phil Zobrist
|
27,000
|
--
|
7,000
|
34,000
|
|
Steven Ledger
|
27,000
|
7,000
|
34,000
|
|
|
Donald A. Harris (5)
|
6,500
|
--
|
37,500
|
44,000
|
|
|
(1)
|
Of the fees earned, $15,000 was accrued and remained unpaid to each of Messrs. Boyd, Spagnolo, Zobrist and Ledger and $6,500 was accrued and remained unpaid to Mr. Harris at December 31, 2012.
|
|
|
(2)
|
Each of Messrs. Boyd, Spagnolo, Zobrist and Ledger were granted a total of 58,553 restricted stock units with an estimated value of $7,000. Mr. Harris was granted a total of 155,921 restricted stock units with an estimated value of $37,500, including 100,000 restricted stock units upon his appointment to Broadcast’s board of directors.
|
|
|
(3)
|
Mr. Spagnolo resigned from the board of directors effective February 12, 2013.
|
|
|
(4)
|
Mr. Tiede receives no compensation for serving as a director, but is compensated in his capacity as Broadcast’s CEO/President.
|
|
|
(5)
|
Mr. Harris was appointed to Broadcast’s board of directors in June 2012.
|
|
Position
|
Year
|
Salary
($)
(1)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
(2)
|
Non-Equity
Incentive Plan
Compensation
($)
|
All Other
Compensation
($)
(3)(2)
|
Total
($)
|
||||||||||||||||||||||||
|
Paul Summers
|
2012
|
$
|
144,000
|
$
|
0
|
$
|
0
|
$
|
18,000
|
$
|
26,468
|
$
|
188,468
|
|||||||||||||||||||
|
Chief Executive Officer(4)
|
2011
|
$
|
130,000
|
$
|
5,000
|
$
|
0
|
$
|
12,000
|
$
|
28,238
|
$
|
175,238
|
|||||||||||||||||||
|
Tim Napoleon
|
2012
|
$
|
144,000
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
18,000
|
$
|
27,942
|
$
|
189,942
|
|||||||||||||||||
|
Chief Strategist(4)
|
2011
|
$
|
129,932
|
$
|
5,000
|
$
|
0
|
$
|
0
|
$
|
12,000
|
$
|
27,442
|
$
|
174,374
|
|||||||||||||||||
|
John Walpuck,
|
2012
|
$
|
144,000
|
$
|
0
|
$
|
0
|
$
|
84,079
|
$
|
18,000
|
$
|
0
|
$
|
246,079
|
|||||||||||||||||
|
CFO and COO (4)
|
2011
|
$
|
150,000
|
$
|
5,000
|
$
|
0
|
$
|
90,313
|
$
|
12,000
|
$
|
0
|
$
|
257,313
|
|||||||||||||||||
|
(1)
|
Information with respect to employment agreements is set forth in “Executive Employment Agreements, Termination of Employment and Change of Control Arrangements” below.
|
|
(2)
|
The value of equity awards was calculated based on the aggregate grant date fair value of $.17 per share and computed in accordance with FASB ASC Topic 718. For information on assumptions used in calculating such value, see the Financial Statements, Note 7 Stockholders’ Equity -- Stock Options.
|
|
(3)
|
Represents a reimbursement of health insurance costs.
|
|
(4)
|
Assumed office in July 2011 in connection with the Aftermarket Merger.
|
|
Named Executive Officer
|
|
Cash
|
|
Equity/
Performance
Awards
|
|
Pension /
NQDC
|
|
Perquisites /
Benefits
|
|
Tax
Reimburs-
ement
|
|
Total(3)
|
||||||||||||
|
Paul Summers, Chief
Executive Officer
|
|
$ 0
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|||
|
Tim Napoleon, Chief
Strategist
|
|
$ 0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
John Walpuck, CFO and
COO
|
|
$ 0
|
|
|
$
|
0(2)
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
(1)
|
Represents amounts payable by AllDigital, Inc. under its existing agreements with the named executive officers. None of the named executive officers has entered into an employment agreement with Broadcast.
|
|
(2)
|
Because Mr. Walpuck has waived the application of a provision in his employment agreement that would have caused certain unvested options to become exercisable upon closing of the merger, the value of such provisions is reported as zero. Had Mr. Walpuck not waived the application of such accelerated vesting provision, the value would have been reported as $497,556, which represents the value of 695,208 unvested options to purchase AllDigital common stock held by Mr. Walpuck, the vesting of which is accelerated upon the closing of the merger. The value of each such option is determined as the amount by which $1.01, the average closing market price for AllDigital’s common stock over five business days following the announcement of the merger on January 7, 2013 (during which period no actual trading occurred), exceeds the exercise price of the such option. Any options that were not in the money using the average closing price for such five-day period are excluded.
|
|
(3)
|
This amount includes the aggregate dollar value of the sum of all amounts reported in the preceding columns.
|
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||||||||||||||||
|
Name
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock That
Have Not
Vested
(#)
|
Market
Value of
Shares or
Units of
Stock That
Have Not
Vested
($)
|
Equity
Incentive
Plan Awards:
Number of
Unearned
Shares, Units
or Other
Rights That
Have Not
Vested
(#)
|
Equity
Incentive
Plan Awards:
Market or
Payout Value
of Unearned
Shares, Units
or Other
Rights That
Have Not
Vested
($)
|
|||||||||||||||||||||||||
|
John Walpuck
|
906,250
|
593,750
|
(1)
|
-
|
$
|
0.25
|
07/28/2021
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
John Walpuck
|
119,583
|
290,417
|
(2)
|
-
|
$
|
0.25
|
11/02/2021
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
(1)
|
Vest at 31,250 per month through July 2014
|
|
(2)
|
25% vested in October 2011, the balance vest equally over the following 36 months
|
|
Director Compensation
|
||||||||||||||||||||||||||||
|
Name
|
Fees
Earned or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)(1)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
|
David Williams
|
$
|
0
|
$
|
0
|
$
|
12,750
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
12,750
|
||||||||||||||
|
(1)
|
The value of equity awards was calculated based on the aggregate grant date fair value of $.17 per share and computed in accordance with FASB ASC Topic 718. For information on assumptions used in calculating such value, see the Financial Statements, Note 7 Stockholders’ Equity -- Stock Options.
|
|
Number of securities to
be issued upon exercise of
outstanding options,
warrants and rights
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
outstanding securities)
|
|
|
Equity compensation plans
approved by security holders(1)
|
3,368,247
|
$0.92
|
88,200
|
|
Equity compensation plans not
approved by security holders (2)
|
1,422,033
|
$1.45
|
4,290,578
|
|
Total
|
4,790,280
|
$1.06
|
4,378,778
|
|
(1)
|
Broadcast’s 2008 Plan provides for the grant of stock options, stock appreciation rights, restricted stock, and restricted stock units to Broadcast employees, directors and consultants. The plan covers a total of 4,000,000 shares of Broadcast common stock. As of June 30, 2013, restricted stock units covering 285,000 units had been settled through the issuance of common stock and 3,368,247 were outstanding. The plan is administered by Broadcast’s board of directors or compensation committee of the board. Awards may be vested on such schedules determined by the plan administrator. Broadcast anticipates that a significant number of the options outstanding under the 2008 Plan will be terminated in exchange for shares of Broadcast common stock in the exchange offer.
|
|
(2)
|
Broadcast’s long-term incentive plan provides for the grant of stock options, stock appreciation rights and restricted stock to Broadcast employees, directors and consultants. The plan covers a total of 6,000,000 shares of Broadcast common stock. As of June 30, 2013, options to purchase 287,389 shares of common stock had been exercised. All awards must be granted at fair market value on the date of grant. The plan is administered by Broadcast’s board of directors or compensation committee of the board. Awards may be vested on such schedules determined by the plan administrator. Broadcast anticipates that a significant number of the options outstanding under the long-term incentive plan will be terminated in exchange for shares of Broadcast common stock in the exchange offer.
|
|
Report of Independent Registered Public Accounting Firm
|
BF-2
|
|
Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011
|
BF-3
|
|
Consolidated Statements of Operations for the years ended December 31, 2012 and
December 31, 2011
|
BF-4
|
|
Consolidated Statements of Stockholders’ Deficit for the years ended
December 31, 2012 and 2011
|
BF-5
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012
and December 31, 2011
|
BF-6
|
|
Notes to Consolidated Financial Statements
|
BF-7
|
|
Condensed Consolidated Balance Sheets as of December 31, 2012 and June 30, 2013
|
BF-32
|
|
Condensed Consolidated Statements for Operations for the three and six months
ending June 30, 2012 and June 30, 2013
|
BF-33
|
|
Condensed Consolidated Statements of Cash Flows for the six months ending June 30, 2012
and June 30, 2013
|
BF-34
|
|
Notes to Unaudited Consolidated Financial Statements
|
BF-35
|
|
Report of Independent Registered Public Accounting Firm
|
AF-2
|
|
Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011
|
AF-3
|
|
Consolidated Statements of Operations for the years ended December 31, 2012 and
December 31, 2011
|
AF-4
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012
and December 31, 2011
|
AF-5
|
|
Consolidated Statements of Stockholders’ Equity for the years ended
December 31, 2012 and 2011
|
AF-7
|
|
Notes to Consolidated Financial Statements
|
AF-8
|
|
Condensed Consolidated Balance Sheets as of December 31, 2012 and June 30, 2013
|
AF-19
|
|
Condensed Consolidated Statements for Operations for the three and six months
ending June 30, 2012 and June 30, 2013
|
AF-20
|
|
Condensed Consolidated Statements of Cash Flows for the six months ending June 30, 2012
and June 30, 2013
|
AF-21
|
|
Notes to Unaudited Consolidated Financial Statements
|
AF-22
|
|
DEC 31, 2011
|
DEC 31, 2012
|
|||||||
|
ASSETS:
|
||||||||
|
Current Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 961,265 | $ | 394,342 | ||||
|
Restricted cash
|
-- | 140,700 | ||||||
|
Trade accounts receivable, net
|
1,239,903 | 821,608 | ||||||
|
Inventory
|
60,851 | 306,296 | ||||||
|
Prepaid expenses
|
203,973 | 90,067 | ||||||
|
Total current assets
|
2,465,992 | 1,753,013 | ||||||
|
Property and equipment, net
|
1,417,134 | 572,107 | ||||||
|
Other Assets, non current
|
||||||||
|
Debt offering costs
|
123,278 | 42,176 | ||||||
|
Patents, net
|
131,079 | 120,928 | ||||||
|
Deposits and other assets
|
406,004 | 196,292 | ||||||
|
Total other assets, non current
|
660,361 | 359,396 | ||||||
|
Total assets
|
$ | 4,543,487 | $ | 2,684,516 | ||||
|
LIABILITIES AND STOCKHOLDERS DEFICIT
|
||||||||
|
LIABILITIES:
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable
|
$ | 1,252,538 | $ | 2,293,470 | ||||
|
Payroll and related expenses
|
390,206 | 363,568 | ||||||
|
Other accrued expenses
|
175,008 | 299,728 | ||||||
|
Unearned revenue
|
10,449 | 51,335 | ||||||
|
Current portion of notes payable (net of discount of $103,859 and
$947,994, respectively)
|
2,068,016 | 3,102,006 | ||||||
|
Other current obligations
|
1,067,649 | -- | ||||||
|
Derivative valuation
|
3,760,200 | 1,191,269 | ||||||
|
Total current liabilities
|
8,724,066 | 7,301,376 | ||||||
|
Long-term Liabilities
|
||||||||
|
Long-term portion of notes payable (net of discount of $659,496 and $0,
respectively)
|
6,349,445 | -- | ||||||
|
Total long-term liabilities
|
6,349,445 | -- | ||||||
|
Total liabilities
|
15,073,511 | 7,301,376 | ||||||
|
Commitments and contingencies
|
-- | -- | ||||||
|
STOCKHOLDERS’ DEFICIT:
|
||||||||
|
Preferred stock, no par value, 20,000,000 shares authorized; none issued
|
-- | -- | ||||||
|
Common stock, $.05 par value, 180,000,000 shares authorized; 75,975,656
and 107,473,820 shares issued as of December 31, 2011 and December 31,
2012, respectively
|
3,798,783 | 5,373,691 | ||||||
|
Additional paid-in capital
|
96,859,058 | 99,594,490 | ||||||
|
Accumulated deficit
|
(111,187,865 | ) | (109,585,041 | ) | ||||
|
Total stockholders’ deficit
|
(10,530,024 | ) | (4,616,860 | ) | ||||
|
Total liabilities and stockholders’ deficit
|
$ | 4,543,487 | $ | 2,684,516 | ||||
|
For the Year Ended Dec
31, 2011
|
For the Year Ended Dec
31, 2012
|
|||||||
|
Net sales
|
$ | 8,446,082 | $ | 7,523,624 | ||||
|
Cost of sales
|
5,868,601 | 4,819,624 | ||||||
|
Gross profit
|
2,577,481 | 2,704,000 | ||||||
|
Operating expenses:
|
||||||||
|
Administrative and general
|
6,172,794 | 4,546,612 | ||||||
|
Selling and marketing
|
1,277,629 | 1,908,763 | ||||||
|
Research and development
|
2,410,249 | 1,754,163 | ||||||
|
Impairment of assets
|
26,180 | -- | ||||||
|
Depreciation and amortization
|
685,191 | 558,148 | ||||||
|
Total operating expenses
|
10,572,043 | 8,767,686 | ||||||
|
Total operating loss
|
(7,994,562 | ) | (6,063,686 | ) | ||||
|
Other income (expense):
|
||||||||
|
Interest income
|
2,327 | -- | ||||||
|
Interest expense
|
(1,000,072 | ) | (1,542,424 | ) | ||||
|
Gain on derivative valuation
|
11,724,400 | 8,829,748 | ||||||
|
Note conversion offering expense
|
-- | (47,348 | ) | |||||
|
Retirement of debt offering costs
|
-- | (53,150 | ) | |||||
|
Debt conversion costs
|
(476,234 | ) | (1,095,309 | ) | ||||
|
(Loss) gain on extinguishment of debt
|
(954,017 | ) | 1,578,914 | |||||
|
(Loss) gain on sale of assets
|
(362 | ) | 512 | |||||
|
Other income, net
|
2,966 | (4,433 | ) | |||||
|
Total other income
|
9,299,008 | 7,666,510 | ||||||
|
Income before income taxes
|
1,304,446 | 1,602,824 | ||||||
|
Provision for income taxes
|
-- | -- | ||||||
|
Net income
|
$ | 1,304,446 | $ | 1,602,824 | ||||
|
Income per share basic
|
$ | 0.02 | $ | 0.02 | ||||
|
Income per share diluted
|
$ | 0.02 | $ | 0.02 | ||||
|
Weighted average shares basic
|
75,416,916 | 100,798,223 | ||||||
|
Weighted average shares diluted
|
78,098,166 | 106,533,844 | ||||||
|
Common Stock
|
Additional
Paid-in
|
Retained
Earnings
|
Equity | |||||||||||||||||
|
Shares
|
Amount
|
Capital
|
(Deficit)
|
(Deficit)
|
||||||||||||||||
|
Balance, December 31, 2010
|
74,078,153 | $ | 3,703,908 | $ | 92,867,561 | $ | (112,492,311 | ) | $ | (15,920,842 | ) | |||||||||
|
Common stock issued on debt conversion, net of
costs
|
1,307,153 | 65,357 | 1,230,790 | -- | 1,296,147 | |||||||||||||||
|
Common stock issued for interest
|
135,369 | 6,768 | 74,453 | -- | 81,221 | |||||||||||||||
|
Common stock issued for option exercises
|
55,098 | 2,755 | 15,549 | -- | 18,304 | |||||||||||||||
|
Common stock issued for warrant exercises
|
372,272 | 18,614 | 241,386 | -- | 260,000 | |||||||||||||||
|
Common stock issued in exchange for IDI shares
|
27,611 | 1,381 | 9,379 | -- | 10,760 | |||||||||||||||
|
Equity issued for interest
|
-- | -- | 157,400 | -- | 157,400 | |||||||||||||||
|
Stock based compensation
|
-- | -- | 2,262,540 | -- | 2,262,540 | |||||||||||||||
|
Net Income
|
-- | -- | -- | 1,304,446 | 1,304,446 | |||||||||||||||
|
Balance, December 31, 2011
|
75,975,656 | $ | 3,798,783 | $ | 96,859,058 | $ | (111,187,865 | ) | $ | (10,530,024 | ) | |||||||||
|
Common stock issued for 2012 equity financing
and debt restructuring, net of issuance costs
|
25,402,164 | 1,270,108 | 837,726 | -- | 2,107,834 | |||||||||||||||
|
Common stock issued on debt conversion
|
5,600,000 | 280,000 | 1,380,000 | -- | 1,660,000 | |||||||||||||||
|
Common stock issued for services rendered
|
496,000 | 24,800 | 152,513 | -- | 177,313 | |||||||||||||||
|
Amended and restated 6.25% note conversion
feature
|
-- | -- | 81,500 | -- | 81,500 | |||||||||||||||
|
Stock based compensation
|
-- | -- | 283,693 | -- | 283,693 | |||||||||||||||
|
Net Income
|
-- | -- | -- | 1,602,824 | 1,602,824 | |||||||||||||||
|
Balance, December 31, 2012
|
107,473,820 | $ | 5,373,691 | $ | 99,594,490 | $ | (109,585,041 | ) | $ | (4,616,860 | ) | |||||||||
|
For the Year
Ended Dec 31,
2011
|
For the Year
Ended Dec 31,
2012
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net Income
|
$ | 1,304,446 | $ | 1,602,824 | ||||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
1,483,868 | 1,024,754 | ||||||
|
Common stock issued for services
|
-- | 177,313 | ||||||
|
Common stock issued for interest
|
19,634 | -- | ||||||
|
Common stock issued for in process research and development
|
10,760 | -- | ||||||
|
Accretion of discount on convertible notes payable
|
340,377 | 941,225 | ||||||
|
Stock based compensation
|
2,262,540 | 283,693 | ||||||
|
Warrants issued for interest
|
157,400 | -- | ||||||
|
Warrants issued for debt extinguishment costs
|
404,000 | -- | ||||||
|
Warrants issued and expensed for issuance costs
|
-- | 1,095,309 | ||||||
|
Loss (gain) on extinguishment of debt
|
954,017 | (1,578,914 | ) | |||||
|
Expensed note conversion costs
|
-- | 47,348 | ||||||
|
Gain on derivative liability valuation
|
(11,724,400 | ) | (8,829,748 | ) | ||||
|
Loss (gain) on sale of assets
|
362 | (512 | ) | |||||
|
Retirement of debt offering costs
|
-- | 53,150 | ||||||
|
Loss on impairment of assets
|
26,180 | -- | ||||||
|
Allowance for doubtful accounts
|
10,149 | 31,982 | ||||||
|
Changes in assets
|
||||||||
|
Decrease (increase) in accounts receivable
|
(124,997 | ) | 386,313 | |||||
|
Increase in inventories
|
(8,676 | ) | (245,445 | ) | ||||
|
Decrease (increase) in debt offering costs
|
(102,978 | ) | 105,805 | |||||
|
Decrease in prepaid and other assets
|
205,498 | 323,618 | ||||||
|
Changes in liabilities
|
||||||||
|
Increase (decrease) in accounts payable
|
(267,452 | ) | 1,040,932 | |||||
|
Increase in accrued expenses
|
13,823 | 136,682 | ||||||
|
Increase (decrease) in deferred revenues
|
(128,988 | ) | 40,886 | |||||
|
Net cash used in operating activities
|
(5,164,437 | ) | (3,362,785 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of equipment
|
(472,505 | ) | (172,825 | ) | ||||
|
Proceeds from sale of assets
|
1,183 | 3,761 | ||||||
|
Net cash used by investing activities
|
(471,322 | ) | (169,064 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from the exercise of options and warrants
|
18,304 | -- | ||||||
|
Proceeds from equity financing
|
-- | 6,150,000 | ||||||
|
Payments on principal on debt
|
(1,526,834 | ) | (4,017,649 | ) | ||||
|
Equity issuance costs
|
(24,078 | ) | (776,483 | ) | ||||
|
Proceeds from equipment financing
|
700,000 | -- | ||||||
|
Payments for debt extinguishment costs
|
-- | (275,041 | ) | |||||
|
Increase in restricted cash
|
-- | (140,700 | ) | |||||
|
Proceeds from notes payable
|
1,300,000 | 2,024,799 | ||||||
|
Net cash provided by financing activities
|
467,392 | 2,964,926 | ||||||
|
Net decrease in cash and cash equivalents
|
(5,168,367 | ) | (566,923 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
6,129,632 | 961,265 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 961,265 | $ | 394,342 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Interest paid
|
$ | 357,246 | $ | 347,902 | ||||
|
Income taxes paid
|
$ | -- | $ | -- | ||||
|
Year ending
December 31:
|
|
|
2013
|
$11,343
|
|
2014
|
10,121
|
|
2015
|
10,121
|
|
2016
|
10,121
|
|
2017
|
10,121
|
|
For the Year
Ended 2011
|
For the year
Ended 2012
|
|||||||
|
Numerator
|
||||||||
|
Net income
|
$ | 1,304,446 | $ | 1,602,824 | ||||
|
Denominator
|
||||||||
|
Basic weighted average shares outstanding
|
75,416,916 | 100,798,223 | ||||||
|
Effect of dilutive securities:
|
||||||||
|
Stock options and warrants
|
131,250 | 2,510,488 | ||||||
|
Restricted stock units
|
2,550,000 | 3,225,133 | ||||||
|
Diluted weighted average shares outstanding
|
78,098,166 | 106,533,844 | ||||||
|
Net income per common share
|
||||||||
|
Basic
|
$ | 0.02 | $ | 0.02 | ||||
|
Diluted
|
$ | 0.02 | $ | 0.02 | ||||
|
Common
Shares
Issued
|
Number of
A Warrants
|
Value of A
Warrants
|
Value of
B
Warrants
|
Total
Warrant
Value
|
||||||||||||||||
|
Investors
|
24,816,000 | 12,408,000 | $ | 469,464 | $ | 39,387 | $ | 508,851 | ||||||||||||
|
Bridge Loan Conversion
|
1,600,000 | 800,000 | 30,268 | 2,539 | 32,807 | |||||||||||||||
|
Equipment Finance Conversion
|
2,000,000 | 1,000,000 | 37,836 | 3,174 | 41,010 | |||||||||||||||
|
Agency
|
-- | 4,262,400 | 161,270 | 13,531 | 174,801 | |||||||||||||||
|
Total
|
28,416,000 | 18,470,400 | $ | 698,838 | $ | 58,631 | $ | 757,469 | ||||||||||||
|
December 31, 2011
|
December 31, 2012
|
|||||||
|
2012 Secured Convertible Notes
|
-- | 2,428,166 | ||||||
|
Unsecured Convertible Note
|
340,504 | 673,840 | ||||||
|
Amended and Restated Senior 6.25% Convertible Note
|
$ | 6,180,816 | $ | -- | ||||
|
Bridge Loan Note Payable
|
1,196,141 | -- | ||||||
|
Equipment Purchase and Sale Agreement
|
700,000 | -- | ||||||
|
Total
|
8,417,461 | 3,102,006 | ||||||
|
Less Current Portion
|
(2,068,016 | ) | (3,102,006 | ) | ||||
|
Total Long-term
|
$ | 6,349,445 | $ | -- | ||||
|
2013
|
$ | 284,447 | ||
|
2014
|
278,552 | |||
|
2015
|
23,049 | |||
| $ | 586,048 |
|
2011
|
2012
|
|||||||
|
Deferred tax assets
|
||||||||
|
NOL carry-forward
|
$ | 23,862,500 | $ | 25,881,900 | ||||
|
General business credit carry-forwards
|
1,147,000 | 1,158,900 | ||||||
|
Deferred compensation
|
83,500 | 78,500 | ||||||
|
Allowance for doubtful accounts
|
21,000 | 31,600 | ||||||
|
Deferred tax liabilities
|
||||||||
|
Depreciation
|
(173,000 | ) | 61,700 | |||||
|
Valuation allowance
|
(24,941,000 | ) | (27,212,600 | ) | ||||
|
Net deferred tax asset
|
$ | - | $ | - | ||||
|
2011
|
2012
|
|||||||
|
Federal income tax (expense) benefit at statutory rates
|
$ | 1,902,500 | $ | 1,831,600 | ||||
|
State income tax (expense) benefit at statutory rates
|
280,000 | 269,300 | ||||||
|
Change in valuation allowance
|
(2,182,500 | ) | (2,100,900 | ) | ||||
| $ | - | $ | - | |||||
|
Year Ended December 31,
|
|||||||||
|
2012
|
2011
|
||||||||
|
Risk free interest rate
|
1.65 | % | 1.91 | % | |||||
|
Expected life (in years)
|
10.0 | 6.2 | |||||||
|
Expected volatility
|
78.97 | % | 80.89 | % | |||||
|
Expected dividend yield
|
0.00 | % | 0.00 | % | |||||
|
Year Ended December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Risk free interest rate
|
1.16 | % | 2.07 | % | ||||
|
Expected life (in years)
|
5.7 | 5.0 | ||||||
|
Expected volatility
|
82.79 | % | 85.37 | % | ||||
|
Expected dividend yield
|
0.00 | % | 0.00 | % | ||||
|
Options
and
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
|||||||
|
Outstanding at December 31, 2010
|
20,442,170 | 1.13 | ||||||
|
Options granted
|
1,567,900 | 0.91 | ||||||
|
Warrants issued
|
1,697,834 | 0.68 | ||||||
|
Expired
|
(302,054 | ) | 18.67 | |||||
|
Forfeited
|
(2,510,201 | ) | 0.08 | |||||
|
Exercised
|
(455,098 | ) | - | |||||
|
Outstanding at December 31, 2011
|
20,440,551 | 1.10 | ||||||
|
Options granted
|
50,000 | 0.37 | ||||||
|
Warrants issued
|
24,817,900 | 0.33 | ||||||
|
Expired
|
(252,669 | ) | 1.31 | |||||
|
Forfeited
|
(1,658,919 | ) | 1.31 | |||||
|
Exercised
|
- | - | ||||||
|
Outstanding at December 31, 2012
|
43,396,863 | $ | 0.54 | |||||
|
Outstanding
|
Exercisable
|
|||||||||||||||||||||
|
Weighted
Average
Remaining
|
Weighted
Average
|
Weighted
Average
|
||||||||||||||||||||
|
Range of
Exercise Prices
|
Number
Outstanding
|
Contractual
Life (years)
|
Exercise
Price
|
Number
Exercisable
|
Exercise
Price
|
|||||||||||||||||
| $ | 0.17-0.95 | 39,583,684 | 4.36 | $ | 0.47 | 39,207,017 | $ | 0.47 | ||||||||||||||
| 1.00-1.59 | 3,306,679 | 3.20 | 1.04 | 3,248,146 | 1.04 | |||||||||||||||||
| 2.25-4.00 | 506,500 | 3.34 | 2.62 | 506,500 | 2.62 | |||||||||||||||||
| $ | 0.17-4.00 | 43,396,863 | 4.26 | $ | 0.54 | 42,961,663 | $ | 0.54 | ||||||||||||||
|
Restricted
Stock Units
|
Weighted
Average
Grant
Date Fair
Value
|
|||||||
|
Outstanding at December 31, 2010
|
950,000 | 1.61 | ||||||
|
Awarded at fair value
|
1,600,000 | 1.04 | ||||||
|
Canceled/Forfeited
|
-- | -- | ||||||
|
Settled by issuance of stock
|
-- | -- | ||||||
|
Outstanding at December 31, 2011
|
2,550,000 | 1.25 | ||||||
|
Awarded at fair value
|
390,133 | 0.17 | ||||||
|
Canceled/Forfeited
|
-- | -- | ||||||
|
Settled by issuance of stock
|
-- | -- | ||||||
|
Outstanding at December 31, 2012
|
2,940,133 | $ | 1.11 | |||||
|
Vested at December 31, 2012
|
2,940,133 | $ | 1.11 | |||||
|
For the years ended
|
||||||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
General and administrative
|
$ | 185,478 | $ | 2,043,386 | ||||
|
Research and development
|
98,214 | 219,154 | ||||||
|
Total
|
$ | 283,692 | $ | 2,262,540 | ||||
|
2013
|
$118,127
|
|
|
2014
|
62,038
|
|
|
2015
|
567
|
|
|
Total
|
$180,732
|
|
|
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
|
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
|
Significant
|
||||||||||||||||
|
Quoted Prices in
|
Other
|
Significant
|
||||||||||||||
|
Active Markets for
|
Observable
|
Unobservable
|
||||||||||||||
|
Identical Assets
|
Inputs
|
Inputs
|
||||||||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
None
|
-- | -- | -- | -- | ||||||||||||
|
Total assets measured at fair value
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative valuation (1)
|
$ | 1,191,269 | $ | -- | $ | -- | $ | 1,191,269 | ||||||||
|
Total liabilities measured at fair value
|
$ | 1,191,269 | $ | -- | $ | -- | $ | 1,191,269 | ||||||||
|
(1) See Notes 4 & 5 for additional discussion.
|
||||||||||||||||
|
Derivative
|
||||
|
Valuation
|
||||
|
Liability
|
||||
|
Balance at December 31, 2011
|
$ | (3,760,200 | ) | |
|
Total gains or losses (realized and unrealized)
|
||||
|
Included in net income
|
8,829,748 | |||
|
Valuation adjustment
|
-- | |||
|
Purchases, issuances, and settlements, net
|
(6,260,817 | ) | ||
|
Transfers to Level 3
|
-- | |||
|
Balance at December 31, 2012
|
$ | (1,191,269 | ) | |
|
|
·
|
During the year ended December 31, 2012 we issued 586,164 shares our common stock, valued at $222,742 to a placement agency for services rendered related to our 2012 Equity Financing and Debt Restructuring agreement
|
|
|
·
|
During the year ended December 31, 2012, we issued 496,000 shares of our common stock valued at $177,313 to two consultants and one corporation of which (i) 250,000 shares was in consideration for cancellation of a warrant issued for consulting services rendered and (ii) 246,000 was for consulting services rendered.
|
|
|
·
|
During the year ended December 31, 2012, we recognized $1,024,754 in depreciation and amortization expense from the following: (i) $466,606 related to cost of sales for equipment used directly by or for customers, (ii) $547,997 related to equipment other property and equipment, and (iii) $10,151 for patent amortization.
|
|
|
·
|
For the year ended December 31, 2012, an aggregate non-cash expense of $941,225 was recorded for the accretion of our convertible notes of which (i) $501,166 was for the accretion of our 2012 Secured Convertible Note (ii) $333,336 was related to our unsecured convertible note and (iii) $106,723 was for our bridge loan.
|
|
|
·
|
During the year ended December 31, 2011, we granted options to acquire up to 600,000 shares of our common stock valued at $389,000 to two consultants in consideration of consulting services to be rendered by the consultants over a one-year period pursuant to a written consulting agreement. For the year ended December 31, 2011, the value of options is being recognized over the contract period and $364,000 was included in stock based compensation.
|
|
|
·
|
During the year ended December 31, 2011 we issued 135,369 shares our common stock to an individual for interest owed on a debt obligation, valued at $81,221 which was accrued at December 31, 2010.
|
|
|
·
|
During the year ended December 31, 2011 we acquired 414,172 IDI common share equivalents in exchange for 27,611 shares of our common stock valued at $10,760 which was expensed to research and development.
|
|
|
·
|
During the year ended December 31, 2011, we recognized $1,483,868 in depreciation and amortization expense from the following: (i) $798,677 related to cost of sales for equipment used directly by or for customers, (ii) $675,040 related to equipment other property and equipment, and (iii) $10,151 for patent amortization.
|
|
|
·
|
For the year ended December 31, 2011, an aggregate non-cash expense of $340,377 was recorded for the accretion of our convertible notes of which (i) $333,336 was related to our unsecured convertible note and (ii) $7,041 was for our bridge loan.
|
|
|
·
|
On March 21, 2011, the Company, converted $784,292 of its short-term debt into equity through the issuance of common stock and warrants to two lenders at the same unit pricing as the Equity Financing. In consideration of converting the short- term loans on the basis of $1.20 for two shares of common stock plus one warrant at an exercise price of $1.00, the Company issued 1,307,153 shares of common stock and warrants to acquire up to 653,576 shares of common stock, which warrants have a five year term and are exercisable at $1.00 per share. The $784,292 above is net of expense and includes $109,292 of interest of which $89,658 was accrued in the year ended December 31, 2010 and $19,634 which was included as interest expense for the year ended December 31, 2011. The Company’s objective for converting the short-term debt into equity is to conserve cash for further market development.
|
|
|
·
|
In March 2011, we granted to the holder of our senior unsecured convertible note a warrant to acquire 400,000 shares of our common stock at an exercise price of $.05 per share in consideration of a waiver of the holder’s reset provision that allowed us to convert certain short terms loans to equity without causing an adjustment in the conversion price of our senior note. The warrants had a 5-year life from the date of grant, contained full-ratchet anti-dilution price protection provisions and were valued at $404,000 using a Black Scholes pricing model on the date of grant. During the year ended December 31, 2011, the warrant holder exercised these warrants using a cashless provision resulting in the company issuing 372,272 shares of our common stock
|
|
December 31,
2012
|
June 30, 2013
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS:
|
||||||||
|
Current Assets
|
||||||||
|
Cash
|
$ | 394,342 | $ | 686,347 | ||||
|
Restricted cash
|
140,700 | -- | ||||||
|
Trade accounts receivable, net
|
821,608 | 93,379 | ||||||
|
Inventory
|
306,296 | 26,269 | ||||||
|
Prepaid expenses
|
90,067 | 71,443 | ||||||
|
Total current assets
|
1,753,013 | 877,438 | ||||||
|
Property and equipment, net
|
572,107 | 108,225 | ||||||
|
Other Assets, non current
|
||||||||
|
Debt offering costs
|
42,176 | 3,242 | ||||||
|
Patents, net
|
120,928 | 127,382 | ||||||
|
Deposits and other assets
|
196,292 | 115,853 | ||||||
|
Total other assets, non current
|
359,396 | 246,477 | ||||||
|
Total assets
|
$ | 2,684,516 | $ | 1,232,140 | ||||
|
LIABILITIES AND STOCKHOLDERS DEFICIT:
|
||||||||
|
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable
|
$ | 2,293,470 | $ | 1,038,464 | ||||
|
Payroll and related expenses
|
363,568 | 138,924 | ||||||
|
Other accrued expenses
|
299,728 | 470,268 | ||||||
|
Unearned revenue
|
51,335 | 13,539 | ||||||
|
Current portion of notes payable (net of discount of $947,994
and $212,529, respectively)
|
3,102,006 | 5,032,471 | ||||||
|
Derivative valuation
|
1,191,269 | 1,275,275 | ||||||
|
Total current liabilities
|
7,301,376 | 7,968,941 | ||||||
|
Long-term Liabilities
|
||||||||
|
Long-term liabilities
|
-- | -- | ||||||
|
Total long-term liabilities
|
-- | -- | ||||||
|
Total liabilities
|
7,301,376 | 7,968,941 | ||||||
|
Commitments and contingencies
|
||||||||
|
STOCKHOLDERS’ DEFICIT:
|
||||||||
|
Preferred stock, no par value, 20,000,000 shares authorized;
none issued
|
-- | -- | ||||||
|
Common stock, $.05 par value, 180,000,000 shares authorized;
107,473,820 and 110,233,225 shares issued as of December 31,
2012 and June 30, 2013, respectively
|
5,373,691 | 5,511,661 | ||||||
|
Additional paid-in capital
|
99,594,490 | 99,681,351 | ||||||
|
Accumulated deficit
|
(109,585,041 | ) | (111,929,813 | ) | ||||
|
Total stockholders’ deficit
|
(4,616,860 | ) | (6,736,801 | ) | ||||
|
Total liabilities and stockholders’ deficit
|
$ | 2,684,516 | $ | 1,232,140 | ||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||
|
Net sales
|
$ | 1,999,988 | $ | 974,657 | $ | 3,745,085 | $ | 2,455,226 | ||||||||
|
Cost of sales
|
1,345,966 | 796,333 | 2,591,458 | 1,573,902 | ||||||||||||
|
Gross profit
|
654,022 | 178,324 | 1,153,627 | 881,324 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Administrative and general
|
1,259,320 | 642,116 | 2,588,601 | 1,628,325 | ||||||||||||
|
Selling and marketing
|
598,841 | 47,539 | 1,115,240 | 185,008 | ||||||||||||
|
Research and development
|
464,847 | 168,939 | 1,021,414 | 394,313 | ||||||||||||
|
Depreciation and amortization
|
164,043 | 54,016 | 326,675 | 149,880 | ||||||||||||
|
Total operating expenses
|
2,487,051 | 912,610 | 5,051,930 | 2,357,526 | ||||||||||||
|
Total operating loss
|
(1,833,029 | ) | (734,286 | ) | (3,898,303 | ) | (1,476,202 | ) | ||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
1 | -- | 1 | -- | ||||||||||||
|
Interest expense
|
(263,483 | ) | (591,398 | ) | (606,211 | ) | (1,125,183 | ) | ||||||||
|
Gain (loss) on derivative valuation
|
2,959,155 | 709,509 | 4,588,480 | (25,606 | ) | |||||||||||
|
Equity issuance costs related to warrants
|
(18,836 | ) | -- | (1,095,309 | ) | -- | ||||||||||
|
Gain on extinguishment of debt
|
-- | 345,397 | 1,672,575 | 414,484 | ||||||||||||
|
Loss on sale of assets
|
(1,799 | ) | (186,621 | ) | (1,640 | ) | (136,621 | ) | ||||||||
|
Other income , net
|
5,183 | 190 | 2,122 | 4,356 | ||||||||||||
|
Total other income (expense)
|
2,680,221 | 277,077 | 4,560,018 | (868,570 | ) | |||||||||||
|
Profit (loss) before income taxes
|
847,192 | (457,209 | ) | 661,715 | (2,344,772 | ) | ||||||||||
|
Provision for income taxes
|
-- | -- | -- | -- | ||||||||||||
|
Net profit (loss)
|
$ | 847,192 | $ | (457,209 | ) | $ | 661,715 | $ | (2,344,772 | ) | ||||||
|
Net profit (loss) per share – basic
|
$ | 0.01 | $ | (0.00 | ) | $ | 0.01 | $ | (0.02 | ) | ||||||
|
Net profit (loss) per share – diluted
|
$ | 0.01 | $ | (0.00 | ) | $ | 0.01 | $ | (0.02 | ) | ||||||
|
Weighted average shares – basic
|
107,193,974 | 108,284,171 | 94,167,466 | 107,977,505 | ||||||||||||
|
Weighted average shares –diluted
|
114,128,974 | 108,284,171 | 104,042,079 | 107,977,505 | ||||||||||||
|
Six Months Ended
|
||||||||
|
June 30,
|
||||||||
|
2012
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | 661,715 | $ | (2,344,772 | ) | |||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
723,194 | 151,047 | ||||||
|
Common stock issued for services
|
137,500 | 4,200 | ||||||
|
Accretion of discount on convertible notes payable
|
265,636 | 793,865 | ||||||
|
Stock based compensation
|
193,586 | 272 | ||||||
|
Loss on sale of assets
|
1,640 | 136,621 | ||||||
|
Gain on extinguishment of debt
|
(1,672,575 | ) | (414,484 | ) | ||||
|
Gain (loss) on derivative liability valuation
|
(4,588,480 | ) | 25,606 | |||||
|
Warrants issued and expensed for issuance costs
|
1,095,309 | -- | ||||||
|
Allowance for doubtful accounts
|
(5,618 | ) | (28,147 | ) | ||||
|
Changes in assets and liabilities:
|
||||||||
|
Decrease in accounts receivable
|
26,358 | 763,461 | ||||||
|
Decrease (increase) in inventories
|
(270,721 | ) | 17,915 | |||||
|
Decrease in debt offering costs
|
58,907 | 38,934 | ||||||
|
Decrease in prepaid and other assets
|
195,030 | 87,534 | ||||||
|
Increase (decrease) in accounts payable and accrued expenses
|
1,414,189 | (246,728 | ) | |||||
|
Decrease in deferred revenues
|
(9,009 | ) | (37,796 | ) | ||||
|
Net cash used in operating activities
|
(1,773,339 | ) | (1,052,472 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of equipment
|
(142,699 | ) | -- | |||||
|
Proceeds from the sale of assets
|
750 | 75,423 | ||||||
|
Net cash used by investing activities
|
(141,949 | ) | 75,423 | |||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from equity financing
|
6,150,000 | 425,000 | ||||||
|
Proceeds from debt financing
|
-- | 770,000 | ||||||
|
Principal payments on debt
|
(3,741,194 | ) | -- | |||||
|
Equity issuance costs
|
(776,483 | ) | -- | |||||
|
Decrease in restricted cash
|
-- | 140,700 | ||||||
|
Payments for debt extinguishment and related costs
|
(275,041 | ) | (66,646 | ) | ||||
|
Net cash provided by financing activities
|
1,357,282 | 1,269,054 | ||||||
|
Net increase (decrease) in cash
|
(558,006 | ) | 292,005 | |||||
|
Cash beginning of period
|
961,265 | 394,342 | ||||||
|
Cash end of period
|
$ | 403,259 | $ | 686,347 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Interest paid
|
$ | 248,643 | $ | 65,700 | ||||
|
Income taxes paid
|
$ | -- | $ | -- | ||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||
|
Numerator
|
||||||||||||||||
|
Net income (loss)
|
$ | 847,192 | $ | (457,209 | ) | $ | 661,715 | $ | (2,344,772 | ) | ||||||
|
Effect on earnings of dilutive convertible debt
|
(225,266 | ) | -- | 233,068 | -- | |||||||||||
|
Net income (loss) plus assumed conversions
|
621,926 | (457,209 | ) | 894,783 | (2,334,772 | ) | ||||||||||
|
Denominator
|
||||||||||||||||
|
Basic weighted average shares outstanding
|
107,193,974 | 108,284,171 | 94,167,466 | 107,977,505 | ||||||||||||
|
Effect of dilutive securities:
|
||||||||||||||||
|
Stock options and warrants
|
-- | -- | 2,939,613 | -- | ||||||||||||
|
Restricted stock units
|
2,935,000 | -- | 2,935,000 | -- | ||||||||||||
|
Convertible debt
|
4,000,000 | -- | 4,000,000 | -- | ||||||||||||
|
Diluted weighted average shares outstanding
|
114,128,974 | 108,284,171 | 104,042,079 | 107,977,505 | ||||||||||||
|
Net income (loss) per common share
|
||||||||||||||||
|
Basic
|
$ | 0.01 | $ | (0.00 | ) | $ | 0.01 | $ | (0.02 | ) | ||||||
|
Diluted
|
$ | 0.01 | $ | (0.00 | ) | $ | 0.01 | $ | (0.02 | ) | ||||||
|
Six Months Ended June
30, 2012
|
|
|
Risk free interest rate
|
1.82%
|
|
Expected life (in years)
|
10.0
|
|
Expected volatility
|
77.78%
|
|
Expected dividend yield
|
0.00%
|
|
Six Months Ended
June 30, 2012
|
Six Months Ended
June 30, 2013
|
|
|
Risk free interest rate
|
1.32%
|
0.65%
|
|
Expected life (in years)
|
5.99
|
4.42
|
|
Expected volatility
|
85.65%
|
90.68%
|
|
Expected dividend yield
|
0.00%
|
0.00%
|
| For the three months ended
June 30,
|
For the six months ended
June 30,
|
|||||||||||||||
|
2012
|
2013
|
2012
|
2013
|
|||||||||||||
|
General and administrative
|
$ | 61,098 | $ | (2,552 | ) | $ | 120,228 | $ | 272 | |||||||
|
Research and development
|
36,322 | -- | 73,357 | -- | ||||||||||||
|
Total
|
$ | 97,420 | $ | (2,552 | ) | $ | 193,585 | $ | 272 | |||||||
|
2013
|
$ | 28,334 | ||
|
2014
|
30,625 | |||
|
Total
|
$ | 58,959 | ||
|
Options
and
Warrants
Outstanding
|
Weighted
Average
Exercise
Price
|
|||||||
|
Outstanding at December 31, 2012
|
43,396,863 | $ | 0.54 | |||||
|
Options granted
|
-- | -- | ||||||
|
Warrants issued
|
850,000 | 0.25 | ||||||
|
Expired
|
(448,094 | ) | 1.05 | |||||
|
Forfeited
|
(506,800 | ) | 1.41 | |||||
|
Exercised
|
-- | -- | ||||||
|
Outstanding at June 30, 2013
|
43,291,969 | $ | 0.48 | |||||
|
Outstanding
|
Exercisable
|
|||||||||||||||||||
|
Weighted
Average
Remaining
|
Weighted
Average
|
Weighted
Average
|
||||||||||||||||||
|
Range of
Exercise Prices
|
Number
Outstanding
|
Contractual
Life (years)
|
Exercise
Price
|
Number
Exercisable
|
Exercise
Price
|
|||||||||||||||
| $ | 0.25-0.95 | 40,124,414 | 3.84 | $ | 0.42 | 39,957,747 | $ | 0.42 | ||||||||||||
| 1.00-1.59 | 2,823,055 | 3.12 | 1.04 | 2,803,222 | 1.04 | |||||||||||||||
| 2.25-4.00 | 344,500 | 2.52 | 2.54 | 344,500 | 2.54 | |||||||||||||||
| $ | 0.25-4.00 | 43,291,969 | 3.78 | $ | 0.48 | 43,105,469 | $ | 0.48 | ||||||||||||
|
Restricted
Stock Units
|
Weighted
Average
Grant
Date Fair
Value
|
|||||||
|
Outstanding at December 31, 2012
|
2,940,133 | $ | 1.11 | |||||
|
Awarded at fair value
|
686,667 | 0.08 | ||||||
|
Canceled/Forfeited
|
-- | -- | ||||||
|
Settled by issuance of stock
|
(258,553 | ) | 0.82 | |||||
|
Outstanding at June 30, 2013
|
3,368,247 | $ | 0.92 | |||||
|
Vested at June 30, 2013
|
3,368,247 | $ | 0.92 | |||||
|
Year ending
December 31:
|
||||
|
2013
|
$ | 11,343 | ||
|
2014
|
$ | 10,121 | ||
|
2015
|
$ | 10,121 | ||
|
2016
|
$ | 10,121 | ||
|
2017
|
$ | 10,121 | ||
|
December 31, 2012
|
June 30, 2013
|
|||||||
|
2012 Secured Convertible Notes
|
$ | 2,428,166 | $ | 3,421,963 | ||||
|
Unsecured Convertible Note
|
673,840 | 840,508 | ||||||
|
2013 Accounts Receivable Purchase Agreement
|
-- | 750,000 | ||||||
|
Interest Promissory Note
|
-- | 20,000 | ||||||
|
Total
|
3,102,006 | 5,032,471 | ||||||
|
Less Current Portion
|
(3,102,006 | ) | (5,032,471 | ) | ||||
|
Total Long-term
|
$ | -- | $ | -- | ||||
|
Common
Shares
Issued
|
Number of
A Warrants
|
Value of A
Warrants
|
Value of
B
Warrants
|
Total
Warrant
Value
|
||||||||||||||||
|
Investors
|
24,816,000 | 12,408,000 | $ | 487,095 | $ | 39,387 | $ | 526,482 | ||||||||||||
|
Bridge Loan Conversion
|
1,600,000 | 800,000 | 31,405 | 2,539 | 33,944 | |||||||||||||||
|
Equipment Finance Conversion
|
2,000,000 | 1,000,000 | 39,257 | 3,174 | 42,431 | |||||||||||||||
|
Agency
|
-- | 4,262,400 | 167,327 | 13,531 | 180,858 | |||||||||||||||
|
Total
|
28,416,000 | 18,470,400 | $ | 725,084 | $ | 58,631 | $ | 783,715 | ||||||||||||
|
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
|
Significant
|
||||||||||||||||
|
Quoted Prices in
|
Other
|
Significant
|
||||||||||||||
|
Active Markets for
|
Observable
|
Unobservable
|
||||||||||||||
|
Identical Assets
|
Inputs
|
Inputs
|
||||||||||||||
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
None
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
|
Total assets measured at fair value
|
$ | -- | $ | -- | $ | -- | $ | -- | ||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative valuation (1)
|
$ | 1,275,275 | $ | -- | $ | -- | $ | 1,275,275 | ||||||||
|
Total liabilities measured at fair value
|
$ | 1,275,275 | $ | -- | $ | -- | $ | 1,275,275 | ||||||||
|
(1) See Notes 6 & 7 for additional discussion.
|
||||||||||||||||
|
Derivative
|
||||
|
Valuation
|
||||
|
Liability
|
||||
|
Balance at December 31, 2012
|
$ | (1,191,269 | ) | |
|
Total gains or losses (realized and unrealized)
|
||||
|
Included in net loss
|
(25,606 | ) | ||
|
Valuation adjustment
|
-- | |||
|
Purchases, issuances, and settlements, net
|
(58,400 | ) | ||
|
Transfers to Level 3
|
-- | |||
|
Balance at June 30, 2013
|
$ | (1,275,275 | ) | |
|
Report of Independent Registered Public Accounting Firm
|
AF-2
|
|
Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011
|
AF-3
|
|
Consolidated Statements of Operations for the years ended December 31, 2012 and
December 31, 2011
|
AF-4
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2012
and December 31, 2011
|
AF-5
|
|
Consolidated Statements of Stockholders’ Equity for the years ended
December 31, 2012 and 2011
|
AF-7
|
|
Notes to Consolidated Financial Statements
|
AF-8
|
|
Condensed Consolidated Balance Sheets as of December 31, 2012 and June 30, 2013
|
AF-19
|
|
Condensed Consolidated Statements for Operations for the three and six months ending
June 30, 2012 and June 30, 2013
|
AF-20
|
|
Condensed Consolidated Statements of Cash Flows for the six months ending
June 30, 2013 and June 30, 2013
|
AF-21
|
|
Notes to Unaudited Consolidated Financial Statements
|
AF-22
|
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash and cash equivalents
|
$ | 462,761 | $ | 998,853 | ||||
|
Accounts receivable, net of allowance of $0 and $0
|
122,064 | 109,556 | ||||||
|
Deferred costs
|
- | 11,680 | ||||||
|
Prepaid expenses and other current assets
|
53,362 | 38,999 | ||||||
|
Total current assets
|
638,187 | 1,159,088 | ||||||
|
Property and Equipment, net
|
80,311 | 88,467 | ||||||
|
Other Assets
|
||||||||
|
Deposits
|
11,164 | 11,164 | ||||||
|
Intangibles – domain name
|
19,750 | 11,250 | ||||||
|
Total assets
|
$ | 749,412 | $ | 1,269,969 | ||||
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 520,308 | $ | 289,302 | ||||
|
Deferred revenue
|
347,773 | 212,781 | ||||||
|
Total current liabilities
|
868,081 | 502,083 | ||||||
|
Commitments and Contingencies (Note 6)
|
||||||||
|
Stockholders’ Equity (Deficit)
|
||||||||
|
Preferred stock, $0.001 par value, 10,000,000 shares
authorized, none and none issued and outstanding, respectively |
- | - | ||||||
|
Common stock, $0.001 par value, 90,000,000 shares
authorized, 25,440,728 and 25,390,728 issued and outstanding, respectively |
25,441 | 25,391 | ||||||
|
Additional paid-in capital
|
2,277,132 | 1,990,528 | ||||||
|
Accumulated deficit
|
(2,421,242 | ) | (1,248,033 | ) | ||||
|
Total stockholders’ equity (deficit)
|
(118,669 | ) | 767,886 | |||||
|
Total liabilities and stockholders’ equity
(deficit) |
$ | 749,412 | $ | 1,269,969 | ||||
|
ALLDIGITAL HOLDINGS, INC.
|
||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
|
Year Ended December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Net sales
|
$ | 3,307,167 | $ | 2,852,350 | ||||
|
Cost of sales
|
2,486,388 | 1,702,670 | ||||||
|
Gross profit
|
820,779 | 1,149,680 | ||||||
|
Operating expenses
|
||||||||
|
Selling, marketing, and advertising
|
600,789 | 267,637 | ||||||
|
General and administrative
|
1,587,445 | 1,164,941 | ||||||
|
Total operating expenses
|
2,188,234 | 1,432,578 | ||||||
|
Operating loss
|
(1,367,455 | ) | (282,898 | ) | ||||
|
Other income (expense)
|
||||||||
|
Interest income
|
1,237 | 932 | ||||||
|
Interest expense
|
(112 | ) | (26,070 | ) | ||||
|
Organization costs writeoff
|
- | (790,840 | ) | |||||
|
Other income
|
195,521 | - | ||||||
|
Total other income (expense)
|
196,646 | (815,978 | ) | |||||
|
Loss from continuing operations before
provision for income taxes |
(1,170,809 | ) | (1,098,876 | ) | ||||
|
Provision for income taxes
|
2,400 | 2,400 | ||||||
|
Net loss from continuing operations
|
(1,173,209 | ) | (1,101,276 | ) | ||||
|
Income from discontinued operations
|
- | 5,000 | ||||||
|
Net loss
|
$ | (1,173,209 | ) | $ | (1,096,276 | ) | ||
|
Basic and diluted net loss from continuing
operations per share |
$ | (0.05 | ) | $ | (0.05 | ) | ||
|
Net income from discontinued operations
per share |
$ | 0.00 | $ | 0.00 | ||||
|
Basic and diluted net loss per share
|
$ | (0.05 | ) | $ | (0.05 | ) | ||
|
Basic and diluted weighted-average shares
outstanding |
25,405,892 | 21,148,125 | ||||||
|
Years Ended December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash Flows From Operating Activities
|
||||||||
|
Net loss
|
$ | (1,173,209 | ) | $ | (1,096,276 | ) | ||
|
Adjustments to reconcile net profit (loss) to net
cash provided by (used in) operating activities: |
||||||||
|
Depreciation and amortization
|
40,812 | 18,527 | ||||||
|
Stock based compensation
|
271,604 | 132,154 | ||||||
|
Warrants issued for services
|
2,550 | 33,150 | ||||||
|
Provision for doubtful accounts
|
34,072 | - | ||||||
|
Stock and warrants issued for services
|
- | 20,700 | ||||||
|
Organization costs
|
- | 790,840 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(46,580 | ) | (66,998 | ) | ||||
|
Deferred costs
|
11,680 | 86,994 | ||||||
|
Prepaid expenses and other current assets
|
(14,363 | ) | (27,943 | ) | ||||
|
Other assets
|
- | (11,164 | ) | |||||
|
Deferred revenue
|
134,992 | 69,658 | ||||||
|
Accounts payable and accrued expenses
|
231,006 | 199,424 | ||||||
|
Net cash provided by (used in) operating
activities
|
(507,436 | ) | 149,066 | |||||
|
Cash Flows From Investing Activities
|
||||||||
|
Purchase of property and equipment
|
(32,656 | ) | (101,522 | ) | ||||
|
Payment for intangible – domain name
|
(8,500 | ) | - | |||||
|
Cash received in acquisition
|
- | 1,678 | ||||||
|
Net cash used in investing activities
|
(41,156 | ) | (99,844 | ) | ||||
|
Cash Flows From Financing Activities
|
||||||||
|
Proceeds from issuance of notes payable – bridge
|
- | 200,000 | ||||||
|
Issuance of common stock
|
- | 481,650 | ||||||
|
Proceeds from exercise of stock options
|
12,500 | - | ||||||
|
Net cash provided by financing activities
|
12,500 | 681,650 | ||||||
|
Net Increase (Decrease) in Cash and Cash
Equivalents
|
(536,092 | ) | 730,872 | |||||
|
Cash and Cash Equivalents – beginning of period
|
998,853 | 267,981 | ||||||
|
Cash and Cash Equivalents – end of year
|
$ | 462,761 | $ | 998,853 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$ | 112 | $ | 453 | ||||
|
Income taxes paid
|
$ | 2,400 | $ | 2,400 | ||||
|
|
·
|
Issued 15,000 warrants for services valued at $2,550.
|
|
|
·
|
Issued 210,000 warrants for services valued at $33,150.
|
|
|
·
|
Converted $500,000 in bridge notes payable and $28,582 in accrued interest into 2,114,332 shares of common stock and 1,057,166 warrants.
|
|
|
·
|
Converted $10,700 in a note payable into 42,800 shares of common stock and 21,400 warrants.
|
|
|
·
|
Converted $10,000 in accrued expenses into 40,000 shares of common stock and 20,000 warrants.
|
|
|
·
|
Recorded $790,840 in organization costs in the Aftermarket Merger.
|
|
|
·
|
Converted $47,500 in accrued expenses into 190,000 shares of common stock and 95,000 warrants.
|
|
Preferred Stock
|
Common Stock
|
Additional
Paid-in
|
Accumulated | |||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
|
BALANCE – December 31, 2010
|
- | $ | - | 18,000,000 | $ | 3,000 | $ | - | $ | (151,757 | ) | $ | (148,757 | ) | ||||||||||||||
|
Shares issued for conversion of pre-
merger Aftermarket Enterprises shares,
$0.001 per share
|
– | – | 3,076,996 | 18,077 | 751,105 | – | 769,182 | |||||||||||||||||||||
|
Shares issued for conversion of bridge
notes and accrued interest, $0.25 per
share
|
– | – | 2,114,332 | 2,114 | 526,468 | – | 528,582 | |||||||||||||||||||||
|
Shares issued in private placement,
$0.25 share
|
– | – | 1,926,600 | 1,927 | 479,723 | – | 481,650 | |||||||||||||||||||||
|
Conversion of accrued expenses to officer, $0.25 per share
|
– | – | 190,000 | 190 | 47,310 | – | 47,500 | |||||||||||||||||||||
|
Conversion of note payable, $0.25 per
share |
– | – | 42,800 | 43 | 10,657 | – | 10,700 | |||||||||||||||||||||
|
Shares issued for services, $0.25 per
share
|
– | – | 40,000 | 40 | 9,960 | – | 10,000 | |||||||||||||||||||||
|
Warrants issued for services
|
– | – | – | – | 33,150 | – | 33,150 | |||||||||||||||||||||
|
Stock based compensation
|
– | – | – | – | 132,155 | – | 132,155 | |||||||||||||||||||||
|
Net loss
|
– | – | – | – | – | (1,096,276 | ) | (1,096,276 | ) | |||||||||||||||||||
|
BALANCE – December 31, 2011
|
– | $ | – | 25,390,728 | $ | 25,391 | $ | 1,990,528 | $ | (1,248,033 | ) | $ | 767,886 | |||||||||||||||
|
Warrants issued for services
|
– | – | – | – | 2,550 | – | 2,550 | |||||||||||||||||||||
|
Shares issued for exercise of options
|
50,000 | 50 | 12,450 | 12,500 | ||||||||||||||||||||||||
|
Stock based compensation
|
– | – | – | – | 271,604 | – | 271,604 | |||||||||||||||||||||
|
Net loss
|
– | – | – | – | – | (1,173,209 | ) | (1,173,209 | ) | |||||||||||||||||||
|
BALANCE – December 31, 2012
|
– | $ | – | 25,440,728 | $ | 25,441 | $ | 2,277,132 | $ | (2,421,242 | ) | $ | (118,669 | ) | ||||||||||||||
|
Level Input:
|
Input Definition:
|
|
|
Level 1
|
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
|
|
|
Level 2
|
Inputs, other than quoted prices included in Level I, that are observable for the asset or liability through corroboration with market data at the measurement date.
|
|
|
Level 3
|
Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.
|
|
Furniture and fixtures
|
5 years
|
|
Computer equipment
|
3 years
|
|
Software
|
3 years
|
|
Signs
|
3 years
|
|
December 31, 2012
|
December 31,
2011
|
|||||||
|
Furniture and fixtures
|
$ | 11,618 | $ | 5,451 | ||||
|
Computer equipment
|
80,771 | 56,332 | ||||||
|
Signs
|
2,050 | - | ||||||
|
Software
|
45,833 | 45,833 | ||||||
|
Less accumulated depreciation and amortization
|
(59,961 | ) | (19,149 | ) | ||||
| $ | 80,311 | $ | 88,467 | |||||
|
December 31, 2012
|
December 31, 2011
|
|||||||
|
Accounts payable
|
$ | 252,793 | $ | 108,222 | ||||
|
Accrued personnel costs
|
155,243 | 170,365 | ||||||
|
Accrued professional fees
|
45,847 | 6,604 | ||||||
|
Other
|
66,425 | 4,111 | ||||||
| $ | 520,308 | $ | 289,302 | |||||
|
Year ended
|
||||
|
December 31,
|
||||
|
2013
|
$ | 188,207 | ||
|
2014
|
$ | 222,009 | ||
|
2015
|
$ | 8,006 | ||
|
Total
|
$ | 418,222 | ||
|
|
·
|
designate in whole or in part, the powers, preferences, limitations, and relative rights, of any class of shares before the issuance of any shares of that class;
|
|
|
·
|
create one or more series within a class of shares, fix the number of shares of each such series, and designate, in whole or part, the powers, preferences, limitations, and relative rights of the series, all before the issuance of any shares of that series;
|
|
|
·
|
alter or revoke the powers, preferences, limitations, and relative rights granted to or imposed upon any wholly unissued class of shares or any wholly unissued series of any class of shares; or
|
|
|
·
|
increase or decrease the number of shares constituting any series, the number of shares of which was originally fixed by the Board of Directors, either before or after the issuance of shares of the series; provided that, the number may not be decreased below the number of shares of the series then outstanding, or increased above the total number of authorized shares of the applicable class of shares available for designation as a part of the series.
|
|
|
·
|
Have the effect of delaying or preventing a change in control of the Company;
|
|
|
·
|
Discourage bids for the common stock at a premium over the market price of the common stock; and
|
|
|
·
|
Adversely affect the market price of, and the voting and other rights of the holders of our common stock.
|
|
Shares
|
Weighted-
average
exercise price
|
Average
remaining
contractual term -
years
|
Aggregate
intrinsic value
|
|||||||||||||
|
Outstanding,
December 31, 2010
|
- | $ | - | - | - | |||||||||||
|
Granted
|
4,500,000 | $ | 0.25 | 9.64 | ||||||||||||
|
Forfeited
|
(150,000 | ) | ||||||||||||||
|
Outstanding,
December 31, 2011
|
4,350,000 | $ | 0.25 | 9.63 | - | |||||||||||
|
Granted
|
1,101,000 | $ | 0.43 | 9.32 | - | |||||||||||
|
Exercised
|
(50,000 | )5 | $ | 0.25 | 9.63 | - | ||||||||||
|
Forfeited
|
(791,000 | ) | ||||||||||||||
|
Outstanding,
December 31, 2012
|
4,610,000 | $ | 0.26 | 8.70 | - | |||||||||||
|
Exercisable:
December 31, 2012
|
2,070,597 | $ | 0.25 | 8.66 | - | |||||||||||
|
|
Year Ended December 31,
|
|||||||
|
|
2012
|
|
2011
|
|||||
|
Dividend yield
|
|
—
|
|
|
—
|
|
||
|
Risk-free interest rate
|
|
1.49% to 2.00%
|
|
1.88% to 2.98%
|
||||
|
Volatility
|
|
196%
|
|
|
196%
|
|
||
|
Expected life (in years)
|
|
6 – 6.5
|
|
|
6 – 6.5
|
|
||
|
Weighted average grant date fair value per share of options
granted
|
|
$0.41
|
|
|
$0.17
|
|
||
|
Shares
|
Weighted-average
exercise price
|
|||||||
|
Outstanding – December 31, 2010
|
- | $ | - | |||||
|
Granted
|
3,892,274 | 0.49 | ||||||
|
Forfeited
|
- | - | ||||||
|
Exercised
|
- | - | ||||||
|
Outstanding – December 31, 2011
|
3,892,274 | $ | 0.49 | |||||
|
Forfeited
|
- | - | ||||||
|
Exercised
|
- | - | ||||||
|
Outstanding – December 31, 2012
|
3,892,274 | $ | 0.49 | |||||
|
Exercisable – December 31, 2012
|
3,892,274 | $ | 0.49 | |||||
|
Outstanding
|
Exercisable
|
|||||||||
|
Range of
exercise
prices
|
Number of
warrants
outstanding
|
Weighted-average
remaining contractual
life (in years)
|
Weighted-average
exercise price
|
Number of
warrants
exercisable
|
Weighted-average
exercise price
|
|||||
|
$0.25
|
150,000
|
3.66
|
$0.25
|
150,000
|
$0.25
|
|||||
|
$0.275
|
60,000
|
3.58
|
$0.275
|
60,000
|
$0.275
|
|||||
|
$0.50
|
3,682,274
|
1.68
|
$0.50
|
3,682,274
|
$0.50
|
|||||
|
$0.25 - $0.50
|
3,892,274
|
1.78
|
$0.49
|
3,892,274
|
$0.49
|
|||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current
|
$
|
1,600
|
$
|
1,600
|
||||
|
Deferred
|
-
|
-
|
||||||
|
Total
|
$
|
1,600
|
$
|
1,600
|
||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Computed "expected" tax provision (benefit)
|
$
|
(398,000
|
)
|
$
|
(369,000)
|
|||
|
Income taxes resulting from expenses not deductible for tax purposes
|
4,700
|
3,000
|
||||||
|
Stock compensation
|
92,300
|
44,000
|
||||||
|
Org cost impairment
|
-
|
269,000
|
||||||
|
Change in the valuation allowance for deferred tax assets net of return to
provision adjustment
|
301,600
|
53,600
|
||||||
|
State and local income taxes, net of tax benefit
|
1,000
|
1,000
|
||||||
|
Total
|
$
|
1,600
|
$
|
1,600
|
||||
|
December 31,
|
||||||||
|
2012
|
2011
|
|||||||
|
Current deferred tax assets
|
||||||||
|
Accrued expenses
|
$
|
30,400
|
$
|
50,000
|
||||
|
Deferred compensation
|
18,100
|
18,000
|
||||||
|
Other
|
700
|
500
|
||||||
|
Valuation allowance
|
(49,200
|
)
|
(68,500)
|
|||||
|
Net current deferred tax assets
|
$ |
-
|
$ |
-
|
||||
|
Long-term deferred tax assets
|
||||||||
|
Net operating loss carryforward
|
$
|
542,000
|
$
|
210,000
|
||||
|
Depreciation and amortization
|
300
|
(40,000)
|
||||||
|
Valuation allowance
|
(542,300
|
)
|
(170,000
|
)
|
||||
|
Net deferred tax assets
|
$
|
-
|
$
|
-
|
||||
|
June 30, 2013
(unaudited)
|
December 31,
2012
|
|||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
912,400
|
$
|
462,761
|
||||
|
Accounts receivable, net of allowance of $0 and $0
|
107,728
|
122,064
|
||||||
|
Prepaid expenses and other current assets
|
55,641
|
53,362
|
||||||
|
Total current assets
|
1,075,769
|
638,187
|
||||||
|
Property and Equipment, net
|
97,811
|
80,311
|
||||||
|
Other Assets
|
||||||||
|
Deposits
|
11,164
|
11,164
|
||||||
|
Intangibles – domain names
|
19,750
|
19,750
|
||||||
|
Total assets
|
$
|
1,204,494
|
$
|
749,412
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued expenses
|
$
|
603,099
|
$
|
520,308
|
||||
|
Deferred revenue
|
861,791
|
347,773
|
||||||
|
Total current liabilities
|
1,464,890
|
868,081
|
||||||
|
Stockholders’ Equity
|
||||||||
|
Preferred stock, $0.001 par value, 10,000,000 shares
authorized, none and none issued and outstanding, respectively |
-
|
-
|
||||||
|
Common stock, $0.001 par value, 90,000,000 shares
authorized, 25,444,728 and 25,440,728 issued and outstanding, respectively |
25,445
|
25,441
|
||||||
|
Additional paid-in capital
|
2,364,811
|
2,277,132
|
||||||
|
Accumulated deficit
|
(2,650,652
|
)
|
(2,421,242
|
)
|
||||
|
Total stockholders’ equity
|
(260,396
|
)
|
(118,669
|
)
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
1,204,494
|
$
|
749,412
|
||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Net sales
|
$
|
1,026,187
|
$
|
646,427
|
$
|
2,038,294
|
$
|
1,598,276
|
||||||||
|
Cost of sales
|
607,792
|
599,696
|
1,217,977
|
1,242,975
|
||||||||||||
|
Gross profit
|
418,395
|
46,731
|
820,317
|
355,301
|
||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, marketing, and
advertising
|
99,741
|
201,054
|
215,841
|
387,533
|
||||||||||||
|
General and administrative
|
440,900
|
359,415
|
900,023
|
828,910
|
||||||||||||
|
Total operating
expenses
|
540,641
|
560,469
|
1,115,864
|
1,216,443
|
||||||||||||
|
Loss from operations
|
(122,246
|
)
|
(513,738
|
)
|
(295,547
|
)
|
(861,142
|
)
|
||||||||
|
Other income (expense)
|
||||||||||||||||
|
Interest income
|
125
|
407
|
284
|
852
|
||||||||||||
|
Interest expense
|
-
|
(85
|
)
|
-
|
(85
|
)
|
||||||||||
|
Other income
|
-
|
521
|
66,653
|
521
|
||||||||||||
|
Total other income
(expense)
|
125
|
843
|
66,937
|
1,288
|
||||||||||||
|
Loss from operations before
provision for income taxes
|
(122,121
|
)
|
(512,895
|
)
|
(228,610
|
)
|
(859,854
|
)
|
||||||||
|
Provision for income taxes
|
-
|
-
|
(800
|
)
|
(2,400
|
)
|
||||||||||
|
Net loss
|
$
|
(122,121
|
)
|
$
|
(512,895
|
)
|
$
|
(229,410
|
)
|
$
|
(862,254
|
)
|
||||
|
Basic and diluted net loss per
share
|
$
|
(0.00
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
||||
|
Basic and diluted weighted-
average shares outstanding
|
25,444,728
|
25,390,728
|
25,444,419
|
25,390,728
|
||||||||||||
|
Six Months Ended June 30,
|
||||||||
|
2013
|
2012
|
|||||||
|
Cash Flows From Operating Activities
|
||||||||
|
Net loss
|
$
|
(229,410
|
)
|
$
|
(862,254
|
)
|
||
|
Adjustments to reconcile net loss to net cash
provided by (used in) operating activities: |
||||||||
|
Depreciation and amortization
|
23,944
|
19,033
|
||||||
|
Stock based compensation
|
86,684
|
106,639
|
||||||
|
Provision for doubtful accounts
|
-
|
34,072
|
||||||
|
Warrants issued for services
|
-
|
2,550
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
14,335
|
(56,042
|
)
|
|||||
|
Deferred costs
|
-
|
11,680
|
||||||
|
Prepaid expenses and other current assets
|
(2,279
|
)
|
(62,096
|
)
|
||||
|
Deferred revenue
|
514,018
|
170,672
|
||||||
|
Accounts payable and accrued expenses
|
82,791
|
284,217
|
||||||
|
Net cash provided by (used in) operating
activities
|
490,083
|
(351,529
|
)
|
|||||
|
Cash Flows From Investing Activities
|
||||||||
|
Purchase of property and equipment
|
(41,444
|
)
|
(26,760
|
)
|
||||
|
Payment for intangible - domain name
|
-
|
(8,500
|
)
|
|||||
|
Net cash used in investing activities
|
(41,444
|
)
|
(35,260
|
)
|
||||
|
Cash Flows From Financing Activities
|
||||||||
|
Proceeds from exercise of stock options
|
1,000
|
-
|
||||||
|
Net cash provided by financing activities
|
1,000
|
-
|
||||||
|
Net Increase (Decrease) in Cash and Cash
Equivalents |
449,639
|
(386,789
|
)
|
|||||
|
Cash and Cash Equivalents – beginning of period
|
462,761
|
998,853
|
||||||
|
Cash and Cash Equivalents – end of period
|
$
|
912,400
|
$
|
612,064
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Interest paid
|
$
|
-
|
$
|
85
|
||||
|
Income taxes paid
|
$
|
800
|
$
|
2,400
|
||||
|
Level Input:
|
Input Definition:
|
|
|
Level 1
|
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
|
|
|
Level 2
|
Inputs, other than quoted prices included in Level I, that are observable for the asset or liability through corroboration with market data at the measurement date.
|
|
|
Level 3
|
Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.
|
|
Furniture and fixtures
|
5 years
|
|
Computer equipment
|
3 years
|
|
Software
|
3 years
|
|
Signs
|
3 years
|
|
June 30, 2013
(unaudited) |
December 31,
2012 |
|||||||
|
Furniture and fixtures
|
$ | 11,618 | $ | 11,618 | ||||
|
Computer equipment
|
122,215 | 80,771 | ||||||
|
Software
|
45,833 | 45,833 | ||||||
|
Signs
|
2,050 | 2,050 | ||||||
|
Less accumulated depreciation and amortization
|
(83,905 | ) | (59,961 | ) | ||||
| $ | 97,811 | $ | 80,311 | |||||
|
June 30, 2013
(unaudited) |
December 31,
2012 |
|||||||
|
Accounts payable
|
$ | 294,624 | $ | 252,793 | ||||
|
Accrued personnel costs
|
222,261 | 155,243 | ||||||
|
Accrued professional fees
|
30,976 | 45,847 | ||||||
|
Other
|
55,238 | 66,425 | ||||||
| $ | 603,099 | $ | 520,308 | |||||
|
Effective Date
|
Term
|
Purpose
|
Monthly lease
|
|
May 1, 2011
|
Three years
|
Computer servers
|
$423
|
|
June 1, 2011
|
Three years
|
Computer servers
|
$892
|
|
October 4, 2011
|
Three years
|
Computer servers
|
$902
|
|
December 21, 2011
|
Three years
|
Phone system
|
$940
|
|
February 14, 2012
|
Three years
|
Computer servers
|
$767
|
|
May 4, 2012
|
Three years
|
Computer servers
|
$921
|
|
October 15, 2012
|
Three years
|
Computer servers
|
$334
|
|
Year ended
|
||||
|
June 30,
|
||||
|
2014
|
$
|
187,748
|
||
|
2015
|
$
|
135,202
|
||
|
2016
|
$
|
1,168
|
||
|
Total
|
$
|
324,118
|
||
|
|
·
|
designate in whole or in part, the powers, preferences, limitations, and relative rights, of any class of shares before the issuance of any shares of that class;
|
|
|
·
|
create one or more series within a class of shares, fix the number of shares of each such series, and designate, in whole or part, the powers, preferences, limitations, and relative rights of the series, all before the issuance of any shares of that series;
|
|
|
·
|
alter or revoke the powers, preferences, limitations, and relative rights granted to or imposed upon any wholly unissued class of shares or any wholly unissued series of any class of shares; or
|
|
|
·
|
increase or decrease the number of shares constituting any series, the number of shares of which was originally fixed by the Board of Directors, either before or after the issuance of shares of the series; provided that, the number may not be decreased below the number of shares of the series then outstanding, or increased above the total number of authorized shares of the applicable class of shares available for designation as a part of the series.
|
|
|
·
|
have the effect of delaying or preventing a change in control of the Company;
|
|
|
·
|
discourage bids for the common stock at a premium over the market price of the common stock; and
|
|
|
·
|
adversely affect the market price of, and the voting and other rights of the holders of our common stock.
|
|
Shares
|
Weighted-
average
exercise price
|
Average
remaining
contractual
term - years
|
Aggregate
intrinsic value
|
|||||||||||||
|
Outstanding,
December 31, 2012
|
4,610,000 | $ | 0.26 | 8.70 | ||||||||||||
|
Granted
|
1,720,000 | $ | 0.14 | 9.95 | ||||||||||||
|
Exercised
|
(4,000 | ) | $ | 0.25 | - | |||||||||||
|
Forfeited
|
(366,000 | ) | $ | 0.33 | - | - | ||||||||||
|
Outstanding,
June 30, 2013
|
5,960,000 | $ | 0.22 | 8.69 | - | |||||||||||
|
Exercisable:
June 30, 2013
|
2,547,431 | $ | 0.25 | 8.16 | - | |||||||||||
|
|
Period Ended
|
|||||
|
|
June 30, 2013
|
|
December 31, 2012
|
|||
|
Dividend yield
|
|
—
|
|
|
—
|
|
|
Risk-free interest rate
|
|
1.76% to 2.65%
|
|
1.49% to 2.00%
|
||
|
Volatility
|
|
196%
|
|
|
196%
|
|
|
Expected life (in years)
|
|
6.5
|
|
|
6 – 6.5
|
|
|
Weighted average grant date fair value per share of
options granted |
|
$0.13
|
|
|
$0.41
|
|
|
Shares
|
Weighted-average
exercise price |
|||||
|
Outstanding – December 31, 2012
|
3,892,274 | $0.49 | ||||
|
Granted
|
- | - | ||||
|
Forfeited
|
- | - | ||||
|
Exercised
|
- | - | ||||
|
Outstanding – June 30, 2013
|
3,892,274 | $0.49 | ||||
|
Exercisable – June 30, 2013
|
3,892,274 | $0.49 |
|
Outstanding
|
Exercisable
|
|||||||||||||||||
|
Range of
exercise prices |
Number of
warrants outstanding |
Weighted-average
remaining contractual life (in years) |
Weighted-
average exercise price |
Number of
warrants exercisable |
Weighted-
average exercise price |
|||||||||||||
| $0.25 | 150,000 | 3.16 | $0.25 | 150,000 | $0.25 | |||||||||||||
| $0.275 | 60,000 | 3.08 | $0.275 | 60,000 | $0.275 | |||||||||||||
| $0.50 | 3,682,274 | 1.18 | $0.50 | 3,682,274 | $0.50 | |||||||||||||
| $0.25 - $0.50 | 3,892,274 | 1.28 | $0.49 | 3,892,274 | $0.49 | |||||||||||||
|
ARTICLE 1. DESCRIPTION OF TRANSACTION
|
- 5 -
|
|
|
1.1
|
Merger of Merger Sub with and into the Company
|
- 5 -
|
|
1.2
|
Effects of the Merger
|
- 5 -
|
|
1.3
|
Closing; Effective Time
|
- 5 -
|
|
1.4
|
Certificate of Incorporation and Bylaws; Directors and Officers
|
- 5 -
|
|
1.5
|
Conversion of Shares
|
- 5 -
|
|
1.6
|
Closing of the Company’s Transfer Books
|
- 6 -
|
|
1.7
|
Dissenting Shares
|
- 6 -
|
|
1.8
|
Exchange of Certificates
|
- 7 -
|
|
1.9
|
Company Warrants
|
- 8 -
|
|
1.10
|
Company Equity Awards; Company Equity Plan
|
- 8 -
|
|
1.11
|
Tax Consequences
|
- 9 -
|
|
1.12
|
Further Action
|
- 9 -
|
|
ARTICLE 2. REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
- 9 -
|
|
|
2.1
|
Subsidiaries; Due Organization; Etc
|
- 9 -
|
|
2.2
|
Authority; Binding Nature of Agreement
|
- 10 -
|
|
2.3
|
Capitalization
|
- 10 -
|
|
2.4
|
SEC Filings; Financial Statements
|
- 11 -
|
|
2.5
|
Absence of Undisclosed Liabilities
|
- 12 -
|
|
2.6
|
Absence of Changes
|
- 12 -
|
|
2.7
|
Title to Assets
|
- 13 -
|
|
2.8
|
Loans
|
- 13 -
|
|
2.9
|
Equipment; Real Property; Leasehold
|
- 13 -
|
|
2.10
|
Intellectual Property
|
- 13 -
|
|
2.11
|
Contracts and Commitments; No Default
|
- 15 -
|
|
2.12
|
Compliance with Legal Requirements
|
- 16 -
|
|
2.13
|
Governmental Authorizations
|
- 16 -
|
|
2.14
|
Tax Matters
|
- 17 -
|
|
2.15
|
Employee and Labor Matters; Benefit Plans
|
- 17 -
|
|
2.16
|
Environmental Matters
|
- 18 -
|
|
2.17
|
Insurance
|
- 19 -
|
|
2.18
|
Legal Proceedings; Orders
|
- 19 -
|
|
2.19
|
Vote Required
|
- 20 -
|
|
2.20
|
Non-Contravention; Consents
|
- 20 -
|
|
2.21
|
Financial Advisor
|
- 20 -
|
|
2.22
|
Disclosure
|
- 21 -
|
|
ARTICLE 3. REPRESENTATIONS AND WARRANTIES OF PARENT AND MERGER SUB
|
- 21 -
|
|
|
3.1
|
Subsidiaries; Due Organization; Etc
|
- 21 -
|
|
3.2
|
Authority; Binding Nature of Agreement
|
- 21 -
|
|
3.3
|
Capitalization
|
- 22 -
|
|
3.4
|
SEC Filings; Financial Statements
|
- 23 -
|
|
3.5
|
Absence of Undisclosed Liabilities
|
- 24 -
|
|
3.6
|
Absence of Changes
|
- 24 -
|
|
3.7
|
Title to Assets
|
- 24 -
|
| 3.8 | Loans |
- 25 -
|
|
3.9
|
Equipment; Real Property; Leasehold |
- 25 -
|
|
3.10
|
Intellectual Property |
- 25 -
|
| 3.11 | Contracts and Commitments; No Default |
- 27 -
|
|
3.12
|
Compliance with Legal Requirements
|
- 28 -
|
|
3.13
|
Governmental Authorizations
|
- 28 -
|
||
|
3.14
|
Tax Matters
|
- 28 -
|
||
|
3.15
|
Employee and Labor Matters; Benefit Plans
|
- 29 -
|
||
|
3.16
|
Environmental Matters
|
- 30 -
|
||
|
3.17
|
Insurance
|
- 31 -
|
||
|
3.18
|
Legal Proceedings; Orders
|
- 31 -
|
||
|
3.19
|
Vote Required
|
- 31 -
|
||
|
3.20
|
Non-Contravention; Consents
|
- 31 -
|
||
|
3.21
|
Opinion of Financial Advisor
|
- 32 -
|
||
|
3.22
|
Financial Advisor
|
- 32 -
|
||
|
3.23
|
Disclosure
|
- 32 -
|
||
|
3.24
|
Merger Sub
|
- 32 -
|
||
|
3.25
|
Valid Issuance
|
- 32 -
|
||
|
3.26
|
No Ownership of Company Common Stock
|
- 32 -
|
||
|
ARTICLE 4. CERTAIN COVENANTS OF THE PARTIES
|
- 33 -
|
|||
|
4.1
|
Access and Investigation
|
- 33 -
|
||
|
4.2
|
Operation of the Business of the Company Entities
|
- 33 -
|
||
|
4.3
|
Operation of the Business of the Parent Entities
|
- 35 -
|
||
|
4.4
|
No Solicitation
|
- 37 -
|
||
|
ARTICLE 5. ADDITIONAL COVENANTS OF THE PARTIES
|
- 39 -
|
|||
|
5.1
|
Registration Statement; Joint Proxy Statement/Prospectus
|
- 39 -
|
||
|
5.2
|
Company Stockholders’ Consent
|
- 40 -
|
||
|
5.3
|
Parent Stockholders’ Meeting
|
- 41 -
|
||
|
5.4
|
Derivative Securities; Benefit Plans
|
- 43 -
|
||
|
5.5
|
Indemnification of Officers and Directors
|
- 43 -
|
||
|
5.6
|
Regulatory Approvals and Related Matters
|
- 44 -
|
||
|
5.7
|
Disclosure
|
- 44 -
|
||
|
5.8
|
Tax Matters
|
- 45 -
|
||
|
5.9
|
Obligations of Merger Sub
|
- 45 -
|
||
|
5.10
|
Resignation of Directors
|
- 45 -
|
||
|
5.11
|
Board of Directors and Officers of the Combined Company
|
- 45 -
|
||
|
5.12
|
Section 16 Matters
|
- 45 -
|
||
|
5.13
|
Internal Controls
|
- 46 -
|
||
|
5.14
|
Name of the Combined Corporation
|
- 46 -
|
||
|
5.15
|
Takeover Statutes
|
- 46 -
|
||
|
5.16
|
Supplement to Disclosure Schedules
|
- 46 -
|
||
|
ARTICLE 6. CONDITIONS PRECEDENT TO OBLIGATIONS OF PARENT AND MERGER SUB
|
- 46 -
|
|||
|
6.1
|
Accuracy of Representations
|
- 46 -
|
||
|
6.2
|
Performance of Covenants
|
- 47 -
|
||
|
6.3
|
Effectiveness of Registration Statement
|
- 47 -
|
||
|
6.4
|
Stockholder Approval
|
- 47 -
|
||
|
6.5
|
Documents
|
- 47 -
|
||
|
6.6
|
No Company Material Adverse Effect
|
- 47 -
|
||
|
6.7
|
No Restraints
|
- 47 -
|
||
|
6.8
|
Derivative Actions
|
- 48 -
|
||
|
6.9
|
Company Dissenters
|
- 48 -
|
||
|
6.10
|
Parent Dissenters
|
- 48 -
|
||
|
6.11
|
Working Capital
|
- 48 -
|
||
|
ARTICLE 7. CONDITIONS PRECEDENT TO OBLIGATION OF THE COMPANY
|
- 48 -
|
|||
|
7.1
|
Accuracy of Representations
|
- 48 -
|
||
|
7.2
|
Performance of Covenants
|
- 48 -
|
||
|
7.3
|
Effectiveness of Registration Statement
|
- 48 -
|
||
|
7.4
|
Stockholder Approval
|
- 49 -
|
||
|
7.5
|
Documents
|
- 49 -
|
||
|
7.6
|
No Parent Material Adverse Effect
|
- 49 -
|
||
|
7.7
|
No Restraints
|
- 49 -
|
||
|
7.8
|
Derivative Actions
|
- 49 -
|
||
|
7.9
|
Reverse Stock Split
|
- 49 -
|
||
|
7.10
|
Resignation and Appointment of Directors and Officers
|
- 49 -
|
||
|
7.11
|
Company Dissenters
|
- 49 -
|
||
|
7.12
|
Parent Dissenters
|
- 49 -
|
||
|
7.13
|
Debt
|
- 49 -
|
||
|
7.14
|
Working Capital
|
- 50 -
|
||
|
7.15
|
Capitalization of Parent
|
- 50 -
|
||
|
7.16
|
Monthly Net Cash Flow
|
- 50 -
|
||
|
7.17
|
Resolution of Disputes
|
- 50 -
|
||
|
7.18
|
Subsidiaries
|
- 50 -
|
||
|
7.19
|
Employment Agreements
|
- 50 -
|
||
|
ARTICLE 8. TERMINATION
|
- 50 -
|
|||
|
8.1
|
Termination
|
- 50 -
|
||
|
8.2
|
Effect of Termination
|
- 51 -
|
||
|
8.3
|
Expenses; Termination Fees
|
- 51 -
|
||
|
ARTICLE 9. MISCELLANEOUS PROVISIONS
|
- 52 -
|
|||
|
9.1
|
Amendment
|
- 52 -
|
||
|
9.2
|
Waiver
|
- 52 -
|
||
|
9.3
|
No Survival of Representations and Warranties
|
- 53 -
|
||
|
9.4
|
Entire Agreement; Counterparts; Exchanges by Facsimile or Electronic Delivery
|
- 53 -
|
||
|
9.5
|
Applicable Law; Jurisdiction; Specific Performance; Remedies
|
- 53 -
|
||
|
9.6
|
Attorneys’ Fees
|
- 53 -
|
||
|
9.7
|
Assignability; No Third Party Rights
|
- 53 -
|
||
|
9.8
|
Notices
|
- 54 -
|
||
|
9.9
|
Severability
|
- 54 -
|
||
|
9.10
|
Construction
|
- 54 -
|
||
|
BROADCAST INTERNATIONAL, INC.
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
CFO
|
|
|
ALTA ACQUISITIONS CORPORATION
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
Secretary
|
|
|
ALLDIGITAL HOLDINGS, INC.
|
||
|
By:
|
/s/ Paul Summers
|
|
|
Name:
|
Paul Summers
|
|
|
Title:
|
CEO
|
|
|
1.
|
Defined Terms. Capitalized terms used but not defined herein shall have the meanings ascribed to them under the Merger Agreement.
|
|
2.
|
Amendments to Merger Agreement.
|
|
a.
|
Amendment to Termination Provisions. Section 8.1 to the Merger Agreement is amended by adding the following subsection (l):
|
|
b.
|
Suspension of No-Shop and Related Provisions. From the date first set forth above until such date as the Company and Parent shall have both approved, and Parent has filed with the SEC, the Joint Proxy Statement/Prospectus (such date, the “Move Forward Date”), the application and effectiveness of provisions of Sections 4.4, 4.5, 5.1, 5.2, 5.3 and 5.4 of the Merger Agreement shall be suspended. From and after the occurrence of the Move Forward Date, the suspension effected by this Section 2(b) of this Amendment shall expire, and Sections 4.4, 4.5, 5.1, 5.2, 5.3 and 5.4 of the Merger Agreement shall once again represent binding obligations under the Merger Agreement.
|
|
3.
|
No Other Changes. Except as amended by this Amendment, the Merger Agreement remains in full force and effect and is hereby ratified and confirmed by Parent, Merger Sub and the Company.
|
|
4.
|
Misc. Terms. This Amendment shall be governed by the general terms and provisions set forth in Section 9 of the Merger Agreement.
|
|
BROADCAST INTERNATIONAL, INC.
|
||
|
By:
|
/s/ Rodney M. Tiede
|
|
|
Name:
|
Rodney M. Tiede
|
|
|
Title:
|
President
|
|
|
ALTA ACQUISITIONS CORPORATION
|
||
|
By:
|
/s/ Rodney M. Tiede
|
|
|
Name:
|
Rodney M. Tiede
|
|
|
Title:
|
President
|
|
|
ALLDIGITAL HOLDINGS, INC.
|
||
|
By:
|
/s/ John Walpuck
|
|
|
Name:
|
John Walpuck
|
|
|
Title:
|
COO/CFO
|
|
|
1.
|
Defined Terms. Capitalized terms used but not defined herein shall have the meanings ascribed to them under the Merger Agreement.
|
|
2.
|
Amendments to Merger Agreement.
|
|
|
a.
|
Amendment to Aggregate Merger Consideration. The definition of “Aggregate Merger Consideration ” in the Merger Agreement is hereby deleted and replaced with the following:
|
|
|
b.
|
Amendment to Adjusted Working Capital Closing Condition. Section 7.14 of the Merger Agreement is hereby deleted and replaced with the following:
|
|
|
c.
|
Amendment to Monthly Net Cash Flow. Section 7.16 of the Merger Agreement is hereby deleted and replaced with the following:
|
|
|
d.
|
Committed Capital. A new Section 7.20 is added to the Merger Agreement, which shall provide as follows:
|
|
|
e.
|
End Date. The “End Date” in Section 8.1(b) of the Merger Agreement shall be changed from July 31, 2013 to October 31, 2013.
|
|
|
f.
|
Directors At Closing. The reference to “five directors” in Section 7.10(b)(i) of the Merger Agreement shall be modified to read “a number of directors equal to the number of directors on Schedule 5.11 that have identified as of the date proposed for Closing”. The portion of Schedule 5.11 entitled “Directors” shall be deleted and replaced with the following:
|
|
|
g.
|
Reverse Stock Split. The definition of “Reverse Stock Split” shall be deleted and replaced with the following:
|
|
3.
|
No Other Changes. As amended by this Amendment, the Merger Agreement remains in full force and effect and is hereby ratified and confirmed by Parent, Merger Sub and the Company.
|
|
4.
|
Misc. Terms. This Amendment shall be governed by the general terms and provisions set forth in Section 9 of the Merger Agreement.
|
|
BROADCAST INTERNATIONAL, INC.
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
CFO
|
|
|
ALTA ACQUISITIONS CORPORATION
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
CFO
|
|
|
ALLDIGITAL HOLDINGS, INC.
|
||
|
By:
|
/s/ Paul Summers
|
|
|
Name:
|
Paul Summers
|
|
|
Title:
|
CEO
|
|
|
1.
|
Defined Terms. Capitalized terms used but not defined herein shall have the meanings ascribed to them under the Merger Agreement.
|
|
2.
|
Amendments to Merger Agreement.
|
|
|
a.
|
Add Definition of Combined Convertible Notes. The following definition shall be added to Exhibit A:
|
|
|
b.
|
Amendment to Definitions of Parent and Company Fully Diluted Common Stock. The definition of “Parent Fully Diluted Common Stock” and the definition of “Company Fully Diluted Common Stock” shall be amended and restated as follows:
|
|
|
c.
|
Amendment of Committed Capital Requirement. Section 7.20 to the Merger Agreement, which was added by the Second Amendment, is hereby amended and restated as follows:
|
|
|
d.
|
Additional Condition to Closing. A new Section 7.21 is hereby added to the Merger Agreement, which shall read as follows:
|
|
|
e.
|
Elimination of Three-Day Discretionary Termination Right. Second 8.1(l), which was added to the Merger Agreement by the First Amendment, is hereby deleted.
|
|
3.
|
No Other Changes. As amended by this Amendment, the Merger Agreement remains in full force and effect and is hereby ratified and confirmed by Parent, Merger Sub and the Company.
|
|
4.
|
Misc. Terms. This Amendment shall be governed by the general terms and provisions set forth in Section 9 of the Merger Agreement.
|
|
BROADCAST INTERNATIONAL, INC.
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
CFO
|
|
|
ALTA ACQUISITIONS CORPORATION
|
||
|
By:
|
/s/ James E. Solomon
|
|
|
Name:
|
James E. Solomon
|
|
|
Title:
|
CFO
|
|
|
ALLDIGITAL HOLDINGS, INC.
|
||
|
By:
|
/s/ Paul Summers
|
|
|
Name:
|
Paul Summers
|
|
|
Title:
|
CEO
|
|
|
PARENT:
Broadcast International, Inc.
|
|||
|
By:
|
/s/ James E. Solomon
|
||
|
Name:
|
James E. Solomon
|
||
|
Title:
|
CFO
|
||
|
STOCKHOLDER:
Paul & Kristen Summers Family Trust
DTD 4/22/0
|
|
By:
|
/s/ Paul Summers
|
||
|
Trustee
|
|||
|
Printed Name:
|
Paul Summers
|
|
By:
|
/s/ Kristen Summers
|
||
|
Trustee
|
|
Printed Name:
|
Kristen Summers
|
|
THE COMPANY:
AllDigital Holdings, Inc.
|
|||
|
By:
|
/s/ Paul Summers | ||
|
Name:
|
Paul Summers
|
||
|
Title:
|
CEO
|
||
|
STOCKHOLDER:
|
||
|
Moreland Family, LLC
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ Reed L. Benson | ||
|
(signature)
|
|
Name:
|
Reed L. Benson
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
Manager
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
Legends Capital Group
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ Reed L. Benson | ||
|
(signature)
|
|
Name:
|
Reed L. Benson
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
Member
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
Steven Ledger
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ Steven Ledger | ||
|
(signature)
|
|
Name:
|
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
Ray Phillip Zobrist
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ R. Phillip Zobrist | ||
|
(signature)
|
|
Name:
|
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
R. Phil and Janet Zobrist Family Trust
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ R. Phil Zobrist | ||
|
(signature)
|
|
Name:
|
R. Phil Zobrist
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
Trustee
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
Trust Investments
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ William A. Boyd | ||
|
(signature)
|
|
Name:
|
William A. Boyd
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
General Partner
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
James E. Solomon
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ James E. Solomon | ||
|
(signature)
|
|
Name:
|
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
Rodney Tiede
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ Rodney Tiede | ||
|
(signature)
|
|
Name:
|
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
|
||
|
(if signing on behalf of an entity)
|
|
STOCKHOLDER:
|
||
|
5 Star LLC
|
||
|
(print name of Stockholder)
|
|
By:
|
/s/ Donald A. Harris | ||
|
(signature)
|
|
Name:
|
Donald A. Harris
|
||
|
(if signing on behalf of an entity)
|
|
Title:
|
President
|
||
|
(if signing on behalf of an entity)
|
|
|
a.
|
Preferred Stock
|
|
|
b.
|
Common Stock
|
|
CONTINUED AND TO BE SIGNED ON REVERSE SIDE
|
|
5 PLEASE DETACH PROXY CARD HERE 5
|
|
1.
|
Approve the Agreement and Plan of Merger and Reorganization, dated as of January 6, 2013, by and among Broadcast, Alta Acquisition Corporation and AllDigital, as amended by the First Amendment dated April 10, 2013, the Second Amendment dated June 30, 2013 and Third Amendment dated August 26, 2013 (“merger agreement”), and the merger contemplated thereby.
|
|
2.
|
Approve an amendment and restatement of Broadcast’s articles of incorporation that (i) effectuates a reverse stock split whereby each fifteen pre-reverse-stock- split shares of common stock are combined into one post-reverse-stock-split share of Broadcast common stock (the “reverse stock split”), (ii) increases the number of authorized shares of Broadcast common stock to 120,000,000 shares (on a post-reverse-stock-split basis) and (iii) changes the name of Broadcast to “AllDigital Broadcasting, Inc.”
|
|
3.
|
Approve the assumption of AllDigital’s Second Amended and Restated 2011 StockIncentive Plan as contemplated by the merger agreement.
|
|
4.
|
Ratify the appointment of HJ and Associates, LLC as Broadcast’s independent registered public accounting firm for the fiscal year ending December 31, 2013.
|
|
5.
|
Consider and approve an advisory (non-binding) proposal concerning Broadcast’s executive compensation program.
|
|
6.
|
Consider and approve an advisory (non-binding) proposal concerning certain change of control compensation pursuant to agreements between AllDigital and persons who will serve as executive officers of the combined company.
|
|
7.
|
Consider and approve an advisory (non-binding) proposal concerning the frequency of stockholder votes on Broadcast’s executive compensation program.
EVERY ONE YEAR o EVERY TWO YEARS o EVERY THREE YEARS o
|
|
8.
|
Consider and vote upon an adjournment of the Broadcast special meeting, if necessary, if a quorum is present, to solicit additional proxies if there are not sufficient votes in favor of any of Broadcast Proposal Nos. 1 through 7.
|
|
Note: Please sign exactly as your name or names appear on this Proxy. When shares are held jointly, each holder should sign. When signing as executor, administrator, attorney, trustee or guardian, please give full title as such. If the signer is a corporation, please sign full corporate name by duly authorized officer, giving full title as such. If signer is a partnership, please sign in partnership name by authorized person.
|
|
CONTROL NUMBER
|
|||
|
Signature: Date:
|
oMARK HERE FOR ADDRESS CHANGE AND NOTE ABOVE
|
||||
|
Signature: Date:
|
oMARK HERE IF YOU PLAN TO ATTEND THE MEETING
|
||||
|
|
|
5PLEASE DETACH PROXY CARD HERE 5
|
|
VOTE BY INTERNET —
|
VOTE BY PHONE —
|
VOTE BY MAIL
|
||
|
https://www.proxypush.com/ITC
|
1-866-702-2536
|
Mark, sign and date your proxy card and return it in the postage-paid envelope. |
||
|
Use the Internet to transmit your voting instructions and for electronic delivery of information up until 5:00 P.M. Eastern Time the day before the meeting date. Have your proxy card in hand when you access the web site and follow the instruc- tions to obtain your records and to create an electronic voting instruction form.
|
Use any touch-tone telephone to transmit your voting instructions up until 5:00 P.M. Eastern Time the day before the meeting date. Have your proxy card in hand when you call and then follow the instructions. |
|
1.
|
To approve the Agreement and Plan of Merger and Reorganization dated January 6, 2013 by and among the Company, Broadcast International, Inc. and Alta Acquisition Corporation, as amended by the First Amendment dated April 10, 2013, the Second Amendment dated June 30, 2013, the Third Amendment dated August 26, 2013 and any subsequent amendments, and the merger contemplated thereby.
|
|
2.
|
To approve an increase to the number of shares of common stock of the Company authorized for issuance pursuant to the Company’s 2011 Amended and Restated 2011 Stock Incentive Plan to 12,300,000 shares as reflected in the proposed Second Amended and Restated 2011 Stock Incentive Plan.
|
| DATED: | 2013 | |||
| Signature | ||||
|
Signature if held jointly
|
||||
| Signature: | |
|
Name:
|
|
|
Date:
|
|
|
4.
|
Administration.
|
|
|
6.
|
Option Grants.
|
|
|
9.
|
Changes in Capital Structure.
|
|
(a)
|
Exhibits:
|
|
BROADCAST INTERNATIONAL, INC.
|
||
|
By:
|
/s/ Rodney M. Tiede
|
|
|
Rodney M. Tiede
President and Director
|
||
|
Signature
|
Title
|
Date
|
|
*
|
Chairman of the Board of Directors
|
August 29, 2013
|
|
William A. Boyd
|
||
|
/s/ Rodney M. Tiede
|
President and Director
|
August 29, 2013
|
|
Rodney M. Tiede
|
(Principal Executive Officer)
|
|
|
/s/ James E. Solomon
|
Chief Financial Officer
|
August 29, 2013
|
| James E. Solomon |
(Principal Financial and Accounting Officer)
|
|
|
*
|
Director
|
August 29, 2013
|
|
R. Phillip Zobrist
|
||
|
*
|
Director
|
August 29, 2013
|
|
Steven Ledger
|
||
|
*
|
Director
|
August 29, 2013
|
| Donald A. Harris |
|
*By:
|
/s/ Rodney M. Tiede |
August 29, 2013
|
|
|
Rodney M. Tiede, Attorney-in-Fact
|
|
Exhibit
No.
|
Description
|
|
|
2.1+
|
Agreement and Plan of Merger and Reorganization, dated as of January 6, 2013, among Broadcast International, Inc., Alta Acquisition Corporation and AllDigital Holdings, Inc. (included as Annex A to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
2.2
|
First Amendment to Agreement and Plan of Merger, dated as of April 10, 2013, by and among Broadcast International, Inc., Alta Acquisition Corporation and AllDigital Holdings, Inc. (included as Annex A to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
2.3
|
Second Amendment to Agreement and Plan of Merger, dated as of June 30, 2013, by and among Broadcast International, Inc., Alta Acquisition Corporation and AllDigital Holdings, Inc. (included as Annex A to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
2.4
|
Third Amendment to Agreement and Plan of Merger, dated as of August 26, 2013, by and among Broadcast International, Inc., Alta Acquisition Corporation and AllDigital Holdings, Inc. (included as Annex A to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
3.1
|
Amended and Restated Articles of Incorporation of Broadcast International, Inc. (Incorporated by reference to Exhibit No. 3.1 of the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006, filed with the SEC on November 14, 2006)
|
|
|
3.2
|
Amended and Restated Bylaws of Broadcast International, Inc. (Incorporated by reference to Exhibit No. 3.2 of the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 filed with the SEC on November 14, 2006)
|
|
|
3.3
|
Amended and Restated Articles of Incorporation of Broadcast International, Inc. (included as Annex D to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
4.1
|
Specimen Stock Certificate of Common Stock of Broadcast International, Inc. (Incorporated by reference to Exhibit No. 4.1 of the Company’s Registration Statement on Form SB-2, filed under cover of Form S-3, pre-effective Amendment No. 3 filed with the SEC on October 11, 2005)
|
|
|
5.1
|
Opinion of Reed Benson, Esq. as to the validity of the shares of Broadcast International, Inc. common stock
|
|
|
8.1
|
Form of Opinion of Reed Benson, Esq. as to certain tax matters
|
|
|
10.1*
|
Employment Agreement of Rodney M. Tiede, dated April 28, 2004, as amended (Incorporated by reference to Exhibit No. 10.1 of the Company's Quarterly Report on Form 10-QSB for the quarter ended March 31, 2004, filed with the SEC on May 12, 2004)
|
|
|
10.2*
|
Employment Agreement of James E. Solomon dated September 19, 2008 (Incorporated by reference to Exhibit 10.2 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2009 filed with the SEC on March 31, 2010)
|
|
|
10.3*
|
Broadcast International 2004 Long-Term Incentive Plan (Incorporated by reference to Exhibit No. 10.4 of the Company's Annual Report on Form 10-KSB for the year ended December 31, 2003 filed with the SEC on March 30, 2004)
|
|
|
10.4*
|
Broadcast International 2008 Long-Term Incentive Plan (Incorporated by reference to the Company’s definitive Proxy Statement on Schedule 14A filed with the SEC on April 17, 2009)
|
|
|
10.5
|
Securities Purchase Agreement, dated October 28, 2006, between Broadcast International and Leon Frenkel (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 6, 2006)
|
|
|
10.6
|
5% Convertible Note, dated October 16, 2006, issued by Broadcast International to Leon Frenkel (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on November 6, 2006)
|
|
10.7
|
Registration Rights Agreement, dated October 28, 2006, between Broadcast International and Leon Frenkel (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on November 6, 2006)
|
|
|
10.8
|
Securities Purchase Agreement, dated as of December 21, 2007, by and among Broadcast International and the investors listed on the Schedule of Buyers attached thereto (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 26, 2007)
|
|
|
10.9
|
Registration Rights Agreement, dated as of December 21, 2007, by and among Broadcast International and the buyers listed therein (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on December 26, 2007)
|
|
|
10.10
|
6.25% Senior Secured Convertible Promissory Note, dated December 21, 2007, issued to the holder listed therein (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on December 26, 2007)
|
|
|
10.11
|
Warrant to Purchase Common Stock, dated December 21, 2007, issued to the holder listed therein (Incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K filed with the SEC on December 26, 2007)
|
|
|
10.12
|
Loan Restructuring Agreement between the Company and Castlerigg Master Investments Ltd., dated December 16, 2010 (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 22, 2010)
|
|
|
10.13
|
Amendment to 8% Convertible Note Due 2010 between the Company and Leon Frenkel, dated December 22, 2010 (Incorporated by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K filed with the SEC on December 22, 2010)
|
|
|
10.14
|
Placement Agency Agreement between the Company and Philadelphia Brokerage Corporation, dated December 17, 2010 (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010.)
|
|
|
10.15
|
Form of Subscription Agreement (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010)
|
|
|
10.16
|
Form of Warrant (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010)
|
|
|
10.17
|
Amended and Restated Senior Convertible Note issued by the Company to Castlerigg master Investments Ltd., dated December 23, 2010 (Incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010)
|
|
|
10.18
|
Investor Rights Agreement between the Company and Castlerigg Master Investments Ltd., dated December 23, 2010 (Incorporated by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010)
|
|
|
10.19
|
Letter between the Company and Castlerigg Master Investments Ltd., dated December 23, 2010 (Incorporated by reference to Exhibit 10.6 of the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2010)
|
|
|
10.20
|
Form of Securities Purchase Agreement dated March 13, 2012 (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
|
10.21
|
Form of A Warrant (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
|
10.22
|
Form of B Warrant (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
|
10.23
|
Loan Satisfaction Agreement between the Company and Castlerigg Master Investments Ltd. dated March 13, 2012 (Incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
|
10.24
|
Registration Rights Agreement dated March 13, 2012 (Incorporated by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
10.25
|
Form of Placement Agent Warrant (Incorporated by reference to Exhibit 10.6 of the Company’s Current Report on Form 8-K filed with the SEC on March 13, 2012)
|
|
|
10.26
|
Form of Note and Warrant Purchase and Security Agreement dated July 16, 2012 (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on 8-K filed with the SEC on July 18, 2012)
|
|
|
10.27
|
Form of Promissory Note dated July 16, 2012 (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on July 18, 2012)
|
|
|
10.28
|
Form of Warrant (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on July 18, 2012)
|
|
|
10.29
|
Voting Agreement, dated January 6, 2013, by and among Broadcast International, Inc. and certain stockholders of AllDigital Holdings, Inc. (included as Annex B to the proxy statement/prospectus/consent solicitation forming a part of this Registration Statement and incorporated herein by reference)
|
|
|
10.30
|
Voting Agreement, dated January 6, 2013, by and among AllDigital Holdings, Inc. and certain stockholders of Broadcast International, Inc. (included as Annex C to the proxy statement/prospectus/consent solicitation forming a part of this Registration Statement and incorporated herein by reference)
|
|
|
10.31
|
Professional Services Agreement, dated January 6, 2013, by and between Broadcast International, Inc. and AllDigital, Inc. (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on January 7, 2013)
|
|
|
10.32*
|
Amendment and Settlement Agreement, dated January 6, 2013, by and between Broadcast International, Inc. and Rodney Tiede (Incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K filed with the SEC on January 7, 2013)
|
|
|
10.33*
|
Amendment and Settlement Agreement, dated January 6, 2013, by and between Broadcast International, Inc. and James E. Solomon (Incorporated by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K filed with the SEC on January 7, 2013)
|
|
|
10.34*
|
Amendment and Settlement Agreement, dated January 6, 2013, by and between Broadcast International, Inc. and Steve Jones (Incorporated by reference to Exhibit 10.6 of the Company’s Current Report on Form 8-K filed with the SEC on January 7, 2013)
|
|
|
10.35*
|
AllDigital holdings, Inc. Second Amended and Restated 2011 Stock Incentive Plan (included as Annex J to the proxy statement/prospectus/consent solicitation forming a part of this registration statement and incorporated herein by reference)
|
|
|
10.36
|
Amendment to Note and Warrant Purchase and Security Agreement and Senior Secured Convertible Promissory Notes, effective as of July 13, 2013, by and among Broadcast International, Inc., BI Acquisitions, Inc., Interact Devices, Inc., Amir L. Ecker as Collateral Agent and the Purchasers indicated on the signature pages thereto (Incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on August 8, 2013)
|
|
|
10.37
|
Consent to Convert Accounts Receivable Agreement, dated August 8, 2013, by and between Broadcast International, Inc. and Donald Harris (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on August 8, 2013)
|
|
|
10.38
|
Senior Secured Convertible Promissory Note, dated August 8, 2013 (Incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on August 8, 2013)
|
|
|
10.39
|
Form of Convertible Promissory Note issued by AllDigital Holdings, Inc. and countersigned by Broadcast International, Inc. (Incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on August 28, 2013)
|
|
|
14.1
|
Code of Ethics (incorporated by reference to Exhibit No. 14 of the Company’s Annual Report on Form 10-KSB filed with the SEC on March 30, 2004)
|
|
|
21.1
|
Subsidiaries of the Company (incorporated by reference to Exhibit No. 21.1 of the Company’s Annual Report on Form 10-KSB filed with the SEC on April 1, 2005)
|
|
|
23.1
|
Consent of HJ and Associates, LLC, independent registered public accountant
|
|
|
23.2
|
Consent of Reed Benson, Esq. (included in Exhibit 5.1)
|
|
|
23.3
|
Consent of Reed Benson, Esq. (included in Exhibit 8.1)
|
|
23.4
|
Consent of Rose, Snyder and Jacobs LLP, independent registered public accountant
|
|
|
24.1^
|
Power of Attorney (included on signature page)
|
|
|
99.1
|
Form of Broadcast Proxy Card (included as Annex E to the proxy statement/prospectus/consent solicitation forming a part of this Registration Statement and incorporated herein by reference)
|
|
|
99.2
|
Form of AllDigital Action by Written Consent of Stockholders (included as Annex G to the proxy statement/prospectus/consent solicitation forming a part of this Registration Statement and incorporated herein by reference)
|
|
|
99.3
|
Consent of Excel Management Systems
|
|
|
99.4
|
Consent of Paul Summers to be named as a director of the combined company
|
|
|
99.5
|
Consent of David Williams to be named as a director of the combined company
|
|
|
99.6
|
Fairness Opinion of Excel Management Systems, Inc. dated December 20, 2012
|
|
|
99.7
|
Fairness Opinion of Excel Management Systems, Inc. dated February 8, 2013
|
|
|
101.INS†
|
XBRL Instance Document
|
|
|
101.SCH†
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL†
|
Taxonomy Extension Calculation Linkbase Document
|
|
|
1.01DEF†
|
Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB†
|
Extension Labels Linkbase Document
|
|
|
101.PRE†
|
Taxonomy Extension Presentation Linkbase Document
|
|
+
|
The schedules and exhibits to this agreement are omitted pursuant to Item 601(b)(2) of Regulation S-K. Broadcast International agrees to furnish supplementally a copy of any omitted schedule and exhibit to the SEC upon request.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
^
|
Previously filed.
|
|
†
|
In accordance with Rule 406T of Regulation S-T, the information in these exhibits is furnished and not deemed filed or a part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections and shall not be incorporated by reference into any registration statement or other documents filed under the Securities Act of 1933, as amended, except as set forth by specific reference in such filing.
|