ý
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the Quarterly Period Ended June 30, 2006
|
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from _____ to _____
|
|
Commission
file number: 0-27556
|
Delaware
|
13-4082185
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
|
244
Madison Avenue, PMB #358, New York, New York
|
10016
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
(212)
883-0083
|
||
(Issuer’s
telephone number, including area
code)
|
Page
Number
|
||
PART
I. FINANCIAL INFORMATION
|
1
|
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
1
|
Condensed
Consolidated Balance Sheets —
June
30, 2006 (Unaudited) and September 30, 2005
|
1
|
|
Condensed
Consolidated Statements of Operations (Unaudited) —
Three
Months and Nine Months Ended June 30, 2006 and 2005
|
3
|
|
Condensed
Consolidated Statement of Stockholders’ Deficiency (Unaudited) —
Nine
Months Ended June 30, 2006
|
4
|
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) —
Nine
Months Ended June 30, 2006 and 2005
|
5
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited) —
Three
Months and Nine Months Ended June 30, 2006 and 2005
|
6
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
21
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
36
|
|
||
PART
II. OTHER INFORMATION
|
II-1
|
|
|
||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
II-1
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
II-1
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
II-1
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
II-1
|
ITEM
5.
|
OTHER
INFORMATION
|
II-1
|
ITEM
6.
|
EXHIBITS
|
II-1
|
SIGNATURES
|
II-2
|
June
30, 2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
933,747
|
$
|
998,835
|
|||
Accounts
receivable, less allowance for doubtful accounts of $932,019
at
June
30, 2006 and $747,399 at September 30, 2005
|
12,277,210
|
14,668,539
|
|||||
Inventories
|
19,242,246
|
17,880,805
|
|||||
Prepaid
expenses and other current assets
|
1,103,507
|
2,167,382
|
|||||
Total
current assets
|
33,556,710
|
35,715,561
|
|||||
Property,
plant and equipment
|
6,630,012
|
6,630,012
|
|||||
Less
accumulated depreciation and amortization
|
(1,609,892
|
)
|
(1,062,267
|
)
|
|||
Property,
plant and equipment, net
|
5,020,120
|
5,567,745
|
|||||
Other
assets:
|
|||||||
Deferred
loan costs, net of amortization of $690,130 at
June
30, 2006 and $438,913 at September 30, 2005
|
246,695
|
422,913
|
|||||
Deposits
|
215,435
|
216,035
|
|||||
Total
other assets
|
462,130
|
638,948
|
|||||
Total
assets
|
$
|
39,038,960
|
$
|
41,922,254
|
June
30, 2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
8,883,565
|
$
|
9,008,612
|
|||
Accrued
expenses
|
3,380,003
|
2,048,481
|
|||||
Accrued
interest payable:
|
|||||||
12%
subordinated promissory notes payable to related parties
|
209,425
|
1,085,753
|
|||||
8%
subordinated promissory notes payable to related parties
|
1,149,862
|
---
|
|||||
Notes
payable to directors
|
---
|
50,000
|
|||||
Secured
line of credit
|
9,890,679
|
19,009,379
|
|||||
12%
subordinated promissory notes payable to related parties
|
7,000,000
|
---
|
|||||
8%
subordinated promissory notes payable to related parties
|
3,159,416
|
---
|
|||||
Current
portion of 8% subordinated promissory notes payable to related
parties
|
1,849,300
|
---
|
|||||
Current
portion of equipment contract payable
|
82,652
|
77,091
|
|||||
Current
portion of capital lease obligation
|
416,291
|
372,256
|
|||||
Liabilities
related to discontinued operations
|
2,984,660
|
2,984,660
|
|||||
Total
current liabilities
|
39,005,853
|
34,636,232
|
|||||
Non-current
liabilities:
|
|||||||
Accrued
interest payable:
|
|||||||
4%
note payable to investor
|
137,419
|
107,419
|
|||||
8%
subordinated promissory notes payable to related parties
|
---
|
1,852,384
|
|||||
4%
note payable to related party, plus cumulative interest of
$952,775
|
3,952,775
|
3,952,775
|
|||||
4%
note payable to investor, net of unamortized discount
|
967,082
|
964,194
|
|||||
8%
subordinated secured promissory notes payable to related parties,
less
current portion
|
37,643,700
|
39,493,000
|
|||||
12%
subordinated promissory notes payable to related parties
|
---
|
7,000,000
|
|||||
Equipment
contract payable, less current portion
|
109,977
|
172,714
|
|||||
Capital
lease obligation, less current portion
|
994,102
|
1,312,064
|
|||||
Deferred
rent
|
117,188
|
144,360
|
|||||
Preferred
stock of subsidiary subject to mandatory redemption; issued and
outstanding at June 30, 2006 - 25,000 shares, and at September 30,
2005 -
24,733 shares of Series A 13% cumulative, non-convertible, redeemable
preferred stock, mandatory redemption and liquidation value of $1,000.00
per share, plus cumulative dividends of $4,336,301 at June 30, 2006
and
$1,885,129 at September 30, 2005
|
29,336,301
|
26,618,129
|
|||||
Preferred
stock subject to mandatory redemption; issued and outstanding at
June 30,
2006 and September 30, 2005 - 1,000,000 shares of Series A 4% cumulative,
non-convertible, redeemable preferred stock, mandatory redemption
and
liquidation value of $4.00 per share, plus cumulative dividends of
$1,269,333
|
5,269,333
|
5,269,333
|
|||||
Minority
interest - related parties
|
---
|
---
|
|||||
Total
liabilities
|
117,533,730
|
121,522,604
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
deficiency:
|
|||||||
Preferred
stock, $0.01 par value; authorized - 5,000,000 shares; issued and
outstanding at June 30, 2006 and September 30, 2005 - 1,000,000 shares
of
Series A preferred stock (classified in long-term liabilities as
preferred
stock subject to mandatory redemption)
|
---
|
---
|
|||||
Common
stock, $0.01 par value; authorized - 100,000,000 shares; issued -
39,849,751 shares; outstanding -39,242,251 shares at June 30, 2006
and
September 30, 2005
|
398,486
|
398,486
|
|||||
Additional
paid-in capital
|
267,835,888
|
268,096,138
|
|||||
Accumulated
deficit
|
(345,899,568
|
)
|
(347,265,398
|
)
|
|||
Treasury
stock - 607,500 shares, at cost
|
(829,576
|
)
|
(829,576
|
)
|
|||
Total
stockholders’ deficiency
|
(78,494,770
|
)
|
(79,600,350
|
)
|
|||
Total
liabilities and stockholders’ deficiency
|
$
|
39,038,960
|
$
|
41,922,254
|
Three
Months Ended
June
30,
|
Nine
Months Ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
SALES
|
$
|
34,284,157
|
$
|
29,127,566
|
$
|
104,287,949
|
$
|
38,261,343
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Cost
of sales
|
29,407,919
|
27,194,477
|
89,887,425
|
35,666,705
|
|||||||||
Selling
|
389,025
|
300,486
|
1,184,781
|
412,544
|
|||||||||
General
and administrative
|
1,559,607
|
994,051
|
4,557,136
|
1,593,208
|
|||||||||
31,356,551
|
28,489,014
|
95,629,342
|
37,672,457
|
||||||||||
Income
from operations
|
2,927,606
|
638,552
|
8,658,607
|
588,886
|
|||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Interest
income
|
119
|
9,944
|
321
|
35,478
|
|||||||||
Interest
expense:
13%
Series A Preferred Stock
|
(810,274
|
)
|
(801,621
|
)
|
(2,451,172
|
)
|
(1,074,700
|
)
|
|||||
Notes
payable to related parties
|
(1,060,135
|
)
|
(997,121
|
)
|
(3,085,168
|
)
|
(1,336,799
|
)
|
|||||
Other
|
(454,385
|
)
|
(573,146
|
)
|
(1,570,806
|
)
|
(797,455
|
)
|
|||||
Transaction
costs related to KES acquisition
|
---
|
(280,773
|
)
|
---
|
(1,073,727
|
)
|
|||||||
Other
income (expense), net
|
2,249
|
4,216
|
88,048
|
(26,489
|
)
|
||||||||
Other
income (expense), net
|
(2,322,426
|
)
|
(2,638,501
|
)
|
(7,018,777
|
)
|
(4,273,692
|
)
|
|||||
INCOME
(LOSS) BEFORE INCOME TAXES AND MINORITY INTEREST
|
605,180
|
(1,999,949
|
)
|
1,639,830
|
(3,684,806
|
)
|
|||||||
Income
taxes
|
146,000
|
---
|
274,000
|
---
|
|||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
459,180
|
(1,999,949
|
)
|
1,365,830
|
(3,684,806
|
)
|
|||||||
MINORITY
INTEREST - related parties
|
---
|
162,820
|
---
|
430,931
|
|||||||||
NET
INCOME (LOSS)
|
$
|
459,180
|
$
|
(1,837,129
|
)
|
$
|
1,365,830
|
$
|
(3,253,875
|
)
|
|||
NET
INCOME (LOSS) PER COMMON SHARE -
|
|||||||||||||
Basic
|
$
|
0.01
|
$
|
(0.05
|
)
|
$
|
0.03
|
$
|
(0.08
|
)
|
|||
Diluted
|
$
|
0.01
|
$
|
(0.05
|
)
|
$
|
0.03
|
$
|
(0.08
|
)
|
|||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING -
|
|||||||||||||
Basic
|
39,242,251
|
39,242,251
|
39,242,251
|
39,242,251
|
|||||||||
Diluted
|
39,971,097
|
39,242,251
|
40,067,251
|
39,242,251
|
Common
Stock
|
|
|
|
||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in Capital |
Accumulated Deficit |
Treasury
Stock
|
Total
|
||||||||||||||
Balances
at October 1, 2005
|
39,849,751
|
$
|
398,486
|
$
|
268,096,138
|
$
|
(347,265,398
|
)
|
$
|
(829,576
|
)
|
$
|
(79,600,350
|
)
|
|||||
Fair
value of stock options
|
--
|
--
|
6,750
|
--
|
-- |
6,750
|
|||||||||||||
Deemed
distribution to sellers of KES Acquisition Company, LLC
|
--
|
--
|
(267,000
|
)
|
--
|
-- |
(267,000
|
)
|
Net
income
|
--
|
--
|
--
|
1,365,830
|
--
|
1,365,830
|
Balances
at June 30, 2006
|
39,849,751
|
$
|
398,486
|
$
|
267,835,888
|
$
|
(345,899,568
|
)
|
$
|
(829,576
|
)
|
$
|
(78,494,770
|
)
|
Nine
Months Ended
June
30,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income (loss)
|
$
|
1,365,830
|
$
|
(3,253,875
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash provided by (used in)
operating
activities:
|
|||||||
Net
change in liabilities related to discontinued operations
|
---
|
(27,727
|
)
|
||||
Depreciation
and amortization
|
547,625
|
245,452
|
|||||
Stock-based
compensation
|
6,750
|
---
|
|||||
Amortization
of original issue discount on subordinated notes payable
|
2,888
|
1,951
|
|||||
Amortization
of deferred loan costs
|
251,218
|
152,456
|
|||||
Write-off
of fixed assets
|
---
|
20,430
|
|||||
Write-off
of KES acquisition costs
|
---
|
362,846
|
|||||
Minority
interest - related parties
|
---
|
(430,931
|
)
|
||||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in -
|
|||||||
Accounts
receivable, net
|
2,391,329
|
(2,202,051
|
)
|
||||
Inventories
|
(1,361,441
|
)
|
3,294,122
|
||||
Accrued
interest receivable
|
---
|
(31,259
|
)
|
||||
Prepaid
expenses
|
1,063,875
|
(258,264
|
)
|
||||
Deposits
|
600
|
---
|
|||||
Increase
(decrease) in -
|
|||||||
Accounts
payable
|
(125,047
|
)
|
(2,326,412
|
)
|
|||
Accrued
interest and dividends payable
|
4,061,738
|
2,411,499
|
|||||
Accrued
expenses
|
1,331,522
|
(575,794
|
)
|
||||
Deferred
rent
|
(27,172
|
)
|
(12,030
|
)
|
|||
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
9,509,715
|
(2,629,587
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Principal
and interest payments on BTW note receivable
|
---
|
247,227
|
|||||
NET
CASH PROVIDED BY INVESTING ACTIVITIES
|
---
|
247,227
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Net
borrowings (repayments) under secured line of credit
|
(9,193,700
|
)
|
1,410,683
|
||||
Repayment
of notes payable to directors
|
(50,000
|
)
|
---
|
||||
Principal
payments on equipment contract payable and capital lease
obligation
|
(331,103
|
)
|
(131,440
|
)
|
|||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
(9,574,803
|
)
|
1,279,243
|
||||
NET
CASH USED IN OPERATING, INVESTING AND FINANCING ACTIVITIES
|
(65,088
|
)
|
(1,103,117
|
)
|
|||
CASH
ACQUIRED IN CONNECTION WITH KES ACQUISITION
|
---
|
913,194
|
|||||
CASH
AND CASH EQUIVALENTS
|
|||||||
Net
decrease
|
(65,088
|
)
|
(189,923
|
)
|
|||
Balance
at beginning of period
|
998,835
|
674,880
|
|||||
Balance
at end of period
|
$
|
933,747
|
$
|
484,957
|
|||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Cash
paid for -
|
|||||||
Interest
|
$
|
3,045,408
|
$
|
777,455
|
|||
Income
taxes
|
$
|
---
|
$
|
---
|
|||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|||||||
Deemed
distribution to sellers of KES Acquisition Company, LLC
|
$
|
267,000
|
$
|
---
|
|||
8%
promissory notes payable to related parties issued in payment of
accrued
interest
|
$
|
3,159,416
|
$
|
---
|
|||
Preferred
stock issued in connection with acquisition of KES Acquisition Company,
LLC
|
$
|
---
|
$
|
24,733,000
|
|||
Notes
payable issued in connection with acquisition of KES Acquisition
Company,
LLC
|
$
|
---
|
$
|
39,493,000
|
|||
Non-cash
assets acquired in connection with acquisition of KES Acquisition
Company,
LLC
|
$
|
---
|
$
|
37,019,827
|
|||
Liabilities
assumed in connection with acquisition of KES Acquisition Company,
LLC
|
$
|
---
|
$
|
36,255,513
|
|||
Deemed
distribution to sellers of KES Acquisition Company, LLC in excess
of
predecessor’s basis
|
$
|
---
|
$
|
63,104,423
|
|||
Loan
fees capitalized and added to note principal
|
$
|
75,000
|
$
|
125,000
|
Nine
Months Ended June 30,
2006
|
Three
Months Ended June 30,
2005
|
Nine
Months
Ended
June 30,
2005
|
||||||||
Net
income (loss) - as reported
|
$
|
1,365,830
|
$
|
(1,837,129
|
)
|
$
|
(3,253,875
|
)
|
||
Less:
Total stock-based compensation expense determined under the fair
value
method for all awards
|
(13,500
|
)
|
(13,500
|
)
|
(20,250
|
)
|
||||
Net
income (loss) - pro forma
|
$
|
1,352,330
|
$
|
(1,850,629
|
)
|
$
|
(3,274,125
|
)
|
||
Net
income (loss) per share - basic:
|
||||||||||
As
reported
|
$
|
0.03
|
$
|
(0.05
|
)
|
$
|
(0.08
|
)
|
||
Pro
forma
|
$
|
0.03
|
$
|
(0.05
|
)
|
$
|
(0.08
|
)
|
||
Net
income (loss) per share - diluted:
|
||||||||||
As
reported
|
$
|
0.03
|
$
|
(0.05
|
)
|
$
|
(0.08
|
)
|
||
Pro
forma
|
$
|
0.03
|
$
|
(0.05
|
)
|
$
|
(0.08
|
)
|
2006
|
2005
|
||||||
Stock
options
|
1,605,404
|
1,405,404
|
|||||
Common
stock purchase warrants
|
1,000,000
|
1,000,000
|
KES
Holdings -
$19,000,000
Note
|
Atacama
-
$21,000,000
Note
|
||||||
Years
Ending September 30,
|
|||||||
2006
|
$
|
---
|
$
|
---
|
|||
2007
|
1,900,000
|
---
|
|||||
2008
|
950,000
|
---
|
|||||
2009
|
950,000
|
---
|
|||||
2010
|
950,000
|
---
|
|||||
2011
|
2,850,000
|
4,200,000
|
|||||
2012
|
2,850,000
|
4,200,000
|
|||||
2013
|
2,850,000
|
4,200,000
|
|||||
2014
|
---
|
1,264,000
|
|||||
2015
|
5,700,000
|
7,136,000
|
|||||
Total
|
$
|
19,000,000
|
$
|
21,000,000
|
Assets
Acquired:
|
||||
Cash
|
$
|
913,194
|
||
Accounts
receivable
|
10,781,836
|
|||
Allowance
for doubtful accounts
|
(328,351
|
)
|
||
Inventories
|
18,762,218
|
|||
Prepaid
expenses and other current assets
|
904,271
|
|||
Property,
plant and equipment
|
6,630,012
|
|||
Accumulated
depreciation and amortization
|
(639,254
|
)
|
||
Due
from YouthStream Acquisition Corp.
|
187,702
|
|||
Other
non-current assets
|
721,393
|
|||
Total
assets acquired
|
37,933,021
|
Liabilities
Assumed:
|
||||
Accounts
payable
|
9,566,327
|
|||
Accrued
expenses
|
1,267,016
|
|||
Accrued
interest payable
|
593,260
|
|||
Deferred
rent
|
165,413
|
|||
Subordinated
promissory notes payable
|
7,000,000
|
|||
Line
of credit
|
15,495,095
|
|||
Equipment
contract payable
|
291,223
|
|||
Capital
lease obligation
|
1,877,179
|
|||
Total
liabilities assumed
|
36,255,513
|
|||
Net
assets acquired
|
1,677,508
|
|||
Adjustment
to recognize minority interest
|
(331,981
|
)
|
||
$
|
1,345,527
|
|||
Total
purchase consideration, net of intercompany eliminations of 2.67%
interest
held by KES Holdings:
|
||||
8%
Subordinated secured promissory notes payable
|
$
|
39,493,000
|
||
13%
Series A preferred stock
|
24,733,000
|
|||
Net
purchase consideration
|
64,226,000
|
|||
Minority
interests in equity
|
223,950
|
|||
Adjustment
to record deemed distribution to Sellers
|
(63,104,423
|
)
|
||
$
|
1,345,527
|
Three
Months
Ended
June
30,
2005
|
Nine
Months
Ended
June
30,
2005
|
||||||
Net
sales
|
$
|
29,127,566
|
$
|
82,865,839
|
|||
Cost
of sales
|
27,194,477
|
77,993,132
|
|||||
Gross
margin
|
1,933,089
|
4,872,707
|
|||||
Operating
income
|
638,552
|
1,066,767
|
|||||
Interest
expense
|
(2,371,888
|
)
|
(7,075,831
|
)
|
|||
Minority
interest
|
218,439
|
218,439
|
|||||
Net
loss from continuing operations
|
$
|
(1,500,737
|
)
|
$
|
(5,693,104
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.04
|
)
|
$
|
(0.15
|
)
|
|
Weighted
average common shares outstanding
|
39,242,251
|
39,242,251
|
June
30, 2006
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
878,875
|
$
|
32,677,835
|
$
|
33,556,710
|
||||
Property,
plant and equipment, net
|
-
|
5,020,120
|
5,020,120
|
|||||||
Other
assets
|
-
|
462,130
|
462,130
|
|||||||
Total
assets
|
$
|
878,875
|
$
|
38,160,085
|
$
|
39,038,960
|
||||
Current
liabilities
|
$
|
10,182,245
|
$
|
28,823,608
|
$
|
39,005,853
|
||||
Non-current
liabilities
|
77,306,610
|
1,221,267
|
78,527,877
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(352,337,270
|
)
|
6,437,702
|
(345,899,568
|
)
|
|||||
Other
|
265,727,290
|
1,677,508
|
267,404,798
|
|||||||
Total
liabilities and equity
|
$
|
878,875
|
$
|
38,160,085
|
$
|
39,038,960
|
September
30, 2005
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
261,740
|
$
|
35,453,821
|
$
|
35,715,561
|
||||
Property,
plant and equipment, net
|
-
|
5,567,745
|
5,567,745
|
|||||||
Other
assets
|
-
|
638,948
|
638,948
|
|||||||
Total
assets
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
||||
Current
liabilities
|
$
|
4,224,995
|
$
|
30,411,237
|
$
|
34,636,232
|
||||
Non-current
liabilities
|
78,257,234
|
8,629,138
|
86,886,372
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(348,435,183
|
)
|
1,169,785
|
(347,265,398
|
)
|
|||||
Other
|
266,214,694
|
1,450,354
|
267,665,048
|
|||||||
Total
liabilities and equity
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
June
30,
2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
Raw
materials and scrap
|
$
|
3,669,997
|
$
|
2,954,405
|
|||
Semi-finished
goods
|
6,251,028
|
6,556,006
|
|||||
Finished
goods
|
9,321,221
|
8,370,394
|
|||||
Total
|
$
|
19,242,246
|
$
|
17,880,805
|
KES
Holdings -
$19,000,000
Note
|
Atacama
-
$21,000,000
Note
|
||||||
Years
Ending September 30,
|
|||||||
2006
|
$
|
---
|
$
|
---
|
|||
2007
|
1,900,000
|
---
|
|||||
2008
|
950,000
|
---
|
|||||
2009
|
950,000
|
---
|
|||||
2010
|
950,000
|
---
|
|||||
2011
|
2,850,000
|
4,200,000
|
|||||
2012
|
2,850,000
|
4,200,000
|
|||||
2013
|
2,850,000
|
4,200,000
|
|||||
2014
|
---
|
1,264,000
|
|||||
2015
|
5,700,000
|
7,136,000
|
|||||
Total
|
$
|
19,000,000
|
$
|
21,000,000
|
Assets
Acquired:
|
||||
Cash
|
$ | 913,194 | ||
Accounts
receivable
|
10,781,836
|
|||
Allowance
for doubtful accounts
|
(328,351
|
)
|
||
Inventories
|
18,762,218
|
|||
Prepaid
expenses and other current assets
|
904,271
|
|||
Property,
plant and equipment
|
6,630,012
|
|||
Accumulated
depreciation and amortization
|
(639,254
|
)
|
||
Due
from YouthStream Acquisition Corp.
|
187,702
|
|||
Other
non-current assets
|
721,393
|
|||
Total
assets acquired
|
37,933,021
|
Liabilities
Assumed:
|
||||
Accounts
payable
|
9,566,327
|
|||
Accrued
expenses
|
1,267,016
|
|||
Accrued
interest payable
|
593,260
|
|||
Deferred
rent
|
165,413
|
|||
Subordinated
promissory notes payable
|
7,000,000
|
|||
Line
of credit
|
15,495,095
|
|||
Equipment
contract payable
|
291,223
|
|||
Capital
lease obligation
|
1,877,179
|
|||
Total
liabilities assumed
|
36,255,513
|
|||
Net
assets acquired
|
1,677,508
|
|||
Adjustment
to recognize minority interest
|
(331,981
|
)
|
||
$ | 1,345,527 | |||
Total
purchase consideration, net of intercompany eliminations of 2.67%
interest
held by KES Holdings:
|
||||
8%
Subordinated secured promissory notes payable
|
$ | 39,493,000 | ||
13%
Series A preferred stock
|
24,733,000
|
|||
Net
purchase consideration
|
64,226,000
|
|||
Minority
interests in equity
|
223,950
|
|||
Adjustment
to record deemed distribution to Sellers
|
(63,104,423
|
)
|
||
$ | 1,345,527 |
Three
Months
Ended
June
30,
2005
|
Nine
Months
Ended
June
30,
2005
|
||||||
Net
sales
|
$
|
29,127,566
|
$
|
82,865,839
|
|||
Cost
of sales
|
27,194,499
|
77,993,132
|
|||||
Gross
margin
|
1,933,089
|
4,872,707
|
|||||
Operating
income
|
638,552
|
1,066,767
|
|||||
Interest
expense
|
(2,371,888 | ) | (7,075,831 | ) | |||
Minority
interest
|
218,439 | 218,439 | |||||
Net
loss from continuing operations
|
$
|
(1,500,737
|
)
|
$
|
(5,693,104
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.04
|
)
|
$
|
(0.15
|
)
|
|
Weighted
average common shares outstanding
|
39,242,251
|
39,242,251 |
June
30, 2006
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
878,875
|
$
|
32,677,835
|
$
|
33,556,710
|
||||
Property,
plant and equipment, net
|
-
|
5,020,120
|
5,020,120
|
|||||||
Other
assets
|
-
|
462,130
|
462,130
|
|||||||
Total
assets
|
$
|
878,875
|
$
|
38,160,085
|
$
|
39,038,960
|
||||
Current
liabilities
|
$
|
10,182,245
|
$
|
28,823,608
|
$
|
39,005,853
|
||||
Non-current
liabilities
|
77,306,610
|
1,221,267
|
78,527,877
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(352,337,270
|
)
|
6,437,702
|
(345,899,568
|
)
|
|||||
Other
|
265,727,290
|
1,677,508
|
267,404,798
|
|||||||
Total
liabilities and equity
|
$
|
878,875
|
$
|
38,160,085
|
$
|
39,038,960
|
September
30, 2005
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
261,740
|
$
|
35,453,821
|
$
|
35,715,561
|
||||
Property,
plant and equipment, net
|
-
|
5,567,745
|
5,567,745
|
|||||||
Other
assets
|
-
|
638,948
|
638,948
|
|||||||
Total
assets
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
||||
Current
liabilities
|
$
|
4,224,995
|
$
|
30,411,237
|
$
|
34,636,232
|
||||
Non-current
liabilities
|
78,257,234
|
8,629,138
|
86,886,372
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(348,435,183
|
)
|
1,169,785
|
(347,265,398
|
)
|
|||||
Other
|
266,214,694
|
1,450,354
|
267,665,048
|
|||||||
Total
liabilities and equity
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
Payments
Due by 12 Month Periods Ending June 30,
(in
thousands)
|
||||||||||||||||||||||
Contractual
cash obligations
|
Total
|
2007
|
2008
|
2009
|
2010
|
2011
|
There-after
|
|||||||||||||||
4%
notes payable
|
$
|
4,917
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
4,917
|
$
|
---
|
||||||||
12%
subordinated promissory notes payable
|
7,000
|
7,000
|
---
|
---
|
---
|
---
|
---
|
|||||||||||||||
8%
subordinated secured promissory notes payable
|
39,493
|
1,849
|
925
|
925
|
925
|
6,974
|
27,895
|
|||||||||||||||
8%
subordinated secured promissory notes payable - interest
|
3,159
|
3,159
|
---
|
---
|
---
|
---
|
---
|
|||||||||||||||
Secured
line of credit
|
9,891
|
9,891
|
---
|
---
|
---
|
---
|
---
|
|||||||||||||||
Operating
leases
|
1,274
|
416
|
390
|
390
|
78
|
---
|
---
|
|||||||||||||||
Capital
lease obligation
|
1,410
|
416
|
483
|
511
|
---
|
---
|
---
|
|||||||||||||||
Equipment
contact payable
|
193
|
83
|
110
|
---
|
---
|
---
|
---
|
|||||||||||||||
Management
services agreement
|
2,333
|
700
|
700
|
700
|
233
|
---
|
---
|
|||||||||||||||
4%
Series A Preferred Stock subject to mandatory redemption
|
5,269
|
---
|
---
|
---
|
---
|
5,269
|
---
|
|||||||||||||||
13%
Series A Preferred Stock of subsidiary subject to mandatory redemption,
excluding accrued dividends
|
26,618
|
---
|
---
|
---
|
---
|
---
|
26,618
|
|||||||||||||||
Total
contractual cash obligations
|
$
|
101,557
|
$
|
23,514
|
$
|
2,608
|
$
|
2,526
|
$
|
1,236
|
$
|
17,160
|
$
|
54,513
|
YOUTHSTREAM MEDIA NETWORKS, INC. | |||
(Registrant)
|
|||
DATE:
September 13, 2006
|
By: |
/s/
JOHN SCHEEL
|
|
John
Scheel
|
|||
Chief
Executive Officer
|
|||
DATE:
September 13, 2006
|
By: |
/s/
DONALD A. REISENBERG
|
|
Donald
A. Reisenberg
|
|||
Chief
Financial Officer
|
3.1
|
|
Certificate
of Incorporation (incorporated by reference to Exhibit 3.1 to the
Company's Registration Statement on Form SB-2, Registration No. 33-80935,
filed on March 6, 1996).
|
3.2
|
|
Certificate
of Amendment of Certificate of Incorporation (incorporated by reference
to
Exhibit 3.2 to the Company's Registration Statement on Form SB-2,
Registration No. 33-80935, filed on March 6, 1996).
|
3.3
|
|
Certificate
of Amendment of Certificate of Incorporation (incorporated by reference
to
Exhibit 3.3 to the Company's Form 10-KSB for the fiscal year ended
June
30, 1998, filed May 27, 1998).
|
3.4
|
|
Certificate
of Designation for Preferred Stock of YouthStream Media Networks,
Inc.
(incorporated by reference to Exhibit 99.3 to the Company's Form
8K filed
February 7, 2003).
|
3.5
|
|
Certificate
of Correction to the Certificate of Designation of Series A Preferred
Stock of YouthStream Media Networks, Inc. (incorporated by reference
to
Exhibit 3.5 to the Company’s Amended Form 10-K/A, filed March 5,
2004).
|
3.6
|
|
Bylaws
(incorporated by reference to Exhibit 4.2 to YouthStream's Registration
Statement on Form S-8, Registration No. 333-32022, filed on March
9,
2000).
|
3.7
|
|
Amendment
to Bylaws (incorporated by reference to Exhibit 3.8 to the Company’s Form
10-Q for the quarter ended June 30, 2004, filed August 13,
2004).
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|