x |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934 FOR THE FISCAL YEAR ENDED JULY 31,
2006
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
FOR
THE TRANSITION PERIOD FROM _______TO
_________
|
Nevada
(State
or Other Jurisdiction of Incorporation or Organization)
|
74-2849995
(IRS
Employer Identification No.)
|
|
3201
Cherry Ridge, Building C, Suite 300
San
Antonio, Texas
(Address
of Principal Executive Offices)
|
78230
(Zip
Code)
|
Page
|
||
PART
I
|
||
Item
1. Description of Business
|
3
|
|
Overview
|
3
|
|
History
|
4
|
|
Recent
Developments
|
4
|
|
Services
and Products
|
4
|
|
Carrier
Services
|
5
|
|
Network
Services
|
5
|
|
Communication
Services
|
5
|
|
Voice
over Internet Protocol Network
|
7
|
|
Strategy
and Competitive Conditions
|
7
|
|
Government
Regulations/ Concession License
|
9
|
|
Suppliers
|
13
|
|
Employees
|
13
|
|
Risk
Factors
|
13
|
|
Item
2. Description of Properties
|
16
|
|
Item
3. Legal Proceedings
|
17
|
|
Item
4. Submission of Matters to a Vote of Security Holders
|
17
|
|
PART
II
|
||
Item
5. Market for Registrant’s Common Equity and Related Stockholder
Matters
|
17
|
|
Item
6. Management’s Discussion and Analysis or Plan of
Operations
|
19
|
|
Item
7. Financial Statements and Supplementary Data
|
26
|
|
Item
8. Changes in and Disagreements with Accountants on Accounting
and
|
|
|
Financial
Disclosures
|
50
|
|
Item
8A.Controls and Procedures
|
50
|
|
PART
III
|
||
Item
9. Directors, Executive Officers, Promoters and Control Persons,
Compliance
|
||
with
Section 16(A) of the Exchange Act
|
51
|
|
Item
10. Executive Compensation
|
53
|
|
Item
11. Security Ownership of Certain Beneficial Owners and
Management
|
54
|
|
Item
12. Certain Relationships and Related Transactions
|
55
|
|
Item
13. Exhibits and Reports on Form 8-K
|
56
|
|
Item
14. Principal Accountant Fees and Services
|
59
|
ITEM I. |
BUSINESS.
|
·
|
We
expanded our NexTone’
Communications Session Controller (soft-switch) by 65% to enhance
our
Voice over Internet Protocol (VoIP) network. This network expansion
has
allowed us to route our traffic more efficiently, improve our call
processing, monitor quality of service and share port resources with
our
customers. The NexTone technology has allowed us to be more competitive
and to improve margins in our international VoIP carrier services.
As a
result of these enhancements to our VoIP Network our customer base
has
grown to approximately 75 customers and our revenue increased from
$6,011,000 during the year ended July 31, 2005 to $14,696,000 for
the year
ended July 31, 2006.
|
·
|
On
February 1, 2006 we announced the formation of a new wholly owned
subsidiary, Digerati Networks, Inc., to showcase ATSI's growing VoIP
business. Digerati Networks will market the Company's VoIP services
with
the goal of achieving a leadership position in the industry while
building
brand and name recognition. The new subsidiary will also allow the
parent
company to take full advantage of corporate development opportunities
that
may arise in the future.
|
·
|
Integration
of Voice and Data:
VoIP networks allows for the integration of voice, data traffic and
images
into the same network.
|
·
|
Simplification:
An
integrated infrastructure that supports all forms of communication
allows
more standardization and less equipment management. The result is
a fault
tolerant design.
|
·
|
Network
Efficiency:
The integration of voice and data fills up the data communication
channels
efficiently, thus providing bandwidth consolidation and reduction
of the
costs associated with idle bandwidth. The sharing of equipment and
operations costs across both data and voice users can also improve
network
efficiency since excess bandwidth on one network can be used by the
other,
thereby creating economies of scale for voice (especially given the
rapid
growth in data traffic). An integrated infrastructure that supports
all
forms of communication allows more standardization and reduces the
total
equipment complement. This combined infrastructure can support dynamic
bandwidth optimization and a fault tolerant design. The differences
between the traffic patterns of voice and data offer further opportunities
for significant efficiency improvements.
|
·
|
Co-existence
with traditional communication mediums: IP
telephony can be used in conjunction with existing PSTN switches,
leased
and dial-up lines, PBXs and other customer premise equipment (CPE),
enterprise LANs, and Internet connections. IP telephony applications
can
be implemented through dedicated gateways, which in turn can be based
on
open standards platforms for reliability and scalability.
|
·
|
Cost
reduction:
Under the VoIP network, the connection is directly to the Internet
backbone and as a result the telephony access charges and settlement
fees
are avoided.
|
·
|
the
rapid growth of the Latino segment of the United States population
|
·
|
Mexico’s
status as the top calling partner with the United States
|
·
|
increase
in trade and travel between Latin America and the United States
|
·
|
the
build-out of local networks and corresponding increase in the number
of
telephones in homes and businesses in Latin countries
|
·
|
proliferation
of communications devices such as faxes, mobile phones, pagers, and
personal computers
|
·
|
declining
rates for services as a result of increased competition.
|
·
|
Maintain
approximately $10 million in registered and subscribed capital.
|
·
|
Install
and operate a network in Mexico. The Mexican government will need
to
approve the operating plan before it is implemented; additionally
the
Mexican government will need to approve any future changes to the
operating plan before it can be implemented.
|
·
|
Continuously
develop and conduct training programs for its staff.
|
·
|
The
Concessionaire at all times needs to have an assigned individual
responsible for the technical functions to operate the concession.
|
·
|
The
Concessionaire is required to provide continuous and efficient services
at
all times to its customers.
|
·
|
The
Concessionaire must establish a complaint center and correction facilities
center. We are required to report to the Mexican Government on a
monthly
basis the complaints received and the actions taken to resolve the
problems.
|
·
|
The
Concessionaire will only be authorized to invoice its customer’s tariffs
rates that have been approved by the Mexican
government.
|
·
|
The
Concessionaire is required to provide audited financial statements
on a
yearly basis that includes a detailed description of the fixed assets
utilized in the network and accounting reporting by region and location
of
where the services are being provided.
|
·
|
The
Concessionaire is required to provide quarterly reports and updates
on the
expansion of the network in Mexico and a description of the training
programs and research and development programs.
|
·
|
The
Concessionaire is required to provide statistic reports of traffic,
switching capacity and other parameters in the
network.
|
·
|
the
amount of traffic we are able to sell to our customers, and their
decisions on whether to route traffic over our network;
|
·
|
increased
competitive pricing pressure in the international long distance market;
|
·
|
our
ability to negotiate lower termination fees charged by our suppliers;
|
·
|
our
continuing ability to negotiate competitive costs to connect our
network
with those of other carriers and Internet backbone providers;
|
·
|
fraudulently
sent or received traffic which is unbillable, for which we may be
liable;
|
·
|
changes
in call volume among the countries to which we complete calls;
|
·
|
the
portion of our total traffic that we carry over more lucrative routes
could decline, independent of route-specific price, cost or volume
changes;
|
·
|
technical
difficulties or failures of our network systems or third party delays
in
expansion or provisioning system components;
|
·
|
our
ability to manage our traffic on a constant basis so that routes
are
profitable;
|
·
|
our
ability to collect from our customers; and
|
·
|
perceptions
that the quality of voice transmitted over the Internet is low;
|
·
|
perceptions
that VoIP is unreliable;
|
·
|
our
inability to deliver traffic over the Internet with significant cost
advantages;
|
·
|
development
of their own capacity on routes served by us; and
|
·
|
an
increase in termination costs of international calls.
|
·
|
unexpected
changes in tariffs, trade barriers and regulatory requirements relating
to
Internet access or VoIP;
|
·
|
economic
weakness, including inflation, or political instability in particular
foreign economies and markets;
|
·
|
difficulty
in collecting accounts receivable;
|
·
|
tax,
consumer protection, telecommunications, and other laws;
|
·
|
foreign
currency fluctuations, which could result in increased operating
expenses
and reduced revenues;
|
·
|
unreliable
government power to protect our rights;
|
·
|
user
privacy;
|
·
|
pricing
controls and termination costs;
|
·
|
characteristics
and quality of products and services;
|
·
|
qualification
to do business;
|
·
|
consumer
protection;
|
·
|
cross-border
commerce, including laws that would impose tariffs, duties and other
import restrictions;
|
·
|
copyright,
trademark and patent infringement; and
|
·
|
claims
based on the nature and content of Internet materials, including
defamation, negligence and the failure to meet necessary obligations.
|
ITEM
2.
|
DESCRIPTION
OF PROPERTIES.
|
ITEM 3. |
LEGAL
PROCEEDINGS.
|
ITEM 4. |
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS.
|
ITEM 5. |
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY
SECURITIES.
|
(a)
|
Market
for Common Equity
|
Fiscal
2005
|
High
Low
|
First
Quarter
|
$1.20
$0.56
|
Second
Quarter
|
$1.25
$0.48
|
Third
Quarter
|
$0.92
$0.21
|
Fourth
Quarter
|
$0.32
$0.16
|
|
|
Fiscal
2006
|
High
Low
|
First
Quarter
|
$0.44
$0.14
|
Second
Quarter
|
$0.43
$0.21
|
Third
Quarter
|
$0.51
$0.25
|
Fourth
Quarter
|
$0.39
$0.19
|
(c)
|
Dividends
|
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
|
|
Equity
Compensation plans approved by security holders
|
-0-
|
N/A
|
-0-
|
Equity
Compensation Plans not approved by security
holders
|
-0-
|
N/A
|
1,923,000
|
Total
|
-0-
|
N/A
|
1,923,000
|
(d)
|
Sales
of Unregistered Securities
|
ITEM 6. |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
Years
ended July 31,
|
|||||||
2006
|
2005
|
Variances
|
%
|
||||
OPERATING
REVENUES:
|
(Restated)
|
||||||
Carrier
services
|
$14,674
|
$5,782
|
$8,892
|
154%
|
|||
Network
services
|
22
|
229
|
(207)
|
-90%
|
|||
Total
operating revenues
|
14,696
|
6,011
|
8,685
|
144%
|
|||
Cost
of services (exclusive of depreciation and amortization, shown
below)
|
13,869
|
5,664
|
(8,205)
|
-145%
|
|||
GROSS
MARGIN
|
827
|
347
|
480
|
138%
|
|||
Selling,
general and administrative expense (exclusive of legal and professional
fees,
|
|||||||
non-cash
stock compensation to employees and warrants for services, shown
below)
|
695
|
517
|
(178)
|
-34%
|
|||
Legal
and professional fees
|
195
|
417
|
222
|
53%
|
|||
Non-cash
issuance of common stock and warrants for services
|
176
|
618
|
442
|
72%
|
|||
Non-cash
stock-based compensation, employees
|
267
|
474
|
207
|
44%
|
|||
Bad
debt expense
|
-
|
4
|
4
|
100%
|
|||
Depreciation
and amortization expense
|
92
|
112
|
20
|
18%
|
|||
OPERATING
(LOSS)
|
(598)
|
(1,795)
|
1,197
|
67%
|
|||
OTHER
INCOME (EXPENSE):
|
|||||||
Other
income
|
-
|
27
|
(27)
|
-100%
|
|||
Gain
on disposal of investment
|
-
|
12,104
|
(12,104)
|
-100%
|
|||
Loss
on derivative instrument liabilities
|
(6)
|
(287)
|
281
|
98%
|
|||
Debt
forgiveness income
|
50
|
460
|
(410)
|
-89%
|
|||
Interest
expense
|
(151)
|
(102)
|
(49)
|
-48%
|
|||
Total
other income (expense), net
|
(107)
|
12,202
|
(12,309)
|
-101%
|
|||
NET
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
(705)
|
10,407
|
(11,112)
|
-107%
|
|||
DISCONTINUED
OPERATIONS (see Note 7)
|
|||||||
Gain
on disposal of discontinued operations
|
1,652
|
-
|
1,652
|
100%
|
|||
NET
INCOME FROM DISCONTINUED OPERATIONS
|
1,652
|
-
|
1,652
|
100%
|
|||
NET
INCOME
|
$
947
|
$
10,407
|
$
(9,460)
|
-91%
|
|||
LESS:
PREFERRED DIVIDEND
|
(959)
|
(639)
|
(320)
|
-50%
|
|||
NET
INCOME (LOSS) TO COMMON STOCKHOLDERS
|
($12)
|
$9,768
|
($9,780)
|
-100%
|
ITEM 7. |
FINANCIAL
STATEMENTS AND SUPPLEMENTARY
DATA
|
Page | |
Consolidated
Financial Statements of ATSI
Communications, Inc. and Subsidiaries
|
|
Report
of Independent Registered Public Accounting Firm
|
28
|
Consolidated
Balance Sheet for the Years Ended July 31, 2006 and 2005
|
29
|
Consolidated
Statements of Operations for the Years Ended July 31, 2006 and
2005
|
30
|
Consolidated
Statements of Comprehensive Income (loss) for
|
|
the
Years Ended July 31, 2006 and 2005
|
31
|
Consolidated
Statement of Changes in Stockholders’ Deficit for
|
|
the
Years Ended July 31, 2006 and 2005
|
32
|
Consolidated
Statements of Cash Flows for the Years Ended July 31, 2006 and
2005
|
33
|
Notes
to Consolidated Financial Statements
|
34
|
ITEM 1. |
FINANCIAL
STATEMENTS
|
July
31,
|
|
July
31,
|
|
||||
|
|
2006
|
|
2005
|
|
||
|
|
|
|
(Restated)
|
|||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
36
|
$
|
29
|
|||
Accounts
receivable
|
621
|
170
|
|||||
Prepaid
& other current assets
|
33
|
44
|
|||||
Total
current assets
|
690
|
243
|
|||||
PROPERTY
AND EQUIPMENT
|
284
|
228
|
|||||
Less
- accumulated depreciation
|
(182
|
)
|
(90
|
)
|
|||
Net
property and equipment
|
102
|
138
|
|||||
Total
assets
|
$
|
792
|
$
|
381
|
|||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable
|
$
|
676
|
$
|
567
|
|||
Accounts
payable, related parties
|
42
|
42
|
|||||
Line
of credit, CSI Business Finance
|
150
|
-
|
|||||
Accrued
liabilities
|
2,389
|
1,033
|
|||||
Current
portion of obligation under capital leases
|
3
|
3
|
|||||
Notes
payable
|
50
|
-
|
|||||
Notes
payable, related party
|
106
|
16
|
|||||
Notes
payable, Franklin, Cardwell & Jones
|
-
|
77
|
|||||
Convertible
debentures
|
74
|
234
|
|||||
Series
D Cumulative Preferred Stock, 3,000 shares authorized, 742 shares
issued
and outstanding
|
-
|
1,182
|
|||||
Series
E Cumulative Preferred Stock, 10,000 shares authorized, 1,170 shares
issued and outstanding
|
-
|
1,462
|
|||||
Derivative
financial instrument liabilities
|
-
|
24
|
|||||
Liabilities
from discontinued operations, net of assets
|
-
|
1,152
|
|||||
Total
current liabilities
|
3,490
|
5,792
|
|||||
LONG-TERM
LIABILITIES:
|
|||||||
Notes
payable
|
500
|
500
|
|||||
Convertible
debentures
|
234
|
-
|
|||||
Obligation
under capital leases, less current portion
|
6
|
9
|
|||||
Other
|
4
|
8
|
|||||
Total
long-term liabilities
|
744
|
517
|
|||||
Total
liabilities
|
4,234
|
6,309
|
|||||
STOCKHOLDERS'
DEFICIT:
|
|||||||
Series
A Cumulative Convertible Preferred Stock, $0.001, 50,000 shares
authorized, 2,750 shares
|
|||||||
issued
and outstanding
|
-
|
-
|
|||||
Series
D Cumulative Preferred Stock, 3,000 shares authorized, 742 shares
issued
and outstanding
|
1
|
-
|
|||||
Series
E Cumulative Preferred Stock, 10,000 shares authorized, 1,170 shares
issued and outstanding
|
1
|
-
|
|||||
Series
H Convertible Preferred Stock, $0.001, 16,000,000 shares authorized,
11,802,353 and 13,912,372 shares
|
|||||||
issued
and outstanding, respectively
|
12
|
14
|
|||||
Common
stock, $0.001 par value, 150,000,000 shares authorized, 16,444,768
and
10,397,222 shares
|
|||||||
issued
and outstanding, respectively
|
16
|
10
|
|||||
Additional
paid in capital
|
68,775
|
66,741
|
|||||
Accumulated
deficit
|
(72,248
|
)
|
(73,195
|
)
|
|||
Other
comprehensive income
|
1
|
502
|
|||||
Total
stockholders' deficit
|
(3,442
|
)
|
(5,928
|
)
|
|||
Total
liabilities and stockholders' deficit
|
$
|
792
|
$
|
381
|
ATSI
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(In
thousands, except per share
amounts)
|
Years
ended July 31,
|
|||||||
|
2006
|
2005
|
|||||
OPERATING
REVENUES:
|
|
(Restated)
|
|||||
Carrier
services
|
$
|
14,674
|
$
|
5,782
|
|||
Network
services
|
22
|
229
|
|||||
Total
operating revenues
|
14,696
|
6,011
|
|||||
OPERATING
EXPENSES:
|
|||||||
Cost
of services (exclusive of depreciation and amortization, shown
below)
|
13,869
|
5,664
|
|||||
Selling,
general and administrative expense (exclusive of legal and professional
fees,
|
|||||||
non-cash
stock compensation to employees and warrants for services, shown
below)
|
695
|
517
|
|||||
Legal
and professional fees
|
195
|
417
|
|||||
Non-cash
issuance of common stock and warrants for services
|
176
|
618
|
|||||
Non-cash
stock-based compensation, employees
|
267
|
474
|
|||||
Bad
debt expense
|
-
|
4
|
|||||
Depreciation
and amortization expense
|
92
|
112
|
|||||
Total
operating expenses
|
15,294
|
7,806
|
|||||
OPERATING
(LOSS)
|
(598
|
)
|
(1,795
|
)
|
|||
OTHER
INCOME (EXPENSE):
|
|||||||
Other
income
|
-
|
27
|
|||||
Gain
on disposal of investment
|
-
|
12,104
|
|||||
Loss
on derivative instrument liabilities
|
(6
|
)
|
(287
|
)
|
|||
Debt
forgiveness income
|
50
|
460
|
|||||
Interest
expense
|
(151
|
)
|
(102
|
)
|
|||
Total
other income (expense), net
|
(107
|
)
|
12,202
|
||||
NET
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
(705
|
)
|
10,407
|
||||
DISCONTINUED
OPERATIONS (see
Note 7)
|
|||||||
Gain
on disposal of discontinued operations
|
1,652
|
-
|
|||||
NET
INCOME FROM DISCONTINUED OPERATIONS
|
1,652
|
-
|
|||||
NET
INCOME
|
$
|
947
|
$
|
10,407
|
|||
LESS:
PREFERRED DIVIDEND
|
(959
|
)
|
(639
|
)
|
|||
NET
INCOME (LOSS) TO COMMON STOCKHOLDERS
|
$
|
(12
|
)
|
$
|
9,768
|
||
BASIC
INCOME (LOSS) PER SHARE:
|
|||||||
From
continuing operations
|
(0.12
|
)
|
1.37
|
||||
From
discontinued operations
|
0.12
|
-
|
|||||
Total
|
(0.00
|
)
|
1.37
|
||||
DILUTED
INCOME (LOSS) PER SHARE
|
|||||||
From
continuing operations
|
(0.12
|
)
|
0.42
|
||||
From
discontinued operations
|
0.12
|
-
|
|||||
Total
|
0.00
|
0.42
|
|||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING
|
13,516,342
|
7,128,847
|
|||||
DILUTED
COMMON SHARES OUTSTANDING
|
13,516,342
|
24,856,501
|
ATSI
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
|||
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
|||
(In
thousands, except per share
amounts)
|
Years
ended July 31,
|
|||||||
|
2006
|
2005
|
|||||
|
|
(Restated)
|
|||||
Net
income (loss) to common stockholders
|
$
|
(12
|
)
|
$
|
9,768
|
||
Foreign
currency translation adjustment
|
(501
|
)
|
-
|
||||
Comprehensive
income (loss) to common stockholders
|
$
|
(513
|
)
|
$
|
9,768
|
ATSI
COMMUNICATIONS, INC.
|
|||||||||||||||||||||||||||
AND
SUBSIDIARIES
|
|||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' DEFICIT
|
|||||||||||||||||||||||||||
(
in thousands)
|
|
|||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock (A)
|
Preferred
Stock (D)
|
Preferred
Stock (E)
|
Preferred
Stock (H)
|
Common
Stock
|
Accumulated
|
Other
Comp.
|
Total
Stockholders'
|
||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
A-P-I-C
|
Deficit
|
Income/Loss
|
(Deficit)
|
||||||||||||||||||||||||||||||
BALANCE,
JULY 31, 2004
|
4
|
0
|
-
|
-
|
-
|
-
|
14,386
|
14
|
2,919
|
$
|
3
|
$
|
62,723
|
$
|
(83,602
|
)
|
$
|
502
|
$
|
(20,360
|
)
|
||||||||||||||||||||||
Shares
issued for services
|
1,417
|
1
|
606
|
607
|
|||||||||||||||||||||||||||||||||||||||
Shares
issued to Purchase Assets
|
119
|
1
|
68
|
69
|
|||||||||||||||||||||||||||||||||||||||
Shares
issued for P/S Conversion
|
-
|
-
|
(474
|
)
|
474
|
0
|
0
|
-
|
|||||||||||||||||||||||||||||||||||
Shares
issued for Debt Conversion
|
1,188
|
1
|
944
|
945
|
|||||||||||||||||||||||||||||||||||||||
Exercise
of Warrants
|
4,280
|
4
|
914
|
918
|
|||||||||||||||||||||||||||||||||||||||
Warrant
expense
|
445
|
445
|
|||||||||||||||||||||||||||||||||||||||||
Derivative
instrument (income) expense
|
1,638
|
1,638
|
|||||||||||||||||||||||||||||||||||||||||
Dividends
declared
|
(639
|
)
|
(639
|
)
|
|||||||||||||||||||||||||||||||||||||||
Option
Expense
|
42
|
42
|
|||||||||||||||||||||||||||||||||||||||||
Net
income
|
10,407
|
10,407
|
|||||||||||||||||||||||||||||||||||||||||
BALANCE,
JULY 31, 2005 (Restated)
|
4
|
0
|
-
|
-
|
-
|
-
|
13,912
|
14
|
10,397
|
$
|
10
|
$
|
66,741
|
$
|
(73,195
|
)
|
$
|
502
|
(5,928
|
)
|
|||||||||||||||||||||||
Shares
issued for services
|
-
|
-
|
-
|
-
|
549
|
1
|
127
|
-
|
-
|
128
|
|||||||||||||||||||||||||||||||||
Shares
issued to purchase assets
|
-
|
-
|
-
|
-
|
180
|
-
|
58
|
-
|
-
|
58
|
|||||||||||||||||||||||||||||||||
Shares
issued for P/S conversion
|
(1
|
)
|
-
|
-
|
|
(2,310
|
)
|
($2
|
)
|
2,960
|
3
|
167
|
-
|
-
|
168
|
||||||||||||||||||||||||||||
Shares
issued for debt conversion
|
-
|
-
|
-
|
200
|
|
866
|
1
|
255
|
-
|
-
|
256
|
||||||||||||||||||||||||||||||||
Reclass
of Series D from debt
|
-
|
1
|
1
|
-
|
741
|
742
|
|||||||||||||||||||||||||||||||||||||
Reclass
of Series E from debt
|
-
|
-
|
1
|
1
|
1,169
|
1,170
|
|||||||||||||||||||||||||||||||||||||
Exercise
of warrants
|
-
|
-
|
-
|
-
|
367
|
-
|
54
|
-
|
-
|
54
|
|||||||||||||||||||||||||||||||||
Warrant
expense
|
-
|
-
|
-
|
-
|
-
|
48
|
-
|
-
|
48
|
||||||||||||||||||||||||||||||||||
Preferred
stock dividend
|
-
|
-
|
-
|
-
|
-
|
(959
|
)
|
-
|
-
|
(959
|
)
|
||||||||||||||||||||||||||||||||
Shares
issued for services, employees
|
-
|
-
|
-
|
-
|
1,125
|
1
|
179
|
-
|
-
|
180
|
|||||||||||||||||||||||||||||||||
Derivative
instruments (income) expense
|
-
|
-
|
-
|
-
|
-
|
82
|
-
|
-
|
82
|
||||||||||||||||||||||||||||||||||
Beneficial
conversion feature
|
-
|
-
|
-
|
-
|
-
|
26
|
-
|
-
|
26
|
||||||||||||||||||||||||||||||||||
Options
expense - 123R
|
-
|
-
|
-
|
-
|
-
|
87
|
-
|
-
|
87
|
||||||||||||||||||||||||||||||||||
Other
comp. income/loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(501
|
)
|
(501
|
)
|
||||||||||||||||||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
947
|
-
|
947
|
||||||||||||||||||||||||||||||||||
BALANCE,
JULY 31, 2006
|
3
|
0
|
1
|
$
|
1
|
1
|
$
|
1
|
11,802
|
$
|
12
|
16,444
|
$
|
16
|
$
|
68,775
|
$
|
(72,248
|
)
|
$
|
1
|
$ |
(3,442
|
)
|
ATSI
COMMUNICATIONS, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(In
thousands, except per share
amounts)
|
Years
ended July 31,
|
|
||||||
|
|
2006
|
|
2005
|
|
||
|
|
|
|
(Restated)
|
|||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
NET
INCOME
|
$
|
947
|
$
|
10,407
|
|||
Adjustments
to reconcile net loss to cash used in operating
activities:
|
|||||||
Gain
in disposal of investment
|
(1,652
|
)
|
(12,104
|
)
|
|||
Debt
forgiveness income
|
-
|
(460
|
)
|
||||
Depreciation
and amortization
|
92
|
112
|
|||||
Issuance
of stock grants and options, employees for services
|
267
|
474
|
|||||
Issuance
of common stock and warrants for services
|
176
|
618
|
|||||
Provisions
for losses on accounts receivables
|
-
|
4
|
|||||
Loss
on derivative instrument liabilities
|
6
|
287
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(451
|
)
|
(125
|
)
|
|||
Prepaid
expenses and other
|
10
|
(18
|
)
|
||||
Accounts
payable
|
101
|
79
|
|||||
Accounts
payable - related parties
|
43
|
-
|
|||||
Accrued
liabilities
|
156
|
165
|
|||||
Net
cash used in operating activities
|
(304
|
)
|
(561
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchases
of property & equipment
|
(4
|
)
|
(8
|
)
|
|||
Acquisition
of business
|
-
|
(8
|
)
|
||||
Net
cash used in investing activities
|
(4
|
)
|
(16
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from notes payable, related party
|
120
|
-
|
|||||
Payments
on notes payable, related party
|
(30
|
)
|
-
|
||||
Proceeds
from notes payable
|
50
|
918
|
|||||
Payments
on notes payable
|
-
|
(918
|
)
|
||||
Proceeds
from line of credit, net
|
124
|
-
|
|||||
Proceeds
from the exercise of warrants
|
54
|
514
|
|||||
Principal
payments on capital lease obligation
|
(3
|
)
|
(2
|
)
|
|||
Net
cash provided by financing activities
|
315
|
512
|
|||||
INCREASE
(DECREASE) IN CASH
|
7
|
(65
|
)
|
||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
29
|
94
|
|||||
CASH
AND CASH EQUIVALENTS, end of period
|
$
|
36
|
$
|
29
|
|||
SUPPLEMENTAL
DISCLOSURES:
|
|||||||
Cash
paid for interest
|
$
|
24
|
$
|
-
|
|||
Cash
paid for income tax
|
-
|
-
|
|||||
NON-CASH
INVESTING AND FINANCING TRANSACTIONS
|
|||||||
Issuance
of common stock for conversion of debt
|
$
|
256
|
$
|
944
|
|||
Issuance
of common stock for purchase of fixed & intangible
assets
|
58
|
82
|
|||||
Fair
value of the derivative instrument
|
-
|
26
|
|||||
Conversion
of preferred stock to common stock
|
167
|
206
|
|||||
Beneficial
conversion feature on convertible notes
|
26
|
-
|
|||||
Fair
value of derivatives transferred to equity
|
82
|
1,638
|
|||||
Reclass
preferred stock to equity
|
1,912
|
-
|
|||||
Preferred
stock dividend
|
956
|
639
|
Twelve
months ended July 31,
|
|||||
2006
|
2005
|
||||
Net
income (loss) to common
|
|||||
shareholders,
as reported
|
($12,000)
|
$9,768,000
|
|||
Add:
|
stock
based compensation determined
|
||||
under
intrinsic value based method
|
-
|
42,080
|
|||
Less:
stock based compensation determined
|
|||||
under
fair value based method
|
(23,590)
|
(1,000,493)
|
|||
Pro
forma net income (loss) to common stockholders
|
($35,590)
|
$8,809,587
|
|||
Basic
net income (loss) per common share:
|
|||||
As
reported
|
($0.00)
|
$1.37
|
|||
Pro
forma
|
($0.00)
|
$1.24
|
|||
Diluted
net income (loss) per common share:
|
|||||
As
reported
|
$0.00
|
$0.42
|
|||
Pro
forma
|
$0.00
|
$0.38
|
For
the Years Ended July 31,
|
|||||
2006
|
2005
|
||||
Expected
dividends yield
|
0.00%
|
0.00%
|
|||
Expected
stock price volatility
|
50%
|
50%
|
|||
Risk-free
interest rate
|
4.39%
|
3.5%
|
|||
Expected
life of options
|
10
years
|
3
years
|
Depreciable
lives
|
2006
|
2005
|
||||||||
Telecom
equipment & software
|
1-5
years
|
$
|
284
|
$
|
228
|
|||||
Less:
accumulated depreciation
|
(182
|
)
|
(90
|
)
|
||||||
Net-property
and equipment
|
$
|
102
|
$
|
138
|
Principal
balance from old debentures:
|
$
|
275,000
|
||
Add:Re-financed
accrued interest
|
141,000
|
|||
Total
new debentures:
|
$
|
416,000
|
||
Less:Re-payments
by issuance of stock
|
(83,200
|
)
|
||
Less:beneficial
conversion feature
|
(26,000
|
)
|
||
Add:
amortization of discounts
|
770
|
|||
Carrying
amount of debentures at July 31, 2006
|
$
|
307,570
|
1)
|
Note
Payable, Franklin, Cardwell and Jones
|
|||||||||||
2)
|
“Old”
9% Convertible Debentures;
Warrants
to purchase common stock associated with the 2003 Debentures the
("2003
Debenture Warrants");
|
|||||||||||
3)
|
Warrants
to purchase common stock in connection with consulting agreements
with two
individuals (“Consulting Warrants”)
|
Embedded
derivative liability balance
|
Net
change
|
|||||||||
2006
|
2005
|
in
value
|
||||||||
Note
Payable, Franklin, Cardwell & Jones
|
$
|
-
|
$
|
18,851
|
$
|
(18,851
|
)
|
|||
9%
Convertible Debenture & Warrants
|
-
|
-
|
-
|
|||||||
Consulting
Warrants
|
-
|
5,353
|
(5,353
|
)
|
||||||
Total:
|
$
|
-
|
$
|
24,204
|
$
|
(24,204
|
)
|
Gain
(loss) on embedded derivative liabilities:
|
Twelve
months ended July 31,
|
||||||
2006
|
2005
|
||||||
Note
Payable, Franklin Cardwell and Jones
|
$
|
10,219
|
$
|
7,430
|
|||
9%
Convertible Debenture & warrants
|
-
|
10,487
|
|||||
Consulting
warrants
|
(16,186
|
)
|
(305,135
|
)
|
|||
Total
gain (loss) on embedded derivative
liabilities:
|
$
|
(5,967
|
)
|
$
|
(287,218
|
)
|
FY2007
|
$43,486
|
FY2008
|
$47,439
|
FY2009
|
$48,199
|
FY2010
|
$49,100
|
FY2011
|
$49,250
|
·
|
During
fiscal 2006, ATSI issued 635,452 shares of common stock valued at
$150,194
for legal and consulting services rendered during the year by various
individuals. The average exercise price of the common stock issued
was
$0.24 per share.
|
·
|
During
fiscal 2006, ATSI issued 350,000 warrants to consultants for services
rendered, the warrants exercise price range from $0.23 to $0.25 per
share.
During fiscal 2006 200,000 warrants were exercised at a price of
$0.23 per
share.
|
·
|
During
fiscal 2006, ATSI granted 2,450,000 options to purchase common stock
to
employees and members of the Board of Directors with an exercise
price of
$0.16 per share, the closing price of ATSI’s stock on the grant date,
September 29, 2005. These options will vest over a period of three
years.
During the year ended July 31, 2006, ATSI recognized compensation
expense
of $53,930 associated with these options. Under the fair value option
method, compensation expense for these options is $248,080 and will
be
amortized over the service period.
|
·
|
Additionally,
during fiscal 2006, ATSI granted 1,904,000 options to purchase common
stock to employees and members of the Board of Directors with an
exercise
price of $0.16 per share, the closing price of ATSI’s stock on the grant
date, September 29, 2005. Seventy three percent of these options
vested
immediately and the remaining balances vest over three years. During
the
year ended July 31, 2006, ATSI recognized compensation expense of
$33,377
associated with these options. Under the fair value option method,
compensation expense for these options is $60,735 and will be amortized
over the service period.
|
·
|
During
fiscal 2006, ATSI issued 1,125,000 shares of common stock to its
employees
and directors. ATSI recorded compensation expense of $180,000 in
its
statement of operations for the aggregate market value of the stock
at the
date of issuance.
|
Years
Ended July 31,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Weighted
|
Weighted
|
||||||||||||
Average
|
Average
|
||||||||||||
2004
Stock Compensation Plan
|
Options
|
Exercise
Price
|
Options
|
Exercise
Price
|
|||||||||
Outstanding,
|
|||||||||||||
Beginning
of year
|
2,104,000
|
$
|
0.46
|
-
|
$
|
-
|
|||||||
Granted
|
-
|
-
|
3,004,000
|
0.46
|
|||||||||