Check the appropriate box:
|
|
|
||
|
|
|
||
Preliminary Information Statement
|
|
|
|
|
|
|
|
|
|
|
Confidential, for Use of the
Commission
|
|
|
|
|
Only (as permitted by Rule
14c-5(d)(2))
|
|
|
|
|
|
|
|
|
X
|
Definitive Information Statement
|
|
|
|
Payment of Filing Fee (Check the appropriate
box):
|
||
|
|
|
X
|
No fee required.
|
|
|
|
|
|
Fee computed on table
below
per Exchange Act Rules 14c-5(g) and 0-11.
|
|
|
(1)
|
Title
of each class of securities to which transaction applies:
|
|
(2)
|
Aggregate
number of securities to which transaction applies:
|
|
(3)
|
Per
unit price or other underlying value of transaction computed pursuant
to
Exchange Act Rule 0-11 (Set forth the amount on which the filing
fee is
calculated and state how it was determined):
|
|
|
$_____
per share as determined under Rule 0-11 under the Exchange
Act.
|
|
(4)
|
Proposed
maximum aggregate value of transaction:
|
|
(5)
|
Total
fee paid:
|
|
|
|
|
Fee paid previously with
preliminary materials.
|
|
|
|
|
|
Check box if any part
of the
fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify
the
filing
|
|
|
for which the offsetting
fee
was paid previously. Identify the previous filing by registration
statement number, or the Form or
Schedule and the date
of its
filing.
|
|
|
(1)
|
Amount
previously paid:
|
|
(2)
|
Form,
Schedule or Registration Statement No.:
|
|
(3)
|
Filing
Party:
|
|
(4)
|
Date
Filed:
|
Date: June 4, 2008
|
|
By Order of the Board of Directors,
|
|
|
|
|
|
/s/ Anthony DeLise
|
|
|
Anthony DeLise
|
|
|
Interim President and Chief Executive
Officer
|
CONSENTING
SHAREHOLDERS
|
1 |
OUTSTANDING
SHARES AND VOTING RIGHTS
|
2
|
INTEREST
OF CERTAIN PERSONS IN OR OPPOSITION TO MATTERS TO BE ACTED
UPON
|
2
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
3
|
COMPLIANCE
WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934
|
3
|
ACTION
TO BE TAKEN:SALE OF ASSETS OF SUBSIDIARY KELLY COMMUNICATION COMPANY,
INC.
|
4
|
Background
|
4
|
Past
Transactions with J. Michael Kelly
|
5
|
Transaction
Information
|
6
|
Contact
Information
|
7
|
Business
Conducted
|
7
|
Terms
of Asset Sale
|
8
|
Consideration
Offered to Security Holders
|
10
|
Reasons
for the Asset Sale
|
10
|
Vote
Required for Approval of the Asset Sale
|
12
|
Explanation
of Any Material Differences in the Rights of Security Holders as
a Result
of the Asset Sale if Material
|
12
|
Brief
Statement as to the Accounting Treatment of the Asset Sale, if
Material
|
12
|
Federal
Income Tax Consequence of the Asset Sale, if Material
|
12
|
Regulatory
Approval
|
12
|
Reports,
Opinions, Appraisals
|
13
|
Selected
Financial Data
|
13
|
Financial
Information
|
13
|
Pro
Forma Information
|
13
|
Interest
of Dutchess in the Asset Sale
|
13
|
ADDITIONAL
INFORMATION
|
18
|
(i) |
Sale
of Assets of Subsidiary Kelley Communication Company,
Inc.
|
Present
Issued and Outstanding
|
42,163,691
|
100
|
%
|
Name
of Consenting Shareholder
|
Shares
Eligible
|
Percent(%)
|
|||||
J.
Michael Kelley
|
14,441,577
|
34.25
|
%
|
||||
Gary
Elliston
|
5,008,654
|
11.88
|
%
|
||||
Dutchess
Private Equities Fund, Ltd.
|
1,586,404
|
3.76
|
%
|
||||
Jack
Manning
|
2,208,269
|
5.24
|
%
|
·
|
Advising
shareholders of the action taken by written consent by Nevada
Law;
and
|
·
|
Giving
shareholders advance notice of the actions taken, as required
by the
Exchange Act.
|
|
1.
|
any
of our directors or officers of our Company;
|
|
2.
|
any
proposed nominee for election as a director; and
|
|
3.
|
any
associate or affiliate of any of the foregoing
persons.
|
Name
and address of beneficial owner
|
|
Amount
and Nature of
Beneficial
Ownership
|
|
Percent
of class of common stock
(1)
|
Anthony DeLise,
Interim President and Chief Executive
Officer
|
|
-0-
|
|
--
|
Michael Novielli(2)
Director
|
|
7,466,049
|
|
15.5%
|
All Officers and Directors
as a Group (2
Persons)(2)
|
|
7,4660,049
|
|
15.5%
|
J. Michael Kelly(3)
|
|
14,441,577
|
|
34.3%
|
· |
if
prior to the Company’s full payment and satisfaction of the Note, the
Company borrows monies or raises capital from the sale of its
common stock
in excess of $3,500,000 (after the payment of all financing fees
and
expenses), the Company is obligated to pay to Mr. Kelley 30% of such
excess up to the unpaid balance on the new promissory note within
10 days after receipt of such funds and if such funds are raised
prior to when the Company is obligated to begin making payments,
such
obligation will be accelerated and will begin one month following
such
financing; and if at any time during which the Note remains unpaid,
the
Company’s earnings on a consolidated basis during any calendar year exceed
$1,000,000 (before interest, taxes, depreciation and amortization,
but
after deducting of all principal and interest payments on outstanding
debts, other than certain mandatory prepayments as discussed
herein), the
Company is obligated to pay Mr. Kelley 20% of the excess earnings, up
to the unpaid balance of the new promissory note as a prepayment,
within
10 business days of the filing of its Annual Report on Form 10-KSB.
|
(i)
|
Sale
and purchase of 100% of the outstanding shares of Kelley Communication,
the Company’s wholly-owned
subsidiary;
|
(ii)
|
The
Asset Sale includes the purchase of all assets and assumption of
all
liabilities of Kelley
Communications;
|
(iii)
|
Purchase
Price consists of 13,816,577 shares of Siena’s capital stock owned by
Kelley II;
|
(iv)
|
Mutual
releases of the parties, including Dutchess, and release of certain
collateral provided by Dutchess used to secure certain obligations
of
Kelley Communications to Nevada First
Bank;
|
(v)
|
The
liabilities assumed relate to (i) all obligations and liabilities
of the
Kelley Communication and the Company with respect to that certain
sale of
Tuscany Services, LLC, (ii) all obligations and liabilities of
the Company
and Kelley Communication with respect to that certain Settlement
Agreement, dated January 31, 2007, by and between the Company,
Kelley
Technologies, LLC, Michael Kelley, the Company, Lisa Cox, individually
and
as Special Administratrix of the Estate of Stephen L. Cox; and
(iii) all
obligations and liabilities of the Company and Kelley Communication
with
respect to that certain Confession of Judgment entered into by
the
District Court, Clark County, Nevada, dated December 1, 2007, in
favor of
Technology In Practice, LLC against the Company (“TIP
Judgment”).
|
·
|
By
mutual written consent of Kelley Communication and Kelley II;
|
·
|
By
Kelley II, if there has been a material breach of any representation,
warranty, covenant or agreement by the Company or Kelley Communication,
and failed to timely cure such breach;
|
·
|
By
either party if the closing conditions of such party are not
met by the
required time and have not been waived;
|
·
|
By
Kelley Communication or by Kelley II if the transactions contemplated
by
the Asset Purchase Agreement have not been completed by June
30, 2008;
|
·
|
By
Kelley Communication or Kelley II, if any permanent injunction
or order or
a court is in effect which would prevent consummation of the
Asset Sale.
|
1.
|
The
cash held in the bank account at Bank of America in the Company's
name,
which consisted of approximately $1,800 as of March 31,
2008.
|
2.
|
A
total of approximately $26,500 in amounts prepaid by the Company
for
services to be performed by vendors such as accountants, auditors
and
attorneys subsequent to March 31,
2008.
|
3. |
A
balance of $14,125,474 is presented as the amount due from Kelley
Communication to the Company as of March 31, 2008. This balance
represents the cumulative value of funds transferred between
the Company
and Kelley Communication from the date of acquisition, September
22, 2005,
through March 31, 2008 and is also inclusive of the goodwill
recorded on
September 22, 2005 of $11,144,216, upon the acquisition of Kelley
Communication. Upon the sale of Kelley Communication, this balance
will be written off in full such that the Company will no longer
have a
receivable from Kelley Communication of $14,125,474 and Kelley
Communication will no longer have a payable to the Company of
the same
amount.
|
1.
|
Accounts
payable and accrued liabilities of approximately $111,000, which
consist
of liabilities incurred by the Company which did not directly relate
to
the Kelley business operations and remained payable as of March
31,
2008.
|
2.
|
A
payroll tax liability of approximately $79,000 as of March 31,
2008, which
is being paid under an installment agreement agreed to with the
Internal
Revenue Service and is scheduled to be paid in full by September
30,
2008.
|
3.
|
A
loan payable with a balance of approximately $3,700 as of March
31, 2008,
which is due to a former officer of
Network.
|
4.
|
The
Company has several outstanding warrants to purchase common stock
and
stock options, which will all be retained by Siena subsequent to
the
closing of the transaction. However, all warrants and stock options
are
"under water."
|
5.
|
Promissory
notes payable to Dutchess of approximately $8,783,000 as of March
31,
2008.
|
6.
|
A
promissory note payable to Preston Capital Partners of approximately
$378,000 as of March 31, 2008.
|
1.
|
Approximately
$307,000 in cash, which represents all cash held in all bank accounts
except for the Bank of America bank account in Siena's name, which
consisted of approximately $1,800 as of March 31,
2008.
|
2.
|
The
following approximate value of certain
assets:
|
Accounts
receivable, net
|
$
|
1,460,000
|
||
Costs
in excess of billings
|
$
|
627,000
|
||
Inventory
|
$
|
896,000
|
||
Prepaid
expenses
|
$
|
98,000
|
||
Fixed
assets and patent
|
$
|
154,000
|
1.
|
Accounts
payable and accrued liabilities of approximately $1,759,000, which
consists of liabilities incurred by Kelley in the normal course
of
business which did not directly relate to Siena business operations
and
remained payable as of March 31,
2008.
|
2.
|
Billings
in excess of costs of approximately $2,267,000 as of March 31,
2008.
|
3.
|
Loans
payable to several banks for capital leases and a note payable,
and loans
payable to James Michael Kelley and an unaffiliated individual
of
approximately $1,978,000 as of March 31,
2008.
|
4. |
A
balance of $14,125,474 is presented as the amount due from Kelley
Communication to the Company as of March 31, 2008. This balance
represents the cumulative value of funds transferred between
the Company
and Kelley Communication from the date of acquisition, September
22, 2005,
through March 31, 2008 and is also inclusive of the goodwill
recorded on
September 22, 2005 of $11,144,216, upon the acquisition of Kelley
Communication. Upon the sale of Kelley Communication, this balance
will be written off in full such that the Company will no longer
have a
receivable from Kelley Communication of $14,125,474 and Kelley
Communication will no longer have a payable to the Company of
the same
amount.
|
2008
|
$
|
840,000
|
||
2009
|
1,800,000
|
|||
2010
|
2,400,000
|
|||
2011
|
3,000,000
|
|||
January 1,
2012
|
2,195,738
|
|||
Total
|
$
|
10,235,738
|
Year
Ended
|
|||||||
December
31,
2007
|
December
31,
2006
|
||||||
Sale
of Receivables to Factor
|
$
|
2,309,221
|
$
|
-
|
|||
Payments
to Factor
|
(2,309,221
|
)
|
-
|
||||
Balance
at end of period
|
$
|
-
|
$
|
-
|
|||
Charges
by Factor
|
$
|
422,221
|
$
|
-
|
Date: June 4, 2008
|
|
By Order of the Board of Directors,
|
|
|
|
|
|
/s/ Anthony DeLise
|
|
|
Anthony DeLise
|
|
|
Interim President and Chief Executive
Officer
|
Appendix
A
|
Asset
Purchase Agreement
|
Exhibit
A
|
Siena
Technologies, Inc. Financial Statements for the Quarter Ended
March 31,
2008
|
Exhibit
B
|
Kelley
Communication Company, Inc. Balance Sheet and Profit and Loss
for the
period ending March 31, 2008
|
Exhibit
C
|
Siena
Technologies, Inc. Pro Forma Financial Information
|
Exhibit
D
|
Siena
Technologies, Inc. Form 10-KSB/A for the fiscal year ended
December 31,
2007
|
If to the Parent
or
Company:
|
Siena Technologies, Inc.
1110 Route 55, Suite 206 Town Square
LaGrangeville NY 12540
Attention: Michael Novielli Facsimile: |
With a copy
to:
|
Gersten Savage LLP
600 Lexington Avenue, 9th Floor
New York, NY 10022
Attention: Peter
J.
Gennuso, Esq.
Facsimile: (212)
980-5192
|
If to Acquiror or
Michael Kelley:
|
Kelley II, LLC
5625 Arville Street, Suite E Las Vegas, Nevada
89118
Attention: J. Michael Kelley Facsimile: ________________ |
With a copy
to:
|
Fox Rothschild LLP
Eagleview Corporate Center 747 Constitution Drive Suite 100 P.O. Box 673 Exton, PA 19341-0673 Attention: Andrew
L.
Romberger, Esquire
Facsimile: 610.458.7337 |
|
COMPANY:
|
|
|
|
|
|
KELLEY COMMUNICATION COMPANY, INC.
BY: SIENA TECHNOLOGIES, INC., ITS
PARENT
|
|
|
|
|
|
|
|
|
By:
|
/s/ Anthony DeLise
|
|
|
Anthony DeLise
Interim Chief Executive Officer
|
|
|
|
|
PARENT:
|
|
|
|
|
|
SIENA TECHNOLOGIES, INC.
|
|
|
|
|
|
|
|
|
By:
|
/s/ Anthony DeLise
|
|
|
Anthony DeLise
Interim Chief Executive Officer
|
|
|
|
|
ACQUIROR:
|
|
|
|
|
|
KELLEY II, LLC
|
|
|
|
|
|
|
|
|
By:
|
/s/ J. Michael Kelley
|
|
|
J. Michael Kelley
|
|
|
Sole Managing Member
|
|
|
|
|
|
|
|
|
/s/ J. Michael Kelley
|
|
|
J. Michael Kelley
|
|
Page
|
|
Part
I — Financial Information
|
A-3
|
|
Item
1 — Financial Statements
|
A-3
|
|
Consolidated
Balance Sheets as of March 31, 2008 (Unaudited) and December
31,
2007
|
A-3
|
|
Unaudited
Consolidated Statements of Operations for the Three Months
Ended March 31,
2008 and March 31, 2007, as restated
|
A-4
|
|
Unaudited
Consolidated Statements of Cash Flows for the Three Months
Ended March 31,
2008 and March 31, 2007, as restated
|
A-5
|
|
Notes
to Consolidated Financial Statements
|
A-6
|
|
Item
2 — Management’s Discussion and Analysis or Plan of
Operation
|
A-12
|
|
Item
3 — Quantitative and Qualitative Disclosures About Market
Risk
|
A-13
|
|
Item
4 — Controls and Procedures
|
A-13
|
|
Part
II — Other Information
|
A-14
|
|
Item
1 — Legal Proceedings
|
A-14
|
|
Item
2 — Unregistered Sales of Equity Securities and Use of
Proceeds
|
A-14
|
|
Item
3 — Defaults Upon Senior Securities
|
A-14
|
|
Item
4 — Submission of Matters to a Vote of Security Holders
|
A-14
|
|
Item
5 — Other Information
|
A-14
|
|
Item
6 — Exhibits
|
A-14
|
|
Certification
of CEO Pursuant to Section 302
|
||
Certification
of CFO Pursuant to Section 302
|
||
Certification
of Officers Pursuant to Section 906
|
|
March 31, 2008
|
December 31, 2007
|
|||||
(Unaudited)
|
(Restated)
|
||||||
ASSETS:
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
1,835
|
$
|
1,835
|
|||
Current
Assets of Discontinued Operations (Note 6)
|
3,541,004
|
2,850,238
|
|||||
Prepaid
Expenses
|
26,540
|
-
|
|||||
Total
Current Assets
|
3,569,379
|
2,852,073
|
|||||
TOTAL
ASSETS
|
$
|
3,569,379
|
$
|
2,852,073
|
|||
LIABILITIES
& STOCKHOLDERS’ DEFICIT:
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
Payable and Accrued Expenses
|
$
|
109,362
|
$
|
124,411
|
|||
Current
Liabilities of Discontinued Operations (Note 6)
|
6,085,546
|
4,996,036
|
|||||
Current
Portion of Notes Payable
|
3,747
|
9,747
|
|||||
Current
Portion of Related Party Notes Payable (Note 5)
|
360,000
|
-
|
|||||
Fair
Market Value of Derivative Liabilities (Note 4)
|
8,532
|
8,124
|
|||||
Total
Current Liabilities
|
6,567,187
|
5,138,318
|
|||||
NONCURRENT
LIABILITIES
|
|||||||
Notes
Payable
|
377,727
|
377,727
|
|||||
Related
Party Notes Payable (Note 5)
|
8,422,570
|
8,422,570
|
|||||
Total
Noncurrent Liabilities
|
8,800,297
|
8,800,297
|
|||||
TOTAL
LIABILITIES
|
15,367,484
|
13,938,615
|
|||||
COMMITMENTS
& CONTINGENCIES (Note 7)
|
|||||||
STOCKHOLDERS’
DEFICIT:
|
|||||||
Common
Stock, $.001 par value; 100,000,000 shares authorized 42,163,691
shares
issued and outstanding at March 31, 2008 and December 31,
2007,
respectively
|
42,163
|
42,163
|
|||||
Additional
Paid-in Capital
|
29,623,891
|
29,605,537
|
|||||
Shares
to be Issued
|
163
|
163
|
|||||
Accumulated
Deficit
|
(41,464,322
|
)
|
(40,734,405
|
)
|
|||
Total
Stockholders’ Deficit
|
(11,798,105
|
)
|
(11,086,542
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$
|
3,569,379
|
$
|
2,852,073
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2008
|
2007
As Restated
|
|||||
REVENUE
|
|||||||
Sales
|
$
|
-
|
$
|
-
|
|||
Cost
of Goods Sold
|
-
|
-
|
|||||
|
|||||||
GROSS
PROFIT
|
-
|
-
|
|||||
OPERATING
EXPENSES
|
|||||||
Investor
Relations
|
19,935
|
71,692
|
|||||
Stock
Option Expense
|
18,354
|
81,137
|
|||||
Other
Operating Expenses
|
107,153
|
21,393
|
|||||
|
|||||||
Total
Operating Expenses
|
145,442
|
174,222
|
|||||
|
|||||||
LOSS
FROM CONTINUING OPERATIONS
|
(145,442
|
)
|
(174,222
|
)
|
|||
OTHER
INCOME AND EXPENSE
|
|||||||
Interest
Expense
|
(67,068
|
)
|
(119,756
|
)
|
|||
Change
in Fair Value of Derivatives
|
(408
|
)
|
1,865,372
|
||||
|
|||||||
Total
Other Income and Expenses
|
(67,476
|
)
|
1,745,616
|
||||
LOSS
FROM DISCONTINUED OPERATIONS
|
(516,999
|
)
|
(1,136,240
|
)
|
|||
|
|||||||
Net
Income
|
$
|
(729,917
|
)
|
$
|
435,154
|
||
|
|||||||
Basic
Earnings Per Common Share
|
$
|
(0.02
|
)
|
$
|
0.01
|
||
|
|||||||
Diluted
Earnings Per Common Share
|
$
|
(0.02
|
)
|
$
|
0.01
|
||
|
|||||||
Weighted
Average Shares Used to Compute Basic Earnings Per Common
Share
|
42,163,691
|
39,071,211
|
|||||
|
|||||||
Weighted
Average Shares Used to Compute Diluted Earnings Per Common
Share
|
42,163,691
|
46,455,168
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2008
|
2007 As
Restated
|
|||||
CASH
USED IN OPERATING ACTIVITIES:
|
|||||||
Net
loss (income)
|
$
|
(729,917
|
)
|
$
|
435,154
|
||
Adjustments
to reconcile net income to net cash used in operating
activities
|
|||||||
Stock
issued for services
|
-
|
30,000
|
|||||
Amortization
of debt discount
|
60,000
|
—
|
|||||
Change
in fair value of derivative liabilities
|
408
|
(1,865,372
|
)
|
||||
Stock
option expense
|
18,354
|
81,137
|
|||||
Accretion
of notes payable balances
|
-
|
|
21,973
|
||||
Changes
in operating assets and liabilities
|
|||||||
Decrease
(increase) in assets of discontinued operations
|
(690,766
|
)
|
712,026
|
||||
(Increase)
decrease in prepaid expenses
|
(26,540
|
)
|
-
|
||||
(Decrease)
increase in accounts payable
|
(15,049
|
)
|
(636,872
|
)
|
|||
Increase
(decrease) in liabilities of discontinued operations, net
|
1,089,510
|
(1,061,048
|
)
|
||||
|
|||||||
NET
CASH USED IN OPERATING ACTIVITIES
|
(294,000
|
)
|
(2,283,002
|
)
|
|||
|
|||||||
CASH
PROVIDED BY FINANCING ACTIVITIES:
|
|||||||
Proceeds
from related party debt
|
300,000
|
—
|
|||||
Payments
on related party debt
|
-
|
(30,000
|
)
|
||||
Net
proceeds from issuance of stock
|
-
|
1,132,000
|
|||||
Proceeds
from note payable
|
-
|
6,576
|
|||||
Payments
of notes payable
|
(6,000
|
)
|
(6,000
|
)
|
|||
|
|||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
294,000
|
1,102,576
|
|||||
|
|||||||
NET
DECREASE IN CASH & CASH EQUIVALENTS
|
-
|
(1,180,426
|
)
|
||||
BEGINNING
CASH & CASH EQUIVALENTS
|
1,835
|
1,211,789
|
|||||
|
|||||||
ENDING
CASH & CASH EQUIVALENTS
|
$
|
1,835
|
$
|
31,363
|
|||
|
|||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
Cash
paid for interest
|
$
|
12,188
|
$
|
15,099
|
|||
|
|||||||
Cash
paid for income taxes
|
$
|
—
|
$
|
—
|
|||
|
|||||||
SUPPLEMENTAL
DISCLOSURES OF NON-CASH TRANSACTIONS
|
|||||||
Accrued
commissions in connection with private placement
|
$
|
-
|
$
|
10,000
|
|||
|
|||||||
Issuance
of warrants in connection with private placement
|
$
|
-
|
$
|
1,045,182
|
Cash
|
$
|
177,495
|
||
Accounts
receivable
|
1,234,668
|
|||
Inventory
|
965,927
|
|||
Costs
in excess of billings
|
488,370
|
|||
Other
assets
|
5,599
|
|||
Fixed
assets
|
713,220
|
|||
Accumulated
depreciation
|
(407,534
|
)
|
||
Goodwill
|
11,144,216
|
|||
Accounts
payable
|
(879,995
|
)
|
||
Notes
payable
|
(2,297,227
|
)
|
||
Billings
in excess of earnings
|
(912,638
|
)
|
||
Total
|
$
|
10,232,101
|
|
Stock
|
|
Stock
|
Stock
|
Cliff
|
|||||||||||
Date(s) of
|
Options
|
Exercise
|
Options
|
Options
|
Vesting
|
|||||||||||
Grant
|
Granted
|
Price
|
Forfeited
|
Remaining
|
Period
|
|||||||||||
10/20/2005
|
972,500
|
0.79
|
535,000
|
437,500
|
23
months
|
|||||||||||
3/30/2006
|
1,347,500
|
0.42
|
1,192,500
|
155,000
|
33
months
|
|||||||||||
6/2/2006
|
600,000
|
0.41
|
0
|
600,000
|
33
months
|
|||||||||||
8/8/2006
|
192,500
|
0.21
|
80,000
|
112,500
|
33
months
|
|||||||||||
9/1/2006
|
350,000
|
0.42
|
0
|
350,000
|
33
months
|
|||||||||||
9/21/2006
|
750,000
|
0.39
|
750,000
|
0
|
27
months
|
|||||||||||
9/25/06
to 2/1/2007
|
200,000
|
0.27 to 0.42
|
125,000
|
75,000
|
33
months
|
|||||||||||
Balance
at March 31, 2008
|
4,412,500
|
2,682,500
|
1,730,000
|
|
March 31,
2008
|
December 31,
2007
|
|||||
Derivative
liability, warrants exchanged for common stock on March 10, 2007,
initial value
|
$
|
1,497,416
|
$
|
1,497,416
|
|||
Cumulative
adjustments to record fair market value of derivative
liability
|
(1,497,416
|
)
|
(1,497,657
|
)
|
|||
Subtotal
|
-
|
5,759
|
|||||
Derivative
liability, warrants related to private placement on November
13, 2006, initial value
|
729,820
|
729,820
|
|||||
Cumulative
adjustments to record fair market value of derivative
liability
|
(728,933
|
)
|
(729,098
|
)
|
|||
Subtotal
|
887
|
722
|
|||||
Derivative
liability, warrants related to private placement on January 23, 2007,
initial value
|
1,045,182
|
1,045,182
|
|||||
Cumulative
adjustment to record fair market value of derivative
liability
|
(1,043,189
|
)
|
(1,043,539
|
)
|
|||
Subtotal
|
1,993
|
1,643
|
|||||
Derivative
liability, warrants related to Dutchess debt financing on
July 17, 2007,
initial value
|
30,000
|
30,000
|
|||||
Adjustment
to record fair market value of derivative liability
|
(24,348
|
)
|
(30,000
|
)
|
|||
Subtotal
|
5,652
|
-
|
|||||
Total
|
$
|
8,532
|
$
|
8,124
|
2008
|
$
|
840,000
|
||
2009
|
1,800,000
|
|||
2010
|
2,400,000
|
|||
2011
|
3,000,000
|
|||
January 1,
2012
|
2,195,738
|
|||
Total
|
$
|
10,235,738
|
March 31,
2008
|
December 31,
2007
|
||||||
Assets of
discontinued operations
|
|||||||
Cash
|
$
|
306,788
|
$
|
375,959
|
|||
Accounts
receivable, net
|
1,459,205
|
1,207,544
|
|||||
Inventory
|
1,522,710
|
903,196
|
|||||
Fixed
assets, net
|
148,741
|
167,660
|
|||||
Other
Assets
|
103,561
|
195,879
|
|||||
Total
assets
|
$
|
3,541,005
|
$
|
2,850,238
|
|||
Liabilities
of discontinued operations
|
|||||||
Accounts
payable and accrued expenses
|
$
|
1,840,062
|
$
|
1,787,965
|
|||
Notes
Payable
|
1,978,419
|
1,795,171
|
|||||
Billings
in excess of costs
|
2,267,065
|
1,412,900
|
|||||
Total
liabilities
|
6,085,546
|
4,996,036
|
|||||
Net
liabilities of discontinued operations
|
$
|
2,544,541
|
$
|
2,145,798
|
|
Year Ended ended
|
||||||
|
December 31
|
||||||
|
2008
|
2007
As Restated
|
|||||
Sales
|
$
|
1,853,011
|
$
|
1,261,416
|
|||
Cost
of Goods sold
|
1,710,817
|
961,042
|
|||||
Gross
Profit
|
142,194
|
300,374
|
|||||
Salaries
|
389,657
|
961,736
|
|||||
Rent
|
54,953
|
48,248
|
|||||
Contingency
accrual
|
100,000
|
150,000
|
|||||
Interest
expense
|
26,062
|
42,754
|
|||||
Other
|
88,521
|
233,876
|
|||||
Loss
from Discontinued Operations
|
$
|
(516,999
|
)
|
$
|
(1,136,240
|
)
|
2009
|
$
|
67,500
|
March
31, 2008
|
||||
Current
Assets:
|
||||
Cash
& Cash Equivalents
|
$
|
306,788
|
||
Accounts
receivable
|
1,484,192
|
|||
Allowance
for bad debts
|
(24,987
|
)
|
||
Inventory
|
896,148
|
|||
Cost
in Excess of Billings
|
626,562
|
|||
Prepaid
expenses
|
97,881
|
|||
Total
current assets
|
3,386,584
|
|||
Property
& Equipment:
|
||||
Equipment
|
224,241
|
|||
Furniture
& Fixtures
|
174,352
|
|||
Leasehold
Improvements
|
69,257
|
|||
Software
|
163,198
|
|||
Vehicles
|
200,963
|
|||
Less
accumulated depreciation
|
(683,270
|
)
|
||
Total
property and equipment, net
|
148,741
|
|||
Other
Assets:
|
||||
Patents
|
5,679
|
|||
Total
other assets
|
5,679
|
|||
Total
assets
|
$
|
3,541,004
|
||
Current
Liabilities:
|
||||
Bank
line of credit
|
$
|
300,130
|
||
Accounts
payable and accrued expenses
|
1,632,298
|
|||
Billings
in Excess of Costs
|
2,267,065
|
|||
Loans
Payable
|
13,095
|
|||
Loans
Payable - related parties
|
667,566
|
|||
Accrued
Settlements
|
37,000
|
|||
Deferred
revenues
|
10,000
|
|||
Total
current liabilities
|
4,927,154
|
|||
Long
term Liabilities:
|
||||
Due
to Siena
|
14,125,474
|
|||
Loans
Payable
|
997,628
|
|||
Other
|
80,000
|
|||
Total
liabilities
|
15,203,102
|
|||
Shareholders'
equity / (Deficit)
|
||||
Accumulated
Deficit
|
(16,589,252
|
)
|
||
Total
Stockholder's Deficit
|
(16,589,252
|
)
|
||
Total
Liabilities and Equity
|
$
|
3,541,004
|
For
the Three Months Ended March 31, 2008
|
||||
Revenue
|
$
|
1,853,011
|
||
Cost
of goods sold
|
1,710,817
|
|||
Gross
profit
|
142,194
|
|||
Operating
Expenses
|
||||
Salaries
|
389,657
|
|||
Professional
fees
|
30,499
|
|||
Telephone
|
25,715
|
|||
Bad
Debt Expense
|
6,106
|
|||
Insurance
|
(20,015
|
)
|
||
Consulting
fees
|
17,596
|
|||
Rent
|
54,953
|
|||
Travel
|
493
|
|||
Depreciation
and Amortization
|
18,919
|
|||
Other
operating expenses
|
109,208
|
|||
Total
Operating Expenses
|
633,131
|
|||
Loss
from Operations
|
(490,937
|
)
|
||
Other
income (expense):
|
||||
Interest
expense
|
(26,062
|
)
|
||
Total
other income (expense)
|
(26,062
|
)
|
||
Net
loss
|
$
|
(516,999
|
)
|
March
31, 2008
|
|
|||
|
|
|
||
Current
Assets:
|
||||
Cash
& Cash Equivalents
|
$
|
1,835
|
||
Due
from Kelley
|
14,125,474
|
|||
Prepaid
expenses
|
26,540
|
|||
Total
current assets
|
14,153,849
|
|||
Total
assets
|
$
|
14,153,849
|
||
Current
Liabilities:
|
||||
Accounts
payable and accrued expenses
|
$
|
110,985
|
||
Payroll
Taxes Payable
|
79,142
|
|||
Loans
Payable
|
3,747
|
|||
Loans
Payable - related parties
|
360,000
|
|||
Derivative
liabilities
|
8,532
|
|||
Total
current liabilities
|
562,406
|
|||
Long
term Liabilities:
|
||||
Loans
Payable
|
377,727
|
|||
Loans
Payable - Related Parties
|
8,422,570
|
|||
Total
liabilities
|
8,800,297
|
|||
Shareholders'
equity / (Deficit)
|
||||
Common
Stock, authorized 100,000,000
|
||||
shares
at $.001 par value, issued and
|
||||
outstanding,
42,163,691
|
42,163
|
|||
Additional
Paid-in-Capital
|
29,623,891
|
|||
Shares
to be issued
|
163
|
|||
Accumulated
Deficit
|
(24,875,071
|
)
|
||
Total
Stockholder's Deficit
|
4,791,146
|
|||
Total
Liabilities and Equity
|
$
|
14,153,849
|
For
the Three Months Ended March 31, 2008
|
|
|||
|
|
|||
Revenue
|
$
|
-
|
||
Cost
of goods sold
|
-
|
|||
Gross
profit
|
-
|
|||
Operating
Expenses
|
||||
Investor
Relations
|
19,935
|
|||
Stock
option expense
|
18,354
|
|||
Professional
fees
|
71,177
|
|||
Consulting
fees
|
36,315
|
|||
Other
operating expenses
|
(339
|
)
|
||
Total
Operating Expenses
|
145,442
|
|||
Loss
from Operations
|
(145,442
|
)
|
||
Other
income (expense):
|
||||
Interest
expense
|
(67,068
|
)
|
||
Fair
value adjustments
|
(408
|
)
|
||
Total
other income (expense)
|
(67,476
|
)
|
||
Net
income (loss)
|
$
|
(212,918
|
)
|
Nevada
|
000-25499
|
88-0390360
|
(State
or Other Jurisdiction
|
(Commission
|
(I.R.S.
Employer
|
of
Incorporation)
|
File
Number)
|
Identification
No.)
|
Securities
registered pursuant to Section 12(b) of
the Act:
|
||
|
|
|
Title
of each class
|
|
Name
of each exchange on which
registered
|
|
|
|
|
|
|
Securities
registered pursuant to Section 12(g) of
the Act:
|
||
|
|
|
Common
stock,
par value
$0.001 per share. |
||
|
(Title
of Class)
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
||
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
1
|
|
||
|
|
|
6
|
|
||
|
|
|
7
|
|
||
|
|
|
7
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
8
|
|
||
|
|
|
9
|
|
||
|
|
|
22
|
|
||
|
|
|
45
|
|
||
|
|
|
45
|
|
||
|
|
|
46
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
47
|
|
||
|
|
|
48
|
|
||
|
|
|
49
|
|
||
|
|
|
50
|
|
||
|
|
|
53
|
|
||
|
|
|
57
|
|
||
List of
Subsidiaries
|
||||||
Certification
of CEO Pursuant to Section 302
|
||||||
Certification
of CFO Pursuant to Section 302
|
||||||
Certification
of Officers Pursuant to Section 906
|
For the
year
ended:
|
|
|
|
December
31, 2008
|
|
$
|
90,000
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
High
Bid
|
|
Low
Bid
|
||||
March 31,
2006
|
|
$
|
0.65
|
|
|
$
|
0.40
|
|
June 30,
2006
|
|
$
|
0.65
|
|
|
$
|
0.28
|
|
September 30,
2006
|
|
$
|
0.50
|
|
|
$
|
0.20
|
|
December 31,
2006
|
|
$
|
0.45
|
|
|
$
|
0.22
|
|
March 31,
2007
|
|
$
|
0.35
|
|
|
$
|
0.17
|
|
June 30,
2007
|
|
$
|
0.18
|
|
|
$
|
0.05
|
|
September 30,
2007
|
|
$
|
0.09
|
|
|
$
|
0.03
|
|
December 31,
2007
|
|
$
|
0.09
|
|
|
$
|
0.01
|
|
|
|
(a)
|
|
(b)
|
|
(c)
|
||||||
Plan
category
|
|
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)
|
||||||
Equity compensation
plans approved by security holders
|
|
|
3,760,000
|
|
|
$
|
.45
|
|
|
|
2,190,000
|
|
Equity compensation
plans not approved by security holders
|
|
|
3,555,000
|
|
|
$
|
.10
|
|
|
|
0
|
|
Total
|
|
|
7,315,000
|
|
|
$
|
.28
|
|
|
|
2,190,000
|
|
For the year
ended:
|
|
||
December 31,
2008
|
|
$
|
90,000
|
|
|
December
31,
2007
|
|
|
December
31,
2006
|
|||
ASSETS:
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
377,794
|
|
|
$
|
7,808
|
|
Accounts
Receivable, Net of Allowance for Doubtful Accounts of $18,881 ($15,902
at
2006)
|
|
|
1,207,544
|
|
|
|
1,388,169
|
|
Inventories
|
|
|
552,820
|
|
|
|
511,817
|
|
Costs
in Excess of Billings
|
|
|
350,377
|
|
|
|
590,484
|
|
Current
Assets of Discontinued Operations (Note 10)
|
|
|
—
|
|
|
|
41,981
|
|
Prepaid
Expenses and Other Current Assets
|
|
|
190,199
|
|
|
|
22,152
|
|
Total
Current Assets
|
|
|
2,678,734
|
|
|
|
2,562,411
|
|
Fixed
Assets, Net of Accumulated Depreciation of $664,351 ($641,611 at
2006)
(Note 5)
|
|
|
167,660
|
|
|
|
250,687
|
|
OTHER
ASSETS:
|
|
|
|
|
|
|
|
|
Goodwill
(Note 2)
|
|
|
-
|
|
|
|
7,344,216
|
|
Patents
|
|
|
5,679
|
|
|
|
5,679
|
|
Assets
Held for Sale (Note 4)
|
|
|
—
|
|
|
|
771,325
|
|
Total
Other Assets
|
|
|
5,679
|
|
|
|
8,121,220
|
|
TOTAL
ASSETS
|
|
$
|
2,852,073
|
|
|
$
|
10,934,318
|
|
LIABILITIES
& STOCKHOLDERS’ DEFICIT:
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank
Loans Payable
|
|
$
|
294,573
|
|
|
$
|
606,089
|
|
Accounts
Payable and accrued expenses
|
|
|
1,580,016
|
|
|
|
1,937,463
|
|
Billings
in Excess of Costs
|
|
|
1,412,900
|
|
|
|
924,963
|
|
Accrued
Settlements
|
|
|
39,000
|
|
|
|
-
|
|
Current
Liabilities of Discontinued Operations (Note 10)
|
|
|
194,360
|
|
|
|
391,836
|
|
Current
Portion of Notes Payable (Note 8)
|
|
|
29,886
|
|
|
|
36,264
|
|
Current
Portion of Related Party Notes Payable (Note 8)
|
|
|
533,609
|
|
|
|
303,303
|
|
Fair
Market Value of Derivative Liabilities (Note 7)
|
|
|
8,124
|
|
|
|
1,827,108
|
|
Total
Current Liabilities
|
|
|
4,092,468
|
|
|
|
6,027,026
|
|
NONCURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Notes
Payable (Note 8)
|
|
|
1,324,577
|
|
|
|
1,215,797
|
|
Related
Party Notes Payable (Note 8)
|
|
|
8,422,570
|
|
|
|
6,665,816
|
|
Litigation
Settlement Obligation
|
|
|
99,000
|
|
|
|
—
|
|
Total
NonCurrent Liabilities
|
|
|
9,846,147
|
|
|
|
7,881,613
|
|
TOTAL
LIABILITIES
|
|
|
13,938,615
|
|
|
|
13,908,639
|
|
COMMITMENTS
& CONTINGENCIES (Note 12)
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
DEFICIT:
|
|
|
|
|
|
|
|
|
Common
Stock, $.001 par value; 100,000,000 shares authorized 42,163,691
and
34,125,937 shares issued and outstanding at December 31, 2007 and
December
31, 2006, respectively
|
|
|
42,163
|
|
|
|
34,126
|
|
Additional
Paid-in Capital
|
|
|
29,605,537
|
|
|
|
29,204,486
|
|
Shares
to be Issued
|
|
|
163
|
|
|
|
116,994
|
|
Accumulated
Deficit
|
|
|
(40,734,405)
|
|
|
|
(32,329,927)
|
|
Total
Stockholders’ Deficit
|
|
|
(11,086,542)
|
|
|
|
(2,974,321)
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
$
|
2,852,073
|
|
|
$
|
10,934,318
|
|
|
Year
Ended
|
||||
|
|
December
31,
|
||||
|
|
2007
|
|
2006
|
||
REVENUE
|
|
|
|
|
|
|
Sales
|
|
$
|
7,327,845
|
|
$
|
18,758,496
|
Cost
of Goods Sold
|
|
|
5,554,113
|
|
|
14,684,296
|
|
|
|
|
|
||
GROSS
PROFIT
|
|
|
1,773,732
|
|
|
4,074,200
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
Investor
Relations
|
|
|
182,482
|
|
|
209,157
|
Stock
Option Expense
|
|
|
205,439
|
|
|
250,525
|
Salaries
|
|
|
2,684,844
|
|
|
2,388,722
|
Other
Operating Expenses
|
|
|
1,962,178
|
|
|
2,172,532
|
|
|
|
|
|
||
Total
Operating Expenses
|
|
|
5,034,943
|
|
|
5,020,936
|
|
|
|
|
|
||
LOSS
FROM CONTINUING OPERATIONS
|
|
|
(3,261,211)
|
|
|
(946,736)
|
|
|
|
|
|
|
|
OTHER
INCOME (EXPENSE)
|
|
|
|
|
|
|
Goodwill
Impairment
|
|
|
(7,344,216)
|
|
|
—
|
Interest
Expense
|
|
|
(580,654)
|
|
|
(3,114,725)
|
Gain
on Debt Restructuring
|
|
|
—
|
|
|
1,229,954
|
Litigation
Settlement
|
|
|
—
|
|
|
(108,900)
|
Impairment
of Assets Held for Sale
|
|
|
(22,301)
|
|
|
(477,295)
|
Tuscany
Services Operating Losses
|
|
|
(45,149)
|
|
|
-
|
Change
in Fair Value of Derivatives
|
|
|
2,894,166
|
|
|
4,262,043
|
Loss
on Disposition of Assets
|
|
|
(45,113)
|
|
|
(522,141)
|
|
|
|
|
|
||
Total
Other Income (Expense)
|
|
|
(5,143,267)
|
|
|
1,268,936
|
LOSS
FROM DISCONTINUED OPERATIONS
|
|
|
—
|
|
|
(912,018)
|
|
|
|
|
|
||
Net
Loss
|
|
$
|
(8,404,478)
|
|
$
|
(589,818)
|
|
|
|
|
|
||
Basic
and Diluted Loss Per Common Share
|
|
$
|
(0.20)
|
|
$
|
(0.01)
|
|
|
|
|
|
||
Weighted
Average Shares Outstanding
|
|
|
41,599,576
|
|
|
40,211,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Shares
|
|
|
Shares
|
|
|
|
|
|
|
|
|||||
|
|
Common
Stock
|
|
|
Paid-In
|
|
|
To
Be
|
|
|
To
Be
|
|
|
Accumulated
|
|
|
|
|
||||||||||
|
|
#
of Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Issued
|
|
|
Returned
|
|
|
Deficit
|
|
|
Total
|
|
|||||||
Balance
— December 31, 2004
|
|
|
23,483,873
|
|
|
$
|
23,484
|
|
|
$
|
7,617,181
|
|
|
$
|
116,249
|
|
|
$
|
—
|
|
|
$
|
(9,634,545
|
)
|
|
$
|
(1,877,631
|
)
|
To
adjust opening balances related to conversion and warrant derivative
liabilities prior to January 1, 2005
|
|
|
—
|
|
|
|
—
|
|
|
|
5,771,289
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,582,776
|
)
|
|
|
(4,811,487
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance
as restated — January 1, 2005
|
|
|
23,483,873
|
|
|
|
23,484
|
|
|
|
13,388,470
|
|
|
|
116,249
|
|
|
|
—
|
|
|
|
(20,217,321
|
)
|
|
|
(6,689,118
|
)
|
Warrant
Issuance, Executive Compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
6,476,085
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,476,085
|
|
Issuance
of Stock for Services
|
|
|
560,000
|
|
|
|
560
|
|
|
|
372,528
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
373,088
|
|
Issuance
of Stock for Cash
|
|
|
1,460,692
|
|
|
|
1,461
|
|
|
|
941,990
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
943,451
|
|
Issuance
of Stock, COM Acquisition
|
|
|
—
|
|
|
|
—
|
|
|
|
199,891
|
|
|
|
109
|
|
|
|
—
|
|
|
|
—
|
|
|
|
200,000
|
|
Issuance
of Stock, Kelley Acquisition
|
|
|
14,016,577
|
|
|
|
14,016
|
|
|
|
10,218,085
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,232,101
|
|
Issuance
of Stock, Spectrum Acquisition
|
|
|
18,567,639
|
|
|
|
18,568
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(18,568
|
)
|
|
|
—
|
|
|
|
—
|
|
Conversion
of Debenture
|
|
|
18,939
|
|
|
|
19
|
|
|
|
64,981
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
65,000
|
|
Write
off Fair Market Value of Derivative Liability on Conversion
|
|
|
—
|
|
|
|
—
|
|
|
|
18,719
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
18,719
|
|
Rescinding
of Stock, CEO
|
|
|
(7,887,482
|
)
|
|
|
(7,887
|
)
|
|
|
7,887
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Rescinding
of Stock, Majority Investor
|
|
|
(685,517
|
)
|
|
|
(686
|
)
|
|
|
(529,904
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(530,590
|
)
|
Net
Loss, As Restated
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(11,522,788
|
)
|
|
|
(11,522,788
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance
— December 31, 2005
|
|
|
49,534,721
|
|
|
|
49,535
|
|
|
|
31,158,732
|
|
|
|
116,358
|
|
|
|
(18,568
|
)
|
|
|
(31,740,109
|
)
|
|
|
(434,052
|
)
|
Issuance
of Stock, Del Mar Acquisition
|
|
|
300,000
|
|
|
|
300
|
|
|
|
139,500
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
139,800
|
|
Issuance
of Stock, COM Acquisition
|
|
|
108,993
|
|
|
|
109
|
|
|
|
—
|
|
|
|
(109
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Stock
Exchanged for Warrants
|
|
|
(2,879,645
|
)
|
|
|
(2,880
|
)
|
|
|
(1,494,536
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,497,416
|
)
|
Stock
Issued for Services
|
|
|
560,023
|
|
|
|
560
|
|
|
|
214,565
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
215,125
|
|
Conversion
of Debentures
|
|
|
434,484
|
|
|
|
435
|
|
|
|
153,348
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
153,783
|
|
Write
off of Fair Market Value of Derivative Liabilities at Conversion
|
|
|
—
|
|
|
|
—
|
|
|
|
48,991
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
48,991
|
|
Rescinding
of Stock, Spectrum Acquisition
|
|
|
(18,567,639
|
)
|
|
|
(18,568
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
18,568
|
|
|
|
—
|
|
|
|
—
|
|
Debt
Restructuring
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,149,412
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,149,412
|
)
|
Issuance
of Stock and Warrants for Cash, Net of Costs
|
|
|
4,635,000
|
|
|
|
4,635
|
|
|
|
(135,847
|
)
|
|
|
465
|
|
|
|
|
|
|
|
|
|
|
|
(130,747
|
)
|
Litigation
Settlement
|
|
|
|
|
|
|
|
|
|
|
18,620
|
|
|
|
280
|
|
|
|
|
|
|
|
|
|
|
|
18,900
|
|
Stock
Based Compensation Expense
|
|
|
|
|
|
|
|
|
|
|
250,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
250,525
|
|
Net
Loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(589,818
|
)
|
|
|
(589,818
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
— December 31, 2006
|
|
|
34,125,937
|
|
|
|
34,126
|
|
|
|
29,204,486
|
|
|
|
116,994
|
|
|
|
-
|
|
|
|
(32,329,927
|
)
|
|
|
(2,974,321
|
)
|
Stock
Based Compensation Expense
|
|
-
|
|
|
-
|
|
|
205,439
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
205,439
|
|
|||||||
Reclassification
of Cancelled Share Issuances
|
|
-
|
|
|
-
|
|
|
116,248
|
|
|
(116,248
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|||||||
Issuance
of Stock and Warrants for Cash, Net of Costs
|
|
7,231,250
|
|
|
7,231
|
|
|
69,587
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
76,818
|
|
|||||||
Stock
Issued for Services
|
|
526,505
|
|
|
526
|
|
|
39,777
|
|
|
(303
|
)
|
|
-
|
|
|
-
|
|
|
40,000
|
|
|||||||
Issuance
of Stock and Warrants for Cash, Net of Costs
|
|
-
|
|
|
-
|
|
|
(30,000
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(30,000
|
)
|
|||||||
Litigation
Settlement
|
|
280,000
|
|
|
280
|
|
|
-
|
|
|
(280
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|||||||
Net
Loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,404,478
|
)
|
|
|
(8,404,478
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance
— December 31, 2007
|
|
|
42,163,691
|
|
|
$
|
42,163
|
|
|
$
|
29,605,537
|
|
|
$
|
163
|
|
|
$
|
—
|
|
|
$
|
(40,734,405
|
)
|
|
$
|
(11,086,542
|
)
|
|
|
Year
Ended
|
||||
|
|
December
31,
|
||||
|
|
2007
|
|
2006
|
||
CASH
USED IN OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(8,404,478)
|
|
$
|
(589,818)
|
Adjustments
to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
Stock
issued for services, debt reduction and litigation settlements
|
|
|
30,000
|
|
|
159,260
|
Depreciation
|
|
|
96,055
|
|
|
121,635
|
Amortization
of debt discount
|
|
|
-
|
|
|
669,079
|
Amortization
of stock based compensation for services
|
|
|
-
|
|
|
346,078
|
Fair
value adjustments of derivative liabilities
|
|
|
(2,894,166)
|
|
|
(4,262,043)
|
Fair
value of conversion and warrant derivative liabilities in excess
of
proceeds
|
|
|
-
|
|
|
1,836,945
|
Bad
debt expense
|
|
|
133,502
|
|
|
-
|
Goodwill
impairment
|
|
|
7,344,216
|
|
|
-
|
Impairment
of assets held for sale
|
|
|
-
|
|
|
477,295
|
Employee
stock option expense
|
|
|
205,439
|
|
|
250,525
|
Accretion
of notes payable balances
|
|
|
488,656
|
|
|
273,995
|
Gain
on disposal of assets
|
|
|
(3,675)
|
|
|
(6,955)
|
Loss
on write-off of inventory
|
|
|
-
|
|
|
529,096
|
Gain
on debt restructuring
|
|
|
-
|
|
|
(1,229,954)
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
|
(Increase)
decrease in accounts receivable
|
|
|
47,123
|
|
|
(477,032)
|
Decrease
(increase) in inventories
|
|
|
(41,003)
|
|
|
1,887,452
|
(Increase)
decrease in costs in excess of billings
|
|
|
240,107
|
|
|
(357,706)
|
(Increase)
decrease in prepaid expenses and other current assets
|
|
|
(126,066)
|
|
|
(19,854)
|
Decrease
in security deposits
|
|
|
-
|
|
|
-
|
(Decrease)
increase in accounts payable
|
|
|
(219,449)
|
|
|
(361,832)
|
(Increase)
decrease in billings in excess of costs
|
|
|
487,937
|
|
|
(518,625)
|
Decrease
in liabilities of discontinued operations, net
|
|
|
(197,476)
|
|
|
(431,322)
|
NET
CASH USED IN OPERATING ACTIVITIES
|
|
|
(2,813,278)
|
|
|
(1,703,781)
|
CASH
USED IN INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Purchase
of property and equipment
|
|
|
(13,028)
|
|
|
(11,447)
|
Cash
invested in assets held for sale
|
|
|
-
|
|
|
(1,053,227)
|
Cash
paid for patent filing costs
|
|
|
-
|
|
|
(3,179)
|
Proceeds
from sale of Tuscany
|
|
|
775,000
|
|
|
-
|
NET
CASH USED IN INVESTING ACTIVITIES
|
|
|
761,972
|
|
|
(1,067,853)
|
CASH
PROVIDED BY FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds
from bank loans
|
|
|
1,961,205
|
|
|
-
|
Payments
of bank loans
|
|
|
(2,183,250)
|
|
|
(629,002)
|
Proceeds
from officer advances
|
|
|
471,740
|
|
|
-
|
Payments
on officer advances
|
|
|
(241,433)
|
|
|
-
|
Net
proceeds from issuance of stock
|
|
|
1,132,000
|
|
|
599,073
|
Payments
on related party notes payable
|
|
|
(921,902)
|
|
|
(205,837)
|
Payments
of long-term debt
|
|
|
(60,701)
|
|
|
-
|
Proceeds
from factor
|
|
|
1,912,000
|
|
|
4,560,000
|
Payments
to factor
|
|
|
(1,912,000)
|
|
|
(4,560,000)
|
Proceeds
from convertible debt, related party
|
|
|
-
|
|
|
2,803,712
|
Proceeds
from long-term borrowing
|
|
|
2,196,000
|
|
|
-
|
Proceeds
from note payable
|
|
|
67,633
|
|
|
(204,441)
|
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
2,421,292
|
|
|
2,363,505
|
NET
(DECREASE) INCREASE IN CASH & CASH EQUIVALENTS
|
|
|
369,986
|
|
|
(408,129)
|
BEGINNING
CASH & CASH EQUIVALENTS
|
|
|
7,808
|
|
|
415,937
|
LESS
CASH & CASH EQUIVALENTS OF DISCONTINUED OPERATIONS
|
|
|
-
|
|
|
-
|
ENDING
CASH & CASH EQUIVALENTS
|
|
$
|
377,794
|
|
$
|
7,808
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
Cash
paid for interest
|
|
$
|
221,698
|
|
$
|
292,049
|
Cash
paid for income taxes
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
Cash
|
|
$
|
177,495
|
Accounts
receivable
|
|
|
1,234,668
|
Inventory
|
|
|
965,927
|
Costs
in excess of billings
|
|
|
488,370
|
Other
assets
|
|
|
5,599
|
Fixed
assets
|
|
|
713,220
|
Accumulated
depreciation
|
|
|
(407,534)
|
Goodwill
|
|
|
11,144,216
|
Accounts
payable
|
|
|
(879,995)
|
Notes
payable
|
|
|
(2,297,227)
|
Billings
in excess of earnings
|
|
|
(912,638)
|
Total
|
|
$
|
10,232,101
|
|
|
Stock
|
|
|
|
Stock
|
|
Stock
|
|
Cliff
|
Date(s) of
|
|
Options
|
|
Exercise
|
|
Options
|
|
Options
|
|
Vesting
|
Grant
|
|
Granted
|
|
Price
|
|
Forfeited
|
|
Remaining
|
|
Period
|
10/20/2005
|
|
972,500
|
|
0.79
|
|
535,000
|
|
437,500
|
|
23 months
|
3/30/2006
|
|
1,347,500
|
|
0.42
|
|
1,180,000
|
|
167,500
|
|
33 months
|
6/2/2006
|
|
600,000
|
|
0.41
|
|
0
|
|
600,000
|
|
33 months
|
8/8/2006
|
|
192,500
|
|
0.21
|
|
80,000
|
|
112,500
|
|
33 months
|
9/1/2006
|
|
350,000
|
|
0.42
|
|
0
|
|
350,000
|
|
33 months
|
9/21/2006
|
|
750,000
|
|
0.39
|
|
750,000
|
|
0
|
|
27 months
|
9/25/06 to 2/1/2007
|
|
200,000
|
|
0.27 to 0.42
|
|
125,000
|
|
75,000
|
|
33 months
|
Balance at December 31, 2007
|
|
4,412,500
|
|
|
|
2,670,000
|
|
1,742,500
|
|
|
|
|
2007
|
|
Gross proceeds
|
|
$
|
775,000
|
Adjusted cost basis
|
|
|
(771,325)
|
Net loss
|
|
$
|
3,675
|
|
|
December
31,
|
|
December
31,
|
||
|
|
2007
|
|
2006
|
||
Equipment
|
|
$
|
224,241
|
|
$
|
220,808
|
Furniture
& Fixtures
|
|
|
174,352
|
|
|
173,105
|
Leasehold
Improvements
|
|
|
69,257
|
|
|
69,257
|
Software
|
|
|
163,198
|
|
|
154,850
|
Vehicles
|
|
|
200,963
|
|
|
200,963
|
|
|
|
832,011
|
|
|
818,983
|
Less:
Accumulated depreciation and amortization
|
|
|
(664,351)
|
|
|
(568,296)
|
|
|
$
|
167,660
|
|
$
|
250,687
|
|
December 31,
2007
|
|
December 31,
2006
|
||||
Derivative
liability, warrants exchanged for common stock on March 10, 2006,
initial value
|
$
|
1,497,416
|
|
$
|
1,497,416
|
||
Cumulative
adjustments to record fair market value of derivative liability
|
(1,491,657)
|
|
(460,743)
|
||||
Subtotal
|
5,759
|
|
1,036,673
|
||||
Derivative
liability, warrants related to private placement on November
13, 2006, initial value
|
729,820
|
|
729,820
|
||||
Cumulative
adjustments to record fair market value of derivative liability
|
(729,098)
|
|
60,615
|
||||
Subtotal
|
722
|
|
790,435
|
||||
Derivative
liability, warrants related to private placement on January 23, 2007,
initial value
|
1,045,182
|
|
-
|
||||
Cumulative
adjustment to record fair market value of derivative liability
|
(1,043,539)
|
|
-
|
||||
Subtotal
|
1,643
|
|
-
|
||||
Derivative
liability, warrants related to Dutchess debt financing on July 17,
2007,
initial value
|
30,000
|
|
-
|
||||
Adjustment
to record fair market value of derivative liability
|
(30,000)
|
|
-
|
||||
Subtotal
|
-
|
|
-
|
||||
Total
|
$
|
8,124
|
|
$
|
1,827,108
|
|
|
|
|
2008
|
|
$
|
840,000
|
2009
|
|
|
1,800,000
|
2010
|
|
|
2,400,000
|
2011
|
|
|
3,000,000
|
January 1,
2012
|
|
|
2,195,738
|
Total
|
|
$
|
10,235,738
|
|
December
31,
|
|
December
31,
|
||
|
2007
|
|
2006
|
||
Assets
of discontinued operations
|
|
|
|
|
|
Cash
|
$
|
—
|
|
$
|
—
|
Accounts
receivable, net
|
|
—
|
|
|
41,981
|
Inventory
|
|
—
|
|
|
—
|
Fixed
assets, net
|
|
—
|
|
|
—
|
Security
deposit
|
|
—
|
|
|
—
|
Total
assets
|
$
|
—
|
|
$
|
41,981
|
Liabilities
of discontinued operations
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
$
|
75,218
|
|
$
|
152,694
|
Payroll
taxes payable
|
|
119,142
|
|
|
239,142
|
Total
liabilities
|
|
194,360
|
|
|
391,836
|
Net
liabilities of discontinued operations
|
$
|
194,360
|
|
$
|
349,855
|
|
Year
Ended ended
|
|||||
|
December
31
|
|||||
|
2007
|
|
|
2006
|
||
Sales
|
$
|
—
|
|
|
$
|
174,129
|
Cost
of Goods sold
|
|
—
|
|
|
|
220,615
|
Gross
Profit
|
|
—
|
|
|
|
(46,486)
|
Salaries
|
|
—
|
|
|
|
174,804
|
Insurance
|
|
—
|
|
|
|
29,247
|
Travel
|
|
—
|
|
|
|
35,256
|
Contingency
accrual
|
|
—
|
|
|
|
150,000
|
Interest
expense
|
|
—
|
|
|
|
39,009
|
Other
|
|
—
|
|
|
|
437,216
|
Loss
from Discontinued Operations
|
$
|
—
|
|
|
$
|
(912,018)
|
|
December
31, 2007
|
|
December
31, 2006
|
||
Tax
benefit of net operating loss carry-forward
|
$
|
12,579,000
|
|
$
|
8,887,000
|
Valuation
allowance
|
|
(12,579,000)
|
|
|
(8,887,000)
|
|
$
|
—
|
|
$
|
—
|
|
|
December
31, 2007
and
|
|
|
December
31, 2006
|
Tax
expense (credit) at statutory rate-federal
|
|
(34)%
|
State
tax expense net of federal tax
|
|
(6)%
|
Changes
in valuation allowance
|
|
(40)%
|
Tax
expense at actual rate
|
|
—
|
2008
|
|
$
|
90,000
|
|
Year
Ended
|
||||
|
December
31,
2007
|
|
December
31,
2006
|
||
Sale
of Receivables to Factor
|
$
|
2,309,221
|
|
$
|
-
|
Payments
to Factor
|
|
(2,309,221)
|
|
|
-
|
Balance
at end of period
|
$
|
-
|
|
$
|
-
|
Charges
by Factor
|
$
|
422,221
|
|
$
|
-
|
|
December
31,
|
|
January
23,
|
|
2007
|
|
2007
|
Valuation
Assumptions
|
|
|
|
Stock
price on grant date
|
$0.32
|
|
$0.32
|
Number
of warrants
|
7,231,250
|
|
7,231,250
|
Expected
option term (in years)
|
4.25
|
|
5
|
Expected
duration from grant to expiration date (in years)
|
10
|
|
10
|
Option
vesting term (in years)
|
1.82
|
|
2.00
|
Expected
volatility
|
72.54%
|
|
60.75%
|
Risk-free
interest rate
|
4.2%
|
|
4.60%
|
Expected
forfeiture rate
|
5%
|
|
5%
|
Estimated
corporate tax rate
|
40%
|
|
40%
|
Expected
dividend yield
|
0%
|
|
0%
|
|
December
31,
|
|
December
31,
|
|
November
13,
|
|||||||||
|
2007
|
|
2006
|
|
2006
|
|||||||||
Valuation
Assumptions
|
|
|
|
|
|
|
|
|
||||||
Stock
price on grant date
|
$
|
0.37
|
|
$
|
0.37
|
|
$
|
0.37
|
||||||
Number
of warrants
|
|
5,000,000
|
|
|
5,000,000
|
|
|
5,000,000
|
||||||
Expected
option term (in years)
|
|
4.08
|
|
|
5
|
|
|
5
|
||||||
Expected
duration from grant to expiration date (in years)
|
|
9
|
|
|
10
|
|
|
10
|
||||||
Option
vesting term (in years)
|
|
2.08
|
|
|
3
|
|
|
3
|
||||||
Expected
volatility
|
|
72.54%
|
|
|
55.12%
|
|
|
55.12%
|
||||||
Risk-free
interest rate
|
|
4.19%
|
|
|
4.60%
|
|
|
4.60%
|
||||||
Expected
forfeiture rate
|
|
5%
|
|
|
5%
|
|
|
5%
|
||||||
Estimated
corporate tax rate
|
|
40%
|
|
|
40%
|
|
|
40%
|
||||||
Expected
dividend yield
|
|
0%
|
|
|
0%
|
|
|
0%
|
NAME
|
|
AGE
|
|
POSITION
|
||
Anthony Delise
|
|
|
67
|
|
|
Interim Chief Executive
Officer, Interim Chief Financial Officer and Director
|
Michael Novielli
|
|
|
42
|
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonqualified
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
Option
|
|
Non-Equity
Incentive
Plan
|
|
Deferred
Compensation
|
|
All
Other
|
|
Total
|
|||||||
Name
& Principal Position
|
|
Year
|
|
Salary
($)
|
|
Bonus
($)
|
|
Awards
($
)
|
|
Compensation
($)
|
|
Earnings
($)
|
|
Compensation
($)
|
|
($)
|
|||||||
Jeffrey R. Hultman, Former
Chief
|
|
2007
|
|
$
|
136,135
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
136,135
|
Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Christopher G.
Pizzo,
|
|
2007
|
|
$
|
154,235
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
154,235
|
Former Chief Financial
Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
James Michael
Kelley,
|
|
2007
|
|
$
|
122,687
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
122,687
|
Chief Executive
Officer,
Kelley Communication Company, Inc. (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anthony Delise,
|
|
2007
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
78,000
|
|
$
|
78,000
|
Interim Chief Executive
Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Mr. Kelley is the Chief
Executive Officer of Kelley Communication Company, Inc., the Company’s
wholly-owned subsidiary, which the Company acquired on September 22,
2005. Mr. Kelley resigned as a Director of the Company in January
2008.
|
|
|
Stock
|
|
|
|
Stock
|
|
Stock
|
|
Cliff
|
Date(s) of
|
|
Options
|
|
Exercise
|
|
Options
|
|
Options
|
|
Vesting
|
Grant
|
|
Granted
|
|
Price
|
|
Forfeited
|
|
Remaining
|
|
Period
|
10/20/2005
|
|
972,500
|
|
0.79
|
|
535,000
|
|
437,500
|
|
23 months
|
3/30/2006
|
|
1,347,500
|
|
0.42
|
|
1,180,000
|
|
167,500
|
|
33 months
|
6/2/2006
|
|
600,000
|
|
0.41
|
|
0
|
|
600,000
|
|
33 months
|
8/8/2006
|
|
192,500
|
|
0.21
|
|
80,000
|
|
112,500
|
|
33 months
|
9/1/2006
|
|
350,000
|
|
0.42
|
|
0
|
|
350,000
|
|
33 months
|
9/21/2006
|
|
750,000
|
|
0.39
|
|
750,000
|
|
0
|
|
27 months
|
9/25/06 to 2/1/2007
|
|
200,000
|
|
0.27 to 0.42
|
|
125,000
|
|
75,000
|
|
33 months
|
Balance at December 31, 2007
|
|
4,412,500
|
|
|
|
2,670,000
|
|
1,742,500
|
|
|
|
|
Amount
and Nature of
|
|
Percent
of Beneficial
|
|||||
Name
and
Address of Beneficial Owner(1)
|
|
Beneficial
Ownership
|
|
Ownership
|
|||||
James Michael Kelley
(2)
|
|
|
15,266,577
|
|
|
|
36.21
|
%
|
|
Dutchess Group (3)
|
|
7,466,049
|
(6)
|
|
|
17.71
|
%
|
||
Anthony DeLise
|
|
0
|
|
|
|
*
|
|
||
Michael Novielli (4)
|
|
7,466,049
|
(6)
|
|
|
17.71
|
%
|
||
Gary Elliston
|
|
|
5,008,654
|
|
|
|
11.88
|
%
|
|
All directors and executive
officers as a group (2Persons)
|
|
|
7,466,049
|
(6)
|
|
|
17.71
|
%
|
*
|
|
Less
than 1%
|
(1)
|
|
The
address of all individual directors and executive officers is c/o
Siena
Technologies, Inc., 5625 South Arville Street, Suite E, Las Vegas, NV
89118.
|
(2)
|
|
Includes
warrants to purchase 675,000 shares. The exercise price of the warrants
is
$.50 per share and they expire in 2010.
|
(3)
|
|
Dutchess
Private Equities Fund, Ltd. (“DPEF”)and Dutchess Advisors, LLC (“DA”,
together with DPEF, “Dutchess”or the “Dutchess Group”) collectively
beneficially own 7,466,049 shares of the Siena Technologies, Inc.’s common
stock. Of this amount, DPEF beneficially owns 6,231,775 shares of
common
stock consisting of: (i) 1,352,130 shares of common stock; and (ii)
warrants to purchase an aggregate of 4,879,645 shares of common stock.
Further, DA beneficially owns 1,234,274 shares of common stock consisting
of: (i) 234,274 shares of common stock; and (ii) warrants to purchase
1,000,000 shares of common stock. However, the terms of the warrants
issued to Dutchess provide that Dutchess may not exercise the warrants
if
such exercise would result in Dutchess owning in excess of 4.99%
of our
total outstanding shares of common stock. The address of the Dutchess
entities is 50 Commonwealth Avenue, Suite 2, Boston, MA
02116.
|
(4)
|
|
Mr.
Novielli is director of Dutchess Private Equities Fund, Ltd. and
managing
member of Dutchess Advisors, LLC. And, as such, has voting and dispositive
power over the shares beneficially owned by the Dutchess
Group.
|
2008
|
|
$
|
840,000
|
2009
|
|
|
1,800,000
|
2010
|
|
|
2,400,000
|
2011
|
|
|
3,000,000
|
January 1,
2012
|
|
|
2,195,738
|
Total
|
|
$
|
10,235,738
|
|
Year
Ended
|
||||||||
|
December
31, 2007
|
|
December
31, 2006
|
||||||
Sale
of Receivables to Factor
|
|
$
|
2,309,221
|
|
|
|
$
|
-
|
|
Payments
to Factor
|
|
(2,309,221
|
)
|
|
|
-
|
|
||
Balance
at end of period
|
|
$
|
-
|
|
|
|
$
|
-
|
|
Charges
by Factor
|
|
$
|
422,221
|
|
|
|
$
|
-
|
|
Exhibits.
|
|
|
No.
|
|
Description
|
2.1
|
|
Plan of Reorganization
between the Company and Michael Kelley, dated September 22, 2005
(included as exhibit 2.1 to the Form 8-K filed October 6, 2005,
and incorporated herein by reference).
|
|
|
|
2.2
|
|
Acquisition Agreement
and
Plan of Reorganization between the Company and Robert and Sherry
Rivera
dated November 1, 2005 (included as exhibit 10.1 to the Form 8-K
filed November 7, 2005, and incorporated herein by
reference).
|
|
|
|
3.1
|
|
Articles of Incorporation,
dated March 24, 1998 (included as exhibit 3.1 to the Form 10-SB
filed March 5, 1999, and incorporated herein by
reference).
|
|
|
|
3.2
|
|
By-laws, dated March 24,
1998 (included as exhibit 3.2 to the Form 10-SB filed March 5,
1999, and incorporated herein by reference).
|
|
|
|
3.3
|
|
Amendment to By-laws,
dated
May 6, 1999 (included as exhibit 3.2.2 to the Form 10-SB filed
May 14, 1999, and incorporated herein by reference).
|
|
|
|
3.4
|
|
Certificate of Amendment
of
Articles of Incorporation (included as exhibit 3.2 to the Form 8-K
filed
November 29, 2000, and incorporated herein by reference).
|
|
|
|
3.5
|
|
Certificate of Amendment
of
Articles of Incorporation (included as exhibit 3.3 to the Form 8-K
filed
November 29, 2000, and incorporated herein by reference).
|
|
|
|
3.6
|
|
Certificate of Amendment
to
Articles of Incorporation, dated January 10, 2003 (included as
exhibit 3.3 to the Form 10-KSB filed April 15, 2003, and
incorporated herein by reference).
|
|
|
|
3.7
|
|
Certificate of Amendment
to
the Certificate of Incorporation, dated June 26, 2003 (included as
exhibit 4.1 to the Form 10-QSB filed November 13, 2003, and
incorporated herein by reference).
|
|
|
|
3.8
|
|
Certificate of Amendment
to
Articles of Incorporation dated October 25, 2006 (included as exhibit
3.1.5 to the Form S-8 filed November 2, 2006, and incorporated
herein by reference).
|
|
|
|
4.1
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated April 22,
2005 (included as exhibit 4.30 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.2
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated April 22,
2005 (included as exhibit 4.31 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.3
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated May 12,
2005 (included as exhibit 4.32 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.4
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated May 12,
2005 (included as exhibit 4.33 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.5
|
|
Form of Debenture between
the
Company and Preston Capital Partners, dated May 26, 2005 (included as
exhibit 4.34 to the Form 10-QSB filed July 29, 2005, and
incorporated herein by reference).
|
|
|
|
4.6
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated May 27,
2005 (included as exhibit 4.35 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.7
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated May 27,
2005 (included as exhibit 4.36 to the Form 10-QSB filed July 29,
2005, and incorporated herein by
reference).
|
Exhibits.
|
|
|
No.
|
|
Description
|
4.8
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated June 6,
2005 (included as exhibit 4.37 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.9
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated June 6,
2005 (included as exhibit 4.38 to the Form 10-QSB filed July 29,
2005, and incorporated herein by reference).
|
|
|
|
4.10
|
|
Form of Debenture between
the
Company and Preston Capital Partners, dated June 20, 2005 (included
as exhibit 4.39 to the Form 10-QSB filed July 29, 2005, and
incorporated herein by reference).
|
|
|
|
4.11
|
|
Collateral Agreement
between
the Company and Dutchess Private Equities Fund, II, L.P., dated
September 19, 2005 (included as exhibit 4.1 to the Form 8-K
filed October 6, 2005, and incorporated herein by
reference).
|
|
|
|
4.12
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, L.P., dated
September 22, 2005 (included as exhibit 4.2 to the Form 8-K
filed October 6, 2005, and incorporated herein by
reference).
|
|
|
|
4.13
|
|
Debenture Registration
Rights
Agreement between the Company and Dutchess Private Equities Fund
L.P.,
Dutchess Private Equities Fund, II, L.P., Dutchess Capital Management,
LLC, dated September 22, 2005 (included as exhibit 4.3 to the
Form 8-K filed October 6, 2005, and incorporated herein by
reference).
|
|
|
|
4.14
|
|
Subscription Agreement
between the Company and Dutchess Private Equities Fund L.P., Dutchess
Private Equities Fund, II, L.P., Dutchess Capital Management, LLC,
dated
September 22, 2005 (included as exhibit 4.4 to the Form 8-K
filed October 6, 2005, and incorporated herein by
reference).
|
|
|
|
4.15
|
|
Warrant between the Company
and Dutchess Private Equities Fund, II, L.P., dated September 22,
2005
(included as exhibit 4.5 to the Form 8-K filed October 6, 2005,
and incorporated herein by reference).
|
|
|
|
4.16
|
|
Promissory Note between
the
Company and Michael Kelley, dated September 22, 2005 (included as
exhibit 4.6 to the Form 8-K filed October 6, 2005, and
incorporated herein by reference).
|
|
|
|
4.17
|
|
Promissory Note between
the
Company and Robert Unger, dated September 22, 2005 (included as
exhibit 4.7 to the Form 8-K filed October 6, 2005, and
incorporated herein by reference).
|
|
|
|
4.18
|
|
Security Agreement between
the Company and Dutchess Private Equities Fund L.P. and Dutchess
Private
Equities Fund, II, L.P., dated September 22, 2005 (included as
exhibit 4.8 to the Form 8-K filed October 6, 2005, and
incorporated herein by reference).
|
|
|
|
4.19
|
|
Promissory Note between
the
Company and Robert and Sherry Rivera, dated November 1, 2005
(included as exhibit 10.2 to the Form 8-K filed November 7,
2005, and incorporated herein by reference).
|
|
|
|
4.20
|
|
Security Agreement between
the Company and Spectrum Communication Cabling Services, Inc., dated
November 1, 2005 (included as exhibit 10.3 to the Form 8-K filed
November 7, 2005, and incorporated herein by reference).
|
|
|
|
4.21
|
|
Form of Debenture between
the
Company and Preston Capital Partners, dated July 20, 2005 (included
as exhibit 4.50 to the 10QSB/A filed November 22, 2005, and
incorporated herein by reference).
|
|
|
|
4.22
|
|
Form of Debenture between
the
Company and Preston Capital Partners, dated August 17, 2005 (included
as exhibit 4.51 to the 10QSB/A filed November 22, 2005, and
incorporated herein by reference).
|
|
|
|
4.23
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated
September 14, 2005 (included as exhibit 4.52 to the 10QSB/A filed
November 22, 2005, and incorporated herein by reference).
|
|
|
|
4.24
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated
September 14, 2005 (included as exhibit 4.53 to the 10QSB/A filed
November 22, 2005, and incorporated herein by
reference).
|
Exhibits.
|
|
|
No.
|
|
Description
|
4.25
|
|
Form of Debenture between
the
Company and Dutchess Private Equities Fund, II, LP, dated
September 19, 2005 (included as exhibit 4.54 to the 10QSB/A filed
November 22, 2005, and incorporated herein by reference).
|
|
|
|
4.26
|
|
Warrant Agreement between
the
Company and Dutchess Private Equities Fund, II, LP, dated
September 19, 2005 (included as exhibit 4.55 to the 10QSB/A filed
November 22, 2005, and incorporated herein by reference).
|
|
|
|
4.27
|
|
Common Stock for Warrant
Exchange Agreement between the Company and Dutchess Private Equities
Fund,
LP, dated March 10, 2006 (included as exhibit 4.1 to the
Form 8-K filed March 20, 2006, and incorporated herein by
reference).
|
|
|
|
4.28
|
|
Common Stock for Warrant
Exchange Agreement between the Company and Dutchess Advisors, Ltd.,
dated
March 10, 2006 (included as exhibit 4.2 to the Form 8-K filed
March 20, 2006, and incorporated herein by reference).
|
|
|
|
4.29
|
|
Promissory Note dated
August 1, 2000 by the Company and Kelley in favor of Dutchess Private
Equities Fund LP, Dutchess Private Equities Fund II, LP and Dutchess
Advisors, Ltd., (included as exhibit 4.58 to the 10-QSB filed
August 14, 2006, and incorporated herein by reference).
|
|
|
|
4.30
|
|
Promissory Note dated
August 7, 2000 by the Company in favor of Preston Capital Partners,
(included as exhibit 4.59 to the 10-QSB filed August 14, 2006, and
incorporated herein by reference).
|
|
|
|
4.31
|
|
Amended and Restated
Promissory Note dated August 14, 2006, by the Company in favor of
Michael Kelley, (included as exhibit 4.60 to the 10-QSB filed
August 14, 2006, and incorporated herein by reference).
|
|
|
|
4.32
|
|
Amended and Restated
Promissory Note dated August 14, 2006 by the Company in favor of
Robert Unger (included as exhibit 4.61 to the 10-QSB filed August 14,
2006, and incorporated herein by reference).
|
|
|
|
4.33
|
|
Form of Warrant Agreement
between the Company and various investors in a private placement
closing
November 13, 2006 (included as exhibit 4.44 to the Form 8-K
filed November 17, 2006, and incorporated herein by
reference).
|
|
|
|
4.34
|
|
Form of Voting Agreement
between the Company and various investors in a private placement
closing
November 13(included as exhibit 4.45 to the Form 8-K filed
November 17, 2006, and incorporated herein by reference).
|
|
|
|
4.35
|
|
Form of Registration
Rights
Agreement between the Company and various investors in a private
placement
closing November 13(included as exhibit 4.46 to the Form 8-K
filed November 17, 2006, and incorporated herein by
reference).
|
|
|
|
*10.1
|
|
Employment Agreement
between
the Company and Jeffrey R. Hultman, dated March 7, 2005 (included as
exhibit 99.2 to the Form 8-K filed March 9, 2005, and
incorporated herein by reference).
|
|
|
|
10.2
|
|
Intercreditor Agreement
between the Company and Nottingham Mayport, LLC, Dutchess Private
Equities
Fund L.P., Dutchess Private Equities Fund II, L.P., and Robert Unger,
dated September 22, 2005 (included as exhibit 10.1 to the
Form 8-K filed October 6, 2005, and incorporated herein by
reference).
|
|
|
|
10.3
|
|
Rescission and Settlement
Agreement among the Company and Robert Rivera, Sherry Perry Rivera
and
Spectrum Communications Cabling Services, Inc., dated January 6, 2006
(included as exhibit 10.1 to the Form 8-K filed January 6, 2006,
and incorporated herein by reference).
|
|
|
|
10.4
|
|
First Amendment to Alton
Plaza Lease between the Company and Alton Plaza Property dated
January 31, 2006 (included as exhibit 10.37 to the 10-KSB filed
April 18, 2006, and incorporated herein by reference).
|
|
|
|
*10.5
|
|
Employment Agreement
between
the Company and Chris Pizzo effective March 27, 2006 (included as
exhibit 10.37 to the 10-QSB filed August 14, 2006, and incorporated
herein by reference).
|
Exhibits.
|
|
|
No.
|
|
Description
|
10.6
|
|
Loan Restructure Agreement
dated August 1, 2006, by and between the Company, Kelley, Dutchess
Private Equities Fund, LP, Dutchess Private Equities Fund II, LP
and
Dutchess Advisors, Ltd., 2006 (included as exhibit 10.38 to the 10-QSB
filed August 14, 2006, and incorporated herein by
reference).
|
|
|
|
10.7
|
|
Loan Restructure Agreement
dated August 7, 2006, by and between the Company and Preston Capital
partners, LLC, 2006 (included as exhibit 10.39 to the 10-QSB filed
August 14, 2006, and incorporated herein by reference).
|
|
|
|
10.8
|
|
Letter Agreement with
Ascendiant Securities, LLC dated October 24, 2006 (included as
exhibit 10.9 to the 10-QSB filed November 14, 2006, and incorporated
herein by reference).
|
|
|
|
10.9
|
|
Second Loan Restructuring
Agreement dated February 5, 2007 between the Company and Dutchess
(included as exhibit 10.10 to the Form 8-K filed February 9,
2007, and incorporated herein by reference).
|
|
|
|
10.10
|
|
Settlement Agreement
dated
February 26, 2007 between the Company, Kelley Communications Company,
Inc. Kelley Technologies, LLC, James Michael Kelley and Lisa Cox,
individually and as Special Administratrix of the Estate of Steven
L. Cox
(included as exhibit 10.11 to the Form 8-K filed February 28,
2007, and incorporated herein by reference).
|
|
|
|
10.11
|
|
Second Amended and Restated
Promissory Note dated March 2, 2007 by the Company in favor of Robert
Unger (included as exhibit 10.12 to the Form 8-K filed March 2,
2007, and incorporated herein by reference).
|
|
|
|
10.12
|
|
Business Loan Agreement
dated
March 2, 2007 between Kelley and Bank of Nevada (included as exhibit
10.13 to the Form 8-K filed March 2, 2007, and incorporated
herein by reference).
|
|
|
|
10.13
|
|
Changes in Terms Agreement
dated March 2, 2007 between Kelley and Bank of Nevada (included as
exhibit 10.14 to the Form 8-K filed March 2, 2007, and
incorporated herein by reference).
|
|
|
|
10.14
|
|
Contribution, Assignment
and
Assumption Agreement dated April 9, 2007 between Kelley Communication
Company, Inc., MC Services LLC and Tuscany Services LLC (included
as
exhibit 10.14 to the Form 8-K filed April 13, 2007, and
incorporated herein by reference).
|
|
|
|
10.15
|
|
Operating Agreement dated
April 9, 2007 between Kelley Communication Company, Inc. and Tuscany
Services LLC (included as exhibit 10.15 to the Form 8-K filed
April 13, 2007, and incorporated herein by reference).
|
|
|
|
10.16
|
|
Asset Purchase Agreement, dated as of April
7,
2008, by and among Siena Technologies, Inc., Kelley II, LLC, J. Michael
Kelley and Kelley Communication Company, Inc. (filed as Exhibit 10.1
to Current Report on Form 8-K filed on April 9, 2008 and incorporated
herein by reference)
|
21
|
|
List of
Subsidiaries
|
|
|
|
31.1
|
|
Certification of the
Chief
Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002, filed herewith.
|
|
|
|
31.2
|
|
Certification of the
Chief
Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002, filed herewith.
|
|
|
|
32.1
|
|
Certification of Officers
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
|
Siena Technologies,
Inc.
|
|
|
|
|
|
|
|
|
By:
|
/s/ Anthony Delise
|
|
|
Anthony Delise
|
|
|
Interim Chief Executive
Officer,
Principal Accounting Officer and
Director
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Anthony Delise
|
|
Interim Chief Executive Officer, Principal
|
|
April 28, 2008
|
Anthony Delise
|
|
Accounting Officer and Director
|
|
|
|
|
|
|
|
/s/ Michael Novielli
|
|
Director
|
|
April 28, 2008
|
Michael Novielli
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2006
|
||||
Current
Assets:
|
||||
Cash
& Cash Equivalents
|
$
|
6,019
|
||
Accounts
receivable
|
1,399,213
|
|||
Allowance
for bad debts
|
(11,044
|
)
|
||
Inventory
|
511,817
|
|||
Cost
in Excess of Billings
|
590,484
|
|||
Prepaid
expenses
|
9,500
|
|||
Other
current Assets
|
12,649
|
|||
Total
current assets
|
2,518,638
|
|||
Property
& Equipment:
|
||||
Equipment
|
220,808
|
|||
Furniture
& Fixtures
|
173,105
|
|||
Leasehold
Improvements
|
69,257
|
|||
Software
|
154,850
|
|||
Vehicles
|
200,963
|
|||
Less
accumulated depreciation
|
(568,296
|
)
|
||
Total
property and equipment, net
|
250,687
|
|||
Other
Assets:
|
||||
Patents
|
5,679
|
|||
Tuscany
Broadband LLC
|
771,325
|
|||
Goodwill
|
7,344,216
|
|||
Total
other assets
|
8,121,220
|
|||
Total
assets
|
$
|
10,890,545
|
||
Current
Liabilities:
|
||||
Bank
line of credit
|
$
|
606,089
|
||
Accounts
payable and accrued expenses
|
1,822,264
|
|||
Billings
in Excess of Costs
|
924,963
|
|||
Loans
Payable
|
24,124
|
|||
Loans
Payable - related parties
|
303,303
|
|||
Total
current liabilities
|
3,680,743
|
|||
Long
term Liabilities:
|
||||
Due
to Siena
|
11,922,660
|
|||
Loans
Payable
|
839,655
|
|||
Other
|
339,859
|
|||
Total
liabilities
|
13,102,174
|
|||
Shareholders'
equity / (Deficit)
|
||||
Accumulated
Deficit
|
(5,892,372
|
)
|
||
Total
Stockholder's Deficit
|
(5,892,372
|
)
|
||
Total
Liabilities and Equity
|
$
|
10,890,545
|
For
the Year Ended December 31, 2006
|
||||
Revenue
|
$
|
18,758,496
|
||
Cost
of goods sold
|
14,684,296
|
|||
Gross
profit
|
4,074,200
|
|||
Operating
Expenses
|
||||
Salaries
|
2,388,722
|
|||
Professional
fees
|
82,459
|
|||
Telephone
|
124,177
|
|||
Bad
Debt Expense
|
22,691
|
|||
Financing
Fees
|
25,250
|
|||
Insurance
|
343,034
|
|||
Consulting
fees
|
125,929
|
|||
Rent
|
182,731
|
|||
Travel
|
62,817
|
|||
Depreciation
and Amortization
|
131,398
|
|||
Other
operating expenses
|
749,244
|
|||
Total
Operating Expenses
|
4,238,452
|
|||
Loss
from Operations
|
(164,252
|
)
|
||
Other
income (expense):
|
||||
Interest
expense
|
(331,528
|
)
|
||
Gain
on debt forgiveness
|
72,083
|
|||
Loss
on sales of Assets
|
(522,141
|
)
|
||
Litigation
settlement
|
(108,900
|
)
|
||
Impairment
of asset for sale
|
(477,295
|
)
|
||
Total
other income (expense)
|
(1,367,781
|
)
|
||
Net
loss
|
$
|
(1,532,033
|
)
|
December
31, 2007
|
||||
Current
Assets:
|
||||
Cash
& Cash Equivalents
|
$
|
375,959
|
||
Accounts
receivable
|
1,226,425
|
|||
Allowance
for bad debts
|
(18,881
|
)
|
||
Inventory
|
552,818
|
|||
Cost
in Excess of Billings
|
350,377
|
|||
Prepaid
expenses
|
190,200
|
|||
Total
current assets
|
2,676,898
|
|||
Property
& Equipment:
|
||||
Equipment
|
224,241
|
|||
Furniture
& Fixtures
|
174,352
|
|||
Leasehold
Improvements
|
69,257
|
|||
Software
|
163,198
|
|||
Vehicles
|
200,963
|
|||
Less
accumulated depreciation
|
(664,351
|
)
|
||
Total
property and equipment, net
|
167,660
|
|||
Other
Assets:
|
||||
Patents
|
5,679
|
|||
Goodwill
|
7,344,216
|
|||
Total
other assets
|
7,349,895
|
|||
Total
assets
|
$
|
10,194,453
|
||
Current
Liabilities:
|
||||
Bank
line of credit
|
$
|
294,572
|
||
Accounts
payable and accrued expenses
|
1,520,823
|
|||
Billings
in Excess of Costs
|
1,412,900
|
|||
Loans
Payable
|
20,139
|
|||
Loans
Payable - related parties
|
533,609
|
|||
Accrued
Settlements
|
39,000
|
|||
Deferred
revenues
|
10,000
|
|||
Total
current liabilities
|
3,831,043
|
|||
Long
term Liabilities:
|
||||
Due
to Siena
|
14,044,469
|
|||
Loans
Payable
|
946,850
|
|||
Other
|
99,000
|
|||
Total
liabilities
|
15,090,319
|
|||
Shareholders'
equity / (Deficit)
|
||||
Accumulated
Deficit
|
(8,726,909
|
)
|
||
Total
Stockholder's Deficit
|
(8,726,909
|
)
|
||
Total
Liabilities and Equity
|
$
|
10,194,453
|
For
the Year Ended December 31, 2007
|
||||
Revenue
|
$
|
7,327,845
|
||
Cost
of goods sold
|
5,554,113
|
|||
Gross
profit
|
1,773,732
|
|||
Operating
Expenses
|
||||
Salaries
|
2,684,844
|
|||
Professional
fees
|
31,293
|
|||
Telephone
|
80,484
|
|||
Bad
Debt Expense
|
133,502
|
|||
Insurance
|
444,353
|
|||
Consulting
fees
|
52,778
|
|||
Rent
|
172,697
|
|||
Travel
|
5,848
|
|||
Depreciation
and Amortization
|
96,055
|
|||
Other
operating expenses
|
564,524
|
|||
Total
Operating Expenses
|
4,266,378
|
|||
Loss
from Operations
|
(2,492,646
|
)
|
||
Other
income (expense):
|
||||
Interest
expense
|
(216,784
|
)
|
||
Loss
on disposition of Assets
|
(45,113
|
)
|
||
Tuscany
Income
|
(45,149
|
)
|
||
Impairment
of asset for sale
|
(22,301
|
)
|
||
Total
other income (expense)
|
(329,347
|
)
|
||
Net
loss
|
$
|
(2,821,993
|
)
|