ý
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the Quarterly Period Ended March 31, 2006
|
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from _____ to _____
|
|
Commission
file number: 0-27556
|
Delaware
|
13-4082185
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
Number)
|
|
244
Madison Avenue, PMB #358, New York, New York
|
10016
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
(212)
883-0083
|
||
(Issuer’s
telephone number, including area
code)
|
Page
Number
|
||
PART
I. FINANCIAL INFORMATION
|
||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
|
Condensed
Consolidated Balance Sheets —
March
31, 2006 (Unaudited) and September 30, 2005
|
4
|
|
Condensed
Consolidated Statements of Operations (Unaudited) —
Three
Months and Six Months Ended March 31, 2006 and 2005
|
6
|
|
Condensed
Consolidated Statement of Stockholders’ Deficiency (Unaudited) —
Six
Months Ended March 31, 2006
|
7
|
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) —
Six
Months Ended March 31, 2006 and 2005
|
8
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited) —
Three
Months and Six Months Ended March 31, 2006 and 2005
|
9
|
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
23
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
38
|
PART
II. OTHER INFORMATION
|
||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
39
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
39
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
39
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
39
|
ITEM
5.
|
OTHER
INFORMATION
|
39
|
ITEM
6.
|
EXHIBITS
|
39
|
39
|
||
SIGNATURES
|
40
|
March
31, 2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
948,003
|
$
|
998,835
|
|||
Accounts
receivable, less allowance for doubtful accounts of $870,165 at
March
31, 2006 and $747,399 at September 30, 2005
|
14,005,631
|
14,668,539
|
|||||
Inventories
|
18,296,946
|
17,880,805
|
|||||
Prepaid
expenses and other current assets
|
1,214,543
|
2,167,382
|
|||||
Total
current assets
|
34,465,123
|
35,715,561
|
|||||
Property,
plant and equipment
|
6,630,012
|
6,630,012
|
|||||
Less
accumulated depreciation and amortization
|
(1,427,350
|
)
|
(1,062,267
|
)
|
|||
Property,
plant and equipment, net
|
5,202,662
|
5,567,745
|
|||||
Other
assets:
|
|||||||
Deferred
loan costs, net of amortization of $606,391 at March
31, 2006 and $438,913 at September 30, 2005
|
255,435
|
422,913
|
|||||
Deposits
|
215,435
|
216,035
|
|||||
Total
other assets
|
470,870
|
638,948
|
|||||
Total
assets
|
$
|
40,138,655
|
$
|
41,922,254
|
March
31, 2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ DEFICIENCY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
8,725,626
|
$
|
9,008,612
|
|||
Accrued
expenses
|
2,704,752
|
2,048,481
|
|||||
Accrued
interest payable:
|
|||||||
12%
subordinated promissory notes payable to related parties
|
440,843
|
1,085,753
|
|||||
8%
subordinated promissory notes payable to related parties
|
299,151
|
---
|
|||||
Notes
payable to directors
|
---
|
50,000
|
|||||
Secured
line of credit
|
13,600,142
|
19,009,379
|
|||||
12%
subordinated promissory notes payable to related parties
|
7,000,000
|
---
|
|||||
8%
subordinated promissory notes payable to related parties
|
3,159,416
|
---
|
|||||
Current
portion of 8% subordinated promissory notes payable to related
parties
|
1,849,300
|
---
|
|||||
Current
portion of equipment contract payable
|
80,735
|
77,091
|
|||||
Current
portion of capital lease obligation
|
401,062
|
372,256
|
|||||
Liabilities
related to discontinued operations
|
2,984,660
|
2,984,660
|
|||||
Total
current liabilities
|
41,245,687
|
34,636,232
|
|||||
Non-current
liabilities:
|
|||||||
Accrued
interest payable:
|
|||||||
4%
note payable to investor
|
127,419
|
107,419
|
|||||
8%
subordinated promissory notes payable to related parties
|
---
|
1,852,384
|
|||||
4%
note payable to related party, plus cumulative interest of
$952,775
|
3,952,775
|
3,952,775
|
|||||
4%
note payable to investor, net of unamortized discount
|
966,041
|
964,194
|
|||||
8%
subordinated secured promissory notes payable to related parties,
less
current portion
|
37,643,700
|
39,493,000
|
|||||
12%
subordinated promissory notes payable to related parties
|
---
|
7,000,000
|
|||||
Equipment
contract payable, less current portion
|
131,345
|
172,714
|
|||||
Capital
lease obligation, less current portion
|
1,104,063
|
1,312,064
|
|||||
Deferred
rent
|
126,215
|
144,360
|
|||||
Preferred
stock of subsidiary subject to mandatory redemption; issued and
outstanding at March 31, 2006 - 25,000 shares, and at September 30,
2005 -
24,733 shares of Series A 13% cumulative, non-convertible, redeemable
preferred stock, mandatory redemption and liquidation value of $1,000.00
per share, plus cumulative dividends of $3,526,027 at March 31, 2006
and
$1,885,129 at September 30, 2005
|
28,526,027
|
26,618,129
|
|||||
Preferred
stock subject to mandatory redemption; issued and outstanding at
March 31,
2006 and September 30, 2005 - 1,000,000 shares of Series A 4% cumulative,
non-convertible, redeemable preferred stock, mandatory redemption
and
liquidation value of $4.00 per share, plus cumulative dividends of
$1,269,333
|
5,269,333
|
5,269,333
|
|||||
Minority
interest - related parties
|
---
|
---
|
|||||
Total
liabilities
|
119,092,605
|
121,522,604
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
deficiency:
|
|||||||
Preferred
stock, $0.01 par value; authorized - 5,000,000 shares; issued and
outstanding at March 31, 2006 and September 30, 2005 - 1,000,000
shares of
Series A preferred stock (classified in long-term liabilities as
preferred
stock subject to mandatory redemption)
|
---
|
---
|
|||||
Common
stock, $0.01 par value; authorized - 100,000,000 shares; issued -
39,849,751 shares; outstanding -39,242,251 shares at March 31, 2006
and
September 30, 2005
|
398,486
|
398,486
|
|||||
Additional
paid-in capital
|
267,835,888
|
268,096,138
|
|||||
Accumulated
deficit
|
(346,358,748
|
)
|
(347,265,398
|
)
|
|||
Treasury
stock - 607,500 shares, at cost
|
(829,576
|
)
|
(829,576
|
)
|
|||
Total
stockholders’ deficiency
|
(78,953,950
|
)
|
(79,600,350
|
)
|
|||
Total
liabilities and stockholders’ deficiency
|
$
|
40,138,655
|
$
|
41,922,254
|
Three
Months Ended
March
31,
|
Six
Months Ended
March
31,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
NET
SALES
|
$
|
36,520,950
|
$
|
9,133,777
|
$
|
70,003,792
|
$
|
9,133,777
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Cost
of sales
|
31,603,974
|
8,472,228
|
60,479,506
|
8,472,228
|
|||||||||
Selling
|
410,185
|
112,058
|
795,756
|
112,058
|
|||||||||
General
and administrative
|
1,656,100
|
404,486
|
2,997,529
|
599,157
|
|||||||||
33,670,259
|
8,988,772
|
64,272,791
|
9,183,443
|
||||||||||
Income
(loss) from operations
|
2,850,691
|
145,005
|
5,731,001
|
(49,666
|
)
|
||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Interest
income
|
103
|
11,169
|
202
|
25,534
|
|||||||||
Interest
expense:
13%
Series A Preferred Stock
|
(801,370
|
)
|
(273,079
|
)
|
(1,640,898
|
)
|
(273,079
|
)
|
|||||
Notes
payable to related parties
|
(1,016,955
|
)
|
(339,599
|
)
|
(2,025,033
|
)
|
(339,678
|
)
|
|||||
Other
|
(530,463
|
)
|
(213,816
|
)
|
(1,116,421
|
)
|
(224,309
|
)
|
|||||
Transaction
costs related to KES acquisition
|
---
|
(792,954
|
)
|
---
|
(792,954
|
)
|
|||||||
Other
income (expense), net
|
79,110
|
(12,967
|
)
|
85,799
|
(30,705
|
)
|
|||||||
Other
income (expense), net
|
(2,269,575
|
)
|
(1,621,246
|
)
|
(4,696,351
|
)
|
(1,635,191
|
)
|
|||||
INCOME
(LOSS) BEFORE INCOME TAXES AND MINORITY INTEREST
|
581,116
|
(1,476,241
|
)
|
1,034,650
|
(1,684,857
|
)
|
|||||||
Income
taxes
|
65,000
|
---
|
128,000
|
---
|
|||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
516,116
|
(1,476,241
|
)
|
906,650
|
(1,684,857
|
)
|
|||||||
MINORITY
INTEREST - related parties
|
---
|
268,111
|
---
|
268,111
|
|||||||||
NET
INCOME (LOSS)
|
$
|
516,116
|
$
|
(1,208,130
|
)
|
$
|
906,650
|
$
|
(1,416,746
|
)
|
|||
NET
INCOME (LOSS) PER COMMON SHARE -
|
|||||||||||||
Basic
|
$
|
0.01
|
$
|
(0.03
|
)
|
$
|
0.02
|
$
|
(0.04
|
)
|
|||
Diluted
|
$
|
0.01
|
$
|
(0.03
|
)
|
$
|
0.02
|
$
|
(0.04
|
)
|
|||
WEIGHTED
AVERAGE NUMBER OF COMMON
SHARES
OUTSTANDING -
|
|||||||||||||
Basic
|
39,242,251
|
39,242,251
|
39,242,251
|
39,242,251
|
|||||||||
Diluted
|
40,038,680
|
39,242,251
|
40,038,680
|
39,242,251
|
Common
Stock
|
|||||||||||||||||||
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Treasury
Stock
|
Total
|
||||||||||||||
Balances
at October 1, 2005
|
39,849,751
|
$
|
398,486
|
$
|
268,096,138
|
$
|
(347,265,398
|
)
|
$
|
(829,576
|
)
|
$
|
(79,600,350
|
)
|
|||||
Fair
value of stock options
|
--
|
--
|
6,750
|
--
|
--
|
6,750
|
|||||||||||||
Deemed
distribution to sellers of KES Acquisition Company, LLC
|
--
|
--
|
(267,000
|
)
|
--
|
--
|
(267,000
|
)
|
|||||||||||
Net
income
|
--
|
--
|
--
|
906,650
|
--
|
906,650
|
|||||||||||||
Balances
at March 31, 2006
|
39,849,751
|
$
|
398,486
|
$
|
267,835,888
|
$
|
(346,358,748
|
)
|
$
|
(829,576
|
)
|
$
|
(78,953,950
|
)
|
Six
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income (loss)
|
$
|
906,650
|
$
|
(1,416,746
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash provided by (used in)
operating
activities:
|
|||||||
Net
change in liabilities related to discontinued operations
|
---
|
(21,727
|
)
|
||||
Depreciation
and amortization
|
365,083
|
66,035
|
|||||
Stock-based
compensation
|
6,750
|
---
|
|||||
Amortization
of original issue discount on subordinated notes payable
|
1,847
|
1,223
|
|||||
Amortization
of deferred loan costs
|
167,478
|
51,395
|
|||||
Write-off
of fixed assets
|
---
|
20,430
|
|||||
Write-off
of KES acquisition costs
|
---
|
792,954
|
|||||
Minority
interest - related parties
|
---
|
(268,111
|
)
|
||||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in -
|
|||||||
Accounts
receivable, net
|
662,908
|
(41,514
|
)
|
||||
Inventories
|
(416,141
|
)
|
327,686
|
||||
Accrued
interest receivable
|
---
|
(21,399
|
)
|
||||
Prepaid
expenses
|
952,839
|
(12,833
|
)
|
||||
Deposits
|
600
|
---
|
|||||
Increase
(decrease) in -
|
|||||||
Accounts
payable
|
(282,986
|
)
|
(1,118,584
|
)
|
|||
Accrued
interest and dividends payable
|
2,622,171
|
614,867
|
|||||
Accrued
expenses
|
656,271
|
(344,784
|
)
|
||||
Deferred
rent
|
(18,145
|
)
|
(3,008
|
)
|
|||
NET
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
5,625,325
|
(1,374,116
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Principal
and interest payments on BTW note receivable
|
---
|
247,227
|
|||||
Deferred
costs related to KES transaction
|
---
|
(430,108
|
)
|
||||
NET
CASH USED IN INVESTING ACTIVITIES
|
---
|
(182,881
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Net
borrowings (repayments) under secured line of credit
|
(5,409,237
|
)
|
1,005,374
|
||||
Repayment
of notes payable to directors
|
(50,000
|
)
|
---
|
||||
Principal
payments on equipment contract payable and capital lease
obligation
|
(216,920
|
)
|
(34,634
|
)
|
|||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
(5,676,157
|
)
|
970,740
|
||||
NET
CASH USED IN OPERATING, INVESTING AND FINANCING ACTIVITIES
|
(50,832
|
)
|
(586,257
|
)
|
|||
CASH
ACQUIRED IN CONNECTION WITH KES ACQUISITION
|
---
|
913,194
|
|||||
CASH
AND CASH EQUIVALENTS
|
|||||||
Net
increase (decrease)
|
(50,832
|
)
|
326,937
|
||||
Balance
at beginning of period
|
998,835
|
674,880
|
Balance
at end of period
|
$
|
948,003
|
$
|
1,001,817
|
|||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||
Cash
paid for -
|
|||||||
Interest
|
$
|
2,160,181
|
$
|
191,034
|
|||
Income
taxes
|
$
|
---
|
$
|
---
|
|||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
|||||||
Deemed
distribution to sellers of KES Acquisition Company, LLC
|
$
|
267,000
|
$
|
---
|
|||
8%
promissory notes payable to related parties issued in payment of
accrued
interest
|
$
|
3,159,416
|
$
|
---
|
|||
Preferred
stock issued in connection with acquisition of KES Acquisition Company,
LLC
|
$
|
---
|
$
|
24,733,000
|
|||
Notes
payable issued in connection with acquisition of KES Acquisition
Company,
LLC
|
$
|
---
|
$
|
39,493,000
|
|||
Non-cash
assets acquired in connection with acquisition of KES Acquisition
Company,
LLC
|
$
|
---
|
$
|
37,019,827
|
|||
Liabilities
assumed in connection with acquisition of KES Acquisition Company,
LLC
|
$
|
---
|
$
|
36,255,513
|
|||
Deemed
distribution to sellers of KES Acquisition Company, LLC in excess
of
predecessor’s basis
|
$
|
---
|
$
|
63,104,423
|
|||
Loan
fees capitalized and added to note principal
|
$
|
---
|
$
|
125,000
|
Six
Months
Ended
March
31, 2006
|
Three
Months
Ended
March
31, 2005
|
Six
Months
Ended
March
31, 2005
|
||||||||
Net
income (loss) - as reported
|
$
|
906,650
|
$
|
(1,208,130
|
)
|
$
|
(1,416,746
|
)
|
||
Less:
Total stock-based compensation expense
determined under the fair value
method for all awards
|
(13,500
|
)
|
(6,750
|
)
|
(6,750
|
)
|
||||
Net
income (loss) - pro forma
|
$
|
893,150
|
$
|
(1,214,880
|
)
|
$
|
(1,423,496
|
)
|
||
Net
income (loss) per share - basic:
|
||||||||||
As
reported
|
$
|
0.02
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
||
Pro
forma
|
$
|
0.02
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
||
Net
income (loss) per share - diluted:
|
||||||||||
As
reported
|
$
|
0.02
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
||
Pro
forma
|
$
|
0.02
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
2006
|
2005
|
||||||
Stock
options
|
1,405,404
|
1,405,404
|
|||||
Common
stock purchase warrants
|
1,000,000
|
1,000,000
|
KES
Holdings -
$19,000,000
Note
|
Atacama
-
$21,000,000
Note
|
||||||
Years
Ending September 30,
|
|||||||
2006
|
$
|
---
|
$
|
---
|
|||
2007
|
1,900,000
|
---
|
|||||
2008
|
950,000
|
---
|
|||||
2009
|
950,000
|
---
|
|||||
2010
|
950,000
|
---
|
|||||
2011
|
2,850,000
|
4,200,000
|
|||||
2012
|
2,850,000
|
4,200,000
|
|||||
2013
|
2,850,000
|
4,200,000
|
|||||
2014
|
---
|
1,264,000
|
|||||
2015
|
5,700,000
|
7,136,000
|
|||||
Total
|
$
|
19,000,000
|
$
|
21,000,000
|
Assets
Acquired:
|
||||
Cash
|
$
|
$
913,194
|
||
Accounts
receivable
|
10,781,836
|
|||
Allowance
for doubtful accounts
|
(328,351
|
)
|
||
Inventories
|
18,762,218
|
|||
Prepaid
expenses and other current assets
|
904,271
|
|||
Property,
plant and equipment
|
6,630,012
|
|||
Accumulated
depreciation and amortization
|
(639,254
|
)
|
||
Due
from YouthStream Acquisition Corp.
|
187,702
|
|||
Other
non-current assets
|
721,393
|
|||
Total
assets acquired
|
37,933,021
|
Liabilities
Assumed:
|
||||
Accounts
payable
|
9,566,327
|
|||
Accrued
expenses
|
1,267,016
|
|||
Accrued
interest payable
|
593,260
|
|||
Deferred
rent
|
165,413
|
|||
Subordinated
promissory notes payable
|
7,000,000
|
|||
Line
of credit
|
15,495,095
|
|||
Equipment
contract payable
|
291,223
|
|||
Capital
lease obligation
|
1,877,179
|
|||
Total
liabilities assumed
|
36,255,513
|
|||
Net
assets acquired
|
1,677,508
|
|||
Adjustment
to recognize minority interest
|
(331,981
|
)
|
||
$
|
$
1,345,527
|
|||
Total
purchase consideration, net of intercompany eliminations of 2.67%
interest
held by KES Holdings:
|
||||
8%
Subordinated secured promissory notes payable
|
$
|
$
39,493,000
|
||
13%
Series A preferred stock
|
24,733,000
|
|||
Net
purchase consideration
|
64,226,000
|
|||
Minority
interests in equity
|
223,950
|
|||
Adjustment
to record deemed distribution to Sellers
|
(63,104,423
|
)
|
||
$
|
1,345,527
|
Three
Months
Ended
March
31,
2005
|
Six
Months
Ended
March
31,
2005
|
||||||
Net
sales
|
$
|
26,250,401
|
$
|
53,738,048
|
|||
Cost
of sales
|
25,038,468
|
50,798,656
|
|||||
Gross
margin
|
1,211,933
|
2,939,392
|
|||||
Operating
income
|
10,796
|
348,102
|
|||||
Interest
expense
|
(2,307,088
|
)
|
(4,624,056
|
)
|
|||
Minority
interest
|
274,005
|
274,005
|
|||||
Net
loss from continuing operations
|
$
|
(2,022,553
|
)
|
$
|
(3,918,589
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.05
|
)
|
$
|
(0.10
|
)
|
|
Weighted
average common shares outstanding
|
39,242,251
|
39,242,251
|
March
31, 2006
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
603,862
|
$
|
33,861,261
|
$
|
34,465,123
|
||||
Property,
plant and equipment, net
|
-
|
5,202,662
|
5,202,662
|
|||||||
Other
assets
|
-
|
470,870
|
470,870
|
|||||||
Total
assets
|
$
|
603,862
|
$
|
39,534,793
|
$
|
40,138,655
|
||||
Current
liabilities
|
$
|
9,165,221
|
$
|
32,080,466
|
$
|
41,245,687
|
||||
Non-current
liabilities
|
76,485,295
|
1,361,623
|
77,846,918
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(351,342,764
|
)
|
4,984,016
|
(346,358,748
|
)
|
|||||
Other
|
266,296,110
|
1,108,688
|
267,404,798
|
|||||||
Total
liabilities and equity
|
$
|
603,862
|
$
|
39,534,793
|
$
|
40,138,655
|
September
30, 2005
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
261,740
|
$
|
35,453,821
|
$
|
35,715,561
|
||||
Property,
plant and equipment, net
|
-
|
5,567,745
|
5,567,745
|
|||||||
Other
assets
|
-
|
638,948
|
638,948
|
|||||||
Total
assets
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
||||
Current
liabilities
|
$
|
4,224,995
|
$
|
30,411,237
|
$
|
34,636,232
|
||||
Non-current
liabilities
|
78,257,234
|
8,629,138
|
86,886,372
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(348,435,183
|
)
|
1,169,785
|
(347,265,398
|
)
|
|||||
Other
|
266,214,694
|
1,450,354
|
267,665,048
|
|||||||
Total
liabilities and equity
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
March
31, 2006
|
September
30, 2005
|
||||||
(Unaudited)
|
|||||||
Raw
materials and scrap
|
$
|
4,106,546
|
$
|
2,954,405
|
|||
Semi-finished
goods
|
8,671,115
|
6,556,006
|
|||||
Finished
goods
|
5,519,285
|
8,370,394
|
|||||
Total
|
$
|
18,296,946
|
$
|
17,880,805
|
KES
Holdings -
$19,000,000
Note
|
Atacama
-
$21,000,000
Note
|
||||||
Years
Ending September 30,
|
|||||||
2006
|
$
|
---
|
$
|
---
|
|||
2007
|
1,900,000
|
---
|
|||||
2008
|
950,000
|
---
|
|||||
2009
|
950,000
|
---
|
|||||
2010
|
950,000
|
---
|
|||||
2011
|
2,850,000
|
4,200,000
|
|||||
2012
|
2,850,000
|
4,200,000
|
|||||
2013
|
2,850,000
|
4,200,000
|
|||||
2014
|
---
|
1,264,000
|
|||||
2015
|
5,700,000
|
7,136,000
|
|||||
Total
|
$
|
19,000,000
|
$
|
21,000,000
|
Assets
Acquired:
|
||||
Cash
|
$
|
913,194
|
||
Accounts
receivable
|
10,781,836
|
|||
Allowance
for doubtful accounts
|
(328,351
|
)
|
||
Inventories
|
18,762,218
|
|||
Prepaid
expenses and other current assets
|
904,271
|
|||
Property,
plant and equipment
|
6,630,012
|
|||
Accumulated
depreciation and amortization
|
(639,254
|
)
|
||
Due
from YouthStream Acquisition Corp.
|
187,702
|
|||
Other
non-current assets
|
721,393
|
|||
Total
assets acquired
|
37,933,021
|
Liabilities
Assumed:
|
||||
Accounts
payable
|
9,566,327
|
|||
Accrued
expenses
|
1,267,016
|
|||
Accrued
interest payable
|
593,260
|
|||
Deferred
rent
|
165,413
|
|||
Subordinated
promissory notes payable
|
7,000,000
|
|||
Line
of credit
|
15,495,095
|
|||
Equipment
contract payable
|
291,223
|
|||
Capital
lease obligation
|
1,877,179
|
|||
Total
liabilities assumed
|
36,255,513
|
|||
Net
assets acquired
|
1,677,508
|
|||
Adjustment
to recognize minority interest
|
(331,981
|
)
|
||
$
|
1,345,527
|
|||
Total
purchase consideration, net of intercompany eliminations of 2.67%
interest
held by KES Holdings:
|
||||
8%
Subordinated secured promissory notes payable
|
$
|
39,493,000
|
||
13%
Series A preferred stock
|
24,733,000
|
|||
Net
purchase consideration
|
64,226,000
|
|||
Minority
interests in equity
|
223,950
|
|||
Adjustment
to record deemed distribution to Sellers
|
(63,104,423
|
)
|
||
$
|
1,345,527
|
Three
Months
Ended
March
31,
2005
|
Six
Months
Ended
March
31,
2005
|
||||||
Net
sales
|
$
|
26,250,401
|
$
|
53,738,048
|
|||
Cost
of sales
|
25,038,468
|
50,798,656
|
|||||
Gross
margin
|
1,211,933
|
2,939,392
|
|||||
Operating
income
|
10,796
|
348,102
|
|||||
Interest
expense
|
(2,307,088
|
)
|
(4,624,056
|
)
|
|||
Minority
interest
|
274,005
|
274,005
|
|||||
Net
loss from continuing operations
|
$
|
(2,022,553
|
)
|
$
|
(3,918,589
|
)
|
|
Basic
and diluted net loss per common share
|
$
|
(0.05
|
)
|
$
|
(0.10
|
)
|
|
Weighted
average common shares outstanding
|
39,242,251
|
39,242,251
|
March
31, 2006
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
603,862
|
$
|
33,861,261
|
$
|
34,465,123
|
||||
Property,
plant and equipment, net
|
-
|
5,202,662
|
5,202,662
|
|||||||
Other
assets
|
-
|
470,870
|
470,870
|
|||||||
Total
assets
|
$
|
603,862
|
$
|
39,534,793
|
$
|
40,138,655
|
||||
Current
liabilities
|
$
|
9,165,221
|
$
|
32,080,466
|
$
|
41,245,687
|
||||
Non-current
liabilities
|
76,485,295
|
1,361,623
|
77,846,918
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(351,342,764
|
)
|
4,984,016
|
(346,358,748
|
)
|
|||||
Other
|
266,296,110
|
1,108,688
|
267,404,798
|
|||||||
Total
liabilities and equity
|
$
|
603,862
|
$
|
39,534,793
|
$
|
40,138,655
|
September
30, 2005
|
Unrestricted
|
Restricted
|
As
Reported
|
|||||||
Current
assets
|
$
|
261,740
|
$
|
35,453,821
|
$
|
35,715,561
|
||||
Property,
plant and equipment, net
|
-
|
5,567,745
|
5,567,745
|
|||||||
Other
assets
|
-
|
638,948
|
638,948
|
|||||||
Total
assets
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
||||
Current
liabilities
|
$
|
4,224,995
|
$
|
30,411,237
|
$
|
34,636,232
|
||||
Non-current
liabilities
|
78,257,234
|
8,629,138
|
86,886,372
|
|||||||
Equity:
|
||||||||||
Retained
earnings (accumulated deficit)
|
(348,435,183
|
)
|
1,169,785
|
(347,265,398
|
)
|
|||||
Other
|
266,214,694
|
1,450,354
|
267,665,048
|
|||||||
Total
liabilities and equity
|
$
|
261,740
|
$
|
41,660,514
|
$
|
41,922,254
|
Payments
Due by 12 Month Periods Ending March
31,
(in
thousands)
|
||||||||||||||||||||||
Contractual
cash obligations
|
Total
|
2007
|
2008
|
2009
|
2010
|
2011
|
There-after
|
|||||||||||||||
4%
notes payable
|
$
|
4,917
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,917
|
$
|
-
|
||||||||
12%
subordinated promissory notes payable
|
7,000
|
7,000
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
8%
subordinated secured promissory notes payable
|
39,493
|
1,849
|
925
|
925
|
925
|
6,974
|
27,895
|
|||||||||||||||
8%
subordinated secured promissory notes payable - interest
|
3,159
|
3,159
|
||||||||||||||||||||
Secured
line of credit
|
13,600
|
13,600
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Operating
leases
|
1,380
|
422
|
393
|
390
|
175
|
-
|
-
|
|||||||||||||||
Capital
lease obligation
|
1,505
|
401
|
466
|
540
|
98
|
-
|
-
|
|||||||||||||||
Equipment
contact payable
|
212
|
81
|
89
|
42
|
-
|
-
|
-
|
|||||||||||||||
Management
services agreement
|
2,508
|
700
|
700
|
700
|
408
|
-
|
-
|
|||||||||||||||
4%
Series A Preferred Stock subject to mandatory redemption
|
5,269
|
-
|
-
|
-
|
-
|
5,269
|
-
|
|||||||||||||||
13%
Series A Preferred Stock of subsidiary subject to mandatory redemption,
excluding accrued dividends (assumes adequate defined “free cash flow” to
fund payments)
|
26,618
|
3,958
|
3,958
|
3,958
|
3,958
|
3,958
|
6,828
|
|||||||||||||||
Total
contractual cash obligations
|
$
|
105,661
|
$
|
31,170
|
$
|
6,531
|
$
|
6,555
|
$
|
5,564
|
$
|
21,118
|
$
|
34,723
|
YOUTHSTREAM
MEDIA NETWORKS, INC.
|
||
(Registrant)
|
||
DATE:
August 30, 2006
|
By:
/s/ JONATHAN V. DIAMOND
|
|
Jonathan
V. Diamond
|
||
Chief
Executive Officer
|
||
DATE:
August 30, 2006
|
By:
/s/ ROBERT N. WEINGARTEN
|
|
Robert
N. Weingarten
|
||
Chief
Financial Officer
|
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|